INTERVEST BANCSHARES CORP
DEFS14A, 2000-02-10
STATE COMMERCIAL BANKS
Previous: ONYX ACCEPTANCE FINANCIAL CORP, S-3/A, 2000-02-10
Next: MAY PETER W, 4, 2000-02-10



                        INTERVEST BANCSHARES CORPORATION
                        10 Rockefeller Plaza (Suite 1015)
                            New York, New York 10020

February 10, 2000

Dear Shareholder:

         You are cordially  invited to attend a special  meeting of Shareholders
of Intervest  Bancshares  Corporation,  to be held at 9:30 a.m.,  local time, on
March 10, 2000, at the offices of Intervest National Bank, One Rockefeller Plaza
(Suite 300), New York, New York 10020.

         At the special  meeting,  you will be asked to consider and vote upon a
proposal to adopt the  Agreement  and Plan of Merger dated  November 1, 1999, by
and among Intervest  Bancshares  Corporation,  ICNY Acquisition  Corporation,  a
wholly-owned  subsidiary  of  Intervest  Bancshares  Corporation  and  Intervest
Corporation of New York which,  if approved,  will result in the  acquisition of
Intervest  Corporation  of New York.  Approval  of this  proposal  requires  the
affirmative vote of a majority of the outstanding  shares of Class A and Class B
Common  Stock.  In  connection  with the  merger,  we will also  consider at the
special  meeting  proposals  to increase  the number of shares of Class A Common
Stock that the Company is  authorized to issue and to grant a stock bonus to the
Chairman of the Board of  Directors.  Your Board of  Directors  has  unanimously
adopted the  proposed  merger and has  determined  that the merger and the other
proposals  on the agenda are  advisable  and in the best  interests of Intervest
Bancshares Corporation and its Shareholders. Accordingly, the Board of Directors
unanimously recommends approval of these proposals by the Shareholders.

         The attached  Proxy  Statement  describes  all of the  proposals on the
agenda in detail,  sets forth the basis of the  positive  recommendation  by the
Board of Directors and the opinion of Hatcher/Johnson Valuation, Inc., as to the
fairness from a financial point of view of the  consideration  to be paid by our
Company. I urge you to give this material your careful attention.

         Whether or not you intend to attend the  special  meeting in person and
regardless of the number of shares you own, we request that you complete,  sign,
date  and  return  the  enclosed  proxy  promptly  in the  accompanying  prepaid
envelope.  You may, of course,  attend the  special  meeting and vote in person,
even if you have previously returned your proxy.

                                                              Sincerely,

                                                              Jerome Dansker
                                                              Chairman



<PAGE>



                        INTERVEST BANCSHARES CORPORATION
                        10 Rockefeller Plaza (Suite 1015)
                            New York, New York 10020
                                ----------------

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                          TO BE HELD ON MARCH 10, 2000



To the Shareholders of INTERVEST BANCSHARES CORPORATION:

         NOTICE  HEREBY IS GIVEN  that a Special  Meeting of  Shareholders  (the
"Special Meeting") of Intervest Bancshares  Corporation,  a Delaware corporation
(the  "Company"),  will be held at 9:30 a.m.,  local time, on Friday,  March 10,
2000, at the offices of Intervest  National Bank, One  Rockefeller  Plaza (Suite
300), New York, New York for the following purposes:

         1. To consider and vote upon a proposal to adopt the Agreement and Plan
of Merger, dated November 1, 1999, among Intervest Bancshares Corporation,  ICNY
Acquisition  Corporation  and  Intervest  Corporation  of New York (the  "Merger
Agreement"), pursuant to which ICNY Acquisition Corporation would be merged (the
"Merger") with and into Intervest  Corporation of New York and the  shareholders
of  Intervest  Corporation  of New York would  receive an aggregate of 1,250,000
shares  of  Class  A  Common  Stock  of  Intervest  Bancshares  Corporation,  in
accordance with the terms of the Merger  Agreement,  a copy of which is attached
as Annex A.

         2. To  consider  and vote upon a proposal to amend the  certificate  of
incorporation  of  Intervest  Bancshares  Corporation  to increase the number of
shares of Class A Common  Stock  that may be  issued  from  7,500,000  shares to
9,500,000 shares.

         3. To  consider  and  vote  upon a  proposal  to  grant a stock  bonus,
consisting  of 50,000  shares of Class B Common  Stock,  to the  Chairman of the
Board of Directors of Intervest Bancshares Corporation.

         4. To  transact  such other  business as may  properly  come before the
Special Meeting or any adjournments or postponements hereof.

         The  affirmative  vote of the  holders  of at least a  majority  of the
shares of Class A and Class B Common Stock voting at the meeting is required for
adoption of the Merger  Agreement and approval of the other items on the agenda.
Record  holders of Class A and Class B Common  Stock at the close of business on
February 1, 2000 are  entitled  to notice of and to vote at the Special  Meeting
and any adjournments or postponements thereof.

         THE  BOARD OF  DIRECTORS  OF THE  COMPANY,  AFTER  CAREFUL  REVIEW  AND
CONSIDERATION OF THE TERMS OF THE MERGER AGREEMENT AND


<PAGE>



OTHER  FACTORS,  INCLUDING THE OPINION OF  HATCHER/JOHNSON  VALUATION  INC. WITH
RESPECT  TO THE  FAIRNESS  OF THE MERGER  FROM A  FINANCIAL  POINT OF VIEW,  HAS
UNANIMOUSLY  ADOPTED  THE  MERGER  AGREEMENT  AND  BELIEVES  THAT THE  MERGER IS
ADVISABLE AND IN THE BEST INTERESTS OF THE COMPANY'S SHAREHOLDERS.  ACCORDINGLY,
THE BOARD OF DIRECTORS OF THE COMPANY  UNANIMOUSLY  RECOMMENDS THAT SHAREHOLDERS
VOTE IN FAVOR OF ADOPTION OF THE MERGER AGREEMENT AND THE REMAINING PROPOSALS ON
THE AGENDA.

         PLEASE  EXECUTE AND RETURN  PROMPTLY THE ENCLOSED PROXY CARD WHETHER OR
NOT YOU EXPECT TO ATTEND THE SPECIAL  MEETING.  YOUR PROXY,  ONCE GIVEN,  MAY BE
REVOKED AT ANY TIME  PRIOR TO THE  SPECIAL  MEETING BY FILING A PROXY  BEARING A
LATER DATE AND PRESENTING IT AT THE SPECIAL  MEETING OR BY YOUR APPEARING AT THE
SPECIAL MEETING AND VOTING IN PERSON.  THE ENCLOSED ENVELOPE REQUIRES NO POSTAGE
FOR MAILING IN THE UNITED STATES.

                                        By Order of the Board of Directors

                                        Lawrence G. Bergman
                                        Secretary




         YOUR VOTE IS IMPORTANT.  PLEASE  EXECUTE AND RETURN THE ENCLOSED  PROXY
PROMPTLY, WHETHER OR NOT YOU INTEND TO BE PRESENT AT THE SPECIAL MEETING.




<PAGE>



                        INTERVEST BANCSHARES CORPORATION
                                 PROXY STATEMENT
                      MAILED ON OR ABOUT FEBRUARY 10, 2000
                         SPECIAL MEETING OF SHAREHOLDERS
                                 MARCH 10, 2000

         This Proxy Statement is furnished in connection  with the  solicitation
by the Board of Directors of Intervest Bancshares Corporation of proxies for use
at the special meeting of  shareholders to be held on Friday,  March 10, 2000 at
9:30  a.m.,  local  time,  at  the  offices  of  Intervest  National  Bank,  One
Rockefeller Plaza, Suite 300, New York, New York, and all adjournments thereof.

         The Board of Directors of Intervest  Bancshares  Corporation has agreed
to a merger  transaction  in which  Intervest  Corporation  of New York  will be
acquired  by  Intervest  Bancshares   Corporation,   through  the  merger  of  a
wholly-owned  subsidiary  of  Intervest  Bancshares  Corporation  with  and into
Intervest  Corporation  of New  York  with  Intervest  Corporation  of New  York
continuing as the surviving corporation.

         In order to complete the merger,  Intervest Bancshares  Corporation and
Intervest  Corporation  of New  York  must  obtain  the  necessary  governmental
approvals  and  third  party  consents,  as well as the  approval  of  Intervest
Bancshares  Corporation's  shareholders.  Intervest Bancshares  Corporation will
hold a special meeting of  shareholders to consider and vote on this Merger.  In
connection  with  the  merger  transaction,  the  Board  of  Directors  has also
recommended  the  grant  of a  stock  bonus  to the  Chairman  of the  Board  of
Directors.  Because the merger  transaction  would  result in the  issuance of a
substantial   portion  of  the  authorized  but  unissued  shares  of  Intervest
Bancshares Corporation,  the Board of Directors has also proposed an increase in
the  number of  shares  of Class A Common  Stock  that the  corporation  will be
authorized to issue. This document describes each of those proposals.

         Your vote is very  important.  Whether  or not you plan to  attend  the
special  meeting,  please  take the time to vote by  completing  and mailing the
enclosed proxy card. If you date and mail your proxy card without indicating how
you want to  vote,  your  proxy  will be voted as vote  "FOR"  the  merger,  the
proposed stock bonus and the proposed  increase in authorized  shares of Class A
Common Stock.

         This Proxy Statement gives you detailed  information about the proposed
merger  and it  includes  the merger  agreement  as Annex A. You also can obtain
information about Intervest Bancshares from publicly available documents we have
filed with the Securities and Exchange Commission. We encourage you to read this
entire document carefully.





<PAGE>



                           FORWARD-LOOKING STATEMENTS

         This Proxy Statement contains certain  forward-looking  statements with
respect to the  financial  condition,  results of operation and business of both
Intervest  Bancshares  Corporation and Intervest  Corporation of New York. These
statements may include  statements for the period  following the consummation of
the Merger.  You can find many of these  statements by looking for words such as
"believes," "expects," "anticipates," "estimates" or similar expressions.

         These  forward-looking  statements are subject to numerous assumptions,
risks and uncertainties.  Factors that may cause actual results to be materially
different from those  contemplated by the  forward-looking  statements  include,
among others, the following possibilities:

o        Further   consolidations   and  other  competitive   pressures  in  the
         traditional and mortgage banking industries may increase significantly.

o        Revenues may be lower and costs may be higher than presently expected.

o        Costs or  difficulties  related to the integration of the businesses of
         the companies may be greater than expected.

o        General  economic or business  conditions  may be less  favorable  than
         expected.

o        Legislative or regulatory  changes may adversely affect the business in
         which the companies are engaged.

                       WHERE YOU CAN FIND MORE INFORMATION

         Both Intervest Bancshares  Corporation and Intervest Corporation of New
York file reports,  proxy  statements and other  information with the Securities
and Exchange  Commission under the Securities  Exchange Act of 1934, as amended.
You may read and copy this information at the following SEC locations:

Public Reference Room        New York Regional Office   Chicago Regional Office
450 Fifth Street, N.W.        7 World Trade Center         City Corp. Center
Room 1024                         Suite 1300            500 West Madison Street
Washington, D.C. 20549      New York , New York 10048         Suite 1400
                                                          Chicago, Illinois
                                                              60661-2511

         You also may obtain copies of this  information by mail from the Public
Reference  Section of the SEC, 450 Fifth Street,  N.W.,  Room 1024,  Washington,
D.C. 20549,  at prescribed  rates.  Further  information on the operation of the
SEC's Public  Reference Room in Washington,  D.C. may be obtained by calling the
SEC at 1-800-SEC-0330.


                                        5

<PAGE>



         The SEC also maintains a worldwide website that contains reports, proxy
statements  and  other  information  about  registrants,  such as us,  that file
electronically with the SEC.
The address of that website is:  http:\\www.sec.gov.

         The  SEC  allows   Intervest   Bancshares   Corporation  and  Intervest
Corporation of New York to "incorporate by reference" the information  they have
filed with it, which means that they can disclose  important  information to you
by referring to those documents.  These incorporated documents contain important
business and financial  information about Intervest  Bancshares  Corporation and
Intervest  Corporation of New York that may not be included in or delivered with
this proxy statement. The information incorporated by reference is considered to
be part of this proxy  statement and later  information  filed with the SEC will
update  and  supersede  this  information.   Intervest  Bancshares   Corporation
incorporates by reference the documents listed below and any future filings made
with the SEC under the Securities  Exchange Act prior to the consummation of the
merger:

o        Intervest Bancshares  Corporation's  Quarterly Reports on Form 10-Q for
         the quarters ended March 31, 1999 and June 30, 1999;

o        the description of Intervest  Bancshares  Corporation  common stock set
         forth in its  Registration  Statement  on Form 8-A  filed by  Intervest
         Bancshares  Corporation  pursuant  to Section 12 of the  Exchange  Act,
         including  any  amendment  or report filed for purposes of updating any
         such description; and

o        the portions of Intervest  Bancshares  Corporation  proxy statement for
         the  annual  meeting  of  stockholders  held  in  1999  that  had  been
         incorporated by reference in the 1998 Intervest Bancshares  Corporation
         Form 10-K.

         Intervest  Corporation  of  New  York  incorporates  by  reference  the
documents  listed  below  and any  future  filings  made  with the SEC under the
Securities Exchange Act prior to the consummation of the merger:

o        Intervest  Corporation of New York's Quarterly Reports on Form 10-Q for
         the quarters ended March 31, 1999 and June 30, 1999.

         A copy of Intervest  Bancshares  Corporation's  Report on Form 10-K for
the fiscal year ended  December 31, 1998 and its  quarterly  report on Form 10-Q
for the quarter ended September 30, 1999 are included in this proxy statement as
Annex C and Annex D, respectively.  A copy of Intervest Corporation of New York'
s Annual  Report  on Form  10-K for the year  ended  December  31,  1998 and its
Quarterly  Report on Form 10-Q for the  quarter  ended  September  30,  1999 are
included in this proxy statement as Annex E and Annex F, respectively.




                                        6

<PAGE>



                                TABLE OF CONTENTS


FORWARD-LOOKING STATEMENTS....................................................5

WHERE YOU CAN FIND MORE INFORMATION...........................................5

SUMMARY  .....................................................................9

SPECIAL MEETING..............................................................12
         General  ...........................................................12
         Matters to be Considered............................................12
         Recommendation of the Board of Directors............................12
         Record Date; Proxies................................................13
         Persons Making the Solicitation.....................................13
         Quorum, Vote Required...............................................13

THE MERGER...................................................................14
         General  ...........................................................14
         Background of Merger................................................14
         Reasons for the Merger..............................................15

THE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS ADOPTION OF THE
         MERGER AGREEMENT BY THE SHAREHOLDERS OF THE COMPANY.................17
         Opinion of Financial Advisor........................................17
         Compensation of HJV.................................................23
         Interests of Certain Persons in the Merger..........................23
         Operation and Management of the Company After the Merger............24
         Effective Date of the Merger........................................24
         Effect of the Merger................................................24
         Representations and Warranties......................................24
         Conditions to the Merger............................................25
         Conduct of Business Pending the Merger..............................26
         No Solicitation by the Company......................................26
         Termination of the Merger Agreement; Amendments.....................26
         Certain Regulatory Matters..........................................27

PRICE RANGE OF COMMON STOCK AND DIVIDEND POLICY..............................27

NO DISSENTERS RIGHTS.........................................................28

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
          ...................................................................29

EXPERTS  ....................................................................34

PROPOSED INCREASE IN AUTHORIZED SHARES.......................................34


                                        7

<PAGE>



STOCK BONUS..................................................................35

SHAREHOLDER PROPOSALS........................................................35

OTHER MATTERS................................................................36

ANNEX A           -        Agreement and Plan of Merger

ANNEX B           -        Opinion of Hatcher/Johnson Valuation Inc.

ANNEX C           -        Intervest Bancshares Corporation Report on Form 10-K
                           for the year ended December 31, 1998

ANNEX D           -        Intervest Bancshares Corporation Report on Form 10-Q
                           for the quarter ended September 30, 1999

ANNEX E           -        Intervest Corporation of New York Report on Form 10-K
                           for the year ended December 31, 1998

ANNEX F           -        Intervest Corporation of New York Report on Form 10-Q
                           for the quarter ended September 30, 1999

                                        8

<PAGE>



                                     SUMMARY

         This brief  summary  highlights  selected  information  from this Proxy
Statement.  It does not contain all of the information that is important to you.
We urge you to carefully  read the Proxy  Statement and the Annexes  attached to
this  document  to fully  understand  the  merger.  See "Where You Can Find More
Information"  (Page 7).  Each item in this  summary  includes  a page  reference
directing you to a more complete description of that item.

The Parties to the Merger (Page 14)

Intervest Bancshares Corporation
10 Rockefeller Plaza (Suite 1015)
New York, New York 10020
(212) 218-2800

         Intervest Bancshares  Corporation,  a Delaware  corporation  (sometimes
called the  "Company"),  is a  registered  bank  holding  company.  Its  primary
business is the operation of Intervest Bank and Intervest National Bank, its two
wholly-owned banking subsidiaries.  Intervest Bank is a Florida  state-chartered
commercial  bank that  provides a  wide-range  of banking  services  through its
banking offices located in Pinellas County, Florida.  Intervest National Bank is
a full service  commercial  bank with its banking  office located in the City of
New York.

ICNY Acquisition Corporation
10 Rockefeller Plaza (Suite 1015)
New York, New York 10020
(212) 218-2800

         ICNY  Acquisition  Corporation,  a New York  corporation,  was recently
formed as a  wholly-owned  subsidiary  of Intervest  Bancshares  Corporation  to
accommodate a closing of this transaction.

Intervest Corporation of New York
10 Rockefeller Plaza (Suite 1015)
New York, New York 10020
(212) 218-2800

         Intervest  Corporation of New York is a New York  corporation that owns
mortgages  on real estate.  Substantially  all of its  mortgages  are secured by
multi-family apartment buildings. At September 30, 1999, the Company had 43 real
estate  mortgage  loans in its  portfolio,  totaling  $52,807,000  in  aggregate
principal amount.

                                        9

<PAGE>



Special Meeting (Page 12)

         The special  meeting of  shareholders  of Intervest  Bancshares will be
held on Friday,  March 10,  2000 at 9:30 a.m.,  local  time,  at the  offices of
Intervest National Bank, One Rockefeller Plaza, Suite 300, New York, New York.


Record Date; Vote Required (Page 13)

         You can vote at the  Special  Meeting  if you owned  Class A or Class B
common  stock of  Intervest  Bancshares  at the close of business on February 1,
2000. On that date,  there were 2,285,629 shares of the Company's Class A common
stock and 305,000  shares of Class B common  stock issued and  outstanding.  The
holders  of both  Class A and  Class B common  stock as of the  record  date are
entitled  to vote at the meeting and each is entitled to one vote for each share
held on the record date.  The  affirmative  vote of the holders of a majority of
all of the shares of Class A and Class B Common Stock  entitled to vote,  voting
as a single class,  who are present or represented at the meeting is required to
adopt the Merger  Agreement,  to approve the  increase in  authorized  shares of
Class A Common Stock and to approve the grant of a stock bonus to the Chairman.

         As of February 1, 2000,  directors,  executive  officers and  principal
shareholders  of Intervest  Bancshares  Corporation  held  1,282,500  shares (or
56.11%) of the Intervest Bancshares  Corporation's common stock entitled to vote
at the special meeting. We expect that each of them will vote in favor of all of
the proposals on the agenda.

Recommendation of the Board of Directors (Page 12)

         The board of  directors of Intervest  Bancshares  Corporation  believes
that the merger and the related proposals are advisable and in the best interest
of the corporation  and its  shareholders.  Accordingly,  the board of directors
unanimously  recommends that you vote "FOR" the proposals related to the merger,
the increase in the number of Shares of Class A Common Stock that the Company is
authorized to issue and the grant a stock bonus to the Chairman of the Board.

The Merger (Page 14)

         The merger  agreement  is attached to this  document as Annex A. Please
read the merger agreement. It is the legal document that governs the merger.

         General.

         We propose a merger in which a  wholly-owned  subsidiary  of  Intervest
Bancshares  Corporation  will  merge  into  Intervest  Corporation  of New York.
Intervest  Corporation  of New York  will be the  surviving  corporation  in the
merger. When the merger is complete,  all of the shares of Intervest Corporation
of New York's stock will automatically convert into

                                       10

<PAGE>



the right to receive an aggregate of  1,250,000  shares of Intervest  Bancshares
Class A Common Stock.

         Opinion of Financial Advisor (Page 16)

         Hatcher/Johnson  Valuation  Inc. has delivered its opinion to Intervest
Bancshares Corporation's Board of Directors that the consideration to be paid in
the merger is fair from the financial  point of view to the holders of Intervest
Bancshares  common  stock.  A copy of the opinion  delivered by  Hatcher/Johnson
Valuation  Inc.  is  attached  to this  document as Annex B. You should read the
opinion  completely to understand the assumptions made,  matters  considered and
limitations  of the review  undertaken  by  Hatcher/Johnson  Valuation  Inc.  in
providing this opinion.

         Effective Date (Page 20).

         The merger will occur shortly after all of the  conditions to a closing
of the merger,  including  approval by the shareholders of Intervest  Bancshares
Corporation and approval by the Federal Reserve Board,  have been satisfied.  It
is  currently  expected  that the merger will occur  promptly  after the special
meeting of shareholders.

         Conditions to the Merger (Page 21)

         The  completion of the merger  depends on a number of conditions  being
met. In addition  to some  standard  conditions  regarding  compliance  with the
merger agreement these include:

o        Adoption of the merger agreement by Intervest Bancshares  Corporation's
         shareholders

o        Obtaining certain regulatory clearances in connection with the merger

         If  the  law  permits,   either  Intervest  Bancshares  Corporation  or
Intervest  Corporation  of New York  could  choose to waive a  condition  to its
obligation  to  complete  the merger even  though  that  condition  had not been
satisfied.  We cannot be certain when (or if) the  conditions to the merger will
be satisfied or waived, or that the merger will be completed.

         Interest of Certain Persons in the Merger

         You should be aware that  certain  members of the board of directors of
Intervest  Bancshares   Corporation  and  Intervest   Bancshares   Corporation's
management  have  certain  interests  which  may  present  them  with  potential
conflicts of interest in the merger.  Among other things,  certain directors and
officers  and their  family  members own all of the shares of stock of Intervest
Corporation  of New York.  As a result,  they will receive the shares of Class A
Common Stock of  Intervest  Bancshares  Corporation  to be issued in the merger.
Each of these arrangements is described in more detail in this proxy statement.


                                       11

<PAGE>



         Conduct of Business Pending the Merger (Page 22)

         Intervest  Corporation  of New York has agreed to conduct its  business
pending the merger only in the ordinary course, except as otherwise permitted by
the merger agreement.

                                 SPECIAL MEETING

General

         This  Proxy  Statement  is  being  furnished  by  Intervest  Bancshares
Corporation,   a  Delaware  corporation  (the  "Company"),  to  the  holders  of
outstanding  shares  of its Class A Common  Stock  and  Class B Common  Stock in
connection  with the  solicitation  of  proxies by the Board of  Directors  from
holders of such  shares.  The proxies  are to be used at the Special  Meeting of
Shareholders of the Company (the "Special Meeting") to be held at the offices of
Intervest National Bank, One Rockefeller Plaza, Suite 300, New York, New York at
9:30 a.m.,  local time, on Friday,  March 10, 2000, and at any  adjournments  or
postponements thereof. Holders of Common Stock are entitled to one vote for each
share held by them.

Matters to be Considered

         One  purpose  of the  Special  Meeting is to  consider  and vote upon a
proposal to adopt the Agreement and Plan of Merger, dated as of November 1, 1999
(the  "Merger  Agreement"),   among  Intervest  Bancshares   Corporation,   ICNY
Acquisition  Corporation,  a  wholly-owned  subsidiary  of Intervest  Bancshares
Corporation,  providing  for the  merger of ICNY  Acquisition  Corporation  into
Intervest  Corporation  of New York (the  "Merger").  As a result of the Merger,
Intervest Corporation of New York will continue as the surviving corporation and
will become a wholly-owned  subsidiary of Intervest Bancshares  Corporation.  In
the Merger, the Company will issue an aggregate of 1,250,000 shares of its Class
A Common Stock to the shareholders of Intervest  Corporation of New York. At the
Special  Meeting,  we will also  consider  and vote upon  related  proposals  to
increase  the  number of shares of Class A Common  Stock  which the  Company  is
authorized to issue from 7,500,000  shares to 9,500,000  shares,  and to grant a
stock  bonus of 50,000  shares of Class B Common  Stock to the  Chairman  of the
Board of  Directors  in  recognition  of his  efforts  in  connection  with this
transaction.

Recommendation of the Board of Directors

         The Board of  Directors  of the  Company  has  unanimously  adopted the
Merger Agreement and has determined that the Merger is advisable and in the best
interests of the Company and its  shareholders.  The Board has also  unanimously
approved the proposals to increase the number of authorized  shares and to grant
of a stock bonus to the  Chairman of the Board of  Directors.  Accordingly,  the
Board  of  Directors  of  the  Company  unanimously  recommends  that  Company's
shareholders  vote  "FOR"  these  proposals.  For a  discussion  of the  factors
considered by the Company's Board of Directors in approving the Merger

                                       12

<PAGE>



Agreement and the transactions  contemplated thereby, see "The Merger -- Reasons
for the Merger."

Record Date; Proxies

         Pursuant to the provisions of the Delaware General  Corporation Law and
the Company's By-Laws, the Board of Directors of the Company has fixed the close
of business on February 1, 2000 as the record date (the  "Record  Date") for the
determination of shareholders entitled to notice of, and to vote at, the Special
Meeting.  Accordingly,  only  holders of record of shares of Class A and Class B
Common  Stock at the close of  business  on the Record  Date will be entitled to
notice of, and to vote at, the Special Meeting.

         A proxy  card for use at the  Special  Meeting is  enclosed.  Shares of
Class A and Class B Common  Stock  represented  by  properly  executed  proxies,
unless such proxies have been  previously  revoked,  will be voted in accordance
with the  instructions  indicated in such  proxies.  If no  instructions  are so
indicated,  such  shares  will be voted in favor of the  adoption  of the Merger
Agreement and in the  discretion of the proxy holder as to any other matter that
properly  may come before the Special  Meeting.  The Board of  Directors  of the
Company  knows of no business that will be presented  for  consideration  at the
Special  Meeting  other  than  those  set out in the  Notice of the  Meeting.  A
shareholder  who has  given a proxy  may  revoke  it at any  time  prior  to its
exercise at the  Special  Meeting by filing an  instrument  revoking it with the
Company, by duly executing a proxy bearing a later date and presenting it at the
Special Meeting or by appearing at the Special Meeting and voting in person. The
mere  presence at the  Special  Meeting of the person who has given a proxy will
not revoke such proxy.

Persons Making the Solicitation

         This solicitation of proxies is being made by the Board of Directors of
the Company.  All expenses  associated  with soliciting  proxies,  including the
preparation,  assembly,  printing and mailing of this Proxy  Statement,  will be
borne  by the  Company.  It is  contemplated  that  proxies  will  be  solicited
principally  through the use of the mail, but officers,  directors and employees
of the Company may solicit proxies personally or by telephone, without receiving
special compensation  therefor.  In addition,  the Company will reimburse banks,
brokerage  houses,  and other  custodians,  nominees and  fiduciaries  for their
reasonable expenses in forwarding these proxy materials to their principals.

Quorum, Vote Required

         The presence,  either in person or by properly  executed  proxy, of the
holders of a majority of the voting power of the  outstanding  shares of Class A
and Class B Common Stock entitled to vote at the Special Meeting is necessary to
constitute a quorum at the Special Meeting.

         The affirmative  vote of a majority of all of the shares of Class A and
Class B Common  Stock  entitled  to vote who are present or  represented  at the
meeting is required to

                                       13

<PAGE>



adopt the Merger Agreement and to approve the increase in authorized  shares and
the stock bonus.  Abstentions and broker  non-votes will be counted as shares of
Class A or Class B Common Stock present for purposes of determining the presence
of a quorum. However, neither Abstentions nor "broker non-votes" will be counted
as votes  cast for  purposes  of  determining  whether a proposal  has  received
sufficient  votes for approval.  A "broker non- vote" occurs when a nominee does
not have  discretionary  voting power with respect to that  proposal and has not
received instructions from the beneficial owner.

         As of the Record  Date,  2,285,629  shares of Class A Common Stock were
outstanding and held by approximately 800 record holders,  and 305,000 shares of
Class B  Common  Stock  were  outstanding  and held by four  shareholders.  Each
shareholder  of the  Company  is  entitled  to one vote for each share of Common
Stock held in his or her name on the Record Date.

                                   THE MERGER

         The  following  information  with respect to the Merger is qualified in
its entirety by reference to the complete text of the Merger  Agreement,  a copy
of  which is  included  in this  Proxy  Statement  as  Annex  A.  The  following
information  includes a summary of the material  terms of the Merger  Agreement,
which  sets  forth the  terms  and  conditions  upon  which the  Merger is to be
affected.  If  the  Merger  Agreement  is  adopted  by  the  requisite  vote  of
shareholders at the Special Meeting, and all other conditions to the obligations
of the parties  thereto are satisfied or waived,  the Merger will be consummated
and ICNY Acquisition  Corporation will merge with and into Intervest Corporation
of New York at the Effective Time (as defined below).  Intervest  Corporation of
New York will be the  surviving  corporation  in the  Merger,  but will become a
wholly-owned  subsidiary  of the  Company.  Shareholders  are  urged to read the
Merger Agreement in its entirety for a more complete description of the Merger.

General

         Pursuant  to the  Merger  Agreement,  at the  time the  Merger  becomes
effective (the "Effective  Time"),  each  outstanding  share of capital stock of
Intervest  Corporation  of New York,  will be converted  automatically  into the
right to receive the Merger Consideration. As a result of the Merger, holders of
shares of capital stock of Intervest  Corporation of New York will cease to have
an equity or other  interest  in, or  possess  any  rights as  shareholders  of,
Intervest  Corporation of New York, which will be the surviving  corporation and
will become a wholly-owned subsidiary of the Company.

Background of Merger

         From  time to time,  the Board of  Directors  of  Intervest  Bancshares
Corporation  has  reviewed   various   strategic   alternatives   for  enhancing
profitability  and  maximizing  shareholder  value.  During 1999,  management of
Intervest Bancshares Corporation, in consultation with the Board of Directors of
Intervest  Bancshares  Corporation,  determined to explore the possibility of an
acquisition transaction whereby Intervest Bancshares Corporation would

                                       14

<PAGE>



acquire  Intervest  Corporation  of New  York.  Because  the two  companies  are
affiliated, with a common board of directors and with the principal shareholders
of  Intervest  Corporation  of New York  serving as officers  and  directors  of
Intervest  Bancshares  Corporation,  the board of directors  determined  that it
would retain the services of  Hatcher/Johnson  Valuation  Inc. as its  financial
advisor to evaluate the fairness, from the financial point of view, of any final
merger  proposal  and,  on  August 6,  1999,  Intervest  Bancshares  Corporation
retained that firm.  Discussions  with respect to a definitive  merger agreement
commenced  in August of 1999 and, at its meeting  held on August 25,  1999,  the
board  of  directors  evaluated   preliminary   information  and  determined  it
appropriate to proceed with further evaluation.  At meetings held on October 14,
1999, the board of directors  received a complete briefing from counsel and from
Hatcher/Johnson  Valuation  with respect to factors  affecting  the valuation of
Intervest  Bancshares  Corporation  and  Intervest  Corporation  of New York and
valuation and merger structuring issues.  Following that briefing,  the board of
directors  approved the merger  transaction,  upon the terms and  conditions set
forth in the Agreement and Plan of  Reorganization  attached as Annex A, subject
to its receipt of a fairness  opinion,  as well as the remaining  conditions set
forth in the Agreement and Plan of Reorganization.

Reasons for the Merger

         In  determining  whether to adopt the Merger and the Merger  Agreement,
the Board of Directors consulted with the Company's  management,  as well as its
legal counsel,  Hatcher/Johnson  Valuation, its auditors and other advisors, and
considered a number of factors, including the following principal factors:

         (i) the oral presentation of Hatcher/Johnson  Valuation and the written
opinion of Hatcher/Johnson Valuation with respect to its determination as to the
fairness  of  the  Merger  from a  financial  point  of  view  to the  Company's
shareholders,  and the analyses,  methodologies and conclusions  underlying such
determination (see "The Merger -- Opinion of Financial Advisor");

         (ii) the benefits to the Company  through the  availability of enhanced
mortgage banking capabilities;

         (iii) the  ability  to expand  through a  subsidiary  of the  Company a
complementary line of business;

         (iv)  conditions  in  the  industry  in  which  the  Company  competes,
including increased competition and consolidation in that industry;

         (v) the prices and multiples of value to sales and value to earnings in
recent acquisitions of companies deemed to be similar in certain respects to the
Company (see "The Merger - Opinion of Financial Advisor");

         (vi) the likelihood  that the Merger could be  consummated,  noting the
timing of and conditions to the Merger.


                                       15

<PAGE>



         The Company  believes  that the merger will  create  opportunities  for
additional business and revenue  enhancements through the integration of the two
companies.  The  Company  also  believes  that the merger  will  strengthen  its
competitive and capital position in the financial  services  industry,  which is
highly competitive and rapidly changing.

         The  Board  also  evaluated  the  anticipated  financial  impact of the
transaction  on  the  combined  companies'  future  financial  performance.  For
example,  the pro forma combined  statement of earnings,  included  elsewhere in
this proxy statement, show basic and diluted earnings per share for the combined
companies of $.34 and $.31,  respectively,  for the nine months ended  September
30, 1999, as compared with basic and diluted earnings per share of $.29 and $.24
for the Company for the same period.

         Among other things, the Board determined that the issuance of 1,250,000
of its shares of Class A Common Stock, which will represent approximately 30% of
the issued and outstanding shares and approximately $7.8 million in value, based
on the closing  sale price on January 31, 2000,  reflects a fair  consideration.
The Board also carefully  considered  the opinion and valuation  analyses of its
financial advisor,  which are discussed in detail later in this proxy statement.
Those analyses produced a range of value for the merger  transaction of $11.1 to
$13.0 million for Intervest Corporation of New York.

         The Board of Directors  determined that the terms of the merger and the
issuance of shares of the Company's  common stock in connection  with the merger
are  advisable  and fair to, and in the best  interests  of, the Company and its
shareholders.  The  Board  concluded  that the  exchange  ratio  was fair to the
shareholders of the Company.

         The foregoing  discussion of the information and factors  considered by
the Board of  Directors  of the  Company  is not meant to be  exhaustive  but is
believed to include all material factors considered by the Board of Directors of
the Company.  The Board of Directors  did not quantify or attach any  particular
weight to the various  factors that it considered in reaching its  determination
that the  Merger  Agreement  is  advisable,  and in the best  interest  of,  the
shareholders  of  the  Company.   Rather,   the  Board  of  Directors  made  its
determination  based on the total mix of  information  available  to it, and the
judgments  of  individual  directors  may have been  influenced  to a greater or
lesser degree by different  factors.  In considering the  recommendation  of the
Board of Directors of the Company  with respect to the Merger,  shareholders  of
the  Company  should  be aware  that the  interests  of  certain  directors  and
executive officers with respect to the Merger are or may be different from or in
addition to the interest of the shareholders of the Company generally. The Board
of  Directors  was  aware of these  interests,  and took  those  interests  into
account. See "The Merger - Interests of Certain Persons in the Merger."


                                       16

<PAGE>



THE BOARD OF DIRECTORS  UNANIMOUSLY  RECOMMENDS ADOPTION OF THE MERGER AGREEMENT
BY THE SHAREHOLDERS OF THE COMPANY.

Opinion of Financial Advisor

         The Company retained Hatcher/Johnson Valuation, Inc. ("HJV") to deliver
an opinion as to the fairness of the Merger Consideration from a financial point
of  view to the  Company's  shareholders.  At the  October  14,  1999  Board  of
Directors  meeting of the Company at which the Board of  Directors  reviewed and
considered  the terms of the  Merger,  HJV made a  presentation  discussing  the
factors that it considered in evaluating the proposed  terms of the  transaction
and  delivered  its oral opinion that the Merger  Consideration  was fair to the
Intervest  Bancshares  Corporation  stockholders from a financial point of view.
The presentation  included a discussion of the basis for, and the  methodologies
used by HJV to  reach  its  oral  Opinion.  HJV  subsequently  delivered  to the
Company's Board of Directors its written opinion (the "Opinion"), dated November
1, 1999,  confirming  its oral opinion  that, as of that date and based upon and
subject  to  the   various   considerations   described   therein,   the  Merger
Consideration of 1,250,000 shares of the Class A Common Stock (Merger Shares) of
Intervest Bancshares Corporation, to be paid by Intervest Bancshares Corporation
pursuant  to  the  Merger  Agreement,  was  fair  to  the  Intervest  Bancshares
Corporation shareholders from a financial point of view.

You should consider the following when reading the discussion of the opinions of
the Company's financial advisors in this document:

         o        Shareholders  should  carefully read the entire opinion of HJV
                  attached  as  Annex  B and  pay  particular  attention  to the
                  sections describing HJV's review process, including procedures
                  followed,  assumptions  made,  matters  considered and various
                  qualifications and limitations both to HJV's review and to the
                  opinion itself.
         o        The following descriptions of the financial advisors' opinions
                  are  qualified by reference to the full  opinions  attached to
                  this Joint Proxy Statement- Prospectus.
         o        The financial  advisors'  advisory  services and opinions were
                  provided to the  Company's  Board for its  information  in its
                  consideration  of the  merger  and were  directed  only to the
                  fairness of the exchange ratio from a financial  point of view
                  to holders of Intervest Bancshares Corporation common stock.
         o        The financial  advisors' opinions do not address the merits of
                  the Company's  underlying  business  decision to engage in the
                  merger.
         o        The financial  advisors'  opinions were necessarily based upon
                  conditions  as they existed and could be evaluated on the date
                  of this Joint Proxy Statement-  Prospectus,  and the financial
                  advisors assumed no  responsibility  to update or revise their
                  opinions based upon  circumstances  or events  occurring after
                  that date.
         o        The  Opinion  does  not  constitute  a  recommendation  to the
                  Company's  Board in connection  with the merger,  and does not
                  constitute a recommendation to any

                                       17

<PAGE>



                  holder of Intervest Bancshares  Corporation common stock as to
                  how to vote on the merger or any related matter.
         o        As set forth in its  Opinion,  HJV  assumed  and relied  upon,
                  without   independent    verification,    the   accuracy   and
                  completeness  of  the  information  reviewed  by  it  for  the
                  purposes of its Opinion.
         o        HJV  expressed no opinion as to how the prices of any security
                  of the Company might develop in future trading.

Although HJV  evaluated  the  fairness,  from a financial  point of view, of the
exchange ratio to the holders of Intervest Bancshares  Corporation common stock,
HJV  was  not  involved  in the  negotiation  of  the  Merger  Agreement  or the
determination of the amount of the Merger  Consideration.  Intervest  Bancshares
Corporation did not provide  specific  instructions to, or place any limitations
on, its  financial  advisor  with  respect to the  procedures  to be followed or
factors to be considered by the advisor in performing  its analyses or providing
its opinion.

HJV is regularly  engaged in the valuation of businesses and their securities in
connection with mergers and acquisitions,  tax planning and reporting, corporate
purposes and other purposes.  Additionally,  HJV has recent valuation experience
in the banking industry. However, HJV is not an expert in the evaluation of loan
and  lease  portfolios  for  the  purposes  of  assessing  the  adequacy  of the
allowances  for losses with respect to those  portfolios  and assumed that those
allowances  for  each  of  Intervest   Bancshares   Corporation   and  Intervest
Corporation  of New York  are,  in the  aggregate,  adequate  to cover all those
losses. HJV did not make or obtain an independent evaluation or appraisal of the
assets or liabilities of either  Intervest  Corporation of New York or Intervest
Bancshares  Corporation.  HJV was not authorized  to, and did not,  solicit from
other  parties  indications  of  interest  with  respect  to  combining  with or
acquiring  Intervest  Corporation of New York or any of its assets.  HJV neither
compiled nor audited the financial  statements of Intervest  Corporation  of New
York or Intervest Bancshares  Corporation,  nor did HJV independently verify the
information  reviewed.  HJV  does  not  have  and  has  not  previously  had any
relationship with Intervest Bancshares  Corporation or Intervest  Corporation of
New York.

         In arriving  at its  opinion,  HJV  procedures  included,  but were not
limited to, the following:

         1.       A review of the  Agreement  and Plan of Merger and the a draft
                  of the Company's Proxy Statement;
         2.       Review  and  analysis  of  audited  and  unaudited   financial
                  information  of the  Company  and its  subsidiaries  and other
                  corporate information;
         3.       Review of recent 10-K and 10-Q filings and peer review reports
                  for the Company;
         4.       On-site interviews and various follow-up  discussions with the
                  management  of the Company and  Intervest  Corporation  of New
                  York;
         5.       Review  and  analysis  of  audited  and  unaudited   financial
                  information  of  Intervest  Corporation  of New York and other
                  corporate  information;  6.  Review  of  recent  10-K and 10-Q
                  filings of Intervest Corporation of New York;

                                       18

<PAGE>



         7.       A review of the  prospectus  used by Intervest  Corporation of
                  New  York  in  connection  with  the  offer  and  sale  of its
                  Convertible Subordinated Debentures;

         8.       A  review  of  the  economic,   competitive   and  demographic
                  conditions as well as business risks and opportunities  within
                  the respective markets of the Company and the Bank;
         9.       A review and  analysis of the public  trading  activity of the
                  Company's  shares,  as well  as the  potential  impact  of the
                  Merger on trading volumes and price movements;
         10.      A review and  analysis of actual  transactions  involving  the
                  sale of  Southeast  and  Florida  banks  similar  in size  and
                  capitalization to the Company;
         11.      A review and analysis of publicly  trading prices of Southeast
                  and Florida  banks similar in size and  capitalization  to the
                  Bank;
         12.      A search for and analysis of transactions  involving financial
                  companies   with   characteristics    similar   to   Intervest
                  Corporation of New York;
         13.      An analysis of the relative  values of the two companies as if
                  they were to remain independent;
         14.      A review of the financial and tax  consequences  of the Merger
                  on  both  Company  and  Intervest   Corporation  of  New  York
                  shareholders.

         Factors HJV considered in rendering its opinion included: (i) the terms
of the Merger  Agreement;  (ii) a review of the Company's  historical  financial
performance  and projected  financial  performance;  (iii) a review of Intervest
Corporation  of  New  York's  historical  financial  performance  and  projected
financial  performance;  (iv) a comparison of the pricing of the Merger relative
to other recent bank change of control  transactions;  (v) a  comparison  of the
pricing of the Merger relative to comparable publicly traded banks and financial
institutions;  and (vi) an analysis of the  potential  value to be realized  for
Intervest Corporation of New York shareholders were Intervest Corporation of New
York to remain independent for the foreseeable future.

The  following is a summary of the material  financial  analyses  used by HJV in
connection with providing its opinion to the Company's Board on October 14, 1999
and does not purport to be a complete  description of the analyses  performed by
HJV. The following quantitative information, to the extent it is based on market
data,  is based on market data as it existed at or about October 12, 1999 and is
not necessarily  indicative of current market conditions.  You should understand
that the order of analyses (and results of those  analyses)  described  does not
represent  relative  importance  or weight  given to those  analyses by HJV. The
summary of financial analyses includes information  presented in tabular format.
THE TABLES SHOULD BE READ TOGETHER WITH THE TEXT.

Guideline Public Company Comparison - Intervest Bancshares Corporation

         HJV recognized that the shares of Intervest Bancshares  Corporation are
thinly  traded and might trade at  different  values were the shares  trading in
higher  volumes.  As a result,  HJV sought to determine an independent  range of
value for Intervest Bancshares Corporation by comparing it to guideline publicly
trading  Southeast banks.  After searching  publicly  available  databases,  HJV
identified nearly 140 guideline publicly traded banks with

                                       19

<PAGE>



performance  characteristics  similar to Intervest Bancshares  Corporation.  HJV
reviewed  commonly  accepted  valuation  ratios  of these  guideline  banks  and
ultimately  relied on multiples  to book value and  earnings in their  analysis.
Using these guideline  banks,  HJV determined an independent  range of value for
Intervest Bancshares  Corporation of $8.11 to $13.33 per share or $10,137,500 to
$16,662,500 for the Merger Shares.  The table below summarizes results from this
analysis.


Southeastern Small Publicly Traded Banks & Bank Holding Companies (1)
<TABLE>
<CAPTION>

                                                      All Transactions (2)          Selected Transactions (3)
                                                      --------------------          -------------------------

                                                      Range           Average         Average           Median
                                                      -----           -------         -------           ------
<S>                                               <C>    <C>           <C>              <C>              <C>
Price to Book Value of Equity (%)                   73 - 545            158             164               192
Price to Earnings (x)                             10.0 - 214.1         24.4             16.7             21.7
</TABLE>

(1)      Publicly trading minority value basis.
(2)      With total assets greater than $50 million but less than $500 million.
         140 small publicly traded banks considered
(3)      Selection criteria:
         Total  assets  greater  than $50  million  but less than  $500  million
         Capitalization  greater than 7% but less than 10% Equity ratios greater
         than 100% but less than 300% Earnings  ratios greater than 10 times but
         less than 35 times


Guideline Transaction Comparison - Intervest Bancshares Corporation

HJV also  sought  to  determine  an  independent  range of value  for  Intervest
Bancshares  Corporation by comparing it to guideline  transactions  of Southeast
banks and bank holding companies.  After searching publicly available databases,
HJV identified 53 guideline banks involved in arm's-length  transactions similar
in size and  capitalization to Intervest  Bancshares  Corporation.  HJV reviewed
commonly  accepted   valuation  ratios  of  these  guideline   transactions  and
ultimately  relied on multiples  to book value and  earnings in their  analysis.
Using these guideline transactions, HJV determined an independent range of value
for Intervest Bancshares Corporation of $9.72 to $14.38 per share or $12,150,000
to  $17,975,000  for the Merger  Shares.  Note that the per share prices for the
transactions  were  converted  to "as if publicly  traded"  minority  prices per
share.  Also,  since trading volume is very small and the market impact of sales
of large blocks of shares is unknown,  HJV  determined  the above prices without
dilution. The table below summarizes results from this analysis.


                                       20

<PAGE>




<TABLE>
<CAPTION>
Southeastern Bank & Bank Holding Company Sales Transactions (1)

                                                      All Transactions (2)          Selected Transactions (3)
                                                      --------------------          -------------------------

                                                      Range           Average         Average           Median
                                                      -----           -------         -------           ------
<S>                                                <C>    <C>          <C>              <C>              <C>
Price to Book Value of Equity (%)                   104 - 559           273             254               290
Price to Earnings (x)                              12.6 - 59.7         25.4             26.7             24.8
</TABLE>

(1)      On a control value basis.
(2)      In market and partial market transactions within the Southeastern U.S.
         53 selected transactions considered
(3)      Selection criteria:
         Total  assets  greater  than $50  million  but less than  $500  million
         Capitalization  greater than 7% but less than 10% Equity ratios greater
         than 200% but less than 300% Earnings  ratios greater than 20 times but
         less than 40 times

Trading Value - Intervest Bancshares Corporation

HJV analyzed the recent  trading  prices of  Intervest  Bancshares  Corporation.
Based on a recent  closing  price of $715/16,  the Merges  Shares had a value of
$9,921,875.  However, as indicated above, the Intervest  Bancshares  Corporation
stock is thinly traded and, as such,  potentially may not be trading at the same
level as it would be with higher  trading  activity.  This is  supported  by the
higher independent valuations above for Intervest Bancshares Corporation.

Income Approach - Intervest Corporation of New York

Since Intervest  Corporation of New York is a closely held entity, HJV sought to
estimate the value using  certain  income  approaches,  specifically  discounted
future earnings and  capitalization  of historical  earnings.  In the discounted
future earnings methodology,  HJV assumed income earning assets would grow at an
average rate of 5.0%, the net interest  spread on these assets would  moderately
increase to 2.0% from an average of over  1.50%,  and this net  interest  spread
would produce a pretax return on assets of slightly over 2.0%.  Projected future
earnings  over the next five  years and an  estimate  of the value of  Intervest
Corporation of New York at the end of this fifth year were discounted to present
value at a discount  of 14.5%.  In the  capitalization  of  historical  earnings
methodology,  HJV estimated  constant growth earnings at the weighted average of
the earnings over the past two annual periods and capitalized this  "normalized"
level of earnings at a  capitalization  rate of 7.5%.  The discount rate used in
the discounted future earnings  methodology and the capitalization  rate used in
the capitalization of historical  earnings  methodology were developed using two
independent cost of equity capital models and indicate the required return on an
investment in Intervest Corporation of New York. These analyses produced a range
of value of  $12,204,000  to  $12,893,000.  These values are on a control basis,
since the shareholders of Intervest  Corporation of New York are selling 100% of
the Company collectively.


                                       21

<PAGE>



Market Approach - Intervest Corporation of New York

HJV  sought  to  estimate  the  value of  Intervest  Corporation  of New York by
comparing it to guideline  publicly traded financial  companies.  HJV recognizes
that no publicly  traded  companies  are  directly  comparable.  Using  publicly
available  databases,  HJV identified 17 publicly traded finance  companies that
had somewhat similar economic  characteristics  to Intervest  Corporation of New
York. The guideline companies included the following:

                        American Insured Mortgage Investors
                        American Residential Investment Trust
                        Annaly Mortgage Management
                        Apex Mortgage Capital
                        BRT Realty Trust
                        Capital Alliance Income Trust
                        Capstead Mortgage
                        Dynex Capital
                        Hanover Capital
                        Impac Commercial Holdings
                        Impac Mortgage Holdings
                        Imperial Credit Commercial Mortgage
                        LASER Mortgage
                        NovaStar Financial
                        Resource Asset Investment
                        Starwood Financial
                        Redwood Trust

For each of these  guideline  companies,  HJV calculated the ratio of the market
value of the  equity to  reported  book  value and  latest  fiscal  year  pretax
earnings.  The ratios of the market  value of the equity to reported  book value
for these guideline companies had a median of 0.59, ranged from 0.28 to 1.47 and
averaged  0.64.  The ratios of the market  value of the equity to latest  fiscal
year pretax  earnings had a median of 7.5, ranged from 2.8 to 24.5, and averaged
9.2. While some of these  guideline  companies were more comparable to Intervest
Corporation of New York than others,  all the guideline  companies were utilized
to  indicate a value for  Intervest  Corporation  of New York.  HJV used both of
these valuation ratios to indicate a value of Intervest Corporation of New York.
This  analysis  produced  a range of value of  $11,073,000  to  $12,953,000  and
supported the range of value estimated in the income approaches.

Contribution Analysis

         HJV compared the reported  equity values of the respective  businesses.
At August 31, 1999,  Intervest  Bancshares  Corporation reported a book value of
$8.13 per share or $10,162,500 for the Merger Shares. This value was compared to
the reported book value of  $12,168,000  for Intervest  Corporation of New York.
While  the  reported  equity  value  of  Intervest  Corporation  of New  York is
reasonably close to the independent valuation conclusions,  such is not the case
with Intervest Bancshares Corporation.


                                       22

<PAGE>



         Other factors HJV considered in rendering its opinion included: (i) the
limitation  of  Intervest  Corporation  of New York  shareholders  being able to
liquidate the shares of Intervest  Bancshares  Corporation Common Stock received
in the  Merger  via a sale in the  public  market  after  the  Merger;  (ii) the
enhancement in liquidity for Intervest  Corporation of New York shareholders via
the exchange of their closely held stock for publicly  traded  stock;  and (iii)
the thin market for Intervest Bancshares Corporation's Common Stock.

The  preparation of a fairness  opinion is a complex process  involving  various
determinations  as to the most  appropriate  and  relevant  methods of financial
analysis and the  application of these methods to the  particular  circumstances
and,  therefore,  is not necessarily  susceptible to partial analysis or summary
description.  Selecting  portions  of the  analyses  or of the summary set forth
above,  without  considering the analyses as a whole, could create an incomplete
view of the  processes  underlying  HJV's  opinion.  In arriving at its fairness
determination,  HJV  considered  the results of all those  analyses  and did not
attribute  any  particular  weight to any factor or analysis  considered  by it;
rather, HJV made its determination as to fairness on the basis of its experience
and professional  judgment after  considering the results of all these analyses.
In addition,  in performing  its analyses,  HJV made numerous  assumptions  with
respect  to  industry  performance,   general  business,  economic,  market  and
financial  conditions and other matters.  No company or transaction  used in the
above  analyses as a comparison is directly  comparable to Intervest  Bancshares
Corporation  or Intervest  Corporation  of New York or the merger.  The analyses
were prepared for purposes of HJV  providing its opinion to the Company's  Board
as to the fairness of the exchange  ratio from a financial  point of view and do
not  purport  to be  appraisals  or  necessarily  reflect  the  prices  at which
businesses or securities  actually may be sold. Analyses based upon forecasts of
future results are not necessarily  indicative of actual future  results,  which
may be  significantly  more or less favorable than suggested by those  analyses.
Because those analyses are inherently  subject to uncertainty,  being based upon
numerous factors or events beyond the control of the parties or their respective
advisors,  HJV does not assume  responsibility  if future results are materially
different from those forecast.

         Based  upon all  factors  considered,  HJV  concluded  that the  Merger
Consideration  of  1,250,000  of Class A Common  Stock of  Intervest  Bancshares
Corporation,  to be paid by  Intervest  Bancshares  Corporation  pursuant to the
Merger Agreement, is fair from a financial point of view to Intervest Bancshares
Corporation shareholders.

Compensation of HJV

In August  1999,  Intervest  Bancshares  Corporation  retained HJV to act as its
financial  advisor  in  connection  with  the  proposed  transaction.  Intervest
Bancshares  Corporation paid HJV $20,000 for its services  pursuant to the terms
of the  engagement  letter.  Intervest  Bancshares  Corporation  also  agreed to
reimburse HJV for its reasonable out-of-pocket expenses.

Interests of Certain Persons in the Merger

         In  considering  the  recommendation  of the  Board of  Directors  with
respect to the Merger,  shareholders of the Company should be aware that certain
members of the Board of

                                       23

<PAGE>



Directors and management have certain  interests in the Merger which may present
them with potential conflicts of interest in connection with the Merger.

         Specifically,  Jerome Dansker,  Lowell S. Dansker,  Lawrence G. Bergman
and members of their  families own all of the issued and  outstanding  shares of
capital stock of Intervest  Corporation of New York. As a result,  all of the 1,
250,000 shares of Class A Common Stock of Intervest Bancshares Corporation to be
issued in the  Merger  will be issued to them in  exchange  for their  shares of
capital stock of Intervest Corporation of New York.

Operation and Management of the Company After the Merger

         The  persons  presently  serving  as  the  directors  and  officers  of
Intervest  Corporation  of New York  will  continue  to serve as  directors  and
officers after the Merger. Intervest Corporation of New York will, however, be a
wholly-owned subsidiary of Intervest Bancshares Corporation.

Effective Date of the Merger

         Pursuant to the Merger Agreement,  ICNY Acquisition Corporation will be
merged with and into Intervest  Corporation  of New York at the Effective  Time,
and  Intervest   Corporation  of  New  York  will  thereupon  be  the  Surviving
Corporation.  The Merger will become  effective upon the filing of a Certificate
of Merger  with the  Secretary  of State of the State of New York,  and the date
upon which such effectiveness  occurs is referred to as the "Effective Date." It
is anticipated that such filing will be made promptly  following  receipt of the
requisite  approval of  shareholders  of Intervest  Bancshares  Corporation  and
satisfaction  or waiver  of all  other  conditions  to the  Merger.  Each of the
parties to the Merger Agreement will have certain rights to terminate the Merger
Agreement in the event that the Merger is not  consummated on or before June 30,
2000. See  "Termination  of the Merger  Agreement;  Amendments."  Although it is
anticipated  that the Certificate of Merger will be filed and the Effective Date
will occur on or before June 30, 2000, there can be no assurance that there will
be no further  delay  between the date of the Special  Meeting and the Effective
Date,  that the conditions to the Merger will be satisfied or waived or that the
Merger will occur. See "Conditions to the Merger."

Effect of the Merger

         Intervest  Corporation  of New York will be the  Surviving  Corporation
upon the  effectiveness  of the Merger and will  succeed to all of the debts and
liabilities  and all of the rights and  property of the Company.  The  Surviving
Corporation  will become a  wholly-owned  subsidiary  of the Company.  Intervest
Corporation  of New  York's  results  of  operations  will  be  included  in the
consolidated  results of operations reflected in the Company's periodic reports.
Intervest Acquisition Inc. will cease to exist following the Effective Date.

Representations and Warranties

         Each of Intervest Bancshares Corporation,  ICNY Acquisition Corporation
and Intervest Corporation of New York has made certain customary representations
and

                                       24

<PAGE>



warranties in the Merger Agreement, including those which relate to, among other
things (i) organization and existence of each party and its  subsidiaries,  (ii)
the authorization,  execution,  delivery and performance of the Merger Agreement
and other matters  relating to its  enforceability,  (iii) the absence of broker
fees,  and  (iv)  the  absence  of  any  undisclosed   consents,   approvals  or
authorizations required for the execution, delivery or performance of the Merger
Agreement and the consummation of the transactions contemplated thereby.

         Intervest  Corporation  of New York  also has  made  certain  customary
representations  and warranties  relating to, among other things (i) the absence
of  material  adverse  changes  and  undisclosed  liabilities,  (ii) its capital
structure,  (iii) its filing of all reports and  documents  required to be filed
with the  Securities  and Exchange  Commission  and the accuracy of filings made
pursuant  thereto,  (iv) the  accuracy  and  preparation  of  certain  financial
statements  (v) the  adoption of the Merger  Agreement by its Board of Directors
and  shareholders,  (vii) the granting of  approvals  and the taking of steps to
exempt the Merger from the  provisions of state  anti-takeover  laws, and (viii)
other  matters  relating to the conduct of its business  including,  among other
things,  its  employees,   benefit  plans,  litigation,  real  estate,  permits,
compliance with laws,  including  environmental  laws, title to and condition of
properties,  payment  of  taxes,  Year 2000  compliance,  absence  of  defaults,
government and other contracts, intellectual property rights, and the absence of
any undisclosed material adverse change in the financial  condition,  results of
operation, business or assets.

Conditions to the Merger

         Consummation  of the  Merger by  Intervest  Bancshares  Corporation  is
subject  to the  satisfaction  of  certain  conditions  set forth in the  Merger
Agreement,  including,  but not limited to (i) the making of all filings and the
receipt of all  consents,  authorizations,  orders  and  approvals  required  by
governmental or regulatory  authorities,  or any  non-governmental  third party,
(ii) the accuracy of the representations and warranties of Intervest Corporation
of New York as of the Effective Time, (iii) the absence of any judgment, decree,
injunction,  ruling or order of any court, governmental department,  commission,
agency or instrumentality  outstanding  against any party to the Agreement which
prohibits,  restricts  or  delays  consummation  of the  Merger or of any of the
conditions  to the  consummation  of the Merger,  (iv)  receipt of all  required
regulatory  approvals,  and (v) the  adoption  of the  Merger  Agreement  by the
shareholders  of  Intervest  Bancshares  Corporation,  (vi) the  performance  or
compliance in all material  respects by Intervest  Corporation  of New York with
all covenants and agreements pursuant to the Agreement.

         The  obligation of Intervest  Corporation of New York to consummate the
Merger is subject  to the  satisfaction  of  conditions  corresponding  to those
described for the Company in the preceding paragraph.

         The Merger Agreement provides that any party may waive any condition to
its obligation to consummate the Merger.


                                       25

<PAGE>



Conduct of Business Pending the Merger

         Pursuant to the Merger Agreement,  Intervest Corporation of New York is
required to conduct its business in the usual,  regular and  ordinary  course of
business  consistent with past practice and use its best efforts to preserve its
business.  Intervest Corporation of New York is further required to refrain from
taking  certain  actions  without the written  consent of  Intervest  Bancshares
Corporation  (unless such  actions are  provided  for in the Merger  Agreement),
including,  but not  limited  to (i)  declaring  or paying any  dividend  on its
capital stock,  (ii) splitting,  combining or  reclassifying  any of its capital
stock or issuing or authorizing  the issuance of any securities  with respect to
its capital stock, (iii) purchasing,  redeeming or otherwise acquiring shares of
capital  stock,  (iv)  issuing,  delivering,   selling,  pledging  or  otherwise
encumbering  any shares of capital  stock,  (v)  amending its charter or bylaws,
(vi) acquiring or agreeing to acquire any other person or the assets or business
operations  of any person,  (vii)  selling,  licensing,  mortgaging or otherwise
encumbering  or  disposing  of any of its  property  or  assets,  except  in the
ordinary  course of  business  consistent  with  past  practice,  (xi)  waiving,
releasing  granting or  transferring  any rights of material  value or modify or
change in any material respect any existing  contract other than in the ordinary
course of business,  (xii)  adopting any  resolution  or plan  providing  for or
authorizing  a  complete  or  partial  liquidation  or  a  dissolution,  merger,
consolidation,   restructuring,   recapitalization  or  reorganization,   (xiii)
entering  into any new  contract  except  in the  ordinary  course  of  business
consistent with past practice or modifying or terminating any existing  contract
if it would  have a  material  adverse  effect on the  Company or enter into any
license, franchise or similar agreements, (xiv) engaging in any unusual or novel
method  of  transacting  business  or change  any  accounting  principals,  (xv)
settling  or  compromising  any  litigation,  except  where the  amount  paid in
settlement or  compromise  is not material,  or (xvi) taking or omitting to take
any action  that would cause any of the  representations  or  warranties  of the
Company  contained in the Merger  Agreement  not to be true and correct,  in all
material respects.

No Solicitation by the Company

         The Merger  Agreement also provides that  Intervest  Corporation of New
York will not  initiate,  solicit,  cooperate  or  encourage,  or take any other
action to  facilitate  any  inquiries  or the making of any  proposal  or public
announcement,  or enter into any  agreement  with a third party  relating to any
possible acquisition of Intervest Corporation of New York.

Termination of the Merger Agreement; Amendments

         The Merger  Agreement may be modified or amended by an agreement signed
by the parties.  However,  no amendment may be made after  adoption by Intervest
Bancshares' shareholders that, by law, would require shareholder approval. It is
the intention of management of Intervest Bancshares to submit any amendment that
might  have a  material  adverse  effect on the  rights of  shareholders  to the
shareholders for approval.  The Merger Agreement expressly permits the waiver or
extension of any term,  provision or condition in writing by the party  entitled
to the benefits thereof.


                                       26

<PAGE>



         The Merger  Agreement  provides  that it may be terminated at any time,
whether before or after approval by Intervest Bancshare's  shareholders:  (i) by
mutual consent of the Intervest Bancshares Corporation and Intervest Corporation
of New York;  (ii) by  either  Intervest  Bancshares  Corporation  or  Intervest
Corporation  of New York if any  governmental  action  shall  have been taken to
enjoin or  prohibit  the  Merger or any other  legal  restraint  or  prohibition
against the Merger is in effect;  (iii) by Intervest  Bancshares  Corporation if
Intervest  Corporation  of New York  executes a binding  agreement  with a third
party regarding an Alternative Transaction, (iv) by Intervest Corporation of New
York in the event of an uncured  material breach of the Merger  Agreement on the
part of  Intervest  Bancshares  (v) by Intervest  Bancshares  in the event of an
uncured material breach by Intervest  Corporation of New York, (vi) by Intervest
Corporation  of New York if there is a material  adverse  change with respect to
Intervest  Bancshares  Corporation,  (vii) by Intervest  Bancshares if Intervest
Corporation  of New York's Board of Directors  fails to recommend or  withdraws,
modifies or changes its  recommendation  to adopt the Merger  Agreement or takes
any position  inconsistent with such recommendation,  (viii) by either Intervest
Corporation of New York or Intervest Bancshares  Corporation if the shareholders
of Intervest Bancshares Corporation do not adopt the Merger at the Shareholder's
Meeting,  (ix) by either party if the Merger shall not have been  consummated on
or before June 30, 2000.

Certain Regulatory Matters

         The Merger  requires the prior approval of the Federal  Reserve Bank of
Atlanta under the Bank Holding Company Act.  Specifically,  Intervest Bancshares
Corporation  must obtain prior approval to engage in the  nonbanking  activities
presently conducted by Intervest Corporation of New York.

         The parties do not believe that any additional  governmental filings in
the United States, other than the certificate of merger to be filed with the New
York  Secretary  of  State,  and  other  than  filings  in  connection  with the
dissolution  of ICNY  Acquisition  Corporation  are required with respect to the
Merger.  Consummation of the Merger is conditioned upon, among other things, the
absence of any preliminary or permanent  injunction or other order issued by any
court or other judicial or administrative  body of competent  jurisdiction which
prohibits or prevents consummation of the Merger.

                 PRICE RANGE OF COMMON STOCK AND DIVIDEND POLICY

         Intervest  Bancshares  Corporation  Class A Common  Stock  is  publicly
traded on the Nasdaq Small Cap Market under the symbol  "IBCA." At September 30,
1999, there were  approximately  800 record holders of Class A Common Stock. The
following table sets forth, for the calendar periods indicated, the high and low
sale prices per share for the Common  Stock,  as reported by Nasdaq.  Trading of
the Company's Class A Common Stock on the SmallCap Market  commenced on November
25, 1997.

         Calendar Year        Quarter                    High         Low
         -------------        -------                    ----         ---

                  1997     November 25, 1997 to         $12.25      $11.50
                           December 31, 1997

                                       27

<PAGE>



                  1998              First                15.25       11.00
                                    Second               16.00       11.25
                                    Third                13.00        8.25
                                    Fourth               10.00        8.00

                  1999              First                11.00        7.625
                                    Second               19.00        7.813
                                    Third                 9.75        7.438

         There is no market for the Company's  Class B Common Stock.  On October
29, 1999,  the date  preceding the public  announcement  of the execution of the
Merger  Agreement,  the  closing  sale  price  for the  Class A Common  Stock as
reported by Nasdaq was $9.00. The high and low sale price for the Class A Common
Stock as reported by Nasdaq on January 31, 2000, the last full trading day prior
to the printing of this Proxy Statement,  was $6.25 per share.  Shareholders are
urged to obtain current market quotations for the Class A Common Stock.

         The Company has never paid any cash dividends and does not intend to do
so in the near future.

                              NO DISSENTERS RIGHTS

         Holders of Intervest  Bancshares Stock  Corporation do not have a right
to dissent under applicable law in connection with the Merger. Section 262(b)(1)
of the Delaware  General  Corporation  Law provides,  in relevant part, that the
right to dissent  and receive  payment of the fair value of shares  shall not be
available to a shareholder  for shares  which,  at the record date fixed for the
special  meeting,  were  designated as a national  market system  security on an
interdealer  quotation system by the National Association of Securities Dealers,
Inc., such as Intervest Bancshares Corporation's shares of Class A Common Stock.

                                       28

<PAGE>
                               UNAUDITED PRO FORMA
              CONDENSED COMBINED CONSOLIDATED FINANCIAL STATEMENTS


         The  following  unaudited  pro forma  condensed  combined  statement of
financial   condition  as  of  September  30,  1999,   combines  the  historical
consolidated   statements  of  financial   condition  of  Intervest   Bancshares
Corporation and its Subsidiaries  ("IBC") and Intervest  Corporation of New York
("ICNY") as if the two  companies  had merged as of September 30, 1999 using the
"pooling-of-interests"  method of  accounting,  and after  giving  effect to the
related pro forma adjustments described in the accompanying explanatory notes.

          In  the  merger,  ICNY  shareholders  will  receive  an  aggregate  of
1,250,000  shares of IBC's Class A common  stock in  exchange  for all of ICNY's
capital stock.  ICNY is a closely held corporation with  approximately 48 shares
of capital stock outstanding.

          The following  condensed combined  statements of earnings for the nine
months  ended  September  30,  1999 and for the year ended  December  31,  1998,
combine the historical consolidated statements of earnings of IBC and ICNY as if
the two companies had merged on January 1, 1998 using the "pooling-of-interests"
method  of  accounting  and  after  giving  effect  to  the  related  pro  forma
adjustments described in the accompanying explanatory notes.
Both IBC's and ICNY's fiscal years end on December 31.

         Under the  "pooling-of-interests"  method of  accounting,  the recorded
assets,  liabilities,  shareholders' equity, income and expenses of IBC and ICNY
are combined and recorded at their historical cost amounts,  except as described
below and in the explanatory footnotes.  The accounting policies of IBC and ICNY
are substantially comparable.

         The  unaudited  pro forma  condensed  combined  consolidated  financial
statements  included herein are presented for informational  purposes only. This
information  includes various estimates and may not necessarily be indicative of
the financial  position or results of operations that would have occurred if the
merger  had been  consummated  on the date or at the  beginning  of the  periods
indicated or which may be obtained in the future.

         The  unaudited  pro forma  condensed  combined  consolidated  financial
statements and the accompanying  explanatory notes should be read in conjunction
with  and are  qualified  in  their  entirety  by  reference  to the  historical
financial  statements  and related notes  thereto of IBC and ICNY  referenced in
this Proxy Statement.



<PAGE>


                Intervest Bancshares Corporation and Subsidiaries
                      and Intervest Corporation of New York
     Unaudited Pro Forma Condensed Combined Statement of Financial Condition
                            As of September 30, 1999
<TABLE>
<CAPTION>

                                                      Historical   Historical    Pro Forma           Pro Forma
($ in thousands)                                          IBC          ICNY      Adjustments          Combined
- - --------------------------------------------------- ------------- ----------- -------------- ----- ------------

ASSETS
<S>                                                     <C>        <C>        <C>                   <C>
Cash and due from banks                                 $  3,210   $    273   $   (100)(a)          $  3,383
Federal funds sold                                        15,343        --          --                15,343
Short-term investments                                       288     41,357     (5,806)(b)            35,839
                                                         --------   --------   --------         ------------
    Total cash and cash equivalents                       18,841     41,630     (5,906)               54,565
Interest-bearing deposits with banks                         100       --         --                     100
Securities held to maturity, net                          80,168       --         --                  80,168
Restricted security, Federal Reserve Bank stock, at          508       --         --                     508
cost
Loans receivable, net of allowance for loan losses      121,067     52,353       (275)(c)            173,145
Accrued interest receivable                               1,801        865        --                   2,666
Premises and equipment, net                               5,698         59        --                   5,757
Deferred income tax asset                                   721         27        --                     748
Other assets                                              1,252      3,613         46 (d)              4,911
- - ---------------------------------------------------    --------   --------   --------            ------------
Total assets                                           $230,156   $ 98,547   $ (6,135)              $322,568
- - ---------------------------------------------------    --------   --------   --------            ------------

LIABILITIES
Deposits:
   Demand deposits                                    $   3,464   $   --     $   --                 $  3,464

   NOW deposits                                           7,943       --         --                    7,943
   Savings deposits                                      21,951       --         --                   21,951
   Money-market deposits                                 59,227       --       (5,806)(b)             53,421
   Time deposits                                        104,766       --         --                  104,766
                                                       --------   --------   --------            ------------
Total deposits                                          197,351       --       (5,806)               191,545
Convertible subordinated debentures payable               6,930       --         --                    6,930
Subordinated debentures payable                            --       77,400       --                   77,400
Accrued interest on debentures payable                     738       6,601       --                    7,339
Mortgage escrow funds                                    2,491       1,978       --                    4,469
Official checks outstanding                              1,108        --         --                    1,108
Other liabilities                                        1,111         389      (275)(c)               1,225
- - ---------------------------------------------------   --------    --------   --------             ------------
Total liabilities                                      209,729      86,368    (6,081)                290,016
- - ---------------------------------------------------   --------    --------   --------             ------------

Minority interest                                           18       --         --                        18

STOCKHOLDERS' EQUITY
Class A common stock                                     2,194      2,000     (2,000)(e)
                                                                               1,250 (e)               3,444
Class B common stock                                       305        100       (100)(e)                 305
Additional paid-in-capital                              13,909      3,509     (3,509)(e)
                                                                               4,359 (e)              18,268
Retained earnings                                        4,001      6,570        (54)(f)              10,517
- - ---------------------------------------------------   --------   --------   --------            ------------
Total stockholders' equity                              20,409     12,179        (54)                 32,534
- - ---------------------------------------------------   --------   --------   --------            ------------
Total liabilities and stockholders' equity            $230,156   $ 98,547   $ (6,135)               $322,568
- - ---------------------------------------------------   --------   --------   --------            ------------
</TABLE>
         See  accompanying  explanatory  notes  to  the  condensed  consolidated
financial statements.

<PAGE>



                Intervest Bancshares Corporation and Subsidiaries
                      and Intervest Corporation of New York
          Unaudited Pro Forma Condensed Combined Statement of Earnings
                  For The Nine Months Ended September 30, 1999
<TABLE>
<CAPTION>

                                                                  Historical  Historical    Pro Forma      Pro Forma
($ in thousands, except per share data)                                IBC       ICNY      Adjustments      Combined
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------

<S>                                                                  <C>          <C>        <C>               <C>
INTEREST AND DIVIDEND INCOME
Loans receivable                                                     $ 6,580      $7,192     $  -              $13,772
Securities                                                             3,674         887        -                4,561
Other interest-earning assets                                            350         134      (50)   (g)           434
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------
Total interest and dividend income                                    10,604       8,213      (50)              18,767
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------

INTEREST EXPENSE
Deposits                                                               6,181           -      (50)   (g)         6,131
Convertible debentures                                                   473       6,799        -                7,272
Federal funds purchased                                                    9           -        -                    9
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------
Total interest expense                                                 6,663       6,799      (50)              13,412
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------

Net interest and dividend income                                       3,941       1,414        -                5,355
Provision for loan loss reserves                                         605           -        -                  605
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------
Net interest and dividend income
     after provision for loan loss reserves                            3,336       1,414        -                4,750
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------

NONINTEREST INCOME
Customer service fees                                                    100           -        -                  100
Income from mortgage activities                                          250         516        -                  766
All other                                                                  1          21        -                   22
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------
Total noninterest income                                                 351         537        -                  888
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------

NONINTEREST EXPENSES
Salaries and employee benefits                                         1,114         447        -                1,561
Occupancy and equipment, net                                             552         136        -                  688
Advertising and promotion                                                 17          94        -                  111
Professional fees and services                                           163          20      100 (a)              283
Stationery, printing and supplies                                        107          12        -                  119
All other                                                                332         115        -                  447
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------
Total noninterest expenses                                             2,285         824      100                3,209
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------

Earnings before income taxes & change in accounting principle          1,402       1,127        -                2,429
Provision for income taxes                                             (544)       (516)       46 (d)           (1,014)
Cumulative effect of change in accounting principle                    (128)           -        -                 (128)
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------
Net earnings                                                         $   730  $     611      $(54)              $1,287
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------

Basic earnings per share:
   Earnings before change in accounting principle                     $ 0.34          NM        NM              $0.38
   Cumulative effect of change in accounting principle                 (0.05)         NM        NM              (0.04)
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------
   Net earnings per share                                             $ 0.29          NM        NM              $0.34
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------

Diluted earnings per share:
   Earnings before change in accounting principle                     $ 0.29          NM        NM               $0.34
   Cumulative effect of change in accounting principle                (0.04)          NM        NM               (0.03)
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------
   Net earnings per share                                             $ 0.25          NM        NM               $0.31
- - ----------------------------------------------------------------- ----------- ----------- --------------- -------------
NM -computation is not meaningful and not presented.
See  accompanying  explanatory  notes to the  condensed  consolidated  financial
statements.

<PAGE>

                Intervest Bancshares Corporation and Subsidiaries
                      and Intervest Corporation of New York
          Unaudited Pro Forma Condensed Combined Statement of Earnings
                      For The Year Ended December 31, 1998

                                                                Historical    Historical      Pro Forma      Pro Forma
($ in thousands, except per share data)                              IBC         ICNY        Adjustments      Combined
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------

<S>                                                                 <C>            <C>           <C>             <C>
INTEREST AND DIVIDEND INCOME
Loans receivable                                                    $ 8,278        $11,106       $   -           $19,384
Securities                                                            4,224            592        -                4,816
Other interest-earning assets                                           432             45      (29)   (g)           448
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------
Total interest and dividend income                                   12,934         11,743       (29)             24,648
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------

INTEREST EXPENSE
Deposits                                                              7,977              -      (29)   (g)         7,948
Convertible debentures                                                  319          9,401        -                9,720
Federal funds purchased                                                   1              -        -                    1
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------
Total interest expense                                                8,297          9,401       (29)             17,669
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------

Net interest and dividend income                                      4,637          2,342                         6,979
Provision for loan loss reserves                                        479                       -                  479
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------
Net interest and dividend income
     after provision for loan loss reserves                           4,158          2,342        -                6,500
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------

NONINTEREST INCOME
Customer service fees                                                   139              -        -                  139
Income from mortgage activities                                         195            317        -                  512
All other                                                                15             33        -                   48
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------
Total noninterest income                                                349            350        -                  699
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------

NONINTEREST EXPENSES
Salaries and employee benefits                                        1,056            293        -                1,349
Occupancy and equipment, net                                            467            107        -                  574
Advertising and promotion                                                31            118        -                  149
Professional fees and services                                          225            331        -                  556
Stationery, printing and supplies                                        98              5        -                  103
All other                                                               256             90        -                  346
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------
Total noninterest expenses                                            2,133            944        -                3,077
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------

Earnings before income taxes                                          2,374          1,748        -                4,122
Provision for income taxes                                            (939)          (801)        -              (1,740)
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------
Net earnings                                                      $   1,435     $      947        -               $2,382
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------

Basic earnings per share:                                        $     0.58             NM        -              $  0.64

Diluted earnings per share:                                      $     0.46             NM        -              $  0.54
- - -------------------------------------------------------------- ------------- -------------- --------------- -------------
NM -computation is not meaningful and not presented.
See  accompanying  explanatory  notes to the  condensed  consolidated  financial
statements.


<PAGE>




                Intervest Bancshares Corporation and Subsidiaries
                      and Intervest Corporation of New York
 Explanatory Notes to Unaudited Pro Forma Condensed Combined Financial Statements

A)       Represents  estimated  transaction  costs of the  merger.  The  charges
         consist  primarily  of  consulting  fees and  other  professional  fees
         associated with consummating the merger.

B)       Represents the elimination of intercompany cash balances  maintained in
         deposit accounts at IBC's subsidiaries.

C)       Represents the  reclassification  of certain unearned income related to
         loans  from  all  other  liabilities  in  order  to  conform  to  IBC's
         accounting policies and procedures.

D)       Represents  the  expected  tax  benefit  associated  with the pro forma
         adjustments.

E)       Represents  the  elimination  of ICNY's  stockholders'  equity  and the
         issuance  of  1,250,000  shares of IBC Class A common  stock with a par
         value of $1.00.

F)       Represents the after-tax effect of all pro forma adjustments.

G)       Represents the elimination of intercompany  interest income and expense
         on deposit accounts.

H)       The weighted-average number of common shares used for basic and diluted
         earnings  per share  computations  are  summarized  in the  table  that
         follows:

           For the Nine Months Ended September 30, 1999                             Historical     Shares     Pro Forma
                                                                                          IBC      Issued     Combined
           ------------------------------------------------------------------------ ------------ ----------- ------------
<S>                                                                                   <C>         <C>          <C>
           Basic earnings per share:
           ------------------------------------------------------------------------ ------------ ----------- ------------
              Average number of common shares outstanding                             2,494,410   1,250,000    3,744,410
           ------------------------------------------------------------------------ ------------ ----------- ------------
           Diluted earnings per share:
           ------------------------------------------------------------------------ ------------ ----------- ------------
              Average number of common shares outstanding                             2,494,410   1,250,000    3,744,410
              Average number of potentially dilutive shares outstanding                 455,035           -      455,035
           ------------------------------------------------------------------------ ------------ ----------- ------------
              Total average number of common shares outstanding used for dilution     2,949,445   1,250,000    4,199,445
           ------------------------------------------------------------------------ ------------ ----------- ------------


           For the Year Ended December 31, 1998                                     Historical     Shares     Pro Forma
                                                                                          IBC      Issued     Combined
           ------------------------------------------------------------------------ ------------ ----------- ------------
           Basic earnings per share:
           ------------------------------------------------------------------------ ------------ ----------- ------------
              Average number of common shares outstanding                             2,457,113   1,250,000    3,707,113
           ------------------------------------------------------------------------ ------------ ----------- ------------
           Diluted earnings per share:
           ------------------------------------------------------------------------ ------------ ----------- ------------
              Average number of common shares outstanding                             2,457,113   1,250,000    2,457,113
              Average number of potentially dilutive shares outstanding               1,106,403           -    1,106,403
           ------------------------------------------------------------------------ ------------ ----------- ------------
              Total average  number of outstanding  used for dilution  computation    3,473,516   1,250,000    4,723,516
           (1)
           ------------------------------------------------------------------------ ------------ ----------- ------------

         (1)  Adjusted  earnings for the 1998 fully  diluted  earnings per share
              computations   amounted  to  $1,607,000  for  Historical  IBC  and
              $2,554,000 for Pro Forma Combined.
</TABLE>
<PAGE>



                                     EXPERTS

         The   Consolidated   Financial   Statements  of  Intervest   Bancshares
Corporation  as of December 31, 1998 and 1997,  and for each of the years in the
three year period ended  December  31, 1998,  are included in the Report on Form
10-K for the year ended December 31, 1998,  which is included as Annex C to this
Proxy Statement.  The Intervest Bancshares Corporation Financial Statements have
been so included in reliance upon the report of Hacker,  Johnson,  Cohen & Grieb
P.A., independent accountants, included therein given upon the authority of said
firm as experts in accounting and auditing.

         The Consolidated  Financial Statements of Intervest  Corporation of New
York as of December  31,  1998 and 1997,  and for each of the years in the three
year period ended December 31, 1998, are included in the Report on Form 10-K for
the year ended  December  31,  1998,  which is included as Annex E to this Proxy
Statement.  The Intervest Corporation of New York Financial Statements have been
so  included  in  reliance  upon the  report of Richard  A.  Eisner & Co.,  LLP,
independent accountants,  included therein given upon the authority of said firm
as experts in accounting and auditing.

                     PROPOSED INCREASE IN AUTHORIZED SHARES

         The  board  of  directors   has  proposed  that  the   Certificate   of
Incorporation  of Intervest  Bancshares  Corporation  be amended to increase the
number of shares of Class A Common Stock that the  corporation  is authorized to
issue from 7,500,000 shares to 9,500,000 shares. At October 31, 1999,  2,271,879
shares of Class A Common  Stock were issued and  outstanding.  In  addition,  an
aggregate  of  approximately  3,516,000  shares  of  Class A Common  Stock  were
reserved for issuance upon conversion of issued and outstanding  shares of Class
B Common Stock, the exercise of outstanding warrants for the purchase of Class A
Common Stock and the  conversion  of  outstanding  debentures  which provide for
conversion  into shares of Class A Common  Stock.  In addition,  an aggregate of
1,250,000  shares of Class A Common  Stock will issued if the merger is approved
by the  shareholders.  As a result,  only a limited  number of shares of Class A
Common Stock would remain available for general  corporate  purposes,  including
capital transactions, employee incentives and acquisitions.

         The  amendment  would  increase  the number of shares of Class A Common
Stock that the Company is authorized to issue from 7,500,000 shares to 9,500,000
shares in order to have additional  authorized but unissued shares available for
issuance  to meet  business  demands as they may arise.  The Board of  Directors
believes  that  such  additional  shares  will  provide   Intervest   Bancshares
Corporation  with the  flexibility  to issue Class A Common  Stock for  possible
future  acquisitions,  dividends,  splits,  stock option plans,  possible future
financings or other corporate  purposes which may be identified in the future by
the Board of  Directors,  without  the  possible  expense and delay of a special
shareholders meeting.

         The authorized shares of Class A Common Stock in excess of those issued
will be available for issuance at such times and for such corporate  purposes as
the  Board of  Directors  may deem  advisable,  without  further  action  by the
shareholders,  except as may be required  by  applicable  law,  the rules of the
Nasdaq  SmallCap  Market,  or by the rules of any  stock  exchange  or  national
securities association trading system on which the securities may

                                       34

<PAGE>



then be listed or traded.  Upon issuance,  such shares will have the same rights
as the  outstanding  shares of Class A Common  Stock.  Holders of Class A Common
Stock have no preemptive rights.

         The Company has no arrangements, agreements, understandings or plans at
the present  time for the  issuance or use of the  additional  shares of Class A
Common Stock  proposed to be  authorized.  The issuance of additional  shares of
Class A Common  Stock may have a dilutive  effect on earnings  per share and for
persons  who do not  purchase  additional  shares  to  maintain  their  pro rata
interest in the Company, on such shareholder's percentage voting power.

         Although the Company has no present  intention to issue shares of Class
A Common Stock to make acquisitions of control of the Company more difficult and
is unaware of any pending proposals to acquire the Company, any future issuances
of Class A Common Stock could have that effect. For example,  the acquisition of
shares of the  Company's  Class A Common  Stock by an entity  seeking to acquire
control  of the  Company  might be  discouraged  through  the  public or private
issuance of the additional  shares of Class A Common Stock,  since such issuance
would dilute the stock ownership of the acquiring entity.

         The proposal relating to the amendment to the Company's  Certificate of
Incorporation  to  increase  the number of  authorized  shares of Class A Common
Stock from 7,500,000 shares to 9,500,000 shares requires  approval by a majority
of the shares of Class A and Class B Common Stock present or  represented at the
meeting. The Board of Directors recommends a vote FOR this proposal.

                                   STOCK BONUS

         The board of  directors  of the company has  approved  the grant to the
Chairman of the Board of Directors of a stock bonus of 50,000  shares of Class B
Common Stock for his services with respect to the  development,  structuring and
other  activities  associated  with the  proposed  Merger.  The grant,  which is
subject  to  approval  of  the   shareholders,   is  subject  to  the  following
restrictions:  until October 14, 2004 or the death of the Chairman,  if earlier:
(i) the shares will not be transferable,  except for transfers to members of his
immediate  family  (in which  case the  shares  would  remain  subject  to these
restrictions  until October 14, 2004);  (ii) the shares will not be  convertible
into shares of Class A Common  Stock;  and (iii) any  dividends  declared on the
shares of Class B Common Stock will be forfeited and retained by the company.

         Approval of this proposal  requires the affirmative vote of the holders
of a  majority  of  shares  of  Class A and  Class B  Common  Stock  present  or
represented at the meeting and the board of directors recommends a vote FOR this
proposal.

                              SHAREHOLDER PROPOSALS

         Any proposals of shareholders  to be presented at Intervest  Bancshares
2000 Annual Meeting of Shareholders must have been received by the Company on or
before December 1, 1999 for inclusion in the Company's  Proxy Statement  related
to such meeting,  subject to the rules and  regulations  of the  Securities  and
Exchange Commission. In addition, the Company

                                       35

<PAGE>


may use its discretion in voting  proxies with respect to shareholder  proposals
not included in the Proxy Statement for the 2000 Annual Meeting of Shareholders,
unless the Company receives notice of such proposals prior to February 19, 2000.

                                  OTHER MATTERS

         Management  knows of no other  business to be transacted at the Special
Meeting,  but, if any other matters do properly come before the Special Meeting,
the persons named as proxies or their  substitute  will vote or act with respect
to such other  matters in  accordance  with the  direction  of a majority of the
Board of Directors.

                                         By Order of the Board of Directors

                                         Lawrence G. Bergman, Secretary

                                       36
<PAGE>

                     ANNEX A - AGREEMENT AND PLAN OF MERGER

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

                          AGREEMENT AND PLAN OF MERGER
                          DATED AS OF NOVEMBER 1, 1999
                                      AMONG
                        INTERVEST BANCSHARES CORPORATION
                          ICNY ACQUISITION CORPORATION
                                       AND
                        INTERVEST CORPORATION OF NEW YORK

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





<PAGE>


<TABLE>
<CAPTION>

                                TABLE OF CONTENTS


<S>                                                                                                                <C>
ARTICLE 1                                                                                                          1
         THE MERGER                                                                                                1
                  Section 1.1.  The Merger                                                                         1
                  Section 1.2.  Effective Time                                                                     1
                  Section 1.3.  Closing of the Merger                                                              2
                  Section 1.4.  Effects of the Merger                                                              2
                  Section 1.5.  Certificate of Incorporation and Bylaws                                            2
                  Section 1.6.  Directors                                                                          2
                  Section 1.7.  Officers                                                                           2
                  Section 1.8.  Merger Consideration; Conversion of Shares                                         2
                  Section 1.9.  Exchange of Certificates                                                           3

ARTICLE 2                                                                                                          4
         REPRESENTATIONS AND WARRANTIES OF THE COMPANY                                                             4
                  2.1.     CAPITAL STRUCTURE OF THE COMPANY                                                        4
                  2.2.     ORGANIZATION, STANDING AND AUTHORITY OF THE COMPANY                                     4
                  2.3.     OWNERSHIP OF THE COMPANY SUBSIDIARIES; CAPITAL STRUCTURE OF THE COMPANY SUBSIDIARIES    5
                  2.4.     ORGANIZATION, STANDING AND AUTHORITY OF THE COMPANY SUBSIDIARIES                        5
                  2.5.     AUTHORIZED AND EFFECTIVE AGREEMENT                                                      5
                  2.6.     SEC DOCUMENTS; REGULATORY FILINGS                                                       6
                  2.7.     FINANCIAL STATEMENTS; BOOKS AND RECORDS; MINUTE BOOKS                                   7
                  2.8.     MATERIAL ADVERSE CHANGE                                                                 7
                  2.9.     ABSENCE OF UNDISCLOSED LIABILITIES                                                      7
                  2.10.    PROPERTIES                                                                              7
                  2.11.    LOANS                                                                                   8
                  2.12.    TAX MATTERS                                                                             8
                  2.13.    EMPLOYEE BENEFIT PLANS                                                                  9
                  2.14.    CERTAIN CONTRACTS                                                                       9
                  2.15.    LEGAL PROCEEDINGS                                                                       10
                  2.16.    COMPLIANCE WITH LAWS                                                                    10
                  2.17.    LABOR MATTERS                                                                           11
                  2.18.    BROKERS AND FINDERS                                                                     11
                  2.19.    INSURANCE                                                                               11
                  2.20.    ENVIRONMENTAL LIABILITY                                                                 11
                  2.21.    INTELLECTUAL PROPERTY                                                                   12
                  2.22.    INSIDER INTERESTS                                                                       12
                  2.23.    YEAR 2000                                                                               12
                  2.24.    TAX TREATMENT                                                                           12

ARTICLE 3                                                                                                          13
         REPRESENTATIONS AND WARRANTIES OF PARENT AND ACQUISITION                                                  13
                  Section 3.1. Organization                                                                        13
                  Section 3.2.  Capitalization of Parent and its Subsidiaries                                      13
                  Section 3.3.  Authority Relative to this Agreement                                               13
                  Section 3.4.  SEC Reports                                                                        14
                  Section 3.5.  Consents and Approvals; No Violations                                              14
                  Section 3.6.  Litigation                                                                         14
                  Section 3.7.  Tax Treatment                                                                      15
                  Section 3.8.  Brokers                                                                            15
                  Section 3.9.  No Prior Activities                                                                15
                  Section 3.10. No Undisclosed Liabilities; Absence of Changes                                     15
                  Section 3.11. Compliance with Applicable Law                                                     15
                  Section 3.12. Representations Complete                                                           15

ARTICLE 4                                                                                                          16
         COVENANTS                                                                                                 16
                  Section 4.1.  Conduct of Business of the Company                                                 16
                                ----------------------------------
                  Section 4.2.  No Solicitation or Negotiation                                                     17
                                ------------------------------
                  Section 4.3.  Meeting of Stockholders                                                            18
                                -----------------------
                  Section 4.4.  Sale of Shares; Stockholder Matters                                                18
                                -----------------------------------
                  Section 4.5.  Access to Information                                                              18
                                ---------------------
                  Section 4.6.  Confidentiality                                                                    18
                                ---------------
                  Section 4.7.  Expenses                                                                           19
                                --------
                  Section 4.8.  Consent                                                                            19
                                -------
                  Section 4.9.  Reasonable Efforts                                                                 19
                                ------------------
                  Section 4.10.  Notification of Certain Matters                                                   20
                                 -------------------------------
                  Section 4.11  Additional Documents and Further Assurances                                        20
                                -------------------------------------------
                  Section 4.12.  Certain Filings; Reasonable Efforts                                               20
                                 -----------------------------------
                  Section 4.13.  Public Announcements                                                              20
                                 --------------------

ARTICLE 5                                                                                                          21
         CONDITIONS TO CONSUMMATION OF THE MERGER                                                                  21
                  Section 5.1.  Conditions to Each Party's Obligations to Effect the Merger                        21
                  Section 5.2.  Conditions to the Obligations of the Company                                       21
                  Section 5.3.  Conditions to the Obligations of Parent and Acquisition                            22

ARTICLE 6                                                                                                          23
         TERMINATION; AMENDMENT; WAIVER                                                                            23
                  Section 6.1.  Termination                                                                        23
                  Section 6.2.  Effect of Termination                                                              24
                  Section 6.3.  Amendment                                                                          24
                  Section 6.4.  Extension; Waiver                                                                  24

ARTICLE 7                                                                                                          24
         MISCELLANEOUS                                                                                             24
                  Section 7.1.  Nonsurvival of Representations and Warranties                                      24
                  Section 7.2.  Entire Agreement; Assignment                                                       24
                  Section 7.3.  Validity                                                                           24
                  Section 7.4.  Notices                                                                            24
                  Section 7.5.  Governing Law and Venue; Waiver of Jury Trial                                      25
                  Section 7.6.  Descriptive Headings                                                               25
                  Section 7.7.  Parties in Interest                                                                25
                  Section 7.8.  Certain Definitions                                                                25
                  Section 7.9.  Personal Liability                                                                 26
                  Section 7.10.  Counterparts                                                                      27

</TABLE>


<PAGE>


                          AGREEMENT AND PLAN OF MERGER

         THIS  AGREEMENT  AND  PLAN OF  MERGER  (this  "Agreement")  dated as of
November 1, 1999, is by and among INTERVEST  CORPORATION OF NEW YORK, a New York
corporation  (the  "Company"),  INTERVEST  BANCSHARES  CORPORATION,  a  Delaware
corporation  (the  "Parent"),  and  ICNY  ACQUISITION  CORPORATION,  a New  York
corporation and a wholly owned subsidiary of Parent ("Acquisition"), Capitalized
terms not  otherwise  defined  herein shall have the  meanings  ascribed to such
terms in Section 7.8 of this Agreement.

         WHEREAS, the Boards of Directors of the Company, Parent and Acquisition
have each (i)  determined  that the Merger (as defined  below) is advisable  and
fair  and in the  best  interests  of  their  respective  stockholders  and (ii)
approved  the Merger upon the terms and subject to the  conditions  set forth in
this Agreement; and

         WHEREAS, for Federal income tax purposes it is intended that the Merger
qualify  as a  reorganization  under the  provisions  of  Section  368(a) of the
Internal Revenue Code of 1986, as amended (the "Code"); and

         WHEREAS,  the Company,  Parent and  Acquisition  desire to make certain
representations  and  warranties  and other  agreements in  connection  with the
Merger,

         NOW,  THEREFORE,  in  consideration  of the foregoing  premises and the
representations,  warranties,  covenants and agreements  herein  contained,  and
intending to be legally bound hereby, the Company, Parent and Acquisition hereby
agree as follows:

                                    ARTICLE 1

                                   THE MERGER

Section 1.1 The Merger.  At the Effective  Time (as defined  below) and upon the
terms and subject to the conditions of this Agreement and in accordance with the
New York Business  Corporation  Law (the "NYBCL"),  Acquisition  shall be merged
with and into the Company  (the  "Merger").  Following  the Merger,  the Company
shall continue as the surviving  corporation (the "Surviving  Corporation")  and
the separate  corporate  existence  of  Acquisition  shall cease.  The Merger is
intended to qualify as a tax-free  reorganization  under  Section  368(a) of the
Code. Parent, as the sole stockholder of Acquisition, hereby approves the Merger
and this Agreement.

Section 1.2 Effective  Time.  Subject to the terms and  conditions set forth in
this  Agreement,  on the  Closing  Date  (as  defined  in  Section  1.3),  (a) a
Certificate of Merger (the  "Certificate  of Merger") shall be duly executed and
acknowledged by Acquisition and the Company and thereafter  delivered for filing
to the  Secretary  of State of the  State of New  York for  filing  pursuant  to
Section 904 of the NYBCL and (b) the parties  shall make such other filings with
the  Secretary of State of the State of New York as shall be necessary to effect
the  Merger.  The  Merger  shall  become  effective  at such time as a  properly
executed copy of the  Certificate  of Merger is duly filed with the Secretary of
State of the State of New York in  accordance  with Section 251 of the DGCL,  or
such later time as Parent and the Company may agree upon and as may be set forth
in the  Certificate  of Merger  (the time the  Merger  becomes  effective  being
referred to herein as the "Effective Time").

Section 1.3 Closing of the Merger.  The closing of the Merger (the  "Closing")
will take place at a time and on a date (the "Closing  Date") to be specified by
the  parties,  which  shall  be no later  than the  second  business  day  after
satisfaction  (or waiver) of the latest to occur of the  conditions set forth in
Article 5, at the offices of the Parent, 10 Rockefeller  Plaza,  Suite 1015, New
York, New York 10020 unless another time,  date or place is agreed to in writing
by the parties hereto.

Section 1.4 Effects of the Merger.  The Merger shall have the effects set forth
in the NYBCL.  Without  limiting the  generality  of the  foregoing  and subject
thereto, at the Effective Time, all the properties,  rights, privileges,  powers
and  franchises  of the  Company  and  Acquisition  shall vest in the  Surviving
Corporation,   and  all  debts,  liabilities  and  duties  of  the  Company  and
Acquisition  shall  become the debts,  liabilities  and duties of the  Surviving
Corporation.

Section 1.5  Certificate  of  Incorporation  and Bylaws.  The  Certificate  of
Incorporation  of the  Company  in effect  at the  Effective  Time  shall be the
Certificate  of  Incorporation  of the  Surviving  Corporation  until amended in
accordance  with  Applicable  Law.  The  bylaws of the  Company in effect at the
Effective Time shall be the bylaws of the Surviving Corporation until amended in
accordance with Applicable Law.

Section 1.6 Directors.  The directors of the Company at the Effective Time shall
be the initial  directors of the Surviving  Corporation,  each to hold office in
accordance  with the  Certificate of  Incorporation  and bylaws of the Surviving
Corporation  until such  director's  successor is duly elected or appointed  and
qualified.

Section 1.7 Officers. The officers of the Company at the Effective Time shall be
the  initial  officers  of the  Surviving  Corporation,  each to hold  office in
accordance  with the  Certificate of  Incorporation  and bylaws of the Surviving
Corporation  until such  officer's  successor is duly  elected or appointed  and
qualified.

Section 1.8  Merger Consideration; Conversion of Shares.

         (a) At the Effective Time, each share of common stock and Class B Stock
of the Company (individually a "Share" and collectively the "Shares") issued and
outstanding  immediately  prior to the  Effective  Time shall,  by virtue of the
Merger and  without  any action on the part of  Acquisition,  the Company or the
holder  thereof,  be converted  into the right to receive a number of fully paid
and nonassessable  shares of Class A common stock, par value $1.00 per share, of
Parent ("Parent Common Stock") equal to the Exchange Ratio (as defined below).

         (b) The "Exchange  Ratio" shall be 26,189 shares of Parent Common Stock
for each Share, so that an aggregate of 1,250,000  shares of Parent Common Stock
shall be issued for the 47.73 issued and outstanding Shares.

         (c) If, between the date of this Agreement and the Effective  Time, the
outstanding  shares of Parent Common Stock or the Shares shall have been changed
into a different  number of shares or a  different  class by reason of any stock
dividend, subdivision, reclassification, recapitalization, split, combination or
exchange of shares, then the Exchange Ratio shall be correspondingly adjusted to
reflect such stock dividend,  subdivision,  reclassification,  recapitalization,
split, combination or exchange of shares.

Section 1.9  Exchange of Certificates.

         (a) Following the Effective  Time,  Parent shall  instruct its transfer
agent to issue  certificates  representing  the appropriate  number of shares of
Parent Common Stock issuable pursuant to Section 1.8 in exchange for outstanding
Shares.

         (b) Not later  than two (2)  business  days after the  Effective  Time,
Parent shall mail to each holder of record of a certificate or certificates that
immediately  prior to the Effective  Time  represented  outstanding  Shares (the
"Certificates") and whose shares were converted into the right to receive shares
of Parent  Common Stock  pursuant to Section  1.8:  (i) a letter of  transmittal
(which shall specify that delivery  shall be effected and risk of loss and title
to the  Certificates  shall pass only upon delivery of the  Certificates  to the
transfer  agent  and shall be in such form and have  such  other  provisions  as
Parent and the Company may reasonably  specify) and (ii) instructions for use in
effecting  the  surrender  of the  Certificates  in  exchange  for  certificates
representing  shares of Parent Common Stock. Upon surrender of a Certificate for
cancellation to the transfer agent together with such letter of transmittal duly
executed,  the  holder  of  such  Certificate  shall  be  issued  a  certificate
representing  that  number  of whole  shares  of Parent  Common  Stock,  and the
Certificate  so  surrendered  shall  forthwith  be  canceled.  In the event of a
transfer of ownership of Shares that is not  registered in the transfer  records
of the Company, a certificate representing the proper number of shares of Parent
Common Stock shall be issued to a  transferee  if the  Certificate  representing
such Shares is presented  to the transfer  agent  accompanied  by all  documents
required  to  evidence  and  effect  such  transfer  and by  evidence  that  any
applicable   stock  transfer  taxes  have  been  paid.   Until   surrendered  as
contemplated by this Section 1.9, each  Certificate  shall be deemed at any time
after  the  Effective  Time to  represent  only the right to  receive  upon such
surrender the certificate representing shares of Parent Common Stock.

         (c) No  dividends  or other  distributions  declared  or made after the
Effective  Time with respect to Parent Common Stock with a record date after the
Effective Time shall be paid to the holder of any unsurrendered Certificate with
respect to the shares of Parent  Common  Stock  represented  thereby,  until the
holder of record of such Certificate shall surrender such  Certificate.  Subject
to the effect of Applicable  Law,  following  surrender of any such  Certificate
there shall be paid to the record holder of the certificates  representing whole
shares of Parent Common Stock issued in exchange  therefor  without interest (i)
and the amount of dividends or other  distributions with a record date after the
Effective Time  theretofore  paid with respect to such number of whole shares of
Parent  Common  Stock and (ii) at the  appropriate  payment  date the  amount of
dividends or other distributions with a record date after the Effective Time but
prior to surrender  and a payment  date  subsequent  to  surrender  payable with
respect to such whole shares of Parent Common Stock.

         (d) All  shares of Parent  Common  Stock  issued as part of the  Merger
Consideration  upon the surrender for exchange of Shares in accordance  with the
terms  hereof  shall be deemed to have been issued in full  satisfaction  of all
rights  pertaining  to  such  Shares;   subject,   however,   to  the  Surviving
Corporation's  obligation to pay any  dividends or make any other  distributions
with a record date prior to the date hereof that remain  unpaid at the Effective
Time,  and there  shall be no further  registration  of  transfers  on the stock
transfer books of the Surviving  Corporation of the Shares that were outstanding
immediately  prior  to  the  Effective  Time.  If,  after  the  Effective  Time,
Certificates  are presented to the Surviving  Corporation  for any reason,  they
shall be canceled and exchanged as provided in this Article I.

         (e) No fractions  of a share of Parent  Common Stock shall be issued in
the Merger . Rather,  an aggregate of  1,250,000  shares of Parent  Common Stock
will be  allocated  among the  holders of Shares such that each holder of Shares
shall receive a whole number of shares, determined by rounding after application
of the Exchange Ratio,  with the procedure for such rounding to be determined by
the Company. The Company shall, prior to the Closing Date, furnish Parent with a
list of its  shareholders  and the whole number of shares of Parent Common Stock
to be issued to each.

         (f) If any  certificate  for  shares  of Parent  Common  Stock is to be
issued  in a name  other  than  that in which  the  Certificate  surrendered  in
exchange therefor is registered,  it will be a condition of the issuance thereof
that the Certificate so surrendered  will be properly  endorsed and otherwise in
proper form for transfer and that the person  requesting such exchange will have
paid to Parent or the  transfer  agent any  transfer or other taxes  required by
reason of the issuance of a certificate for shares of Parent Common Stock in any
name other than that of the registered holder of the Certificate surrendered, or
established  to the  satisfaction  of Parent or the transfer agent that such tax
has been paid or is not payable.

         (g) Notwithstanding  anything to the contrary in this Section 1.9, none
of the transfer  agent,  the Surviving  Corporation or any party hereto shall be
liable to any person for any amount properly paid to a public official  pursuant
to any applicable abandoned property, escheat or Applicable Law.

         (h) It is intended by the Company  that the Merger  shall  constitute a
reorganization  within the meaning of Section 368 of the  Internal  Revenue Code
(the "Code").  Neither Parent nor Acquisition makes any representation  that the
transaction will in fact constitute a reorganization.

         (i) The shares of Parent Common Stock to be issued in  connection  with
the Merger will be issued in a transaction  exempt from  registration  under the
Securities Act, by reason of Section 4(2) thereof.

                                    ARTICLE 2

                  REPRESENTATIONS AND WARRANTIES OF THE COMPANY

         The Company hereby represents and warrants to Parent and Acquisition as
follows:

         2.1.     CAPITAL STRUCTURE OF THE COMPANY

         The authorized  capital stock of the Company  consists of 200 shares of
common  stock,  no par  value and 100  shares of Class B stock,  no par value of
which,  as of the date hereof,  31.84 shares of Common Stock and 15.89 shares of
Class B stock are issued and outstanding.

         2.2.     ORGANIZATION, STANDING AND AUTHORITY OF THE COMPANY

         The Company is a duly organized  corporation,  validly  existing and in
good standing under the laws of New York with full corporate power and authority
to carry on its business as now  conducted  and is duly licensed or qualified to
do business in the states of the United States and foreign  jurisdictions  where
its  ownership  or leasing of property or the conduct of its  business  requires
such  qualification,  except  where the failure to be so  licensed or  qualified
would not have a Material Adverse Effect on the Company.

         2.3.     OWNERSHIP OF THE COMPANY  SUBSIDIARIES;  CAPITAL  STRUCTURE OF
                  THE COMPANY SUBSIDIARIES

         Except as Previously Disclosed, as of the date hereof, the Company does
not own, directly or indirectly,  5% or more of the outstanding capital stock or
other voting securities of any corporation,  bank or other  organization  except
the  Company  Subsidiaries  as  Previously   Disclosed.   Except  as  Previously
Disclosed,  the outstanding shares of capital stock or other equity interests of
each Company  Subsidiary  have been duly  authorized  and validly issued and are
fully paid and (except as provided by applicable law) nonassessable and all such
shares or equity  interests are directly or indirectly owned by the Company free
and clear of all liens, claims and encumbrances. No Company Subsidiary has or is
bound by any Rights which are authorized,  issued or outstanding with respect to
the capital  stock or other  equity  interests  of any Company  Subsidiary  and,
except as  Previously  Disclosed,  there are no  agreements,  understandings  or
commitments  relating  to the right of the Company to vote or to dispose of said
shares.  None of the shares of capital  stock or other  equity  interests of any
Company  Subsidiary has been issued in violation of the preemptive rights of any
person.

         2.4.     ORGANIZATION,   STANDING   AND   AUTHORITY   OF  THE   COMPANY
                  SUBSIDIARIES

         Each  Company  Subsidiary  is a  duly  organized  corporation,  banking
association or other  organization,  validly existing and in good standing under
applicable  laws.  Each Company  Subsidiary  (i) has full power and authority to
carry on its business as now  conducted,  and (ii) is duly licensed or qualified
to do  business  in the states of the United  States and  foreign  jurisdictions
where its  ownership  or  leasing of  property  or the  conduct of its  business
requires such licensing or qualification, except where failure to be so licensed
or  qualified  would not have a Material  Adverse  Effect on the  Company.  Each
Company  Subsidiary  has all  federal,  state,  local and  foreign  governmental
authorizations necessary for it to own or lease its properties and assets and to
carry on its business as it is now being conducted,  except where the failure to
be so authorized would not have a Material Adverse Effect on the Company.

         2.5.     AUTHORIZED AND EFFECTIVE AGREEMENT

         (a) The Company has all  requisite  corporate  power and  authority  to
enter into and perform all of its  obligations  under this Agreement and Plan of
Merger.  The execution and delivery of this Agreement and Plan of Merger and the
consummation of the transactions  contemplated hereby have been duly and validly
authorized by all necessary  corporate  action in respect thereof on the part of
the Company.

         (b) Assuming the  accuracy of the  representation  contained in Section
3.5(b) hereof,  this Agreement and Plan of Merger  constitutes the legal,  valid
and binding obligation of the Company, enforceable against it in accordance with
its terms,  subject as to  enforceability,  to bankruptcy,  insolvency and other
laws of general applicability  relating to or affecting creditors' rights and to
general equity principles.

         (c) Except as Previously Disclosed,  neither the execution and delivery
of this  Agreement  and Plan of  Merger  nor  consummation  of the  transactions
contemplated  hereby,  nor  compliance by the Company with any of the provisions
hereof  shall (i)  conflict  with or result in a breach of any  provision of the
articles or certificate of  incorporation  or association,  charter or bylaws of
the Company or any Company Subsidiary,  (ii) assuming the consents and approvals
contemplated  and the consents and approvals which are Previously  Disclosed are
duly  obtained,  constitute  or result in a breach  of any  term,  condition  or
provision  of,  or  constitute  a  default  under,  or give rise to any right of
termination,  cancellation  or  acceleration  with  respect to, or result in the
creation of any lien,  charge or  encumbrance  upon any property or asset of the
Company  or any  Company  Subsidiary  pursuant  to,  any note,  bond,  mortgage,
indenture,  license,  agreement  or other  instrument  or  obligation,  or (iii)
assuming  the consents and  approvals  contemplated  hereby and the consents and
approvals which are Previously  Disclosed are duly obtained,  violate any order,
writ, injunction,  decree, statute, rule or regulation applicable to the Company
or any Company Subsidiary,  except (in the case of clauses (ii) and (iii) above)
for such violations,  rights, conflicts,  breaches, creations or defaults which,
either  individually  or in the  aggregate,  would not have a  Material  Adverse
Effect on the Company.

         (d)  Other  than  as  contemplated  hereby  and  except  as  Previously
Disclosed,  no consent,  approval or authorization  of, or declaration,  notice,
filing or registration  with, any governmental or regulatory  authority,  or any
other  person,  is required to be made or obtained by the Company or any Company
Subsidiary  on or prior to the Closing Date in  connection  with the  execution,
delivery  and  performance  of this  Agreement  and the  Plan of  Merger  or the
consummation of the  transactions  contemplated  hereby or thereby.  Neither the
Company nor any Company Subsidiary is aware of any reason why the conditions set
forth in this  Agreement and Plan of Merger will not be satisfied  without undue
delay and without the  imposition  of any condition or  requirement  of the type
referred to in the provisions thereof.

         2.6.     SEC DOCUMENTS; REGULATORY FILINGS

         The  Company  has filed  all  required  forms,  reports  and  documents
("Company  SEC  Reports")  with the SEC since  January  1,  1997,  each of which
complied  at the time of filing in all  material  respects  with all  applicable
requirements  of the  Securities Act and the Exchange Act, each law as in effect
on the dates such forms,  reports and documents were filed. None of such Company
SEC  Reports,  including  any  financial  statements  or  schedules  included or
incorporated by reference therein,  contained when filed any untrue statement of
a material  fact or omitted to state a material  fact  required  to be stated or
incorporated  by reference  therein or necessary in order to make the statements
therein in light of the circumstances under which they were made not misleading,
except to the extent  superseded by a Company SEC Report filed  subsequently and
prior to the date hereof. The audited  consolidated  financial statements of the
Company  included in the Company SEC Reports fairly present in conformity in all
material respects with generally  accepted  accounting  principles  applied on a
consistent  basis  (except  as  may  be  indicated  in the  notes  thereto)  the
consolidated financial position of the Company and its consolidated subsidiaries
as of the dates thereof and their consolidated results of operations and changes
in financial  position for the periods then ended.  The Company and each Company
Subsidiary  has filed all reports  required by statute or regulation to be filed
with any federal or state agency,  except where the failure to so file would not
have a Material Adverse Effect on the Company, and such reports were prepared in
accordance  with  the  applicable  statutes,  regulations  and  instructions  in
existence as of the date of filing of such reports in all material respects, and
none of the reports  contain any untrue  statement of a material fact or omit to
state a  material  fact  necessary  in order to make  the  statements  contained
therein not misleading.

         2.7.     FINANCIAL STATEMENTS; BOOKS AND RECORDS; MINUTE BOOKS

         The  financial  statements  filed by the  Company  in the  Company  SEC
Reports  (the  "Company  Financial  Statements"),  prior  to the  date  of  this
Agreement  fairly present in all material  respects,  and the Company  Financial
Statements  filed by the Company  after the date of this  Agreement  will fairly
present in all material  respects  the  consolidated  financial  position of the
Company and its  consolidated  Subsidiaries  as of the dates  indicated  and the
consolidated  results of operations,  changes in  stockholders'  equity and cash
flows of the  Company and its  consolidated  Subsidiaries  for the periods  then
ended and each such financial statement has been or will be, as the case may be,
prepared in conformity with generally accepted accounting  principles applied on
a  consistent  basis.  The books and  records of the  Company  and each  Company
Subsidiary  fairly reflect in all material respects the transactions to which it
is a party or by which its  properties  are  subject  or bound.  Such  books and
records have been properly kept and  maintained  and are in compliance  with all
applicable  legal and  accounting  requirements  in all material  respects.  The
minute books of the Company and each Company  Subsidiary  contain  records which
are accurate in all material  respects of all corporate actions of each of their
respective  stockholders and board of directors  (including  committees of their
respective board of directors).

         2.8.     MATERIAL ADVERSE CHANGE

         Except as Previously Disclosed,  the Company has not, on a consolidated
basis, suffered any change in its financial condition,  results of operations or
business since December 31, 1998 which individually or in the aggregate with any
other such changes would  constitute a Material  Adverse  Effect with respect to
the Company.

         2.9.     ABSENCE OF UNDISCLOSED LIABILITIES

         Neither  the  Company  nor any  Company  Subsidiary  has any  liability
(contingent or otherwise),  excluding contractually assumed contingencies,  that
is material to the Company on a consolidated  basis, or that, when combined with
all similar  liabilities,  would be  material  to the Company on a  consolidated
basis,  except as Previously  Disclosed,  as disclosed in the Company  Financial
Statements  filed  with  the  SEC  prior  to the  date  hereof  and  except  for
liabilities  incurred in the ordinary course of business subsequent to September
30, 1999.

         2.10.    PROPERTIES

         Except  as   Previously   Disclosed,   the   Company  and  the  Company
Subsidiaries  have  good  and  marketable  title  free and  clear of all  liens,
encumbrances,  charges, defaults or equitable interests to all of the properties
and assets,  real and personal,  which,  individually  or in the aggregate,  are
material to the business of the Company and its  Subsidiaries  taken as a whole,
and which are reflected on the Company Financial  Statements as of September 30,
1999 or  acquired  after such  date,  except (i) liens for taxes not yet due and
payable,  (ii)  pledges  to secure  deposits  and other  liens  incurred  in the
ordinary  course  of  banking  business,  (iii)  such  imperfections  of  title,
easements and encumbrances,  if any, as are not material in character, amount or
extent and (iv) dispositions and encumbrances for adequate  consideration in the
ordinary  course of  business.  All leases  pursuant to which the Company or any
Company  Subsidiary,  as  lessee,  leases  real  and  personal  property  which,
individually  or in the  aggregate,  are material to the business of the Company
and its  Subsidiaries  taken as a whole are valid and  enforceable in accordance
with their  respective terms except where the failure of such lease or leases to
be valid and enforceable  would not,  individually  or in the aggregate,  have a
Material Adverse Effect on the Company.

         2.11.    LOANS

         Each loan reflected as an asset in the Company Financial Statements (i)
is evidenced by notes,  agreements or other evidences of indebtedness  which are
true, genuine and what they purport to be, (ii) to the extent secured,  has been
secured by valid liens and security  interests  which have been  perfected,  and
(iii) is the legal,  valid and binding  obligation of the obligor named therein,
enforceable in accordance  with its terms,  subject to  bankruptcy,  insolvency,
fraudulent  conveyance  and other laws of general  applicability  relating to or
affecting creditors' rights and to general equity principles, in each case other
than loans as to which the failure to satisfy the foregoing  standards would not
have a Material Adverse Effect on the Company.

         2.12.    TAX MATTERS

         (a)  Except as  Previously  Disclosed,  the  Company  and each  Company
Subsidiary  have timely filed  federal  income tax returns for each year through
December  31,  1998 and have  timely  filed,  or caused  to be filed,  all other
federal,  state, local and foreign tax returns  (including,  without limitation,
estimated tax returns,  returns required under Sections  1441-1446 and 6031-6060
of the Code and the regulations thereunder and any comparable state, foreign and
local laws, any other  information  returns,  withholding tax returns,  FICA and
FUTA returns and back up withholding  returns required under Section 3406 of the
Code and any comparable state, foreign and local laws) required to be filed with
respect to the Company or any Company  Subsidiary,  except  where the failure to
file  timely  such  federal  income  and other tax  returns  would  not,  in the
aggregate,  have a  Material  Adverse  Effect on the  Company.  All taxes due in
respect of the periods  covered by such tax  returns  have been paid or adequate
reserves have been  established  for the payment of such taxes and such reserves
are reflected on the Company Financial Statements, except where any such failure
to pay or  establish  adequate  reserves  would not,  in the  aggregate,  have a
Material  Adverse  Effect on the Company and, as of the Closing Date,  all taxes
due in respect of any  subsequent  periods (or  portions  thereof)  ending on or
prior to the  Closing  Date will have been paid or adequate  reserves  will have
been established for the payment  thereof,  except where any such failure to pay
or establish  adequate  reserves  would not, in the  aggregate,  have a Material
Adverse Effect on the Company.  Except as Previously Disclosed,  no material (i)
audit examination,  (ii) deficiency,  or (iii) refund litigation with respect to
such returns or periods has been  proposed,  asserted or assessed or is pending.
Neither the Company nor any Company  Subsidiary  will have any liability for any
such  taxes  in  excess  of the  amounts  so paid or  reserves  or  accruals  so
established except where such liability would not have a Material Adverse Effect
on The Company.

         (b) All  federal,  state and local (and,  if  applicable,  foreign) tax
returns  filed by the Company  and each  Company  Subsidiary  are  complete  and
accurate  in  all  material  respects.  Neither  the  Company  nor  any  Company
Subsidiary  is  delinquent  in the payment of any material  tax,  assessment  or
governmental  charge,  and,  except as  Previously  Disclosed,  none of them has
requested  any extension of time within which to file any tax returns in respect
of any fiscal year or portion thereof which have not since been filed. Except as
Previously  Disclosed,  no  material  deficiencies  for any tax,  assessment  or
governmental  charge have been proposed,  asserted or assessed  (tentatively  or
otherwise)  against the Company or any  Company  Subsidiary  which have not been
settled  and paid.  Except as  Previously  Disclosed,  there  are  currently  no
agreements  in effect with respect to the Company or any Company  Subsidiary  to
extend the period of limitations for the assessment or collection of any tax.

         (c)  Except  as   Previously   Disclosed,   neither  the   transactions
contemplated  hereby nor the  termination  of the employment of any employees of
the Company or any Company Subsidiary prior to or following  consummation of the
transactions  contemplated  hereby  could  result in the  Company or any Company
Subsidiary  making or being required to make any "excess  parachute  payment" as
that term is defined in Section 280G of the Code.

         (d) Except as Previously Disclosed, neither the Company nor any Company
Subsidiary is a party to any agreement  providing for the  allocation or sharing
of, or indemnification for, taxes.

         (e) Except as Previously Disclosed, neither the Company nor any Company
Subsidiary is required to include in income any adjustment in any taxable period
ending after the date hereof pursuant to Section 481(a) of the Code.

         (f) Except as Previously Disclosed, neither the Company nor any Company
Subsidiary  has entered into any agreement  with any taxing  authority that will
bind the Company or an affiliate thereof after the Closing Date.

         (g) For purposes of this Section  2.12,  references  to the Company and
any Company Subsidiary shall include predecessors thereof.

         2.13.    EMPLOYEE BENEFIT PLANS

         The Company has made available to Parent copies of all of the following
as to which  the  Company  is a party or by which it is  bound:  contracts  with
officers and employees, profit sharing, retirement, insurance and other employee
benefit  or  welfare  plans or  similar  plans or  arrangements;  and  published
employment  policies.  Except as Previously  Disclosed,  no corporation or other
entity  is a member  with the  Company  of a  controlled  group of  corporations
defined in Section  4.1.4(b) of the Code,  or is under  common  control with the
Company  as  defined  in  Section  4.1.4(c)  of the Code.  Except as  Previously
Disclosed,   no  employee   benefit  plan   maintained   by  the  Company  is  a
"Multi-Employer  Plan" as defined in Section  3(37)(A)  of ERISA and,  except as
Previously Disclosed,  the Company does not maintain any plan that is subject to
the reporting and disclosure requirements of ERISA.

         2.14.    CERTAIN CONTRACTS

         (a) Except as Previously Disclosed, neither the Company nor any Company
Subsidiary  is a party to, or is bound by, (i) any material  contract as defined
in Item  601(b)(10) of Regulation S-K of the SEC or any other material  contract
or similar  arrangement  whether or not made in the ordinary  course of business
(other than loans or loan  commitments and funding  transactions in the ordinary
course of business of any Company  Subsidiary) or any agreement  restricting the
nature or geographic scope of its business  activities in any material  respect,
(ii) any agreement,  indenture or other instrument  relating to the borrowing of
money by the Company or any Company  Subsidiary  or the guarantee by the Company
or any  Company  Subsidiary  of any  such  obligation,  other  than  instruments
relating  to  transactions  entered  into in the  customary  course,  (iii)  any
agreement,  arrangement or commitment relating to the employment of a consultant
who was formerly a director or executive  officer or the  employment,  election,
retention in office or  severance of any present or former  director or officer,
or (iv) any contract,  agreement or  understanding  with a labor union,  in each
case whether written or oral.

         (b) Except as Previously Disclosed, neither the Company nor any Company
Subsidiary is in default under any material agreement, commitment,  arrangement,
lease, insurance policy or other instrument whether entered into in the ordinary
course of business or otherwise and whether  written or oral,  and there has not
occurred  any  event  that,  with the lapse of time or giving of notice or both,
would  constitute  such a default,  except for such  defaults  which  would not,
individually or in the aggregate, have a Material Adverse Effect on the Company.

         2.15.    LEGAL PROCEEDINGS

         Except  as  Previously  Disclosed,  there  are  no  actions,  suits  or
proceedings  instituted,  pending  or, to the  knowledge  of the  Company or any
Company  Subsidiary,  threatened  (or  unasserted  but  considered  probable  of
assertion and which if asserted would have at least a reasonable  probability of
an unfavorable outcome) against the Company or any Company Subsidiary or against
any asset,  interest  or right of the Company or any  Company  Subsidiary  as to
which there is a reasonable  probability of an unfavorable outcome and which, if
such  an  unfavorable  outcome  was  rendered,  would,  individually  or in  the
aggregate,  have a Material  Adverse Effect on the Company.  To the knowledge of
the  Company  or any  Company  Subsidiary,  there are no  actual  or  threatened
actions,  suits or proceedings which present a claim to restrain or prohibit the
transactions  contemplated  herein  or  to  impose  any  material  liability  in
connection  therewith  as to  which  there  is a  reasonable  probability  of an
unfavorable  outcome and which,  if such an  unfavorable  outcome was  rendered,
would,  individually or in the aggregate,  have a Material Adverse Effect on the
Company. There are no actions, suits or proceedings  instituted,  pending or, to
the  knowledge  of  the  Company  or  any  Company  Subsidiary,  threatened  (or
unasserted but  considered  probable of assertion and which if asserted would be
reasonably  expected  to have an  unfavorable  outcome)  against  any present or
former director or officer of the Company or any Company Subsidiary,  that might
give  rise  to a  claim  for  indemnification  and  that  (i)  has a  reasonable
probability  of an  unfavorable  outcome and (ii) in the event of an unfavorable
outcome, would, individually or in the aggregate, have a Material Adverse Effect
on the Company.

         2.16.    COMPLIANCE WITH LAWS

         Except as Previously Disclosed, the Company and each Company Subsidiary
is in  compliance  in all material  respects  with all statutes and  regulations
applicable  to the  conduct of its  business,  and  neither  the Company nor any
Company  Subsidiary has received  notification  from any agency or department of
federal,  state or local  government  (i) asserting a material  violation of any
such statute or regulation,  (ii) threatening to revoke any license,  franchise,
permit or government  authorization or (iii)  restricting or in any way limiting
its  operations,  except for such  noncompliance,  violations,  revocations  and
restrictions which would not, individually or in the aggregate,  have a Material
Adverse Effect on the Company. Neither the Company nor any Company Subsidiary is
subject to any  regulatory or  supervisory  cease and desist  order,  agreement,
directive,  memorandum of  understanding or commitment which could be reasonably
anticipated to have a Material  Adverse Effect on the Company,  and none of them
has  received  any  communication  requesting  that they  enter  into any of the
foregoing.

         2.17.    LABOR MATTERS

         With  respect to their  employees,  neither the Company nor any Company
Subsidiary is a party to any labor agreement with any labor organization,  group
or association and has not engaged in any unfair labor  practice.  Since January
1, 1999 and prior to the date hereof, the Company and Company  Subsidiaries have
not experienced any attempt by organized  labor or its  representatives  to make
the  Company or any Company  Subsidiary  conform to demands of  organized  labor
relating to their employees or to enter into a binding  agreement with organized
labor that would cover the  employees of the Company or any Company  Subsidiary.
There is no unfair labor practice  charge or other  complaint by any employee or
former  employee of the Company or any  Company  Subsidiary  against any of them
pending  before any  governmental  agency  arising out of the  Company's or such
Company Subsidiary's activities,  which charge or complaint (i) has a reasonable
probability  of an  unfavorable  outcome and (ii) in the event of an unfavorable
outcome would,  individually or in the aggregate, have a Material Adverse Effect
on the  Company;  there  is no labor  strike  or labor  disturbance  pending  or
threatened  against  any of  them;  and  neither  the  Company  nor any  Company
Subsidiary  has  experienced  a work  stoppage or other labor  difficulty  since
January 1, 1999.

         2.18.    BROKERS AND FINDERS

         Neither  the  Company  nor any  Company  Subsidiary,  nor any of  their
respective officers,  directors or employees, has employed any broker, finder or
financial  advisor or incurred  any  liability  for any fees or  commissions  in
connection with the transactions contemplated herein or the Plan of Merger.

         2.19.    INSURANCE

         The Company  and the  Company  Subsidiaries  each  currently  maintains
insurance in amounts  considered  by the Company and any Company  Subsidiary  as
applicable, to be reasonably necessary for their operations. Neither the Company
nor any  Company  Subsidiary  has  received  any  notice of a  material  premium
increase or cancellation with respect to any of its insurance policies or bonds,
and within the last three years,  neither the Company nor any Company Subsidiary
has been refused any insurance  coverage  sought or applied for, and the Company
has no reason to believe that existing  insurance  coverage cannot be renewed as
and when the same shall expire,  upon terms and conditions as favorable as those
presently in effect, other than possible increases in premiums or unavailability
in coverage that have not resulted from any extraordinary loss experience of the
Company or any Company Subsidiary.

         2.20.    ENVIRONMENTAL LIABILITY

         Except as  Previously  Disclosed,  neither  the Company nor any Company
Subsidiary  has  received  any  written  notice  of any  legal,  administrative,
arbitral  or other  proceeding,  claim or action and,  to the  knowledge  of the
Company and Company Subsidiaries,  there is no governmental investigation of any
nature ongoing,  in each case that could reasonably be expected to result in the
imposition,  on the Company or any Company  Subsidiary of any liability  arising
under any local, state or federal environmental statute, regulation or ordinance
including,   without  limitation,  the  Comprehensive   Environmental  Response,
Compensation and Liability Act of 1980, as amended, which liability would have a
Material Adverse Effect on the Company;  except as Previously  Disclosed,  there
are no facts or  circumstances  which could  reasonably  be expected to form the
basis for any such proceeding,  claim, action or governmental investigation that
would  impose any such  liability;  and  neither  the  Company  nor any  Company
Subsidiary is subject to any agreement, order, judgment, decree or memorandum by
or with any court,  governmental  authority,  regulatory  agency or third  party
imposing any such liability.

         2.21.    INTELLECTUAL PROPERTY

         Except as  Previously  Disclosed,  the Company or a Company  Subsidiary
owns the entire  right,  title and interest in and to, or has valid  licenses or
otherwise has the required legal rights with respect to, all of the Intellectual
Property  necessary  in all  material  respects  to  conduct  the  business  and
operations of the Company and the Company  Subsidiaries as presently  conducted,
except where the failure to do so would not,  individually  or in the aggregate,
have a  Material  Adverse  Effect  on the  Company.  None of  such  Intellectual
Property is subject to any outstanding  order,  decree,  judgment,  stipulation,
settlement,  lien,  charge,  encumbrance  or  attachment,  which order,  decree,
judgment, stipulation, settlement, lien, charge, encumbrance or attachment would
have a Material Adverse Effect on the Company.  Except as Previously  Disclosed,
upon  consummation  of the  transactions  contemplated  by  this  Reorganization
Agreement the Company and Company  Subsidiaries  will be entitled to continue to
use all such Intellectual  Property without the payment of any fees, licenses or
other payments (other than ongoing  payments  required under license  agreements
for  software  used by the Company or the  Company  Subsidiaries  in  Previously
Disclosed amounts consistent with past practice).

         2.22.    INSIDER INTERESTS

         All outstanding  loans and other  contractual  arrangements  (including
deposit  relationships)  between the Company or any Company  Subsidiary  and any
officer,  director or employee of the Company or any Company  Subsidiary conform
to the  applicable  rules and  regulations  and  requirements  of all applicable
regulatory  agencies which were in effect when such loans and other  contractual
arrangements were entered into.

         2.23.    YEAR 2000

         The Company's  disclosures contained in the Company SEC Reports related
to Year 2000  computer  issues are true,  complete  and accurate in all material
respects.

         2.24.    TAX TREATMENT

         As of the date of this Reorganization  Agreement,  the Company knows of
no reason relating to it or any of Company  Subsidiaries  which would reasonably
cause it to believe that the Merger will not qualify as tax free  reorganization
under Section 368(a) of the Code.



<PAGE>


                                    ARTICLE 3

            REPRESENTATIONS AND WARRANTIES OF PARENT AND ACQUISITION

         Parent and  Acquisition  hereby  jointly and  severally  represent  and
warrant to the Company as follows:

Section 3.1 Organization.

         (a) Parent is duly  organized,  validly  existing and in good  standing
under the laws of Delaware  and has all  requisite  power and  authority to own,
lease and  operate  its  properties  and to carry on its  business  as now being
conducted.  Acquisition is duly organized, validly existing and in good standing
under the laws of New York and has all  requisite  power and  authority  to own,
lease and  operate  its  properties  and to carry on its  business  as now being
conducted.  Parent has  heretofore  made  available to the Company  accurate and
complete copies of the Certificates of Incorporation  and bylaws as currently in
full  force  and  effect,  of Parent  and  Acquisition.  (b) Each of Parent  and
Acquisition is duly qualified or licensed and in good standing to do business in
each  jurisdiction in which the property owned,  leased or operated by it or the
nature of the  business  conducted by it makes such  qualification  or licensing
necessary,  except  in  such  jurisdictions  where  the  failure  to be so  duly
qualified or licensed  and in good  standing  would not have a Material  Adverse
Effect on Parent.  When used in connection  with Parent or Acquisition  the term
"Material Adverse Effect on Parent" means any circumstance, change in, or effect
on Parent  and its  subsidiaries,  taken as a whole,  that is, or is  reasonably
likely in the  future to be,  materially  adverse to the  operations,  financial
condition,   assets,  earnings,  or  results  of  operations,  or  the  business
(financial  or  otherwise)  of Parent  and its  subsidiaries,  taken as a whole,
provided  that  none of the  following  shall  be  deemed,  either  alone  or in
combination, to constitute a Material Adverse Effect on the Parent.

Section 3.2  Capitalization of Parent and its Subsidiaries.

         (a) The authorized capital stock of Parent consists of 7,500,000 shares
of Parent  Common  Stock,  700,000  shares of Class B common  stock and  300,000
shares of Series Preferred Stock, of which, as of September 30, 1999,  2,271,879
shares of Parent  Common  Stock,  305,000  shares of Class B common stock and no
shares of preferred stock were issued and outstanding.

         (b) The shares of Acquisition Common Stock to be issued pursuant to the
Merger,  when issued,  will be duly authorized,  validly issued,  fully paid and
nonassessable.

Section 3.3  Authority  Relative  to  this  Agreement.  Each  of  Parent  and
Acquisition  has all  necessary  corporate  power and  authority  to execute and
deliver this Agreement,  to perform its obligations  under this Agreement and to
consummate the transactions  contemplated  hereby. The execution and delivery of
this Agreement and the consummation of the transactions contemplated hereby have
been duly and  validly  authorized  by the  boards of  directors  of Parent  and
Acquisition and by Parent as the sole stockholder of Acquisition, and except for
approval by the  shareholders of Parent,  no other corporate  proceedings on the
part of Parent or  Acquisition  are necessary to authorize  this Agreement or to
consummate the transactions  contemplated  hereby.  This Agreement has been duly
and  validly  executed  and  delivered  by each of Parent  and  Acquisition  and
constitutes,  assuming the due  authorization,  execution and delivery hereof by
the  Company,  a valid,  legal  and  binding  agreement  of each of  Parent  and
Acquisition  enforceable  against each of Parent and  Acquisition  in accordance
with   its   terms,   subject   to  any   applicable   bankruptcy,   insolvency,
reorganization,  moratorium or similar laws now or hereafter in effect  relating
to creditors' rights generally or to general principles of equity.

Section 3.4 SEC  Reports.  Parent has filed all  required  forms,  reports and
documents  ("Parent SEC Reports")  with the SEC since  January 1, 1997,  each of
which  complied  at the  time  of  filing  in all  material  respects  with  all
applicable  requirements of the Securities Act and the Exchange Act, each law as
in effect on the dates such forms,  reports and  documents  were filed.  None of
such  Parent SEC  Reports,  including  any  financial  statements  or  schedules
included or incorporated by reference  therein,  contained when filed any untrue
statement of a material  fact or omitted to state a material fact required to be
stated or  incorporated  by reference  therein or necessary in order to make the
statements therein in light of the circumstances  under which they were made not
misleading,  except  to the  extent  superseded  by a Parent  SEC  Report  filed
subsequently and prior to the date hereof.  The audited  consolidated  financial
statements  of Parent  included  in the Parent  SEC  Reports  fairly  present in
conformity  in  all  material  respects  with  generally   accepted   accounting
principles  applied on a  consistent  basis  (except as may be  indicated in the
notes  thereto)  the   consolidated   financial   position  of  Parent  and  its
consolidated subsidiaries as of the dates thereof and their consolidated results
of operations and changes in financial position for the periods then ended.

Section 3.5 Consents and Approvals; No Violations. Except for filings, permits,
authorizations,  consents  and  approvals  as may be  required  under  and other
applicable  requirements  of the Federal  Reserves Act, the Securities  Act, the
Exchange Act,  state  securities or blue sky laws,  the HSR Act, and any filings
under similar merger  notification laws or regulations of Governmental  Entities
and the filing and  recordation of the  Certificate of Merger as required by the
NYBCL,  no  material  filing  with  or  notice  to,  and  no  material   permit,
authorization,  consent or approval of any Governmental  Entity is necessary for
the execution  and delivery by Parent or  Acquisition  of this  Agreement or the
consummation by Parent or Acquisition of the transactions  contemplated  hereby.
Neither the execution,  delivery and  performance of this Agreement by Parent or
Acquisition or the  consummation  by Parent or  Acquisition of the  transactions
contemplated  hereby  will (i)  conflict  with or  result  in any  breach of any
provision of the respective  Certificates of Incorporation or bylaws (or similar
governing  documents)  of Parent or  Acquisition,  (ii) result in a violation or
breach of or constitute  (with or without due notice or lapse of time or both) a
default (or give rise to any right of  termination,  amendment,  cancellation or
acceleration  or Lien) under any of the terms,  conditions  or provisions of any
material note, bond, mortgage, indenture, lease, license, contract, agreement or
other instrument or obligation to which Parent or Acquisition or any of Parent's
other subsidiaries is a party or by which any of them or any of their respective
properties  or assets  are bound or (iii)  violate  any  material  order,  writ,
injunction,  decree,  law, statute,  rule or regulation  applicable to Parent or
Acquisition or any of Parent's  other  subsidiaries  or any of their  respective
properties or assets.

Section 3.6  Litigation.  There  is no suit,  claim,  action,  proceeding  or
investigation pending or, to the knowledge of Parent threatened,  against Parent
or any of its  subsidiaries  or any of their  respective  properties  or  assets
before any  Governmental  Entity that could reasonably be expected to prevent or
delay the consummation of the transactions contemplated by this Agreement beyond
the Final Date.  Neither  Parent nor any of its  subsidiaries  is subject to any
outstanding order, writ,  injunction or decree that could reasonably be expected
to prevent or delay the consummation of the transactions contemplated hereby.

Section 3.7 Tax Treatment.  Neither Parent, Acquisition nor, to the knowledge of
Parent, any of its affiliates has taken, proposes to take, or has agreed to take
any action  that would  prevent the Merger from  constituting  are  organization
qualifying under the provisions of Section 368(a) of the Code.

Section 3.8 Brokers.  No broker,  finder or investment banker is entitled to any
brokerage,   finder's  or  other  fee  or  commission  in  connection  with  the
transactions  contemplated by this Agreement based upon  arrangements made by or
on behalf of Parent or Acquisition.

Section 3.9 No Prior Activities.  Except for obligations  incurred in connection
with its  incorporation  or organization or the negotiation and  consummation of
this Agreement and the transactions contemplated hereby, Acquisition has neither
incurred any  obligation or liability nor engaged in any business or activity of
any type or kind or entered into any agreement or arrangement with any person.

Section 3.10 No Undisclosed  Liabilities;  Absence of Changes.  Except as and to
the extent  publicly  disclosed  by Parent in the Parent  SEC  Reports,  neither
parent nor any of its subsidiaries  has any material  liabilities or obligations
of any nature,  whether or not accrued,  contingent or otherwise,  that would be
required by  generally  accepted  accounting  principles  to be  reflected  on a
consolidated  balance sheet of Parent (including the notes thereto).  There have
been no events,  changes or effects with  respect to Parent or its  subsidiaries
that have had a Material  Adverse  Effect on Parent that have not been  publicly
disclosed by Parent in the Parent SEC Reports.

Section 3.11 Compliance with  Applicable  Law.  Except as publicly  disclosed by
Parent in the Parent SEC Reports,  to the  knowledge  of Parent,  Parent and its
subsidiaries hold all material permits, licenses, variances,  exemptions, orders
and approvals of all Governmental  Entities  necessary for the lawful conduct of
their respective businesses (the "Parent Permits"). Except as publicly disclosed
by Parent in the Parent SEC Reports, Parent and its subsidiaries are in material
compliance  with the terms of Parent  Permits.  Except as publicly  disclosed by
Parent in the Parent SEC Reports,  to the knowledge of Parent, the businesses of
Parent  and its  subsidiaries  have been and are  being  conducted  in  material
compliance with all material  Applicable Laws.  Except as publicly  disclosed by
Parent in the Parent SEC Reports, no investigation or review by any Governmental
Entity with respect to Parent or any of its  subsidiaries  is pending or, to the
knowledge  of Parent,  threatened,  nor,  to the  knowledge  of Parent,  has any
Governmental Entity indicated an intention to conduct the same.

Section 3.12 Representations Complete. None of the representations or warranties
made by  Parent in this  Agreement  or any  statement  made in any  Schedule  or
certificate  furnished by Parent pursuant to this Agreement,  or furnished in or
in connection  with  documents  mailed or delivered to the  stockholders  of the
Company in connection with  soliciting  their proxy or consent to this Agreement
and the  Merger,  contains or will  contain at the  Effective  Time,  any untrue
statement of a material  fact,  or omits or will omit at the  Effective  Time to
state any  material  fact  necessary in order to make the  statements  contained
herein or therein,  in the light of the  circumstances  under  which  made,  not
misleading.



<PAGE>


                                    ARTICLE 4

                                    COVENANTS

Section 4.1 Conduct of Business of the Company.  Except as contemplated by this
Agreement,  during the period from the date hereof to the  Effective  Time,  the
Company covenants and agrees to conduct its operations in the ordinary course of
business consistent with past practice and, to the extent consistent  therewith,
with no less  diligence  and effort than would be applied in the absence of this
Agreement,  use commercially  reasonable  efforts to preserve intact its current
business  organizations,  keep available the service of its current officers and
employees   and   preserve  its   relationships   with   customers,   suppliers,
distributors,  lessors,  creditors,  employees,  contractors  and others  having
business  dealings  with it with the  intention  that its  goodwill  and ongoing
businesses  shall be  unimpaired  at the Effective  Time.  Without  limiting the
generality  of the  foregoing,  except as otherwise  expressly  provided in this
Agreement,  prior to the  Effective  Time,  neither  the  Company nor any of its
subsidiaries will, without the prior written consent of Parent:

         (a) amend its Certificate of  Incorporation or bylaws (or other similar
governing instrument);

         (b) authorize for issuance,  issue, sell, deliver or agree or commit to
issue,  sell or deliver  (whether  through the  issuance or granting of options,
warrants, commitments, subscriptions, rights to purchase or otherwise) any stock
of any class or any other debt or equity securities or equity equivalents;

         (c) split,  combine or  reclassify  any  shares of its  capital  stock,
declare,  set aside or pay any dividend or other distribution  (whether in cash,
stock or property or any  combination  thereof) in respect of its capital stock,
make any other actual,  constructive  or deemed  distribution  in respect of its
capital stock or otherwise make any payments to  stockholders  in their capacity
as such, or redeem or otherwise  acquire any of its securities or any securities
of any of its subsidiaries;

         (d)  adopt a plan of  complete  or  partial  liquidation,  dissolution,
merger, consolidation,  restructuring,  recapitalization or other reorganization
of the Company or any of its subsidiaries (other than the Merger);

         (e) alter through merger, liquidation, reorganization, restructuring or
any other fashion the corporate structure of any subsidiary;

         (f) except as may be required by Applicable  Law, enter into,  adopt or
amend or terminate any bonus,  special  remuneration,  compensation,  severance,
stock option, stock purchase agreement,  retirement, health, life, or disability
insurance,  severance or other employee benefit plan agreement,  trust,  fund or
other arrangement for the benefit or welfare of any director,  officer, employee
or consultant in any manner or increase in any manner the compensation or fringe
benefits of any director, officer or employee or pay any benefit not required by
any plan and  arrangement  as in effect  as of the date  hereof  (including  the
granting of stock appreciation rights or performance units);

         (g) grant any severance or  termination  pay to any director,  officer,
employee or  consultant,  except  payments made  pursuant to written  agreements
outstanding  on the date hereof or as required by applicable  federal,  state or
local law or regulations;

         (h)  except  as may be  required  as a result  of a change in law or in
generally  accepted  accounting   principles,   materially  change  any  of  the
accounting principles, practices or methods used by it;

         (i) make any material tax election or settle or compromise any material
income tax  liability or permit any  material  insurance  policy  naming it as a
beneficiary or loss-payable to expire, or to be canceled or terminated, unless a
comparable  insurance policy reasonably  acceptable to Parent is obtained and in
effect;

         (j) fail to file any Tax Returns when due (or,  alternatively,  fail to
file for available  extensions)  or fail to cause such Tax Returns when filed to
be complete and accurate in all material respects;

         (k) fail to pay any Taxes or other material debts when due;

         (l) settle or  compromise  any pending or  threatened  suit,  action or
claim not covered by insurance that (i) relates to the transactions contemplated
hereby or (ii) the  settlement or  compromise of which would  involves more than
Fifty  Thousand  Dollars  ($50,000)  or that would  otherwise be material to the
Company; or

         (m) take or agree in writing or  otherwise  to take any of the  actions
described in Sections  4.1(a)  through  4.1(l) (and it shall use all  reasonable
efforts  not to take any action  that would make any of the  representations  or
warranties of the Company  contained in this  Agreement  (including the exhibits
hereto) untrue or incorrect).

Section 4.2 No Solicitation  or Negotiation.  Until the earlier of the Effective
Time and the date of termination of this Agreement pursuant to the provisions of
Section 6.1 hereof, the Company covenants and agrees that it shall not (nor will
the  Company  permit any of the  Company's  officers,  directors,  stockholders,
agents,  representatives  or affiliates to) directly or indirectly,  take any of
the following  actions with any party other than Parent and its  designees:  (a)
solicit,  initiate,  entertain,  or encourage  any  proposals or offers from, or
conduct  discussions with or engage in negotiations with, any person relating to
any possible  acquisition of the Company (whether by way of merger,  purchase of
capital  stock,  purchase of assets or otherwise),  any material  portion of its
capital  stock or assets or any equity  interest  in the  Company;  (b)  provide
information  with  respect to the  Company  to any  person,  other than  Parent,
relating to, or otherwise cooperate with,  facilitate or encourage any effort or
attempt by any such  person  with  regard to, any  possible  acquisition  of the
Company (whether by way of merger, purchase of capital stock, purchase of assets
or otherwise), any material portion of its capital stock or assets or any equity
interest in the Company; (c) enter into an agreement with any person, other than
Parent,  providing for the acquisition of the Company (whether by way of merger,
purchase  of capital  stock,  purchase  of assets or  otherwise),  any  material
portion of its capital stock or assets or any equity interest in the Company; or
(d) make or authorize any statement,  recommendation  or solicitation in support
of any possible  acquisition of the Company (whether by way of merger,  purchase
of capital stock, purchase of assets or otherwise), any material position of its
capital  stock or assets or any equity  interest  in the  Company by any person,
other than by Parent.

Section 4.3 Meeting of Stockholders. Parent shall take all actions necessary in
accordance  with  Delaware   General   Corporation  Law  ("DGCL"),   the  Nasdaq
Marketplace  Rules and its Certificate of Incorporation and bylaws to duly call,
give notice of,  convene and hold a meeting of its  stockholders  as promptly as
practicable  to  consider  and  vote  upon the  adoption  and  approval  of this
Agreement  and  the  transactions   contemplated  hereby   (the"Meeting").   The
stockholder  vote  required for the  adoption  and approval of the  transactions
contemplated  by this  Agreement  shall be the vote required by the DGCL and the
Company's  Certificate of  Incorporation  and bylaws.  Parent will,  through its
Board of Directors, recommend to its stockholders approval of such matters.

Section 4.4  Sale of Shares; Stockholder Matters.

         (a) Sale of Shares.  The parties hereto  acknowledge and agree that the
Merger  Consideration  issuable to the Company's  stockholders  shall constitute
"restricted   securities"   within  the  meaning  of  the  Securities  Act.  The
certificates  for shares of Parent Common Stock to be issued in the Merger shall
bear  appropriate  legends to identify  such  privately  placed  shares as being
restricted  under  the  Securities  Act  and to  comply  with  applicable  state
securities laws.

         (b) Additional Assurances.  At the request of Parent, the Company shall
execute and deliver to Parent such  instruments and do and perform such acts and
things as may be  necessary  or  desirable  for  complying  with all  applicable
securities laws and state corporate law.

Section 4.5 Access to Information. Each party shall afford the others and their
accountants, counsel and other representatives,  reasonable access during normal
business  hours during the period prior to the Effective  Time to (a) all of its
properties,  books,  contracts,  commitments  and  records,  and (b)  all  other
information  concerning  its  business,  properties  and  personnel  (subject to
restrictions  imposed by applicable  law) as the others may reasonably  request,
subject,  in the case of Parent, to reasonable limits on access to its technical
and other  nonpublic  information.  No information or knowledge  obtained in any
investigation  pursuant to this  Section 4.5 shall affect or be deemed to modify
any representation or warranty contained herein or the conditions of the parties
to consummate the Merger.

Section 4.6  Confidentiality.  It is understood that the business of the Parent
and the Company,  and all matters related thereto, are of a confidential nature.
Prior to the date hereof, there may have been revealed, and on or after the date
hereof there may be revealed,  to Parent and its affiliates or  representatives,
on the one hand, and to the Company and its affiliates and  representatives,  on
the other,  "Confidential  Information" (as hereinafter  defined) concerning the
business of the Parent or the business of the Company.  In consideration for and
as an inducement to the parties to execute,  deliver and perform this Agreement,
each of the parties hereto hereby agrees that, following the termination of this
Agreement or any other  failure of the Merger to be  consummated,  neither party
shall  divulge  or  appropriate  for their own use,  or for the use of any third
party, any Confidential Information of the other party. As used herein, the term
"Confidential  Information"  means the  following  oral or  written  information
relating to each party's business: know-how,  technology,  inventions,  designs,
methodologies,   trade  secrets,   patents,   secret   processes  and  formulae,
information  relating  to the  development,  research,  testing,  manufacturing,
marketing,  sales,  distribution  and uses of  products,  sources  of  supplies,
budgets and strategic plans, the identity and special needs of customers, plants
and other  properties,  and any other  information  which may give the party who
received such  Confidential  Information  an  opportunity to obtain an advantage
over its competitors who do not know or use such information; provided, however,
that  the  term  "Confidential  Information"  shall  not  include  (i) any  such
information  that,  prior to its use or disclosure  by any party hereto,  can be
shown to have been in the  public  domain or  generally  known or  available  to
customers, suppliers or competitors of the business of Parent or the Company, as
the case may be,  through no breach of the  provisions  of this  Section  4.6 or
other  non-disclosure  covenants that were executed for the benefit of Parent or
the Company,  as the case may be; (ii) any such  information  that, prior to its
use or  disclosure by any party hereto was  rightfully in the receiving  party's
possession,  without  violation of the  provisions  of this Section 4.6 or other
non-disclosure  covenants  that were  executed  for the benefit of Parent or the
Company,  as the case may be; or (iii) any such  information  that, prior to its
use or disclosure by Parent or the Company, as the case may be, was developed by
such party  without  violation  of the  provisions  of this Section 4.6 or other
non-disclosure  covenants  that were  executed  for the benefit of Parent or the
Company,  as the case may be. The parties  hereto hereby  acknowledge  and agree
that  the  breach  by any of the  parties  hereto  of the  restrictive  covenant
contained in this Section 4.6 would cause irreparable  injury to the other party
and that the remedy at law for any such breach would be inadequate. As a result,
each of the parties hereto hereby covenant,  agree and consent that, in addition
to any other available remedy,  temporary and permanent injunctive relief may be
granted in any proceeding which may be brought by any party to this Agreement to
enforce the restrictive covenant set forth above without necessity of proof that
any other remedy at law is inadequate.

Section 4.7  Expenses.  Whether or not the Merger is  consummated,  all fees and
expenses incurred in connection with the Merger including,  without  limitation,
all legal,  accounting,  financial  advisory,  consulting and all other fees and
expenses  of third  parties  ("Third  Party  Expenses")  incurred  by a party in
connection with the negotiation and  effectuation of the terms and conditions of
this Agreement and the transactions  contemplated hereby shall be the obligation
of the respective party incurring such fees and expenses.

Section  4.8  Consent.  The  Company  shall use its best  efforts  to obtain the
consents, waivers and approvals under any of the Contracts as may be required in
connection with the Merger (all of such consents,  waivers and approvals are set
forth in Company  Schedules)  so as to  preserve  all rights of and  benefits to
Acquiror thereunder.

Section 4.9 Reasonable Efforts.  Subject to the terms and conditions provided in
this Agreement,  each of the parties hereto shall use its reasonable  efforts to
ensure that its  representations  and warranties  remain true and correct in all
material respects,  and to take promptly, or cause to be taken, all actions, and
to do promptly,  or cause to be done, all things necessary,  proper or advisable
under  applicable  laws and  regulations  to consummate  and make  effective the
transactions  contemplated hereby, to obtain all necessary waivers, consents and
approvals,  to effect all necessary registrations and filings, and to remove any
injunctions  or other  impediments  or delays,  legal or otherwise,  in order to
consummate and make effective the  transactions  contemplated  by this Agreement
for the purpose of securing to the parties hereto the benefits  contemplated  by
this Agreement,  and to cause the conditions to the opposite party's obligations
to be satisfied.



<PAGE>


Section 4.10 Notification of Certain Matters.

         (a) The Company shall give prompt  written  notice to Parent of (i) the
occurrence or  non-occurrence  of any event, the occurrence or non-occurrence of
which is likely to cause any representation or warranty of the Company contained
in this  Agreement to be untrue or inaccurate at or prior to the Effective  Time
and (ii) any  failure of the  Company to comply  with or satisfy  any  covenant,
condition  or agreement to be complied  with or satisfied by it  hereunder.  The
delivery of any such notice  pursuant to this  Section  4.10(a)  shall be deemed
disclosure for purposes of this  Agreement as if fully  disclosed by the Company
herein.

         (b)  Parent  hereby  covenants  and agrees  that it shall  give  prompt
written  notice to the Company of (i) the  occurrence or  non-occurrence  of any
event,  the  occurrence  or  non-occurrence  of which  is  likely  to cause  any
representation or warranty of Parent contained in this Agreement to be untrue or
inaccurate at or prior to the  Effective  Time and (ii) any failure of Parent to
comply or satisfy any  covenant,  condition or agreement to be complied  with or
satisfied  by it  hereunder.  The  delivery of any such notice  pursuant to this
Section  4.10(b) shall be deemed  disclosure  for purposes of this  Agreement as
fully disclosed by Parent hereunder.

Section 4.11 Additional Documents and Further Assurances.  Each party hereto, at
the  request of the other party  hereto,  shall  execute and deliver  such other
instruments and do and perform such other acts and things as may be necessary or
desirable for effecting  completely the  consummation  of this Agreement and the
transactions contemplated hereby.

Section 4.12  Certain Filings; Reasonable Efforts.

         Subject  to the  terms  and  conditions  herein  provided,  each of the
parties hereto agrees to use all reasonable efforts to take or cause to be taken
all action and to do or cause to be done all things reasonably necessary, proper
or  advisable  under  Applicable  Law  to  consummate  and  make  effective  the
transactions  contemplated  by this  Agreement,  including  using all reasonable
efforts to do the following,  (i) cooperate in the preparation and filing of the
Proxy  Statement and any  amendments  thereto,  any filings that may be required
under the HSR Act and any filings  under  similar  merger  notification  laws or
regulations of foreign Governmental Entities;  (ii) obtain consents of all third
parties and Governmental  Entities  necessary,  proper,  advisable or reasonably
requested by Parent or the Company,  for the  consummation  of the  transactions
contemplated by this Agreement;  (iii) contest any legal proceeding  relating to
the Merger; and (iv) execute any additional  instruments necessary to consummate
the  transactions  contemplated  hereby.  Subject to the terms and conditions of
this Agreement,  Parent and Acquisition  agree to use all reasonable  efforts to
cause the Effective Time to occur as soon as practicable  after the  stockholder
vote with  respect to the Merger.  If at any time after the  Effective  Time any
further  action is  necessary to carry out the  purposes of this  Agreement  the
proper officers and directors of each party hereto shall take all such necessary
action.

Section 4.13 Public Announcements.  Neither Parent,  Acquisition nor the Company
shall  issue any press  release or  otherwise  make any public  statements  with
respect  to the  transactions  contemplated  by this  Agreement,  including  the
Merger, or any Third Party Acquisition,  without the prior consent of Parent and
Acquisition  (in the case of the  Company) or the Company (in the case of Parent
or Acquisition,  which consent may be unreasonably  withheld),  except as may be
required by Applicable  Law, or by the rules and  regulations of, or pursuant to
any agreement with, the Nasdaq Small Cap Market.

                                    ARTICLE 5

                    CONDITIONS TO CONSUMMATION OF THE MERGER

Section 5.1  Conditions to Each Party's  Obligations  to Effect the Merger.  The
respective  obligations of each party hereto to effect the Merger are subject to
the satisfaction at or prior to the Effective Time of the following conditions:

         (a)  this  Agreement  shall  have  been  approved  and  adopted  by the
requisite vote of the stockholders of Parent;

         (b) no statute,  rule,  regulation,  executive order, decree, ruling or
injunction  shall have been  enacted,  entered,  promulgated  or enforced by any
United  States  federal  or  state  court  or  United  States  federal  or state
Governmental  Entity  that  prohibits,   restrains,  enjoins  or  restricts  the
consummation of the Merger;

         (c) any waiting period applicable to the Merger under the HSR Act shall
have terminated or expired;

         (d)  any  governmental  or  regulatory  notices,   approvals  or  other
requirements necessary to consummate the transactions contemplated hereby and to
operate the Business after the Effective Time in all material respects as it was
operated  prior  thereto  shall have been given,  obtained or complied  with, as
applicable; and

         (e) Parent shall have received all state  securities laws or "blue sky"
permits and  authorizations  necessary to issue shares of Parent Common Stock in
exchange for Shares in the Merger.

Section 5.2 Conditions to the Obligations of the Company.  The obligation of the
Company to effect the Merger is subject to the  satisfaction  at or prior to the
Effective Time of the following conditions:

         (a) the  representations  and  warranties  of  Parent  and  Acquisition
contained in this Agreement shall be true and correct (except to the extent that
the aggregate of all breaches  thereof would not have a Material  Adverse Effect
on Parent) at and as of the  Effective  Time with the same  effect as if made at
and  as of  the  Effective  Time  (except  to the  extent  such  representations
specifically relate to an earlier date, in which case such representations shall
be true and correct as of such earlier  date,  and in any event,  subject to the
foregoing Material Adverse Effect qualification) and, at the Closing, Parent and
Acquisition  shall have  delivered to the Company a certificate  to that effect,
executed by executive officers of Parent and Acquisition;

         (b) each of the covenants and  obligations of Parent and Acquisition to
be  performed  at or before the  Effective  Time  pursuant  to the terms of this
Agreement  shall have been duly performed in all material  respects at or before
the  Effective  Time and,  at the  Closing,  Parent and  Acquisition  shall have
delivered to the Company a  certificate  to that  effect,  executed by executive
officers of Parent and Acquisition; and

         (c) the Company  shall have  received the opinion of tax counsel to the
Company  or tax  counsel to Parent to the  effect  that (i) the  Merger  will be
treated for Federal income tax purposes as a  reorganization  within the meaning
of  Section  368(a) of the Code and (ii)  each of  Parent,  Acquisition  and the
Company  will be a party to the  reorganization  within  the  meaning of Section
368(b) of the  Code,  which  opinion  may rely on such  representations  as such
counsel  reasonably  deems  appropriate,  and such  opinion  shall not have been
withdrawn or modified in any material respect.

Section  5.3  Conditions  to the  Obligations  of Parent  and  Acquisition.  The
respective  obligations  of Parent  and  Acquisition  to effect  the  Merger are
subject to the  satisfaction  at or prior to the Effective Time of the following
conditions:

         (a) the representations and warranties of the Company contained in this
Agreement  shall be true and correct (except to the extent that the aggregate of
all breaches thereof would not have a Material Adverse Effect on the Company) at
and as of the  Effective  Time with the same  effect as if made at and as of the
Effective Time (except to the extent such representations specifically relate to
an earlier date, in which case such representations shall be true and correct as
of such  earlier  date,  and in any  event,  subject to the  foregoing  Material
Adverse  Effect  qualification)  and, at the  Closing,  the  Company  shall have
delivered to Parent and  Acquisition a certificate  to that effect,  executed by
executive officers of the Company;

         (b)  each  of  the  covenants  and  obligations  of the  Company  to be
performed  at or  before  the  Effective  Time  pursuant  to the  terms  of this
Agreement  shall have been duly performed in all material  respects at or before
the  Effective  Time and, at the Closing,  the Company  shall have  delivered to
Parent  and  Acquisition  a  certificate  to that  effect,  executed  by two (2)
executive officers of the Company;

         (c) there shall have been no events,  changes or effects,  individually
or in the aggregate,  with respect to the Company or its subsidiaries having, or
that would  reasonably  be expected to have,  a Material  Adverse  Effect on the
Company;

         (d) Parent shall have  received the opinion of tax counsel to Parent or
tax counsel to the Company to the effect that (i) the Merger will be treated for
Federal  income tax purposes as a  reorganization  within the meaning of Section
368(a) of the Code and (ii) each of Parent,  Acquisition and the Company will be
a party to the reorganization  within the meaning of Section 368(b) of the Code,
which opinion may rely on such  representations as such counsel reasonably deems
appropriate,  and such opinion shall not have been  withdrawn or modified in any
material respect; and

         (e)  Parent  shall  have  received  an  opinion  from   Hatcher/Johnson
Valuation,  Inc. to the effect that the Exchange  Ratio is fair from a financial
point of view to the stockholders of Parent.




<PAGE>


                                    ARTICLE 6

                         TERMINATION; AMENDMENT; WAIVER

Section 6.1 Termination.  This Agreement may be terminated and the Merger may be
abandoned  at any time  prior to the  Effective  Time  whether  before  or after
approval and adoption of this Agreement by Parent's stockholders:

         (a) by mutual written consent of Parent, Acquisition and the Company;

         (b) by  Parent  and  Acquisition  or the  Company  if (i) any  court of
competent  jurisdiction  in the United States or other United States  federal or
state Governmental  Entity shall have issued a final order, decree or ruling, or
taken any other final action,  restraining,  enjoining or otherwise  prohibiting
the  Merger  and such  order,  decree,  ruling or other  action is or shall have
become  nonappealable  or (ii) the Merger has not been  consummated  by June 30,
2000 (the "Final  Date");  provided that no party may terminate  this  Agreement
pursuant  to this  clause  (ii) if such  party's  failure to fulfill  any of its
obligations  under this  Agreement  shall have been a principal  reason that the
Effective Time shall not have occurred on or before said date;

         (c) by the  Company  if (i)  there  shall  have  been a  breach  of any
representations  or warranties on the part of Parent or Acquisition set forth in
this Agreement or if any  representations or warranties of Parent or Acquisition
shall have become  untrue,  such that the conditions set forth in Section 4.2(a)
would be  incapable  of being  satisfied  by the Final Date,  provided  that the
Company  has not  breached  any of its  obligations  hereunder  in any  material
respect;  or (ii) there shall have been a breach by Parent or Acquisition of any
of their respective  covenants or agreements hereunder having a Material Adverse
Effect on Parent or materially  adversely affecting (or materially delaying) the
ability of Parent,  Acquisition  or the Company to  consummate  the Merger,  and
Parent or  Acquisition,  as the case may be,  has not cured such  breach  within
fifteen (15)  business days after notice by the Company  thereof,  provided that
the Company has not  breached any of its  obligations  hereunder in any material
respect; or

         (d) by Parent and  Acquisition if (i) there shall have been a breach of
any  representations  or warranties on the part of the Company set forth in this
Agreement or if any  representations  or  warranties  of the Company  shall have
become  untrue,  such that the  conditions  set forth in Section 4.3(a) would be
incapable of being satisfied by the Final Date, provided that neither Parent nor
Acquisition has breached any of their  respective  obligations  hereunder in any
material  respect;  or (ii) there shall have been a breach by the Company of one
or more of its  covenants  or  agreements  hereunder  having a Material  Adverse
Effect on the Company or materially adversely affecting (or materially delaying)
the ability of Parent,  Acquisition or the Company to consummate the Merger, and
the Company has not cured such breach  within  fifteen (15)  business days after
notice by Parent or  Acquisition  thereof,  provided  that  neither  Parent  nor
Acquisition has breached any of their  respective  obligations  hereunder in any
material respect; or

         (e) by Parent or Acquisition if there shall be any action taken, or any
statute,  rule,  regulation or order  enacted,  promulgated  or issued or deemed
applicable to the Merger, by any governmental  entity, which would: (i) prohibit
Acquisition's  or the Company's  ownership or operation of all or any portion of
the business of the Company or (ii) compel Acquisition or the Company to dispose
of or hold separate all or a portion of the business or assets of the Company or
Acquisition as a result of the Merger

Section  6.2  Effect  of  Termination.  In  the  event  of the  termination  and
abandonment  of this  Agreement  pursuant to Section 6.1, this  Agreement  shall
forthwith  become void and have no effect  without any  liability on the part of
any party hereto or its affiliates, directors, officers or stockholders.

Section 6.3  Amendment.  This  Agreement  may be amended by action taken by the
Company,  Parent and  Acquisition  at any time  before or after  approval of the
Merger by the  stockholders  of Parent but after any such  approval no amendment
shall be made that requires the approval of such  stockholders  under Applicable
Law without such  approval.  This Agreement may be amended only by an instrument
in writing signed on behalf of the parties hereto.

Section 6.4 Extension;  Waiver.  At any time prior to the Effective  Time, each
party  hereto  may  (i)  extend  the  time  for  the  performance  of any of the
obligations or other acts of the other party, (ii) waive any inaccuracies in the
representations  and  warranties of the other party  contained  herein or in any
document  certificate  or  writing  delivered  pursuant  hereto  or (iii)  waive
compliance by the other party with any of the agreements or conditions contained
herein.  Any agreement on the part of any party hereto to any such  extension or
waiver shall be valid only if set forth in an instrument,  in writing, signed on
behalf of such  party.  The  failure  of any party  hereto to assert  any of its
rights hereunder shall not constitute a waiver of such rights.

                                    ARTICLE 7

                                  MISCELLANEOUS

Section 7.1 Nonsurvival of Representations  and Warranties.  The representations
and  warranties  made herein shall not survive  beyond the  Effective  Time or a
termination of this Agreement.  This Section 7.1 shall not limit any covenant or
agreement of the parties hereto that by its terms requires performance after the
Effective Time.

Section 7.2 Entire Agreement;  Assignment. This Agreement constitutes the entire
agreement  between the parties  hereto with respect to the subject matter hereof
and supersedes all other prior and contemporaneous agreements and understandings
both written and oral  between the parties  with  respect to the subject  matter
hereof and (b) shall not be assigned by operation of law or otherwise; provided,
however,  that Parent may assign any or all of its rights and obligations  under
this Agreement to any wholly owned subsidiary of Parent,  but no such assignment
shall  relieve  Parent of its  obligations  hereunder if such  assignee does not
perform such obligations.

Section 7.3  Validity.  If any  provision of this  Agreement or the  application
thereof to any person or  circumstance  is held  invalid or  unenforceable,  the
remainder  of this  Agreement  and the  application  of such  provision to other
persons  or  circumstances  shall not be  affected  thereby  and to such end the
provisions of this Agreement are agreed to be severable.

Section 7.4 Notices.  All notices  and other  communications  pursuant to this
Agreement shall be in writing and shall be deemed given if delivered personally,
telecopied,  sent  by  nationally-recognized  overnight  courier  or  mailed  by
registered or certified mail (return receipt requested), postage prepaid, to the
parties at the  addresses  set forth below or to such other address as the party
to whom notice is to be given may have  furnished to the other parties hereto in
writing in accordance herewith. Any such notice or communication shall be deemed
to have been delivered and received (A) in the case of personal delivery, on the
date of such  delivery,  (B) in the  case of  telecopier,  on the  date  sent if
confirmation  of receipt is received and such notice is also promptly  mailed by
registered or certified mail (return  receipt  requested),  (C) in the case of a
nationally-recognized  overnight  courier  in  circumstances  under  which  such
courier  guarantees  next business day delivery,  on the next business day after
the date when sent and (D) in the case of  mailing,  on the third  business  day
following  that on which  the piece of mail  containing  such  communication  is
posted:

         if to Parent or Acquisition:       Intervest Bancshares Corporation
                                            10 Rockefeller Plaza (Suite 1015)
                                            New York, New York 10020
                                            Attn:  Chairman

         if to the Company to:              Intervest Corporation of New York
                                            10 Rockefeller Plaza (Suite 1015)
                                            New York, New York 10020
                                            Attn:  Chairman

or to such  other  address  as the  person  to whom  notice  is  given  may have
previously furnished to the others in writing in the manner set forth above.

Section 7.5  Governing Law and Venue; Waiver of Jury Trial.

         THIS AGREEMENT  SHALL BE DEEMED TO BE MADE IN AND IN ALL RESPECTS SHALL
BE INTERPRETED,  CONSTRUED AND GOVERNED BY AND IN ACCORDANCE WITH THE LAW OF THE
STATE OF NEW YORK WITHOUT REGARD TO THE CONFLICT OF LAW PRINCIPLES THEREOF.

Section 7.6 Descriptive  Headings.  The descriptive headings herein are inserted
for  convenience  of  reference  only and are not  intended  to be part of or to
affect the meaning or interpretation of this Agreement.

Section 7.7 Parties in Interest. This Agreement shall be binding upon and inure
solely to the  benefit of each party  hereto and its  successors  and  permitted
assigns and, except as expressly  provided herein,  nothing in this Agreement is
intended  to or shall  confer  upon any other  person any  rights,  benefits  or
remedies of any nature whatsoever under or by reason of this Agreement nor shall
any such  person be entitled  to assert any claim  hereunder.  In no event shall
this Agreement constitute a third party beneficiary contract.

Section 7.8  Certain Definitions.  For the purposes of this Agreement the term:

         (a) "affiliate"  means a person that,  directly or indirectly,  through
one or more intermediaries controls, is controlled by or is under common control
with the first-mentioned person;

         (b) "Applicable Law" means, with respect to any person, any domestic or
foreign,  federal,  state or local statute,  law, ordinance,  rule,  regulation,
order,  writ,  injunction,   judgment,   decree  or  other  requirement  of  any
Governmental  Entity  existing as of the date hereof or as of the Effective Time
applicable to such Person or any of its respective properties, assets, officers,
directors, employees, consultants or agents.

         (c) "capital stock" means common stock,  preferred  stock,  partnership
interests,  limited  liability  company  interests or other ownership  interests
entitling  the holder  thereof to vote with  respect  to matters  involving  the
issuer thereof;

         (d)   "knowledge"  or  "known"   means,   with  respect  to  any  fact,
circumstance,  event or other  matter in question,  the  knowledge of such fact,
circumstance,  event or other matter of any executive  officer of the Company or
Parent, as the case may be, and, in addition,  with respect to the Company,  the
persons listed on Section 7.9(f) of the Company  Disclosure  Schedule.  Any such
individual will be deemed to have knowledge of a particular fact,  circumstance,
event or other matter if (1) such individual has actual  knowledge of such fact,
circumstance,  event or other matter, or (2) such fact,  circumstance,  event or
other matter is reflected in one or more  documents  (including  e-mails sent to
such individual) in, or that have been in, such individual's files.

         (e) "include" or "including"  means  "include,  without  limitation" or
"including,  without limitation," as the case may be, and the language following
"include" or "including" shall not be deemed to set forth an exhaustive list.

         (f) "person" means an  individual,  corporation,  partnership,  limited
liability  company,  association,  trust,  unincorporated  organization or other
legal entity including any Governmental Entity;

         (g) "Previously  Disclosed"  means disclosed in writing by either party
in any  document  filed  with the SEC  prior to the date  hereof or in a writing
delivered  to the other  party prior to the  execution  of this  Agreement.  Any
information  disclosed by one party to the other for any purpose hereunder shall
be deemed to be  disclosed  for all  purposes  hereunder.  The  inclusion of any
matter in information  previously  disclosed shall not be deemed an admission or
otherwise imply that any such matter is material for purposes of this Agreement.

         (h)      "Securities Act" means the Securities Act of 1933, as amended;

         (i)  "subsidiary"  or  "subsidiaries"  of  the  Company,   Parent,  the
Surviving  Corporation or any other person means any  corporation,  partnership,
limited liability company,  association,  trust,  unincorporated  association or
other legal entity of which the Company,  Parent,  the Surviving  Corporation or
any such other  person,  as the case may be (either alone or through or together
with any other  subsidiary),  owns,  directly or indirectly,  50% or more of the
capital  stock the  holders  of which  are  generally  entitled  to vote for the
election of the board of directors or other  governing body of such  corporation
or other legal entity.

Section 7.9 Personal Liability.  This Agreement shall not create or be deemed to
create or permit any personal  liability or obligation on the part of any direct
or indirect  stockholder of the Company or Parent or Acquisition or any officer,
director, employee, agent, representative or investor of any party hereto.

Section  7.10  Counterparts.  This  Agreement  may be  executed  in one or  more
counterparts,  each of which shall be deemed to be an original  but all of which
shall constitute one and the same agreement.


                  (REMAINDER OF PAGE INTENTIONALLY LEFT BLANK)

<PAGE>


         IN WITNESS WHEREOF, each of the parties has caused this Agreement to be
duly executed on its behalf as of the day and year first above written.

                                            INTERVEST BANCSHARES CORPORATION


                                            /s/ Lowell S. Dansker
                                            Name:    Lowell S. Dansker
                                            Title:   President

                                            ICNY ACQUISITION CORPORATION


                                            /s/ Lowell S. Dansker
                                            Name:    Lowell S. Dansker
                                            Title:   President


                                            INTERVEST CORPORATION OF NEW YORK


                                            /s/ Lawrence G. Bergman
                                            Name:    Lawrence G. Bergman
                                            Title:   Vice President

<PAGE>

                 ANNEX B - OPINION OF HATCHER/JOHNSON VALUATION


<PAGE>

                                                     November 1, 1999





Board of Directors
Intervest Bancshares Corporation
10 Rockefeller Plaza
New York, New York  10020-1903

re:      Fairness Opinion  regarding the Merger of Intervest  Corporation of New
         York into Intervest Bancshares Corporation

Gentlemen:

     Hatcher/Johnson Valuation, Inc. has been retained by the Board of Directors
of Intervest Bancshares  Corporation ("IBCA" or the "Bank") to render an opinion
as to the fairness  from a financial  point of view of the  consideration  to be
given up by the  shareholders of the Bank in connection with the proposed merger
of IBCA and Intervest  Corporation of New York ("ICNY" or the  "Company").  This
letter  represents HJV's opinion and is issued from a financial point of view on
behalf  of the  shareholders  of IBCA.  IBCA is  publicly-traded  on the  NASDAQ
National Public Market System.  IBCA has approximately 2.5 million common shares
outstanding.

     Hatcher/Johnson  Valuation,  Inc. ("HJV") is an full-service appraisal firm
that  specializes  in the valuation of  closely-held  corporations  and provides
fairness  opinions as part of its practice.  Because of its prior  experience in
the appraisal of banks and other financial companies involved in mergers, it has
developed  an  expertise  in  valuation  and  fairness  opinions  related to the
securities of financial  institutions.  HJV has been retained by the Company for
the  purpose  of  rendering  a  fairness  opinion  to  provide  support  to  the
shareholders  of IBCA relative to the shares  exchange ratio of the merger.  For
its opinion, HJV will be paid a fixed compensation.

      Pursuant  to the  Agreement  and Plan of Merger (the  "Merger  Agreement")
dated  November 1, 1999,  ICNY will  exchange its 47.73  outstanding  shares for
1,250,000 shares of IBCA's common stock. The final merger is also subject to the
ICNY Proxy vote.  The resulting  exchange ratio gives the  shareholders  of ICNY
26,189  shares  of stock in the Bank  for  each of the  shares  tendered  in the
merger. This ratio is fixed based upon the terms of the Merger Agreement.



<PAGE>



Board of Directors

Intervest Bancshares Corporation
November 1, 1999
Page two


     Intervest Corporation of New York lends on commercial real estate primarily
located in New York City with selected loans in other U.S. East Coast cities. It
has  been and  continues  to be the  objective  of the  Company  to  acquire  or
originate  additional  mortgages  on real  estate.  The  majority  of the  loans
outstanding are secured by mortgages on multifamily residential real estate with
the remainder of the loans secured by other commercial  property.  Substantially
all mortgages are non-recourse,  and the Company does not maintain any allowance
for loan loss.  However,  the Company has to date  experienced only one default,
and the full  principal  amount of this loan was paid  back to the  Company.  No
additional delinquencies are anticipated on the current portfolio.

     As of August, 1999, ICNY had annualized pre-tax income for the year of $1.6
million and total assets of $103.4 million. Of this asset amount,  approximately
$62 million was in Mortgages Receivable and $37.0 million in cash and equivalent
investments.  Subordinated debentures, used as the outside source for funds, was
approximately $81.4 million. At August 31, 1999,  Stockholders' Equity was $12.2
million. The Company continues to seek new loan opportunities as
additional funds become available to it.

    Intervest Bancshares Corporation is a holding company with two subsidiaries,
Intervest Bank, a  state-chartered  Florida bank with five offices and Intervest
National  Bank with one location in New York City.  Intervest  Bank was the sole
business of the holding company until April of 1999 when Intervest National Bank
received  its  charter  as a  national  bank.  Both  banks  focus  on  providing
personalized  banking  services to businesses  and  individuals.  The subsidiary
banks  primarily  originate  real estate  loans on  commercial  and  multifamily
properties with some commercial and consumer lending.

     At August, 1999 the Bank on a consolidated basis had total assets of $213.9
million and  shareholders'  equity of $20.3 million.  The Bank's collective loan
portfolio accounts for approximately half of the total assets at $106.5 million.
Securities held to maturity were $81.7 million as of August month-end.  The core
deposit base was $181.7 million, and the capitalization ratio (equity divided by
total assets) was 9.5%. On an annualized  basis pre-tax income was $1.9 million.
Upon  completion of the merger,  the Bank is anticipated to have total assets of
approximately $325 million and combined equity of approximately $32 million.

     In performing its analysis, HJV relied upon and assumed without independent
verification,  the accuracy and completeness of all information  provided to it.
HJV has not issued any independent  appraisal or evaluation of the assets of the
ICNY or of IBCA or any of its  subsidiaries.  As such,  HJV does not  express an
opinion  as to the Fair  Market  Value of either the  Company  or the Bank.  The
opinion of financial  fairness  expressed herein is necessarily  based on market
and economic  factors as well as other relevant  considerations  as they existed
and could be evaluated as of the end of the third quarter of 1999.


<PAGE>



Board of Directors

Intervest Bancshares Corporation
November 1, 1999
Page three


     In arriving at its opinion, HJV reviewed and analyzed financial information
regarding the Company, the Bank and its subsidiaries as well as the rationale of
the  transaction,  the merger  documents,  peer group  information  and publicly
available  information on local area economic  conditions and demographics.  HJV
also  researched  and analyzed  comparable  bank sale  transactions,  especially
relating to the sales of Southeast and Florida  banks.  Overall,  HJV's analyses
generally covered but were not limited to the following:

1.   Reviews and analyses of audited and unaudited financial  information on the
     Company and the Bank;

2.   Reviews of Securities  and Exchange  Commission  recent 10K and 10Q filings
     and peer review reports for the Bank;

3.   A review of Company Prospectus offerings of Subordinated Debentures;

4.   Discussions  with the  management  of the  Company  and  attendance  at the
     October 14, 1999 board of Directors meeting;

5.   A review  of the  Agreement  and Plan of  Merger  and the  Company's  Proxy
     Statement;

6.   A review of the economic, competitive and demographic conditions as well as
     business  risks and  opportunities  within  the  respective  markets of the
     Company and the Bank;

7.   A review and analysis of the public  trading  activity of the Bank's shares
     as well as the potential impact of the Merger on trading volummes and price
     movements;

8.   A  review  and  analysis  of  actual  transactions  involving  the  sale of
     Southeast and Florida banks similar in size and capitalization to the Bank;

9.   A search for and analysis of  transactions  involving  financial  companies
     with economic returns similar to ICNY;

10.  A review and analysis of publicly  trading  prices of Southeast and Florida
     banks similar in size and capitalization to the Bank;

11.  An analysis of the  relative  values of the Company and the Bank as if they
     were to remain independent;

12.  A review  of the  financial  and tax  consequences  of the  Merger  on both
     Company and Bank shareholders.

     The Merger  Agreement  indicates an exchange ratio for the tendering of the
ICNY  shares for IBCA shares of 26,189 to 1. At the October 14, 1999 date of the
Board of Directors meeting where the merger was approved, the Bank's shares were
trading at $7.5000 per share. At the date of this letter,  the most recent trade
of October 27th  indicated a price $9.000 per share.  Given 47.73 shares of ICNY
at these dates,  a value range of between $9.4 million and $11.3 million for the
ICNY stock would be indicated.




<PAGE>



Board of Directors

Intervest Bancshares Corporation
November 1, 1999
Page four


     To  perform  its  independent   analysis,   HJV  first  analyzed  guideline
publicly-trading  Southeast banks and determined a independent  range of trading
prices for IBCA based on these comparable small banks. HJV notes that the shares
of IBCA are thinly  traded and might  trade at  different  values  were daily or
higher volume trades  occurring.  Using this  independent  range of prices,  HJV
developed a value for IBCA of from $8.11 to $13.33 per share.  HJV next analyzed
actual Southeast sale  transactions  involving  selling banks of IBCA's size and
capitalization.  This  analysis  resulted in a range of from $9.72 to $14.38 per
share. Note that the per share prices for the transactions were converted to "as
if publicly  traded"  minority prices per share.  Also,  since trading volume is
very small and the market  impact of sales of large blocks of shares is unknown,
HJV determined the above prices without dilution.

     HJV next performed valuation analyses to determine the respective per share
values  for  ICNY.  To do this HJV used  guideline  trading  prices  of  similar
financial firms, recognizing that no directly comparable businesses are publicly
traded.  This analysis  produced a range of values from $232 up to $271 thousand
per share (47.73 shares  outstanding).  HJV also used certain income approaches,
specifically discounted future earnings and capitalization of historical pre-tax
earnings.  These  analyses  produced  a range of from $256 up to $270 per share.
These values are on a control basis,  since the shareholders of IBCA are selling
100% of the Company collectively.

    Based upon the above per share indications,  HJV determined a range of value
for the merger  transaction  from $11.1 to $13.0 million.  This would indicate a
share exchange ratio range of from 18,846 up to 28,607 to 1.

     HJV also  looked at the recent  trading  prices of IBCA and  determined  an
exchange ratio range of from 29,200 up to 34,200 to 1. However, as indicated the
IBCA stock is thinly  traded and, as such,  may not be trading at the same level
as it would with more trading activity.  Accordingly, the independent valuations
with their lower  exchange  ratio indicate that the stock has been trading below
what the analyses would indicate.

     Lastly,  HJV did analyses  similar to the above using the  recorded  equity
values for the respective businesses. The resulting ratio range was 28,500 up to
33,400  to 1.  While  the  actual  equity  of ICNY is  reasonably  close  to the
independent  valuation  conclusions,  such is not the case with the  Bank.  As a
result,  use of "book equity"  tends to distort the value of the Bank's  shares,
raising the exchange ratio.

     As predicated in the Merger  documents,  the fixed exchange ratio is 26,189
to 1. This  ratio is within  the  indicated  range of ratios  determined  by the
independent  value  analyses.  The  selection  of this  exchange  ratio  is also
favorable to the shareholders of IBCA in that the


<PAGE>



Board of Directors

Intervest Bancshares Corporation
November 1, 1999
Page five

selected  higher  relative  values for the Bank lower the number of shares to be
received by the ICNY shareholders.

     Collectively,  HJV's analyses and ultimate  conclusion are predicated  upon
the terms and  conditions  set forth in the Agreement and Plan of Merger,  dated
November 1, 1999. As such,  any changes to this  document  could have a material
impact on HJV's  opinion.  Therefore,  our  opinion  is  subject  to review  and
consideration of any such changes.

     Accordingly,  in consideration of the above, it is the opinion of HJV that,
based on the structure of the transaction presented in the Agreement and Plan of
Merger  between  Intervest  Corporation  of New  York and  Intervest  Bancshares
Corporation and on the analyses that have been performed,  the  consideration to
be given by the  shareholders  of the IBCA to the  shareholders  of ICNY is fair
from a financial point of view.

                                                     Respectfully submitted,






                                                 Hatcher/Johnson Valuation, Inc.









<PAGE>


         ANNEX C - INTERVEST BANCSHARES CORPORATION REPORT ON FORM 10-K

<PAGE>

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   (Mark One)
                                   FORM 10-KSB

               X ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
             THE SECURITIES AND EXCHANGE ACT OF 1934 (Fee required)

For the fiscal year ended                                 Commission File Number
December 31, 1997                                                      000-23377
- - -------------------------                                 ----------------------

                        INTERVEST BANCSHARES CORPORATION
- - --------------------------------------------------------------------------------

                 (Name of Small Business Issuer in its Charter)

          Delaware                                         13-3699013
- - -------------------------------                      ---------------------
(State or Other Jurisdiction of                      (I.R.S. Employer No.)
Incorporation or Organization)

 10 Rockefeller Plaza, New York, New York                  10020-1903
- - --------------------------------------------------------------------------------
(Address of Principal Executive Offices)                   (Zip Code)

                                 (212) 757-7300
                 Issuer's Telephone Number, Including Area Code

           Securities Registered Pursuant to Section 12(b) of the Act:

                                      None
                                (Title of Class)

           Securities Register Pursuant to Section 12 (g) of the Act:

                                      None
                                (Title of Class)

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

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

The Issuer's  total  interest  income and total other income for its most recent
fiscal year was $9,347,000 and $136,000, respectively.



<PAGE>



The aggregate  market value of the Issuer's voting stock held by  non-affiliates
as of March 15, 1998 was $16,228,310.

As of March 15, 1998 there were 2,136,675 shares of the Issuer's Class A common
stock and 300,000 shares of the Issuer's Class B common stock outstanding.

Indicate by check mark whether the Issuer is utilizing  the  Transitional  Small
Business Format.
YES      NO  X .


                       DOCUMENTS INCORPORATED BY REFERENCE

Proxy Statement for Annual Meeting to be held on May 27, 1998   -    Part III



<PAGE>
<TABLE>
<CAPTION>



                                TABLE OF CONTENTS



                                     PART I

                                                                                                              Pages
                                                                                                              -----

<S>                                                                                                              <C>
Item 1            Description of Business                                                                         4
Item 2            Description of Property                                                                         8
Item 3            Legal Proceedings                                                                               8
Item 4            Submission of Matters to a Vote of Security Holders                                             8



                                     PART II

Item 5            Market for Common Equity and Related Stockholder Matters                                        9
Item 6            Management's Discussion and Analysis of Plan or Operations                                     11
Item 7            Financial Statements                                                                           33
Item 8            Changes in and Disagreements with Accountants on
                  Accounting and Financial Disclosure                                                            33



                                    PART III

Item  9           Directors, Executive Officers, Promoters and Control Persons of the
                  Registrant; Compliance with Section 16(a) of the Exchange Act                                  58
Item 10           Executive Compensation                                                                         58
Item 11           Security Ownership of Certain Beneficial Owners and Management                                 58
Item 12           Certain Relationships and Related Transactions                                                 58
Item 13           Exhibits, Lists and Reports on Form 8-K                                                        59

SIGNATURES

</TABLE>




<PAGE>



                                     PART I

Item 1.  Description of Business

         Intervest  Bancshares  Corporation  (the "Company) is a registered bank
holding company incorporated under the laws of the State of Delaware on February
5, 1993.  The  principal  offices of the Company  are located at 10  Rockefeller
Plaza,  Suite 1015, New York, New York  10020-1903,  and its telephone number is
212-757-7300.  The  Company's  primary asset is Intervest  Bank (the "Bank"),  a
Florida  chartered  bank which is a member of the Federal  Reserve  System.  The
Company owns  approximately  99.78% of the issued and outstanding  shares of the
Bank. The Company, through its controlling ownership of the Bank, engages in the
business of commercial banking.  The Company engages in no substantial  business
activities other than mortgage  lending and activities  related to its ownership
of the Bank.

         The Bank was  originally  chartered in December,  1987.  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 operates four branch offices,  three in Clearwater,
Florida at 1875 Belcher Road North,  2175 Nursery Road,  and 2575 Ulmerton Road,
and one in South Pasadena, Florida at 6750 Gulfport Blvd.

         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 Bank primarily focuses on providing  personalized  banking services
to businesses and  individuals  within the market area where its banking offices
are 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 also  offers ATM  services  with access to local,  state,  and
national networks, safe deposit boxes, wire transfers, direct deposit of payroll
and social security checks, and automatic drafts for various accounts.  The Bank
periodically  reviews the scope of the  products and services it offers so as to
assess whether  additional  products or services should,  consistent with market
opportunities  and available  resources,  be included in the Bank's products and
services.

         The Bank  conducts  commercial  and  consumer  banking  business  which
primarily  consists of attracting  deposits from the areas served by its banking
offices  and using  those  deposits,  together  with  funds  derived  from other
sources,  to originate a variety of  commercial,  consumer and real estate loans
(including  commercial loans  collateralized  by real estate).  Commercial loans
include  both  collateralized  and  uncollateralized  loans for working  capital

                                        4

<PAGE>



(including inventory and receivables), business expansion (including real estate
acquisitions  and  improvements),  and  purchases  of equipment  and  machinery.
Consumer loans include  collateralized and uncollateralized  loans for financing
automobiles, boats, home improvements, and personal investments.

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

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

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 people. The area has many more seasonal residents.  The
Bank's deposit gathering and lending markets are concentrated on the communities
surrounding  its offices in Clearwater and South Pasadena,  Florida.  Management
believes  that its offices are located in an area  serving  small and  mid-sized
businesses and serving middle and upper income residential communities.

Market for Services

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

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



                                        5

<PAGE>



Lending Activities

         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 December 31, 1997 the Bank's net loan  portfolio was $74.9  million,
representing  52.6% of its total  assets.  As of such date,  the loan  portfolio
consisted of 4.4% commercial loans,  95.3%  real-estate  mortgage loans and 0.3%
consumer and other loans.

         Real Estate Mortgage Loans

         A substantial portion of the Bank's loan portfolio is composed of loans
secured  by  commercial  real  estate,  including  apartment  buildings,  office
buildings and retail shopping centers.  The properties are personally  inspected
by representatives of the Bank and the Bank's real estate loans relate primarily
to  properties in the Bank's  primary  market area.  The Bank requires  mortgage
title  insurance  and  hazard   insurance  in  amounts  deemed   appropriate  by
Management.

         Commercial Lending

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

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

         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.



                                        6

<PAGE>



         Consumer Loans

         Consumer loans made by the Bank have included  automobiles,  recreation
vehicles,  boats,  second  mortgages,  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 180
months and vary based upon the kind of collateral and size of loan.

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

         Loan Solicitation and Processing

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

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

Competition

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

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


                                        7

<PAGE>



as its commitment to quality,  personalized  banking services,  are factors that
contribute to the Bank's competitiveness.

Employees

         At December 31,  1997,  the Company and the Bank  together  employed 30
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.

Item 2.  Description of Property

         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
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.

Item 3.  Legal Proceedings

         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.

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

         Not Applicable



                                        8

<PAGE>



                                     PART II

Item 5.  Market for Common Equity and Related Stockholders Matters

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 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 cash  dividends  on its capital  stock and
there is no immediate  prospect or  contemplation of the payment of dividends on
the Company's Stock.

         The Company's ability to pay dividends is generally limited to earnings
from the prior year,  although  retained earnings and dividends from the Bank to
the Company may also be used to pay dividends under certain  circumstances.  The
primary source of funds for dividends payable by the Company to its shareholders
is dividends payable to it by the Bank.

         The payment of dividends by the Bank is subject to a  determination  by
the  Bank's  Board of  Directors  and is  dependent  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.  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.  The FRB 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.

         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

                                        9

<PAGE>



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.

         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.


                                       10

<PAGE>



Item 6.  Management's Discussion and Analysis or Plan of Operation

                             SELECTED FINANCIAL DATA

         The following  table presents  selected  financial data for the Company
and the Bank.  The data set forth below for the seven months ended  December 31,
1993,  five months  ended May 31, 1993,  and the years ended  December 31, 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.
<TABLE>
<CAPTION>
                                                                                    At or for the
                                                                                       Seven        At or for the
                                            At  or for the Years Ended              Months Ended  Five Months Ended
                                                     December 31,                   December 31,      May 31,
                                 -----------------------------------------------    ------------  -----------------
                                   1997          1996         1995         1994        1993(1)      1993(2)
                                   ----          ----         ----         ----        -------      -------
                                              (Dollars in Thousands, Except Per Share Data)
Balance Sheet Data:
<S>                             <C>            <C>          <C>           <C>          <C>          <C>
  Total assets ..............   $ 150,755      105,196       68,942       40,117       29,071       22,557
  Cash and cash equivalents .       9,176        6,320        8,551        6,088        5,519        2,569
  Net Loans .................      75,652       59,499       36,465       22,385       16,224       16,163
 Securities .................      58,821       34,507       19,630        8,638        5,231        2,958
  Deposits ..................     131,167       93,447       58,601       30,092       22,195       20,138
  Borrowed funds ............        --           --           --           --           --           --
  Retained earnings
    (Accumulated deficit) ...       1,836          992          434          164          (17)      (2,050)
  Total stockholders' equity       17,620        9,747        9,189        8,884        5,828        1,275

Income Statement Data:
  Interest income ...........       9,347        6,381        4,190        2,158        1,007          741
  Interest expense ..........       5,894        3,745        2,225          803          345          335
  Net interest income .......       3,453        2,636        1,965        1,355          662          406
  Provision for loan losses .        (352)        (250)        (233)        (124)        --            (90)
  Net interest income after
    provision for loan losses       3,101        2,386        1,732        1,231          662          316
  Other income ..............         136          106           89          112           59          102
  Other expense .............       (1906)      (1,551)      (1,415)      (1,054)        (738)        (401)
  Earnings (Loss) before
  income taxes ..............       1,331          941          406          289          (17)          17
  Provision for income taxes         (487)        (383)        (136)        (108)        --           --
  Net earnings (Loss) .......         844          558          270          181          (17)          17

Per Share Data:
Net Basic earnings (Loss) ...         .49          .34          .16          .11         (.01)         .05
Book value at period end ....   $    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

                                       11

<PAGE>



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.

         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
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

                                       12

<PAGE>



history of  Pinellas  County as a  retirement  area.  Recent  years have shown a
slight  drop in  average  age due to an  increase  in office  and  manufacturing
employment opportunities.

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

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

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

         Management's  discussion and analysis of earnings and related financial
data are presented  herein to assist  investors in  understanding  the financial
condition and results of operations of the Company for the years ended  December
31,  1997 and  1996.  This  discussion  should be read in  conjunction  with the
consolidated  financial  statements and related  footnotes  presented  elsewhere
herein.

Results Of Operations

Comparison of Year Ended December 31, 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
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.



                                       13

<PAGE>



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.

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 volume
of net interest-earning assets.


                                       14

<PAGE>



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

                                                        Year Ended December 31,
                                     ---------------------------------------------------------------
                                              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 .......     14,823                           4,089
                                       ------                           -----


         Total assets ............   $133,210                         $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 ..      5,425                          4,840

Stockholders' equity .............     19,403                          9,449
                                       ------                          -----

         Total liabilities and
            stockholders' equity .   $133,210                        $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>

                                       15

<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  net  interest  income  divided  by  average
         interest-earning assets.


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

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

                                                       December 31,
                                                      1997 vs. 1996
                                          --------------------------------------
                                                Increase (Decrease) Due to
                                          --------------------------------------
                                                                Rate/
                                             Rate    Volume     Volume    Total
                                             ----    ------     ------    -----
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
                                           ======    ======    ======    ======



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

  At December 31, 1997,  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 $494,000,  with specified portions expiring
in each year from 2006 through 2008. The  carryforwards are subject to an annual
limitation of $332,000.

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



                                       16

<PAGE>



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.
During a period of falling  interest  rates, a negative gap would tend to result
in an  increase  in net  interest  income,  while a  positive  gap would tend to
adversely affect net interest income.  If the repricing of the Bank's assets and
liabilities  were  equally  flexible and moved  concurrently,  the impact of any
increase or decrease in interest rates on net interest income would be minimal.

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

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

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



                                       17

<PAGE>



  The following table sets forth certain  information  relating to the Company's
interest-earning  assets and  interest-bearing  liabilities at December 31, 1997
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)
<S>                                           <C>          <C>          <C>         <C>        <C>
Mortgage and commercial loans (1):
   Commercial loans                         $  2,371          386          333         191       3,281
   Commercial real estate loans                4,390       10,213       55,819         111      70,533
   Residential mortgage loans                    275          526        1,112       1,237       3,150
   Consumer loans                                 15           14          233        --           262
                                            --------     --------     --------    --------    --------

         Total loans                           7,051       11,139       57,497       1,539      77,226

Federal funds sold                               162         --           --          --           162
Interest-bearing deposits with banks            --           --             99        --            99
Securities (2)(3)                             11,065        9,382       33,122      12,761      66,330
                                            --------     --------     --------    --------    --------

         Total rate-sensitive assets          18,278       20,521       90,718      14,300     143,817
                                            --------     --------    --------    --------

Deposit accounts (2):
   Money market deposits                      17,180         --           --          --        17,180
   NOW deposits                                4,290         --           --          --         4,290
   Savings deposits                           12,829         --           --          --        12,829
   Certificates of deposit                    13,930       33,059       45,235       1,154      93,378
                                            --------     --------     --------    --------    --------

         Total rate-sensitive liabilities     48,229       33,059       45,235       1,154     127,677
                                            --------     --------     --------    --------    --------

GAP (repricing differences)                 $(29,951)     (12,538)      45,483      13,146      16,140
                                            ========     ========     ========    ========    ========

Cumulative GAP                              $(29,951)     (42,489)       2,994      16,140
                                            ========     ========    ========    ========

Cumulative GAP/total assets                  (19.87%)     (28.18%)      1.99%      10.71%
                                             ========     ========    ========    ========

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

(1)      In preparing the table above, adjustable-rate loans are included in the
         period in which the interest  rates are next scheduled to adjust rather
         than in the  period in which the loans  mature.  Fixed  rate  loans are
         scheduled, including repayment, according to their maturities.
(2)      Money  market,   NOW,  and  savings  deposits  are  regarded  as  ready
         accessible withdrawable accounts. All other time deposits are scheduled
         through the maturity dates.  Securities are also scheduled  through the
         maturity dates.
(3)      Includes Federal Reserve Bank stock and short-term investments.



                                       18

<PAGE>



Financial Condition

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

         A significant  source of income for the Company is the interest  earned
on loans.  At December 31, 1997, the Company's  total assets were $150.8 million
and its net loans  were  $75.7  million or 50% of total  assets as  compared  to
$105.2  million of total  assets at December  31,  1996,  and net loans of $59.5
million representing 57% of the total assets at December 31, 1996.

         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.

                                At December 31, 1997      At December 31, 1996
                              ------------------------    ---------------------
                                                 % of                     % of
                                Amount           Total     Amount         Total
                                ------           -----     ------         -----
                                             (Dollars in thousands)

Commercial loans               $  3,281            4.3%  $  3,514           5.8%
Commercial real estate loans     70,533           91.3     54,198          89.4
Residential mortgage loans        3,150            4.1      2,784           4.6
Consumer loans                      262             .3        157            .2
                                 ------           ----     ------          ----

         Total loans             77,226          100.0%    60,653         100.0%
                                                 =====                    =====
Add (Deduct):
   Deferred loan fees              (401)                     (343)
   Allowance for loan losses     (1,173)                     (811)
                                 ------                      ----

         Loans, net            $ 75,652                 $  59,499
                               ========                 =========



                                       19

<PAGE>



         The following  table reflects the contractual  principal  repayments by
period of the Company's loan portfolio at December 31, 1997.
<TABLE>
<CAPTION>

                                                    Residential   Commercial
                  Years Ended       Commercial      Mortgage      Real Estate           Consumer
                  December 31,         Loans           Loans           Loans              Loans                  Total
                  ------------         -----           -----           -----              -----                  -----
                                                       (Dollars in thousands)
<S>                                   <C>             <C>             <C>                  <C>                  <C>
                       1998           $2,513            482            5,321                67                   8,383
                       1999              431            279            6,650                66                   7,426
                       2000-2001         269            457           21,602                87                  22,415
                       2002-2003          68            657           18,587                42                  19,354
                       2004-2010        ----          1,275           18,373              ----                  19,648
                                    --------          -----           ------              ----                  ------
                      Total           $3,281          3,150           70,533               262                  77,226
                                      ======          =====           ======               ===                  ======
</TABLE>


         Of the $68.8  million of loans due after  1998,  33% of such loans have
fixed interest rates and 67% have adjustable interest rates.


         The following table sets forth total loans originated and repaid during
the periods indicated.
<TABLE>
<CAPTION>

                                                           Year Ended                           Year Ended
                                                          December 31,                         December 31,
                                                              1997                                  1996
                                                              ----                                  ----
                                                                           (in thousands)

<S>                                                        <C>                                   <C>
Originations:
         Commercial loans                                  $   502                               $   497
         Real estate loans                                  23,180                                30,802
         Consumer loans                                        162                                   145
                                                           -------                               -------

                  Total loans originated                    23,844                                31,444

         Principal reductions                               (7,271)                               (8,082)
                                                            -------                               -------

           Increase (decrease) in total loans              $16,573                               $23,362
                                                           =======                               =======
</TABLE>


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

         Management   seeks  to  maintain  a  high  quality  of  assets  through
conservative underwriting and sound lending practices. The majority of the loans
in the Bank's  loan  portfolio  are  collateralized  by  commercial  real estate
mortgages. As of December 31, 1997,  approximately 91.3%, and as of December 31,
1996, approximately 89.4% 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  December  31,  1997,  while as of  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

                                       20

<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."

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

         Loan  concentrations  are  defined  as  amounts  loaned  to a number of
borrowers  engaged in similar  activities which would cause them to be similarly
impacted by economic  or other  conditions.  The  Company,  on a routine  basis,
monitors  these  concentrations  in order to make  necessary  adjustments in its
leading  practices that most clearly  reflect the economic  conditions,  loan to
deposit ratios,  and industry trends.  Concentrations  of loans in the following
categories constituted the total loan portfolio as of December 31, 1997:

                  Commercial loans                               4.2%
                                                               ------
                  Real estate mortgage loans                    91.3%
                                                                -----
                  Consumer and other loans                       4.5%
                                                               ------

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

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

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

         Real estate  acquired by the Bank as a result of foreclosure or by deed
in lieu of foreclosure is classified as foreclosed real estate.  At December 31,
1997, the Bank had no 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.


                                       21

<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 December 31,
                                                           ---------------
                                                            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 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
known by management  which would  indicate that full  repayment of the principal
and interest is not probable.  In evaluating  loans for  impairment,  management

                                       22

<PAGE>



generally  considers  delinquencies of 60 days or less to be minimum delays, and
accordingly  does not  consider  such  delinquent  loans to be  impaired  in the
absence of other indications of impairment.

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

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

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

         The  Company had no impaired  loans at December  31, 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, 1996 was
$811,000,  and the Bank increased its allowance for loan losses to $1,173,000 as
of December  31,  1997,  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."



                                       23
<PAGE>



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

                                   Year Ended   Year Ended
                                  December 31, December 31,
                                      1997          1996
                                      ----          ----
                                    (Dollars in thousands)

Average loans outstanding, net       $ 68,711   $ 49,266
                                     --------   --------

Allowance at beginning of year            811        593
                                     --------   --------
Charge-offs:
   Real estate loans                     --           62
   Commercial loans                      --         --
   Consumer loans                        --            3
                                     --------   --------

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

Recoveries                                 10         33
                                     --------   --------

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

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

Allowance at end of year             $  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       .013
                                     ========   ========

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

Period end total loans               $ 77,226   $ 60,653
                                     ========   ========




                                       24

<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:

                                At December 31, 1997     At December 31, 1996
                                --------------------     --------------------
                                           Loans to                   Loans to
                                Amount    Total Loans    Amount      Total Loans
                                ------    -----------    ------      -----------

                                           (Dollars in thousands)

Commercial loans                $   50         4.3%     $   82          5.8%
Commercial real estate loans     1,071        91.3         677         89.4
Residential real estate loans       48         4.1          50          4.6
Consumer loans and other             4          .3           2           .2
                                ------       -----      ------        -----

   Total allowance for
     loan losses                $1,173       100%       $  811        100.0%
                                ======     =====        ======        =====


         The  allowance  for loan  losses  represented  1.5% of the total  loans
outstanding at 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 December 31,
                                ---------------
                                1997       1996
                                ----       ----
                                (in thousands)

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

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

                               $58,821   $34,507
                               =======   =======

                                       25

<PAGE>



    The  following   table  sets  forth,  by  maturity   distribution,   certain
information pertaining to the securities held-to maturity portfolio as follows:
<TABLE>
<CAPTION>
                                      One Year            After One Year        After Five Years
                                       Or Less             to Five Years          to Ten Years               Total
                                 -------------------    ------------------     ------------------    -------------------
                                 Carrying    Average    Carrying   Average     Carrying   Average    Carrying    Average
                                  Value       Yield      Value      Yield       Value      Yield      Value       Yield
                                  -----       -----      -----      -----       -----      -----      -----       -----
                                                                (Dollars in Thousands)

December 31, 1997:
<S>                              <C>          <C>      <C>          <C>         <C>        <C>      <C>            <C>
      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%
                                 =======      ====     =======      ====        =======    ====     ========       ====


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 December
31,  1997,  the  Bank  met the  definition  of a "well  capitalized"  depository
institution.

                                       26

<PAGE>



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

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

<S>                                <C>                     <C>                           <C>               <C>
Demand deposits                      $3,490                  2.7%                         $2,401             2.6%
NOW deposits                          4,290                  3.3                           4,536             4.9
Money market deposits                17,180                 13.1                           7,507             8.0
Savings deposits                     12,829                  9.7                           4,742             5.0
                                     ------                -----                           -----             ---
        Subtotal                     37,789                 28.8                          19,186            20.5
                                     ------                 ----                          ------            ----

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

Total certificates
   of deposit (1)                    93,378                 71.2                          74,261            79.5
                                     ------                 ----                          ------            ----

Total deposit                      $131,167                100.00%                       $93,447           100.0%
                                   ========                =======                       =======           ======
- - -------------------------
</TABLE>

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

                                       27

<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>

                                                  Year Ended                                          Year Ended
                                                 December 31,                                        December 31,
                                                 ------------                                        ------------
                                                     1997                                                1996
                                          Average             Average                         Average           Average
                                          Balance             Yield                           Balance           Yield
                                          -------             -----                           -------           -----
                                                                     (Dollars in thousands)

<S>                                    <C>                    <C>                             <C>               <C>
Money market
        & NOW                           $18,087               4.51%                            $8,432           3.68%
Savings deposit                           9,128               4.89                              1,470           4.22
Certificates of deposit                  81,167               5.71                             59,437           5.67
                                         ------               ----                             ------           ----

        Total deposits                 $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.



                                       28

<PAGE>



        The following  tables  presents by various  interest rate categories the
amounts of  certificates  of deposit at December  31, 1997 and 1996 which mature
during the periods indicated:

<TABLE>
<CAPTION>

                                                                     Year Ending December 31,
                                        -------------------------------------------------------------------------------------
                                              1998         1999         2000         2001     2002 & thereafter         Total
                                              ----         ----         ----         ----     -----------------         -----
                                                                     (dollars in thousands)

<S>                                       <C>            <C>           <C>           <C>            <C>               <C>
  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       Total
                                           ----            ----       ----      ----            ----       -----

                                                               (dollars in thousands)

<S>                                     <C>              <C>         <C>       <C>             <C>         <C>
  December 31, 1996:
     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>


                                       29

<PAGE>



Jumbo certificates ($100,000 and over) mature as follows:
<TABLE>
<CAPTION>

                                                                At December 31,                At December 31,
                                                                ---------------                ---------------
                                                                      1997                          1996
                                                                      ----                          ----
                                                                                  (in thousands)

<S>                                                                 <C>                             <C>
Due three months or less                                            $1,554                            $733
Due over three months to six months                                  1,149                           2,136
Due over six months to one year                                      1,787                           2,566
Due over one year                                                    5,016                           1,826
                                                                    ------                           -----

                                                                    $9,506                          $7,261
                                                                    ======                          ======
</TABLE>


The  following  table sets forth the net  deposit  flows of the Bank  during the
periods indicated:
<TABLE>
<CAPTION>

                                                     Year Ended                           Year Ended
                                                     ----------                           ----------
                                                  December 31, 1997                   December 31, 1996
                                                                         (in thousands)
Net increase (decrease) before
<S>                                                     <C>                                <C>
   interest credited                                    $32,164                            $31,168
Net interest credited                                     5,556                            $ 3,678
                                                         ------                            -------

        Net deposit increase                            $37,720                            34,846
                                                        =======                            ======

</TABLE>

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 December 31, 1997, that the Bank
meets all capital adequacy requirements to which it is subject.




                                       30

<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)
<S>                                      <C>            <C>                <C>              <C>           <C>           <C>
As of December 31, 1997:
        Total capital
        (to Risk Weighted Assets)        $9,420         10.53%             $7,157           8.00%         $8,948        10.00%
        Tier I Capital
        (to Risk Weighted Assets)         9,125         10.20%              3,578           4.00           5,367         6.00%
        Tier I Capital
        (to Average Assets)               9,125          6.85%              5,328           4.00           6,660         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>

        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,  the Company will consider  activities  designed to
raise additional  capital.  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,  transactions to obtain  additional  funds will be considered by the
Company.  In 1997, the Company  completed the 1997 Offering,  resulting in gross
proceeds of $7,475,000.

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

        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.


                                       31

<PAGE>



        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.

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,  which reflect changes in market prices and rates, can
be found in Note 7 of Notes to Consolidated Financial Statements.

        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.



                                       32

<PAGE>



Item 7.  Financial Statements

        The following financial statements are included herein:

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

Independent Auditors' Report - page 34

Consolidated Balance Sheets as of December 31, 1997 and 1996 - page 35

Consolidated  Statements  of Earnings for the Years Ended  December 31, 1997 and
1996 - page 36

Consolidated Statements of Stockholders' Equity for the Years Ended December 31,
1997 and 1996 - page 37

Consolidated  Statements of Cash Flows for the Years Ended December 31, 1997 and
1996 - page 38

Notes to  Consolidated Financial Statements - pages 39-57

     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.

Item  8.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
          Financial Disclosure

        None.



                                       33

<PAGE>



                                    PART III

Item 9. Directors, Executive Officers, Promoters and Control Persons; Compliance
with Section 16(a) of the Exchange Act

        a. Directors.  The information required by this item is contained in the
section  entitled  "Election of Directors" in the Company's  Proxy Statement for
its 1998 Annual Meeting (the "Proxy  Statement") and is  incorporated  herein by
reference.

        b. Executive Officer.  All of the executive officers of the Company also
serve as directors and the information  required by this item is incorporated by
reference  from  the  section  of the  Proxy  Statement  entitled  "Election  of
Directors."

        c. Compliance with Section 16(a).  Information  contained in the section
of the Proxy Statement  entitled "Section 16(a) Beneficial  Ownership  Reporting
Compliance" is incorporated herein by reference.

Item 10.  Executive Compensation

        The   information   contained   in  the  section   entitled   "Executive
Compensation" of the Proxy Statement is incorporated herein by reference.

Item 11.  Security Ownership of Certain Beneficial Owners and Management

        The information contained in the section entitled "Security Ownership of
Certain Beneficial Owners and Management" of the Proxy Statement is incorporated
herein by reference.

Item 12.  Certain Relationships and Related Transactions

        The information contained in the section entitled "Certain Relationships
and Related  Transactions"  in the Proxy  Statement  is  incorporated  herein by
reference.

<TABLE>
<CAPTION>
Item 13.  Exhibits, Lists and Reports on Form 8-K

(a)     The following exhibits are incorporated by reference herein:

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

<S>                                     <C>
3.1                                     Restated Certificate of Incorporation of the Company, 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 (the "Registration Statement"),
                                        wherein such document is identified as Exhibit 3.1.

3.2                                     Bylaws of the Company, incorporated by reference from the
                                        Registration Statement, wherein such document is identified as
                                        Exhibit 3.2.

4.1                                     Form of Certificate for Shares of Class A Common Stock,
                                        incorporated by reference from the Company's Pre-Effective
                                        Amendment No. 1 to Registration Statement on Form SB-2 (No.
                                        33-82246), filed with the Commission on September 15, 1994.

                                       58

<PAGE>



4.2                                     Form of Certificate for Shares of Class B Common Stock,
                                        incorporated by reference from Pre-Effective Amendment No. 1 to
                                        Registration Statement on Form SB-2 (No. 33-82246), filed with the
                                        Commission on September 15, 1994.

4.3                                     Form of Warrant issued to Mr. Jerome Dansker, incorporated by
                                        reference from the Company's Report on Form 10-K for the year
                                        ended December 31, 1995, wherein such document is identified as
                                        Exhibit 4.2.

4.4                                     Form of Warrant for Class A Common Stock, incorporated by
                                        reference from the Registration Statement, wherein such document
                                        is identified as Exhibit 4.3.

4.5                                     Form of Warrant Agreement between the Company and the Bank
                                        of New York, incorporated by reference from the Registration
                                        Statement, wherein such document is identified as Exhibit 4.4.

</TABLE>

(b) No  reports on Form 8-K were  filed  during  the last  quarter of the period
covered by this report.



                                       59

<PAGE>


                                   SIGNATURES

        PURSUANT to the  requirements  of Section 13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned,  thereunto duly  authorized,  on the 24th day of
March, 1998.

                                        INTERVEST BANCSHARES CORPORATION
                                             (Registrant)


                                  By:/S/Lowell S. Dansker, President
                                    --------------------------------
                                        Lowell S. Dansker, President

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  Registration  Statement  has been signed by the  following  persons in the
capacities and on the dates indicated.
<TABLE>
<CAPTION>

                                          Title                                              Date
                                          -----                                              ----

<S>                                              <C>                                         <C>
/S/Lawrence G. Bergman                           Vice President                              3/24/98
- - ---------------------------
Lawrence G. Bergman                              Secretary and Director

/S/Michael A. Callen                             Director                                    3/25/98
- - ---------------------------
Michael A. Callen

/S/Jerome Dansker                                Chairman of the Board,                      3/24/98
- - ---------------------------
Jerome Dansker                                   Executive Vice President, Director

/S/Lowell S. Dansker                             President, Treasurer and                    3/24/98
- - ---------------------------
Lowell S. Dansker                                Director (Principal Executive),
                                                 Financial and Accounting Officer)

/S/Milton F. Gidge                               Director                                    3/25/98
- - ---------------------------
Milton F. Gidge

/S/William F. Holly                              Director                                    3/23/98
- - ---------------------------
William F. Holly

/S/Edward J. Merz                                Director                                    3/25/98
- - ---------------------------
Edward J. Merz

/S/David J. Willmott                             Director                                    3/25/98
- - ---------------------------
David J. Willmott

/S/WESLEY T. WOOD                                Director                                    3/25/98
- - ---------------------------
Wesley T. Wood



</TABLE>
                                                                 60

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


                    Audited Consolidated Financial Statements

                         December 31, 1997 and 1996 and
                            for the Years then Ended


                  (Together with Independent Auditors' Report)



<PAGE>















                          Independent Auditors' Report



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

We have  audited  the  accompanying  consolidated  balance  sheets of  Intervest
Bancshares  Corporation  and Subsidiary (the "Company") 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








<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                           Consolidated Balance Sheets
                   ($ in thousands, except per share amounts)
<TABLE>
<CAPTION>

                                                                                                 December 31,
                                                                                           -----------------------
<S>                                                                                     <C>                   <C>
   Assets                                                                                  1997               1996
                                                                                           ----               ----

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.


                                        2

<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
                                                                                        =========           =========


See Accompanying Notes to Consolidated Financial Statements
</TABLE>

                                        3

<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

                                        4

<PAGE>

<TABLE>
<CAPTION>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                      Consolidated Statements of Cash Flows
                                 (In thousands)

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

<S>                                                                                             <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.

                                        5

<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)

                                        6

<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.

     FairValues 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)

                                        7

<PAGE>

                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(1)  Description  of Business and Summary of  Significant  Accounting  Policies,
Continued
     FairValues  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
                                                                            -----------     -------------      ------
         Basic EPS:
<S>                                                                               <C>           <C>             <C>
            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)


                                        8

<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)




                                        9

<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(2)  Securities Held to Maturity
     Debtsecurities  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
                                                        ======             ==                ===                ======
</TABLE>

    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):
<TABLE>
<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
                                                                                              ======           ======
</TABLE>

                                                                     (continued)


                                       10

<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued



(3)  Loans Receivable
     The components of loans in the  consolidated  balance sheets are summarized
         as follows (in thousands):
<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
                                                                                           ======             ======
</TABLE>

    An  analysis  of the change in the  allowance  for loan  losses  follows (in
thousands):
<TABLE>
<CAPTION>

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

<S>                                                                                              <C>             <C>
              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)







                                       11

<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(4) Premises and Equipment
    Premises and equipment is summarized as follows (in thousands):
<TABLE>
<CAPTION>

                                                                                              At December 31,
                                                                                              ---------------
                                                                                          1997               1996
                                                                                          ----               ----

<S>                                                                                     <C>                  <C>
               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
                                                                                          =====              =====
</TABLE>

   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):
<TABLE>
<CAPTION>

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

<S>                   <C>                                                                                 <C>
                      1998..........................................................................      $     94
                      1999..........................................................................            96
                      2000..........................................................................            99
                      2001..........................................................................           102
                      2002..........................................................................           106
                      Thereafter....................................................................           514
                                                                                                            ------

                      Total.........................................................................       $ 1,011
                                                                                                             =====
</TABLE>


                                                                     (continued)













                                       12

<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):
<TABLE>
<CAPTION>

             Year Ending
             December 31,

<S>            <C>                                                                                       <C>
               1998.................................................................................     $     343
               1999.................................................................................           275
               2000.................................................................................           271
               2001.................................................................................           211
               2002.................................................................................           190
               Thereafter...........................................................................           792
                                                                                                            ------

               Total................................................................................       $ 2,082
                                                                                                             =====
</TABLE>

   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):

<TABLE>
<CAPTION>

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

<S>            <C>                                                                                        <C>
               1998.................................................................................      $ 46,954
               1999.................................................................................        16,554
               2000.................................................................................         9,446
               2001.................................................................................         9,362
               2002 and thereafter..................................................................        11,062
                                                                                                            ------

               Total................................................................................      $ 93,378
                                                                                                            ======
</TABLE>

                                                                     (continued)





                                       13

<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)











                                       14

<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued



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

                                                                         At December 31, 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):


<TABLE>
<CAPTION>

<S>                                                                                              <C>
              Unfunded loan commitments at variable rates...............................         $ 2,950
                                                                                                   =====

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

              Standby letters of credit.................................................         $   100
                                                                                                   =====
</TABLE>

(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)



                                       15

<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):

<TABLE>
<CAPTION>

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

<S>                                                                              <C>              <C>             <C>
              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
                                                                                   ===            ==              ===
</TABLE>

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

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

<S>                                                                                                <C>           <C>
              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%
                                                                                                   ====          ====
</TABLE>

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

<TABLE>
<CAPTION>

                                                                                               At December 31,
                                                                                               ---------------
                                                                                           1997              1996
                                                                                           ----              ----
             Net deferred tax assets:
<S>                                                                                         <C>                 <C>
                 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
                                                                                              ===               ===
</TABLE>

                                                                     (continued)



                                       16

<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):
<TABLE>
<CAPTION>

                                Expiration
                                ----------

<S>                             <C>                                                                           <C>
                                2006.....................................................................     $ 194
                                2007.....................................................................       297
                                2008.....................................................................         3
                                                                                                               ----

                                                                                                              $ 494
</TABLE>

    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):
<TABLE>
<CAPTION>

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

<S>                                                                                         <C>                 <C>
              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
                                                                                              =====             =====
</TABLE>

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

(11)  Employee Stock Option Plan of the Bank
    Priorto 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)




                                       17

<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)



                                       18

<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
                                           ------      -----        ------         -----        ------          -----

     As of December 31, 1997:
         Total capital (to Risk
<S>                                       <C>           <C>        <C>              <C>         <C>             <C>
         Weighted Assets)...............  $ 9,420       10.53%     $ 7,157          8.00%       $ 8,948         10.00%
         Tier I Capital (to Risk
         Weighted Assets)...............    9,125       10.20        3,578          4.00          5,367          6.00
         Tier I Capital
         (to Average Assets)............    9,125        6.85        5,328          4.00          6,660          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
     Bothclasses 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)






                                       19

<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.

     In  addition,  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)




                                       20

<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.

     In  order 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):
<TABLE>
<CAPTION>

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

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

         Proforma basic earnings per share..............................................       $ .13             .05
                                                                                                 ===             ===
</TABLE>

                                                                     (continued)



                                       21

<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):
<TABLE>
<CAPTION>

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

<S>                                                                                      <C>                   <C>
              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
                                                                                                  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
                                                                                              ===                ===
</TABLE>

                                                                     (continued)



                                       22

<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued



(18)  Holding Company Financial Information, Continued
<TABLE>
<CAPTION>

                                          Condensed Statements of Cash Flows

                                                                                                   Year Ended
                                                                                                  December 31,
                                                                                                  ------------
                                                                                            1997                1996
                                                                                            ----                ----
<S>                                                                                       <C>                  <C>
         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
                                                                                            =====              =====
</TABLE>

                                                                     (continued)



                                       23

<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>


                                       24

<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








<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                           Consolidated Balance Sheets
                   ($ in thousands, except per share amounts)
<TABLE>
<CAPTION>

                                                                                                 December 31,
                                                                                           -----------------------
<S>                                                                                     <C>                   <C>
   Assets                                                                                  1997               1996
                                                                                           ----               ----

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.


                                        2

<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
                                                                                        =========           =========


See Accompanying Notes to Consolidated Financial Statements
</TABLE>

                                        3

<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

                                        4

<PAGE>

<TABLE>
<CAPTION>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                      Consolidated Statements of Cash Flows
                                 (In thousands)

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

<S>                                                                                             <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.

                                        5

<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)

                                        6

<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.

     FairValues 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)

                                        7

<PAGE>

                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(1)  Description  of Business and Summary of  Significant  Accounting  Policies,
Continued
     FairValues  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
                                                                            -----------     -------------      ------
         Basic EPS:
<S>                                                                               <C>           <C>             <C>
            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)


                                        8

<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)




                                        9

<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(2)  Securities Held to Maturity
     Debtsecurities  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
                                                        ======             ==                ===                ======
</TABLE>

    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):
<TABLE>
<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
                                                                                              ======           ======
</TABLE>

                                                                     (continued)


                                       10

<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued



(3)  Loans Receivable
     The components of loans in the  consolidated  balance sheets are summarized
         as follows (in thousands):
<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
                                                                                           ======             ======
</TABLE>

    An  analysis  of the change in the  allowance  for loan  losses  follows (in
thousands):
<TABLE>
<CAPTION>

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

<S>                                                                                              <C>             <C>
              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)







                                       11

<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(4) Premises and Equipment
    Premises and equipment is summarized as follows (in thousands):
<TABLE>
<CAPTION>

                                                                                              At December 31,
                                                                                              ---------------
                                                                                          1997               1996
                                                                                          ----               ----

<S>                                                                                     <C>                  <C>
               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
                                                                                          =====              =====
</TABLE>

   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):
<TABLE>
<CAPTION>

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

<S>                   <C>                                                                                 <C>
                      1998..........................................................................      $     94
                      1999..........................................................................            96
                      2000..........................................................................            99
                      2001..........................................................................           102
                      2002..........................................................................           106
                      Thereafter....................................................................           514
                                                                                                            ------

                      Total.........................................................................       $ 1,011
                                                                                                             =====
</TABLE>


                                                                     (continued)













                                       12

<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):
<TABLE>
<CAPTION>

             Year Ending
             December 31,

<S>            <C>                                                                                       <C>
               1998.................................................................................     $     343
               1999.................................................................................           275
               2000.................................................................................           271
               2001.................................................................................           211
               2002.................................................................................           190
               Thereafter...........................................................................           792
                                                                                                            ------

               Total................................................................................       $ 2,082
                                                                                                             =====
</TABLE>

   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):

<TABLE>
<CAPTION>

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

<S>            <C>                                                                                        <C>
               1998.................................................................................      $ 46,954
               1999.................................................................................        16,554
               2000.................................................................................         9,446
               2001.................................................................................         9,362
               2002 and thereafter..................................................................        11,062
                                                                                                            ------

               Total................................................................................      $ 93,378
                                                                                                            ======
</TABLE>

                                                                     (continued)





                                       13

<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)











                                       14

<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued



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

                                                                         At December 31, 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):


<TABLE>
<CAPTION>

<S>                                                                                              <C>
              Unfunded loan commitments at variable rates...............................         $ 2,950
                                                                                                   =====

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

              Standby letters of credit.................................................         $   100
                                                                                                   =====
</TABLE>

(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)



                                       15

<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):

<TABLE>
<CAPTION>

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

<S>                                                                              <C>              <C>             <C>
              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
                                                                                   ===            ==              ===
</TABLE>

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

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

<S>                                                                                                <C>           <C>
              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%
                                                                                                   ====          ====
</TABLE>

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

<TABLE>
<CAPTION>

                                                                                               At December 31,
                                                                                               ---------------
                                                                                           1997              1996
                                                                                           ----              ----
             Net deferred tax assets:
<S>                                                                                         <C>                 <C>
                 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
                                                                                              ===               ===
</TABLE>

                                                                     (continued)



                                       16

<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):
<TABLE>
<CAPTION>

                                Expiration
                                ----------

<S>                             <C>                                                                           <C>
                                2006.....................................................................     $ 194
                                2007.....................................................................       297
                                2008.....................................................................         3
                                                                                                               ----

                                                                                                              $ 494
</TABLE>

    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):
<TABLE>
<CAPTION>

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

<S>                                                                                         <C>                 <C>
              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
                                                                                              =====             =====
</TABLE>

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

(11)  Employee Stock Option Plan of the Bank
    Priorto 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)




                                       17

<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)



                                       18

<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
                                           ------      -----        ------         -----        ------          -----

     As of December 31, 1997:
         Total capital (to Risk
<S>                                       <C>           <C>        <C>              <C>         <C>             <C>
         Weighted Assets)...............  $ 9,420       10.53%     $ 7,157          8.00%       $ 8,948         10.00%
         Tier I Capital (to Risk
         Weighted Assets)...............    9,125       10.20        3,578          4.00          5,367          6.00
         Tier I Capital
         (to Average Assets)............    9,125        6.85        5,328          4.00          6,660          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
     Bothclasses 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)






                                       19

<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.

     In  addition,  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)




                                       20

<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.

     In  order 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):
<TABLE>
<CAPTION>

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

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

         Proforma basic earnings per share..............................................       $ .13             .05
                                                                                                 ===             ===
</TABLE>

                                                                     (continued)



                                       21

<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):
<TABLE>
<CAPTION>

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

<S>                                                                                      <C>                   <C>
              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
                                                                                                  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
                                                                                              ===                ===
</TABLE>

                                                                     (continued)



                                       22

<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued



(18)  Holding Company Financial Information, Continued
<TABLE>
<CAPTION>

                                          Condensed Statements of Cash Flows

                                                                                                   Year Ended
                                                                                                  December 31,
                                                                                                  ------------
                                                                                            1997                1996
                                                                                            ----                ----
<S>                                                                                       <C>                  <C>
         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
                                                                                            =====              =====
</TABLE>

                                                                     (continued)



                                       23

<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>


                                       24

<TABLE>
<S>                             <C>
PERIOD-TYPE                   12-MOS
FISCAL-YEAR-END                          DEC-31-1997
PERIOD-END                               DEC-31-1997
CASH                                           1,738
INT-BEARING-DEPOSITS                              99
FED-FUNDS-SOLD                                   162
TRADING-ASSETS                                     0
INVESTMENTS-HELD-FOR-SALE                          0
INVESTMENTS-CARRYING                          66,097
INVESTMENTS-MARKET                            66,112
LOANS                                         76,825
ALLOWANCE                                      1,173
TOTAL-ASSETS                                 150,755
DEPOSITS                                     131,167
SHORT-TERM                                         0
LIABILITIES-OTHER                              1,968
LONG-TERM                                          0
PREFERRED-MANDATORY                                0
PREFERRED                                          0
COMMON                                         2,424
OTHER-SE                                      15,196
TOTAL-LIABILITIES-AND-EQUITY                 150,755
INTEREST-LOAN                                  6,415
INTEREST-INVEST                                2,632
INTEREST-OTHER                                   300
INTEREST-TOTAL                                 9,347
INTEREST-DEPOSIT                               5,894
INTEREST-EXPENSE                               5,894
INTEREST-INCOME-NET                            3,453
LOAN-LOSSES                                      352
SECURITIES-GAINS                                   0
EXPENSE-OTHER                                  1,906
INCOME-PRETAX                                  1,331
INCOME-PRE-EXTRAORDINARY                         844
EXTRAORDINARY                                      0
CHANGES                                            0
NET-INCOME                                       844
EPS-PRIMARY                                      .49
EPS-DILUTED                                      .41
YIELD-ACTUAL                                    2.92
LOANS-NON                                          0
LOANS-PAST                                         0
LOANS-TROUBLED                                     0
LOANS-PROBLEM                                      0
ALLOWANCE-OPEN                                   811
CHARGE-OFFS                                        0
RECOVERIES                                        10
ALLOWANCE-CLOSE                                1,173
ALLOWANCE-DOMESTIC                                 0
ALLOWANCE-FOREIGN                                  0
ALLOWANCE-UNALLOCATED                          1,173
</TABLE>


<PAGE>

         ANNEX D - INTERVEST BANCSHARES CORPORATION REPORT ON FORM 10-Q


<PAGE>


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



                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

            (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1999


                          Commission File No. 000-23377

                        INTERVEST BANCSHARES CORPORATION
         -----------------------------------------------------------------
       (Exact name of small business issuer as specified in its charter)


        Delaware                                       13-3699013
- - ----------------------------               ------------------------------------
(State or other jurisdiction               (I.R.S. employer identification no.)
    of incorporation

                        10 Rockefeller Plaza, Suite 1015
                         New York, New York 10020-1903
                    ----------------------------------------
                    (Address of principal executive offices)

                                 (212) 218-2800
                ------------------------------------------------
                (Issuer's telephone number, including area code)



Check whether the issuer:  (1) filed all reports required to be filed by Section
12, 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months
(or for such  shorter  period  that the  registrant  was  required  to file such
reports),  and (2) has been subject to such filing  requirements for the past 90
days: YES XX NO .

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date:

Title of Each Class:                                        Shares Outstanding:
- - --------------------                                        -------------------

Class A Common Stock,                                     2,271,879 Outstanding
$1.00 par value per share                                   at October 31, 1999
- - -------------------------                                   -------------------


Class B Common Stock,                                       305,000 Outstanding
$1.00 par value per share                                   at October 31, 1999
- - -------------------------                                   -------------------

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

<PAGE>

<TABLE>
<CAPTION>

                INTERVEST BANCSHARES CORPORATION AND SUBSIDIARIES

                                   FORM 10-QSB
                               September 30, 1999

                                TABLE OF CONTENTS
<S>                                                                                                                   <C>
         PART I. FINANCIAL INFORMATION                                                                                 Page

              Item 1.      Financial Statements

                  Condensed Consolidated Balance Sheets
                     as of September 30, 1999 (Unaudited) and December 31, 1998 .............................          1

                  Condensed Consolidated Statements of Earnings (Unaudited)
                     for the Quarter and Nine-Months Ended September 30, 1999 and 1998 ......................          2

                  Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited)
                     for the Nine-Months Ended September 30, 1999 and 1998..................................           3

                  Condensed Consolidated Statements of Cash Flows (Unaudited)
                     for the Nine-Months Ended September 30, 1999 and 1998..................................           4

                  Notes to Condensed Consolidated Financial Statements (Unaudited) .........................           5


              Item 2.      Management's Discussion and Analysis or Plan of Operation .......................           9


           PART II. OTHER INFORMATION

              Item 1.      Legal Proceedings................................................................         18

              Item 2.      Changes in Securities and Use of Proceeds........................................         18

              Item 3.      Defaults Upon Senior Securities..................................................         18

              Item 4.      Submission of Matters to a Vote of Security Holders..............................         18

              Item 5.      Other  Information...............................................................         18

              Item 6.      Exhibits and Reports on Form 8-K.................................................         18


               Signatures...................................................................................         18
</TABLE>






<PAGE>






PART I. FINANCIAL INFORMATION
- - -----------------------------
ITEM 1. Financial Statements
- - ----------------------------
<TABLE>
<CAPTION>

                Intervest Bancshares Corporation and Subsidiaries
                      Condensed Consolidated Balance Sheets

                                                                                              (Unaudited)
                                                                                             September 30,      December 31,
        ($ in thousands, except par value)                                                        1999              1998
- - --------------------------------------------------------------------------------------------------------------------------
<S>                                                                                          <C>                <C>
        ASSETS
        Cash and due from banks                                                              $    3,210         $    2,876
        Federal funds sold                                                                       15,343              6,473
        Short-term investments                                                                      288              4,123
                                                                                             ----------         ----------
            Total cash and cash equivalents                                                      18,841             13,472
        Interest-bearing deposits with banks                                                        100                199
        Securities held to maturity, net
          (estimated fair value of $78,744 and $82,173 respectively)                             80,168             82,338
        Restricted security, Federal Reserve Bank stock, at cost                                    508                233
        Loans receivable  (net of allowance for loan loss reserves of
          ($2,268 and $1,662, respectively)                                                     121,067             96,074
        Accrued interest receivable                                                               1,801              1,800
        Premises and equipment, net                                                               5,698              4,917
        Deferred income tax asset                                                                   721                579
        Other assets                                                                              1,252                910
- - --------------------------------------------------------------------------------------------------------------------------
        Total assets                                                                           $230,156           $200,522
- - --------------------------------------------------------------------------------------------------------------------------
        LIABILITIES
        Deposits:
           Demand deposits                                                                   $    3,464         $    3,027
           NOW deposits                                                                           7,943              7,955
           Savings deposits                                                                      21,951             26,823
           Money-market deposits                                                                 59,227             33,629
           Time deposits                                                                        104,766             99,033
                                                                                             ----------         ----------
        Total deposits                                                                          197,351            170,467
        Convertible debentures                                                                    6,930              7,000
        Accrued interest on convertible debentures                                                  738                299
        Mortgage escrow funds                                                                     2,491                870
        Official checks outstanding                                                               1,108              1,572
        Other liabilities                                                                         1,111                747
- - --------------------------------------------------------------------------------------------------------------------------
        Total liabilities                                                                       209,729            180,955
- - --------------------------------------------------------------------------------------------------------------------------

        Minority interest                                                                            18                 23

        STOCKHOLDERS' EQUITY
        Preferred stock (300,000 shares authorized, none issued)                                      -                  -
        Class A common stock ($1.00 par value, 7,500,000 shares authorized,
          (2,194,379 and 2,184,515 shares issued and outstanding respectively)                    2,194              2,184
        Class B common stock ($1.00 par value, 700,000 shares authorized,
          (305,000 and 300,000 shares issued and outstanding respectively)                          305                300
        Additional paid-in-capital, common                                                       13,909             13,789
        Retained earnings                                                                         4,001              3,271
- - --------------------------------------------------------------------------------------------------------------------------
        Total stockholders' equity                                                               20,409             19,544
- - --------------------------------------------------------------------------------------------------------------------------
        Total liabilities, minority interest and stockholders' equity                          $230,156           $200,522
- - --------------------------------------------------------------------------------------------------------------------------
         See accompanying notes to condensed consolidated financial statements.
</TABLE>
                                       1
<PAGE>
<TABLE>
<CAPTION>

                Intervest Bancshares Corporation and Subsidiaries
                  Condensed Consolidated Statements of Earnings
                                   (Unaudited)

                                                                               For the                    For the
                                                                           Quarter Ended             Nine-Months Ended
                                                                            September 30,             September 30,
                                                                           ----------------          -----------------
($ in thousands, except per share data)                                    1999        1998          1999         1998
- - --------------------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>           <C>         <C>            <C>
INTEREST AND DIVIDEND INCOME
Loans receivable                                                           $2,396        $2,260      $  6,580       $6,010
Securities                                                                  1,193         1,037         3,674        3,075
Other interest-earning assets                                                 150           123           350          302
- - --------------------------------------------------------------------------------------------------------------------------
Total interest and dividend income                                          3,739         3,420        10,604        9,387
- - --------------------------------------------------------------------------------------------------------------------------

INTEREST EXPENSE
Deposits                                                                    2,192         2,042         6,181        5,838
Convertible debentures and federal funds purchased                            163           150           482          167
- - --------------------------------------------------------------------------------------------------------------------------
Total interest expense                                                      2,355         2,192         6,663        6,005
- - --------------------------------------------------------------------------------------------------------------------------

Net interest and dividend income                                            1,384         1,228         3,941        3,382
Provision for loan loss reserves                                              270           127           605          357
- - --------------------------------------------------------------------------------------------------------------------------
Net interest and dividend income
   after provision for loan loss reserves                                   1,114         1,101         3,336        3,025
- - --------------------------------------------------------------------------------------------------------------------------
NONINTEREST INCOME
Customer service fees                                                          34            44           100          100
Income from mortgage activities                                                94            24           250          115
All other                                                                       -             3             1            6
- - --------------------------------------------------------------------------------------------------------------------------
Total noninterest income                                                      128            71           351          221
- - --------------------------------------------------------------------------------------------------------------------------

NONINTEREST EXPENSES
Salaries and employee benefits                                                395           264         1,114          784
Occupancy and equipment, net                                                  231           120           552          324
Advertising and promotion                                                       6            10            17           22
Professional fees and services                                                 60            43           163          164
Stationery, printing and supplies                                              25            21           107           77
All other                                                                      98            60           332          183
- - --------------------------------------------------------------------------------------------------------------------------
Total noninterest expenses                                                    815           518         2,285        1,554
- - --------------------------------------------------------------------------------------------------------------------------

Earnings before income taxes & change in accounting principle                 427           654         1,402        1,692
Provision for income taxes                                                    149           261           544          666
Cumulative effect of change in accounting principle (note 6)                    -             -         (128)            -
- - --------------------------------------------------------------------------------------------------------------------------
Net earnings                                                              $   278        $  393       $   730       $1,026
- - --------------------------------------------------------------------------------------------------------------------------

Basic earnings per share:
   Earnings before change in accounting principle                          $ 0.11        $ 0.16       $  0.34      $  0.42
   Cumulative effect of change in accounting principle                          -             -        (0.05)            -
- - --------------------------------------------------------------------------------------------------------------------------
   Net earnings per share                                                  $ 0.11        $ 0.16       $  0.29      $  0.42
- - --------------------------------------------------------------------------------------------------------------------------

Diluted earnings per share:
   Earnings before change in accounting principle                          $ 0.10        $ 0.13       $  0.29      $  0.32
   Cumulative effect of change in accounting principle                          -             -        (0.04)            -
- - --------------------------------------------------------------------------------------------------------------------------
   Net earnings per share                                                  $ 0.10        $ 0.13       $  0.25      $  0.32
- - --------------------------------------------------------------------------------------------------------------------------
</TABLE>
See accompanying notes to condensed consolidated financial statements.
                                       2
<PAGE>
<TABLE>
<CAPTION>

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

                                                                                               For the Nine-Months Ended
($ in thousands)                                                                                    September 30,
                                                                                               -------------------------
                                                                                                   1999         1998
- - ------------------------------------------------------------------------------------------------------------------------
<S>                                                                                             <C>            <C>
CLASS A COMMON STOCK
Balance at beginning of period                                                                  $ 2,184        $ 2,124
Issuance of 510 shares in exchange for common stock of minority stockholders of Intervest Bank        1              -
Issuance of 7,554 shares upon the conversion of debentures                                            7              -
Issuance of 1,800 and 40,300 shares, respectively, upon exercise of warrants                          2             41
- - ------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                                          2,194          2,165
- - ------------------------------------------------------------------------------------------------------------------------

CLASS B COMMON STOCK
Balance at beginning of period                                                                      300            300
Issuance of 5,000 shares upon the exercise of warrants                                                5              -
- - ------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                                            305            300
- - ------------------------------------------------------------------------------------------------------------------------

ADDITIONAL PAID-IN-CAPITAL, COMMON
Balance at beginning of period                                                                   13,789         13,360
Issuance of 510 shares in exchange for common stock of minority stockholders of Intervest Bank        6              -
Issuance of 7,554 shares upon the conversion of debentures, net of issuance costs                    56              -
Compensation related to issuance of Class B stock warrants                                           19             36
Issuance of 5,000 shares upon exercise of Class B stock warrants                                     28              -
Issuance of 1,800 and 40,300 shares, respectively, upon exercise of Class A Stock Warrants           11            240
- - ------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                                         13,909         13,636
- - ------------------------------------------------------------------------------------------------------------------------

RETAINED EARNINGS
Balance at beginning of period                                                                    3,271          1,836
Net earnings for the period                                                                         730          1,026
- - ------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                                          4,001          2,862
- - ------------------------------------------------------------------------------------------------------------------------

Total stockholders' equity at end of period                                                     $20,409        $18,963
- - ------------------------------------------------------------------------------------------------------------------------
</TABLE>
     See accompanying notes to condensed consolidated financial statements.
                                       3
<PAGE>


<TABLE>
<CAPTION>


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

                                                                                            For the Nine-Months Ended
                                                                                                  September 30,
                                                                                            -------------------------
     ($ in thousands)                                                                          1999           1998
- - ------------------------------------------------------------------------------------------------------------------------
<S>                                                                                         <C>               <C>
     OPERATING ACTIVITIES
     Net earnings                                                                           $    730          $  1,026
     Adjustments to reconcile net earnings to net cash provided by operating activities:
       Depreciation and amortization                                                             300               121
       Provision for loan loss reserves                                                          605               357
       Deferred income tax benefit                                                             (142)              (11)
       Interest expense on debentures                                                            473               167
       Gain on sale of mortgage loans                                                           (56)                 -
       Compensation expense related to Class B stock warrants                                     19                36
       Amortization of premiums, fees and discounts, net                                        (94)              (71)
       Increase in accrued interest receivable and other assets                                (324)             (428)
       Decrease in official checks outstanding                                                 (464)              (28)
       Increase in other liabilities                                                             631               150
- - ------------------------------------------------------------------------------------------------------------------------
     Net cash provided by operating activities                                                 1,678             1,319
- - ------------------------------------------------------------------------------------------------------------------------

     INVESTING ACTIVITIES
     Decrease (increase) in interest-earning deposits with banks                                  99             (100)
     Maturities and calls of securities held to maturity                                      27,556            32,826
     Purchases of securities held to maturity                                               (25,427)          (37,841)
     Sales of mortgage loans                                                                   5,660                 -
     Originations of loans receivable, net of principal repayments                          (31,393)          (22,947)
     Purchases of Federal Reserve Bank stock, net of redemptions                               (275)                 -
     Purchases of premises and equipment, net                                                (1,081)             (291)
- - ------------------------------------------------------------------------------------------------------------------------
     Net cash used by investing activities                                                  (24,861)          (28,353)
- - ------------------------------------------------------------------------------------------------------------------------

     FINANCING ACTIVITIES
     Net increase in demand, savings, NOW and money-market deposits                           21,151            12,095
     Net increase in time deposits                                                             5,733            11,794
     Net increase in mortgage escrow funds                                                     1,621             1,868
     Proceeds from Federal funds purchased                                                     1,325             1,160
     Repayments of Federal funds purchased                                                   (1,325)           (1,160)
     Proceeds from sale of convertible debentures, net of issuance costs                           -             6,523
     Proceeds from issuance of common stock, net of issuance costs                                47               281
- - ------------------------------------------------------------------------------------------------------------------------
     Net cash provided by financing activities                                                28,552            32,561
- - ------------------------------------------------------------------------------------------------------------------------

     Net increase in cash and cash equivalents                                                 5,369             5,527
     Cash and cash equivalents at beginning of period                                         13,472             9,176
- - ------------------------------------------------------------------------------------------------------------------------
     Cash and cash equivalents at end of period                                             $ 18,841          $ 14,703
- - ------------------------------------------------------------------------------------------------------------------------

     SUPPLEMENTAL DISCLOSURES
     Cash paid during the period for:
        Interest                                                                            $  6,204         $   5,758
        Income taxes                                                                             819               510
     Noncash financing activities:
        Issuance of common stock to minority stockholders of Intervest Bank                        7                 -
        Conversion of convertible debentures into common stock                                    70                 -
- - ------------------------------------------------------------------------------------------------------------------------
</TABLE>

         See accompanying notes to condensed consolidated financial statements.
                                       4
<PAGE>


                Intervest Bancshares Corporation and Subsidiaries
        Notes to Condensed Consolidated Financial Statements (Unaudited)
- - --------------------------------------------------------------------------------
Note 1 - General

The  condensed   consolidated   financial  statements  of  Intervest  Bancshares
Corporation and Subsidiaries in this report have not been audited except for the
information derived from the audited  Consolidated  Balance Sheet as of December
31,  1998.  The  consolidated  financial  statements  include  the  accounts  of
Intervest  Bancshares   Corporation,   a  bank  holding  company  (the  "Holding
Company"), and its subsidiaries, Intervest Bank and Intervest National Bank (the
"Banks").  The Holding  Company and the Banks are  hereafter  referred to as the
"Company"  on a  consolidated  basis.  The Holding  Company's  primary  business
activity is the ownership of the Banks. The financial  statements in this report
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, 1998.

Intervest  National  Bank  received its national  charter from the Office of the
Comptroller of the Currency and opened for business on April 1, 1999.  Intervest
National Bank is a full-service  commercial bank with one banking office located
at One Rockefeller Plaza, Suite 300, New York, New York, 10020 and its telephone
number is (212) 218-8383. Intervest Bank is a Florida state-chartered commercial
bank with four banking offices in Clearwater, Florida and one in South Pasadena,
Florida.  The principal  executive  offices of Intervest Bank are located at 625
Court  Street,  Clearwater,  Florida,  33756 and its  telephone  number is (727)
442-2551.

The  Banks  primarily  focus  on  providing  personalized  banking  services  to
businesses  and  individuals  within their  respective  market areas.  The Banks
originate  commercial and multifamily  real estate loans and to a lesser extent,
commercial loans to businesses and consumer loans.  Intervest National Bank also
provides internet banking at its web site www.intervestnatbank.com.

The following table provides selected information  regarding the Holding Company
and the Banks at September 30, 1999.
<TABLE>
<CAPTION>

                                                                                                    Intervest
                                                                     Holding        Intervest        National
                                                                     Company             Bank            Bank     Consolidated
($ in thousands)
- - ------------------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>             <C>              <C>             <C>
    Total assets                                                     $28,116         $189,462         $35,458         $230,156
    Total cash and cash equivalents                                    2,115           12,949           5,916           18,841
    Total securities held to maturity, net                                 -           77,241           2,927           80,168
    Total loans, net of unearned fees and loan loss reserves           4,623           91,611          24,833          121,067
    Total deposits                                                         -          173,142          26,355          197,351
    Total convertible debentures                                       6,930                -               -            6,930
    Total stockholders' equity                                        20,409           12,250           8,509           20,409
    Number of  full-service branches                                       -                5               1                6
- - ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

All material  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 in this report 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' presentation.
                                       5
<PAGE>

                Intervest Bancshares Corporation and Subsidiaries
        Notes to Condensed Consolidated Financial Statements (Unaudited)
- - --------------------------------------------------------------------------------
Note 2 - Loan Impairment and Credit Losses

The Company  monitors its loan portfolio to determine the  appropriate  level of
the  allowance for loan loss reserves  based on various  factors.  These factors
include:  the type and level of loans outstanding,  volume of loan originations;
overall  portfolio  quality;   loan  concentrations;   specific  problem  loans,
historical  chargeoffs and recoveries;  adverse  situations which may affect the
borrowers'  ability to repay;  and  management's  assessment  of the current and
anticipated economic conditions in the Company's lending regions.

No loans were  classified  as  nonaccrual  or impaired  during the 1999 and 1998
reporting periods in this report.

The table below  summarizes the activity in the allowance for loan loss reserves
for the periods indicated:
<TABLE>
<CAPTION>
- - -----------------------------------------------------------------------------------------------------------------------------
                                                                      For the Quarter Ended               For the Nine-Months
                                                                           September 30,                  Ended September 30,
                                                                      ---------------------               -------------------
($ in thousands)                                                        1999          1998              1999            1998
- - -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>           <C>               <C>             <C>
Balance at beginning of period                                         $1,997        $1,405            $1,662          $1,173
Provision for loan losses charged to operations                           270           127               605             357
Recoveries                                                                  1             -                 1               2
- - -----------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                               $2,268        $1,532            $2,268          $1,532
- - -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

Note 3 - Convertible Debentures

During  1999,  convertible  debentures  in the  aggregate  principal  amount  of
$70,000,  plus accrued  interest,  were  converted into shares of Class A common
stock at the election of the debenture holders. The conversion price was $10 per
share and 7,554  shares of Class A common stock were issued in  connection  with
the conversions.

Note 4 - Earnings Per Share (EPS)

Basic EPS is calculated by dividing net earnings by the weighted-average  number
of shares of common stock  outstanding.  Diluted EPS is  calculated  by dividing
adjusted net earnings by the  weighted-average  number of shares of common stock
outstanding and dilutive  potential  common stock shares that may be outstanding
in the future. Potential common stock shares may arise from outstanding dilutive
common  stock  warrants  (as  computed  by  the  "treasury  stock  method")  and
convertible debentures (as computed by the "if converted method").

Diluted EPS considers  the potential  dilution that could occur if the Company's
outstanding stock warrants and convertible debentures were converted into common
stock that then shared in the  Company's  adjusted  earnings  (as  adjusted  for
interest  expense,  net of taxes,  that would no longer occur if the  debentures
were converted).

Net  earnings  applicable  to common  stock and the  weighted-average  number of
common  shares used for basic and diluted  earnings per share  computations  are
summarized in the table that follows:
                                       6
<PAGE>
<TABLE>
<CAPTION>

                Intervest Bancshares Corporation and Subsidiaries
        Notes to Condensed Consolidated Financial Statements (Unaudited)

                                                                           For the Quarter Ended      For the Nine-Months Ended
                                                                               September 30,               September 30,
                                                                           ----------------------------------------------------
                                                                             1999         1998           1999           1998
- - -------------------------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>          <C>             <C>           <C>
BASIC EARNINGS PER SHARE
Net earnings:
  Earnings before change in accounting principle                           $  278,000   $  393,000      $  858,000    $1,026,000
  Cumulative effect of change in accounting principle                               -            -       (128,000)             -
- - -------------------------------------------------------------------------------------------------------------------------------
 Net earnings                                                                $278,000     $393,000        $730,000    $1,026,000
- - -------------------------------------------------------------------------------------------------------------------------------
Average number of common shares outstanding                                 2,498,734    2,463,107       2,494,410     2,448,241
Per share amounts:
  Earnings before change in accounting principle                                $0.11        $0.16           $0.34         $0.42
  Cumulative effect of change in accounting principle                               -            -          (0.05)             -
- - -------------------------------------------------------------------------------------------------------------------------------
  Basic net earnings per share                                                  $0.11        $0.16           $0.29         $0.42
- - -------------------------------------------------------------------------------------------------------------------------------

DILUTED EARNINGS PER SHARE
- - -------------------------------------------------------------------------------------------------------------------------------
Adjusted net earnings (1)                                                    $278,000     $393,000        $730,000    $1,026,000
- - -------------------------------------------------------------------------------------------------------------------------------
Average number of common shares outstanding for dilution:
  Shares outstanding                                                        2,498,734    2,463,107       2,494,410     2,448,241
  Potential dilutive shares resulting from conversion of warrants             219,860      487,711         455,035       737,825
  Potential dilutive shares resulting from conversion of debentures (1)             -            -               -             -
                                                                            ----------------------------------------------------
  Total average number of common shares outstanding used for dilution       2,718,594    2,950,818       2,949,445     3,186,066
                                                                            ----------------------------------------------------
Per share amount:
  Earnings before change in accounting principle                                $0.10        $0.13           $0.29         $0.32
  Cumulative effect of change in accounting principle                               -            -          (0.04)             -
- - -------------------------------------------------------------------------------------------------------------------------------
  Diluted net earnings per share                                                $0.10        $0.13           $0.25         $0.32
- - -------------------------------------------------------------------------------------------------------------------------------

(1)      The  convertible  debentures  were not  dilutive  and their  impact was
         excluded from the EPS computations.
</TABLE>

Note 5 - Regulatory Capital

The  Banks  are  required  to  maintain  certain  minimum   regulatory   capital
requirements.  The  following  is a  summary  at  September  30,  1999 of  those
regulatory  capital  requirements  and the  actual  capital  of  each  bank on a
percentage basis:
<TABLE>
<CAPTION>

                                                                       Actual              Minimum       To Be Considered
                                                                       Ratios            Requirement     Well Capitalized
                                                                       ------            -----------     ----------------
<S>                                                                    <C>                  <C>               <C>
         Intervest Bank
         Total capital to risk-weighted assets                         11.59%               8.00%             10.00%
         Tier 1 capital to risk-weighted assets                        10.33%               4.00%              6.00%
         Tier 1 capital to total average assets - leverage ratio        6.48%               4.00%              5.00%

         Intervest National Bank
         Total capital to risk-weighted assets                         30.96%               8.00%             10.00%
         Tier 1 capital to risk-weighted assets                        30.00%               4.00%              6.00%
         Tier 1 capital to total average assets - leverage ratio       34.59%               4.00%              5.00%
</TABLE>
                                       7
<PAGE>





                Intervest Bancshares Corporation and Subsidiaries
        Notes to Condensed Consolidated Financial Statements (Unaudited)
- - --------------------------------------------------------------------------------
Note 6 - Cumulative Effect of Change in Accounting Principle

On January 1, 1999,  the Company  adopted as required  the AICPA's  Statement of
Position (SOP) 98-5,  "Reporting on the Costs of Start-Up  Activities."  The SOP
requires that all start-up costs (except for those that are capitalizable  under
other  generally  accepted  accounting  principles)  be expensed as incurred for
financial statement purposes effective January 1, 1999. Previously, a portion of
start-up costs were generally capitalized and amortized over a period of time.

The adoption of this  statement  resulted in a net charge of $128,000 on January
1,  1999.  The  charge  represents  the  expensing,  net  of a tax  benefit,  of
cumulative  start-up costs that had been incurred  through  December 31, 1998 in
connection with organizing Intervest National Bank.

Note 7 - Recent Accounting Developments

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards No. 133 "Accounting for Derivative Instruments
and Hedging  Activities."  SFAS No. 133  establishes  accounting  and  reporting
standards for derivative  instruments,  including certain derivative instruments
embedded in other contracts and for hedging  activities.  In June 1999, the FASB
issued  Statement of Financial  Accounting  Standards  No. 137  "Accounting  for
Derivative  Instruments and Hedging  Activities - Deferral of the Effective Date
of FASB  Statement No. 133." SFAS No. 137 delays SFAS No. 133' s effective  date
to all fiscal quarters of all fiscal years beginning after June 15, 2000.

The Company is not a party to any derivative  instruments or hedging activities,
and does not  expect  the  aforementioned  Statements  of  Financial  Accounting
Standards on Derivative Instruments and Hedging Activities to have any impact on
the Company's financial statements when adopted.

Note 8 - Subsequent Event

The  Company  announced  on  October  18,  1999 that it has  agreed  to  acquire
Intervest  Corporation  of New York,  a  company  with  assets of  approximately
$95,000,000  consisting  primarily of a portfolio of mortgages on improved  real
property.  The combined  total assets of the two companies at September 30, 1999
would have been approximately $325,000,000.

The two companies are related in that the same persons serve on their boards and
the holders of all of the shares of Intervest  Corporation  of New York also own
approximately 48% of the voting shares of the Company.

In the  merger,  which  was  approved  by both  Boards of  Directors,  Intervest
Corporation  of New York  shareholders  will  receive an  aggregate of 1,250,000
shares of the  Company's  Class A common  stock in  exchange  for all  Intervest
Corporation  of New  York's  common  stock.  The  merger,  which is  subject  to
regulatory approvals, as well as approval by the shareholders of the Company, is
expected to close before the end of the year.

                                       8
<PAGE>


   ITEM 2.  Management's Discussion and Analysis or Plan of Operation

General
- - -------

Intervest  Bancshares  Corporation is the Holding Company for Intervest National
Bank in New York  City,  New York and  Intervest  Bank in  Clearwater,  Florida.
Hereafter,  all the entities are referred to as the "Company" on a  consolidated
basis.

The  Company  reported  earnings  for the  third  quarter  of 1999 of  $278,000,
compared to earnings of $186,000 in the second  quarter of 1999 and  $393,000 in
the third quarter of 1998.  Diluted  earnings per share amounted to $0.10 in the
third quarter of 1999, compared to $0.07 in the second quarter of 1999 and $0.13
per share in the third  quarter of 1998.  Earnings  for the first nine months of
1999 were $730,000, or $0.25 per diluted share, compared to $1,026,000, or $0.32
per diluted share, for the same period of 1998.

Earnings for the third quarter of 1999 increased $92,000 over the second quarter
of 1999, reflecting growth in the Company's loan portfolio, as well as improving
results  from  Intervest  National  Bank,  which opened for business on April 1,
1999. At September 30, 1999, Intervest National Bank had total assets, loans and
deposits   of   approximately   $35,000,000,    $25,000,000   and   $26,000,000,
respectively, more than double the amounts reported at June 30, 1999.

Results  for the third  quarter and nine months of 1999 were lower than the same
periods of 1998 due to  operating  and  start-up  expenses  associated  with the
opening of Intervest National Bank in April of 1999. In addition,  on January 1,
1999,  the  Company  adopted  the  AICPA's  Statement  of  Position  (SOP) 98-5,
"Reporting  on the Costs of  Start-Up  Activities."  The SOP  requires  that all
start-up  costs  be  expensed  as  incurred  for  financial  statement  purposes
effective January 1, 1999. The adoption of this statement  resulted in a charge,
net of a tax  benefit,  of $128,000 on January 1, 1999.  The charge  represented
cumulative  start-up costs incurred through  December 31, 1998,  associated with
organizing Intervest National Bank.

Excluding  Intervest  National  Bank's  operations and the cumulative  effect of
adopting the new accounting  standard,  the Company's  consolidated net earnings
would have increased to $404,000 in the 1999 third quarter, from $393,000 in the
same period of 1998.  Similarly,  net earnings for the first nine months of 1999
would have increased to $1,221,000, from $1,026,000 in the same period of 1998.

The  Company  also  announced  on October 18, 1999 that it has agreed to acquire
Intervest  Corporation  of New York,  a  company  with  assets of  approximately
$95,000,000,  consisting  primarily of a portfolio of mortgages on improved real
property.  The combined  total assets of the two companies at September 30, 1999
would be approximately  $325,000,000.  The two companies are related in that the
same  persons  serve on their  boards  and the  holders  of all of the shares of
Intervest  Corporation  of New York  also own  approximately  48% of the  voting
shares of the  Company.  In the  merger,  which was  approved  by both Boards of
Directors,  Intervest  Corporation  of New York  shareholders  will  receive  an
aggregate of 1,250,000  shares of the Company's Class A common stock in exchange
for all Intervest  Corporation of New York's common stock. The merger,  which is
subject to regulatory approvals,  as well as approval by the shareholders of the
Company, is expected to close before the end of the year.

                                       9
<PAGE>




  Comparison of Financial Condition at September 30, 1999 and December 31, 1998
  -----------------------------------------------------------------------------

Overview
- - --------

The following  table shows  selected  ratios of the Company at the end of or for
the period indicated:


<TABLE>
<CAPTION>
- - ---------------------------------------------------------------------------------------------------------------------
                                                             At or For the                         At or For the
                                                             Quarter Ended                       Nine Months Ended
                                                             September 30,                          September 30,
- - ---------------------------------------------------------------------------------------------------------------------
                                                          1999           1998                   1999            1998
- - ---------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>           <C>                    <C>            <C>
    Stockholders' equity to total assets                  8.87%         10.24%                 8.87%          10.24%
    Average stockholders' equity to average assets        9.53%         10.33%                 9.86%           9.87%
    Return on average assets (1)                          0.52%          0.87%                 0.48%           0.81%
    Return on average equity (1)                          5.49%          8.39%                 4.86%           7.49%
    Average interest-earning assets to
      interest-bearing liabilities                        1.10x          1.11x                 1.11x           1.11x
    Net interest margin (1)                               2.73%          2.83%                 2.70%           2.78%
    Noninterest expenses to average assets (1)            1.53%          1.14%                 1.50%           1.22%
- - ---------------------------------------------------------------------------------------------------------------------
(1)   Ratios have been annualized.
</TABLE>

Total  assets  at  September  30,  1999  increased  15%  to  $230,156,000,  from
$200,522,000  at December  31,  1998,  primarily  reflecting  increases in loans
receivable and cash and cash equivalents.  These increases were partially offset
by a decline in securities held to maturity.

Total  liabilities  at  September  30,  1999  increased  to  $209,747,000,  from
$180,978,000  at  December  31,  1998,  or 16%,  reflecting  growth  in  deposit
accounts.  Stockholders'  equity grew 4% to  $20,409,000  at September 30, 1999,
from  $19,544,000 at year-end 1998. Book value per common share also improved to
$8.17 per share at September 30, 1999, from $7.87 at December 31, 1998.

The  Company's  balance  sheets at the dates  indicated  were  comprised  of the
following:

<TABLE>
<CAPTION>

- - ------------------------------------------------------------------------------------------------------------------------------
                                                      At September 30, 1999                       At December 31, 1998
                                                    Carrying               % of                      Carrying           % of
    ($ in thousands)                                  Value            Total Assets                   Value         Total Assets
- - ------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                  <C>                     <C>                   <C>
    Cash and cash equivalents                        $  18,841              8.2%                  $  13,472               6.7%
    Securities held to maturity, net                    80,168             34.8                      82,338              41.1
    Loans receivable, net                              121,067             52.6                      96,074              47.9
    All other assets                                    10,080              4.4                       8,638               4.3
- - ------------------------------------------------------------------------------------------------------------------------------
    Total assets                                      $230,156            100.0%                   $200,522             100.0%
- - ------------------------------------------------------------------------------------------------------------------------------
    Deposits                                          $197,351             85.7                    $170,467              85.0%
    Convertible debentures                               6,930              3.0                       7,000               3.5
    Accrued interest payable on debentures                 738              0.3                         299               0.2
    All other liabilities                                4,728              2.1                       3,212               1.6
- - ------------------------------------------------------------------------------------------------------------------------------
    Total liabilities                                  209,747             91.1                     180,978              90.3
- - ------------------------------------------------------------------------------------------------------------------------------
    Stockholders' equity                                20,409              8.9                      19,544               9.7
- - ------------------------------------------------------------------------------------------------------------------------------
    Total liabilities and stockholders' equity        $230,156            100.0%                   $200,522             100.0%
- - ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Cash and Cash Equivalents
- - -------------------------

Cash and cash equivalents  increased due to higher  investments in overnight Fed
funds.  Excess cash has been invested short-term in anticipation of funding loan
commitments in the fourth quarter of 1999.

                                       10
<PAGE>

Securities Held to Maturity
- - ---------------------------

Securities  held to maturity  declined due to net  maturities  and calls of U.S.
government agency  securities.  At September 30, 1999, the securities  portfolio
consisted of fixed-rate debt obligations of the Federal Home Loan Bank,  Federal
Farm  Credit  Bank,  Federal  National  Mortgage  Association,  and US  Treasury
securities.  Most of the securities allow the issuer the right to call or prepay
its obligation without prepayment penalty.

Loans Receivable
- - ----------------

Loans receivable  increased primarily due to new commercial and multifamily real
estate loan originations  exceeding principal repayments.  At September 30, 1999
and December 31, 1998, the Company did not have any loans on a nonaccrual status
or classified as impaired.

Allowance for Loan Loss Reserves
- - --------------------------------

The Company  monitors its loan portfolio to determine the  appropriate  level of
the  allowance for loan loss reserves  based on various  factors.  These factors
include:  the type and level of loans outstanding,  volume of loan originations;
overall  portfolio  quality;   loan  concentrations;   specific  problem  loans,
historical  chargeoffs and recoveries;  adverse  situations which may affect the
borrowers'  ability to repay;  and  management's  assessment  of the current and
anticipated economic conditions in the Company's lending regions.

At  September  30,  1999,  the  allowance  amounted to  $2,268,000,  compared to
$1,662,000 at year-end  1998.  The allowance for loan loss reserves  represented
1.84% of total loans  outstanding  at September  30, 1999,  compared to 1.70% at
December  31,  1998.  The  increase in the  allowance  primarily  reflected  the
increased volume of new loan originations.

All Other Assets
- - ----------------

All other assets  increased  primarily  due to purchases  ($1,081,000)  of fixed
assets  mostly by Intervest  National  Bank,  and a higher level of deferred tax
benefits  ($142,000)  generated  largely by start-up costs that were expensed by
Intervest National Bank for financial statement purposes.

Deposit Liabilities
- - -------------------

Deposit   liabilities   increased  from   $170,467,000   at  year-end  1998,  to
$197,351,000 at September 30, 1999. The increase was attributable to the opening
of Intervest  National  Bank on April 1, 1999,  whose  deposit  accounts grew to
$26,355,000 at September 30, 1999.

At September 30, 1999, the Company's time deposit accounts totaled  $104,766,000
and its  demand  deposit,  savings,  NOW and  money-market  accounts  aggregated
$92,585,000.  The same categories of deposit  accounts  totaled  $99,033,000 and
$71,434,000,  respectively,  at December 31, 1998. Time deposits represented 53%
of total deposits at September 30, 1999, compared to 58% at year-end 1998.

                                       11
<PAGE>




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

During 1999,  convertible debentures (the Debentures) in the aggregate principal
amount of $70,000 plus accrued  interest were  converted  into shares of Class A
common stock at the election of the Debenture holders.

The Holding Company's 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  Holding  Company,  into  shares of Class A common  stock of the
Holding Company at the following  current  conversion  prices per share:  $10.00
through  December  31,  1999,  $12.50 in 2000;  $14.00 in 2001;  $15.00 in 2002;
$16.00 in 2003;  $18.00 in 2004;  $21.00 in 2005; $24.00 in 2006; $27.00 in 2007
and  $30.00  from  January  1,  2008  through  April 1,  2008.  Interest  on the
debentures accrues and compounds quarterly and 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.  At September 30, 1999,  accrued  interest on the Debentures  totaled
$738,000.

All Other Liabilities
- - ---------------------

All other  liabilities  increased  as a result of the Company  holding a greater
amount of  mortgage  escrow  funds.  Mortgage  escrow  funds  represent  advance
payments  made by  borrowers  for taxes and  insurance  that are remitted by the
Company to third parties. The increase reflects the timing of payments to taxing
authorities as well as the growth in the loan portfolio.

Stockholders' Equity and Regulatory Capital
- - -------------------------------------------

Stockholders'  equity  increased  almost entirely as a result of net earnings of
$730,000 and the issuance of 14,864 shares of common stock, which resulted,  net
of issuance costs, in a $116,000 aggregate increase in stockholders' equity. The
shares  were issued as follows:  7,554  shares of Class A common  stock upon the
conversion of convertible debentures;  1,800 shares of Class A common stock upon
the exercise of Class A warrants, 510 shares of Class A common stock in exchange
for the shares of minority  shareholders  of Intervest Bank, and 5,000 shares of
Class B common stock upon the exercise of Class B stock warrants.

Intervest   Bank  and  Intervest   National   Bank  are  both   well-capitalized
institutions  as  defined  by  FDIC  regulations.  See  note 5 to the  condensed
consolidated  financial  statements in this report for further  information  and
their respective capital ratios.

                         Liquidity and Capital Resources
                         -------------------------------

The Company manages its liquidity position on a daily basis to assure that funds
are  available to meet  operations,  loan and  investment  funding  commitments,
deposit  withdrawals and the repayment of borrowed funds. The Company's  primary
sources  of funds  consist  of:  retail  deposits  obtained  through  the Banks'
offices;  satisfactions  and  repayments of loans;  the  maturities and calls of
securities;  and cash provided by operating activities.  From time-to-time,  the
Company  may  also  borrow  funds  through  the  Fed  funds  market  or  sale of
debentures.  For information about the cash flows from the Company's  operating,
investing and financing activities, see the condensed consolidated statements of
cash flows on page 4 of this report.  At September 30, 1999, the Company's total
commitment to lend aggregated approximately $19,000,000.  Based on its cash flow
projections,  the  Company  believes  that it can  fund  all of its  outstanding
commitments from the aforementioned sources of funds.

                                       12
<PAGE>

                               Interest Rate Risk
                               ------------------

Interest  rate risk  arises  from  differences  in the  repricing  of assets and
liabilities within a given time period. The principal objective of the Company's
asset/liability  management  strategy is to minimize  its exposure to changes in
interest rates.  The Company uses "gap analysis,"  which measures the difference
between interest-earning assets and interest-bearing  liabilities that mature or
reprice within a given time period, to monitor its interest rate sensitivity. At
September 30, 1999, the Company's  one-year negative  interest-rate  sensitivity
gap was  $84,470,000,  or 36.7% of total  assets,  compared to  $73,637,000,  or
36.7%,  at December 31,  1998.  In  computing  the gap,  the Company  treats its
interest  checking,  money market and savings  deposit  accounts as  immediately
repricing.  For a further  discussion  of interest  rate risk and gap  analysis,
including all of the assumptions  used in developing the Company's  one-year gap
position, see the Company's 1998 Annual Report on Form 10-KSB, pages 26 and 27.

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

The Year 2000 issue is the result of computer  programs  that were written using
two digits rather than four digits to define the  applicable  year. As a result,
such  programs  may  recognize a date using "00" as the year 1900 instead of the
year 2000, which could result in system failures or miscalculations. The Company
is  aware  of the many  areas  affected  by the Year  2000  computer  issue,  as
addressed  by the  Federal  Financial  Institutions  Examination  Council in its
interagency statement, which provided an outline for institutions to effectively
manage the Year 2000 challenges.

The Company has completed its testing phase of mission  critical systems and has
determined  that  these  systems  are  Year  2000  compliant.  With  regards  to
non-mission  critical internal systems,  the Company has or is in the process of
replacing  those systems that tested as being  noncompliant.  Additionally,  the
Company  has  contingency  plans  that  provide  for  processing  its data  from
alternative sites.

The Company also recognizes the importance of its borrowers  rectifying any Year
2000 problems in a timely manner to avoid  deterioration  of the loan  portfolio
solely due to this issue.  In this regard,  the Company has identified  material
relationships  and  questionnaires  have been  completed  to assess the inherent
risks.  The Company  will work on a  one-on-one  basis with any borrower who has
been identified as having high Year 2000 risk exposure.

Notwithstanding  the above,  there can be no  assurances  that all  hardware and
software  that the Company uses will  function  properly on and after January 1,
2000,  or that  its  borrowers  and  vendors  will  perform  according  to their
representations,  or that other third parties may cause adverse  effects because
of the Year 2000 issue.

Accordingly, there can be no assurance that the failure of others to address the
Year 2000 issue or that the resulting effects will not have an adverse impact on
the Company's business,  financial condition,  and results of operations.  It is
anticipated  that the Banks' deposit  customers will have increased  demands for
cash in the latter  part of 1999 and  correspondingly,  the Banks will  maintain
adequate liquidity levels to meet any increased demand.

                                       13
<PAGE>


                       Comparison of Results of Operations
               for the Quarters Ended September 30, 1999 and 1998
               --------------------------------------------------

Overview
- - --------

The Company  reported net  earnings  for the third  quarter of 1999 of $278,000,
compared to $393,000 for the third quarter of 1998.  Diluted  earnings per share
amounted to $0.10,  compared to $0.13 per diluted  share in the third quarter of
1998.  The  decline in  earnings  was  primarily  due to a $297,000  increase in
noninterest  expenses  and a $143,000  increase in the  provision  for loan loss
reserves.  These items were partially  offset by an increase in net interest and
dividend  income of $156,000 and a $112,000  decline in the provision for income
taxes.

Net Interest and Dividend Income
- - --------------------------------

Net interest and dividend income is the Company's primary 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
that  follows  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
                                                     ------------------------------------------------------------------------
                                                          September 30, 1999                       September 30, 1998
                                                     -------------------------------         --------------------------------
                                                     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                                               $108,769      $2,396  8.81%            $  97,782      $2,260  9.25%
   Securities                                            82,371       1,193  5.79                66,464       1,037  6.24
   Other interest-earning assets                         12,041         150  4.98%                9,214         123  5.34
- - -----------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                           203,181      $3,739  7.36%              173,460      $3,420  7.89%
- - -----------------------------------------------------------------------------------------------------------------------------
Noninterest-earning assets                                9,545                                   7,952
- - -----------------------------------------------------------------------------------------------------------------------------
Total assets                                           $212,726                                $181,412
- - -----------------------------------------------------------------------------------------------------------------------------

Liabilities and Stockholders' Equity
Interest-bearing liabilities:
   Checking deposits                                  $   7,380     $    56  3.04%             $  5,785       $  54  3.74%
   Savings deposits                                      23,363         243  4.16                16,842         207  4.93
   Money Market deposits                                 50,419         568  4.51                23,507         289  4.93
   Time deposits                                         95,864       1,325  5.53               103,123       1,492  5.80
                                                      ------------------------------------------------------------------------
   Total deposit accounts                               177,026       2,192  4.95               149,257       2,042  5.47
                                                      ------------------------------------------------------------------------
   Federal funds purchased                                  214           3  4.77                     -           -     -
   Convertible debentures and accrued interest            7,579         160  8.45                 7,062         150  8.50
- - -----------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                      184,819      $2,355  5.10%              156,319      $2,192  5.61%
- - -----------------------------------------------------------------------------------------------------------------------------
Noninterest-bearing deposits                              3,685                                   2,984
Noninterest-bearing liabilities                           3,959                                   3,362
Stockholders' equity                                     20,263                                  18,747
- - -----------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity             $212,726                                $181,412
- - -----------------------------------------------------------------------------------------------------------------------------
Net interest and dividend income/spread                              $1,384  2.26%                           $1,228  2.28%
- - -----------------------------------------------------------------------------------------------------------------------------
Net interest-earning assets/margin                    $  18,362              2.73%             $ 17,141              2.83%
- - -----------------------------------------------------------------------------------------------------------------------------
Ratio of total interest-earning assets
   to total interest-bearing liabilities                  1.10x                                   1.11x
- - -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       14
<PAGE>

Net interest and dividend income increased to $1,384,000 in the third quarter of
1999, from $1,228,000 in the 1998 third quarter.  The increase was due to growth
in the Company's  balance sheet.  The Company's net interest  margin declined to
2.73%,  from 2.83%. The decline in the interest rate margin was due to the yield
on the Company's  earning  assets  declining at a slightly  faster pace than the
cost of its funds as well as a slight decline in the ratio of  earning-assets to
interest-bearing liabilities.

The Company's yield on earning assets declined by 53 basis points due to several
factors:  an increase in the percentage of earning assets held as securities and
short-term investments  (securities and short-term investments have lower yields
than the Company's  loan  portfolio);  calls of  higher-yielding  U.S government
agency securities with the resulting  proceeds being invested in securities with
lower rates;  and  originations  of new loans at lower rates and  prepayments of
higher-yielding loans caused by the very competitive lending environment.

The Company's  cost of funds declined by 51 basis points due to lower rates paid
on  deposit  accounts  as well as a change  in the mix of  deposits.  Lower-cost
deposits held in checking, savings and money-market accounts increased while the
level of time deposits declined.

Provision for Loan Loss Reserves
- - --------------------------------

The provision for loan loss reserves is based on management's ongoing assessment
of the adequacy of the allowance for loan loss reserves.  The provision amounted
to  $270,000  in the third  quarter of 1999,  compared  to $127,000 in the third
quarter of 1998.  See page 11 under the  Caption  for  "Allowance  for loan Loss
Reserves" for additional discussion of the reserves.

Noninterest Income
- - ------------------

Total noninterest  income increased to $128,000 in the 1999 third quarter,  from
$71,000 in the third quarter of 1998,  reflecting an increase in loan fee income
from mortgage  lending  activities.  Such fees include loan application fees and
loan service and maintenance charges.

Noninterest Expenses
- - --------------------

Total  noninterest  expenses  increased  57% to $815,000 in the third quarter of
1999,  from  $518,000  in the third  quarter of 1998.  The  increase  was almost
entirely due to the opening of Intervest  National Bank on April 1, 1999,  which
required  the  addition of  employees  and  increased  occupancy  and  equipment
expenses.

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

The  provision  for income  taxes  amounted to $149,000 in the third  quarter of
1999,  compared to $261,000 in the same period of 1998. The Company's  effective
tax rate  (inclusive  of state and local  taxes)  amounted  to 34.9% in the 1999
period,  compared to 39.9% in the 1998 period.  The decline in the effective tax
rate reflects  increased deferred tax benefits generated from Intervest National
Bank's operations.

                                       15
<PAGE>





                       Comparison of Results of Operations
             for the Nine-Months Ended September 30, 1999 and 1998
             -----------------------------------------------------

Overview
- - --------

The  Company's  earnings  for the  nine-months  ended  September  30,  1999 were
$730,000,  or $0.25 per  diluted  share,  compared to  $1,026,000,  or $0.32 per
diluted share for the same period of 1998. The decline in earnings was primarily
due to a $731,000  increase in noninterest  expenses and a $248,000  increase in
the provision for loan loss  reserves.  These items were  partially  offset by a
$559,000 increase in net interest and dividend income and a $130,000 increase in
noninterest  income.  Results for the nine-months  ended September 30, 1999 also
included a one-time  net charge of $128,000  related to the  Company's  required
adoption,  on January 1, 1999, of the AICPA's  Statement of Position (SOP) 98-5,
"Reporting on the Costs of Start-Up Activities."

Net Interest and Dividend Income
- - --------------------------------

Net interest and dividend income is the Company's primary 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
that follows, for the nine-month periods ended September 30, 1999 and 1998, sets
forth the same information that is described above the table on page 14.
<TABLE>
<CAPTION>

- - ----------------------------------------------------------------------------------------------------------------------------
                                                                            For the Nine-Months Ended
                                                      ----------------------------------------------------------------------
                                                           September 30, 1999                      September 30, 1998
                                                           ------------------                      ------------------
                                                      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                                             $  100,111      $6,580  8.76%            $  87,762      $6,010  9.13%
   Securities                                            84,301       3,674  5.81                66,577       3,075  6.16
   Other interest-earning assets                         10,044         350  4.65                 7,642         302  5.27
- - ----------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                           194,456     $10,604  7.27%              161,981      $9,387  7.73%
- - ----------------------------------------------------------------------------------------------------------------------------
Noninterest-earning assets                                8,645                                   7,678
- - ----------------------------------------------------------------------------------------------------------------------------
Total assets                                           $203,101                                $169,659
- - ----------------------------------------------------------------------------------------------------------------------------

Liabilities and Stockholders' Equity
Interest-bearing liabilities:
   NOW deposits                                       $   7,516    $    174  3.09%            $   5,286      $  146  3.69%
   Savings deposits                                      25,396         786  4.13                15,703         572  4.87
   Money-market deposits                                 41,621       1,366  4.38                21,037         767  4.87
   Time deposits                                         93,408       3,855  5.50               101,193       4,352  5.75
                                                      ----------------------------------------------------------------------
   Total deposit accounts                               167,941       6,181  4.91               143,219       5,837  5.45
                                                      ----------------------------------------------------------------------
   Federal funds purchased                                  218           9  5.23                    26           1  5.13
   Convertible debentures and accrued interest            7,467         473  8.45                 2,619         167  8.50
- - ----------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                      175,626      $6,663  5.06%              145,864      $6,005  5.49%
- - ----------------------------------------------------------------------------------------------------------------------------
Noninterest-bearing deposits                              4,023                                   3,085
Noninterest-bearing liabilities                           3,431                                   2,442
Stockholders' equity                                     20,021                                  18,268
- - ----------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity             $203,101                                $169,659
- - ----------------------------------------------------------------------------------------------------------------------------
Net interest and dividend income/spread                              $3,941  2.21%                           $3,382  2.24%
- - ----------------------------------------------------------------------------------------------------------------------------
Net interest-earning assets/margin                    $  18,830              2.70%            $  16,117              2.78%
- - ----------------------------------------------------------------------------------------------------------------------------
Ratio of total interest-earning assets
   to total interest-bearing liabilities                  1.11x                                   1.11x
- - ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       16
<PAGE>

Net interest and dividend  income  increased  to  $3,941,000  in the  nine-month
period ended September 30, 1999, from $3,382,000 in the same period of 1998. The
increase was due to growth in the  Company's  balance  sheet.  The Company's net
interest margin declined slightly to 2.70%, from the 2.78% in the same period of
1998.  The  decline  in the  margin  was  essentially  due to the  same  factors
discussed  in the  comparison  of the quarter  ended  September  30, 1999 versus
September 30, 1998.

Provision for Loan Loss Reserves
- - --------------------------------

The provision for loan loss reserves is based on management's ongoing assessment
of the adequacy of the allowance for loan loss reserves.  The provision amounted
to $605,000 for the nine-months  ended September 30, 1999,  compared to $357,000
for the same period of 1998.  See page 11 under the Caption for  "Allowance  for
Loan Loss Reserves" for additional discussion of the reserves.

Noninterest Income
- - ------------------

Total  noninterest  income  increased  to  $351,000  in  the  nine-months  ended
September 30, 1999,  from $221,000 for the same period of 1998. The increase was
due to higher fee income from  mortgage  lending  activities.  Such fees include
loan application fees and loan service and maintenance charges.

Additionally,  noninterest  income for the 1999 period  included a $56,000  gain
(representing  the balance of unearned income) from the sale of four multifamily
real estate loans (with an aggregate  principal  balance of  $5,604,000)  by the
Holding  Company.  The sale was made in order to increase the Holding  Company's
liquidity for funding  Intervest  National  Bank's  initial  capital on April 1,
1999. The loans were sold to Intervest Corporation of New York, a related party,
at estimated fair value.

Noninterest Expenses
- - --------------------

Total noninterest  expenses increased 47% to $2,285,000 in the nine-month period
ended  September  30,  1999,  from  $1,554,000  in the same period of 1998.  The
increase was almost  entirely due to the opening of Intervest  National  Bank on
April 1, 1999, which required the addition of employees and increased  occupancy
and equipment expenses.

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

The provision  for income taxes  amounted to $544,000 in the  nine-month  period
ended  September 30, 1999,  compared to $666,000 in the same period of 1998. The
Company's  effective tax rate  (inclusive of state and local taxes)  amounted to
38.8% in the 1999 period, compared to 39.3% in the 1998 period.

Cumulative Effect of Change in Accounting Principle
- - ---------------------------------------------------

The  cumulative  effect of the change in  accounting  principle  represents  the
required  adoption,  on January 1, 1999,  of the AICPA's  Statement  of Position
(SOP) 98-5,  "Reporting on the Costs of Start-Up  Activities,"  which applies to
all companies except as provided for therein. The SOP requires that all start-up
costs (except for those that are  capitalizable  under other generally  accepted
accounting  principles) be expensed as incurred for financial statement purposes
effective  January  1,  1999.  Previously,  a portion  of  start-up  costs  were
generally  capitalized and amortized over a period of time. The adoption of this
statement resulted in the immediate  expensing on January 1, 1999 of $193,000 in
start-up costs incurred  through December 31, 1998 in connection with organizing
Intervest  National  Bank.  A deferred  tax benefit of $65,000  was  recorded in
conjunction with this charge.

                                       17
<PAGE>

PART II. OTHER INFORMATION

ITEM 1.  Legal Proceedings
         Not Applicable

ITEM 2.  Changes in Securities and Use of Proceeds
(a)      Not Applicable
(b)      Not Applicable
(c)      Not Applicable
(d)      Not Applicable

ITEM 3.  Defaults Upon Senior Securities
         Not Applicable

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

(a)      Not Applicable
(b)      Not Applicable
(c)      Not Applicable
(d)      Not Applicable

ITEM 5.  Other Information
         Not Applicable

ITEM 6.  Exhibits and Reports on Form 8-K
(a)      Exhibit Index  (numbered in accordance with Item 601 of Regulation S-B)
         27 - Financial Data Schedule (For SEC Purposes only)
(b)      No Reports on Form 8-K were filed  during the quarter  ended  September
         30, 1999.

                                   Signatures

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


         INTERVEST BANCSHARES CORPORATION AND SUBSIDIARIES

         Date:  November 9, 1999            By:    /s/ Lowell S. Dansker
                                            ----------------------------
                                            Lowell S. Dansker,
                                            President and Treasurer
                                            (Chief Financial Officer)

         Date:  November 9, 1999            By:    /s/ Lawrence G. Bergman
                                            ------------------------------
                                            Lawrence G. Bergman,
                                            Vice President and Secretary

                                       18

<PAGE>

<TABLE>
<S>                             <C>
PERIOD-TYPE                   9-MOS
FISCAL-YEAR-END                          DEC-31-1999
PERIOD-END                               SEP-30-1999
CASH                                           3,210
INT-BEARING-DEPOSITS                             388
FED-FUNDS-SOLD                                15,343
TRADING-ASSETS                                     0
INVESTMENTS-HELD-FOR-SALE                          0
INVESTMENTS-CARRYING                          80,168
INVESTMENTS-MARKET                            78,744
LOANS                                        123,335
ALLOWANCE                                      2,268
TOTAL-ASSET                                 230,156
DEPOSITS                                     197,351
SHORT-TERM                                         0
LIABILITIES-OTHER                              5,466
LONG-TERM                                      6,930
PREFERRED-MANDATORY                                0
PREFERRED                                          0
COMMON                                         2,499
OTHER-SE                                      17,910
TOTAL-LIABILITIES-AND-EQUITY                 230,156
INTEREST-LOAN                                  6,580
INTEREST-INVEST                                3,674
INTEREST-OTHER                                   350
INTEREST-TOTAL                                10,604
INTEREST-DEPOSIT                               6,181
INTEREST-EXPENSE                               6,663
INTEREST-INCOME-NET                            3,941
LOAN-LOSSES                                      605
SECURITIES-GAINS                                   0
EXPENSE-OTHER                                  2,285
INCOME-PRETAX                                  1,402
INCOME-PRE-EXTRAORDINARY                       1,402
EXTRAORDINARY                                      0
CHANGES                                        (128)
NET-INCOME                                       730
EPS-BASIC                                        .29
EPS-DILUTED                                      .25
YIELD-ACTUAL                                    7.27
LOANS-NON                                          0
LOANS-PAST                                         0
LOANS-TROUBLED                                     0
LOANS-PROBLEM                                      0
ALLOWANCE-OPEN                                 1,662
CHARGE-OFFS                                        0
RECOVERIES                                         1
ALLOWANCE-CLOSE                                2,268
ALLOWANCE-DOMESTIC                             2,268
ALLOWANCE-FOREIGN                                  0
ALLOWANCE-UNALLOCATED                              0
</TABLE>
<PAGE>


        ANNEX E - INTERVEST CORPORATION OF NEW YORK REPORT ON FORM 10-K


<PAGE>


<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K

                                   (Mark One)
 X ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT
                                      ---
                                     OF 1934
                  For the fiscal year ended December 31, 1997
                                       OR
  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIIES EXCHANGE
                          ACT OF 1934 (NO FEE REQUIRED)
     For the transition period from .......................................
                  to ........................................

                                                          Commission File Number
                                                                     33-22976-NY

                        INTERVEST CORPORATION OF NEW YORK
             ------------------------------------------------------
             (Exact name of Registrant as specified in its charter)


           New York                                         13-3415815
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                          Identification No.)


          10 Rockefeller Plaza, New York, New York             10020-1903
- - --------------------------------------------------------------------------------
          (Address of principal executive offices)              (Zip Code)


Registrant's telephone number, including area code           (212) 757-7300
                                                   -----------------------------


           Securities Registered Pursuant to Section 12(b) of the Act:

                                      None
                                ----------------
                                (Title of Class)


           Securities Registered Pursuant to Section 12(g) of the Act:

                                      None
                                ----------------
                                (Title of Class)


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

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

As of February 28, 1998 there were 31.84 shares of the Registrant's common stock
outstanding.



<PAGE>
<TABLE>
<CAPTION>



                                TABLE OF CONTENTS



                                     PART I

                                                                                                                      Pages

<S>   <C>                                                                                                                <C>
Item  1           Description of Business                                                                                 3
Item  2           Properties                                                                                              7
Item  3           Legal Proceedings                                                                                       7
Item  4           Submission of Matters to a Vote of Security Holders                                                     7



                                     PART II


Item  5           Market for the Registrant's Shares and Related Stockholder Matters                                      8
Item  6           Selected Financial Data                                                                                 9
Item  7           Management's Discussion and Analysis of Financial Condition and Results of                             10
                     Operations
Item  7A          Quantitative and Qualitative Disclosures about Market Risk                                             13
Item  8           Financial Statements and Supplementary Data                                                            13
Item  9           Changes in and Disagreements with Accountants on Accounting and Financial                              28
                     Disclosure



                                    PART III


Item 10           Directors and Executive Officers of the Registrant                                                     28
Item 11           Executive Compensation                                                                                 29
Item 12           Security Ownership of Certain Beneficial Owners and Management                                         30
Item 13           Certain Relationships and Related Transactions                                                         30



                                     PART IV


Item 14           Exhibits, Financial Statement Schedules and Reports on Form 8-K                                        30

SIGNATURES                                                                                                               33





                  Supplemental Information to be Furnished with Reports Filed Pursuant to Section                        34
                     15(d) of the Act.
</TABLE>


                                        2

<PAGE>




                                     PART I



Item  1.   Description of Business

Intervest  Corporation  of New York (the  "Company") was formed in April 1987 by
Lowell S. Dansker,  Lawrence G. Bergman and Helene D. Bergman for the purpose of
engaging in the real estate business,  including the acquisition and purchase of
real estate mortgage loans.

The principal offices of the Company are located at 10 Rockefeller  Plaza, Suite
1015, New York, New York  10020-1903,  and its telephone number is 212-757-7300.
The Company presently has no employees; and only one of its officers serves with
compensation. It presently owns mortgages on real estate, and intends to acquire
and originate additional mortgages on real estate. The Company may in the future
engage in any aspect of the real estate and mortgage finance business.

The Company also has two wholly-owned subsidiaries.

Present Business

The Company  owns a  portfolio  of  mortgages  on improved  real  property.  The
aggregate  outstanding  principal  balance  at  December  31,  1997  due on such
mortgages  is  approximately  $75,202,000  ($74,316,000  after  adjusting  for a
discount  of  $886,000).  The  company has in the past and may in the future own
"wraparound  mortgages"  under which the principal amount of and debt service on
one or more senior mortgages is included within the principal amount of and debt
service on the wraparound  mortgage.  The holder of the  wraparound  mortgage is
required  to pay the  obligations  due  under  such  senior  mortgages  from the
payments which it receives on the wraparound mortgage.

For financial statement reporting purposes, all mortgages contributed or sold to
the  Company by  affiliates  have been  recorded at the  historical  cost of the
affiliate.  The  historical  cost of the  mortgage  loans  which  originated  in
connection  with the sale of real  estate  includes  a  discount  to  reflect an
appropriate market interest rate at the date of origination.

Five mortgages owned by the Company are senior  mortgages on net leased,  single
tenant, free standing commercial properties,  thirty-one are senior mortgages on
multifamily  residential  apartment  buildings,  five are  junior  mortgages  on
multifamily  residential apartment buildings,  one is a senior mortgage on land,
three are senior mortgages on commercial buildings and two are participations in
first mortgages on commercial properties.

Twenty-eight of the residential properties are located in New York City, two are
located  in  suburbs  of New York  City,  four are  located  in the State of New
Jersey,  one is located in the State of  Pennsylvania  and one is located in the
State of Florida.  One of the Company's mortgages is a blanket mortgage covering
several residential properties located in Philadelphia, Pennsylvania. Two of the
residential  properties  are  owned  by  cooperative  corporations  (a  form  of
owner-occupied  apartment  ownership  in  New  York  City).  Thirty-four  of the
residential  properties  are rental  properties,  nine of which have  commercial
space (stores) on the ground floor.  Twenty-nine  of the Company's  mortgages on
these properties are first mortgages,  and five are junior mortgages. Two of the
mortgages are  participations  in first  mortgages on  commercial  properties in
Florida.  One of the mortgages is a first  mortgage on land located in the State
of Florida.





                                        3

<PAGE>



Future Business Operations

The  Company  plans  to  engage  in the  real  estate  business,  including  the
acquisition  and  origination  of  additional  mortgages  in  the  future.  Such
additional  mortgages  may be purchased  from  affiliates of the Company or from
unaffiliated  parties. It is anticipated that such mortgages will be acquired or
originated  using the  proceeds of offerings of the  Company's  debt  securities
and/or internally generated funds.

The Company intends to continue to originate new mortgages,  to acquire existing
mortgages,  and to acquire equity interests in real property. In originating new
mortgages,  the Company  intends to act as a lender of money to owners of equity
interests in real property. The Company acquired certain existing mortgages from
mortgagees  after it  commenced  business  and  intends  to  acquire  additional
existing mortgages from mortgagees in the future. The Company does not presently
own any equity  interests in real  property  nor has it acquired  such an equity
interest in real property  since the date it commenced  business.  However,  the
Company may purchase  equity  interests in real property in the future or it may
acquire such an equity interest  pursuant to a foreclosure  upon a mortgage held
by it.

The Company's mortgage loans may include:  (i) first mortgage loans; (ii) junior
mortgage loans; and (iii) wraparound mortgage loans.

The  Company's  mortgage  loans will  generally  be secured by  income-producing
properties.  In  determining  whether to make mortgage  loans,  the Company will
analyze relevant real property and financial  factors which may in certain cases
include  such  factors as the  condition  and use of the subject  property,  its
income-producing  capacity and the quality,  experience and  creditworthiness of
the owner of the property.  The Company's  mortgage  loans will generally not be
personal  obligations  of the borrower and will not be insured or  guaranteed by
governmental  agencies  or  otherwise.  The  Company  may make  both  long-  and
short-term  mortgage loans. The Company  anticipates that generally its mortgage
loans will provide for balloon payments due at the time of their maturity.

With respect to the acquisition of equity interests in real estate,  the Company
may  acquire  and retain  title to  properties  or,  may,  directly or through a
subsidiary, retain an interest in a partnership formed to acquire and hold title
to real property.

While  no such  transactions  are  presently  pending,  the  Company  would,  in
appropriate  circumstances,  consider  the  expansion  of its  business  through
investments  in or  acquisitions  of other  companies  engaged in real estate or
mortgage business activities.

Real Estate Investment Policies

While the Company  has not  previously  made  acquisitions  of real  property or
managed income-producing property, its management has had substantial experience
in the acquisition and management of properties and, in particular,  multifamily
residential properties. The executive officers of the Company have been actively
involved in such activities for many years. (See "Item 10").

Real  property  that may be  acquired  will be  selected  by  management  of the
Company.  The Board of  Directors  of the  Company  has not  adopted  any formal
policies  regarding the percentage of the Company's  assets that may be invested
in any single property,  or in any type of property, or regarding the geographic
location of properties that may be acquired.  No vote of any securities  holders
of the Company is necessary for any investment in real estate.

The Company  anticipates  that any equity  interests  it may acquire  will be in
commercial,   income-producing  properties,  primarily  multifamily  residential
properties  located in the New York  metropolitan  area. The acquisition of real
estate may be financed in reliance upon working capital, mortgage financing or a
combination of both. It is anticipated that properties  selected for acquisition
would have potential for appreciation in value.

                                        4

<PAGE>



While such  properties  would typically  generate cash flow from rentals,  it is
anticipated  that income from properties will generally be reinvested in capital
improvements to the properties.

While the Company would maintain close  supervision  over any properties that it
may own,  independent  managing agents may be engaged when deemed appropriate by
management.  All such  properties  would,  as a matter of policy,  be covered by
property insurance in amounts deemed adequate in the opinion of management.


Mortgage Investment Policy

Future  investments  in mortgages will be selected by management of the Company.
The  Board of  Directors  of the  Company  has not  adopted  any  formal  policy
regarding the  percentage  of the Company's  assets which may be invested in any
single  mortgage,  or in any  type of  mortgage  investment,  or  regarding  the
geographic  location of properties  on which the mortgages  owned by the Company
are liens. However, it is the present intention of the management of the Company
to maintain the  diversification  of the  portfolio  of  mortgages  owned by the
Company.  No vote of any security  holders of the Company is  necessary  for any
investment in a mortgage.

The Company  anticipates  that it will  acquire or  originate  senior and junior
mortgages,  primarily on multifamily  residential  properties located in the New
York metropolitan area. The Company anticipates that the amount of each mortgage
it may acquire in the future will not exceed 85% of the fair market value of the
property securing such mortgage. Such mortgages generally will not be insured by
the Federal Housing Administration or guaranteed by the Veterans  Administration
or otherwise  guaranteed  or insured in any way. The Company  requires  that all
mortgaged properties be covered by property insurance in amounts deemed adequate
in the opinion of management.  The Company also acquires or originates mortgages
which are liens on other types of  properties,  including  commercial and office
properties, and may resell mortgages.

Temporary Investment by Affiliates on Behalf of the Company

An affiliate  of the Company may make a mortgage  loan or purchase a mortgage in
its  own  name  and  temporarily   hold  such  investment  for  the  purpose  of
facilitating the making of an investment of the Company,  provided that any such
investment is acquired by the Company at a cost no greater than the cost of such
investment to the affiliate  plus carrying  costs and provided there is no other
benefit to the affiliate arising out of such transaction.

Certain Characteristics of the Company's Mortgage Investments

Mortgages  typically  provide for  periodic  payments  of interest  and, in some
cases,  principal during the term of the mortgage,  with the remaining principal
balance and any accrued  interest due at the maturity  date. The majority of the
mortgages owned by the Company provide for balloon  payments at maturity,  which
means that a substantial  part or all of the original  principal of the mortgage
is due in one lump sum payment at  maturity.  The property on which the mortgage
is a lien  provides the security for the  mortgage.  If the net revenue from the
property is not sufficient to make all debt service payments due on mortgages on
the property, or if at maturity or the due date of any balloon payment the owner
of the  property  fails to raise the funds to make the payment (by  refinancing,
sale or  otherwise),  the Company could sustain a loss on its  investment in the
mortgage.  To the extent that the  aggregate  net  revenues  from the  Company's
mortgage investments are insufficient to provide funds equal to the payments due
under the  Company's  debt  obligations,  then the Company  would be required to
utilize its working capital for such purposes or otherwise  obtain the necessary
funds from outside  sources.  No assurance can be given that such funds would be
available to the Company.

With respect to any wraparound  mortgages which may be originated by the Company
in the future, such wraparound mortgages are generally negotiated and structured
on an  individual,  case by case basis,  and may be structured to include any or
all of the following provisions:



                                        5

<PAGE>



      (i) The  Company  may lend  money to a real  property  owner  who would be
obligated  to  repay  the  senior  underlying  mortgage  debt as well as the new
wraparound indebtedness owed to the Company.

      (ii) The Company may legally  assume the  obligation  to make the payments
due on the senior underlying mortgage debt.

      (iii) The real  property  owner-debtor  may agree to make  payments to the
Company in satisfaction of both the senior underlying  mortgage debt and the new
wraparound indebtedness owed to the Company.

      (iv) The Company  may  receive a mortgage  on the real  property to secure
repayment of the total amount of indebtedness  (wraparound  indebtedness and the
senior underlying mortgage indebtedness).

      The  mortgages  owned  by  the  Company  that  are  junior  mortgages  are
subordinate in right of payment to senior  mortgages on the various  properties.
In all cases, in the opinion of management,  the current value of the underlying
property  collateralizing the mortgage loan is in excess of the stated amount of
the mortgage loan. Therefore,  in the opinion of management of the Company, each
property on which a mortgage owned by the Company is a lien constitutes adequate
collateral for the related mortgage loan. Accordingly, in the event the owner of
a property  fails to make required debt service  payments,  management  believes
that,  based upon current value,  upon a foreclosure of the mortgage and sale of
the property,  the Company would recover its entire investment.  However,  there
can be no assurance  that the current value of the  underlying  property will be
maintained.

Loan Loss Experience

For financial reporting purposes,  the Company considers a loan as delinquent or
non-performing when it is contractually past due 90 days or more as to principal
or interest payments. To date, the Company has only experienced a single default
or delinquency in its mortgage portfolio. It is pursuing foreclosure proceedings
with respect to a single mortgage, the principal balance of which is $1,583,700.
The Company  evaluates its portfolio of mortgage  loans on an individual  basis,
comparing  the amount at which the  investment  is carried to its  estimated net
realizable  value.  Since the Company has  experienced  only a single default or
delinquency, no allowance for loan losses is presently maintained.

Tax Accounting Treatment of Payments Received on Mortgages

The  Company  derives  substantially  all of its cash  flow  from  debt  service
payments  which  it  receives  on  mortgages  owned  by it.  The tax  accounting
treatment of such debt service payments, as income or return of capital, depends
on the particular  mortgage.  In the case of mortgages  which pay interest only,
the entire debt  service  payment  prior to maturity  received by the Company is
treated as income and the  repayment  of  principal  is  generally  considered a
return of  capital.  In the case of  mortgages  which  include  amortization  of
principal  in the debt  service  payment  received  by the  Company,  the amount
representing  amortization  of  principal  is  generally  treated as a return of
capital for tax accounting  purposes.  However, the Company will report $199,000
of  additional  taxable  income upon the  collection  of  $830,000 of  principal
applicable to five  mortgages  due to deferrals of taxable  income in connection
with prior real estate transactions.

Financial Accounting Treatment of Payments Received on Mortgages

For financial reporting purposes, the Company's basis in mortgages originated in
connection  with real  estate  sale  transactions  is less than the face  amount
outstanding.  This  difference  is  attributable  to  discounts  recorded by the
Company  to  reflect  a market  rate of  interest  at the date  the  loans  were
originated. These discounts will be amortized over the lives of the mortgages.




                                        6

<PAGE>



Effect of Government Regulation

Investment  in  mortgages  on  real  properties  presently  may be  impacted  by
government regulation in several ways.  Residential properties may be subject to
rent control and rent  stabilization  laws. As a  consequence,  the owner of the
property may be restricted in its ability to raise the rents on  apartments.  If
real estate  taxes,  fuel costs and  maintenance  of and repairs to the property
were to increase  substantially,  and such increases are not offset by increases
in rental income,  the ability of the owner of the property to make the payments
due on the mortgage as and when they are due might be adversely affected.

Laws  and   regulations   relating  to  asbestos   have  been  adopted  in  many
jurisdictions,  including New York City, which require that whenever any work is
undertaken in a property in an area in which  asbestos is present,  the asbestos
must be removed or encapsulated  in accordance  with such  applicable  local and
federal laws and regulations.  The cost of asbestos removal or encapsulation may
be  substantial,  and if there were not sufficient  cash flow from the property,
after debt service on mortgages, to fund the required work, and the owner of the
property fails to fund such work from other  sources,  the value of the property
could be adversely affected,  with consequent impairment of the security for the
mortgage.

Laws  regulating  the  storage,  disposal  and  clean up of  hazardous  or toxic
substances at real  property  have been adopted at the federal,  state and local
levels.  Such  laws  may  impose  a lien on the real  property  superior  to any
mortgages on the property. In the event such a lien were imposed on any property
which serves as security for a mortgage  owned by the Company,  the security for
such mortgage could be impaired.

Item  2.  Properties

None.

Item  3.  Legal Proceedings

Except with respect to foreclosure  proceedings related to one of its mortgages,
the Company is not engaged in any litigation,  nor does it presently know of any
threatened or pending  litigation in which it is  contemplated  that the Company
will be made a party.

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

None.


                                        7

<PAGE>





                                     PART II


Item  5.  Market for the Registrant's Shares and Related Stockholder Matters

There is no established trading market for the Company's shares of common stock.
As of February 28, 1998, there were three  recordholders of the Company's shares
of common stock.  In the two most recent fiscal years,  no cash  dividends  were
declared or paid with respect to the Company's common stock.


                                                             8

<PAGE>
<TABLE>
<CAPTION>

Item 6.  Selected Financial Data

Income Statement Data
                                                                              Year Ended December 31,
                                              1997              1996             1995            1994             1993
                                           ----------        ----------      -----------     -----------      --------
Revenue
<S>                                       <C>               <C>              <C>             <C>              <C>
   Interest income..............          $10,088,000       $ 9,497,000      $ 7,984,000     $ 6,368,000      $ 4,337,000
   Other income                               428,000           372,000          332,000         283,000          802,000
   Gain on early repayment of
      discounted mortgage receivable          215,000           282,000           82,000          17,000           18,000
                                          -----------       -----------      -----------     -----------      -----------

                                          $10,731,000       $10,151,000       $8,398,000      $6,668,000       $5,157,000
                                          -----------       -----------       ----------      ----------       ----------


Expenses
   Interest.........................      $ 8,181,000        $7,053,000       $6,227,000      $4,591,000       $3,415,000
   General and administrative                 773,000           948,000          657,000         483,000          188,000
   Amortization of deferred
      bond offering costs.......              958,000           869,000          748,000         655,000          529,000
                                          -----------        ----------       ----------      ----------       ----------

                                           $9,912,000        $8,870,000       $7,632,000      $5,729,000       $4,132,000
                                           ----------        ----------       ----------      ----------       ----------


Income Before Income Taxes                $   819,000        $1,281,000       $  766,000      $  939,000       $1,025,000
Provision for Income Taxes                    373,000           584,000          324,000         403,000          480,000
                                          -----------       -----------       ----------      ----------       ----------
Net Income......................          $   446,000       $   697,000       $  442,000      $  536,000       $  545,000
                                          ===========       ===========       ==========      ==========       ==========

Ratio of Earnings to Fixed
   Charges (1)...................              1.1                1.2              1.1               1.2              1.3
   -----------
</TABLE>

(1)   The  actual  ratio of  earnings  to fixed  charges  has been  computed  by
      dividing  earnings  (before state and federal taxes and fixed  charges) by
      fixed  charges.  Fixed  charges  consist of interest  incurred  during the
      period and amortization of deferred debenture offering costs.
<TABLE>
<CAPTION>

Balance Sheet Data

                                                                                   December 31
                                            1997               1996            1995               1994           1993
                                        -------------      ------------    -------------     ------------     -----------

<S>                                       <C>               <C>              <C>             <C>              <C>
Mortgages receivable..........            $74,316,000       $69,699,000      $55,146,000     $56,666,000      $41,521,000
Total assets......................         95,571,000        92,223,000       77,579,000      64,745,000       54,650,000
Long term obligations.........             82,966,000        79,006,000       66,850,000      54,427,000       45,239,000
Stockholders' equity...........            10,521,000        10,075,000        9,378,000       8,936,000        8,400,000

</TABLE>

                                        9

<PAGE>




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

Liquidity and Capital Resources:

The Company is engaged in the real estate  business,  including the  origination
and purchase of real estate mortgage loans, consisting of first mortgage, junior
mortgage and wraparound  mortgage loans. The Company's current investment policy
emphasizes the investment in mortgage loans on income producing properties.  The
majority of the Company's loans are expected to mature within approximately five
years.

The Company's liquidity is managed to ensure that sufficient funds are available
to meet  maturities  of  borrowings  or to make other  investments,  taking into
account  anticipated  cash flows and available  sources of funds.  The Company's
principal sources of funds have consisted of borrowings (principally through the
issuance of its subordinated debentures), mortgage repayments and cash flow from
ongoing  operations.  Total  stockholders'  equity  at  December  31,  1997  was
$10,521,000.  The Company considers its current liquidity and additional sources
of funds  sufficient  to satisfy its  outstanding  commitments  and its maturing
liabilities.

Results of Operations:

Year Ended December 31, 1997 and 1996

Interest Income for 1997 was $10,088,000 as compared to $9,497,000 for 1996. The
increase of $591,000  resulted mainly from an increase in mortgages  receivable.
Interest paid by the Company on most of its debentures,  as well as the interest
earned on many of its mortgages, is keyed to the prime rate, which was 8 1/4% at
December 31, 1996, and increased to 8 1/2% on March 26, 1997.

Interest  expense for the 1997 period was  $8,181,000  as compared to $7,053,000
for the 1996 period. The increase of $1,128,000 resulted mainly from an increase
in long term obligations.

General  and  administrative  expenses  for 1997 was  $773,000  as  compared  to
$948,000  for  1996.  The  decrease  of  $175,000  resulted  mainly  from  lower
management fees and payroll expenses.

The  provision  for income  taxes are  $373,000  and $584,000 for 1997 and 1996,
respectively. These provisions represent 46% of pretax income for each period.

Year Ended December 31, 1996 and 1995

Interest  income for 1996 was $9,497,000 as compared to $7,984,000 for 1995. The
increase of $1,513,000 resulted mainly from an increase in mortgages receivable,
offset in part by a decrease in interest rates subsequent to July 1995. Interest
paid by the Company on most of its debentures, as well as the interest earned on
many of its mortgages,  is keyed to the prime rate, which was 8 1/2% at December
31, 1995, and decreased to 8 1/4% on February 1, 1996.

Interest  expense for the 1996 period was  $7,053,000  as compared to $6,227,000
for the 1995 period.  The increase of $826,000  resulted mainly from an increase
in long  term  obligations,  offset  in part by a  decrease  in  interest  rates
subsequent to July 1995.

General  and  administrative  expenses  for 1996 was  $948,000  as  compared  to
$657,000 for 1995. The increase of $291,000  resulted mainly from the payment of
an officer's salary and increased advertising expenses.

The  provision  for income  taxes are  $584,000  and $324,000 for 1996 and 1995,
respectively.  These provisions  represent 46% and 42% of pretax income for each
period.


                                       10

<PAGE>



Since the Company  intends to continue to expand its asset base,  including  its
mortgage portfolio,  it is anticipated that its interest income will continue to
grow.  To the  extent  that such  growth is funded in  reliance  upon  long-term
obligations,  interest  expense  will  likewise  increase.  The size of any such
increase  will, of course,  depend upon the principal  amounts of the additional
assets or liabilities, as well as interest rates.

Since the  Company  is  engaged  in the real  estate  business,  its  results of
operations are affected by general  economic trends in real estate  markets,  as
well as by trends in the  general  economy and the  movement of interest  rates.
Since the properties  underlying the Company's mortgages are concentrated in the
New York City area, the economic  condition in that area can also have an impact
on the Company's operations.

The number of instances of prepayment of mortgage loans tends to increase during
periods of  declining  interest  rates and tends to decrease  during  periods of
increasing interest rates. Certain of the Company's mortgages include prepayment
provisions,  and others  prohibit  prepayment of indebtedness  entirely.  In any
event,  the Company  believes  that it would be able to reinvest the proceeds of
any  prepayments of mortgage loans in comparable  mortgages so that  prepayments
would not have any materially adverse effect on the Company's business.

The  rental  housing  market in New York City  remains  stable  and the  Company
expects that such properties will continue to appreciate in value with little or
no reduction in occupancy  rates. The Company's  mortgage  portfolio is composed
predominantly of mortgages on multi-family residential properties, most of which
are subject to  applicable  rent  control and rent  stabilization  statutes  and
regulations.  In both  cases,  any  increases  in rent are  subject to  specific
limitations.  As such,  properties of the nature of those  constituting the most
significant  portion of the Company's mortgage portfolio are not affected by the
general   movement  of  real   estate   values  in  the  same  manner  as  other
income-producing properties.

The Company's  mortgages are generally acquired or originated for investment and
not for resale in the  secondary  market,  and it is, in general,  the Company's
intention to hold such  mortgages  to maturity.  The  Company's  mortgage  loans
generally do not meet the criteria set forth by relevant federal  agencies,  and
as a result are not readily marketable in the secondary market.

Impact of Inflation:
The Company may lend at fixed interest  rates that exceed the rates  applicable,
from  time to  time,  to the  Debentures  payable  by the  Company.  Under  such
circumstances  inflation  has  not  had  a  material  effect  on  the  Company's
continuing  operations.  Should  inflation  result in rising interest rates, the
Company  would have to devote a higher  percentage  of the interest  payments it
receives from its fixed rate mortgages to meet the interest  payments due on the
Debentures.  The extent to which the Company  may be  required  to allocate  the
interest  payments  it  receives  to  the  payment  of the  interest  due on the
Debentures  as a result of  increasing  interest  rates is limited  because  the
interest  payable on both  principal and accrued  interest on the Debentures may
not exceed a certain maximum  percent per annum.  Should the Company be required
to pay the  maximum  interest  payable on the  Debentures,  the  Company  may be
required to use its working capital for purposes of interest payments.

Business:
The Company is engaged in the real estate business and has historically invested
primarily  in real  estate  mortgage  loans  secured  by income  producing  real
property. Such transactions typically require an understanding of the underlying
real estate  transaction  and rapid  processing and funding as a principal basis
for  competing  in the making of these  loans.  The Company does not finance new
construction.

At December 31, 1997, 59% of the outstanding  principal  amount of the Company's
loans (net of discounts)  were secured by properties  located in the greater New
York  metropolitan  area.  The  balance of the  Company's  loans are  secured by
properties  located  in  Florida,   Georgia,  New  Jersey,   upstate  New  York,
Pennsylvania and Virginia.




                                       11

<PAGE>



Certain of the  Company's  real estate  mortgage  loans bear interest at a fixed
rate.  The  balance of such loans bear  interest  at  fluctuating  rates.  As of
December 31, 1997,  approximately  36% of the Company's  mortgage  portfolio was
comprised  of fixed rate  mortgages.  Interest  on the loans is usually  payable
monthly.

At December  31,  1997,  the  Company's  portfolio  consisted  of 47 real estate
mortgage  loans totaling  $75,202,000  in the aggregate  face  principal  amount
($74,316,000 in carrying amount for financial reporting purposes, the difference
representing  unearned discounts).  Of the principal amount of real estate loans
outstanding  at December 31, 1997,  91% represent  first  mortgage  loans and 9%
represent junior mortgage loans.

The Company may also,  from time to time,  acquire  interests in real  property,
including fee interests.

Investment Policy-Operations:

The  Company's  current  investment  policy  related  to  mortgages   emphasizes
investments in real estate mortgages  secured by income producing real property,
located primarily in the greater New York metropolitan area.

The  properties  to be mortgaged  are  personally  inspected by  management  and
mortgage  loans  are  made  only  on  those   properties   where  management  is
knowledgeable as to operating income and expense.  The Company  generally relies
upon its management in connection with the valuation of properties. From time to
time, however,  it may engage independent  appraisers and other agents to assist
in determining the value of income-producing properties underlying mortgages, in
which case the costs  associated  with such services are  generally  paid by the
mortgagor.

The Company's  current  investment  policy  related to real estate  acquisitions
emphasizes  investments in income-producing  properties located primarily in the
New York metropolitan area.

Current Loan Status:

At December  31, 1997,  the Company had 47 real estate  loans in its  portfolio,
totaling $75,202,000 (face amount) in aggregate principal amount. Interest rates
on the mortgage portfolio range between 6% and 23% per annum.  Certain mortgages
have been discounted utilizing rates between 9% and 17% per annum.

Certain  information  concerning  the Company's  mortgage  loans  outstanding at
December 31, 1997 is set forth below:
<TABLE>
<CAPTION>

                                                                    Carrying
                                                                   Amount of                                  No. of
                                                                     Mortgage            Prior Liens           Loans
                                                                     --------            -----------           -----

<S>                                                                <C>                 <C>                      <C>
      First Mortgage Loans................................         $67,782,000         $            0           42
      Junior Mortgages.....................................          6,534,000             14,539,000            5
                                                                   -----------            -----------           --

                                                                   $74,316,000            $14,539,000           47
                                                                   ===========            ===========           ==
</TABLE>


The historical  cost of the mortgage loans which  originated in connection  with
the sale of real  estate  includes a discount to reflect an  appropriate  market
interest rate at the date of origination.


                                       12

<PAGE>



Competition:

The Company  competes for  acceptable  investments  with real estate  investment
trusts,  commercial banks,  insurance companies,  savings and loan associations,
pension funds and mortgage banking firms,  many of which have greater  resources
with which to compete for desirable mortgage loans.

Item 7A. Quantitative and Qualitative Disclosures about Market Risk

Not Applicable
<TABLE>
<CAPTION>

Item  8.  Financial Statements and Supplementary Data                                                                 Pages
- - ----  --  -------------------------------------------                                                                 -----

<S>                                                                                                                      <C>
Report of Independent Auditors ....................................................................................      14

Consolidated Balance Sheets as of December 31, 1997 and 1996.......................................................      15

Consolidated Statements of Operations and Retained Earnings
      for the Years Ended December 31, 1997, 1996 and 1995.........................................................      16

Consolidated Statements of Cash Flows for the Years Ended December 31, 1997, 1996 and 1995.........................      17

Notes to Financial Statements......................................................................................      18

Schedule IV -- Mortgage Loans on Real Estate -- December 31, 1997..................................................      25
</TABLE>





Other financial  statement  schedules and  inapplicable  periods with respect to
schedules listed above are omitted because the conditions requiring their filing
do not exist or the  information  required  thereby is included in the financial
statements filed, including the notes thereto.



                                       13

<PAGE>

                                                Richard A. Eisner & Company, LLP
                                                     Accountants and Consultants
- - --------------------------------------------------------------------------------
AUDITORS' REPORT

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


We have  audited  the  accompanying  consolidated  balance  sheets of  Intervest
Corporation of New York and  subsidiaries  as of December 31, 1997 and 1996, and
the related consolidated statements of operations and retained earnings and cash
flows for each of the years in the  three-year  period ended  December 31, 1997.
Our audits also included the financial statement schedule listed in the Index at
Item  14(a).   These   financial   statements  and  related   schedule  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements and related schedule based on our audits.

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

In our opinion, the financial statements enumerated above present fairly, in all
material respects,  the consolidated financial position of Intervest Corporation
of New York and subsidiaries at December 31, 1997 and 1996, and the consolidated
results of their  operations  and cash flows for each of the three  years in the
period ended December 31, 1997 in conformity with generally accepted  accounting
principles.  Also,  in  our  opinion,  the  schedule  referred  to  above,  when
considered  in  relation  to the basic  financial  statements  taken as a whole,
presents fairly, in all material respects, the information set forth therein.



Richard A. Eisner & Company, LLP

New York, New York
January 23, 1998



<PAGE>
                       INTERVEST CORPORATION OF NEW YORK
<TABLE>
<CAPTION>


Consolidated Balance Sheets

                                                               December    31,
                                                               --------    ---
                                                             1997          1996
                                                             ----          ----
<S>                                                      <C>            <C>
ASSETS

Cash and cash equivalents                                $15,596,000    $16,911,000
Mortgages receivable, including
due from affiliates of $6,250,000
in 1997 and 1996 (Notes B, D and E)                       74,316,000     69,699,000
Deferred  debenture offering costs,
net of accumulated  amortization
o$2,675,000 and $2,262,000  (Note B)                       4,270,000      4,475,000
Other  assets (Note G)                                     1,389,000      1,138,000
                                                         -----------    -----------
                                                         $95,571,000    $92,223,000
                                                         ===========    ===========


LIABILITIES:
Accounts
accounts payable and accrued expenses                    $   114,000    $   406,000
Mortgage escrow deposits                                   1,617,000      2,356,000
Subordinated debentures payable (Note C)                  78,000,000     75,500,000
Debenture  interest  payable  at  maturity  (Note  C)      4,966,000      3,506,000
Deferred mortgage interest and fees                          353,000        380,000
                                                         -----------    -----------
                                                          85,050,000     82,148,000
                                                         -----------    -----------


Commitments  and other  matters (Note  F)

STOCKHOLDERS'  EQUITY
Common stock, no par value; authorized
200 shares; issued and outstanding 32 shares               2,000,000      2,000,000
Additional paid-in capital                                 3,509,000      3,509,000
Retained earnings                                          5,012,000      4,566,000
                                                         -----------    -----------
                                                          10,521,000     10,075,000
                                                         -----------    -----------
                                                         $95,571,000    $92,223,000
                                                         ===========    ===========
</TABLE>
                                       15

<PAGE>
                       INTERVEST CORPORATION OF NEW YORK
<TABLE>
<CAPTION>


Consolidated Statements of Operations and Retained Earnings

                                                                                  Year Ended December 31,
                                                                            1997           1996           1995
                                                                            ----           ----           ----
<S>                                                                    <C>            <C>            <C>
Revenue: Interest income:
Affiliates                                                             $   693,000    $   693,000    $   985,000
Others                                                                   9,395,000      8,804,000      6,999,000
                                                                       -----------    -----------    -----------
                                                                        10,088,000      9,497,000      7,984,000
Other income (Note E)                                                      428,000        372,000        332,000
Gain on early repayment of discounted mortgages receivable (Note D)        215,000        282,000         82,000
                                                                       -----------    -----------    -----------
                                                                        10,731,000     10,151,000      8,398,000
                                                                       -----------    -----------    -----------
Expenses:
Interest                                                                 8,181,000      7,053,000      6,227,000
General and administrative (Note E)                                        773,000        948,000        657,000
Amortization of deferred debenture offering costs (Note B)                 958,000        869,000        748,000
                                                                       -----------    -----------    -----------
                                                                         9,912,000      8,870,000      7,632,000
                                                                       -----------    -----------    -----------
Income before income taxes                                                 819,000      1,281,000        766,000
Provision for income taxes (Note G)                                        373,000        584,000        324,000
                                                                       -----------    -----------    -----------
Net income                                                                 446,000        697,000        442,000
Retained earnings - beginning of year                                    4,566,000      3,869,000      3,427,000
                                                                       -----------    -----------    -----------
Retained earnings - end of year                                        $ 5,012,000    $ 4,566,000    $ 3,869,000
                                                                       ===========    ===========    ===========
</TABLE>
                                       16

<PAGE>
                       INTERVEST CORPORATION OF NEW YORK
<TABLE>
<CAPTION>


Consolidated Statements of Cash Flows

                                                                      Year Ended December 31,
                                                              -------------------------------------
                                                              1997            1996             1995
                                                              ----            ----             ----
<S>                                                    <C>              <C>              <C>
Cash flows from operating activities:
       Net income                                      $    446,000     $    697,000     $    442,000
Adjustments to reconcile net income to net
     cash provided by operating activities:
Amortization of discount on mortgages receivable           (435,000)        (421,000)        (255,000)
Amortization of deferred debenture offering costs           958,000          869,000          748,000
Gain on early repayment of discounted mortgages            (215,000)        (282,000)         (82,000)
Changes in:
Other assets                                               (251,000)        (240,000)        (109,000)
Accounts payable and accrued expenses                      (292,000)         342,000            4,000
Mortgage escrow deposits                                   (739,000)       1,335,000           11,000
Debenture interest payable at maturity                    1,460,000        1,374,000       (1,356,000)
Deferred mortgage interest and fees                         (27,000)         114,000          (46,000)
                                                       ------------     ------------     ------------

Net cash provided by (used in) operating activities         905,000        3,788,000         (643,000)
                                                       ------------     ------------     ------------

Cash flows from investing activities:
Collection of mortgages receivable                       25,464,000       20,924,000       18,981,000
Mortgages receivable acquired                           (29,431,000)     (34,774,000)     (17,124,000)
Principal payments of mortgages payable                                      (18,000)         (21,000)
Purchase of governmental obligations                                                          985,000
                                                       ------------     ------------     ------------

Net cash (used in) provided by investing activities      (3,967,000)     (13,868,000)       2,821,000
                                                       ------------     ------------     ------------

Cash flows from financing activities:
Proceeds from subordinated debenture offerings            8,500,000       17,000,000       20,000,000
Payment of debenture offering costs                        (753,000)      (1,479,000)      (1,784,000)
Redemption of subordinated debentures                    (6,000,000)      (6,200,000)      (6,200,000)
                                                       ------------     ------------     ------------

Net cash provided by financing activities                 1,747,000        9,321,000       12,016,000
                                                       ------------     ------------     ------------

(Decrease) increase in cash and cash equivalents         (1,315,000)        (759,000)      14,194,000
Cash and cash equivalents at beginning of year           16,911,000       17,670,000        3,476,000
                                                       ------------     ------------     ------------

Cash and cash equivalents at end of year               $ 15,596,000     $ 16,911,000     $ 17,670,000
                                                       ============     ============     ============
</TABLE>
                                       17

<PAGE>

                       INTERVEST CORPORATION OF NEW YORK
                         Notes to Financial Statements
Note A - The Company

Intervest  Corporation  of New York  (the  "Company")  was  formed  by Lowell S.
Dansker,  Lawrence G.  Bergman and Helene D. Bergman for the purpose of engaging
in the real estate  business,  including  the  origination  and purchase of real
estate mortgage loans.


Note B - Significant Accounting Policies

[1]  Consolidation policy:

         The  financial  statements  include the  accounts of all  subsidiaries.
         Material intercompany items are eliminated in consolidation.

[2]  Mortgage loans:

         Loans are stated at their outstanding  principal  balances,  net of any
         deferred fees or costs on originated loans and unamortized discounts on
         purchased  loans.  Interest  income is accrued on the unpaid  principal
         balance. Discounts are amortized to income over the life of the related
         receivables using the constant  interest method.  Loan origination fees
         net of certain direct  origination costs are deferred and recognized as
         an adjustment of the yield of the related loans.

[3]  Allowance for losses:

         An  allowance  for loss  related to loans that are impaired is based on
         discounted cash flows using the loan's initial effective  interest rate
         or the fair value of the collateral.  Management's  periodic evaluation
         of the  need  for,  or  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 (including the timing of future payments), the estimated value of
         the underlying  collateral and other relevant factors.  This evaluation
         is inherently  subjective as it requires material  estimates  including
         the amounts and timing of future cash flows  expected to be received on
         any impaired loans that may be susceptible to significant  change.  For
         financial reporting purposes mortgages are deemed to be delinquent when
         payment of either principal or interest is more than 90 days past due.

[4]  Deferred debenture offering costs:

         Costs  relating to offerings of debentures are amortized over the terms
         of the  debentures  based  on  serial  maturities.  Deferred  debenture
         offering costs consist primarily of underwriters' commissions.

                                       18
<PAGE>
                       INTERVEST CORPORATION OF NEW YORK
                         Notes to Financial Statements

Note B - Significant Accounting Policies (continued)

[5]  Statement of cash flows:

         For purposes of the statement of cash flows, the Company  considers all
         highly liquid instruments  purchased with an original maturity of three
         months or less to be cash  equivalents.  Interest and income taxes were
         paid as follows:

Year Ended
December 31,    Interest    Income Taxes
- - ------------    --------    ------------
      1997    $6,721,000    $  827,000
      1996     5,679,000       196,000
      1995     7,584,000       331,000


[6]  Estimated fair value of financial instruments:

         The Company  considers  the carrying  amounts  presented  for mortgages
         receivable  and  subordinated  debentures  payable on the  consolidated
         balance  sheets to be  reasonable  approximations  of fair  value.  The
         Company's  variable or floating interest rates on large portions of its
         receivables  and  payables  approximate  those which  would  prevail in
         current  market  transactions.  Considerable  judgement is  necessarily
         required in  interpreting  market data to develop the estimates of fair
         value, and accordingly, the estimates are not necessarily indicative of
         the  amounts  that  the  Company  could  realize  in a  current  market
         transaction.

[7]  Use of estimates:

         The  preparation of financial  statements in conformity  with generally
         accepted  accounting  principles  requires management to make estimates
         and  assumptions  that  affect  the  reported  amounts  of  assets  and
         liabilities and 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.

[8]  Concentration of credit risk:

         (a)   The Company  places its temporary  cash  investments  with higher
               credit-quality financial institutions,  including a bank owned by
               the shareholders of the Company and in governmental  obligations.
               Such  investments  are generally in excess of the FDIC  insurance
               limit.  The  Company  has not  experienced  any losses  from such
               investments.

         (b)   The Company's  mortgage  portfolio is composed  predominantly  of
               mortgages on multi-family  residential properties in the New York
               City area,  most of which are subject to applicable  rent control
               and rent stabilization  statutes and regulations.  In both cases,
               any  increases  in rent are subject to specific  limitations.  As
               such,  properties  of the nature of those  constituting  the most
               significant  portion of the Company's  mortgage portfolio are not
               affected  by the general  movement  of real estate  values in the
               same  manner as other  income-producing  properties.  The  rental
               housing  market in New York City  remains  stable and the Company
               expects that such properties will continue to appreciate in value
               with little or no reduction in occupancy rates.

                                       19

<PAGE>
                       INTERVEST CORPORATION OF NEW YORK
                         Notes to Financial Statements

Note C - Subordinated Debentures Payable

The Company's  Registered  Floating Rate  Redeemable  Debentures  consist of the
following:

                                                       December  31,
                                                   -------------------
                                                   1997           1996
                                                   ----           ----

Series 10/4/89, interest at 1% above prime                    $ 2,000,000
Series 3/28/90, interest at 1% above prime                      2,000,000
Series 5/13/91, interest at 2% above prime     $ 6,000,000      6,000,000
Series 2/20/92, interest at 2% above prime       4,500,000      4,500,000
Series 6/29/92, interest at 2% above prime       7,000,000      7,000,000
Series 9/13/93, interest at 2% above prime       8,000,000      8,000,000
Series 1/28/94, interest at 2% above prime       4,500,000      4,500,000
Series 10/28/94, interest at 2% above prime      4,500,000      4,500,000
Series 5/12/95, interest at 1% above prime                      1,000,000
Series 5/12/95, interest at 2% above prime       9,000,000      9,000,000
Series 10/19/95, interest at 1% above prime                     1,000,000
Series 10/19/95, interest at 2% above prime      9,000,000      9,000,000
Series 5/10/96, interest at 1% above prime       1,000,000      1,000,000
Series 5/10/96, interest at 2% above prime      10,000,000     10,000,000
Series 10/15/96, interest at 1% above prime        500,000        500,000
Series 10/15/96, interest at 2% above prime      5,500,000      5,500,000
Series 4/30/97, interest at 9%                     500,000
Series 4/30/97, interest at 1% above prime       8,000,000
                                               -----------    -----------
                                               $78,000,000    $75,500,000
                                               ===========    ===========

"Prime" refers to the prime rate of Chase Manhattan Bank.

Prime was 8 1/2% on December  31, 1997.  Minimum  interest is 9 1/2% and maximum
interest is 15% on Series 5/13/91. Series 2/20/92 has minimum interest of 8% and
maximum  interest of 14%,  Series  6/29/92 has maximum  interest of 14%,  Series
9/13/93, 1/28/94, 10/28/94, 5/12/95, 10/19/95, 5/10/96, 10/15/96 and 4/30/97 due
October 1, 2005 have  maximum  interest of 12%,  and Series  4/30/97 due July 1,
1999 has interest of 9%.

Payment of interest on an aggregate of  $13,790,000  of  debentures  is deferred
until  maturity  and earns  interest  at prime.  Any  debenture  holder  who has
deferred  receipt of  interest  may at any time elect to  receive  the  deferred
interest and subsequently receive regular payments of interest.

The debentures  may be redeemed,  in whole or in part, at any time at the option
of the Company. For debentures issued after 1996,  redemption would generally be
at a premium of 1% or 2% if the redemption is prior to 1999.

The  debentures  are unsecured and  subordinate to all present and future senior
indebtedness, as defined.

                                       20
<PAGE>
                       INTERVEST CORPORATION OF NEW YORK
                         Notes to Financial Statements


Note C - Subordinated Debentures Payable (continued)

Maturities of debentures are summarized as follows:

           Year Ending
           December 31,
           ------------
                 1998    $ 1,000,000
                 1999     11,500,000
                 2000      7,000,000
                 2001      8,000,000
                 2002      4,500,000
Thereafter until 2005     46,000,000
                          ----------
                         $78,000,000
                         ===========

Note D - Mortgages Receivable

Information as to mortgages receivable is summarized as follows:

                                   December 31,
                          --------------------------
                                 1997           1996
                                 ----           ----
First mortgages           $68,668,000    $62,914,000
Junior mortgages            6,534,000      7,687,000
                          -----------    -----------
                           75,202,000     70,601,000
Less unearned discount        886,000        902,000
                          -----------    -----------
                          $74,316,000    $69,699,000
                          ===========    ===========

Interest rates on mortgages  range from 6% to 23%.  Certain  mortgages have been
discounted utilizing rates ranging from 12% to 17%.

During 1996 and 1997 certain mortgages were paid in full prior to their maturity
date. This resulted in the recognition of a gain,  which  represents the balance
of the unamortized discount applicable to these mortgages.

Maturities of mortgages receivable are summarized as follows:

             Year Ending
             December 31,
             ------------
                 1998    $27,171,000
                 1999     23,088,000
                 2000      4,535,000
                 2001        790,000
                 2002        951,000
Thereafter until 2015     18,667,000
                         -----------
                         $75,202,000
                         ===========
                                       21
<PAGE>
                       INTERVEST CORPORATION OF NEW YORK
                         Notes to Financial Statements


Note D - Mortgages Receivable (continued)

The Company  evaluates its portfolio of mortgage  loans on an individual  basis,
comparing  the amount at which the  investment  is carried to its  estimated net
realizable  value.  At the respective  balance sheet dates,  no allowances  were
required,  although as of December 31, 1997,  one mortgage with a carrying value
of $1,584,000 is delinquent. The Company is in the process of foreclosing on the
related  property,  the fair value of which  exceeds the carrying  value of this
loan.


Note E - Related Party Transactions

During 1995 affiliates sold, to unrelated third parties,  properties  subject to
mortgages  held by the Company.  In connection  with those sales,  the Company's
mortgages in the original  aggregate amount of $6,958,000 was refinanced and the
Company received new first mortgages totaling $9,670,000.

Other income  includes  fees of $6,000 , $8,000 and $42,000 from  affiliates  in
1997, 1996, and 1995, respectively.

The Company utilizes  personnel and other facilities of affiliated  entities and
is charged  service  fees for general and  administrative  expenses  for placing
mortgages,  servicing mortgages and distributing debenture interest checks. Such
fees  amounted  to  $264,000,  $367,000  and  $342,000  in 1997,  1996 and 1995,
respectively. Management believes these service fees are reasonable.

The Company  participates  with Intervest Bank in two mortgages.  The balance of
the Company's  participation  in these  mortgages was $1,309,919 at December 31,
1997. The  shareholders of the Company are officers,  directors and shareholders
of the Parent of Intervest Bank.


Note F - Commitments

[1]  Office lease:

         The Company occupies its office space under a lease which terminates on
September  30, 2004. In addition to minimum rents the Company is required to pay
its  proportionate  share of increases in the  building's  real estate taxes and
costs of operation and maintenance as additional  rent. Rent expense amounted to
$176,000, $180,000 and $177,000 for 1997, 1996 and 1995, respectively.

         Future minimum rents under the lease are as follows:

          Year Ending
          December 31,
          ------------
               1998    $  174,902
               1999       174,902
               2000       179,133
               2001       191,828
               2002       191,828
        Thereafter        335,699
                       ----------
                       $1,248,292
                       ==========

         The Company shares this space with  affiliates who were charged rent of
$64,000, $63,000 and $77,000 in 1997, 1996 and 1995, respectively.

                                       22

<PAGE>
                       INTERVEST CORPORATION OF NEW YORK
                         Notes to Financial Statements


Note F - Commitments (continued)

[2]  Employment agreement:

         Effective as of July 1, 1995,  the Company  entered into an  employment
         agreement  with its  Executive  Vice  President,  who is related to the
         stockholders,  for a term  of ten  years  at an  annual  salary  in the
         present  amount of $140,450,  which is subject to increase  annually by
         six percent or by the percentage  increase in the consumer price index,
         if  higher.  In the  event  of the  executive's  death  or  disability,
         one-half of this amount will  continue to be paid for a term as defined
         in the agreement.


Note G - Income Taxes

The Company has provided for income taxes in the periods  presented based on the
federal, state and city tax rates in effect for these periods.

The provision for income taxes consists of the following components:

                                           Year Ended
                                          December 31,
                           ------------------------------------
                                1997          1996         1995
                                ----          ----         ----
Current taxes:
Federal                    $ 242,000     $ 324,000    $ 143,000
State and local              164,000       216,000      102,000
Deferred taxes:
Federal                      (20,000)       26,000       46,000
State and local              (13,000)       18,000       33,000
                           ---------     ---------    ---------
                           $ 373,000     $ 584,000    $ 324,000
                           =========     =========    =========

Temporary differences exist between financial accounting and tax reporting which
result in a net deferred tax asset, included in other assets, as follows:

                                                   Year Ended
                                                  December 31,
                                      ------------------------------------
                                          1997         1996         1995
                                          ----         ----         ----
Debenture underwriting commissions    $  9,000     $ 19,000     $ 32,000
Deferred fees and interest              49,500       58,000       68,000
Discount on mortgages receivable       (18,500)     (70,000)     (49,000)
                                      --------     --------     --------
                                      $ 40,000     $  7,000     $ 51,000
                                      ========     ========     ========

                                       23
<PAGE>
                       INTERVEST CORPORATION OF NEW YORK
                         Notes to Financial Statements


Note G - Income Taxes (continued)

The amounts of income  taxes  provided  varied  from the amounts  which would be
"expected"  to be provided at the statutory  federal  income tax rates in effect
for the following reasons:
<TABLE>
<CAPTION>

                                                            December 31,
                                                   --------------------------------
                                                   1997          1996          1995
                                                   ----          ----          ----
<S>                                           <C>           <C>           <C>
Tax computed based upon the statutory
federal tax rate                              $ 278,000     $ 435,000     $ 260,000
State and local income tax, net of federal
income tax benefit                              101,000       158,000        98,000
Nontaxable income                               (10,000)       (9,000)      (10,000)
Other                                             4,000                     (24,000)
                                              ---------     ---------     ---------
                                              $ 373,000     $ 584,000     $ 324,000
                                              =========     =========     =========
</TABLE>


                                       24
<PAGE>
<TABLE>
<CAPTION>
                         INTERVEST CORPORATION OF NEW YORK
                         SCHEDULE IV--MORTGAGE LOANS ON REAL ESTATE
                         DECEMBER 31, 1997

                             EFFECTIVE  ACTUAL    FINAL
                              INTEREST INTEREST  MATURITY
DESCRIPTION                     RATE     RATE      DATE       PERIODIC PAYMENT TERMS
- - ------------------------------  ----     ----    --------   --------------------------
<S>                             <C>      <C>  <C> <C>      <C>
COMMERCIAL FIRST MORTGAGES:
OFFICE BUILDINGS:
NEW CITY, NEW YORK              12.25%   6.20%    12/08/10 PRINCIPAL AND INTEREST ANNUALLY

SHOPPING CENTERS:
STONY BROOK, NEW YORK           14.20   12.50 (B) 01/30/99            (C)
HENRIETTA, NEW YORK             14.30   12.50 (B) 12/04/98            (C)

MANUFACTURING BUILDING:
CORONA, NEW YORK                13.90   12.50 (B) 10/15/99            (C)

RESTAURANTS:
MANASSAS, VIRGINIA             12.375    6.50     12/01/05 PRINCIPAL AND INTEREST ANNUALLY
IRONDEQUOIT, NEW YORK           12.50    7.20     12/01/12 PRINCIPAL AND INTEREST ANNUALLY
DECATUR AND JONESBORO, GEORGIA  13.00    8.50     04/01/13            (C)

PARTICIPATIONS:
BROOKSVILLE, FLORIDA            12.25   12.25     10/18/99
DUNEDIN, FLORIDA                8.875   8.875     05/12/12

RESIDENTIAL FIRST MORTGAGES:
CO-OPERATIVE APARTMENT BUILDINGS:
NEW YORK, NEW YORK              11.51   11.51     07/31/99            (C)
NEW YORK, NEW YORK               9.00    9.00     11/01/99            (C)

RENTAL APARTMENT BUILDINGS:
BRONX, NEW YORK                  9.00    9.00 (A) 07/01/06            (C)
BRONX, NEW YORK                 11.00   11.00     11/01/12            (C)
BRONX, NEW YORK                 12.75   12.75     08/01/12            (C)

NEW YORK, NEW YORK              10.00   10.00     10/01/00            (D)
BROOKLYN, NEW YORK              14.00   12.50 (B) 12/03/98            (C)

BROOKLYN, NEW YORK              14.50   12.50 (B) 06/26/98            (C)

BRONX, NEW YORK                 13.75   13.75     06/01/10            (C)
BRONX, NEW YORK                 12.75   12.75     01/01/11            (C)
BRONX, NEW YORK                 12.50   12.50 (A) 08/01/10            (C)
BRONX, NEW YORK                 12.00   12.00 (A) 09/30/99            (C)
BRONX, NEW YORK                 13.75   13.75 (A) 06/01/13            (C)
BRONX, NEW YORK                 10.00   10.00     11/01/15            (C)
BROOKLYN, NEW YORK              14.80   12.50 (B) 04/11/99            (C)
BRONX, NEW YORK                 13.00   13.00 (A) 01/01/10            (C)
NEW YORK, NEW YORK              10.00   10.00     10/01/00            (D)
BRONX, NEW YORK                 12.75   12.75     11/01/11            (C)
NEW YORK, NEW YORK              11.00   10.00     03/15/10            (C)
NEW YORK, NEW YORK              11.00   10.00     03/15/10            (C)

RESIDENTIAL FIRST MORTGAGES,
RENTAL APARTMENT BUILDINGS: (CONTINUED)
BRONX, NEW YORK                 13.57   13.57 (A) 11/01/13            (C)
NEW YORK, NEW YORK              10.00   10.00     10/01/00            (D)
NEW YORK, NEW YORK              11.00   11.00     03/01/99            (D)
NEW YORK, NEW YORK              16.40   14.50 (B) 09/25/98            (C)
EAST WINDSOR, NEW JERSEY        16.90   14.50 (B) 02/04/98            (C)
PINE HILL, NEW JERSEY           16.20   14.50 (B) 05/01/99            (C)
PHILADELPHIA, PENNSYLVANIA      16.10   14.50 (B) 06/12/99            (C)
PASSAIC, NEW JERSEY             14.32   12.50 (B) 11/03/98            (C)

ELLENVILLE, NEW YORK            11.50   11.50     07/10/99            (C)
NEWARK, NEW JERSEY              11.71   10.00 (B) 12/30/98            (C)

ST. PETERSBURG, FLORIDA          9.00    8.50 (B) 12/31/00            (C)
<PAGE>

FIRST MORTGAGES ON LAND:
OSCEOLA COUNTY, FLORIDA                           07/10/97

RESIDENTIAL SECOND MORTGAGES,
RENTAL APARTMENT BUILDINGS:
NEW YORK, NEW YORK              12.00   12.00     02/01/99            (D)
NEW YORK, NEW YORK              11.00   11.00     DUE ON DEMAND       (D)
NEW YORK, NEW YORK              10.50   10.50 (B) 02/01/98            (D)
NEW ROCHELLE, NEW YORK          11.50   11.50 (B) DUE ON DEMAND       (D)
ROCKVILLE CENTRE, NEW YORK      23.00   23.00     04/06/98            (D)




(A) INTEREST PAYMENTS ARE FIXED.  INTEREST RATE SHOWN IS APPROXIMATE.
(B) INTEREST AT FLUCTUATING RATE BASED ON BANK PRIME RATE.
(C) PRINCIPAL AND INTEREST MONTHLY.
(D) INTEREST ONLY, PRINCIPAL AT MATURITY.
(E) NO PREPAYMENT PERMITTED.
(F) NONE
(G) $750,000 OF PARTICIPATION OF MORTGAGE WAS SOLD IN 1996.
(H) $1,250,000 OF PARTICIPATION OF MORTGAGE WAS SOLD IN 1996.
(I) THE CARRYING AMOUNT OF MORTGAGES APPROXIMATES COST FOR INCOME TAX PURPOSES.

<PAGE>

INTERVEST CORPORATION OF NEW YORK
SCHEDULE IV--MORTGAGE LOANS ON REAL ESTATE
DECEMBER 31, 1997
                                               FACE          CARRYING
                                PRIOR       AMOUNT OF        AMOUNT OF                PREPAYMENT PENALTY/
DESCRIPTION                     LIENS       MORTGAGES        MORTGAGES                     OTHER FEES
- - ----------------------------- ---------    ------------   --------------  --------------------------------------------
COMMERCIAL FIRST MORTGAGES:
OFFICE BUILDINGS:
<S>                        <C>            <C>         <C>  <C>         <C>                 <C>
NEW CITY, NEW YORK                           $300,000         $143,000                       (F)

SHOPPING CENTERS:
STONY BROOK, NEW YORK                       4,394,000 (G)    3,568,000 ONE MONTH'S INTEREST
HENRIETTA, NEW YORK                         4,100,000        4,043,000 NOT PREPAYABLE PRIOR TO 10/04/1998;
                                                                       THEN ONE MONTH'S INTEREST
MANUFACTURING BUILDING:
CORONA, NEW YORK                              425,000          417,000 ONE MONTH'S INTEREST

RESTAURANTS:
MANASSAS, VIRGINIA                            300,000          122,000                       0.5%
IRONDEQUOIT, NEW YORK                         340,000          192,000                        1%
DECATUR AND JONESBORO, GEORGIA                583,000          373,000                       (F)

PARTICIPATIONS:
BROOKSVILLE, FLORIDA                          900,000          900,000                       (F)
DUNEDIN, FLORIDA                              750,000          410,000                       (F)

RESIDENTIAL FIRST MORTGAGES:
CO-OPERATIVE APARTMENT BUILDINGS:
NEW YORK, NEW YORK                            950,000          940,000                       (E)
NEW YORK, NEW YORK                            367,000          306,000                       (E)

RENTAL APARTMENT BUILDINGS:
BRONX, NEW YORK                               895,000          744,000 NOT PREPAYABLE UNTIL 1/1/2000.
BRONX, NEW YORK                             2,445,000        2,187,000 NOT PREPAYABLE UNTIL 2/2003.
BRONX, NEW YORK                               900,000          900,000 NOT PREPAYABLE UNTIL BALANCE UNDER $200,000,
                                                                           2% FEE ON UNPAID BALANCE.
NEW YORK, NEW YORK                            265,000          265,000                       (F)
BROOKLYN, NEW YORK                          2,500,000        2,470,000 NOT PREPAYABLE PRIOR TO 06/05/1998;
                                                                           THEN ONE MONTH'S INTEREST
BROOKLYN, NEW YORK                          7,100,000 (H)    5,746,000 NOT PREPAYABLE PRIOR TO 03/27/1998;
                                                                           THEN ONE MONTH'S INTEREST
BRONX, NEW YORK                             2,850,000        2,687,000 NOT PREPAYABLE UNTIL 3/1/2004.
BRONX, NEW YORK                             1,175,000        1,138,000                       (E)
BRONX, NEW YORK                             1,045,000          971,000 NOT PREPAYABLE UNTIL BALANCE UNDER $200,000.
BRONX, NEW YORK                               670,000          619,000                       (F)
BRONX, NEW YORK                             2,000,000        1,906,000                       (E)
BRONX, NEW YORK                             1,260,000        1,175,000 NOT PREPAYABLE UNTIL 3/1999.
BROOKLYN, NEW YORK                          1,150,000        1,131,000 NOT PREPAYABLE PRIOR TO 10/11/1998;
BRONX, NEW YORK                             1,650,000        1,576,000 NOT PREPAYABLE UNTIL 10/1/2000.
NEW YORK, NEW YORK                          1,445,000        1,445,000                       (F)
BRONX, NEW YORK                             1,850,000        1,824,000 NOT PREPAYABLE UNTIL 1/1/2003.
NEW YORK, NEW YORK                          1,150,000        1,020,000                       (F)
NEW YORK, NEW YORK                            300,000          272,000                       (F)
<PAGE>


RESIDENTIAL FIRST MORTGAGES,
RENTAL APARTMENT BUILDINGS: (CONTINUED)
BRONX, NEW YORK                             4,510,000        4,510,000                       (E)
NEW YORK, NEW YORK                            425,000          425,000                       (F)
NEW YORK, NEW YORK                          1,100,000        1,100,000                       (F)
NEW YORK, NEW YORK                          2,700,000        2,587,000 ONE MONTH'S INTEREST
EAST WINDSOR, NEW JERSEY                    1,200,000        1,185,000 ONE MONTH'S INTEREST
PINE HILL, NEW JERSEY                       7,200,000        6,950,000                     1% FEE.
PHILADELPHIA, PENNSYLVANIA                  3,800,000        5,476,000                     1% FEE.
PASSAIC, NEW JERSEY                           925,000          904,000 NOT PREPAYABLE PRIOR TO 10/01/98;
                                                                       THEN ONE MONTH'S INTEREST
ELLENVILLE, NEW YORK                          950,000          913,000                       (F)
NEWARK, NEW JERSEY                          1,000,000          985,000 NOT PREPAYABLE PRIOR TO 10/01/98;
                                                                       THEN 1% FEE.
ST. PETERSBURG, FLORIDA                     1,775,000        1,674,000                       (F)

FIRST MORTGAGES ON LAND:
OSCEOLA COUNTY, FLORIDA   07/10/97          1,600,000        1,583,000                     1% FEE.

RESIDENTIAL SECOND MORTGAGES,
RENTAL APARTMENT BUILDINGS:
NEW YORK, NEW YORK           4,760,000      1,050,000        1,050,000                       (F)
NEW YORK, NEW YORK           5,593,000      3,300,000        3,300,000                       (F)
NEW YORK, NEW YORK           2,318,000      1,400,000        1,400,000                       (F)
NEW ROCHELLE, NEW YORK       1,300,000        500,000          500,000                       (F)
ROCKVILLE CENTRE, NEW YORK     568,000        300,000          284,000                     1% FEE
                           -----------    -----------      -----------
                           $14,539,000    $77,794,000      $74,316,000
                           ===========    ===========      ===========

(A) INTEREST PAYMENTS ARE FIXED.  INTEREST RATE SHOWN IS APPROXIMATE.
(B) INTEREST AT FLUCTUATING RATE BASED ON BANK PRIME RATE.
(C) PRINCIPAL AND INTEREST MONTHLY.
(D) INTEREST ONLY, PRINCIPAL AT MATURITY.
(E) NO PREPAYMENT PERMITTED.
(F) NONE
(G) $750,000 OF PARTICIPATION OF MORTGAGE WAS SOLD IN 1996.
(H) $1,250,000 OF PARTICIPATION OF MORTGAGE WAS SOLD IN 1996.
(I) THE CARRYING AMOUNT OF MORTGAGES APPROXIMATES COST FOR INCOME TAX PURPOSES.

</TABLE>


<PAGE>

INTERVEST CORPORATION OF NEW YORK

SCHEDULE IV--MORTGAGE LOANS ON REAL ESTATE--Continued




The following summary reconciles mortgages receivable at their carrying values


                                             Year Ended December 31
                                             ----------------------

                                          1997          1996          1995
                                      ------------  ------------  ------------

Balance at beginning of period        $69,699,000   $55,146,000   $56,666,000

Additions during period:
  Mortgages acquired                   29,431,000    34,774,000    17,124,000
                                      ------------  ------------  ------------
                                       99,130,000    89,920,000    73,790,000
Deductions during period:
  Collections of principal, net
    of amortization of discounts       24,814,000    20,221,000    18,664,000
                                      ------------  ------------  ------------
         BALANCE AT CLOSE OF PERIOD   $74,316,000   $69,699,000   $55,146,000
                                      ============  ============  ============


                                       27

<PAGE>


Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
          Financial Disclosure

None
                                    PART III


Item 10.  Directors and Executive Officers of the Registrant

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

Lawrence G.  Bergman,  age 53, serves as a Director,  and as 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 a Director,  Vice-  President  and  Secretary  of  Intervest  Bancshares
Corporation,  and Co-Chairman of the Board of Directors and a member of the Loan
Committee of Intervest  Bank.  During the past five years,  Mr. Bergman has been
actively  involved in the  ownership  and operation fo real estate and mortgages
through certain family-owned entities.

Michael A. Callen,  age 57, serves as a Director of the Company,  and has served
in such capacity  since October,  1992.  Mr. Callen  received a Bachelor of Arts
degree from the University of Wisconsin in Economics and Russian.  Mr. Callen is
Senior Advisor,  The National Commercial Bank, Jeddah, Saudi Arabia and prior to
1993 was a Director and Sector Executive at  Citicorp/Citibank , responsible for
corporate banking activities in North America, Europe and Japan. Mr. Callen is a
Director of Intervest Bancshares Corporation and a Director of AMBAC, Inc.

Jean Dansker,  age 76, serves as Vice President of the Company and has served in
such capacity since June,  1996. Mrs. Dansker received a Bachelor of Arts degree
from Brooklyn College in Economics.  Mrs. Dansker has been an active investor in
real estate and mortgages for more than five years.

Jerome Dansker,  age 79, serves as a Director and as Executive Vice President of
the Company,  and has served in such capacity since November,  1993. Mr. Dansker
became Chairman of the Board of Directors in June,  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 a Director,  Chairman of the Board and Executive  Vice President of Intervest
Bancshares Corporation. He is also a Director and Chairman of the Loan Committee
of Intervest  Bank.  During the past five years,  Mr.  Dansker has been actively
involved in the ownership  and  operation of real estate and  mortgages  through
certainfamily-owned entities.

Lowell S. Dansker, age 47, serves as a Director,  and as 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 a Director, President and Treasurer of
Intervest  Bancshares  Corporation,  an  affiliated  bank  holding  company  and
Co-Chairman  of the Board of  Directors  and a member of the Loan  Committee  of
Intervest  Bank,  a Florida  state-chartered  bank  which is  majority  owned by
Intervest  Bancshares  Corporation.  During the past five years, Mr. Dansker has
been  actively  involved  in the  ownership  and  operation  of real  estate and
mortgages through certain family-owned entities.

Milton F. Gidge, age 68, serves as a Director of the Company,  and has served in
such capacity  since  December,  1988. 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  retirment,  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

                                       28

<PAGE>



Intervest Bancshares  Corporation,  Interboro Mutual Indemnity Insurance Company
and Vicon  Industries,  Inc. Mr. Gidge was an officer of Lincoln  Savings  Bank,
F.S.B. for more than five years.

William F. Holly,  age 69, serves as a Director of the Company and has served in
such capacity since December, 1990. Mr. Holly received a Bachelor of Arts degree
in  Economics  from Alfred  University.  Mr.  Holly is Chairman of the Board and
Chief Executive Officer 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  Bancshares  Corporation  and a Trustee of Alfred
University.  Mr.  Holly has been an officer and  director of Sage,  Rutty & Co.,
Inc. for more than five years.

David J. Willmott,  age 59, serves as a Director of the Company,  and has served
in such capacity since June,  1989. 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. Mr. Willmott
is also a Director of Intervest Bancshares Corporation.

Wesley T. Wood,  age 55, serves as a Director of the Company,  and has served in
such capacity since April,  1992. 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  Bancshares
Corporation,  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 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. Jean Dansker is the wife of Jerome
Dansker and the mother of Lowell S. Dansker and Mrs. Bergman.

Item 11.  Executive Compensation

Prior to July 1, 1995, no compensation was paid to or accrued by the Company for
any  executive  officer or  director  of the  Company  (other  than fees paid to
directors for attending Board meetings). Each of the directors receives a fee of
$250 for each meeting of the Board of Directors he attends. Effective as of July
1, 1995,  the Company  entered  into an  employment  agreement  with Mr.  Jerome
Dansker, its Executive vice President.  The agreement is for a term of ten years
and  provides  for the  payment  of an annual  salary in the  present  amount of
$140,450  which  is  subject  to  increase  annually  by six  percent  or by the
percentage  increase in the consumer price index, if higher.  The agreement also
provides  for monthly  expense  account  payments,  the use of a car and medical
benefits. In the event of Mr. Dansker's death or disability, monthly payments of
one-half of the amount which  otherwise would have been paid to Mr. Dansker will
continue  until the  greater of (i) the balance of the term of  employment,  and
(ii) three years.


                                       29

<PAGE>



Item 12.  Security Ownership of Certain Beneficial Owners and Management

The following table sets forth, as of February 28, 1998,  information concerning
the ownership of the  outstanding  common stock of the Company,  all of which is
beneficially owned by the three individuals listed below:
<TABLE>
<CAPTION>

Name and Address of Beneficial Owner      Amount and Nature of Beneficial Ownership                        Percent of Class
- - ------------------------------------      -----------------------------------------                        ----------------
<S>                                                                  <C>                                             <C>
      Lowell S. Dansker.....................                         15.92 shares (1)                                 50.0%
      360 West 55th Street
      New York, New York 10019

      Lawrence G. Bergman................                             3.79 shares                                     11.9%
      201 East 62nd Street,
      New York, New York 10021

      Helene D. Bergman...................                           12.13 shares (2)                                 38.1%
                                                                     ------------                                    ------
      201 East 62nd Street,
      New York, New York 10021
Total Outstanding............................                        31.84 shares                                    100.0%
                                                                      =============                                  ======
</TABLE>

(1) Of the 15.92 shares beneficially owned by Mr. Dansker, 0.40 shares are owned
by Mr.  Dansker as  custodian  for his two children  under the Uniform  Gifts to
Minors Act of the State of New York.

(2) Of the 12.13  shares  beneficially  owned by Mrs.  Bergman,  0.40 shares are
owned by her as custodian for her two children under the Uniform Gifts to Minors
Act of the State of New York.

Item 13.  Certain Relationships and Related Transactions

During 1995, Capital Holding Company and New York Properties Trust sold to third
parties four properties subject to mortgages held by the Company.  In connection
with  those  sales the  Company's  mortgages  were  refinanced  and the  Company
acquired first mortgages totaling $9,670,000.

An annual  mortgage  servicing  fee which is based on certain  percentage of the
face amount of mortgages  receivable  is paid by the Company  monthly to Capital
Holding  Company,  an  affiliate of the  Company.  The services  provided to the
Company by Capital Holding Company in consideration for such mortgage  servicing
fee include (i) the  collection  of  mortgages  receivable,  (ii) the payment of
mortgages  payable,  (iii) the  payment  of  property  taxes  for the  mortgaged
premises after receipt of such tax payments from mortgagors and (iv) the payment
of property  insurance  premiums for the mortgaged  properties  after receipt of
such insurance payments from mortgagors.  For the fiscal year ended December 31,
1997, the amount of the mortgage servicing fee paid by the Company was $264,000.

Mr. William F. Holly, who is a director of the Company,  also serves as Chairman
of the Board and Chief Executive  Officer of Sage, Rutty & Co., Inc., which firm
has acted as an  underwriter  in  connection  with the  Company's  offerings  of
debentures, including the offering of debentures conducted during fiscal 1997.

                                     PART IV

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

(a)   (1)    Financial Statements:

             See Item 8 "Financial Statements and Supplementary Data"

(a)   (2)    Financial Statement Schedules: IV - Mortgage Loans on Real Estate



                                       30

<PAGE>



             All  other   schedules   have  been   omitted   because   they  are
             inapplicable,  not required,  or the information is included in the
             Financial Statements or Notes thereto.

(a)   (3)    Exhibits:

      3.1 Certificate of Incorporation of the Company, incorporated by reference
to the  Company's  Registration  Statement on Form S-18 (File No.  33-27404-NY),
declared effective on May 12, 1989.

      3.2 By-laws of the Company,  incorporated  by  reference to the  Company's
Registration  Statement on Form S-11 (File No. 33-39971),  declared effective on
May 13, 1991.

      4.1 Form of  Indenture  between  the Company  and First  American  Bank of
Georgia, as trustee, dated as of October 15, 1989,  incorporated by reference to
the  Company's  Registration  Statement on Form S-11 (No.  33- 30758),  declared
effective on October 4, 1989.

      4.2 Form of  Indenture  between  the Company  and First  American  Bank of
Georgia,  as trustee,  dated as of April 15, 1990,  incorporated by reference to
the  Company's  Registration  Statement on Form S-11 (No.  33- 33500),  declared
effective on March 28, 1990.

      4.3 Form of  Indenture  between  the Company  and First  American  Bank of
Georgia, as trustee, dated as of June 1, 1991,  incorporated by reference to the
Company's  Registration  Statement  on  Form  S-11  (No.  33-  39971),  declared
effective on May 13, 1991.

      4.4 Form of  Indenture  between the  Company and The Bank of New York,  as
trustee,  dated as of March 1, 1992,  incorporated by reference to the Company's
Registration  Statement on Form S-11 (File No. 33-44085),  declared effective on
February 20, 1992.

      4.5 Form of  Indenture  between the  Company and The Bank of New York,  as
trustee,  dated as of July 1, 1992,  incorporated  by reference to the Company's
Registration  Statement on Form S-11 (File No. 33-47801),  declared effective on
June 29, 1992.

      4.6 Form of  Indenture  between the  Company and The Bank of New York,  as
trustee,  dated as of  September,  15,  1993,  incorporated  by reference to the
Company's Registration Statement on Form S-11 (File No.
33-65812), declared effective on September 13, 1993.

      4.7 Form of  Indenture  between the  Company and The Bank of New York,  as
trustee,  dated  as of  February  1,  1994,  incorporated  by  reference  to the
Company's  Registration  Statement  on Form S-11 (File No.  33-73108),  declared
effective on January 28, 1994.

      4.8 Form of  Indenture  between the  Company and The Bank of New York,  as
trustee,  dated  as of  November  1,  1994,  incorporated  by  reference  to the
Company's Registration Statement on Form-S11 (File No.
33-84812), declared effective on October 28, 1994.

      4.9 Form of  Indenture  between the  Company and The Bank of New York,  as
trustee,  dated as of June 1, 1995,  incorporated  by reference to the Company's
Registration Statement on Form-S11 (File No. 33-90596) declared effective on May
12, 1995.

      4.10 Form of  Indenture  between the Company and The Bank of New York,  as
trustee,  dated  as of  November  1,  1995,  incorporated  by  reference  to the
Company's Registration Statement on Form S-11 (File No.
33-96662), declared effective on October 19, 1995.




                                       31

<PAGE>



      4.11 Form of  Indenture  between the Company and The Bank of New York,  as
trustee,  dated as of June 1, 1996,  incorporated  by reference to the Company's
Registration  Statement on Form S-11 (File No. 333-2459),  declared effective on
May 10, 1996.

      4.12 Form of  Indenture  between the Company and The Bank of New York,  as
trustee,  dated  as of  November  1,  1996,  incorporated  by  reference  to the
Company's Registration Statement on Form S-11 (File No.
333-11413), declared effective on October 15, 1996.

      4.13 Form of  Indenture  between the Company and The Bank of New York,  as
trustee,  dated as of May 1, 1997,  incorporated  by reference to the  Company's
Registration Statement on Form S-11 (File No. 333-23093),  declared effective on
April 30, 1997.

      4.14  Agreements of Resignation,  Appointment  and Acceptance  dated as of
April 30, 1992, by and among the Company,  First American Bank of Georgia,  N.A.
and The Bank of New York,  incorporated  by  reference to the  Company's  annual
report on Form 10K for the year ended  December 31, 1992 wherein such  documents
were filed as exhibit 4.8.

      10.0 Employment  Agreement between the Company and Jerome Dansker dated as
of July  1,  1995,  incorporated  by  reference  to the  Company's  Registration
Statement on Form S-11 (File #33-96662), declared effective on October 19, 1995.

      22.   List of Subsidiaries.

      27.    Financial Data Schedule

(b)   Reports on Form 8-K:

      None


                                       32

<PAGE>



                                   SIGNATURES

PURSUANT to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                   INTERVEST CORPORATION OF NEW YORK


Dated: March 27, 1998            By:        /S/ Lowell S. Dansker
                                              ---------------------
                                                  Lowell S. Dansker, President

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

Signatures
- - ----------
                                        President
                                        (Principal Executive Officer),
/S/ Lowell S. Dansker                   Treasurer (Principal Financial
Lowell S. Dansker                       Officer and Principal Accounting
Dated: March 27, 1998                   Officer) and Director


/S/ Lawrence G. Bergman                 Vice President
Lawrence G. Bergman                     Secretary and Director
Dated: March 27, 1998


                                        Director
Michael A. Callen
Dated: March   , 1998


/S/ Jerome Dansker                      Director, Executive Vice President
Jerome Dansker
Dated: March 27, 1998


                                        Director
Milton F. Gidge
Dated: March   , 1998


/S/ William F. Holly                    Director
William F. Holly
Dated: March 27, 1998


                                        Director
David J. Willmott
Dated: March   , 1998


/S/ Wesley T. Wood                      Director
Wesley T. Wood
Dated: March 27, 1998



                                       33

<PAGE>




Supplemental Information to be Furnished with Reports Filled Pursuant to Section
15(d) of the Act by Registrants Which Have Not Registered Securities Pursuant to
Section 12 of the Act:


Registrant  does not  distribute  annual  proxy  statements  to  holders  of its
Debentures.  The annual report to holders of its  Debentures has not as yet been
distributed.

When the annual report has been  distributed to the holders of Debentures,  four
copies will be sent to the Commission.


                                       34

<PAGE>

DESCRIPTION     EXHIBIT 27 - FINANCIAL DATA SCHEDULE

LEGEND
this schedule contains information extracted from form 10-K december 31, 1997,
and is qualified in its entirety by reference such financial statements.
LEGEND
MULTIPLIER 1,000
<TABLE>
<S>                             <C>
PERIOD-TYPE                   12-MOS
FISCAL-YEAR-END                          DEC-31-1997
PERIOD-END                               DEC-30-1997
CASH                                          15,596
SECURITIES                                         0
RECEIVABLES                                   74,316
ALLOWANCES                                         0
INVENTORY                                          0
CURRENT-ASSETS                                     0
PP&E                                               0
DEPRECIATION                                       0
TOTAL-ASSETS                                  95,571
CURRENT-LIABILITIES                                0
BONDS                                         78,000
PREFERRED-MANDATORY                                0
PREFERRED                                          0
COMMON                                         2,000
OTHER-SE                                       8,521
TOTAL-LIABILITY-AND-EQUITY                    95,571
SALES                                              0
TOTAL-REVENUES                                10,731
CGS                                                0
TOTAL-COSTS                                        0
OTHER-EXPENSES                                 1,731
LOSS-PROVISION                                     0
INTEREST-EXPENSE                               8,181
INCOME-PRETAX                                    819
INCOME-TAX                                       373
INCOME-CONTINUING                                  0
DISCONTINUED                                       0
EXTRAORDINARY                                      0
CHANGES                                            0
NET-INCOME                                       446
EPS-PRIMARY                                        0
EPS-DILUTED                                        0
</TABLE>
<PAGE>



                                                                      Exhibit 22



                                  Subsidiaries



                                                        State of
           Name                                        Incorporation
           ----                                        -------------

           Intervest Distribution Corporation          New York
           Intervest Realty Servicing Corporation      New York


                                       35

<PAGE>


        ANNEX F - INTERVEST CORPORATION OF NEW YORK REPORT ON FORM 10-Q
<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q


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

                    For the quarter ended September 30, 1999

                                       OR

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

                        For the transition period from to


                       Commission File Number 33-22976-NY

                        INTERVEST CORPORATION OF NEW YORK
- - --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)


                 New York                               13-3415815
    (State or other jurisdiction of                  (I.R.S. Employer
     incorporation or organization)                 Identification No.)


10 Rockefeller Plaza, New York, New York                10020-1903
- - --------------------------------------------------------------------------------
(Address of principal executive offices)                (Zip Code)


Registrant's telephone number, including area code     (212)218-2800
- - --------------------------------------------------------------------------------

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

Indicate the number of shares outstanding of each of the Registrant's classes of
Common Stock as of the latest practicable date.

   Class of Common Stock                       Outstanding at September 30, 1999
   ---------------------                       ---------------------------------
   Common Stock: No Par Value                  31.84 Shares
   Class B Stock: No Par Value                 15.89 Shares

                                       1


<PAGE>

                         PART I - FINANCIAL INFORMATION
                         ------------------------------



Item 1. Financial Statements

Results for the three  months and for the nine months ended  September  30, 1999
and 1998 include, in the opinion of management, all adjustments (consisting only
of normal recurring  accruals)  necessary for a fair presentation of the results
for such interim  periods.  Results for the three months and for the nine months
ended September 30, 1999 and 1998 are not necessarily  indicative of the results
for the full years.

                                       2

<PAGE>


               INTERVEST CORPORATION OF NEW YORK AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>

                                                                              September 30,           December 31,
                                                                                  1999                    1998
                                                                                  ----                    ----
                                                                               (Unaudited)
<S>                                                                            <C>                      <C>
ASSETS

         Cash and cash equivalents                                             $41,630,000              $27,426,000
         Mortgages receivable, including due from affiliates
              of $500,000 in 1998 (notes 2,4 and 5)                             52,353,000               67,533,000
         Deferred debenture offering costs, net of accumulated
              amortization of $3,529,000 and $3,482,000 (Note 2)                 3,462,000                3,646,000
         Other assets (Note 7)                                                   1,102,000                1,282,000
                                                                            --------------            -------------
         TOTAL ASSETS                                                          $98,547,000              $99,887,000
                                                                              ============              ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES

         Accounts payable and accrued expenses                                $    112,000             $    169,000
         Mortgage escrow deposits                                                1,978,000                2,035,000
         Subordinated debentures payable (Note 3)                               77,400,000               80,300,000
         Debenture interest payable at maturity (Note 3)                         6,602,000                5,491,000
         Deferred mortgage interest and fees                                       276,000                  324,000
                                                                             -------------            -------------
         TOTAL LIABILITIES                                                      86,368,000               88,319,000
                                                                               -----------              -----------

Commitments and other matters (Note 6)

STOCKHOLDERS' EQUITY
         Common stock, no par value; authorized 200 shares;
              issued and outstanding 32 shares                                   2,000,000                2,000,000
         Class B stock, no par value; authorized 100 shares;
              issued and outstanding 16 shares                                     100,000                  100,000
         Additional paid-in capital                                              3,509,000                3,509,000
         Retained earnings                                                       6,570,000                5,959,000
                                                                            --------------            -------------
         TOTAL STOCKHOLDERS' EQUITY                                             12,179,000               11,568,000
                                                                             -------------             ------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                     $98,547,000              $99,887,000
                                                                               ===========              ===========
</TABLE>

See notes to financial statements

                                       3

<PAGE>


               INTERVEST CORPORATION OF NEW YORK AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                              AND RETAINED EARNINGS
<TABLE>
<CAPTION>

                                                         Three Months Ended                       Nine Months Ended
                                                           September 30,                            September 30,
                                                           -------------                            -------------
                                                      1999               1998                    1999           1998
                                                      ----               ----                    ----           ----
                                                             (Unaudited)                                (Unaudited)
REVENUE

     Interest income
<S>                                          <C>                     <C>                  <C>               <C>
          Affiliates                         $        4,000          $   219,000          $    29,000       $   606,000
     Others                                       2,582,000            2,551,000            7,688,000         7,777,000
                                                  ---------           ----------            ---------         ---------
                                                  2,586,000            2,770,000            7,717,000         8,383,000

     Other income (Note 5)                          322,000              227,000              663,000           527,000
     Gain on early repayment of discounted
         mortgages receivable (Note 4)               67,000              142,000              369,000           279,000
                                                -----------           ----------           ----------        ----------
                                                  2,975,000            3,139,000            8,749,000         9,189,000
                                                  ---------            ---------            ---------         ---------

EXPENSES

     Interest                                     2,044,000            2,147,000            6,121,000         6,416,000
     General and administrative (Note 5)            280,000              206,000              820,000           570,000
     Amortization of deferred debenture
         offering costs (Note 2)                    225,000              223,000              678,000           671,000
     Depreciation expense                             1,000                                     3,000
                                               ------------     ----------------         ------------
                                                  2,550,000            2,576,000            7,622,000         7,657,000
                                                  ---------            ---------            ---------         ---------

Income before income taxes                          425,000              563,000            1,127,000         1,532,000
Provision for income taxes (Note 7)                 195,000              259,000              516,000           703,000
                                                 ----------           ----------         ------------       -----------

NET INCOME                                          230,000              304,000              611,000           829,000
Retained earnings - beginning                     6,340,000            5,537,000            5,959,000         5,012,000
                                                -----------          -----------          -----------       -----------
RETAINED EARNINGS - END                          $6,570,000           $5,841,000           $6,570,000        $5,841,000
                                                 ==========           ==========           ==========        ==========
</TABLE>

See notes to financial statements

                                       4

<PAGE>


               INTERVEST CORPORATION OF NEW YORK AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>

                                                                                  Nine Months Ended
                                                                                   September 30,
                                                                                   -------------
                                                                           1999                       1998
                                                                           ----                       ----
                                                                                       (Unaudited)
OPERATING ACTIVITIES

<S>                                                                       <C>                        <C>
         Net income                                                       $611,000                   $829,000
         Adjustments to reconcile net income to net
            Cash provided by operating activities:
         Amortization of discount on mortgages receivable                 (250,000)                  (442,000)
         Amortization of deferred debenture offering costs                 678,000                    671,000
         Gain on early repayment of discounted mortgages                  (369,000)                  (279,000)
         Changes in operating assets and liabilities:
             Other assets                                                  180,000                     17,000
             Accounts payable and accrued liabilities                      (57,000)                   277,000
             Mortgage escrow deposits                                      (57,000)                   500,000
             Debenture interest payable at maturity                      1,111,000                    987,000
             Deferred mortgage interest and fees                           (48,000)                   (42,000)
                                                                        -----------               ------------

NET CASH PROVIDED BY OPERATING ACTIVITIES                                1,799,000                  2,518,000
                                                                         ----------                 ---------

INVESTING ACTIVITIES

         Collection of mortgages receivable                             37,807,000                 35,132,000
         Mortgages receivable acquired
             Properties owned by affiliates                                                        (2,000,000)
             Properties owned by others                                (22,008,000)               (33,918,000)
                                                                       ------------               ------------
NET CASH PROVIDED BY (USED IN) INVESTING
          ACTIVITIES                                                    15,799,000                   (786,000)
                                                                      ------------              --------------

FINANCING ACTIVITIES

         Proceeds from issuance of Class B Stock                                                      100,000
         Proceeds from subordinated debenture offerings                  7,100,000
         Payment of debenture offering costs                              (494,000)
         Principal payments of subordinated debentures                 (10,000,000)                (1,000,000)
                                                                    ---------------              -------------
NET CASH (USED IN) FINANCING ACTIVITIES                                 (3,394,000)                  (900,000)
                                                                   ----------------             --------------

INCREASE IN CASH AND CASH EQUIVALENTS                                   14,204,000                    832,000
Cash and cash equivalents at beginning of period                        27,426,000                 15,596,000
                                                                       -----------               ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                             $41,630,000                $16,428,000
                                                                       ===========                ===========
</TABLE>

See notes to financial statements

                                       5

<PAGE>



               INTERVEST CORPORATION OF NEW YORK AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                (Unaudited with Respect to the Nine Month Periods
                       Ended September 30, 1999 and 1998)


(NOTE 1) - The Company:

Intervest  Corporation  of New York  (the  "Company")  was  formed  by Lowell S.
Dansker,  Lawrence G.  Bergman and Helene D. Bergman for the purpose of engaging
in the real estate  business,  including  the  acquisition  and purchase of real
estate mortgage loans.

(NOTE 2) - Significant Accounting Policies:

         (a)      Consolidation Policy:

                  The   financial   statements   include  the  accounts  of  all
subsidiaries. Material inter-company items are eliminated in consolidation.

         (b)      Mortgage Loans:

                  Loans are stated at their outstanding principal balances,  net
of any deferred fees or costs on originated  loans and unamortized  discounts on
purchased  loans.  Interest income is accrued on the unpaid  principal  balance.
Discounts are amortized to income over the life of the related receivables using
the  constant  interest  method.  Loan  origination  fees net of certain  direct
origination  costs are deferred and  recognized as an adjustment of the yield of
the related loans.

         (c)      Allowance for losses:

                  An  allowance  for loss  related to loans that are impaired is
based on discounted cash flows using the loan's initial effective  interest rate
or the fair value of the  collateral.  Management's  periodic  evaluation of the
need for, or 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  (including  the timing of future
payments),  the estimated value of the underlying  collateral and other relevant
factors.  This  evaluation  is  inherently  subjective  as it requires  material
estimates  including the amounts and timing of future cash flows  expected to be
received on any impaired loans that may be  susceptible  to significant  change.
For financial  reporting  purposes  mortgages  are deemed to be delinquent  when
payment of either principal or interest is more than 90 days past due.

         (d)      Deferred debenture offering costs:

                  Costs  relating to offerings of debentures  are amortized over
the terms of the  debentures  based on  serial  maturities.  Deferred  debenture
offering costs consist primarily of underwriter's commissions.

                                       6

<PAGE>


               INTERVEST CORPORATION OF NEW YORK AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                (Unaudited with Respect to the Nine Month Periods
                       Ended September 30, 1999 and 1998)



(NOTE 2) - Significant Accounting Policies: (continued)


          (e)     Statement of cash flows:

                  For  purposes  of the  statement  of cash  flows,  the Company
considers all highly liquid  instruments  purchased with an original maturity of
three months or less to be cash equivalents. Interest and income taxes were paid
as follows:
<TABLE>
<CAPTION>

      Nine Months Ended September 30,                          Interest             Income Taxes
      -------------------------------                          --------             ------------

<S>                <C>                                         <C>                    <C>
                   1999.....................................   $5,011,000             $ 624,000
                   1998.....................................    5,430,000               417,000
</TABLE>

         (f)      Estimated fair value of financial instruments:

                  The Company  considers  the  carrying  amounts  presented  for
mortgages  receivable and  subordinated  debentures  payable on the consolidated
balance  sheets to be  reasonable  approximations  of fair value.  The Company's
variable or floating  interest  rates on large portions of its  receivables  and
payables  approximate those which would prevail in current market  transactions.
Considerable  judgement is necessarily  required in interpreting  market data to
develop the  estimates of fair value,  and  accordingly,  the  estimates are not
necessarily  indicative  of the  amounts  that the  Company  could  realize in a
current market transaction.

         (g)      Use of estimates:

                  The  preparation  of financial  statements in conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
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.

         (h)      Concentration of credit risk:

                  (1) The Company  places its temporary  cash  investments  with
higher  credit-quality  financial  institutions,   including  banks,  which  are
affiliated with the Company and in governmental  obligations.  Such  investments
are  generally  in excess  of the FDIC  insurance  limit.  The  Company  has not
experienced any losses from such investments.

                                       7

<PAGE>



               INTERVEST CORPORATION OF NEW YORK AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                (Unaudited with Respect to the Nine Month Periods
                       Ended September 30, 1999 and 1998)


(NOTE 2) - Significant Accounting Policies: (continued)

                  (2) The Company's mortgage portfolio is composed predominantly
of mortgages on multi-family  residential  properties in the New York City area,
most of which are subject to  applicable  rent  control  and rent  stabilization
statutes and  regulations.  In both cases,  any increases in rent are subject to
specific  limitations.  As such,  properties of the nature of those constituting
the  most  significant  portion  of the  Company's  mortgage  portfolio  are not
affected  by the general  movement  of real estate  values in the same manner as
other income-producing properties, although there can be no assurances that this
will continue, the rental housing market in New York City remains stable.

(NOTE 3) - Subordinated Debentures Payable:

The Company's  Registered  Floating Rate  Redeemable  Debentures  consist of the
following:

<TABLE>
<CAPTION>

                                                                    September 30,              December 31,
                                                                        1999                      1998
                                                                    -------------              ------------

<S>                                                                <C>                          <C>
      Series 5/13/91, interest at 2% above prime.................. $           0                $5,000,000
      Series 2/20/92, interest at 2% above prime..................             0                 4,500,000
      Series 6/29/92, interest at 2% above prime..................     7,000,000                 7,000,000
      Series 9/13/93, interest at 2% above prime..................     8,000,000                 8,000,000
      Series 1/28/94, interest at 2% above prime..................     4,500,000                 4,500,000
      Series 10/28/94, interest at 2% above prime.................     4,500,000                 4,500,000
      Series 5/12/95, interest at 2% above prime..................     9,000,000                 9,000,000
      Series 10/19/95, interest at 2% above prime.................     9,000,000                 9,000,000
      Series 5/10/96, interest at 2% above prime..................    10,000,000                10,000,000
      Series 10/15/96, interest at 2% above prime.................     5,500,000                 5,500,000
      Series 4/30/97, interest at 9%..............................             0                   500,000
      Series 4/30/97, interest at 1% above prime..................     8,000,000                 8,000,000
      Series 11/10/98, interest at 8%.............................     1,400,000                 1,400,000
      Series 11/10/98, interest at 8 1/2%.........................     1,400,000                 1,400,000
      Series 11/10/98, interest at 9%.............................     2,600,000                 2,000,000
      Series 6/28/99, interest at 8%..............................     2,500,000                         0
      Series 6/28/99, interest at 8 1/2%..........................     2,000,000                         0
      Series 6/28/99, interest at 9%..............................     2,000,000                         0
                                                                   -------------       -------------------
                                                                     $77,400,000               $80,300,000
</TABLE>

"Prime" refers to the prime rate of Chase Manhattan Bank.

                                       8





               INTERVEST CORPORATION OF NEW YORK AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                (Unaudited with Respect to the Nine Month Periods
                       Ended September 30, 1999 and 1998)


(NOTE 3) - Subordinated Debentures Payable (continued):

Prime was 8 1/4% on September  30, 1999 and 7 3/4% on December 31, 1998.  Series
6/29/92  has  maximum  interest of 14% and Series  9/13/93,  1/28/94,  10/28/94,
5/12/95,  10/19/95,  5/10/96,  10/15/96  and  4/30/97  due  October 1, 2005 have
maximum interest of 12%.

Payment of interest on an aggregate of  $22,410,000  of  debentures  is deferred
until maturity and such deferred  interest earns interest.  Any debenture holder
who has  deferred  receipt of  interest  may at any time  elect to  receive  the
deferred interest and subsequently receive regular payments of interest,  except
holders of Series 11/10/98 and Series 6/28/99.

The debentures  may be redeemed,  in whole or in part, at any time at the option
of the Company. For debentures issued after 1996,  redemption would generally be
at a premium of 1% or 2% if the redemption is prior to 2000. Series 11/10/98 and
Series  6/28/99  debenture  holders can require the Company to  repurchase up to
$100,000  principal  amount of debentures plus accrued  interest each year after
January 1, 2000 and July 1, 2002, respectively.

The debentures are unsecured and  subordinated  to all present and future senior
indebtedness, as defined.

Maturities of debentures are summarized as follows:
<TABLE>
<CAPTION>

              Year Ending December 31,                                    September 30, 1999
              ------------------------                                    ------------------

<S>               <C>                                                         <C>
                  1999.................................................       $         0
                  2000.................................................         7,000,000
                  2001.................................................         9,400,000
                  2002.................................................         7,000,000
                  2003.................................................         5,900,000
                  Thereafter until 2005.................................       48,100,000
                                                                              -----------
                  Total.................................................      $77,400,000
                                                                              ===========
</TABLE>

                                       9
<PAGE>



               INTERVEST CORPORATION OF NEW YORK AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                (Unaudited with Respect to the Nine Month Periods
                       Ended September 30, 1999 and 1998)

(NOTE 4) - Mortgages Receivable:

Information as to mortgages receivable is summarized as follows:
<TABLE>
<CAPTION>

                                                      September 30, 1999       December 31, 1998
                                                      ------------------       -----------------
<S>                                                         <C>                      <C>
         First Mortgages................................    $47,127,000              $67,574,000
         Junior Mortgages.............................        5,680,000                  500,000
                                                            -----------             ------------
                                                             52,807,000               68,074,000

         Less Unearned Discount......................           454,000                  541,000
                                                         --------------           --------------
         Total..........................................    $52,353,000              $67,533,000
                                                            ===========              ===========
</TABLE>


Interest rates on mortgages  range from 6% to 24%.  Certain  mortgages have been
discounted utilizing rates ranging from 8% to 14%.

During the first nine months of 1999 and 1998,  certain  mortgages  were paid in
full prior to their maturity date.  This resulted in the  recognition of a gain,
which  represents the balance of the  unamortized  discount  applicable to these
mortgages.

Annual  maturities  of  mortgages  receivable  during  the next  five  years are
summarized as follows:
<TABLE>
<CAPTION>

              Year Ending December 31,                                    September 30, 1999
              ------------------------                                    ------------------

<S>               <C>                                                         <C>
                  1999..................................................      $ 9,113,000
                  2000..................................................       14,907,000
                  2001.................................................         8,775,000
                  2002.................................................         2,270,000
                  2003.................................................         1,935,000
                  Thereafter until 2015.................................       15,807,000
                                                                             ------------
                  Total..................................................     $52,807,000
                                                                             ============
</TABLE>

The Company  evaluates its portfolio of mortgage  loans on an individual  basis,
comparing  the amount at which the  investment  is carried to its  estimated net
realizable  value.  At the respective  balance sheet dates,  no allowances  were
required.

(NOTE 5) - Related Party Transactions:

During the first nine months of 1999, the Company  acquired  first  mortgages in
the  aggregate   principal  amount  of  $5,629,000  from  Intervest   Bancshares
Corporation, an affiliate of the Company.

Other income  includes fees of $135,000 and $4,000 from  affiliates for the nine
months ended September 30, 1999 and 1998, respectively.

                                       10


<PAGE>

               INTERVEST CORPORATION OF NEW YORK AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                (Unaudited with Respect to the Nine Month Periods
                       Ended September 30, 1999 and 1998)

(NOTE 5) - Related Party Transactions: (continued)

The Company utilized  personnel and other facilities of affiliated  entities and
was charged  service  fees for general and  administrative  expenses for placing
mortgages,  servicing mortgages and distributing debenture interest checks. Such
fees  amounted  to  $224,000  for the nine  months  ended  September  30,  1998.
Management  believes  these service fees are  reasonable.  Effective  January 1,
1999,  personnel  performing  the services  became  employees of the Company and
accordingly,  the affliated entities  discontinued  charging service fees to the
Company.

The Company participates with Intervest Bank in one mortgage. The balance of the
Company's  participation  in the mortgage was $272,000 and $237,000 at September
30, 1999 and December 31, 1998,  respectively.  The  stockholders of the Company
are officers, directors and stockholders of the parent of Intervest Bank.

(NOTE 6) - Commitments:

     (a) Office lease:

The  Company  occupies  its office  space  under a lease,  which  terminates  on
September  30, 2004. In addition to minimum rents the Company is required to pay
its  proportionate  share of increases in the  building's  real estate taxes and
costs of operation and maintenance as additional  rent. Rent expense amounted to
$133,000 for both nine months ended September 30, 1999 and 1998.
<TABLE>
<CAPTION>

Future minimum rents under the lease are as follows:
                  Year Ending December 31                                  September 30,1999
                  -----------------------                                  -----------------
<S>               <C>                                                            <C>
                  1999.......................................................    $ 43,726
                  2000.......................................................     179,134
                  2001.......................................................     191,828
                  2002.......................................................     191,828
                  2003.......................................................     191,828
                  Thereafter.................................................     143,871
                  Total........................................................  $942,215
</TABLE>

   (b) Employment agreement:

Effective as of July 1, 1995, the Company  entered into an employment  agreement
with its Executive Vice President for a term of ten years at an annual salary in
the present  amount of  $157,810,  which is subject to increase  annually by six
percent or by the percentage increase in the consumer price index, if higher. In
the event of the executive's  death or disability,  one-half of this amount will
continue to be paid for a term as defined in the agreement.

Effective  August 3, 1998,  the Company  modified  the  employment  agreement to
provide for additional  compensation of $1,000 per month for each $10,000,000 of
gross assets of the Company in excess of $100,000,000.

                                       11


<PAGE>

               INTERVEST CORPORATION OF NEW YORK AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                (Unaudited with Respect to the Nine month Periods
                       Ended September 30, 1999 and 1998)


(Note 7) - Income Taxes:

The Company has provided for income taxes in the periods  presented based on the
federal, state and city tax rates in effect for these periods.

The provision for income taxes consists of the following components:

<TABLE>
<CAPTION>

                                                                                 Nine Months Ended
                                                                                   September 30,
                                                                                 -----------------
                                                                          1999                     1998
                                                                          ----                     ----
      Current taxes:
<S>                                                                      <C>                      <C>
           Federal.................................................      $308,000                 $418,000
           State and local.......................................         205,000                  278,000

      Deferred taxes:
           Federal............................................              2,000                    4,000
           State and local..................................                1,000                    3,000
                                                                     ------------              -----------
           Total tax provision..................................         $516,000                 $703,000
                                                                         ========                 ========
</TABLE>



Temporary  differences  exist between  financial  accounting  and tax reporting,
which result in a net deferred asset, included in other assets, as follows:
<TABLE>
<CAPTION>

                                                           September 30, 1999            December 31, 1998
                                                           ------------------            -----------------
<S>                                                               <C>                             <C>
         Debenture underwriting commissions...................    $         0                     $  3,000
         Deferred fees and interest                                    44,000                       45,000
         Discount on mortgages receivable                             (17,000)                     (18,000)
                                                                      --------                     --------
                                                       Total      $    27,000                     $ 30,000
                                                                  ===========                     ========
</TABLE>


                                       12









<PAGE>

               INTERVEST CORPORATION OF NEW YORK AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                (Unaudited with Respect to the Nine Month Periods
                       Ended September 30, 1999 and 1998)


(NOTE 7) - Income Taxes: (continued)

The amounts of income  taxes  provided  varied  from the amounts  which would be
"expected"  to be provided at the statutory  federal  income tax rates in effect
for the following reasons:
<TABLE>
<CAPTION>

                                                                                     Nine Months Ended
                                                                                      September 30,
                                                                                     -----------------
                                                                                1999                   1998
                                                                                ----                   ----

<S>                                                                          <C>                     <C>
      Tax computed based upon the statutory federal tax rate...............  $383,000                $521,000
      State and local income tax, net of federal income tax benefit........   137,000                 186,000
      Non-taxable income ..................................................    (8,000)                 (4,000)
      Other................................................................     4,000
                                                                             ----------              --------
      Total ..............................................................   $516,000                $703,000
                                                                             ==========              ========
</TABLE>


 (NOTE 8) - Subsequent Event

On October 18,  1999,  Intervest  Bancshares  Corporation,  an  affiliate of the
Company, agreed to acquire the Company. Shareholders of the Company are officers
of Intervest Bancshares Corporation and serve on the boards of both companies.

In the merger, which was approved by both Boards of Directors,  the Company will
receive an aggregate  of  1,250,000  shares of Class A common stock of Intervest
Bancshares  Corporation  in exchange  of all common  stock of the  Company.  The
merger,  which is  subject  to  regulatory  approvals,  as well as  approval  by
shareholders  of  Intervest  Bancshares  Corporation,  is  expected to be closed
before the end of this year.









                                       13


<PAGE>

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

Liquidity and Capital Resources:

The Company is engaged in the real estate  business,  including the  origination
and purchase of real estate mortgage loans, consisting of first mortgage, junior
mortgage and wraparound  mortgage loans. The Company's current investment policy
emphasizes the investment in mortgage loans on income producing properties.  The
majority of the Company's loans are expected to mature within approximately five
years.

The Company's liquidity is managed to ensure that sufficient funds are available
to meet  maturities  of  borrowings  or to make other  investments,  taking into
account  anticipated  cash flows and available  sources of funds.  The Company's
principal sources of funds have consisted of borrowings (principally through the
issuance of its subordinated debentures), mortgage repayments and cash flow from
ongoing  operations.  Total  stockholder's  equity  at  September  30,  1999 was
$12,179,000,  compared  with  $11,568,000  at  December  31,  1998.  The Company
considers its current  liquidity and additional  sources of funds  sufficient to
satisfy its outstanding commitments and its maturing liabilities.

On August 5, 1999,  the Company  completed  the sale of a $6,500,000 of Floating
Rate Redeemable Subordinated Debentures.

On October 18,  1999,  Intervest  Bancshares  Corporation,  an  affiliate of the
Company, agreed to acquire the Company. Shareholders of the Company are officers
of Intervest Bancshares Corporation and serve on the boards of both companies.

In the merger, which was approved by both Boards of Directors,  the Company will
receive an aggregate  of  1,250,000  shares of Class A common stock of Intervest
Bancshares  Corporation  in exchange  of all common  stock of the  Company.  The
merger,  which is  subject  to  regulatory  approvals,  as well as  approval  by
shareholders  of  Intervest  Bancshares  Corporation,  is  expected to be closed
before the end of this year.

Results of Operations:

Three Months Ended September 30, 1999 and 1998

For the three months ended  September 30, 1999 interest income was $2,586,000 as
compared to $2,770,000  for the same period a year ago. The decrease of $184,000
resulted  primarily from a decrease in mortgages  receivable from $75,823,000 at
September 30, 1998 to $52,353,000 at September 30, 1999 and lower interest rates
on certain mortgages.

Other  income for the 1999 period was  $322,000 as compared to $227,000  for the
1998  period.  The  increase  of $95,000  resulted  mainly  from an  increase in
mortgage fees, offset in part by a decrease in prepayment premiums.

Interest  expense for the 1999 period was  $2,044,000  as compared to $2,147,000
for the 1998  period.  The  decrease  of  $103,000  resulted  mainly  from lower
interest rates on debentures issued since November 1998.

General and administrative  expenses for 1999 period was $280,000 as compared to
$206,000 for 1998.  The increase of $74,000  resulted  mainly from  increases in
payroll expenses, offset in part by the elimination of management fees.

The  provision for income taxes are $195,000 and $259,000 for three months ended
September 30, 1999 and 1998,  respectively.  These  provisions  represent 46% of
pretax income for each period.

                                       14


<PAGE>

Nine Months Ended September 30, 1999 and 1998

For the nine months ended  September 30, 1999 interest  income was $7,717,000 as
compared to $8,383,000  for the same period a year ago. The decrease of $666,000
resulted  mainly from a decrease in  mortgages  receivable,  and lower  interest
rates on certain mortgages.

Other  income for the 1999 period was  $663,000 as compared to $527,000  for the
1998  period.  The  increase  of  $136,000  resulted  mainly from an increase in
mortgage fees, offset in part by a decrease in prepayment premiums.

Interest  expense for the 1999 period was  $6,121,000  as compared to $6,416,000
for the 1998  period.  The  decrease  of  $295,000  resulted  mainly  from lower
interest rates on debentures issued since November 1998.

General and administrative expenses for the 1999 period was $820,000 as compared
to $570,000 for 1998. The increase of $250,000 resulted mainly from increases in
payroll and advertising expenses offset in part by the elimination of management
fees.

The  provision  for income taxes are $516,000 and $703,000 for nine months ended
September 30, 1999 and 1998,  respectively.  These  provisions  represent 46% of
pretax income for each period.

Since the Company  intends to continue to expand its asset base,  including  its
mortgage portfolio,  it is anticipated that its interest income will continue to
grow.  To the  extent  that such  growth is funded in  reliance  upon  long-term
obligations,  such as the Debentures,  interest expense will likewise  increase.
Such increase will depend upon the principal amounts of the additional assets or
liabilities, as well as interest rates.

The Company is engaged in the real estate business and its results of operations
are affected by general  economic trends in real estate  markets,  as well as by
trends in the general  economy and the  movement  of interest  rates.  Since the
properties  underlying the Company's  mortgages are concentrated in the New York
City area,  the  economic  condition in that area can also have an impact on the
Company's operations.

The number of instances of prepayment of mortgage loans tends to increase during
periods of  declining  interest  rates and tends to decrease  during  periods of
increasing interest rates. Certain of the Company's mortgages include prepayment
provisions,  and others  prohibit  prepayment of indebtedness  entirely.  In any
event,  the  Company  believes  that  it  would  reinvest  the  proceeds  of any
prepayments  of mortgage  loans in new  mortgages  consistent  with its mortgage
investment policy.

The  rental  housing  market in New York City  remains  stable  and the  Company
expects that such properties will continue to appreciate in value with little or
no reduction in occupancy  rates. The Company's  mortgage  portfolio is composed
predominantly of mortgages on multi-family residential properties, most of which
are subject to  applicable  rent  control and rent  stabilization  statutes  and
regulations.  In both  cases,  any  increases  in rent are  subject to  specific
limitations.  As such,  properties of the nature of those  constituting the most
significant  portion of the Company's mortgage portfolio are not affected by the
general   movement  of  real   estate   values  in  the  same  manner  as  other
income-producing properties.

Business:

The Company is engaged in the real estate business and has historically invested
primarily  in real  estate  mortgage  loans  secured  by income  producing  real
property.  It is anticipated that a substantial  portion of the loans to be made
by the  Company  will be loans  with terms of  approximately  five  years.  Such
transactions  typically  require an  understanding of the underlying real estate
transaction and rapid  processing and funding as a principal basis for competing
in the making of these loans. The Company does not finance new construction.

                                       15


<PAGE>
At September 30, 1999, 66% of the outstanding  principal amount of the Company's
loans (net of discounts)  were secured by properties  located in the greater New
York  metropolitan  area.  The  balance of the  Company's  loans are  secured by
properties  located in  Connecticut,  Florida,  Georgia,  Maryland,  New Jersey,
suburbs of New York City, North Carolina, Pennsylvania and Virginia.

Certain of the  Company's  real estate  mortgage  loans bear interest at a fixed
rate. The balance of such loans bear interest at fluctuating rates.  Interest on
the loans is usually payable monthly.

The Company may also,  from time to time,  acquire  interests in real  property,
including fee interests.

Investment Policy-Operations:

The  Company's  current  investment  policy  related  to  mortgages   emphasizes
investments in short-term real estate mortgages secured by income producing real
property, located primarily in the greater New York metropolitan area.

The  properties  to be mortgaged  are  personally  inspected by  management  and
mortgage  loans  are  made  only  on  those   properties   where  management  is
knowledgeable as to operating income and expense.  The Company  generally relies
upon its management in connection with the valuation of properties. From time to
time, however,  it may engage independent  appraisers and other agents to assist
in determining the value of income-producing properties underlying mortgages, in
which case the costs  associated  with such services are  generally  paid by the
mortgagor.

Current Loan Status:

At September  30,  1999,  the Company had 43 real estate  mortgage  loans in its
portfolio,  totaling  $52,807,000  (face amount) in aggregate  principal amount.
Interest  rates on the mortgage  portfolio  range  between 6% and 24% per annum.
Certain  mortgages have been  discounted  utilizing rates between 8% and 14% per
annum.

Certain  information  concerning  the Company's  mortgage  loans  outstanding at
September 30, 1999 is set forth below:
<TABLE>
<CAPTION>

                                                            Carrying
                                                           Amount of
                                                            Mortgage                                   No. of
                                                              Loans               Prior Liens           Loans
                                                              -----               -----------           -----

<S>                                                         <C>               <C>                         <C>
      First Mortgage Loans................................  $46,673,000       $              0            38
      Junior Mortgages...................................     5,680,000             35,389,000             5


                                                            -----------            -----------            --
      Total...............................................  $52,353,000            $35,389,000            43
                                                            ===========            ===========            ==

</TABLE>



The historical cost of the mortgage loans,  which  originated in connection with
the sale of real  estate  includes a discount to reflect an  appropriate  market
interest rate at the date of origination.

                                       16


<PAGE>
Year 2000 Readiness Disclosure:

The Year 2000 issue is the result of computer programs, which were written using
two digits rather than four digits to define the  applicable  year. As a result,
such  programs  may  recognize a date using "00" as the year 1900 instead of the
year 2000, which could result in system failures or miscalculations.

The  Company's  operations  are real  estate  related and are handled by desktop
computer  processing.  Such processing utilizes third-party  software.  Software
that  is  used  to  process  the   Company's   general   ledger,   general  cash
disbursements,  cash  receipts  and  loan  accounting  is Year  2000  compliant.
Incidental  calculations  are  performed  on  spreadsheets,  which  are not date
dependent.  The Company's ability to produce revenues is also not dependent upon
computer systems.

The Company also has  subordinated  debentures for which the Company relies on a
third-party  vendor to provide registrar and trustee  services.  Such vendor has
informed the Company that it has completed its testing phase of mission-critical
systems,  and has  determined  that these  systems are year 2000  compliant.  In
connection with the debentures,  the Company  utilizes  third-party  software to
generate checks for the payment of interest to the debenture  holders.  The Year
2000 compliant version of this software has been installed and tested.

Notwithstanding  the above,  there can be no  assurance  that all  hardware  and
software  that the Company uses will  function  properly on and after January 1,
2000, or that its vendors will perform  according to their  representations,  or
that other third  parties  may cause  adverse  effects  because of the Year 2000
issue.  Therefore,  there  can be no  assurance  that the  failure  of others to
address  the Year 2000  issue  will not have a  material  adverse  effect on the
Company's business, financial condition, and results of operations.


Item 3. Quantitative and Qualitative Disclosures About Market Risk

None


                                       17
<PAGE>



                           PART II - OTHER INFORMATION





Item 1. Legal Proceedings

                  None


Item 2. Changes in Securities and Use of Proceeds

                  None


Item 3. Defaults Upon Senior Securities

                  None


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

                  None


Item 5. Other Information

                  None


Item 6. Exhibits and Reports on Form 8-K


              (a) Exhibits - the following exhibit is filed herewith

                  Exhibit 27 - Financial Data Schedule

              (b) No reports on Form 8-K were filed during this quarter

                                       18

<PAGE>







                                   SIGNATURES





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



                                               INTERVEST CORPORATION OF NEW YORK
                                               (Registrant)



Dated: November 9, 1999                   /s/Lowell S. Dansker
                                          --------------------
                                          Lowell S. Dansker, President
                                          (Principal Executive Officer),
                                          Treasurer (Principal Financial Officer
                                          and Principal Accounting Officer)
                                          and Director




Dated: November 9, 1999                   /S/Lawrence G. Bergman
                                          ----------------------
                                          Lawrence G. Bergman,
                                          Vice President, Secretary
                                          and Director

                                       19



<PAGE>

This schedule contains information extracted from Form 10-Q at September 30,
1999, and is qualified in its entirety by reference to such financial
statements.
MULTIPLIER 1,000
<TABLE>
<S>                             <C>
PERIOD-TYPE                   3-MOS
FISCAL-YEAR-END                          DEC-31-1999
PERIOD-END                               SEP-30-1999
CASH                                          41,630
SECURITIES                                         0
RECEIVABLES                                   52,353
ALLOWANCES                                         0
INVENTORY                                          0
CURRENT-ASSETS                                     0
PP&E                                              62
DEPRECIATION                                       3
TOTAL-ASSETS                                  98,587
CURRENT-LIABILITIES                                0
BONDS                                         77,400
PREFERRED-MANDATORY                                0
PREFERRED                                          0
COMMON                                         2,100
OTHER-SE                                      10,079
TOTAL-LIABILITY-AND-EQUITY                    98,547
SALES                                              0
TOTAL-REVENUES                                 8,749
CGS                                                0
TOTAL-COSTS                                        0
OTHER-EXPENSES                                   823
LOSS-PROVISION                                     0
INTEREST-EXPENSE                               6,799
INCOME-PRETAX                                  1,127
INCOME-TAX                                       516
INCOME-CONTINUING                                  0
DISCONTINUED                                       0
EXTRAORDINARY                                      0
CHANGES                                            0
NET-INCOME                                       611
EPS-BASIC                                          0
EPS-DILUTED                                        0
</TABLE>


PROXY                                                                    CLASS A

                        INTERVEST BANCSHARES CORPORATION
                    PROXY SOLICITED BY THE BOARD OF DIRECTORS
                Special Meeting of Shareholders On March 10, 2000

         The   undersigned,   revoking  any  proxy  heretofore   given,   hereby
constitutes  and  appoints  Lawrence G.  Bergman,  Jerome  Dansker and Lowell S.
Dansker,  or any of them,  proxies of the  undersigned,  each with full power of
substitution, to vote all shares of Class A Common Stock of INTERVEST BANCSHARES
CORPORATION  (the  "Company")  which the  undersigned is entitled to vote at the
Special Meeting of Shareholders to be held Friday,  March, 10, 2000 at 9:00 A.M.
local time (the  "Special  Meeting"),  and at any  adjournment  or  postponement
thereof, as hereinafter specified with respect to the following proposals,  more
fully  described in the Notice of and Proxy  Statement for the Special  Meeting,
receipt of which is hereby  acknowledged.  The Board of  Directors  recommends a
vote FOR all of the proposals set forth below.

1.       Proposal to Adopt the  Agreement and Plan of Merger  whereby  Intervest
         Corporation  of New York will be merged into a subsidiary  of Intervest
         Bancshares Corporation.

        FOR                       AGAINST                    ABSTAIN
        |_|                         |_|                         |_|

2.       Proposal to amend the  Certificate  of  Incorporation  to increase  the
         number of authorized  shares of Class A Common Stock from  7,500,000 to
         9,500,000

        FOR                       AGAINST                    ABSTAIN
        |_|                         |_|                         |_|

3.       Proposal  to grant a stock  option for 50,000  shares of Class B Common
         Stock to the Chairman of the Board of Directors

        FOR                       AGAINST                    ABSTAIN
        |_|                         |_|                         |_|


4.       In their  discretion,  upon any other  business which may properly come
         before the Special Meeting or any adjournment or postponement thereof.


THE SHARES  REPRESENTED  BY THIS PROXY WILL BE VOTED FOR THE  PROPOSAL SET FORTH
HEREIN  UNLESS A  CONTRARY  CHOICE IS  SPECIFIED.  SAID  PROXIES  WILL USE THEIR
DISCRETION  WITH RESPECT TO ANY OTHER  MATTERS  WHICH  PROPERLY  COME BEFORE THE
SPECIAL MEETING OR ANY ADJOURNMENT THEREOF.



Signature __________________________  Date ____________
Signature __________________________  Date_____________

Note:  (Please sign exactly as name appears  hereon.  For joint  accounts,  each
joint owner should sign.  Executors,  administrators,  trustees,  etc. should so
indicate when signing).

COMPLETE, DATE, SIGN AND MAIL THIS PROXY IN THE ENCLOSED POSTAGE-PAID ENVELOPE.




PROXY                                                                    CLASS B

                        INTERVEST BANCSHARES CORPORATION
                    PROXY SOLICITED BY THE BOARD OF DIRECTORS
                Special Meeting of Shareholders On March 10, 2000

         The   undersigned,   revoking  any  proxy  heretofore   given,   hereby
constitutes  and  appoints  Lawrence G.  Bergman,  Jerome  Dansker and Lowell S.
Dansker,  or any of them,  proxies of the  undersigned,  each with full power of
substitution, to vote all shares of Class A Common Stock of INTERVEST BANCSHARES
CORPORATION  (the  "Company")  which the  undersigned is entitled to vote at the
Special Meeting of Shareholders to be held Friday,  March, 10, 2000 at 9:00 A.M.
local time (the  "Special  Meeting"),  and at any  adjournment  or  postponement
thereof, as hereinafter specified with respect to the following proposals,  more
fully  described in the Notice of and Proxy  Statement for the Special  Meeting,
receipt of which is hereby  acknowledged.  The Board of  Directors  recommends a
vote FOR all of the proposals set forth below.

1.       Proposal to Adopt the  Agreement and Plan of Merger  whereby  Intervest
         Corporation  of New York will be merged into a subsidiary  of Intervest
         Bancshares Corporation.

        FOR                       AGAINST                    ABSTAIN
        |_|                         |_|                         |_|

2.       Proposal to amend the  Certificate  of  Incorporation  to increase  the
         number of authorized  shares of Class A Common Stock from  7,500,000 to
         9,500,000

        FOR                       AGAINST                    ABSTAIN
        |_|                         |_|                         |_|

3.       Proposal  to grant a stock  option for 50,000  shares of Class B Common
         Stock to the Chairman of the Board of Directors

        FOR                       AGAINST                    ABSTAIN
        |_|                         |_|                         |_|


4.       In their  discretion,  upon any other  business which may properly come
         before the Special Meeting or any adjournment or postponement thereof.


THE SHARES  REPRESENTED  BY THIS PROXY WILL BE VOTED FOR THE  PROPOSAL SET FORTH
HEREIN  UNLESS A  CONTRARY  CHOICE IS  SPECIFIED.  SAID  PROXIES  WILL USE THEIR
DISCRETION  WITH RESPECT TO ANY OTHER  MATTERS  WHICH  PROPERLY  COME BEFORE THE
SPECIAL MEETING OR ANY ADJOURNMENT THEREOF.



Signature __________________________  Date ____________
Signature __________________________  Date_____________

Note:  (Please sign exactly as name appears  hereon.  For joint  accounts,  each
joint owner should sign.  Executors,  administrators,  trustees,  etc. should so
indicate when signing).

COMPLETE, DATE, SIGN AND MAIL THIS PROXY IN THE ENCLOSED POSTAGE-PAID ENVELOPE.




                                  SCHEDULE 14A
                                 (Rule 14a-101)

                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION

Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 1934


Filed by the Registrant  |X|
Filed by a Party other than the Registrant  |_|

Check the appropriate box:
|_|               Preliminary Proxy Statement      |_|  Confidential, for Use of
                                                         the Commission Only (as
                                                  permitted by Rule 14a-6(e)(2))
|X|               Definitive Proxy Statement

|_|               Definitive Additional Materials

|_|               Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12

                        INTERVEST BANCSHARES CORPORATION
                (Name of Registrant as Specified in its Charter)

                                 NOT APPLICABLE
    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):

|_|     No fee required
|X|     Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.

         (1)      Title  of  each  class  of  securities  to  which  transaction
                  applies:  Common Stock, par value $1.00 per share of Intervest
                  Bancshares  Corporation  ("Bancshares  Common Stock");  Common
                  Stock and Class B Stock of Intervest  Corporation  of New York
                  ("ICNY Stock").

         (2)      Aggregate number of securities to which  transaction  applies:
                  1,250,000  shares of Bancshares  Common Stock for 47.73 shares
                  of ICNY Stock.



<PAGE>


         (3)      Per  unit  price  or other  underlying  value  of  transaction
                  computed  pursuant  to Exchange  Act Rule 0-11:  The amount on
                  which the filing fee of $2,435.80 is calculated was determined
                  pursuant to Rule 0-11(a)(4) and (c) of the Securities Exchange
                  Act, as amended,  by multiplying  1/50th of 1% by $12,179,000,
                  reflecting  the book value of the ICNY Stock at September  30,
                  1999,  which  is  the  consideration  to be  received  by  the
                  acquiring corporation in the transaction.

         (4)      Proposed maximum aggregate value of transaction: $12,179,000

         (5)      Total fee paid :  $2,435.80

|X|      Fee paid previously with preliminary materials

|_|      Check box if any part of the fee is offset as provided by Exchange  Act
         Rule  0-11(a)(2)  and identify the filing for which the  offsetting fee
         was paid  previously.  Identify  the  previous  filing by  Registration
         Statement number, or the Form or Schedule and the date of its filing.


         (1)      Amount Previously Paid: _____________________________________

         (2)      Form, Schedule or Registration Statement No.: _______________

         (3)      Filing Party: _______________________________________________

         (4)      Date Filed: _________________________________________________





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