As filed with the Securities and Exchange Commission on June 25, 2001
                                                      Registration No. 333-64177



                     U.S. Securities and Exchange Commission
                             Washington, D.C. 20549
                  Post-Effective Amendment No. 3 on Form S-1 to
                                    Form SB-2
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                        INTERVEST BANCSHARES CORPORATION

             (Exact Name of Registrant as Specified in Its Charter)
       ___________________________________________________________________


Delaware                                                         6060
- --------                                                         ----
(State or Jurisdiction of                           (Primary Standard Industrial
Incorporation or Organization)                       Classification Code Number)

                                   13-3699013
                                   ----------
                                  (IRS Employer
                               Identification No.)


10 Rockefeller Plaza (Suite 1015), New York, New York 10020-1903, (212) 218-2800
- --------------------------------------------------------------------------------
          (Address and Telephone Number of Principal Executive Offices)


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


                       Lawrence G. Bergman, Vice President
                        Intervest Bancshares Corporation
                        10 Rockefeller Plaza (Suite 1015)
                          New York, New York 10020-1903

          _____________________________________________________________

            (Name, Address and Telephone Number of Agent For Service)


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





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

If any of the  securities  being  registered on this form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box. |X|

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

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. |X| 333-64177
                           ---------

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

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. |_| __________

As  permitted by Rule 429(a) of the  Securities  Act,  the  Prospectus  included
herein also relates to: a  Registration  Statement  on Form SB-2 (No.  333-5013)
with  respect to shares of Class A Common  Stock  issuable  upon  conversion  of
debentures;  a Registration  Statement on Form SB-2 (No. 333-82246) with respect
to 675,000  Warrants and 675,000  shares of Class A Common Stock; a Registration
Statement  on Form SB-2 (No.  333-3522)  with  respect to 613,500  Warrants  and
613,500 shares of Class A Common Stock;  a  Registration  Statement on Form SB-2
(No.  333-26583)  with respect to 240,165  Warrants,  240,165  shares of Class A
Common  Stock and 150,000  shares of Class B Common  Stock;  and a  Registration
Statement on Form SB-2 (No.  333-33419)  related to 965,683 Warrants and 965,683
shares of Class A Common Stock.

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




PROSPECTUS

                        INTERVEST BANCSHARES CORPORATION
     (A Bank Holding Company for Intervest Bank and Intervest National Bank)

         This  prospectus  covers shares of our Class A Common Stock and Class B
Common  Stock that we may issue  whenever  someone  exercises  warrants  that we
previously  issued.  We have issued warrants which currently entitle the holders
to purchase  up to  2,455,218  shares of Class A Common  Stock and up to 195,000
shares of Class B Common Stock.  This  prospectus  also covers shares of Class A
Common Stock that we may issue upon  conversion  of  debentures.  We have issued
convertible debentures which allow the holders to currently convert them into up
to 616,938 shares of our Class A Common Stock.

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

         Please see "Risk  Factors"  beginning  on page 6 to read about  certain
factors you should consider.

                                _________________

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

    NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY OTHER REGULATORY BODY
HAS  APPROVED OR  DISAPPROVED  THESE  SECURITIES  OR PASSED UPON THE ACCURACY OR
ADEQUACY OF THIS PROSPECTUS.  ANY  REPRESENTATION  TO THE CONTRARY IS A CRIMINAL
OFFENSE.
- --------------------------------------------------------------------------------
                                              Underwriting
                                              Discounts and       Proceeds to
                           Price to Public   Commissions(1)        Company(2)
- --------------------------------------------------------------------------------
Per Share(2)                     (3)               $0                  (3)
- --------------------------------------------------------------------------------
Per Warrant(2)(4)                ---               $0                  ---
- --------------------------------------------------------------------------------
Total(2)                     $24,592,294           $0              $24,592,524
- --------------------------------------------------------------------------------
(1) The  Company  will not use  brokers  or  dealers  in  connection  with  this
    offering.

(2) Before deducting expenses estimated at $18,000. The Company will not receive
    any proceeds in connection with the conversion of its debentures.

(3) Warrants  related  to  1,370,815  shares  of Class A Common  Stock are at an
    exercise  price of $6.67 per share;  Warrants  related to 122,000  shares of
    Class A Common Stock are at an exercise  price of $16.00 per share;  and the
    remaining  Class A Warrants  are at an  exercise  price of $12.50 per share.
    Warrants  related  to  145,000  shares  of  Class B Common  Stock  are at an
    exercise  price of $6.67 per share and Warrants  related to 50,000 shares of
    Class B Common Stock are at an exercise price of $10.00 per share.

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

                      The date of this Prospectus is , 2001




                       WHERE YOU CAN FIND MORE INFORMATION

         We file  reports,  proxy  statements  and  other  information  with the
Securities and Exchange  Commission  under the Securities  Exchange Act. We also
have filed a registration  statement,  including  exhibits,  which contains more
information on our company and the securities  offered in this  prospectus.  You
may read and copy this information at the public reference facilities maintained
by the Commission at Room 1024, 450 Fifth Street, N.W.,  Washington,  D.C. 20549
and at the Commission's  regional offices located at 7 World Trade Center, Suite
1300, New York,  New York 10048 and Citicorp  Center,  500 West Madison  Street,
Suite  1400,  Chicago,  Illinois  60661.  Copies  of such  material  can also be
obtained  at  prescribed  rates  by  writing  to  the  Securities  and  Exchange
Commission's Public Reference Section, 450 Fifth Street, N.W., Washington,  D.C.
20549.  The  Commission  maintains a website that  contains  reports,  proxy and
information  statements and other  information  regarding  registrants that file
electronically   with   the   Commission.   The   address   of  that   site  is:
"http://www.sec.gov".

         We will  furnish  annual  reports  to our  shareholders  which  contain
audited financial statements certified by our independent public accountants. We
may  distribute  unaudited  quarterly  reports and other interim  reports to our
shareholders as we deem appropriate.

         We will provide  without  charge to each person to whom a Prospectus is
delivered,  upon written or oral  request of such  person,  a copy of any or all
documents  referred to above that have been incorporated into this Prospectus by
reference.  Written or oral  requests for such copies should be directed to: Mr.
Lawrence G. Bergman, Intervest Bancshares Corporation, 10 Rockefeller Plaza, New
York, New York 10020; (212) 218-2800.






















                                       2


                               PROSPECTUS SUMMARY

         You should read the following  summary  together with the more detailed
information and financial  statements,  including the notes to those statements,
appearing elsewhere in this Prospectus.

The Company

         Intervest  Bancshares  Corporation  is  a  bank  holding  company  (the
"Holding  Company")  incorporated  under the laws of the State of Delaware whose
wholly-owned  subsidiaries  at March 31,  2001 were  Intervest  Bank,  a Florida
state-chartered bank, Intervest National Bank, a nationally-chartered  bank, and
Intervest  Corporation  of New York,  a New York  corporation  investing in real
estate  mortgage loans.  At March 31, 2001, the Company had  consolidated  total
assets  of $423.1  million,  net loans of  $276.7  million,  deposits  of $301.8
million,   debentures  and  related  interest  payable  of  $75.5  million,  and
stockholders' equity of $37.1 million.

         Intervest Bank is a community-oriented,  full service,  commercial bank
serving the Clearwater  area of the State of Florida.  Intervest  National Bank,
which opened for operations on April 1, 1999, is a full-service  commercial bank
with its office in Rockefeller Plaza in New York City. Intervest  Corporation of
New York is located in Rockefeller Plaza in New York City and is in the business
of investing in commercial  and  multifamily  residential  mortgage  loans.  The
Company completed its acquisition of Intervest  Corporation of New York in March
of 2000. Unless the context otherwise requires, references in this prospectus to
the "Company"  include  Intervest  Bancshares  Corporation and its subsidiaries.
Intervest  Bank and Intervest  National  Bank are  sometimes  referred to as the
"Banks."

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

         On March 5,  2001,  the  Banks  agreed  to  merge  into one  nationally
chartered bank. The resulting institution,  Intervest National Bank, will retain
its headquarters and full-service banking office at One Rockefeller Plaza in New
York City and will have a total of five full-service banking offices in Pinellas
County,  Florida. The consummation of the merger, which is subject to receipt of
approvals from regulatory authorities, is expected to close in the third quarter
of 2001.


The Offering

Securities Offered.....................     2,455,218  shares  of Class A Common
                                            Stock   issuable  upon  exercise  of
                                            Warrants and 195,000 shares of Class
                                            B   Common   Stock   issuable   upon
                                            exercise  of  Warrants,  and 616,838
                                            shares  of  Class  A  Common   Stock
                                            currently  issuable upon  conversion
                                            of Debentures.  See  "Description of
                                            Capital Stock" and  "Description  of
                                            Debentures."

Shares of Class A Common
Stock currently outstanding.........        3,544,629(1)

Shares of Class A Common
Stock outstanding after
Exercise of Class A Warrants
and conversion of Debentures......          6,616,685

Shares of Class B Common
Stock currently outstanding..........       355,000

Shares of Class B Common
Stock outstanding after
Exercise of Class B Warrants.......         550,000




                                       3


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


Use of Proceeds.........................    We intend to apply the net  proceeds
                                            of this  Offering to our capital for
                                            general     corporate      purposes,
                                            including   the   financing  of  the
                                            expansion of our operations  through
                                            the   infusion  of  capital  to  our
                                            subsidiaries. See "Use of Proceeds."

Investment Considerations.............      Investors    should   consider   the
                                            information   discussed   under  the
                                            heading "Risk Factors."

(1)   Does not include: (i) 355,000 shares of Class A Common stock issuable upon
      the conversion of issued and  outstanding  shares of Class B Common Stock;
      (ii)  2,455,218  shares of Class A Common Stock  issuable upon exercise of
      Warrants for Class A Common Stock;  (iii) 195,000 shares of Class A Common
      Stock  issuable  upon  conversion  of Class B Common Stock  issuable  upon
      exercise of Warrants for Class B Common Stock;  and (iv) 616,838 shares of
      Class A Common Stock issuable upon conversion of the Company's Convertible
      Subordinated Debentures.


The Company and Its Subsidiaries

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

      Intervest  Bancshares  Corporation (the "Holding Company"),  is a Delaware
corporation  organized in 1993 as a bank holding  company  registered  under the
Bank  Holding  Company  Act of 1956,  as amended  (the  "BHCA").  The  principal
executive  offices of the Holding  Company are located at 10  Rockefeller  Plaza
(Suite  1015),  New York,  New York  10020,  and its  telephone  number is (212)
218-2800.  The Holding Company's primary business is the ownership and operation
of Intervest  Bank,  Intervest  National Bank and Intervest  Corporation  of New
York. Intervest Bank and Intervest National Bank are collectively referred to in
this  prospectus  as  the  "Banks".   Unless  the  context  otherwise  requires,
references  in this  prospectus  to the  Company  include  Intervest  Bancshares
Corporation and its subsidiaries.  The Holding Company, through its ownership of
the Banks, is engaged in the commercial  banking business and its primary source
of earnings is derived from income  generated by its  ownership and operation of
the Banks.  In March of 2000, the Holding  Company  completed the acquisition of
Intervest  Corporation  of New York.  As of March 31, 2001,  the  Company,  on a
consolidated  basis, had total assets of $423.1 million,  net portfolio loans of
$276.7 million,  total deposits of $301.8 million,  and stockholders'  equity of
$37.1 million.

      The Holding Company is a legal entity separate and distinct from the Banks
and Intervest  Corporation of New York. There are various legal limitations with
respect to the Banks'  financing  or  otherwise  supplying  funds to the Holding
Company.  In particular,  under federal banking law, the Banks 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 by Intervest  Bank in any calendar  year exceeds that Bank's
net  profits  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  Intervest  Bank under  certain  circumstances.  In
addition,  federal  banking laws  prohibit or restrict the Banks from  extending
credit to the Holding Company under certain circumstances.

      On March 5, 2001, the Banks agreed to merge into one nationally  chartered
bank.  The  resulting  institution,  Intervest  National  Bank,  will retain its
headquarters  and  full-service  banking office at One Rockefeller  Plaza in New
York City and will have a total of five full-service banking offices in Pinellas
County,  Florida. The consummation of the merger, which is subject to receipt of
approvals from regulatory authorities, is expected to close in the third quarter
of 2001.

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

      Intervest  Bank is a  Florida  chartered  banking  corporation,  which was
organized in December,  1987.  Intervest Bank engages in commercial banking from
five offices, four of which are located in Clearwater,  Florida and one of which
is in South Pasadena, Florida. The principal executive offices of Intervest Bank
are located at 625 Court Street,  Clearwater,  Florida 33756,  and its telephone
number is (727) 442-2551.  In addition to its principal  office,  Intervest Bank
has three branch offices in Clearwater,  Florida,  located at: (i) 2575 Ulmerton
Road;  (ii) 2175 Nursery  Road;  and (iii) 1875  Belcher  Road North,  and has a
fourth branch in South Pasadena, Florida at 6750 Gulfport Blvd.





                                       4


Intervest National Bank
- -----------------------

      Intervest National Bank is a national bank which received its charter from
the Office of the Comptroller of the Currency  ("OCC") and opened for operations
on April 1, 1999. Intervest National Bank is a full-service  commercial bank and
is subject to the  supervision  of and  examination  by the OCC.  The  principal
executive office of Intervest National Bank is located at One Rockefeller Plaza,
Suite 300, New York, New York 10020 and its telephone number is (212) 218-8383.

      The Banks primarily focus on providing  personalized  banking  services to
businesses  and  individuals  within  their  market  area.  The Banks  originate
commercial loans to businesses,  collateralized  and  uncollateralized  consumer
loans, and real estate loans  (primarily  commercial and multifamily real estate
loans).  The Banks' income is derived  principally from interest and fees earned
in  connection  with  their  lending  activities,   interest  and  dividends  on
securities,  short-term investments and other services. Provisions for loan loss
reserves also affect the Banks' income.  Their  principal  expenses are interest
paid on  deposits  and  operating  expenses.  The  Banks'  operations  are  also
significantly  affected by local  economic and  competitive  conditions in their
market areas.  Changes in market  interest  rates,  government  legislation  and
policies  concerning  monetary and fiscal affairs,  and the attendant actions of
the regulatory authorities all have an impact on the Banks' operations.

      The Banks are subject to examination and  comprehensive  regulation by the
Federal  Reserve Board (the "FRB") and their deposits are insured by the Federal
Deposit  Insurance  Corporation (the "FDIC") to the extent permitted by law. The
Banks are members of the Federal Reserve Banking System.  Intervest Bank is also
subject to the  supervision  of and  examination  by the Florida  Department  of
Banking and Finance, while Intervest National Bank is subject to the supervision
of and examination of the OCC.

Intervest Corporation of New York
- ---------------------------------

      Intervest Corporation of New York is a New York corporation engaged in the
business  of  investing  in  commercial  and  multi-family   mortgage  loans  on
income-producing   property.   The  principal   executive  office  of  Intervest
Corporation  of New York is located at 10  Rockefeller  Plaza,  Suite 1015,  New
York, New York 10020, and its telephone number is (212) 218-2800.

                                  RISK FACTORS

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

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

      None of the proceeds of the Offering  have yet been  committed to specific
applications.  All  determinations  concerning  the  use and  investment  of the
proceeds will be made by management of the Company. See "Use of Proceeds."

Dividends
- ---------

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

      Dividends  paid  by the  Holding  Company  are  subject  to the  financial
conditions  of both the Holding  Company and its  subsidiaries  as well as other
business  considerations.  In addition,  banking regulations limit the amount of
dividends  that may be paid by the Banks to the Holding  Company  without  prior
regulatory approval. The amount of allowable dividends which could be payable by
the  Holding  Company  are in  substance  limited to net  profits  earned by the
Holding  Company,  less any  earnings  retention  consistent  with  the  Holding
Company's  capital  needs,  asset  quality  and  overall  financial   condition.
Distributions paid by the Holding Company to shareholders will be taxable to the
shareholders as dividends,  to the extent of the Holding  Company's  accumulated
current earnings and profits.

      The payment of dividends by the Banks to the Holding  Company is regulated
by various state and federal laws and by regulations  promulgated by the FRB and
the OCC, which restrict the payment of dividends under certain circumstances. In



                                       5


addition,  such  regulations  also impose certain minimum  capital  requirements
which  affect the amount of cash  available  for the  payment  of  dividends  by
regulated banking  institutions such as the Banks. Even if the Banks are able to
generate  sufficient  earnings to pay dividends,  there is no assurance that the
Board of Directors  might not decide or be required to retain a greater  portion
of the Banks'  earnings  in order to  maintain  or achieve  the  capital  deemed
necessary or  appropriate.  The occurrence of any of these events would decrease
the amount of funds  potentially  available  for the payment of dividends by the
Banks to the Holding Company. In addition,  in some cases, the Banks' regulators
could  take the  position  that it has the power to  prevent  one or both of the
Banks from paying  dividends  if, in its view,  such payments  would  constitute
unsafe or unsound  banking  practices.  Further,  the  determination  of whether
dividends are paid and their frequency and amount will depend upon the financial
condition and performance of the Banks and the Company, and other factors deemed
appropriate by the Boards of Directors of the Banks and of the Holding  Company.
Accordingly,  there can be no assurance  that any dividends  will be paid in the
future by the Banks or the Holding Company.

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

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

      As of March 31,  2001,  the  Company  had a net loan  portfolio  of $276.7
million and the allowance for loan losses was $2.8  million,  which  represented
1.00% of the total amount of loans.  Intervest  Corporation of New York does not
have  an  allowance  for  loan  losses.   At  March  31,  2001,  there  were  no
non-performing assets. The Banks actively manage their nonperforming loans in an
effort to minimize  credit losses and monitor their asset quality to maintain an
adequate loan loss allowance.  Although  management  believes that its allowance
for loan losses is adequate,  there can be no assurance  that the allowance will
prove sufficient to cover future loan losses. Further,  although management uses
the best  information  available  to make  determinations  with  respect  to the
allowance  for loan  losses,  future  adjustments  may be  necessary if economic
conditions   differ   substantially   from  the  assumptions   used  or  adverse
developments arise with respect to the Banks' nonperforming or performing loans.
Material  additions to the Banks'  allowances  for loan losses would result in a
decrease of the Company's net income, and possibly its capital, and could result
in the  inability  to pay  dividends,  among  other  adverse  consequences.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Asset Quality and Loan Impairment and Losses."

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

      Bank holding companies and banks operate in a highly regulated environment
and are subject to the  supervision and examination by several federal and state
regulatory  agencies.  The Company is subject to the BHCA and to regulation  and
supervision  by the FRB.  Intervest  Bank is also subject to the  regulation and
supervision  of the FDIC and the Florida  Department  of Banking and Finance and
Intervest National Bank is subject to the regulation and supervision of the OCC.
Federal  and  state  laws  and  regulations  govern  matters  ranging  from  the
regulation  of certain  debt  obligations,  changes  in control of bank  holding
companies,  and the  maintenance  of adequate  capital for the general  business
operations and financial  condition of the Banks,  including  permissible types,
amounts  and terms of loans and  investments,  the  amount of  reserves  against
deposits,  restrictions on dividends,  establishment of branch offices,  and the
maximum  rate of  interest  that may be charged by law.  The FRB also  possesses
cease and desist powers over bank holding  companies to prevent or remedy unsafe
or unsound  practices or violations of law. These and other  restrictions  limit
the manner by which the Banks and the  Company may conduct  their  business  and
obtain financing.  Furthermore,  the commercial banking business is affected not
only by general economic  conditions,  but also by the monetary  policies of the
FRB.  These  monetary  policies have had and/or are expected to continue to have
significant  effects on the operating results of commercial banks.  Although the
Company  believes  that  it is in  compliance  in  all  material  respects  with
applicable  state  and  federal  laws,  rules and  regulations,  there can be no
assurance that more restrictive  laws, rules and regulations will not be adopted
in the future  which could make  compliance  more  difficult  or  expensive,  or
otherwise  affect the ability of the Banks to attract  deposits  and make loans.
See "Supervision and Regulation."



                                       6


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

      Competition in the banking and financial services industry is intense.  In
their primary  market  areas,  the Banks  compete with other  commercial  banks,
savings and loan associations,  credit unions, finance companies,  mutual funds,
insurance  companies,  brokerage and investment banking firms, and other lenders
and investors  operating  locally and elsewhere.  Most of these competitors have
substantially  greater resources and lending limits than the Banks and may offer
certain  services  that the Banks do not  provide  at this  time.  In making its
investments,   Intervest   Corporation  of  New  York  also  faces   significant
competition  from banks,  insurance  companies,  savings and loan  associations,
mortgage  bankers,   pension  funds,  real  estate  investment  trusts,  limited
partnerships,  and  other  lenders  and  investors  with  the  same  or  similar
investment objectives. The profitability of the Company depends upon the ability
of the Banks and  Intervest  Corporation  of New York to compete in their market
areas. See "Business - Competition."

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

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

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

      The  primary  business  activity of the  Holding  Company  consists of its
ownership  and  control  of  the  capital  stock  of  the  Banks  and  Intervest
Corporation   of  New  York.   As  a  result,   the  Company   presently   lacks
diversification  as to  business  activities  and  market  areas,  and any event
affecting  either Bank or Intervest  Corporation  of New York will have a direct
impact on the Company. See "Business."

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

Voting Control
- --------------
      As of the date of this Prospectus,  the three original shareholders of the
Company  and a related  party own  2,221,000  shares of Class A Common  Stock or
approximately  63% of the issued and outstanding  shares of Class A Common Stock
of the Company.  These same persons own all of the issued and outstanding shares
of Class B Common  Stock.  See  "Management  --  Security  Ownership  of Certain
Beneficial  Owners and  Management."  The shares of Class B Common  Stock,  as a
separate  class,  are  entitled  to elect  two-thirds  of the  directors  of the
Company.  As a  result,  voting  control  will  continue  to rest with the three
persons.

Interest Rates
- --------------
      The principal source of income for the Company is its net interest income,
which is affected by movements  in interest  rates.  Although the Banks  monitor
their  interest  rate  sensitivity  and  attempt  to  reduce  the  risk  of  the
significant  decrease  in net  interest  income  caused by a change in  interest
rates,  rising  interest rates could  nevertheless  adversely  affect the Banks'
results of operations.

                                       7


                                 USE OF PROCEEDS

      The net  proceeds to the  Company  will depend upon the number of Warrants
actually exercised and cannot be determined at this time. However,  assuming all
of the Warrants were to be  exercised,  the net proceeds to the Company would be
approximately $24.6 million.

      The net  proceeds  of the  Offering  will  become a part of the  Company's
capital  funds to be used for general  corporate  purposes,  including,  without
limitation,  the  financing  of the  expansion  of the  Company,  the  Banks' or
Intervest  Corporation  of  New  York's  business  through   acquisitions,   the
establishment  of new branches or  subsidiaries,  and the infusion of capital to
the Banks and Intervest  Corporation of New York and any future  subsidiaries of
the Company.  Neither the Company nor any of its subsidiaries  currently has any
plans, understandings, arrangements or agreements, written or oral, with respect
to the  establishment  of any branches or  subsidiaries,  or with respect to any
specific acquisition  prospect,  and none of them is presently  negotiating with
any party with respect thereto.

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

                              MARKET FOR SECURITIES

The Company's  Class A common stock is traded over the counter and quoted on the
NASDAQ  SmallCap  Market under the symbol:  IBCA. At March 31, 2001,  there were
approximately 700 holders of record of the Company's Class A common stock, which
includes  persons or entities  who hold their stock in nominee form or in street
name through various brokerage firms. At March 31, 2001, there were four holders
of record of Class B common  stock.  There is no public  trading  market for the
Class B common stock.

The high and low sales prices (as  obtained  from NASDAQ) for the Class A common
stock by calendar quarter for 2001, 2000 and 1999 are as follows:

                                  2001              2000             1999
                                  ----              ----             ----
                              High    Low       High    Low      High    Low
                              ----    ----      ----    ---      ----    ---
First quarter                $6.50   $3.75     $7.00   $5.50   $11.00   $7.63
Second quarter                   -       -     $8.00   $4.75   $19.00   $7.81
Third quarter                    -       -     $7.00   $4.75   $ 9.75   $7.44
Fourth quarter                   -       -     $5.50   $3.38   $ 9.00   $5.06

The closing price for the Company's  Class A  common stock on June 19,  2001 was
$6.84.
                                    DIVIDENDS

     Holders  of the  Holding  Company's  Class A and  Class B common  stock are
entitled to receive dividends when and if declared by the Board of Directors out
of funds  legally  available  therefor.  The  Holding  Company  has not paid any
dividends on its capital stock and currently is not contemplating the payment of
a dividend.

     The Holding  Company's  ability to pay  dividends is  generally  limited to
earnings from the prior year,  although retained earnings and dividends from its
subsidiaries may also be used to pay dividends under certain circumstances.  The
primary  source of funds for  dividends  payable by the  Holding  Company to its
shareholders  is the dividends  received from its  subsidiaries.  The payment of
dividends  by  a  subsidiary  to  the  Holding  Company  is  determined  by  the
subsidiary's  Board of  Directors  and is  dependent  upon a number of  factors,
including the subsidiary's capital requirements, regulatory limitations, results
of operations and financial condition.

     There  are also  various  legal  limitations  with  respect  to the  Banks'
financing or otherwise  supplying funds to the Holding  Company.  In particular,
under  federal  banking law,  the Banks may not declare a dividend  that exceeds
undivided profits. In addition, the approval of the FRB, the OCC (in the case of

                                       8


Intervest  National Bank) and the Florida  Department of Banking and Finance (in
the case of Intervest  Bank),  is required if the total amount of all  dividends
declared  in any  calendar  year  exceeds  the Bank's net profits for that year,
combined  with its retained net profits for the  proceeding  two years.  The FRB
also has the  authority  to limit  further the payment of dividends by the Banks
under  certain  circumstances.  In addition,  federal  banking laws  prohibit or
restrict each Bank from  extending  credit to the Holding  Company under certain
circumstances.  The FRB  and the OCC  have  established  certain  financial  and
capital  requirements that affect the ability of banks to pay dividends and also
have the general  authority to prohibit banks from engaging in unsafe or unsound
practices in conducting  business.  Depending  upon the  financial  condition of
either Bank, the payment of cash dividends could be deemed to constitute such an
unsafe or unsound practice.

     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 a holding company's capital needs, asset
quality and overall financial condition.


                                 CAPITALIZATION

     The  following  table sets forth the  capitalization  of the  Company as of
March 31, 2001,  and as adjusted at that date after giving effect to the receipt
of the  estimated  net  proceeds  from the  exercise of all of the  Warrants and
conversion of Debentures.


                                                                              Actual          As Adjusted(1)
                                                                                (Dollars in thousands)
Stockholders' Equity:
                                                                                        
Class A Common Stock, $1.00 par value, 9,500,000
   shares authorized, 3,544,629 shares issued
   and outstanding(2) ......................................                 $ 3,545             $ 6,617
Class B Common Stock, $1.00 par value, 700,000
   shares authorized, 355,000 shares issued and outstanding                      355                 550
Additional Paid-in Capital .................................                  18,981              48,942
Retained Earnings ..........................................                  14,186              14,186
Accumulated Other Comprehensive Income:
   Net Unrealized Gain on Securities
   Available For Sale, net of tax ..........................                      59                  59
Total Stockholders' Equity .................................                 $37,126             $70,354
- -------------------------
<FN>
(1)      Reflects  the  2,455,218  shares of Class A Common  Stock  and  195,000
         shares of Class B Common Stock  issuable upon exercise of the Warrants,
         and the 616,938 shares of Class A Common Stock currently  issuable upon
         conversion of debentures.

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






                                       9



                             Selected Financial Data

The table below presents selected consolidated  financial data. This 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 in this prospectus.


- ------------------------------------------------------------------------------------------------------------------------------------
                                                     At or For The Three
                                                      Months Ended March
                                                       31, (unaudited)                At or For The Year Ended December 31,
                                                     -------------------------------------------------------------------------------
($ in thousands, except per share amounts)                2001            2000             2000           1999
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                        
Financial Condition Data:
Total assets ......................................   $   423,081    $   367,119     $   416,927    $   340,481
Cash and cash equivalents .........................        79,801         29,664          42,938         32,095
Securities available for sale .....................        38,094              -          74,789              -
Securities held to maturity, net ..................        16,926         83,183          20,970         83,132
Loans receivable, net .............................       276,701        241,687         266,326        212,937
Deposits ..........................................       301,824        239,370         300,241        201,080
Federal funds purchased ...........................             -              -               -          6,955

Debentures and related accrued interest payable....        75,466         84,756          72,813         92,422
Stockholders' equity ..............................        37,126         34,185          36,228         33,604
Nonaccrual loans ..................................             -              -               -              -

Allowance for loan loss reserves ..................         2,768          2,648           2,768          2,493
Loan chargeoffs ...................................             -              -               -              -
Loan recoveries ...................................             -              -               -              1
- ------------------------------------------------------------------------------------------------------------------------------------
Operations Data:
Interest and dividend income ......................   $     8,684    $     7,256     $    31,908    $    25,501
Interest expense ..................................         6,621          5,412          23,325         18,419
                                                      ------------------------------------------------------------------------------
Net interest and dividend income ..................         2,063          1,844           8,583          7,082
Provision for loan loss reserves ..................             -            155             275            830
                                                      ------------------------------------------------------------------------------
Net interest and dividend income after
     provision for loan loss reserves .............         2,063          1,689           8,308          6,252
Noninterest income ................................           224            162             983            900
Noninterest expenses ..............................         1,324          1,251           4,568          4,059
                                                      ------------------------------------------------------------------------------
Earnings before income taxes, extraordinary item
     and change in accounting principle ...........           963            600           4,723          3,093
Provision for income taxes ........................           382            210           1,909          1,198
                                                      ------------------------------------------------------------------------------
Earnings before extraordinary item and
     change in accounting principle ...............           581            390           2,814          1,895
Extraordinary item, net of tax (1) ................             -           (206)              -              -
Cumulative effect of accounting  change,
net of tax (2) ....................................             -              -               -           (128)
                                                      ------------------------------------------------------------------------------
Net earnings ......................................   $       581    $       390     $     2,608    $     1,767
- ------------------------------------------------------------------------------------------------------------------------------------
Per Share Data:
Basic earnings per share ..........................   $      0.15     $      0.10    $      0.67    $      0.47
Diluted earnings per share ........................          0.15            0.10           0.67           0.44
Common book value per share .......................          9.52            8.79           9.29           8.76
Dividends per share ...............................             -               -             -             -
- ------------------------------------------------------------------------------------------------------------------------------------
Other Data and Ratios:
Common shares outstanding .........................     3,899,629      3,890,629       3,899,629      3,836,879
Average common shares used to calculate:
     Basic earnings per share .....................     3,884,560      3,851,384       3,884,560      3,760,293
     Diluted earnings per share ...................     3,884,560      3,851,384       3,884,560      4,020,118
Adjusted  net  earnings  for diluted  earnings  per
share..............................................   $       581    $       390     $     2,608    $     1,767
Full-service banking offices ......................             6              6               6              6
Return on average assets ..........................          0.54%          0.57%          0.69%           0.57%
Return on average equity ..........................          6.31%          5.48%          7.48%           5.48%
Loans, net of unearned income to deposits .........         91.68%        100.01%         88.70%         105.90%
Allowance for loan losses to total net loans.......          1.00%          1.10%          1.04%           1.17%
Average stockholders' equity to average total
assets.............................................          8.60%          9.51%          9.18%          10.37%
Stockholders' equity to total assets ..............          8.78%          9.31%          8.69%           9.87%


- ------------------------------------------------------------------------------------------------------------------------------------
                                                     At or For The Three
                                                      Months Ended March
                                                       31, (unaudited)                At or For The Year Ended December 31,
                                                     -------------------------------------------------------------------------------
($ in thousands, except per share amounts)                                              1998           1997          1996
- ------------------------------------------------------------------------------------------------------------------------------------
Total assets ......................................                               $   300,080    $   245,262    $   196,867
Cash and cash equivalents .........................                                    40,977         24,043         23,038
Securities available for sale .....................                                         -              -              -
Securities held to maturity, net ..................                                    82,338         58,821         34,507
Loans receivable, net .............................                                   164,986        150,832        129,676
Deposits ..........................................                                   170,420        130,412         93,228
Federal funds purchased ...........................                                         -              -              -
Debentures and related accrued interest payable....                                    93,090         82,966          79,006
Stockholders' equity ..............................                                    31,112         28,142         19,822
Nonaccrual loans ..................................                                         -              -              -
Allowance for loan loss reserves ..................                                     1,662          1,173            811
Loan chargeoffs ...................................                                         -              -             65
Loan recoveries ...................................                                        10             10             33
- ------------------------------------------------------------------------------------------------------------------------------------
Operations Data:
Interest and dividend income ......................                               $    24,647    $    19,807    $    16,206
Interest expense ..................................                                    17,669         15,008         11,649
                                                     -------------------------------------------------------------------------------
Net interest and dividend income ..................                                     6,978          4,799          4,557
Provision for loan loss reserves ..................                                       479            352            250
                                                     -------------------------------------------------------------------------------
Net interest and dividend income after
     provision for loan loss reserves .............                                     6,499          4,447          4,307
Noninterest income ................................                                       700            382            414
Noninterest expenses ..............................                                     3,077          2,679          2,499
                                                     -------------------------------------------------------------------------------
Earnings before income taxes, extraordinary item
     and change in accounting principle ...........                                     4,122          2,150          2,222
Provision for income taxes ........................                                     1,740            860            967
                                                     -------------------------------------------------------------------------------
Earnings before extraordinary item and
     change in accounting principle ...............                                     2,382          1,290          1,255
Extraordinary item, net of tax (1) ................                                         -              -              -
Cumulative effect of accounting  change,
net of tax (2)                                                                              -              -              -
                                                     -------------------------------------------------------------------------------
Net earnings ......................................                               $     2,382    $     1,290    $     1,255
- ------------------------------------------------------------------------------------------------------------------------------------
Per Share Data:
Basic earnings per share ..........................                               $      0.64    $      0.44    $     0.43
Diluted earnings per share ........................                                      0.54           0.39          0.43
Common book value per share .......................                                      8.33           7.66          6.84
Dividends per share ...............................                                        --            ---
- ------------------------------------------------------------------------------------------------------------------------------------
Other Data and Ratios:
Common shares outstanding .........................                                 3,734,515      3,674,415      2,900,000
Average common shares used to calculate:
     Basic earnings per share .....................                                 3,707,113      2,962,292      2,900,000
     Diluted earnings per share ...................                                 4,723,516      3,322,459      2,900,000
Adjusted  net  earnings  for diluted  earnings  per                               $     2,554    $     1,290    $     1,255
share
Full-service banking offices ......................                                         5              4              4
Return on average assets ..........................                                      0.87%          0.59%          0.75%
Return on average equity ..........................                                      8.05%          6.00%          6.54%
Loans, net of unearned income to deposits .........                                     96.81%        115.66%        139.10%
Allowance for loan losses to total net loans.......                                      1.01%          0.78%          0.63%
Average  stockholders'  equity  to  average   total
assets.............................................                                     10.82%          9.86%         11.41%
Stockholders' equity to total assets ..............                                     10.37%         11.47%         10.07%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
(1)  Represents a charge, net of taxes, from the early retirement of debentures.

(2)  Represents  a charge,  net of taxes,  from the  adoption  of  Statement  of
     Position 98-5, "Reporting on the Costs of Start-Up Activities."
</FN>


                                       10



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

General

Management's  discussion  and  analysis of  financial  condition  and results of
operations  that follows  should be read in  conjunction  with the  Consolidated
Financial Statements and Notes included in this prospectus.

Intervest Bancshares Corporation has three wholly owned subsidiaries - Intervest
National Bank,  Intervest Bank and Intervest  Corporation of New York (hereafter
referred to  collectively as the "Company" on a consolidated  basis).  Intervest
Bank and Intervest National Bank may be referred to collectively as the "Banks,"
and  Intervest  Bancshares  Corporation  may be  referred  to by  itself  as the
"Holding Company."

The Holding Company's primary business is the operation of its subsidiaries.  It
does not  engage in any  other  substantial  business  activities  other  than a
limited amount of real estate mortgage  lending.  From time to time, the Holding
Company sells debentures to raise funds for working capital purposes.

Intervest National Bank is a nationally chartered,  full-service commercial bank
located in  Rockefeller  Center in New York City and it opened for  business  on
April 1, 1999. Intervest Bank is a Florida state-chartered  commercial bank with
four banking offices in Clearwater,  Florida and one in South Pasadena, Florida.
The Banks conduct a personalized commercial and consumer banking business, which
consists of attracting  deposits from the areas served by their banking offices.
Intervest  National Bank also provides Internet banking services through its Web
Site: www.intervestnatbank.com, which can attract deposit customers from outside
its primary  market area.  The deposits,  together with funds derived from other
sources, are used to originate a variety of real estate, commercial and consumer
loans and to purchase investment  securities.  The Banks' emphasize  multifamily
and commercial  residential lending. On March 5, 2001, the Banks agreed to merge
into  one  nationally  chartered  bank.  The  resulting  institution,  Intervest
National Bank, will retain its headquarters  and full-service  banking office at
One  Rockefeller  Plaza  in New  York  City  and  will  have  a  total  of  five
full-service  banking offices in Pinellas County,  Florida.  The consummation of
the  merger,   which  is  subject  to  receipt  of  approvals  from   regulatory
authorities, is expected to close in the third quarter of 2001.

Intervest  Corporation of New York is located in Rockefeller  Center in New York
City  and is in  the  business  of  originating  and  acquiring  commercial  and
multifamily  loans.  On March 10,  2000,  the Holding  Company  acquired all the
outstanding  capital stock of Intervest  Corporation of New York in exchange for
1,250,000  shares of the Holding  Company's Class A common stock. As a result of
the  acquisition,  Intervest  Corporation  of New York  became  a  wholly  owned
subsidiary of the Holding Company.  Former shareholders of Intervest Corporation
of New York are officers and directors of both the Holding Company and Intervest
Corporation of New York. The  acquisition  was accounted for at historical  cost
similar to the pooling-of-interests  method of accounting.  Under this method of
accounting, the recorded assets,  liabilities,  shareholders' equity, income and
expenses of both  companies are combined and recorded at their  historical  cost
amounts.  Accordingly, all prior period financial information in this prospectus
has been adjusted to include the accounts of Intervest Corporation of New York.

The Company's  profitability  depends primarily on net interest income, which is
the difference  between  interest  income  generated  from its  interest-earning
assets less the interest expense incurred on its  interest-bearing  liabilities.
Net interest  income is dependent upon the  interest-rate  spread,  which is the
difference between the average yield earned on  interest-earning  assets and the
average rate paid on 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.

The Company's  profitability  is also  affected by the level of its  noninterest
income and expenses,  the provision  for loan loss  reserves,  and its effective
income tax rate. Noninterest income consists primarily of loan and other banking
fees.  Noninterest expense consists of compensation and benefits,  occupancy and
equipment  related  expenses,  data processing  expenses,  advertising  expense,
deposit  insurance  premiums  and  other  operating   expenses.   The  Company's
profitability is also significantly affected by general economic and competitive
conditions, changes in market interest rates, government policies and actions of
regulatory authorities.




                                       11


Comparison  of Results of Operations  for the Quarters  Ended March 31, 2001 and
- --------------------------------------------------------------------------------
2000
- ----
Overview
- --------

Consolidated  net earnings for the first quarter of 2001  increased to $581,000,
or $0.15 per fully  diluted  share,  from  $390,000,  or $0.10 per fully diluted
share,  in the  first  quarter  of 2000,  or a 49%  year-to-year  increase.  The
increase  in net  earnings  was  primarily  due to a  $219,000  increase  in net
interest and dividend  income and a $155,000  decrease in the provision for loan
losses.  These  items  were  partially  offset  by a  $172,000  increase  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 following  table provides  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  income/expense  (including any related fee
income  or  expense)  for  each  period  divided  by  average   interest-earning
assets/interest-bearing  liabilities  during each period.  Average  balances are
derived mainly from daily balances.  Net interest margin is computed by dividing
net interest and dividend income by the average of total interest-earning assets
during each period.



                                                                                  Quarter Ended
                                                  -----------------------------------------------------------------------------
                                                            March 31, 2001                           March 31, 2000
                                                  -----------------------------------------------------------------------------
                                                     Average      Interest    Yield/         Average      Interest    Yield/
($ in thousands)                                     Balance     Inc./Exp.     Rate          Balance     Inc./Exp.     Rate
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Assets
Interest-earning assets:
   Loans                                             $270,307     $  6,603      9.91%       $230,710     $  5,646        9.84%
   Securities                                         102,832        1,496      5.90         104,361        1,520        5.86
   Other interest-earning assets                       42,920          585      5.53           6,426           90        5.63
- -------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                         416,059     $  8,684      8.46%        341,497     $  7,256        8.55%
- -------------------------------------------------------------------------------------------------------------------------------
Noninterest-earning assets                             12,312                                 14,429
- -------------------------------------------------------------------------------------------------------------------------------
Total assets                                         $428,371                               $355,926
- -------------------------------------------------------------------------------------------------------------------------------
Liabilities and Stockholders' Equity
Interest-bearing liabilities:
   Interest checking deposits                        $  6,960     $     53      3.09%       $  7,288     $     55        3.04%
   Savings deposits                                    16,308          208      5.17          17,357          215        4.98
   Money market deposits                               57,595          755      5.32          51,839          662        5.14
   Certificates of deposit                            224,633        3,590      6.48         130,444        1,912        5.90
   Total deposit accounts                             305,496        4,606      6.11         206,928        2,844        5.53
   Federal funds purchased                                                                    10,101          146        5.81
   Debentures and accrued interest payable             73,542        2,015     11.11          91,033        2,422       10.70
- -------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                    379,038     $  6,621      7.08%        308,062     $  5,412        7.07%
- -------------------------------------------------------------------------------------------------------------------------------
Noninterest-bearing deposits                            5,513                                  7,467
Noninterest-bearing liabilities                         6,994                                  6,531
Stockholders' equity                                   36,826                                 33,866
- -------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity           $428,371                               $355,926
- -------------------------------------------------------------------------------------------------------------------------------
Net interest and dividend income/spread                           $  2,063      1.38%                    $  1,844        1.48%
- -------------------------------------------------------------------------------------------------------------------------------
Net interest-earning assets/margin                   $ 37,021                   2.01%       $ 33,435                     2.17%
- -------------------------------------------------------------------------------------------------------------------------------
Ratio of total interest-earning assets
   to total interest-bearing liabilities                1.10x                                  1.11x
- -------------------------------------------------------------------------------------------------------------------------------
Other Ratios:
  Return on average assets (1)                           0.54%                                 0.44%
  Return on average equity (1)                           6.31%                                 4.61%
  Noninterest expense to average assets (1)              1.24%                                 1.41%
  Average stockholders' equity to average assets         8.60%                                 9.51%
- -------------------------------------------------------------------------------------------------------------------------------
<FN>
(1) Annualized
</FN>


                                       12


Net interest and dividend income increased to $2,063,000 in the first quarter of
2001,   from  $1,844,000  in  the  first  quarter  of  2000.  The  increase  was
attributable  to growth in the Company's  balance sheet,  partially  offset by a
decrease in the net interest  margin from 2.17% in the first quarter of 2000, to
2.01% in the first  quarter  of 2001.  The  decrease  in the margin was due to a
lower yield earned on interest-earning assets.

The Company's yield on interest-earning assets decreased 9 basis points to 8.46%
in the first quarter of 2001,  primarily due an increase in the average  balance
of  short-term  investments,  as well as a decrease in the yield  earned on such
investments.  The Company's  short-term  investments have a lower yield than its
loan  portfolio.  The Company's cost of funds remained  relatively  unchanged at
7.08% in the first  quarter  of 2001,  compared  to 7.07% in the same  period of
2000.

Provision for Loan Loss Reserves
- --------------------------------

In the first  quarter of 2001,  the Company  did not have a  provision  for loan
losses,  compared to a provision of $155,000 in the first  quarter of 2000.  The
provision for loan loss reserves is based on management's  ongoing assessment of
the  adequacy  of the  allowance  for  loan  loss  reserves,  which  takes  into
consideration a number of factors as discussed on page 13 of this report.

Noninterest Income
- ------------------

Noninterest  income  increased  to $224,000 in the first  quarter of 2001,  from
$162,000 in the first  quarter of 2000,  primarily due to higher fee income from
the prepayment  and servicing of loans.  Noninterest  income  includes fees from
customer service charges and income from mortgage lending  activities,  which is
comprised of loan prepayment fees, fees earned on expired loan commitments,  and
loan service, inspection and maintenance charges.

Noninterest Expenses
- --------------------

Noninterest  expenses increased to $1,324,000 in the first quarter of 2001, from
$1,251,000  in the  comparable  quarter of 2000.  Expenses  for the 2001  period
include  $65,000  of merger  expenses  associated  with the  proposed  merger of
Intervest National Bank and Intervest Bank. Expenses for the 2000 period include
approximately  $210,000 of  nonrecurring  expenses  (consisting  of attorney and
consulting  fees,  printing costs, and stock  compensation)  associated with the
acquisition  of Intervest  Corporation  of New York.  Absent the  aforementioned
expenses,  noninterest expenses totaled $1,259,000 in the first quarter of 2001,
compared to  $1,041,000  in the first  quarter of 2000.  The increase was due to
higher compensation, occupancy and equipment expenses.

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

The  provision  for income  taxes  amounted to $382,000 in the first  quarter of
2001,  compared to  $210,000  in the first  quarter of 2000.  The  increase  was
primarily  due to higher  pre-tax  earnings.  The  Company's  effective tax rate
(inclusive  of state  and local  taxes)  amounted  to 39.7% in the 2001  period,
compared to 35.0% in the 2000 period.

Comparison  of Results of Operations  for the Years Ended  December 31, 2000 and
1999.

General
- -------

The Company's net earnings for 2000 increased to $2,608,000,  or $0.67 per fully
diluted share,  from $1,767,000,  or $0.44 per fully diluted share in 1999, or a
48% year-to-year  increase. Net earnings for 2000 represent the highest level of
earnings  reported by the Company  since its  inception  in 1993.  The growth in
earnings from 1999 was  primarily  due to a $1,501,000  increase in net interest
and  dividend  income and a $555,000  decrease  in the  provision  for loan loss
reserves.  These  items  were  partially  offset by a $711,000  increase  in the
provision  for income  taxes,  an  increase  in  operating  expenses of $299,000
resulting largely from a full year of operations of Intervest National Bank, and
approximately  $210,000 of nonrecurring expenses associated with the acquisition
of Intervest Corporation of New York in March of 2000.



                                       13



Selected information regarding results of operations for the Holding Company and
its subsidiaries for 2000 follows:

                                                                              Intervest      Intervest       Inter-
                                                        Holding   Intervest    National     Corporation     company
($ in thousands)                                        Company        Bank        Bank     of New York    Balances   Consolidated
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Interest and dividend income                           $    672    $ 15,104    $  7,878      $  8,519      $   (265)      $ 31,908
Interest expense                                            686      10,303       4,965         7,636          (265)        23,325
                                                       ---------------------------------------------------------------------------
Net interest and dividend (expense) income                  (14)      4,801       2,913           883             -          8,583
Provision (credit) for loan loss reserves                    17         (93)        351             -             -            275
Noninterest income                                          165         347         132           563          (224)           983
Noninterest expenses                                        405       2,031       1,533           823          (224)         4,568
                                                       ---------------------------------------------------------------------------
(Credit) provision for income taxes                        (131)      1,208         544           288             -          1,909
Extraordinary item, net of tax                                -           -           -          (206)            -           (206)
- ----------------------------------------------------------------------------------------------------------------------------------
Net (loss) earnings                                    $   (140)   $  2,002    $    617      $    129      $      -       $  2,608
- ----------------------------------------------------------------------------------------------------------------------------------



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.  Net interest
and dividend  income  increased to $8,583,000 in 2000,  from $7,082,000 in 1999.
The improvement was  attributable to a $74,961,000  increase in the average loan
portfolio,  partially offset by a decline in the Company's  interest rate spread
from 1.69% to 1.64%.  The growth in the loan portfolio was funded primarily by a
$78,008,000 increase in average deposits.

The  Company's  cost of funds in 2000  increased 16 basis points to 7.04% due to
the rising interest rate environment,  as evidenced by the Federal Reserve Board
increasing the federal funds target rate on six occasions  between June 1999 and
June 2000,  for a total of 175 basis points.  This resulted in higher rates paid
for deposit  accounts and  floating-rate  debentures,  as well as an increase in
depositors' preference for certificates of deposit accounts, which normally have
higher rates than savings and money market accounts.

The Company's  yield on earning assets in 2000 increased 11 basis point to 8.68%
due to  higher  yields  earned on  investment  securities  and other  short-term
investments,  partially  offset by a decline in the yield on the loan portfolio.
Despite the higher rate  environment,  the average  yield on the loan  portfolio
declined to 9.93% from 10.68%,  due to  competitive  lending  conditions  (which
resulted in originations of new loans with lower rates than the average yield of
the portfolio in 1999, as well as prepayments  of  higher-yielding  loans).  The
effect of the preceding was partially  offset by rate increases on floating-rate
loans.


                                       14





The following  table provides  information on average  assets,  liabilities  and
stockholders' equity;  yields earned on interest-earning  assets; and rates paid
on  interest-bearing  liabilities  for 2000 and 1999. The yields and rates shown
are based on a computation of  income/expense  (including any related fee income
or   expense)    for   each   year    divided   by   average    interest-earning
assets/interest-bearing  liabilities  during  each year.  Average  balances  are
derived mainly from daily balances.  Net interest margin is computed by dividing
net interest and dividend income by the average of total interest-earning assets
during each year.




                                                                         For the Year Ended December 31,
                                                                   2000                                    1999
                                                    -----------------------------------    ------------------------------------
                                                      Average     Interest    Yield/         Average      Interest    Yield/
 ($ in thousands)                                     Balance    Inc./Exp.     Rate          Balance     Inc./Exp.     Rate
- -------------------------------------------------------------------------------------------------------------------------------
                      Assets
                                                                                                    
 Interest-earning assets:
    Loans                                            $250,941    $ 24,923      9.93%        $175,980      $ 18,794    10.68%
    Securities                                        101,532       6,056      5.96          108,336         6,123     5.65
    Other interest-earning assets                      14,925         929      6.22           13,089           584     4.46
- -------------------------------------------------------------------------------------------------------------------------------
 Total interest-earning assets                        367,398    $ 31,908      8.68%         297,405      $ 25,501     8.57%
- -------------------------------------------------------------------------------------------------------------------------------
 Noninterest-earning assets                            12,257           -      -              13,610             -     -
- -------------------------------------------------------------------------------------------------------------------------------
 Total assets                                        $379,655           -      -            $311,015             -     -
- -------------------------------------------------------------------------------------------------------------------------------
       Liabilities and Stockholders' Equity
 Interest-bearing liabilities:
    Interest checking  deposits                      $  7,611    $    232      3.05%        $  7,687      $    238     3.10%
    Savings deposits                                   17,070         897      5.25           25,160         1,059     4.21
    Money market deposits                              52,182       2,832      5.43           42,078         1,882     4.47
    Certificates of deposit                           175,552      10,892      6.20           99,482         5,524     5.55
                                                     --------------------------------------------------------------------------
    Total deposit accounts                            252,415      14,853      5.88          174,407         8,703     4.99
    Federal funds purchased                             2,544         150      5.90              517            29     5.61
    Debentures and accrued interest payable            76,546       8,322     10.87           92,888         9,687    10.43
- -------------------------------------------------------------------------------------------------------------------------------
 Total interest-bearing liabilities                   331,505    $ 23,325      7.04%         267,812      $ 18,419     6.88%
- -------------------------------------------------------------------------------------------------------------------------------
 Noninterest-bearing deposits                           5,696           -      -               4,436             -     -
 Noninterest-bearing liabilities                        7,599           -      -               6,529             -     -
 Stockholders' equity                                  34,855           -      -              32,238             -     -
- -------------------------------------------------------------------------------------------------------------------------------
 Total liabilities and stockholders' equity          $379,655           -      -            $311,015             -     -
- -------------------------------------------------------------------------------------------------------------------------------
 Net interest and dividend income/spread                    -    $  8,583      1.64%               -      $  7,082     1.69%
- -------------------------------------------------------------------------------------------------------------------------------
 Net interest-earning assets/margin                  $ 35,893           -      2.34%        $ 29,593             -     2.38%
- -------------------------------------------------------------------------------------------------------------------------------
 Ratio of total interest-earning assets
    to total interest-bearing liabilities               1.11x           -      -               1.11x             -     -
- -------------------------------------------------------------------------------------------------------------------------------



The  following  table  provides  information  regarding  changes in interest and
dividend  income and interest  expense.  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).



                                                                   For the Year Ended December 31, 2000 vs. 1999
                                                                   ---------------------------------------------
                                                                    Increase (Decrease) Due To Change In:
                                                                    -------------------------------------
     ($ in thousands)                                                  Rate        Volume     Rate/Volume     Total
- -------------------------------------------------------------------------------------------------------------------
                                                                                                
Interest-earning assets:
   Loans                                                           $(1,320)       $ 8,006        $  (557)   $ 6,129
   Securities                                                          336           (384)           (19)       (67)
   Other interest-earning assets                                       230             82             33        345
- -------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                                         (754)         7,704           (543)     6,407
- -------------------------------------------------------------------------------------------------------------------
Interest-bearing liabilities:
   Interest checking deposits                                           (4)            (2)             -         (6)
   Savings deposits                                                    262           (341)           (83)      (162)
   Money market deposits                                               404            452             94        950
   Certificates of deposit                                             647          4,222            499      5,368
                                                                   ------------------------------------------------
   Total deposit accounts                                            1,309          4,331            510      6,150
   Federal funds purchased                                               1            114              6        121
   Debentures and accrued interest payable                             409         (1,704)           (70)    (1,365)
- -------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                                   1,719          2,741            446      4,906
- -------------------------------------------------------------------------------------------------------------------
Net change in interest and dividend income                         $(2,473)       $ 4,963        $  (989)   $ 1,501
- -------------------------------------------------------------------------------------------------------------------




                                       15



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,  which  takes into
consideration a number of factors, including the level of outstanding loans. See
the section  "Comparison of Financial  Condition at December 31, 2000 and 1999,"
for a discussion of these factors.  The provision  amounted to $275,000 in 2000,
compared to $830,000 in 1999. The 1999 provision  included  $444,000 recorded by
Intervest  National  Bank as its  initial  provision  for loan loss  reserves in
conjunction with approximately  $42,000,000 of new loan originations in 1999. At
December 31, 2000 and 1999,  the Company did not have any nonaccrual or impaired
loans.

Noninterest Income
- ------------------

Noninterest  income,  which is comprised  mainly of fees from  customer  service
charges and income from mortgage  lending  activities,  increased to $983,000 in
2000,  from  $900,000 in 1999.  The increase was due to a higher level of income
from the early repayment of loans, which consists of the recognition of unearned
fees and  discounts  associated  with such loans and the  receipt of  prepayment
penalties in certain cases.

Noninterest Expenses
- --------------------
Noninterest  expenses  increased to $4,568,000 in 2000, from $4,059,000 in 1999.
The  increase  was  due  to  approximately  $210,000  of  nonrecurring  expenses
(consisting  of  attorney  and  consulting  fees,   printing  costs,  and  stock
compensation)  associated with the  acquisition of Intervest  Corporation of New
York. The remaining $299,000 increase was due to higher compensation,  occupancy
and  equipment  expenses  resulting  from a full year of operations of Intervest
National Bank in 2000, compared to nine months of operations in 1999.

Provision for Income Taxes
- --------------------------
The provision for income taxes  increased to $1,909,000 in 2000, from $1,198,000
in 1999,  due to higher  pre-tax  earnings.  The  Company's  effective  tax rate
(inclusive of state and local taxes) amounted to 40% in 2000, compared to 39% in
1999.

Extraordinary Item
- ------------------

In  2000,  Intervest  Corporation  of  New  York  redeemed  debentures  totaling
$24,000,000 in principal prior to maturity for the outstanding  principal amount
plus  accrued  interest  aggregating   $3,970,000.   In  connection  with  these
redemptions,  $382,000 of  unamortized  deferred  debenture  offering  costs was
charged to expense and reported as an extraordinary charge, net of a tax benefit
of  $176,000,  in the  consolidated  statement  of  earnings  for the year ended
December 31, 2000.

Cumulative Effect of Change in Accounting Principle
- ---------------------------------------------------

See the  "Comparison  of Results of Operations  for the Years Ended December 31,
1999 and 1998" for a discussion of the change in accounting principle.

Comparison  of Results of Operations  for the Years Ended  December 31, 1999 and
1998.

General
- -------

The Company's net earnings for 1999 were $1,767,000,  or $0.44 per fully diluted
share,  compared to $2,382,000,  or $0.54 per fully diluted share, for 1998. The
decline in net  earnings  was almost  entirely  due to the opening of  Intervest
National Bank. The new bank recorded a net loss from its initial  nine-months of
operations in 1999 of $507,000, which included $444,000 allocated to its initial
provision for loan loss  reserves,  as well as a one-time net charge of $128,000
in connection with the required adoption of a new accounting standard related to
the costs of start-up activities. Intervest National Bank opened for business on
April 1, 1999.




                                       16




Selected information  regarding results of operations of the Holding Company and
its subsidiaries for 1999 follows:

                                                                           Intervest      Intervest       Inter-
                                                   Holding     Intervest    National     Corporation     company
($ in thousands)                                   Company          Bank        Bank     of New York    Balances    Consolidated
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
Interest and dividend income                      $    744      $ 12,827    $  1,558        $ 10,552    $   (180)       $ 25,501
Interest expense                                       637         8,106         806           9,050        (180)         18,419
                                                  ------------------------------------------------------------------------------
Net interest and dividend income                       107         4,721         752           1,502           -           7,082
(Credit) provision for loan loss reserves              (42)          428         444               -           -             830
Noninterest income                                     159           346          42             444         (91)            900
Noninterest expenses                                   195         2,046       1,015             894         (91)          4,059
                                                  ------------------------------------------------------------------------------
Earnings (loss) before taxes
    and accounting change                              113         2,593        (665)          1,052           -           3,093
Provision (credit) for income taxes                     53           951        (286)            480           -           1,198
Cumulative effect of change
    in accounting principle, net of tax                  -             -        (128)              -           -            (128)
- --------------------------------------------------------------------------------------------------------------------------------
Net earnings (loss)                               $     60      $  1,642    $   (507)       $    572    $      -        $  1,767
- --------------------------------------------------------------------------------------------------------------------------------


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.

Net  interest  and  dividend  income  increased  to  $7,082,000  in  1999,  from
$6,978,000  in  1998.  The  increase  was  due  to  a  $37,944,000  increase  in
interest-earning  assets,  partially  offset  by a decline  in the net  interest
margin from 2.69% in 1998, to 2.38% in 1999.

The decline in the margin was a function of a lower  interest rate spread caused
by the yield on the Company's  earning assets  declining at faster pace than its
cost of funds.  The yield on earning assets declined by 93 basis points to 8.57%
in 1999,  largely  due to a lower  yield on the  loan  portfolio,  as well as an
increase in  securities  and  short-term  investments  as a percentage  of total
interest-earning  assets.  Securities  and short-term  investments  have a lower
yield than the Company's loan portfolio. The Company's cost of funds declined by
65 basis  points  in 1999 to  6.88%,  due to a decline  in the  average  cost of
deposits and debentures payable.













                                       17


The following  table provides  information on average  assets,  liabilities  and
stockholders' equity;  yields earned on interest-earning  assets; and rates paid
on  interest-bearing  liabilities  for 1999 and 1998. The yields and rates shown
are based on a computation of  income/expense  (including any related fee income
or   expense)    for   each   year    divided   by   average    interest-earning
assets/interest-bearing  liabilities  during  each year.  Average  balances  are
derived mainly from daily balances.  Net interest margin is computed by dividing
net interest and dividend income by the average of total interest-earning assets
during each year.




                                                                        For the Year Ended December 31,
                                                                  1999                                     1998
                                                   ----------------------------------     ----------------------------------
                                                     Average      Interest    Yield/         Average      Interest    Yield/
($ in thousands)                                     Balance     Inc./Exp.     Rate          Balance     Inc./Exp.     Rate
- -------------------------------------------------------------------------------------------------------------------------

                     Assets
                                                                                                     
Interest-earning assets:
   Loans                                            $175,980      $ 18,794    10.68%        $170,675      $ 19,383     11.36%
   Securities                                        108,336         6,123     5.65           79,539         4,816      6.05
   Other interest-earning assets                      13,089           584     4.46            9,247           448      4.84
- --------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                        297,405      $ 25,501     8.57% 2        59,461      $ 24,647      9.50%
- --------------------------------------------------------------------------------------------------------------------------------
Noninterest-earning assets                            13,610                                                14,276
- --------------------------------------------------------------------------------------------------------------------------------
Total assets                                        $311,015                                              $273,737
- --------------------------------------------------------------------------------------------------------------------------------
      Liabilities and Stockholders' Equity
Interest-bearing liabilities:
   Interest checking deposits                       $  7,687      $    238     3.10%$          5,286      $    216      4.09%
   Savings deposits                                   25,160         1,059     4.21           17,210           832      4.83
   Money market deposits                              42,078         1,882     4.47           22,855         1,079      4.72
   Certificates of deposit                            99,482         5,524     5.55          101,547         5,821      5.73
                                                    ----------------------------------------------------------------------------
   Total deposit accounts                            174,407         8,703     4.99          146,898         7,948      5.41
   Federal funds purchased                               517            29     5.61               20             1      5.00
   Debentures and accrued interest payable            92,888         9,687    10.43           87,781         9,720     11.07
- --------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                   267,812      $ 18,419     6.88%         234,699      $ 17,669      7.53%
- --------------------------------------------------------------------------------------------------------------------------------
Noninterest-bearing deposits                           4,436                                                 3,096
Noninterest-bearing liabilities                        6,529                                                 6,337
Stockholders' equity                                  32,238                                                29,605
- --------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity          $311,015                                              $273,737
- --------------------------------------------------------------------------------------------------------------------------------
Net interest and dividend income/spread                           $  7,082     1.69%                      $  6,978      1.97%
- --------------------------------------------------------------------------------------------------------------------------------
Net interest-earning assets/margin                  $ 29,593                   2.38%        $ 24,762                    2.69%
- --------------------------------------------------------------------------------------------------------------------------------
Ratio of total interest-earning assets
    to total interest-bearing liabilities                            1.11x                                   1.11x
- --------------------------------------------------------------------------------------------------------------------------------



The table that follows provides  information  regarding  changes in interest and
dividend  income and interest  expense.  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).





                                       18




                                                                   For the Year Ended December 31, 1999 vs. 1998
                                                                   Increase (Decrease) Due To Change In:
($ in thousands)                                                       Rate        Volume     Rate/Volume          Total
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Interest-earning assets:
   Loans                                                            $(1,161)       $   603        $   (31)       $  (589)
   Securities                                                          (318)         1,742           (117)         1,307
   Other interest-earning assets                                        (35)           186            (15)           136
- ----------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                                        (1,514)         2,531           (163)           854
- ----------------------------------------------------------------------------------------------------------------------------
Interest-bearing liabilities:
   Interest checking deposits                                           (52)            98            (24)            22
   Savings deposits                                                    (107)           384            (50)           227
   Money market deposits                                                (57)           907            (47)           803
   Certificates of deposit                                             (183)          (118)             4           (297)
                                                           -----------------------------------------------------------------
   Total deposit accounts                                              (399)         1,271           (117)           755
   Federal funds purchased                                                -             25              3             28
   Debentures and accrued interest payable                             (562)           564            (35)           (33)
- ----------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                                     (961)         1,860           (149)           750
- ----------------------------------------------------------------------------------------------------------------------------
Net change in interest and dividend income                          $  (553)       $   671        $   (14)       $   104
- ----------------------------------------------------------------------------------------------------------------------------


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,  which  takes into
consideration a number of factors, including the level of outstanding loans. See
the section  "Comparison of Financial  Condition at December 31, 2000 and 1999,"
for a discussion of these factors.  The provision  amounted to $830,000 in 1999,
compared to $479,000 in 1998. The 1999 provision  included  $444,000 recorded by
Intervest  National  Bank as its  initial  provision  for loan loss  reserves in
conjunction with approximately $42,000,000 of new loan originations. At December
31, 1999 and 1998, the Company did not have any nonaccrual or impaired loans.

Noninterest Income
- ------------------

Noninterest  income,  which is comprised  mainly of fees from  customer  service
charges and income from mortgage  lending  activities,  increased to $900,000 in
1999,  from  $700,000 in 1998.  The  increase  was due to higher fee income from
mortgage lending activities. Such fees include loan prepayment fees, fees earned
on expired commitments, and loan service, inspection and maintenance charges.

Noninterest Expenses
- --------------------

Noninterest  expenses  increased to $4,059,000 in 1999, from $3,077,000 in 1998.
The increase was almost  entirely due to the opening of Intervest  National Bank
on April 1,  1999,  which  increased  compensation  expense  (due to  additional
staffing) and occupancy and equipment expenses (due to the leasing of new office
space and fixed asset depreciation).

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

The provision for income taxes  decreased to $1,198,000 in 1999, from $1,740,000
in  1998,  due to lower  pre-tax  earnings.  The  Company's  effective  tax rate
(inclusive of state and local taxes) amounted to 39% in 1999, compared to 42% in
1998.  The  decline  in the rate was due to New York State and New York City tax
benefits resulting from Intervest National Bank's operating loss in 1999.

Cumulative Effect of Change in Accounting Principle
- ---------------------------------------------------

The change in  accounting  principle  represents  the  required  adoption 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.




                                       19


Comparison of Financial Condition at March 31, 2001 and December 31, 2000
- -------------------------------------------------------------------------

Overview
- --------

Total assets at March 31, 2001 increased to $423,081,000,  from  $416,927,000 at
December 31, 2000. The growth primarily reflected an increase in commercial real
estate and  multifamily  mortgage  loans.  Total  liabilities  at March 31, 2001
increased to $385,955,000, from $380,699,000 at December 31, 2000, primarily due
to the sale of new debentures and an increase in deposits.  Stockholders' equity
increased to $37,126,000 at March 31, 2001,  from  $36,228,000 at year-end 2000.
The increase reflected earnings of $581,000 for the first quarter of 2001 and an
increase in unrealized gains, net of tax, of $311,000 from securities  available
for sale.  Book value per common share increased to $9.52 per share at March 31,
2001, from $9.29 at December 31, 2000.



Selected balance sheet  information for the Holding Company and its subsidiaries
as of March 31, 2001 follows:

                                                                          Intervest      Intervest      Inter-
                                                 Holding      Intervest    National    Corporation     Company
($ in thousands)                                 Company           Bank        Bank    of New York    Balances    Consolidated
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Assets                                          $ 49,464       $216,971    $122,597       $ 74,106    $(40,057)       $423,081
Cash and cash equivalents                          3,149         41,624      20,110         16,074      (1,156)         79,801
Securities available for sale                          -         38,094           -              -           -          38,094
Securities held to maturity, net                       -              -      16,926              -           -          16,926
Loans receivable, net of deferred fees             6,659        131,373      83,894         54,775           -         276,701
Allowance for loan loss reserves                      35          1,913         820              -           -           2,768
Deposits                                               -        198,347     104,758              -      (1,281)        301,824
Debentures and accrued interest payable           12,136              -           -         63,330           -          75,466
Stockholders' equity                              37,126         15,271      14,310          9,215     (38,796)         37,126
- ------------------------------------------------------------------------------------------------------------------------------





A comparison  of the Company's  consolidated  balance sheet as of March 31, 2001
and December 31, 2000 follows:
                                                                      At March 31, 2001                  At December 31, 2000
                                                                    Carrying       % of                Carrying        % of
($ in thousands)                                                      Value    Total Assets              Value     Total Assets
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Cash and cash equivalents                                           $ 79,801      18.9%                $ 42,938       10.3%
Securities available for sale                                         38,094       9.0                   74,789       17.9
Securities held to maturity, net                                      16,926       4.0                   20,970        5.0
Federal Reserve Bank stock                                               639       0.2                      605        0.2
Loans receivable,  net of deferred fees and loan loss reserves       273,933      64.7                  263,558       63.2
All other assets                                                      13,688       3.2                   14,067        3.4
- -------------------------------------------------------------------------------------------------------------------------------
Total assets                                                        $423,081     100.0%                $416,927      100.0%

- -------------------------------------------------------------------------------------------------------------------------------
Deposits                                                            $301,824      71.3%                $300,241       72.0%
Debentures payable                                                    66,180      15.6                   64,080       15.4
Accrued interest payable on debentures                                 9,286       2.2                    8,733        2.1
All other liabilities                                                  8,665       2.1                    7,645        1.8
- -------------------------------------------------------------------------------------------------------------------------------
Total liabilities                                                    385,955      91.2                  380,699       91.3
- -------------------------------------------------------------------------------------------------------------------------------
Stockholders' equity                                                  37,126       8.8                   36,228        8.7
- -------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                          $423,081     100.0%                $416,927      100.0%
- -------------------------------------------------------------------------------------------------------------------------------


Cash and Cash Equivalents
- -------------------------

Cash and cash  equivalents  increased to  $79,801,000  at March 31,  2001,  from
$42,938,000 at December 31, 2000.  The increase was due to early  redemptions by
various  agencies  of  Intervest  Bank's  holdings  of U.S  Government  agencies
securities.  The redemptions were brought about by a decrease in market interest
rates during the quarter.  The  resulting  proceeds  from the  redemptions  were
temporarily invested in the overnight Federal funds market pending investment in
mortgages as opportunities arise.

In addition to Federal  funds  investments,  cash and cash  equivalents  include
interest-bearing  and  noninterest-bearing  cash balances with banks,  and other
short-term  investments  that have original  maturities of three months or less.
These short-term  investments are normally  comprised of commercial paper issued
by  large  commercial  banks,   certificates  of  deposit  and  U.S.  government
securities.  The level of cash and cash equivalents  fluctuates based on various
factors,  including  liquidity  needs,  loan  demand,  deposit  flows,  calls of
securities,   repayments   of   borrowed   funds  and   alternative   investment
opportunities.




                                       20


Securities Available for Sale
- -----------------------------

Securities that are held for indefinite periods of time which management intends
to use as part of its asset/liability  management strategy,  or that may be sold
in response to changes in interest  rates or other  factors,  are  classified as
available for sale and are carried at estimated fair value. Securities available
for sale amounted to $38,094,000  at March 31, 2001,  compared to $74,789,000 at
December 31,  2000.  The  decrease  was due to the early  redemptions  discussed
above.

At March 31,  2001,  the  portfolio  consisted  of  Intervest  Bank's  remaining
holdings of U.S. government agency securities. Most of the securities have terms
that  allow  the  issuer  the  right to call or prepay  its  obligation  without
prepayment  penalty.  In April 2001,  approximately  $10,000,000  of  additional
securities were redeemed early by the issuers.

At March 31, 2001, the portfolio had a unrealized  gain, net of tax, of $59,000,
compared to an  unrealized  loss,  net of tax, of $252,000 at December 31, 2000.
Unrealized  gains and losses on securities  available  for sale,  net of related
income taxes, are reported as a separate  component of comprehensive  income and
included in stockholders' equity.

Securities Held to Maturity
- ---------------------------

Securities  for which the Company has the intent and ability to hold to maturity
are  classified  as held to maturity and carried at amortized  cost.  Securities
held to maturity totaled  $16,926,000 at March 31, 2001, compared to $20,970,000
at December 31, 2000. The decrease was due to maturities exceeding new purchases
during the quarter. The portfolio consists of Intervest National Bank's holdings
of short-term U.S. government agency securities.

Federal Reserve Bank Stock
- --------------------------

In order for the Banks to be members of the Federal Reserve Banking System,  the
Banks  maintain an investment in the capital stock of the Federal  Reserve Bank,
which pays a dividend that is currently 6%. The  investment,  which  amounted to
$639,000 at March 31, 2001 and $605,000 at December 31, 2000,  fluctuates  based
on each Bank's capital level.

Loans Receivable, Net of Deferred Fees and Loan Loss Reserves
- -------------------------------------------------------------

Loans receivable, net of deferred fees and the allowance for loan loss reserves,
increased to $273,933,000  at March 31, 2001, from  $263,558,000 at December 31,
2000. The growth primarily  reflected new originations of commercial real estate
and  multifamily  mortgage  loans,  partially  offset by  principal  repayments.
Commercial real estate and  multifamily  real estate  properties  collateralized
almost all of the loans in the Company's loan portfolio.

At March 31, 2001 and December 31, 2000,  the  allowance  for loan loss reserves
amounted  to  $2,768,000.   The  allowance  represented  1.00%  of  total  loans
outstanding at March 31, 2001,  compared to 1.04% at December 31, 2000. At March
31,  2001 and  December  31,  2000,  the  Company  did not  have any  loans on a
nonaccrual  status or  classified  as  impaired.  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.


All Other Assets
- ----------------

The following  table sets forth the composition of all other assets in the table
on page 12:
                                                 At             At
                                              March 31,     December 31,
($ in thousands)                                2001            2000
- ------------------------------------------------------------------------
Accrued interest receivable                   $ 2,480        $ 2,961
Loans fee receivable                            1,354          1,276
Premises and equipment, net                     5,691          5,731
Deferred income tax asset                         913          1,105
Deferred debenture offering costs               2,915          2,835
All other                                         335            159
- ------------------------------------------------------------------------
                                              $13,688        $14,067
- ------------------------------------------------------------------------

                                       21



Accrued interest receivable fluctuates based on the amount of loans, investments
and  other  interest-earning  assets  outstanding  and the  timing  of  interest
payments received.

Loan fees receivable are fees due to the Company in accordance with the terms of
mortgage  loans.  Such amounts are generally due upon the full  repayment of the
loan.  This fee is recorded as deferred  income at the time a loan is originated
and is then amortized to interest income over the life of the loan. The increase
was due to an increase in mortgage loans outstanding.

The deferred income tax asset relates primarily to the unrealized tax benefit on
the  Company's  allowance  for loan loss  reserves and  organizational  start-up
costs. These charges have been expensed for financial  statement  purposes,  but
are  not  all  currently  deductible  for  income  tax  purposes.  The  ultimate
realization  of the  deferred  tax asset is  dependent  upon the  generation  of
sufficient  taxable  income by the  Company  during the  periods in which  these
temporary  differences become deductible for tax purposes.  Management  believes
that it is more likely than not that the  Company's  deferred  tax asset will be
realized and accordingly,  a valuation  allowance for deferred tax assets is not
maintained.

Deferred debenture offering costs consist primarily of underwriters' commissions
and are  amortized  over the terms of the  debentures.  The  increase was due to
additional  costs  incurred with the sale of new debentures in the first quarter
of 2001, partially offset by normal amortization.

Deposit Liabilities
- -------------------

Deposit   liabilities   increased  to  $301,824,000  at  March  31,  2001,  from
$300,241,000 at December 31, 2000, due to growth in deposit  accounts.  At March
31,  2001,  certificate  of deposit  accounts  totaled  $213,981,000  and demand
deposit, savings, NOW and money market accounts aggregated $87,843,000. The same
categories  of  deposit   accounts   totaled   $217,656,000   and   $82,585,000,
respectively,  at December 31, 2000. Certificate of deposit accounts represented
71% of total deposits at March 31, 2001, compared to 72% at year-end 2000.

Debentures Payable and Related Accrued Interest Payable
- -------------------------------------------------------

At March 31,  2001,  debentures  payable  amounted to  $66,180,000,  compared to
$64,080,000 at December 31, 2000. The increase was due to the sale of debentures
in the aggregate principal amount of $3,500,000 by the Holding Company. The sale
resulted in net proceeds of $3,260,000 after underwriter's commissions and other
issuance costs.  From time to time, the Holding Company sells debentures and the
proceeds are used for working capital purposes.  The sale of the  aforementioned
debentures  was  partially  offset  by the  maturity  on  January  1,  2001,  of
$1,400,000 of Intervest Corporation of New York's debentures.

At  March  31,  2001,  Intervest  Corporation  of New York  had  $55,750,000  of
debentures  payable  outstanding  and the  Holding  Company had  $10,430,000  of
debentures  payable  outstanding,  of which $6,930,000 were convertible into the
Holding Company's Class A common stock.

At  March  31,  2001,  accrued  interest  payable  on  debentures   amounted  to
$9,286,000,  compared to $8,733,000 at year-end 2000.  Nearly all of the accrued
interest payable at March 31, 2001 is due and payable at the maturity of various
debentures.  For a further  discussion of the debentures,  including  conversion
prices  and  redemption  premiums,  see  note  8 to the  consolidated  financial
statements  included in the Company's Annual Report to Stockholders on Form 10-K
for the year ended December 31, 2000.

All Other Liabilities
- ---------------------

The following table shows the composition of all other  liabilities in the table
on page 12:

                                                      At                At
                                                   March 31,       December 31,
($ in thousands)                                     2001              2000
- --------------------------------------------------------------------------------
Mortgage escrow funds payable                      $4,841            $3,397
Accrued interest payable on deposits                  861               856
Official checks outstanding                         1,776             2,281
All other                                           1,187             1,111
- --------------------------------------------------------------------------------
                                                   $8,665            $7,645
- --------------------------------------------------------------------------------

                                       22


Mortgage escrow funds payable  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.  The level of official checks  outstanding  varies
and fluctuates based on banking activity.

Stockholders' Equity and Regulatory Capital
- -------------------------------------------

Stockholders equity increased to $37,126,000 at March 31, 2001, from $36,228,000
at December  31,  2000.  The  increase was due to net earnings of $581,000 and a
$311,000 increase in unrealized  gains, net of tax, on securities  available for
sale.

Intervest   Bank  and  Intervest   National   Bank  are  both   well-capitalized
institutions  as  defined  by  FDIC  regulations.  See  note 4 to the  condensed
consolidated  financial  statements in this report for their respective  capital
ratios.

Comparison of Financial Condition at December 31, 2000 and December 31, 1999.
- ----------------------------------------------------------------------------

Overview
- --------

Total assets at December 31, 2000 increased to $416,927,000,  from  $340,481,000
at December 31, 1999. The increase is reflected  primarily in new mortgage loans
originated  and  purchases of new security  investments.  Total  liabilities  at
December 31, 2000 increased to $380,699,000,  from  $306,877,000 at December 31,
1999, due to growth in deposit accounts.  The increase in deposits was partially
offset by the  retirement  of certain  debentures  payable and the  repayment of
federal  funds  purchased.  Stockholders'  equity  increased to  $36,288,000  at
December 31, 2000,  from  $33,604,000 at year-end  1999. The increase  reflected
earnings for 2000 and the issuance of common  stock in  connection  with a stock
award and the  exercise of warrants.  Book value per common  share  increased to
$9.29 per share at December 31, 2000, from $8.76 at December 31, 1999.



Selected balance sheet  information for the Holding Company and its subsidiaries
as of December 31, 2000 follows:

                                                                          Intervest      Intervest      Inter-
                                                 Holding      Intervest    National    Corporation     company
($ in thousands)                                 Company           Bank        Bank    of New York    Balances    Consolidated
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Assets                                          $ 44,876       $218,588    $117,384       $ 74,860    $(38,781)       $416,927
Cash and cash equivalents                          1,447          9,903      13,994         19,476      (1,882)         42,938
Securities available for sale, net                     -         74,789           -              -           -          74,789
Securities held to maturity, net                       -              -      20,970              -           -          20,970
Loans receivable, net of deferred fees             5,935        127,553      80,846         51,992           -         266,326
Allowance for loan loss reserves                      30          1,943         795              -           -           2,768
Deposits                                               -        200,990     101,266              -      (2,015)        300,241
Debentures and accrued interest payable            8,466              -           -         64,347           -          72,813
Stockholders' equity                              36,228         14,496      13,110          9,269     (36,875)         36,228
- ------------------------------------------------------------------------------------------------------------------------------





A comparison of the Company's consolidated balance sheet as of December 31, 2000
and 1999 follows:
                                                                   At December 31, 2000                At December 31, 1999
                                                                  Carrying       % of                Carrying        % of
($ in thousands)                                                    Value    Total Assets              Value     Total Assets
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Cash and cash equivalents                                         $ 42,938      10.3%                $ 32,095         9.4%
Securities available for sale, net                                  74,789      17.9                        -         -
Securities held to maturity, net                                    20,970       5.0                   83,132        24.4
Federal Reserve Bank stock                                             605       0.2                      508         0.2
Loans receivable,  net of deferred fees and loan loss reserves     263,558      63.2                  210,444        61.8
All other assets                                                    14,067       3.4                   14,302         4.2
- ------------------------------------------------------------------------------------------------------------------------------
Total assets                                                      $416,927     100.0%                $340,481       100.0%
- ------------------------------------------------------------------------------------------------------------------------------
Deposits                                                          $300,241      72.0%                $201,080        59.1%
Federal funds purchased                                                  -       -                      6,955         2.0
Debentures payable                                                  64,080      15.4                   84,330        24.8
Accrued interest payable on debentures                               8,733       2.1                    8,092         2.3
All other liabilities                                                7,645       1.8                    6,420         1.9
- ------------------------------------------------------------------------------------------------------------------------------
Total liabilities                                                  380,699      91.3                  306,877        90.1
- ------------------------------------------------------------------------------------------------------------------------------
Stockholders' equity                                                36,228       8.7                   33,604         9.9
- ------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                        $416,927     100.0%                $340,481       100.0%
- ------------------------------------------------------------------------------------------------------------------------------


                                       23


Cash and Cash Equivalents
- -------------------------

Cash and cash equivalents include  interest-bearing and noninterest-bearing cash
balances,   investments  in  overnight   federal  funds  and  other   short-term
investments  that  have  original  maturities  of three  months  or less.  Other
short-term   investments  are  normally  comprised  of  bank  commercial  paper,
certificates of deposit and U.S.  government  securities.  The level of cash and
cash equivalents fluctuates based on various factors, including liquidity needs,
loan  demand,  deposit  flows,  repayments  of  borrowed  funds and  alternative
security investment opportunities.

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

The Company invests in securities after satisfying its liquidity  objectives and
lending commitments. The Company has historically only purchased securities that
are issued by the U.S. government or one of its agencies. The Company's security
investments  have lower yields than its loan portfolio.  To manage interest rate
risk, the Company  normally  purchases  securities that have adjustable rates or
securities with fixed rates that have short- to intermediate-maturity terms.

From time to time, the Banks maintain a securities  available-for-sale portfolio
to provide flexibility in implementing asset/liability management strategies. On
December  31,  2000,   Intervest   Bank   transferred   its  entire   securities
held-to-maturity portfolio (consisting of U.S. government agency securities with
an estimated fair value of  $74,789,000)  to the  securities  available-for-sale
portfolio.  At December  31, 2000,  a valuation  allowance  of  $252,000,  which
represents the unrealized  loss on securities  available for sale, net of taxes,
was  recorded as a component of  stockholders'  equity in  connection  with this
transfer.

The available-for-sale  portfolio consists of fixed-rate debt obligations of the
Federal  Home Loan Bank  (FHLB),  Federal  Farm  Credit  Bank (FFCB) and Federal
National  Mortgage  Association  (FNMA).  Most of the securities have terms that
allow the issuer the right to call or prepay its obligation  without  prepayment
penalty.  There were no sales of securities  during 2000,  1999 and 1998, and no
transfers of securities to the available-for-sale portfolio in 1999 or 1998. The
Company does not engage in trading activities.

Securities  for which the Banks have the intent and  ability to hold to maturity
are  classified  as held to maturity and carried at amortized  cost.  Securities
held  to  maturity  totaled  $20,970,000  at  December  31,  2000,  compared  to
$83,132,000 at December 31, 1999. The decrease  reflected the transfer discussed
above, partially offset by additional purchases. The estimated fair value of the
held-to-maturity  portfolio was $20,978,000 at December 31, 2000 and $79,882,000
at  December  31,  1999.  At  December  31,  2000,  securities  held to maturity
consisted of Intervest  National  Bank's holdings of short-term (due in one year
or less),  fixed-rate  debt  obligations of the FHLB,  FNMA and the Federal Home
Loan Mortgage Corporation (FHLMC).

In order for the Banks to be members of the Federal Reserve Banking System,  the
Banks  maintain an investment in the capital stock of the Federal  Reserve Bank,
which pays a dividend that is currently 6%. The amount of the investment,  which
amounted  to  $605,000 at  December  31,  2000 and  $508,000  at year-end  1999,
fluctuates based on each Bank's capital level.

Loans Receivable
- ----------------

Loans  receivable,  (before the  allowance  for loan loss  reserves and deferred
fees),  increased to  $268,305,000  at December 31, 2000,  from  $214,682,000 at
December  31,  1999,  due to new  originations  of  commercial  real  estate and
multifamily  loans,  partially offset by principal  repayments.  At December 31,
2000,  the loan  portfolio  consisted of  $59,587,000  of  fixed-rate  loans and
$208,718,000 of adjustable-rate loans.

At December 31, 2000 and 1999, the loan portfolio was concentrated in commercial
real estate and multifamily  mortgage loans.  Such loans represented 98% and 97%
of the total loan portfolio in 2000 and 1999, respectively.  Loan concentrations
are  defined  as  amounts  loaned to a number of  borrowers  engaged  in similar
activities,  which would cause the loans to be similarly impacted by economic or
other  conditions.  Credit risk, which represents the possibility of the Company
not recovering amounts due from its borrowers, is significantly related to local
economic  conditions  in the areas the  properties  are located,  as well as the
Company's underwriting standards. Economic conditions affect the market value of
the underlying collateral as well as the levels of occupancy of income-producing
properties  (such  as  office   buildings,   shopping  centers  and  rental  and
cooperative apartment buildings).




                                       24



The following table sets forth information concerning the loan portfolio:

                                                    At December 31, 2000                   At December 31, 1999
                                              # of                  % of         # of                 % of
($ in thousands)                             loans      Amount     Total        loans      Amount    Total
- ----------------------------------------------------------------------------------------------------------------
                                                                                    
Residential multifamily loans                 137    $ 144,916      54.0%         120   $ 116,729     54.4%
Commercial real estate loans                  124      118,368      44.1          110      93,293     43.5
Residential 1-4 family loans                   39        3,034       1.1           44       2,311      1.1
Commercial loans                               39        1,781       0.7           42       2,107      1.0
Consumer loans                                 18          206       0.1           24         242      -
- ----------------------------------------------------------------------------------------------------------------
Total gross loans receivable                  357      268,305     100.0%         340     214,682    100.0%
Deferred loan fees                                      (1,979)                            (1,745)
- ----------------------------------------------------------------------------------------------------------------
Loans, net of deferred fees                            266,326                            212,937
Allowance for loan loss reserves                        (2,768)                            (2,493)
- ----------------------------------------------------------------------------------------------------------------
Loans receivable, net                                $ 263,558                          $ 210,444
- ----------------------------------------------------------------------------------------------------------------



The following table sets forth the scheduled  contractual  principal  repayments
the loan portfolio:

                                                           At December 31,
                                                           ---------------

($ in thousands)                                       2000              1999
- --------------------------------------------------------------------------------
Within one year                                    $120,258          $ 48,577
Over one to five years                              107,490           127,880
Over five years                                      40,557            38,225
- --------------------------------------------------------------------------------
                                                   $268,305          $214,682
- --------------------------------------------------------------------------------

At  December  31,  2000,   $115,718,000  of  loans  with  adjustable  rates  and
$32,329,000 of loans with fixed rates were due after one year.

The following table sets forth the activity in the loan portfolio:

                                                 For the Year Ended December 31,
 ($ in thousands)
                                                       2000          1999
 ---------------------------------------------------------------------------
Loans receivable, net, at beginning of year         $ 210,444     $ 163,324
  Loans originated and purchased                      124,669       112,629
  Principal repayments                                (71,046)      (64,244)
  Recoveries                                                -             1
  Increase in deferred loan fees                         (234)         (435)
  Increase in allowance for loan loss reserves           (275)         (831)
                                                                  ---------
Loans receivable, net, at end of year               $ 263,558     $ 210,444
 ---------------------------------------------------------------------------

Nonaccrual Loans
- ----------------

During 2000 and 1999, the Company did not have any loans on a nonaccrual status.
The  Company's  policy is to  discontinue  the  accrual of  interest  income and
classify a loan as nonaccrual  when principal or interest is past due 90 days or
more  and the  loan  is not  adequately  collateralized  and in the  process  of
collection,  or when in the opinion of the  Company's  management,  principal or
interest is not likely to be paid in accordance with the terms of the loan.

Allowance for Loan Loss Reserves
- --------------------------------

The allowance for loan loss reserves is established  through a provision charged
to operations.  Loans are charged against the allowance when management believes
that the collectability of the principal is unlikely.  Subsequent recoveries are
added to the  allowance.  The adequacy of the allowance is evaluated  monthly or
more  frequently  when  necessary  with  consideration  given to: the nature and
volume of the loan portfolio;  overall portfolio quality;  loan  concentrations;
specific  problem loans and  commitments  and  estimates of fair value  thereof;
historical  chargeoffs and recoveries;  adverse  situations which may affect the
borrowers'  ability to repay;  and  management's  perception  of the current and
anticipated  economic  conditions  in  the  Company's  lending  areas.  Although
management   believes   it  uses  the  best   information   available   to  make
determinations  with respect to the  allowance  for loan loss  reserves,  future
adjustments may be necessary if economic  conditions,  or other factors,  differ
from those assumed in the determination of the level of the allowance.



                                       25


In  addition,  SFAS No. 114  specifies  the  manner in which the  portion of the
allowance for loan loss reserves  related to impaired loans is computed.  A loan
is normally deemed impaired when, based upon current  information and events, it
is probable  that the Company will be unable to collect both full  principal and
interest  due  according  to  the  contractual  terms  of  the  loan  agreement.
Impairment  for  larger  balance  loans  such  as  commercial  real  estate  and
multifamily  loans are measured  based on: the present value of expected  future
cash flows,  discounted at the loan's effective interest rate; or the observable
market price of the loan; or the estimated fair value of the loan's  collateral,
if payment of the principal and interest is dependent upon the collateral.  When
the fair value of the property is less than the recorded investment in the loan,
this  deficiency  is  recognized  as a  valuation  allowance  within the overall
allowance  for loan loss  reserves and a charge  through the  provision for loan
loss reserves. The Company's policy is to charge off any portion of the recorded
investment  in the loan that exceeds the fair value of the  collateral.  The net
carrying  amount of an impaired  loan does not at any time  exceed the  recorded
investment in the loan.

The  Company  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/or interest  payments
other than minimum delays or shortfalls in payments, and (iii) other information
known by  management  that would  indicate the full  repayment of principal  and
interest  is not  probable.  In  evaluating  loans  for  impairment,  management
generally  considers  delinquencies of 60 days or less to be minimum delays, and
accordingly  does not  consider  such  delinquent  loans to be  impaired  in the
absence  of other  indications.  Impaired  loans  normally  consist  of loans on
nonaccrual  status.  Generally,  all loans are  evaluated  for  impairment  on a
loan-by-loan  basis,  except for  smaller  balance  homogeneous  loans,  such as
consumer loans,  whose  evaluation for impairment is done on an aggregate basis.
For consumer loans,  historical  charge-off experience as well as the charge off
experience  of peer groups and  industry  statistics  are used to  evaluate  the
adequacy of the allowance for loan loss reserves.  The Company's regulators,  as
an integral part of their examination process, periodically review the allowance
for loan loss reserves. Accordingly, the Company may be required to take certain
chargeoffs and/or recognize  additions to the allowance based on the regulators'
judgment concerning information available to them during their examination.

At December 31, 2000, the Company's allowance for loan loss reserves amounted to
$2,768,000  compared to $2,493,000 at year-end 1999. The increase  reflected the
growth in the loan portfolio. During 2000 and 1999, the Company did not have any
loans on a nonaccrual status or classified as impaired. At December 31, 2000 and
1999,  the  allowance  for loan loss  reserves  was  predominately  allocated to
commercial real estate and multifamily loans.

The  following  table sets forth  information  with respect to the allowance for
loan loss reserves:

                                                 For the Year Ended December 31,
($ in thousands)
                                                             2000         1999
- --------------------------------------------------------------------------------
Allowance at beginning of year                             $  2,493    $  1,662
Provision charged to operations                                 275         830
Recoveries                                                        -           1
- --------------------------------------------------------------------------------
Allowance at end of year                                   $  2,768    $  2,493
- --------------------------------------------------------------------------------
Ratio of allowance to total loans, net of deferred fees        1.04%       1.17%
Total loans, net of deferred fees                          $266,326    $212,937
Average loans outstanding during the year                  $250,941    $175,980
- --------------------------------------------------------------------------------

Foreclosed Real Estate
- ----------------------

During 2000 and 1999, the Company did not have any foreclosed real estate.



                                       26


All Other Assets
- ----------------

The following table sets forth the composition of all other assets:

                                                        At December 31,
($ in thousands)
                                                     2000            1999
- -------------------------------------------------------------------------
Accrued interest receivable                        $2,961          $1,995
Loans fee receivable                                1,276             839
Premises and equipment, net                         5,731           5,863
Deferred income tax asset                           1,105             936
Deferred debenture offering costs                   2,835           3,721
All other                                             159             948
- -------------------------------------------------------------------------
                                                  $14,067         $14,302
- -------------------------------------------------------------------------

Accrued interest receivable fluctuates based on the amount of loans, investments
and other interest-earning assets outstanding.  The increase reflected growth in
these accounts.

Loan fees receivable are fees due to the Company in accordance with the terms of
mortgage  loans.  Such amounts are generally due upon the full  repayment of the
loan.  This fee is recorded as deferred  income at the time a loan is originated
and is then amortized to interest income over the life of the loan. The increase
was due to an increase in mortgage loans outstanding.

Premises  and  equipment  is  detailed in note 6 to the  consolidated  financial
statements.

The deferred income tax asset relates primarily to the unrealized tax benefit on
the  Company's  allowance  for loan loss  reserves and  organizational  start-up
costs. These charges have been expensed for financial  statement  purposes,  but
are  not  all  currently  deductible  for  income  tax  purposes.  The  ultimate
realization  of the  deferred  tax asset is  dependent  upon the  generation  of
sufficient  taxable  income by the  Company  during the  periods in which  these
temporary  differences become deductible for tax purposes.  Management  believes
that it is more likely than not that the  Company's  deferred  tax asset will be
realized and accordingly,  a valuation allowance for deferred tax assets was not
maintained at any time during 2000 and 1999.

Deferred debenture offering costs consist primarily of underwriters' commissions
and are  amortized  over the terms of the  debentures.  The  decline  was due to
normal  amortization  as well as the  accelerated  amortization  of  $382,000 in
connection  with  the  early  retirement  of  debentures.  See  note  8  to  the
consolidated financial statements for a further discussion.

Deposits
- ---------

Deposit  liabilities  increased  to  $300,241,000  at December  31,  2000,  from
$201,080,000  at December 31,  1999,  due to growth in  certificates  of deposit
accounts.  At  December  31,  2000,  certificates  of deposit  accounts  totaled
$217,656,000  and  demand  deposit,  savings,  NOW  and  money  market  accounts
aggregated  $82,585,000.   The  same  categories  of  deposit  accounts  totaled
$122,794,000 and $78,286,000,  respectively,  at December 31, 1999. Certificates
of deposit  accounts  represented  73% of total  deposits at December  31, 2000,
compared to 61% at year-end 1999.

Management  believes the Banks do not have a concentration  of deposits from any
one source.  Management  believes that a large portion of the Banks'  depositors
are residents in their primary  market areas,  although there has been growth in
deposits from outside the primary areas resulting from Intervest National Bank's
deposit-gathering   activities   through   its  Web   Site   on  the   Internet:
www.intervestnatbank.com. The Banks do not accept brokered deposits.

The following table sets forth the distribution of deposit accounts by type:

                                     At December 31, 2000  At December 31, 1999
                                     --------------------  --------------------
($ in thousands)                     Amount   % of Total   Amount   %  of Total
- --------------------------------------------------------------------------------
Demand deposits                    $  5,035        1.7%  $  4,337          2.2%
Interest checking deposits            9,188        3.1      6,636          3.3
Savings deposits                     15,743        5.2     18,722          9.3
Money market deposits                52,619       17.5     48,591         24.1
Certificates of deposit             217,656       72.5    122,794         61.1
- --------------------------------------------------------------------------------
Total deposit accounts (1)         $300,241      100.0%  $201,080        100.0%
- --------------------------------------------------------------------------------
(1) Includes individual retirement accounts totaling $22,307,000 and $11,483,000
    at  December  31,  2000 and  1999,  respectively,  nearly  all of which  are
    certificates of deposit.




                                       27




The  following  table sets forth  certificates  of deposits by maturity  for the
periods indicated:

                               At December 31, 2000         At December 31, 1999
                                            Wtd-Avg                      Wtd-Avg
 ($ in thousands)              Amount   Stated Rate         Amount   Stated Rate
 -------------------------------------------------------------------------------
 Within one year             $133,433     6.44%            $75,815      5.56%
 Over one to two years         47,878     6.65              18,992      5.77
 Over two to three years        8,274     6.23              12,148      6.03
 Over three to four years       9,359     6.37               5,288      5.84
 Over four years               18,712     6.88              10,551      6.32
 -------------------------------------------------------------------------------
                             $217,656     6.51%           $122,794      5.72%
 -------------------------------------------------------------------------------

The  following  table sets forth the  maturities of  certificates  of deposit in
denominations of $100,000 or more:

                                                               At December 31,
 ($ in thousands)                                             2000        1999
 -----------------------------------------------------------------------------
 Due within three months or less                           $14,088      $3,276
 Due over three months to six months                         5,175       2,337
 Due over six months to one year                            11,179       6,974
 Due over one year                                          18,432       5,653
 ----------------------------------------------------------------------------
                                                           $48,874     $18,240
 ----------------------------------------------------------------------------
 As a percentage of total deposits                           16.3%        9.1%
 ----------------------------------------------------------------------------

The following table sets forth net deposit flows:

                                             For the Year Ended December 31,
($ in thousands)
                                                      2000         1999
- -----------------------------------------------------------------------
Net increase before interest credited              $84,289      $21,948
Net interest credited                               14,872        8,712
- -----------------------------------------------------------------------
Net deposit increase                               $99,161      $30,660
- -----------------------------------------------------------------------

Federal Funds Purchased
- -----------------------

Fromtime to time,  the Banks  purchase  federal funds to manage their  liquidity
needs.  At December  31,  2000,  there were no  outstanding  funds,  compared to
$6,955,000 outstanding at December 31, 1999.

Debentures Payable and Accrued Interest Payable on Debentures
- -------------------------------------------------------------

At December 31, 2000,  debentures  payable amounted to $64,080,000,  compared to
$84,330,000 at year-end 1999. In the first half of 2000,  Intervest  Corporation
of New York  redeemed  debentures  totaling  $24,000,000  in principal  prior to
maturity for the outstanding  principal amount plus accrued interest aggregating
$3,970,000. In November of 2000, Intervest Corporation of New York completed the
sale of additional  debentures in the aggregate  principal amount of $3,750,000,
which resulted in net proceeds of $3,500,000 after underwriter's commissions and
other issuance costs. From time to time, Intervest Corporation of New York sells
debentures  and the  proceeds  are  used for the  origination  and  purchase  of
commercial and multifamily mortgage loans.

At December 31, 2000,  debentures  payable consisted of $57,150,000 of Intervest
Corporation  of New  York's  registered  floating  and  fixed-rate  subordinated
debentures  and  $6,930,000  of the  Holding  Company's  fixed-rate  convertible
subordinated  debentures.  From time to time,  the  Holding  Company  also sells
debentures to raise funds for working  capital  purposes.  In February 2001, the
Holding  Company  completed the sale of  additional  debentures in the aggregate
principal amount of $3,500,000.

At  December  31,  2000,  accrued  interest  payable on  debentures  amounted to
$8,733,000,  relatively  unchanged  from  $8,092,000  at year-end  1999,  as the
payment of interest in connection  with the early  retirement of the  debentures
discussed above was partially offset by additional accruals in 2000. The accrued
interest  at December  31,  2000 is due and  payable at the  maturity of various
debentures.  For a further  discussion of the debentures,  including  conversion
prices  and  redemption  premiums,  see  note  8 to the  consolidated  financial
statements.



                                       28


All Other Liabilities
- ---------------------


The following table shows the composition of all other liabilities:

                                                  At December 31,
($ in thousands)
                                                     2000            1999
- -------------------------------------------------------------------------
Mortgage escrow funds payable                      $3,397          $3,375
Accrued interest payable on deposits                  856             461
Official checks outstanding                         2,281           1,821
All other                                           1,111             763
- -------------------------------------------------------------------------
                                                   $7,645          $6,420
- -------------------------------------------------------------------------


Mortgage escrow funds payable  represent  advance payments made by borrowers for
real  estate  taxes and  insurance  that are  remitted  by the  Company to third
parties.  The  amount  fluctuates  based on the  timing  of  payments  to taxing
authorities as well as the level of outstanding loans.  Accrued interest payable
on deposit accounts fluctuates based on the level of outstanding  deposits.  The
level of official  checks  outstanding  varies and  fluctuates  based on banking
activity.

Stockholders' Equity
- --------------------

Stockholders'  equity  increased  to  $36,228,000  at December  31,  2000,  from
$33,604,000  at December  31,  1999.  The  increase  was due to net  earnings of
$2,608,000 and the issuance of $242,000 of common stock, partially offset by the
recording at December 31, 2000, of a valuation allowance for the unrealized loss
on securities available for sale, net of taxes, of $252,000,  in connection with
the transfer of securities to the available-for-sale portfolio.

In 2000, 62,750 shares of common stock were issued as follows:  12,750 shares of
Class A common stock upon the exercise of Class A warrants; and 50,000 shares of
Class B common stock issued in  connection  with the merger.  (See note 2 to the
consolidated  financial  statements for a further discussion of the stock issued
in connection with the merger.)

                         Asset and Liability Management

Interest  rate risk  arises  from  differences  in the  repricing  of assets and
liabilities  within a given time period.  The primary objective of the Company's
asset/liability  management strategy is to limit, within established guidelines,
the adverse  impact of changes in interest  rates on the  Company's net interest
income and capital.  This  strategy is overseen in part through the direction of
the Asset and  Liability  Committee  ("ALCO") of the Board of  Directors of each
Bank, which  establishes  policies and monitors results to control interest rate
sensitivity.

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.  An asset
or liability is normally  considered  to be  interest-rate  sensitive if it will
reprice or mature within 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  a  one-year  time  period.  A gap is
considered  positive when the amount of interest  rate-sensitive  assets exceeds
the  amount  of  interest  rate-sensitive  liabilities.  Conversely,  a  gap  is
considered negative when the opposite is true.

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  Company'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 for the
following  reasons.  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 market  rates.  In  addition,
certain  assets,  such as  adjustable-rate  mortgage  loans,  may have  features
generally referred to as "interest rate caps or collars," 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,  asset  prepayment  and  early  deposit
withdrawal  levels  also  could  deviate  significantly  from  those  assumed in
calculating  the  interest-rate  gap.  The ability of many  borrowers to service



                                       29


their debts also may decrease in the event of an interest-rate increase, and the
behavior of depositors may be different than those assumed in the gap analysis.

For purposes of creating the gap analysis that follows,  deposits with no stated
maturities are treated as readily  accessible  accounts.  Given this assumption,
the Company's negative one-year interest rate sensitivity gap was ____% at March
31, 2001, 3.0% at December 31, 2000 and 23.7% at December 31, 1999.  However, if
those deposits were treated differently,  then the interest-rate sensitivity gap
would change.  The behavior of core depositors may not necessarily result in the
immediate  withdrawal  of funds in the event  deposit rates offered by the Banks
did not change as quickly and uniformly as changes in general market rates.  For
example,  if only 25% of deposits  with no stated  maturity  were  assumed to be
readily accessible,  the Company's one-year interest-rate  sensitivity gap would
have been a positive  11.0% at year-end  2000,  compared  to a negative  7.4% at
year-end 1999.

The Company has a "floor," or minimum rate, on many of its floating-rate  loans.
The floor for each specific  loan is  determined  in relation to the  prevailing
market rates on the date of origination  and most adjust upwards in the event of
increases in the loan's interest rate.

Notwithstanding  all of the above,  there can be no assurances that a sudden and
substantial  increase in interest  rates may not 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  following   table   summarizes   information   relating  to  the  Company's
interest-earning  assets and  interest-bearing  liabilities  as of December  31,
2000, that are scheduled to mature or reprice within the periods shown.

                                                                         Over 1-4        Over 4
 ($ in thousands)                                 0-3          4-12         Years         Years         Total
                                               Months        Months
- -------------------------------------------------------------------------------------------------------------
                                                                                  
Loans (1)                                   $  83,130     $ 103,991     $  53,995     $  27,189     $ 268,305
Securities available for sale (2)                   -         1,000        57,014        17,180        75,194
Securities held to maturity (2)                 9,310        11,660             -             -        20,970
Federal funds sold                             20,268             -             -             -        20,268
Short-term investments                         17,654             -             -             -        17,654
Federal Reserve Bank stock                          -             -             -           605           605
- -------------------------------------------------------------------------------------------------------------
Total rate-sensitive assets                 $ 130,362     $ 116,651     $ 111,009     $  44,974     $ 402,996
- -------------------------------------------------------------------------------------------------------------
Deposit accounts (3):
  Interest checking deposits                $   9,188        $    -     $    -        $       -     $   9,188
  Savings deposits                                  -        15,743        15,743             -             -

  Money market deposits                             -        52,619        52,619             -             -
  Certificates of deposit                      92,875        65,511        18,712       217,656        40,558
                                            -----------------------------------------------------------------
  Total deposits                              118,108        92,875        65,511        18,712       295,206
Debentures payable                             14,030        64,080        42,900             -         7,150
Accrued interest on debentures                    827         8,733         5,541             -         2,365
- -------------------------------------------------------------------------------------------------------------
Total rate-sensitive liabilities            $ 166,549     $  92,875     $  75,026     $  33,569     $ 368,019
- -------------------------------------------------------------------------------------------------------------

- -------------------------------------------------------------------------------------------------------------
GAP (repricing differences)                 $(36,187)     $  23,776     $  35,983     $  11,405     $  34,977
- -------------------------------------------------------------------------------------------------------------
Cumulative GAP                              $(36,187)     $ (12,411)    $  23,572     $  34,977     $  34,977
- -------------------------------------------------------------------------------------------------------------
Cumulative GAP to total assets                 -8.7%          -3.0%         5.7%          8.4%          8.4%
- -------------------------------------------------------------------------------------------------------------
 Significant assumptions used in preparing the table above:
<FN>
(1)      Adjustable-rate  loans  are  included  in the  period  in  which  their
         interest  rates are next  scheduled to adjust rather than in the period
         in which the loans mature.  Fixed-rate  loans are scheduled,  including
         repayments,  according to their contractual maturities;  (2) securities
         are scheduled according to their contractual maturity dates, which does
         not take into  consideration  the effects of possible  prepayments that
         may  result  from the  issuer's  right to call a  security  before  its
         contractual   maturity  date.   Additionally,   unrealized   losses  on
         securities available for sale are ignored for this analysis;  (3) money
         market,  NOW and savings  deposits  are  regarded  as ready  accessible
         withdrawable  accounts;  and  certificates  of  deposit  are  scheduled
         through their maturity dates.
</FN>


                                       30


                        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  commitments,  deposit
withdrawals and the repayment of borrowed funds.  The Company's  primary sources
of funds consist of: retail deposits  obtained through the Banks' branch offices
and through the mail;  amortization,  satisfactions and repayments of loans; the
maturities and calls of securities;  and cash provided by operating  activities.
For  additional  information  concerning  the  Company's  cash  flows,  see  the
consolidated statements of cash flows included in this prospectus.

At  March  31,  2001,  the  Company's   total   commitment  to  lend  aggregated
approximately  $41.5  million.  The  Company  believes  that  it can  fund  such
commitments from the aforementioned sources of funds.

Intervest Bank has agreements with correspondent  banks whereby it may borrow up
to $6,000,000 on an unsecured basis. There were no outstanding  borrowings under
these agreements at March 31, 2001, December 31, 2000 or 1999.

The Banks are subject to various regulatory capital requirements administered by
the federal banking  agencies.  The FDIC  Improvement  Act of 1991,  among other
things,  established  five capital  categories  ranging from well capitalized to
critically undercapitalized. Such classifications are used by the FDIC and other
bank  regulatory  agencies  to  determine  various  matters,   including  prompt
corrective  action  and  each   institution's  FDIC  deposit  insurance  premium
assessments.  The capital categories involve  quantitative  measures of a bank's
assets,  liabilities,  and certain  off-balance-sheet  items as calculated under
regulatory accounting practices.  The Banks' capital amounts and classifications
are also subject to qualitative  judgments by the regulators  about  components,
risk weightings, and other factors. Failure to meet minimum capital requirements
can initiate certain mandatory and possibly additional  discretionary actions by
the regulators  that, if undertaken,  could have a direct material effect on the
Company's consolidated financial statements.

The Banks are required to maintain,  for  regulatory  compliance  and  reporting
purposes,  regulatory  defined minimum  leverage and Tier 1 and total risk-based
capital  ratio levels of at least 4%, 4% and 8%,  respectively.  At December 31,
2000 and 1999,  management  believes that the Banks met their  capital  adequacy
requirements.  The Banks are  well-capitalized  institutions  as  defined in the
regulations,  which  require  minimum  Tier 1  leverage  and  Tier  1 and  total
risk-based  ratios of 5%, 6% and 10%,  respectively.  Management  believes  that
there are no current  conditions  or events  outstanding  which would change the
Banks' designations as well-capitalized institutions.

On June 15, 2000,  Intervest  National Bank and its primary  regulator,  the OCC
entered into a Memorandum of  Understanding.  The memorandum is a formal written
agreement  whereby,  among other things,  Intervest  National Bank shall review,
revise,  develop and implement  various  policies and procedures with respect to
its lending and credit underwriting.  Management has implemented various actions
towards  bringing   Intervest  National  Bank  into  full  compliance  with  the
memorandum.




Information  regarding  the Banks'  regulatory  capital  and  related  ratios is
summarized below:

                                                                      Intervest Bank               Intervest National Bank
                                                                      ---------------              -----------------------
                                                                      At December 31,                  At December 31,
                                                                      ---------------                  ---------------
($ in thousands)                                                   2000             1999            2000           1999
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Tier 1 Capital:
   Stockholder's equity                                       $  14,496        $  12,746       $  13,110      $   8,493
   Disallowed portion of deferred tax asset                        (584)            (570)           (193)          (213)
   Unrealized loss on debt securities, net of tax                   252                -               -              -
- --------------------------------------------------------------------------------------------------------------------------
Total Tier 1 capital                                             14,164           12,176          12,917          8,280
- --------------------------------------------------------------------------------------------------------------------------
Tier 2 Capital:
   Allowable portion of allowance for loan loss reserves          1,855            1,561             795            444
- --------------------------------------------------------------------------------------------------------------------------
Total risk-based capital                                      $  16,019        $  13,737       $  13,712      $   8,724
- --------------------------------------------------------------------------------------------------------------------------
Net risk-weighted assets                                      $ 148,324        $ 124,389       $  89,809      $  45,860
Average assets for regulatory purposes                        $ 213,200        $ 189,069       $ 114,448      $  50,838
Tier 1 capital to average assets                                   6.64%            6.44%          11.29%         16.29%
Tier 1 capital to risk-weighted assets                             9.55%            9.79%          14.38%         18.06%
Total capital to risk-weighted assets                             10.80%           11.04%          15.27%         19.02%
- --------------------------------------------------------------------------------------------------------------------------


                        Recent Accounting Pronouncements

See note 1 to the  consolidated  financial  statements  for a discussion of this
topic.


                                       31


                     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.  Virtually all of the assets and liabilities of the Company are
monetary  in  nature.  As a  result,  changes  in  interest  rates  have  a more
significant  impact on the  performance  of the  Company  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.

           Quantitative and Qualitative Disclosures About Market Risk

Market  risk is the risk of loss  from  adverse  changes  in market  prices  and
interest rates.  The Company's  market risk arises  primarily from interest rate
risk inherent in its lending and deposit-taking  activities.  The Company has no
risk  related  to  trading  accounts,   commodities  or  foreign  exchange.  The
measurement of market risk associated  with financial  instruments is meaningful
only when all related and offsetting on-and  off-balance sheet  transactions are
aggregated,  and the resulting net positions are identified.  Disclosures  about
the fair value of financial  instruments as of December 31, 2000 and 1999, which
reflect changes in market prices and rates, can be found in Note 20 of the notes
to consolidated financial statements.

Management  actively  monitors  and manages  the  Company's  interest  rate risk
exposure.  The primary  objective  in managing  interest  rate risk is to limit,
within established  guidelines,  the adverse impact of changes in interest rates
on the Company's net interest income and capital. For a further discussion,  see
the section "Asset and Liability Management."


                                    BUSINESS

General

Private Securities Litigation Reform Act Safe Harbor Statement
- --------------------------------------------------------------

The  Company is making  this  statement  in order to satisfy  the "Safe  Harbor"
provision contained in the Private Securities Litigation Reform Act of 1995. The
statements  contained in this  prospectus  that are not statements of historical
fact may include  forward-looking  statements that involve a number of risks and
uncertainties.  Such  forward-looking  statements are made based on management's
expectations and beliefs  concerning future events impacting the Company and are
subject to uncertainties  and factors  relating to the Company's  operations and
economic  environment,  all of which are  difficult to predict and many of which
are beyond the control of the Company,  that could cause  actual  results of the
Company to differ  materially  from  those  matters  expressed  in or implied by
forward-looking  statements.  The  following  factors are among those that could
cause actual results to differ materially from the  forward-looking  statements:
changes in general economic,  market and regulatory conditions,  the development
of an interest rate environment that may adversely affect the Company's interest
rate  spread,   other  income  or  cash  flow  anticipated  from  the  Company's
operations,   investment  and  lending  activities;  and  changes  in  laws  and
regulations affecting banks and bank holding companies.

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

Intervest  Bancshares  Corporation  is a registered  bank  holding  company (the
"Holding Company") incorporated in 1993 under the laws of the State of Delaware.
Its principal office is located at 10 Rockefeller  Plaza,  Suite 1015, New York,
New York 10020, and its telephone number is 212-218-2800.  The Holding Company's
Class A common  stock was  approved  for listing on the NASDAQ  SmallCap  Market
(Symbol:  IBCA) in November 1997.  Prior to then,  there had been no established
trading market for the securities of the Holding Company.  At December 31, 2000,
the Holding  Company  owned 100% of the  outstanding  capital stock of Intervest
Bank,   Intervest   National  Bank  and  Intervest   Corporation  of  New  York.
Hereinafter,  the Holding Company,  Intervest Bank,  Intervest National Bank and
Intervest Corporation of New York are referred to collectively as the "Company,"
on a  consolidated  basis.  Intervest  Bank and  Intervest  National Bank may be
referred to collectively as the "Banks."

At March 31, 2001,  the Company had total assets of  $423,081,000,  net loans of
$273,933,000, deposits of $301,824,000,  debentures and related interest payable
of $75,466,000 and  stockholder's  equity of $37,126,000.  At December 31, 2000,
the  Company  had total  assets  of  $416,927,000,  net  loans of  $266,326,000,
deposits  of   $300,241,000,   debentures  and  related   interest   payable  of



                                       32


$72,813,000,  and stockholders' equity of $36,228,000. At December 31, 1999, the
Company had total assets of $340,481,000, net loans of $212,937,000, deposits of
$201,080,000,  debentures  and  related  interest  payable  of  $92,422,000  and
stockholders'  equity of $33,604,000,  and at December 31, 1998, the Company had
total  assets  of  $300,080,000,   net  loans  of   $164,986,000,   deposits  of
$170,420,000,  debentures  and  related  interest  payable  of  $93,090,000  and
stockholders' equity of $31,112,000.

The  Holding  Company's  primary  business  is the  operation  of the  Banks and
Intervest  Corporation.  It does not  engage in any other  substantial  business
activities other than a limited amount of mortgage lending. In 1998 and February
2001, the Holding Company also sold convertible  subordinated  debentures in the
aggregate  principal  amounts of $7,000,000 and  $3,500,000,  respectively,  for
working capital purposes.

Intervest Bank and Intervest National Bank
- ------------------------------------------

Intervest Bank is a Florida state-chartered commercial bank that provides a wide
range of banking services to small and middle-market  businesses and individuals
through its banking offices located in Pinellas County,  Florida.  The principal
executive offices of Intervest Bank are located at 625 Court Street, Clearwater,
Florida  33756.  In  addition,  Intervest  Bank  has  four  branches;  three  in
Clearwater, Florida and one in South Pasadena, Florida.

At March 31, 2001, Intervest Bank had total assets of $216,971,000, net loans of
$131,373,000, deposits of $198,347,000, and stockholder's equity of $15,271,000.

Intervest  National Bank is a nationally  chartered  commercial bank that opened
for  business on April 1, 1999.  It is located at One  Rockefeller  Plaza in New
York City and provides full  commercial  banking  services,  including  Internet
banking through its Web Site: www.intervestnatbank.com.

At March 31, 2001, Intervest National Bank had total assets of $122,597,000, net
loans of  $83,894,000,  deposits of  $104,758,000  and  stockholders'  equity of
$14,310,000.

The Holding Company and Intervest Bank are subject to examination and regulation
by the Federal  Reserve Board (the "FRB") and the Banks' deposits are insured by
the Federal Deposit  Insurance  Corporation (the "FDIC") to the extent permitted
by law.  Intervest Bank is also subject to the supervision of and examination by
the Florida Department of Banking and Finance,  while Intervest National Bank is
subject to the  supervision  and regulation of the Office of the  Comptroller of
the Currency (the "OCC").

The Banks conduct a personalized commercial and consumer banking business, which
consists of attracting  deposits from the areas served by their banking offices.
Intervest  National  Bank also uses the Internet for  attracting  its  deposits,
which can attract  deposit  customers from within as well as outside its primary
market area. The deposits,  together with funds derived from other sources,  are
used to originate a variety of real estate, commercial and consumer loans and to
purchase investment  securities.  The Banks emphasize multifamily and commercial
residential real estate lending and also offer commercial and consumer loans.

As is the case with banking  institutions  generally,  the Banks' operations are
significantly  influenced by general economic conditions and by related monetary
and fiscal policies of banking regulatory agencies, including the FRB, FDIC, OCC
and Florida Department of Banking and Finance.  Deposit flows and the rates paid
thereon 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 Banks  face  strong
competition in the attraction of deposits and in the origination of loans.

The  revenues  of the Banks are  primarily  derived  from  interest  on and fees
received  in  connection  with  loans,  and from  interest  and  dividends  from
securities and other short-term investments.  The principal sources of funds for
the Banks' lending activities are deposits,  repayment of loans,  maturities and
calls of securities,  and cash flow generated  from  operating  activities.  The
Banks'  principal  expenses are  interest  paid on deposits  and  operating  and
general and administrative expenses.

On June 15, 2000,  Intervest National Bank and its primary  regulator,  the OCC,
entered into a Memorandum of  Understanding.  The memorandum is a formal written
agreement  whereby,  among other things,  Intervest  National Bank shall review,
revise,  develop and implement  various  policies and procedures with respect to
its lending and credit  underwriting.  Management has implemented various action
towards  bringing   Intervest  National  Bank  into  full  compliance  with  the
memorandum.



                                       33


         On March 5,  2001,  the  Banks  agreed  to  merge  into one  nationally
chartered bank. The resulting institution,  Intervest National Bank, will retain
its headquarters and full-service banking office at One Rockefeller Plaza in New
York City and will have a total of five full-service banking offices in Pinellas
County,  Florida. The consummation of the merger, which is subject to receipt of
approvals from regulatory authorities, is expected to close in the third quarter
of 2001.

Intervest Corporation of New York
- ---------------------------------

Intervest  Corporation of New York is in the business of investing  primarily in
commercial  and  multifamily  real  estate  mortgage  loans or income  producing
properties, such as office and commercial properties and multifamily residential
apartment  buildings.  It also makes loans on other types of properties  and may
resell mortgages. Intervest Corporation of New York is located at 10 Rockefeller
Plaza in New York City.

Intervest  Corporation was acquired on March 10, 2000 by the Holding Company. In
the acquisition,  all the outstanding capital stock of Intervest  Corporation of
New York was acquired in exchange for 1,250,000 shares of the Holding  Company's
Class A common stock. Former  shareholders of Intervest  Corporation of New York
are officers and directors of Intervest  Corporation of New York and the Holding
Company.  The  acquisition  was accounted for at historical  cost similar to the
pooling-of-interests method of accounting.  Under this method of accounting, the
recorded assets, liabilities,  shareholders' equity, income and expenses of both
companies  are  combined  and  recorded  at  their   historical   cost  amounts.
Accordingly,  all  prior  financial  information  in this  prospectus  has  been
adjusted  to include the  accounts of  Intervest  Corporation  of New York.  All
material   intercompany  accounts  and  transactions  have  been  eliminated  in
consolidation.

At March  31,  2001,  Intervest  Corporation  of New York had  total  assets  of
$74,106,000 net loans of $54,775,000, debentures and related interest payable of
$63,330,000,   and  stockholders'  equity  of  $9,125,000.  In  2000,  Intervest
Corporation  of New York paid a  $3,000,000  dividend  to the  Holding  Company.
Intervest Corporation has filed a registration statement related to the issuance
of up to  $7,250,000  principal  amount of its  subordinated  debentures.  It is
anticipated that the debentures will be issued later this year.

Intervest  Corporation of New York's operations are significantly  influenced by
movement  of interest  rates and by general  economic  conditions,  particularly
those in the New York City metropolitan  area, where most of the properties that
secure its mortgage loans are concentrated.

Market Area

Intervest Bank's facilities are located in Pinellas County, which is its primary
market  area and is the most  populous  county in the Tampa Bay area of  Florida
(with an estimated  resident  population of over 800,000  people).  The area has
many more seasonal residents. 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).
Intervest  Bank's deposit  gathering and lending markets are concentrated in 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.

Intervest  National Bank's  facilities are located in Rockefeller  Center in New
York City and its primary  deposit  gathering and lending market area is the New
York  City  metropolitan  region,  and  Manhattan  in  particular.  Its  deposit
gathering    market   also    includes   its   Web   Site   on   the   Internet:
www.intervestnatbank.com,  which attracts deposit customers from both within and
outside the Bank's primary market area.

Intervest Corporation of New York's lending activities have been concentrated in
the New York  City  metropolitan  area.  It also  makes  loans in other  states,
including  Connecticut,  Florida,  New  Jersey,  North  Carolina,  Pennsylvania,
Virginia and Washington D.C.

During the last three years, the economy of the New York City  metropolitan area
has shown increased growth as evidenced by local employment  growth  statistics.
Improvement  can also be seen in the local real estate  market as  reflected  in
increased existing home sales and real estate values during the past few years.

Competition

The deregulation of the banking  industry and the widespread  enactment of state
laws that permit multi-bank holding companies, as well as an increasing level of
interstate banking, have created a highly competitive environment for commercial

                                       34


banking. In one or more aspects of their business,  the Banks compete 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.  Most of these competitors,  some
of which are affiliated with large bank holding  companies,  have  substantially
greater  resources and lending limits,  and may offer services that the Banks do
not currently provide. In addition,  many of the Banks' non-bank competitors are
not subject to the same extensive  Federal  regulations that govern bank holding
companies and Federally insured banks.

Competition among financial institutions is based upon interest rates offered on
deposit  accounts,  interest rates charged on loans and other credit and service
charges,   other  credit  terms  (including  origination  fees  and  restrictive
covenants) 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.  Management  believes that a community bank is better positioned
to establish  personalized banking  relationships with both commercial customers
and individual  households.  The Banks" community  commitment and involvement in
their  primary  market  areas,  as well  as  their  commitment  to  quality  and
personalized  banking  services  are  factors  that  contribute  to each  Bank's
competitiveness.  Management believes a locally-based bank is often perceived by
the local  business  community as  possessing a clearer  understanding  of local
commerce and their needs.  Consequently,  management believes that the Banks can
compete  successfully  in their primary market areas by making  prudent  lending
decisions  quickly  and  more  efficiently  than  their   competitors,   without
compromising asset quality or profitability, although no assurances can be given
that such  factors  will assure  success.  In  addition,  management  believes a
personalized  service  approach  enables  the Banks to attract  and retain  core
deposits.

In making its  investments,  Intervest  Corporation of New York also experiences
significant  competition  from  banks,  insurance  companies,  savings  and loan
associations,  mortgage bankers,  pension funds, real estate investment  trusts,
limited  partnerships,  and other  lenders and  investors  engaged in purchasing
mortgages or making real property investments with investment objectives similar
in whole or in part to its own. An increase in the general availability of funds
may increase  competition  in the making of  investments  in mortgages  and real
property, and may reduce the yields available therefrom.

Asset Quality

The Banks  seek to  maintain  a high  level of asset  quality  when  considering
investments in securities and the  originations of loans. In originating  loans,
the Banks place  emphasis  on the  borrower's  ability to generate  cash flow to
support its debt obligations and other cash related expenses. The Banks' lending
activities  are  conducted  pursuant to written  policies  and  defined  lending
limits.  Depending  on their type and size,  certain  loans must be reviewed and
approved  by a Loan  Committee  comprised  of  certain  members  of the Board of
Directors prior to being  originated.  As part of its loan portfolio  management
strategy,  loan-to-value ratios (the ratio that the original principal amount of
the loan  bears to the lower of the  purchase  price or  appraised  value of the
property  securing the loan at the time of origination) on new loans  originated
by the Banks typically do not exceed 80%. In addition,  physical  inspections of
properties  being considered for mortgage loans are made as part of the approval
process.

Each  Bank's  Loan  Committee,  as well as its  senior  management  and  lending
officers,   concentrate   their   efforts  and  resources  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.
Each Bank  also has in place a review  process  with the  objective  of  quickly
identifying,  evaluating and  initiating  necessary  corrective  actions for any
problem loans.

Intervest  Corporation  of New  York's  current  investment  policy  related  to
mortgages emphasizes  investments in short-term real estate mortgages secured by
income  producing real  property.  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.  Intervest
Corporation of New York 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.

Intervest  Corporation of New York does not have formal  policies  regarding the
percentage of its assets that may be invested in any single  mortgage,  the type
of  mortgage  loans and  investments  it can make,  the  geographic  location of
properties  collateralizing those mortgages,  limits as to loan-to-value ratios,
or the loan approval process.

There can be no  assurance  that a downturn  in real estate  values,  as well as
other  economic  factors,  would not have an  adverse  impact  on the  Company's
profitability.  At March 31, 2001 and  December  31,  2000,  1999 and 1998,  the
Company did not have any nonperforming assets or impaired loans.



                                       35


Lending Activities

The Company's  lending  activities  include real estate loans and commercial and
consumer loans. Real estate loans include primarily the origination of loans for
commercial and multifamily  properties.  While the Company's lending  activities
include  single-family   residential  mortgages,   such  lending  has  not  been
emphasized.  Commercial  loans  are  originated  for  working  capital  funding.
Consumer  loans  include  those for the  purchase of  automobiles,  boats,  home
improvements and investments.

At March 31, 2001, the Company's net loan portfolio amounted to $276,701,000. At
December 31, 2000,  the Company's net loan portfolio  amounted to  $266,326,000,
compared to $212,937,000  at December 31, 1999 and  $164,986,000 at December 31,
1998. At March 31, 2001 and December 31, 2000, 1999 and 1998, the loan portfolio
consisted  predominantly  of commercial and multifamily  residential real estate
mortgage loans.

Commercial and Multifamily Real Estate Mortgage Lending
- -------------------------------------------------------

Almost all of the  Company's  loan  portfolio is  comprised of loans  secured by
commercial  and  multifamily  real  estate,  including  rental  and  cooperative
apartment  buildings,  office  buildings and shopping  centers.  Commercial  and
multifamily  mortgage  lending  generally  involves greater risk than 1-4 family
residential  lending.  Such lending  typically  involves larger loan balances to
single borrowers and repayment of loans secured by income  producing  properties
is typically  dependent  upon the successful  operation of the  underlying  real
estate.

Mortgage loans on commercial real estate and multifamily properties are normally
originated for terms of no more than 20 years, many with variable interest rates
that are based on the prime rate. Additionally, many loans have an interest rate
floor which resets upward along with any increase in the loan's  interest  rate.
This feature  reduces the loan's  interest rate exposure to periods of declining
interest rates.

Mortgage loans on commercial and multifamily  properties  typically  provide for
periodic  payments of interest and  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 the entire
original principal amount is due in one lump sum payment at maturity. If the net
revenue from the property is not  sufficient  to make all debt service  payments
due on the mortgage  or, if at maturity or the due date of any balloon  payment,
the  owner of the  property  fails to raise the  funds  (by  financing,  sale or
otherwise) to make the lump sum payment, the Company could sustain a loss on its
investment in the mortgage loan. The Company's  mortgage loans are generally not
personal  obligations  of the  borrower  and are not  insured or  guaranteed  by
governmental agencies or otherwise.

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

The Banks offer 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 needs  (including  those secured by inventory,  receivables and
other assets),  business  expansion  (including  acquisitions of real estate and
improvements),   and  the  purchase  of  equipment  and  machinery.  The  Banks'
commercial  loans are  typically  underwritten  on the  basis of the  borrower's
ability to make  repayment  from the cash flow of its business and are generally
collateralized  as discussed  above. As a result,  the availability of funds for
the repayment of commercial loans may be substantially  dependent on the success
of the  business  itself.  Further,  the  collateral  underlying  the  loans may
depreciate over time,  cannot be appraised with as much precision as residential
real estate, and may fluctuate in value based on the success of the business.

Consumer Lending
- ----------------

The Banks offer consumer loans including loans for: the purchase of automobiles,
recreation vehicles and boats; second mortgages; home improvements;  home equity
lines of credit; and personal loans (both collateralized and  uncollateralized).
Consumer loans  typically have a short term and carry higher interest rates than
other types of loans.  In  addition,  consumer  loans 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 Banks are
required  to rely on the  borrower's  ability  to repay the loan  from  personal
income  sources,  since the  collateral  may be of reduced  value at the time of
collection.



                                       36


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

Loan  originations  are derived from the  following:  advertising in newspapers;
referrals  from mortgage  brokers;  existing  customers and  borrowers;  walk-in
customers; and through direct solicitation by the Company's officers.

The Company's underwriting  procedures normally require the following:  physical
inspections by management of properties  being  considered  for mortgage  loans;
inspections by management of properties  being  considered  for mortgage  loans;
mortgage title insurance and hazard insurance;  and an appraisal of the property
securing the loan to determine the property's adequacy as security, performed by
an appraiser approved by the Company. In addition, the Company analyzes relevant
real property and  financial  factors,  which in certain cases may include:  the
condition  and use of the  subject  property;  the  property's  income-producing
capacity;  and the quality,  experience and  creditworthiness  of the property's
owner.

For commercial and consumer  loans,  upon receipt of a loan  application  from a
prospective  borrower,  a credit report and other  verifications are obtained to
substantiate specific information relating to the 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
Company.

Real Estate Investing Activities

The Company,  from time to time, may purchase equity  interests in real property
or it may  acquire  such an equity  interest  pursuant to a  foreclosure  upon a
mortgage in the normal course of business. With respect to such equity interests
in real estate,  the Company may acquire and retain title to  properties  either
directly  or through a  subsidiary.  While no such  transactions  are  presently
pending,  the Company  would  consider the  expansion  of its  business  through
investments  in or  acquisitions  of other  companies  engaged in real estate or
mortgage  business  activities.  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.

Investment Activities

The Banks' investment policies and strategies are reviewed and approved by their
respective  Boards of  Directors  and  Investment  Committees.  The  Company has
historically   purchased  securities  that  are  issued  directly  by  the  U.S.
government or one of its agencies.  Accordingly,  the Company's  investments  in
securities carry a significantly  lower credit risk than its loan portfolio.  To
manage interest rate risk, the Company normally  purchases  securities that have
adjustable   rates  or   securities   with  fixed  rates  that  have  short-  to
intermediate-maturity terms. From time to time, a securities  available-for-sale
portfolio may be maintained to provide  flexibility for  implementing  asset and
liability  management  strategies.  The  Company  does  not  engage  in  trading
activities.

On  December  31,  2000,   Intervest  Bank  transferred  its  entire  securities
held-to-maturity portfolio (consisting of U.S. government agency securities with
an estimated fair value of  $74,789,000)  to the  securities  available-for-sale
portfolio.  In 1999 and 1998,  there were no securities  classified as available
for sale.

Securities held to maturity  totaled  $16,926,000 at March 31, 2001.  Securities
held  to  maturity  totaled  $20,970,000  at  December  31,  2000,  compared  to
$83,132,000 at December 31, 1999 and  $82,338,000 at December 31, 1998. At March
31, 2001 and December  31, 2000,  the  held-to-maturity  portfolio  consisted of
Intervest National Bank's holdings of U.S. government agency securities.

The  Company  also  invests  in  various  money-market  instruments,   including
overnight  and  term  federal  funds,  short-term  bank  commercial  paper,  and
certificates  of  deposit.  These  investments  are used to  temporarily  invest
available funds resulting from deposit-gathering operations and normal cash flow
from operations.  Cash and short-term  investments at March 31, 2001 amounted to
$79,801,000.  Cash and  short-term  investments at December 31, 2000 amounted to
$42,938,000,  compared to  $32,095,000  at December 31, 1999 and  $40,977,000 at
December 31, 1998.

Deposit-Gathering Activities

The Banks' primary  sources of funds consist of the following:  retail  deposits
obtained  through  their  branch  offices and  through  the mail;  amortization,
satisfactions  and repayments of loans;  the maturities and calls of securities;
and cash provided by operating activities.



                                       37


Deposit   accounts  are  solicited  from   individuals,   small  businesses  and
professional  firms located  throughout  the Banks" primary market areas through
the offering of a broad  variety of deposit  services.  Intervest  National Bank
also uses its Web site on the Internet: www.intervestnatbank.com, which attracts
deposit customers from both within and outside its primary market area. At March
31,  2001,  deposit  liabilities  totaled  $301,824,000.  At December  31, 2000,
deposit  liabilities totaled  $300,241,000  compared to $201,080,000 at December
31, 1999 and  $170,420,000 at December 31, 1998.  Deposit  services  include the
following:  certificates  of deposit  (including  denominations  of  $100,000 or
more); individual retirement accounts (IRAs); other time deposits;  checking and
other demand deposit  accounts;  negotiable  order of withdrawal (NOW) accounts;
savings accounts; and money-market accounts. Interest rates offered by the Banks
on deposit accounts are normally  competitive with those in the principal market
area of each  Bank.  In  addition,  the  determination  of rates and terms  also
considers the Banks' liquidity  requirements,  growth goals,  capital levels and
federal  regulations.  Maturity terms,  service fees and withdrawal penalties on
deposit products are reviewed and established by the Banks on a periodic basis.

The Banks also  offer ATM  services  with  access to local,  state and  national
networks,  wire transfers,  direct deposit of payroll and social security checks
and automated drafts for various  accounts.  In addition,  Intervest Bank offers
safe deposit  boxes to its  customers,  while  Intervest  National Bank provides
Internet  banking  services.  The  Banks  periodically  review  the scope of the
banking products and services they offer in order to determine whether to add to
or modify them, consistent with market opportunities and available resources.

Other Sources of Funds

From time to time, the Banks purchase  federal funds to manage  liquidity needs.
At  March  31,  2001  and at  December  31,  2000,  there  were  no  such  funds
outstanding, compared to $6,955,000 outstanding at December 31, 1999. Such funds
were not emphasized in 1998.

Intervest Bank has agreements with correspondent  banks whereby it may borrow up
to $6,000,000 on an unsecured basis. There were no outstanding  borrowings under
these agreements at December 31, 2000, 1999 or 1998.

Intervest  Corporation  of New  York's  principal  sources  of funds  consist of
borrowings  (through the sale of its debentures),  mortgage  repayments and cash
flow generated from operations.  At March 31, 2001, Intervest Corporation of New
York had outstanding debentures of $55,750,000.  At December 31, 2000, Intervest
Corporation of New York had outstanding  debentures of $57,150,000,  compared to
$77,400,000 at December 31, 1999 and $80,300,000 at December 31, 1998. Intervest
Corporation  of New York has filed a  registration  statement  related  to up to
$7,250,000  principal  amount of  additional  subordinated  debentures  which it
expects to issue later this year.  The Holding  Company has sold  debentures for
working  capital  purposes.  At  March  31,  2001,  $10,430,000  of the  Holding
Company's debentures were outstanding. At December 31, 2000 and 1999, $6,930,000
of the Holding  Company's  debentures were  outstanding,  compared to $7,000,000
outstanding  at  December  31,  1998.  For  a  further  discussion  of  all  the
debentures,  including conversion prices and redemption premiums,  see note 8 to
the consolidated financial statements.

Employees

At March 31, 2001, the Company  employed 50 full-time  employees.  The employees
are not covered by a collective  bargaining  agreement and the Company  believes
its employee relations are good.

Federal and State Taxation

The Holding Company and its subsidiaries file a consolidated  Federal income tax
return. The Holding Company,  Intervest National Bank and Intervest  Corporation
of New York file consolidated state and city income tax returns in New York. The
Holding  Company  also  files  state  income  tax  returns  in New  Jersey and a
franchise tax return in Delaware. Intervest Bank files a state income tax return
in Florida. All the returns are filed on a calendar year basis.

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

Banks and bank holding  companies  are subject to federal and state income taxes
in the same manner as other  corporations.  Florida taxes banks under  primarily
the same  provisions  as other  corporations,  while New York State and New York


                                       38


City taxable  income is  calculated  under  applicable  sections of the Internal
Revenue Code of 1986, as amended (the "Code"), with same modifications  required
by state law.

Although the Banks' federal income tax liability is determined  under provisions
of the Code,  which is applicable to all taxpayers,  Sections 581 through 597 of
the Code apply specifically to financial institutions.  The two primary areas in
which the  treatment of  financial  institutions  differs from the  treatment of
other  corporations under the Code are in the areas of bond gains and losses and
bad debt  deductions.  Bond gains and losses generated from the sale or exchange
of portfolio  instruments  are generally  treated for financial  institutions as
ordinary  gains and  losses as  opposed  to  capital  gains and losses for other
corporations,  as the  Code  considers  bond  portfolios  held  by  banks  to be
inventory in a trade or business rather than capital assets. Banks are allowed a
statutory method for calculating a reserve for bad debt deductions. Based on the
asset size of the bank,  a bank is  permitted  to  maintain  a bad debt  reserve
calculated on an experience  method,  based on chargeoffs and recoveries for the
current and preceding five years,  or a  "grandfathered"  base year reserve,  if
larger.

Investment in Subsidiaries


                                 At December 31, 2000                                   Subsidiaries' Earnings (Loss) for the
                                 --------------------                                           Years Ended December 31,
($ in thousands)                     % of                         Equity in
                                     Voting      Total            Underlying
Subsidiary                           Stock       Investment       Net Assets        2000            1999             1998
- ----------                           -----       ----------       ----------        ----            ----             ----

                                                                                                  
Intervest Bank                       100%        $14,496          $14,496          $2,002          $1,642           $1,149
Intervest National Bank              100%        $13,110          $13,110          $  617          $ (507)             -
Intervest Corporation of New York    100%        $ 9,269          $ 9,269          $  129          $  572           $  947



Intervest  Corporation  of New York paid a dividend of $3,000,000 to the Holding
Company in 2000.  There were no other  dividends paid to the Holding  Company by
its subsidiaries in 2000, 1999 or 1998.

Supervision and Regulation

Bank holding  companies and banks are  extensively  regulated under both federal
and state laws and regulations that are intended to protect  depositors.  To the
extent  that  the  following  information  describes  statutory  and  regulatory
provisions,  it is qualified  in its  entirety by  reference  to the  particular
statutory  and  regulatory  provisions.  Any  change  in the  applicable  law or
regulation  may have a material  effect on the  business  and  prospects  of the
Holding Company and its subsidiaries.

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

As a bank holding company  registered under the Bank Holding Company Act of 1956
(BHCA),  the Holding Company is subject to the regulation and supervision of the
FRB. The Holding  Company is required to file with the FRB periodic  reports and
other   information   regarding  its  business   operations  and  those  of  its
subsidiaries.  Under the BHCA, the Holding Company's activities and those of its
subsidiaries are limited to banking,  managing or controlling banks,  furnishing
services to or performing services for its subsidiaries or engaging in any other
activity  which the FRB  determines  to be so  closely  related  to  banking  or
managing or controlling banks as to be properly incident thereto.

As a bank holding  company,  the Holding Company is required to obtain the prior
approval of the FRB before acquiring direct or indirect  ownership or control of
more than 5% of the voting  shares of a bank or bank  holding  company.  The FRB
will not  approve any  acquisition,  merger or  consolidation  that would have a
substantial  anticompetitive result, unless the anti-competitive  effects of the
proposed  transaction are outweighed by a greater public interest in meeting the
needs and convenience of the public. The FRB also considers managerial,  capital
and other financial factors in acting on acquisition or merger  applications.  A
bank holding company may not engage in, or acquire direct or indirect control of
more than 5% of the voting  shares of any  company  engaged  in any  non-banking
activity,  unless such  activity  has been  determined  by the FRB to be closely
related to banking or  managing  banks.  The FRB has  identified  by  regulation
various  non-banking  activities in which a bank holding company may engage with
notice to, or prior approval by, the FRB.




                                       39


The FRB  monitors  the  capital  adequacy  of bank  holding  companies  and uses
risk-based  capital adequacy  guidelines to evaluate bank holding companies on a
consolidated  basis. The guidelines require a ratio of "Tier 1" or Core Capital,
as defined in the guidelines, to total risk-weighted assets of at least 4% and a
ratio of total  capital  to  risk-weighted  assets  of at least 8%. At March 31,
2001, the Company's  consolidated ratio of total capital to risk-weighted assets
was 12.40% and its  risk-based  Tier 1 capital ratio was 11.52%.  The guidelines
also require a ratio of Tier 1 capital to adjusted  total average  assets of not
less than 3%. The Holding Company's leverage ratio at March 31, 2001, was 8.75%.

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

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

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

Intervest  Bank  is  a  state-chartered   banking  corporation  subject  to  the
supervision of and examination by the FRB, the Florida Department of Banking and
Finance  and  the  FDIC.   Intervest   National  Bank,  as  a  national  banking
association,  is subject to primary  supervision,  examination and regulation by
the OCC, FRB and FDIC.  These  regulators  have the power to: enjoin  "unsafe or
unsound  practices";  require  affirmative  action  to  correct  any  conditions
resulting from any violation or practice; issue an administrative order that can
be judicially enforced;  direct an increase in capital; restrict the growth of a
bank; assess civil monetary penalties; and remove officers and directors.

The  operations of the Banks are subject to numerous  statutes and  regulations.
Such statutes and  regulations  relate to required  reserves  against  deposits,
investments, loans, mergers and consolidations,  issuance of securities, payment
of  dividends,  establishment  of  branches,  and other  aspects  of the  Banks'
operations.  Various consumer laws and regulations also affect the operations of
the Banks,  including state usury laws,  laws relating to fiduciaries,  consumer
credit and equal credit, and fair credit reporting.

The Banks are subject to Sections 23A and 23B of the Federal  Reserve Act, which
governs certain transactions,  such as loans, extensions of credit,  investments
and purchases of assets  between  member banks and their  affiliates,  including
their parent holding  companies.  These restrictions limit the transfer of funds
to the Holding Company in the form of loans, extensions of credit, investment or
purchases of assets ("Transfers"), and they require that the Banks' transactions
with the  Holding  Company  be on  terms no less  favorable  to the  Banks  than
comparable transaction between the Banks and unrelated third parties.  Transfers
by the Banks to the Holding  Company are limited in amount to 10% of each Bank's
capital  and  surplus,  and  transfers  to all  affiliates  are  limited  in the
aggregate to 20% of each Bank's capital and surplus. Furthermore, such loans and
extensions of credit are also subject to various collateral requirements.  These
regulations and restrictions may limit the Holding  Company's  ability to obtain
funds from the Banks for its cash needs,  including funds for acquisitions,  and
the payment of dividends, interest and operating expenses.

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




                                       40


Applicable law provides the Federal  banking  agencies with broad powers to take
prompt corrective action to resolve problems of insured depository institutions.
The extent of those powers  depends upon whether the  institution in question is
"well capitalized," "adequately capitalized," "undercapitalized," "significantly
undercapitalized," or "critically  undercapitalized." Under federal regulations,
a bank is considered "well capitalized" if it has (i) a total risk-based capital
ratio  of 10% or  greater,  (ii) a Tier  1  risk-based  capital  ratio  of 6% or
greater,  (iii) a leverage ratio of 5% or greater and (iv) is not subject to any
order or written directive to meet and maintain a specific capital level for any
capital measure. An "adequately capitalized" bank is defined as one that has (i)
a total  risk-based  capital  ratio of 8% or greater,  (ii) a Tier 1  risk-based
capital ratio of 4% or greater,  and (iii) a leverage ratio of 4% or greater (or
3% or greater in the case of a bank with a composite CAMELS rating of 1). A bank
is considered (a)  "undercapitalized"  if it has (i) a total risk-based  capital
ratio of less than 8%, (ii) a Tier 1 risk-based  capitalized  ratio of less than
4%, or (iii) a leverage  ratio of less than 4% (or 3% in the case of a bank with
a composite CAMELS rating of 1); (b) "significantly  undercapitalized" if a bank
has  (i) a  total  risk-based  capital  ratio  of less  than  6%.  (ii) a Tier 1
risk-based  Capital ratio of less than 3% or (iii) a leverage ratio of less than
3%,  and (c)  "critically  undercapitalized"  if a bank has a ratio of  tangible
equity to total  assets equal to or less than 2%. At December 31, 2000 and 1999,
each Bank met the definition of a well-capitalized institution.

The  deposits  of the Banks are insured by the FDIC  through the Bank  Insurance
Fund (the  "BIF") to the extent  provided  by law.  Under the FDIC's  risk-based
insurance system,  BIF-insured  institutions are currently  assessed premiums of
between  zero  and  $0.27  per $100 of  eligible  deposits,  depending  upon the
institution's  capital  position  and other  supervisory  factors.  Congress has
enacted  legislation that, among other things,  provides for assessments against
BIF insured institutions that will be used to pay certain financing  corporation
("FICO") obligations. In addition to any BIF insurance assessments,  BIF-insured
banks  are  expected  to make  payments  for the  FICO  obligations  equal to an
estimated $0.024 per $100 of eligible deposits each year.

Regulations  promulgated by the FDIC pursuant to the Federal  Deposit  Insurance
Corporation  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  depository
institutions  having the same type of charter  in such  depository  institutions
normal market area. Under these regulations,  well-capitalized  institutions may
accept,  renew or rollover such deposits without  restriction,  while adequately
capitalized  institutions  may accept,  renew or rollover  such  deposits with a
waiver  from the FDIC  (subject  to certain  restrictions  on payment of rates).
Undercapitalized institutions may not accept, renew or rollover such deposits.

Under the Financial  Institutions  Reform,  Recovery and Enforcement Act of 1989
("FIRREA"),  a depository institution insured by the FDIC can be held liable for
any loss  incurred  by, or  reasonably  expected to be incurred  by, the FDIC in
connection with (i) the default of a commonly controlled FDIC-insured depository
institution or (ii) any assistance provided by the FDIC to a commonly controlled
FDIC-insured institution in danger of default. "Default" is defined generally as
the  appointment  of a  conservator  or  receiver  and "in danger of Default" is
defined  generally as the  existence  of certain  conditions  indicating  that a
"default"  is likely  to occur in the  absence  of  regulatory  assistance.  The
Federal Community  Reinvestment Act of 1977 ("CRA"),  among other things, allows
regulators to withhold  approval of an  acquisition  or the  establishment  of a
branch  unless  the  applicant  has  performed  satisfactorily  under  the  CRA.
Satisfactory  performance  means  adequately  meeting  the  credit  needs of the
communities the institution serves, including low and moderate income areas. The
applicable  Federal  regulators now regularly conduct CRA examinations to assess
the  performance  of  financial  institutions.  Intervest  Bank has  received  a
"satisfactory"  rating in its most recent CRA  examination.  Intervest  National
Bank will be initially examined for CRA compliance in 2001.

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

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

                                       41


Interstate Banking and Other Recent Legislation
- -----------------------------------------------

The  Riegle-Neal  Interstate  Banking  and  Branching  Efficiency  Act  of  1994
facilitates the interstate expansion and consolidation of banking  organizations
by permitting bank holding companies that are adequately capitalized and managed
to acquire  banks  located in states  outside  their home states  regardless  of
whether such  acquisitions  are authorized  under the law of the host state. The
Act also permits  interstate  mergers of banks,  with some  limitations  and the
establishment  of new branches on an interstate  basis provided that such action
is  authorized  by the law of the host  state.  The  Gramm-Leach-Bliley  Act was
signed by the  President  on November  12, 1999.  This new  legislation  permits
banks,  securities  firms and  insurance  companies to affiliate  under a common
holding  company  structure.  In  addition to  allowing  new forms of  financial
services  combinations,  this Act clarifies how financial services conglomerates
will be  regulated by the  different  federal and state  regulators.  Additional
legislative and regulatory  proposals have been made and others can be expected.
These include proposals designed to improve the overall the financial  stability
of the United  States  banking  system,  and to provide for other changes in the
bank regulatory structure,  including proposals to reduce regulatory burdens and
baking organizations and to expand the nature of products and services banks and
bank holding  companies may offer.  It is not possible to predict  whether or in
what form these  proposals  may be adopted in the future and,  if adopted,  what
their effect will be on the Company.

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

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

Description of Properties

The office of the  Holding  Company  and  Intervest  Corporation  of New York is
located in leased premises (of  approximately  4,000 sq. ft.) on the tenth floor
of 10  Rockefeller  Plaza,  New York,  New York,  10020.  The lease  expires  in
September 2004.

Intervest  National  Bank's  office  is  located  on  the  third  floor  of  One
Rockefeller   Plaza,   New  York,  New  York  10020.   The  office  consists  of
approximately 7,000 sq. ft. and has been leased through May 2008.

Intervest Bank maintains its principal  office at 625 Court Street,  Clearwater,
Florida, 33756. In addition,  Intervest Bank operates four branch offices; three
of which 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 through
June 2007, all of the offices of Intervest Bank are owned by Intervest Bank. The
office  at  625  Court  Street  consists  of  a  two-story  building  containing
approximately   22,000  sq.  ft.   Intervest  Bank  occupies  the  ground  floor
(approximately  8,500 sq.  ft.) and leases the 2nd floor to a single  commercial
tenants. The branch office at 1875 Belcher Road is a two-story building in which
Intervest  Bank  leases  approximately  5,100 sq. ft. on the ground  floor.  The
branch  office  at  2175  Nursery  Road  is  a  one-story  building   containing
approximately  2,700 sq. ft., which is entirely  occupied by Intervest Bank. The
branch  office  at 2575  Ulmerton  Road  is a  three-story  building  containing
approximately   17,000  sq.  ft.   Intervest  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 Intervest  Bank. In
addition,   each  of  Intervest  Bank's  offices  include  drive-through  teller
facilities.

Legal Proceedings

The Company is periodically  party to or otherwise involved in legal proceedings
arising  in the normal  course of  business,  such as claims to  enforce  liens,
claims  involving the making and servicing of mortgage  loans,  and other issues
incident to the Company's  business.  Management  does not believe that there is
any pending or threatened  proceeding against the Company,  which, if determined



                                       42


adversely,  would have a material effect on the business, results of operations,
or financial position of the Company.

                                   MANAGEMENT

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

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

         John J.  Arvonio,  age 38,  serves  as  Senior  Vice  President,  Chief
Financial  Officer and  Secretary of Intervest  National  Bank and has served in
such capacity since  September  2000.  Prior to that, Mr. Arvonio served as Vice
President, Controller and Secretary of Intervest National Bank since April 1999.
Prior to that, Mr. Arvonio was an employee of Intervest  Bancshares  Corporation
from April 1998 to March 1999.  Mr. Arvonio  received a B.B.A.  degree from Iona
College and is a Certified Public  Accountant.  Mr. Arvonio has over 12 years of
banking experience.  Prior to joining the Company,  Mr. Arvonio served as Second
Vice President,  Technical Advisor and Assistant  Controller for The Greater New
York Savings Bank from 1992 to 1997. Prior to that, Mr. Arvonio was a Manager of
Financial  Reporting  for  the  Leasing  and  Investment  Banking  Divisions  of
Citibank.

         Lawrence G. Bergman,  age 56, serves as a Director,  Vice President and
Secretary of Intervest Bancshares  Corporation and has served in such capacities
since the Company was  organized  in 1993.  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 also serves as a Director and a member of
the Loan Committee of Intervest National Bank and as Co-Chairman of the Board of
Directors  and a member of the Loan  Committee of Intervest  Bank.  He is also a
Director, Vice-President and Secretary of Intervest Corporation of New York.

         Michael A. Callen, age 60, serves as a Director of the Company, and has
served in such capacity since May, 1994. Mr. Callen  received a Bachelor of Arts
degree from the University of Wisconsin in Economics and Russian.  Mr. Callen is
President of Avalon Argus  Associates,  a financial  consulting firm. Mr. Callen
had been Senior Advisor, The National Commercial Bank, Jeddah,  Kingdom of Saudi
Arabia  for more than five  years 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 also a Director of  Intervest
National  Bank and  Intervest  Corporation  of New  York,  and also  serves as a
director of AMBAC, Inc.

         Jerome  Dansker,  age 82,  serves as Chairman of the Board of Directors
and Executive Vice President of Intervest Bancshares Corporation.  He has served
as Executive Vice President  since 1994 and as Chairman of the Board since 1996.
Mr. Dansker  received a Bachelor of Science degree from the New York  University
School  of  Commerce,  Accounts  and  Finance,  a law  degree  from the New York
University  School of Law,  and is  admitted  to  practice as an attorney in the
State of New York. Mr. Dansker also serves as Chairman of the Board of Directors
and Chairman of the Loan Committee of Intervest  National Bank and as a Director
and Chairman of the Loan Committee of Intervest Bank. He is also Chairman of the
Board of Directors and Executive Vice President of Intervest  Corporation of New
York.

         Lowell  S.  Dansker,  age  50,  serves  as a  Director,  President  and
Treasurer of Intervest Bancshares Corporation, and has served in such capacities
since the Company was  organized  in 1993.  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 also serves as
Chief  Executive  Officer,  Director  and a  member  of the  Loan  Committee  of
Intervest  National  Bank and as  Co-Chairman  of the Board of  Directors  and a
member of the Loan Committee of Intervest Bank. He is also a Director, President
and Treasurer of Intervest Corporation of New York.


         Wayne F.  Holly,  age 44,  serves as a Director  of the Company and has
served in such capacity since June,  1999. Mr. Holly received a Bachelor of Arts
degree in  Economics  from Alfred  University.  Mr.  Holly is President 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



                                       43


Intervest  National Bank and Intervest  Corporation  of New York.  Mr. Holly has
been an officer  and  director  of Sage,  Rutty & Co.,  Inc.  for more than five
years.

         Edward J. Merz,  age 69,  serves as a Director  of the  Company and has
served in such capacity  since  February,  1998. Mr. Merz received a Bachelor of
Business  Administration  from City College of New York and is a graduate of the
Stonier  School of Banking at Rutgers  University.  Mr.  Merz is Chairman of the
Board of Directors of the Suffolk  County  National Bank of Riverhead and of its
parent, Suffolk Bancorp, and has been an officer and director of those companies
for more than five years.  He is also a director of Intervest  National Bank and
Intervest  Corporation of New York and he is a director and treasurer of Cornell
Cooperative Extension Institute.

         Keith A. Olsen,  age 47, serves as President of Intervest  Bank and has
served in such capacity  since 1994.  Prior to that, Mr. Olsen was a Senior Vice
President of Intervest Bank since 1991. Mr. Olsen received an Associates  degree
from  St.   Petersburg  Junior  College  and  a  Bachelors  degree  in  Business
Administration  and Finance from the University of Florida,  Gainesville.  He is
also a graduate of the Florida  School of Banking of the  University of Florida,
Gainesville, the National School of Real Estate Finance of Ohio State University
and the Graduate School of Banking of the South of Louisiana  State  University.
Mr.  Olsen has been in banking for more than 15 years and has served as a senior
bank officer for more than 10 years.

         Raymond C.  Sullivan,  age 54,  serves as  President  and  Director  of
Intervest  National Bank and has served in that capacity since April 1999. Prior
to that, Mr. Sullivan was an employee of Intervest  Bancshares  Corporation from
March 1998 to March 1999.  Mr.  Sullivan  received  an MBA degree  from  Fordham
University,  an M.S. degree from City College of New York and a B.A. degree from
St. Francis  College.  Mr. Sullivan also has a Certificate in Advanced  Graduate
Study in  Accounting  from Pace  University  and is a graduate  of the  National
School of Finance  and  Management.  Mr.  Sullivan  has over 27 years of banking
experience.  Prior to joining  the  Company,  Mr.  Sullivan  was the  Operations
Manager of the New York Agency  Office of Banco  Mercantile,  C.A.  from 1994 to
1997, a Senior  Associate at LoBue  Associates,  Inc. from 1992 to 1993,  and an
Executive  Vice  President,  Chief  Operations  Officer and  Director of Central
Federal Savings Bank from 1985 to 1992.

         Lawton Swan,  III, age 58,  serves as a Director of the Company and has
served in that capacity  since  February,  2000. Mr. Swan received a Bachelor of
Science  Degree from Florida  State  University in Business  Administration  and
Insurance.  Mr. Swan is President  of Interisk  Corporation,  a consulting  firm
specializing in risk management and employee benefit plans,  which he founded in
1978.  He is also a Director of  Intervest  National  Bank,  Intervest  Bank and
Intervest Corporation of New York.

         Thomas E. Willett, age 53, serves as a Director of the Company, and has
served in such capacity since March,  1999.  Mr. Willett  received a Bachelor of
Science  Degree from the United  States Air Force  Academy and a law degree from
Cornell University School of Law. Mr. Willett has been a partner of Harris Beach
& Wilcox,  LLP, a law firm in Rochester,  New York, for more than five years and
is a director of Intervest National Bank and Intervest Corporation of New York.

         David J. Willmott, age 62, serves as a Director of the Company, and has
served in such capacity since March,  1994. Mr. Willmott is a graduate of Becker
Junior  College  and  attended  New York  University  Extension  and Long Island
University  Extension of  Southampton  College.  Mr.  Willmott is the Editor and
Publisher  of Suffolk Life  Newspapers,  which he founded more than 25 years ago
and is a Director of Intervest  National Bank and Intervest  Corporation  of New
York.

         Wesley T. Wood,  age 58,  serves as a Director of the Company,  and has
served in such  capacity  since  March,  1994.  Mr. Wood  received a Bachelor of
Science  degree  from New York  University,  School  of  Commerce.  Mr.  Wood is
President  of  Marketing  Capital   Corporation,   an  international   marketing
consulting and  investment  firm which he founded in 1973. He is also a Director
of Intervest National Bank and Intervest  Corporation of New York, a Director of
the Center of Direct Marketing at New York University, a member of the Marketing
Committee at Fairfield University in Connecticut,  and a Trustee of St. Dominics
R.C. Church in Oyster Bay, New York

Mr. Bergman's wife is the sister of Lowell S. Dansker, and Jerome Dansker is the
father of Lowell S.  Dansker and Mrs.  Bergman.  Otherwise,  there are no family
relationships between any director, executive officer or any person nominated or
chosen by the Board of Directors to become a director or executive officer.

Directors of the Company receive a fee of $500 per Board meeting  attended.  The
Chairman of the Executive  Committee  receives $100 per meeting attended and the
other members of the Executive  Committee receive $25 per meeting attended.  The
Chairman of the Audit Committe  receives $150 per meeting attended and the other
members of the Audit Committee receive $100 per meeting attended.

                                       44


Executive Compensation

The following table sets forth  information  concerning total  compensation paid
during  the  last  three  years to the  Company  Chairman  and to the  executive
officers of the Company or any of its subsidiaries  who had annual  compensation
in excess of $100,000.




                           SUMMARY COMPENSATION TABLE
                           --------------------------
                          Annual Compensation                                           Long-Term Compensation
                          -------------------                                           ----------------------

Name and Principal                                                              Other Annual
   Position                      Year        Salary         Bonuses             Compensation    Awards          Pay-Outs
- ------------------               ----        ------         -------             ------------    ------          --------

                                                                                       
Jerome Dansker                   2000      $191,585(1)      ----                ----            50,000(2)       ----
  Chairman, Executive
  Vice President
                                 1999      $193,409(1)      $9,305              ----            ----            ----

                                 1998      $155,839(1)      $100,000            ----            70,000(3)       ----

Keith A. Olsen,                  2000      $130,323(4)      $20,000             ----            ----            ----
  President -
  Intervest Bank                 1999      $130,867(4)      $17,500             ----            ----            ----

                                 1998      $130,211(4)      $10,000             ----            5,000(5)        ----
______________________________
<FN>
(1)      Includes director fees paid by the Company and its subsidiaries.
(2)      This represents an award of 50,000 shares of Class B restricted  common
         stock, valued at $159,000.
(3)      These  represent  warrants to purchase  50,000 shares of Class B common
         stock at $10.00 per share,  and 20,000  warrants  to  purchase  Class A
         common stock at a current exercise price of $16.00 per share.
(4)      Includes matching Company contributions under the 401(k) plan.
(5)      These  represent  warrants to purchase  5,000  shares of Class A common
         stock at a current exercise price of $16.00 per share.
</FN>


Employment Agreements

Intervest  Corporation  of New  York has an  employment  agreement  with  Jerome
Dansker that expires June 30, 2005. The agreement  provides for an annual salary
in the present amount of $167,279,  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 would otherwise have been paid
to Mr.  Dansker will continue until the longer of (i) the balance of the term of
employment,  or (ii) three years. In 1998, the agreement was modified to provide
for additional  compensation of $1,000 per month for each $10.0 million of gross
assets of the Company in excess of $100 million.

Intervest Bank has an employment  agreement with Mr. Keith A. Olsen that expires
December 31, 2002.  The agreement  provides for a base annual salary of not less
than $125,000 and also provides for the payment of up to two years' severance in
certain circumstances upon termination of employment.

The  Board  of  Directors  does  not  have  a  compensation  committee  and  the
compensation  of the executive  officers of the Company and its  subsidiaries is
approved by the full Board of Directors.

The Company's executive  compensation  programs are principally designed to give
executives  strong  incentives  to focus on and achieve the  Company's  business
objectives.  Key  elements of its  compensation  programs are  competitive  base
salaries  and  annual   performance-based   bonuses,  which  seek  to  recognize
individual  performance  each year. The Company has, from time to time,  granted
stock options,  which provide long term financial  rewards to executives only if
stockholders  also gain long term stock  price  appreciation  over the period of
exercisability.




                                       45


The board reviews  compensation of executive officers annually in the context of
total compensation packages awarded to executives with similar  responsibilities
at similar companies in the financial sector.

The  bonuses  paid  to  the  chief  executive  officers  of the  Company's  bank
subsidiaries  were  approved  based  on the  recommendations  of  the  executive
officers   of  the  Company  and  were   intended   to   recognize   significant
accomplishments of the subsidiaries with respect to financial performance.

Certain Relationships and Related Transactions

The Company's  subsidiary  banks had, and expect to have in the future,  various
loan and other  banking  transactions  in the ordinary  course of business  with
directors  and  executive  officers  of the  Company  and its  subsidiaries  (or
associates  of  such  persons).   In  the  opinion  of   management,   all  such
transactions:  (i) have been or will be made in the ordinary course of business,
(ii)  have  been and will be made on  substantially  the same  terms,  including
interest rates and  collateral on loans,  as those  generally  prevailing at the
time for comparable  transactions with unrelated persons, and (iii) have not and
will not involve more than the normal risk of  collectability  or present  other
unfavorable features. The total dollar amount of extensions of credit, including
unused lines of credit,  to directors  and  executive  officers and any of their
associates  was  $3.3  million  as  of  December  31,  2000,  which  represented
approximately 9.1% of total stockholders' equity of the Company.

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

Intervest  Bank  leases  office  space  from a  corporation  in which  Robert J.
Carroll,  Esq., a director of Intervest  Bank, is an officer and in which he has
an  ownership  interest.  Thomas E.  Willett,  Esq.,  a  director  of  Intervest
Corporation of New York, is a partner in the law firm of Harris Beach LLP, which
firm provided  legal services to the Company and its  subsidiaries  during 2000.
Mr. Wayne F. Holly,  who is a director of the Company,  also serves as President
of Sage,  Rutty & Co.,  Inc.,  which firm has acted as  underwriter or placement
agent in  connection  with  securities  offerings  of the Company and one of its
subsidiaries.

During 2000, the Holding Company acquired Intervest Corporation of New York. The
shareholders  of  Intervest  Corporation  of  New  York  included  officers  and
directors  of the  Holding  Company.  The merger was  approved  by the boards of
directors of both companies,  the shareholders of both companies and the Federal
Reserve  Bank  of  Atlanta.   In  the  merger,  the  shareholders  of  Intervest
Corporation  of New York  received an aggregate  of 1,250,000  shares of Class A
Common  Stock of the Holding  Company in exchange for all of the shares of stock
of Intervest  Corporation  of New York.  Those shares are included in the shares
disclosed in the table below under "Securities  Ownership of Certain  Beneficial
Owners and Management." The merger became effective in March 2000.

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



                                       46



         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The  following  table  sets  forth  certain  information   regarding  beneficial
ownership of the Company's  Common Stock as of March 31, 2001 by (i) each person
who is known by the  Company to be the  beneficial  owner of more than 5% of the
outstanding Common Stock of the Company,  (ii) each of the Company's  directors,
(iii) each executive  officer of the Company and (iv) all current  directors and
executive officers of the Company as a group.




                                                 Class A Common Stock                     Class B Common Stock
                                                 --------------------                     --------------------
Name and Address of
- -------------------
Beneficial Holder                   Number of Shares        Percent of Class(1)     Number of Shares     Percent of Class(1)
- -----------------                   ----------------        ----------------        ----------------     ----------------
                                                                                                   
Helene D. Bergman                       475,750(2)              13.24%                   75,000                21.13%
201 E. 62nd Street
New York, NY 10021

Directors and Executive Officers
- --------------------------------

Lawrence G. Bergman, Director,          475,750(2)              13.24%                   75,000                21.13%
Vice President and Secretary

Michael A. Callen, Director              50,000(3)               1.40%                        0                    0%

Lowell S. Dansker, Director,            962,000(4)              26.61%                  150,000                42.25%
President and Treasurer

Jerome Dansker, Chairman,             1,005,965(5)              24.67%                  250,000(5)             45.45%
Executive Vice President, Director

Wayne F. Holly, Director                 16,200                  0.46%                        0                    0%

Edward J. Merz, Director                  5,200(6)               0.15%                        0                    0%

Lawton Swan, III, Director                2,500(7)               0.07%                        0                    0%

Thomas E. Willett, Director               6,000(8)               0.17%                        0                    0%

David J. Willmott, Director              97,500(9)               2.71%                        0                    0%

Wesley T. Wood, Director                102,500(10)              2.84%                        0                    0%

All directors and executive
   officers as a group (10 persons)   2,723,615                 61.70%                  550,000                86.36%
_____________________________
<FN>
(1)      Percentages have been computed based upon the total outstanding  shares
         of the Company plus,  for each person and the group,  shares tht person
         or the group has the right to acquire pursuant to warrants.
(2)      Includes  47,500  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.
(3)      Includes  38,750  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.
(4)      Includes  70,000  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants  and 10,500  shares  held as  custodian  for minor
         children.
(5)      Includes  533,465  shares  of Class A common  stock  issuable  upon the
         exercise of warrants.  Also  includes  4,000 shares held by his spouse.
         The shares of Class B common stock include 195,000 shares issuable upon
         exercise of warrants.
(6)      Includes  5,000  shares  of  Class A  common  stock  issuable  upon the
         exercise of warrants.
(7)      Includes  2,000  shares  of  Class A  common  stock  issuable  upon the
         exercise of warrants.
(8)      Includes  3,000  shares  of  Class A  common  stock  issuable  upon the
         exercise of warrants.
(9)      Includes  57,500  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.
(10)     Includes  65,000  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.
</FN>




                                       47


                            DESCRIPTION OF SECURITIES

Description of Capital Stock

General
- -------

         The Company's Certificate of Incorporation  provides for two classes of
common capital stock consisting of 9,500,000 shares of Class A Common Stock, par
value $1.00 per share,  and 700,000  shares of Class B Common  Stock,  par value
$1.00 per  share.  In  addition,  the  Company's  Certificate  of  Incorporation
provides  for  300,000  shares of  preferred  stock,  par value  $1.00 per share
("Preferred Stock"). The Company's  Certificate of Incorporation  authorizes the
Board  of  Directors,  without  shareholder  approval,  to fix the  preferences,
limitations and relative rights of the Preferred Stock, to establish one or more
series or classes of Preferred  Stock,  and to determine the variations  between
each  such  series  or  class.  No  shares  of  Preferred  Stock  are  issued or
outstanding.

         As of the date of this  Prospectus,  there were issued and  outstanding
3,544,629  shares of Class A Common  Stock,  2,221,000  of which are held by the
initial  stockholders  of the Company and a related party and 355,000  shares of
Class B Common Stock were held by the same initial stockholders.

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

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

         Subject to preferences that may be applicable to any outstanding shares
of Preferred Stock (none of which are presently outstanding), holders of Class A
Common Stock are entitled to share ratably in dividends  when and as declared by
the Company's Board of Directors out of funds legally  available  therefor.  See
"Dividends."

         The  holders  of Class A Common  Stock and Class B Common  Stock  share
ratably in dividends when and as declared by the Board of Directors.

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

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

         As of the date of this prospectus,  2,455,218 warrants were outstanding
to purchase the Company's Class A Common Stock as follows:

         Warrants totaling  1,370,815 entitle the registered  holders thereof to
purchase one share of Class A Common Stock at a price of $6.67 per share.  These
warrants  expire on December  31,  2001,  except for  501,465,  which  expire on
January 31, 2006;

         Warrants  totaling  962,403  entitle the registered  holders thereof to
purchase  one share of Class A Common  Stock at a price of $12.50 per share from
January 1, 2001 through  December 31, 2001; and $13.50 per share from January 1,
2002 to December 31, 2002. These warrants expire on December 31, 2002; and

         Warrants  totaling  122,000  entitle the registered  holders thereof to
purchase  one share of Class A common  stock at a price of  $16.00  per share in
2001 and $17.00 per share in 2002.  These  warrants  also expire on December 31,
2002.

         Except for the exercise price,  the expiration dates and the redemption
provisions,  all of the outstanding warrants related to Class A Shares are alike
in all respects and the following  discussions  apply to all of the warrants for
Class A Common Stock.




                                       48


         The exercise  price is subject to  adjustment  in  accordance  with the
anti-dilution and other provisions  referred to below. The holder of any Warrant
may exercise such Warrant or any portion thereof by surrendering the certificate
representing the Warrant to the Company's  transfer and warrant agent,  with the
subscription  on the reverse side of such  certificate  properly  completed  and
executed,  together  with  payment of the  exercise  price.  The  Warrant may be
exercised at any time until expiration of the Warrant. No fractional shares will
be issued upon the exercise of the Warrants. Warrants may not be exercised as to
fewer than 100 shares  unless  exercised as to all  Warrants  held by the holder
thereof. The exercise prices of the Warrants have been arbitrarily determined by
the Company and are not  necessarily  related to the Company's  book value,  net
worth or other  established  criteria of value.  The exercise price should in no
event be regarded as an indication of any future market price of the  securities
offered hereby.

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

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

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

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

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

         As of the date of this prospectus,  there were outstanding  warrants to
purchase up to 195,000  shares of Class B Common  Stock,  of which 145,000 allow
the purchase at any time prior to January 31, 2007, at a purchase price of $6.67
per share,  and 50,000 that allow the  purchase at any time prior to January 31,
2008, at a purchase  price of $10.00 per share.  The warrant  contains terms and
conditions  substantially  in conformity with the Warrants  related to shares of
Class A Common Stock. In addition, the Warrant provides for an adjustment in the
number of shares of Class B Common  Stock  purchasable  upon the exercise of the
Warrant and the exercise price per share in accordance  with  anti-dilution  and
other provisions which are in substantial conformity with those described above,
but which relate to share issuances and  recapitalizations  for both Class A and
Class B Common Stock.

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

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


                                       49


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

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

         The Board of Directors has the authority to issue up to 300,000  shares
of the Preferred  Stock of the Company in any number of series (to designate the
rights and  preferences  of such  series)  which  could  operate to render  more
difficult the  accomplishment  of mergers or other  business  combinations.  The
Board of Directors of the Company has no present  intent to issue any  Preferred
Stock at this time.  Under certain  circumstances,  and when, in the judgment of
the  Board  of  Directors,  the  action  will  be in the  best  interest  of the
stockholders  and the  Company,  such  shares  could  be used to  create  voting
impediments or to frustrate persons seeking to gain control of the Company. Such
shares  could be  privately  placed  with  purchasers  friendly  to the Board of
Directors  in  opposing  a  hostile  takeover  bid.  In  addition,  the Board of
Directors could authorize  holders of a series of Preferred Stock to vote either
separately as a class or with the holders of the  Company's  Common Stock on any
merger,  sale or exchange  of assets by the  Company or any other  extraordinary
corporate  transaction.  The existence of the additional authorized shares could
have the effect of  discouraging  unsolicited  takeover  attempts  or  delaying,
deferring or preventing a change in control of the Company.  Such an occurrence,
in the  event of a  hostile  takeover  attempt,  may have an  adverse  impact on
stockholders  who may wish to  participate  in such offer.  The  issuance of new
shares could be used to dilute the stock ownership of a person or entity seeking
to obtain  control of the Company  should the Board of  Directors  consider  the
action  of  such  entity  or  person  not  to be in  the  best  interest  of the
stockholders and the Company. The Board of Directors is not aware of any present
attempt or effort by any person to accumulate the Company's securities or obtain
control of the Company.

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

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

Description of the Series 5/14/98 Convertible Subordinated Debentures

General

         The Debentures are unsecured  subordinated  obligations of the Company,
limited to an aggregate  principal  amount of  $6,930,000  and mature on July 1,
2008. The Debentures  were issued  pursuant to an Indenture  dated as of June 1,
1998 (the "Indenture")  between the Company and the Bank of New York, as trustee
(the "Trustee"). Interest on the Debentures accrues each calendar quarter at the
rate of 8% per annum. In addition, interest accrues each calendar quarter on the
balance of the  accrued  interest as of the last day of the  preceding  calendar
quarter at the same interest  rate.  All accrued  interest on the  Debentures 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 on the  Debentures  and to
thereafter  receive  payments of quarterly  interest.  The election must be made
after April 1 and before May 31 and the holder will receive a payment of accrued
interest on July 1 and will thereafter receive quarterly payments of interest on
the first day of each January,  April, July and October until the maturity date.
Once made, an election to receive interest is irrevocable. Quarterly interest is
payable  to  holders  of record on the  first  day of the  month  preceding  the
interest payment date.

Subordination of Debentures

         The Debentures are general unsecured obligations of the Company limited
to $6,930,000  principal  amount.  The Debentures are subordinated in payment of
principal and interest to all Senior Indebtedness.  The term Senior Indebtedness
is defined in the  Indenture to mean all  indebtedness  of the Company,  whether
outstanding  on the date of the  Indenture or thereafter  created,  which (i) is
secured,  in whole or in part, by any asset or assets owned by the Company or by



                                       50


a  corporation,  a majority of whose  voting  stock is owned by the Company or a
subsidiary  of  the  Company  ("Subsidiary"),  or  (ii)  arises  from  unsecured
borrowings by the Company from commercial banks, savings banks, savings and loan
associations,  insurance  companies,  companies whose securities are traded in a
national  securities  market,  or any  majority-owned  subsidiary  of any of the
foregoing,  or (iii) arises from  unsecured  borrowings  by the Company from any
pension  plan (as  defined in Section  3(2) of the  Employee  Retirement  Income
Security Act of 1974, as amended), or (iv) arises from borrowings by the Company
which are evidenced by commercial  paper, or (v) other  unsecured  borrowings by
the Company which are subordinate to indebtedness of a type described in clauses
(i), (ii) or (iv) above, or (vi) is a guaranty or other liability of the Company
of, or with respect to any indebtedness of, the subsidiary of the type described
in clauses (ii),  (iii) or (iv) above.  As of December 31, 1997, the Company had
no senior indebtedness.  There is no limitation or restriction in the Debentures
or the  Indenture on the creation of senior  indebtedness  by the Company on the
amount of such senior  indebtedness to which the Debentures may be subordinated.
There is also no limitation on the creation or amount of  indebtedness  which is
pari passu with (i.e. having no priority of payment over and not subordinated in
right of payment to) the Debentures.

         Upon any  distributions of any assets of the Company in connection with
any dissolution,  winding-up,  liquidation or reorganization of the Company, the
holders of all senior  indebtedness will first be entitled to receive payment in
full of the principal and premium, if any, thereof and any interest due thereof,
before the holders of the  Debentures  are  entitled to receive any payment upon
the principal of or interest on the Debentures,  and thereafter  payments to the
debenture  holders  will be pro rata with  payments  to  holders  of pari  passu
indebtedness. In the absence of any such events, the Company is obligated to pay
principal of and interest on the Debentures in accordance with their terms.  The
Company  will not  maintain  any  sinking fun for the  retirement  of any of the
Debentures.

Conversion Rights

         The  Debentures  are  convertible,  at the option of the  holder,  into
shares of Class A Common Stock of the Company at any time prior to April 1, 2008
(subject to prior  redemption by the Company on not less than 30 days notice and
not more than 90 days notice), at a current conversion price of $14.00 per share
through December 31, 2001,  which conversion price increases  annually on July 1
of  each  year.  The  Company  reserves  the  right,  from  time  to time in its
discretion  to  establish  conversion  prices per share  which are less than the
conversion prices set forth above, which lower prices shall remain in effect for
such periods as the Company may determine and as shall be set forth in a written
notice to the holders of Debentures.

         The  conversion  price is subject  to  adjustment  in  certain  events,
including  (i)  dividends  (and other  distributions)  payable in Class A Common
Stock on any class of capital  stock of the  Company,  (ii) the  issuance to all
holders of common stock of rights or warrants entitling them to subscribe for or
purchase  Class A  Common  Stock at less  than  the  current  market  price  (as
defined),  (iii)  subdivisions,  combinations  and  reclassifications  of common
stock, (iv)  distributions to all holders of Class A Common Stock of evidence of
indebtedness of the Company or assets (including securities, but excluding those
dividends, rights, warrants and distributions referred to above and any dividend
or distribution paid exclusively in cash.

         Fractional  shares  of Class A Common  Stock  will not be  issued  upon
conversion,  but, in lieu thereof, the Company will pay cash adjustment equal to
the portion of the principal and/or interest not converted into whole shares.

Transfers

         The  Debentures  are  transferable  on the books of the  Company by the
registered  holders  thereof upon  surrender of the  Debentures to the Registrar
appointed  by  the  Company  and,  if  requested  by  the  Registrar,  shall  be
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
registrar. The Company has appointed The Bank of New York as the "Registrar" for
the  Debentures.  The person in whose name any Debenture is registered  shall be
treated as the absolute  owner of the Debenture for all purposes,  and shall not
be affected by any notice to the contrary. Upon transfer, the Debentures will be
canceled,  and one or more new  registered  Debentures,  in the  same  aggregate
principal  amount,  of the same maturity and with the same terms, will be issued
to the transferee in exchange therefor. (Art. 2, Sec. 2.07(a)).

Duties of the Trustee

         The  Indenture  provides  that in case an Event of Default (as defined)
shall occur and continue, the Trustee will be required to use the same degree of
care and skill as a prudent person would exercise or use under the circumstances
in the  conduct of his own  affairs  in the  exercise  of its  power.  While the
Trustee  may pursue any  available  remedies  to enforce  any  provision  of the
Indenture or the  Debentures,  the holders of a majority in principal  amount of
all outstanding  Debentures may direct the time, method, and place of conducting



                                       51


any proceeding for exercising any remedy  available to the Trustee or exercising
any trust or power  conferred on the Trustee.  Subject to such  provisions,  the
Trustee  will be under no  obligation  to  exercise  any of its rights or powers
under the Indenture at the request of any of the Debenture holders,  unless they
shall have offered to the Trustee security and indemnity satisfactory to it.

Redemption

         The Company may, at its option, at any time call all or any part of the
Debentures  for  payment,  and redeem the same at any time prior to the maturity
thereof.  The redemption price for any redemption of Debentures on or after July
1, 2000 is the face amount. In all cases, the Debenture Holder will also receive
interest accrued to the date of redemption. Notice of redemption must be sent by
first class mail,  postage prepaid,  to the registered holders of the Debentures
not less than 30 days nor more than 90 days prior to the date the  redemption is
to be made. In the event of a call for  redemption,  no further  interest  shall
accrue after the redemption date on any Debentures called for redemption.  (Art.
3, Section 3.03,  Paragraph 5). Since the payment of principal of,  interest on,
or any other amounts due on the Debentures is subordinate in right of payment to
the prior  payment  in full of all  Senior  Indebtedness  upon the  dissolution,
winding up, liquidation or reorganization of the Company,  no redemption will be
permitted upon the happening of such an event.

Limitation On Dividends and Other Payments

         The  Indenture  provides  that the Company  will not declare or pay any
dividend or make any distribution on its Capital Stock (i.e. any and all shares,
interests,  participations,  rights or other equivalents of the Company's stock)
or to its shareholders (other than dividends or distributions payable in Capital
Stock), or purchase,  redeem or otherwise acquire or retire for value, or permit
any Subsidiary to purchase or otherwise acquire for value,  Capital Stock of the
Company,  if at the time of such  payment,  or after giving effect  thereto,  an
Event of Default, as hereinafter defined,  shall have occurred and be continuing
or a  default  shall  occur as a result  thereof;  provided,  however,  that the
foregoing limitation shall not prevent (A) the payment of any dividend within 60
days after the date of declaration  thereof, if at said date of declaration such
payment complied with the provisions of such limitation,  or (B) the acquisition
or retirement  of any shares of the Company's  Capital Stock by exchange for, or
out of the  proceeds  of the sale of shares  of, its  Capital  Stock.  (Art.  4,
Section 4.04).

Discharge Prior to Redemption or Maturity

         If the  Company at any time  deposits  with the  Trustee  money or U.S.
Government   Obligations  sufficient  to  pay  principal  and  interest  on  the
Debentures prior to their redemption or maturity, the Company will be discharged
from the Indenture, provided certain other conditions specified in the Indenture
are satisfied.  In the event of such deposit,  which is  irrevocable,  Debenture
Holders must look only to the deposited  money and securities for payment.  U.S.
Government Obligations are securities backed by the full faith and credit of the
United States. (Art. 8, Section 8.01(2)).

Access of Information to Security Holders

         Debenture Holders may obtain from the Trustee information  necessary to
communicate  with other  Debenture  Holders.  Upon  written  application  to the
Trustee  by any three or more  Debenture  Holders  stating  that such  Debenture
Holders desire to communicate with other Debenture Holders with respect to their
rights  under the  Indenture or under the  Debentures,  and upon  providing  the
Trustee  with  the form of proxy or  other  communication  which  the  Debenture
Holders propose to transmit,  and upon receipt by the Trustee from the Debenture
Holders  of  reasonable  proof  that  each  such  Debenture  Holder  has owned a
Debenture  for a  period  of at  least  six  months  preceding  the date of such
application,  the Trustee shall,  within five business days after the receipt of
such information,  either (a) provide the applicant  Debenture Holders access to
all  information  in the  Trustee's  possession  with  respect  to the names and
addresses  of the  Debenture  Holders;  or (b) provide the  applicant  Debenture
Holders  with  information  as to  the  number  of  Debenture  Holders  and  the
approximate cost of mailing to such Debenture Holders the form of proxy or other
communication,   if  any,   specified  in  the  applicant   Debenture   Holders'
application,  and upon written request from such applicant Debenture Holders and
receipt of the material to be mailed and of payment,  the Trustee  shall mail to
all the Debenture Holders copies of the from of proxy or other  communication so
specified in the request. (Art. 2, Section 2.08).

Compliance with Conditions and Covenants

         Upon any request by the Company to the Trustee to take any action under
the  Indenture,  the  Company  is  required  to furnish  to the  Trustee  (i) an
officers'  certificate of the Company  stating that all conditions and covenants
in the  Indenture  relating to the proposed  action have been  complied with and


                                       52


(ii) an opinion of counsel  stating that,  in the opinion of such  counsel,  all
such conditions and covenants have been complied with. (Art. 11, Sec. 11.03).

Amendment, Supplement and Waiver

         Subject to certain  exceptions,  the Indenture or the Debentures may be
amended or supplemented, and compliance by the Company with any provision of the
Indenture or the Debentures may be waived,  with the consent of the holders of a
majority in principal amount of the Debentures outstanding. Without notice to or
consent of any holders of  Debentures,  the Company may amend or supplement  the
Indenture  or  the  Debentures  to  cure  any  ambiguity,  omission,  defect  or
inconsistency,  or to make any change that does not adversely  affect the rights
of any  holders of  Debentures.  However,  without the consent of each holder of
Debentures  affected,  an  amendment,  supplement  or waiver  may not reduce the
amount of Debentures  whose holders must consent to an amendment,  supplement or
waiver,  reduce  the rate or extend  the time for  payment  of  interest  on any
Debentures  (except that the payment of interest on Debentures  may be postponed
for a period not  exceeding  three  years from its due date with the  consent of
holders  of not less  than 75% in  principal  amount of  Debentures  at the time
outstanding,  which  consent  shall be  binding  upon all  holders),  reduce the
principal of or extend the fixed maturity of any Debentures, make any Debentures
payable in money other than that stated in the Indenture, make any change in the
subordination  provisions of the Indenture that adversely  affects the rights of
any holder of  Debentures  or waive a default in the payment of  principal of or
interest on, or other redemption payment on any Debentures. (Art. 9, Sec. 9.02).

Defaults and Remedies

         Each of the following is an "Event of Default" under the Indenture: (a)
failure by the Company to pay any  principal  on the  Debentures  when due;  (b)
failure by the Company to pay any interest  installment on the Debentures within
thirty days after the due date;  (c)  failure to perform  any other  covenant or
agreement of the Company made in the Indenture or the Debentures,  continued for
sixty days after receipt of notice thereof from the Trustee or the holders of at
least 25% in  principal  amount of the  Debentures;  and (d)  certain  events of
bankruptcy,  insolvency or  reorganization.  (Art. 6, Sec. 6.01). If an Event of
Default  (other  than  those  described  in  clause  (d)  above)  occurs  and is
continuing,  the Trustee or the holders of at least 25% in  principal  amount of
the  Debentures,  by notice to the  Company,  may declare the  principal  of and
accrued interest on all of the Debentures to be due and payable immediately.  If
an Event of Default of the type described in clause (d) above occurs, all unpaid
principal and accrued interest on the Debentures shall automatically  become due
and payable  without any  declaration or other act on the part of the Trustee or
any holder.  (Art.  6, Sec.  6.02).  Holders of  Debentures  may not enforce the
Indenture or the Debentures except as provided in the Indenture. The Trustee may
refuse to enforce the Indenture or the Debentures  unless it receives  indemnity
and security satisfactory to it. Subject to certain limitations,  the holders of
a majority in principal  amount of the  Debentures may direct the Trustee in its
exercise  of any trust or power  conferred  on the  Trustee,  and may rescind an
acceleration  of the  Debentures.  The  Trustee  may  withhold  from  holders of
Debentures  notice of any  continuing  default  (except a default  in payment of
principal or  interest) if it  determines  that  withholding  notice is in their
interest. (Art. 6, Secs. 6.05 and 6.06).

         The Indenture  requires the Company to furnish to the Trustee an annual
statement,  signed by specified officers of the Company,  stating whether or not
such officers have  knowledge of any Default  under the  Indenture,  and, if so,
specifying each such Default and the nature thereof. (Art. 4, Sec. 4.03).

Federal Income Tax Consequences

         Holders of the  Debentures  are required to include in their income for
federal  income tax  purposes  all of the accrued but unpaid  interest  for each
taxable year, since such amounts  constitute  interest income within the meaning
of the applicable provisions of the Internal Revenue Code of 1986, as amended to
date (the "Code"). As a result, such debenture holders are required to pay taxes
on interest  which has accrued,  although  such  interest will not be paid until
maturity of the Debenture.

         Interest payments received by holders of Debentures who have elected to
received quarterly payments of interest will be includable in the income of such
holders  for  federal  income tax  purposes  for the  taxable  year in which the
interest was  received,  except with respect to the payment of accrued  interest
that has been included in their income in prior years.

         Holders who hold the Debentures for  investment  purposes  should treat
all  reportable  interest  (whether  actually  received or accrued) as portfolio
income under applicable code provisions.



                                       53


         The Company's deposit of funds with the Trustee to effect the discharge
of the Company's  obligations  under the Debentures  and the Indenture  prior to
redemption or maturity of the  Debentures,  will have no effect on the amount of
income  realized or recognized  (gain or loss) by the  Debenture  Holders or the
timing of recognition of gain or loss for federal income tax purposes.


                              PLAN OF DISTRIBUTION

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

         With  respect to the shares of Class A Common  Stock and Class B Common
Stock  issuable upon  exercise of the Warrants,  those shares shall be issued by
the  Company,  from time to time,  upon  exercise by the holders  thereof of the
Warrants.  Shares  of Class A  Common  Stock  or  Class B  Common  Stock  may be
purchased by the holders of Warrants  only by mailing or  delivering a completed
and duly executed  Election to Purchase Form which is on the reverse side of the
Warrant Certificate, together with payment of the then applicable exercise price
per share for each warrant  surrendered  to the Bank of New York,  the Company's
warrant  agent,  prior to  expiration  of the  warrant.  Payment  may be made in
certified funds,  cashier check, bank draft or bank check,  payable to the order
of the Warrant Agent.  All funds received by the Warrant Agent from the exercise
of warrants will be forwarded to the Company.

         With  respect  to the  shares  of Class A Common  Stock  issuable  upon
conversion of the Debentures, those shares will be issued upon written notice to
the  Company at the office  maintained  for that  purpose  and  delivery  of the
certificate representing the Debentures to be converted.

                                  LEGAL MATTERS

         The validity of the shares  offered  hereby will be passed upon for the
Company by Harris Beach LLP, Rochester, New York.

                                     EXPERTS

     The  consolidated  balance sheets of Intervest  Bancshares  Corporation and
Subsidiaries  as of  December  31,  2000 and 1999 and the  related  consolidated
statements of earnings,  comprehensive  income,  changes in stockholders' equity
and cash flows for the  three-year  period ended  December 31, 2000  included in
this Prospectus, have been included herein in reliance on the reports of Hacker,
Johnson & Smith PA, Tampa, Florida,  independent auditors, as set forth in their
report thereon appearing elsewhere herein,  which is based in part on the report
of Richard A. Eisner & Company,  LLP, New York, New York,  independent  auditors
appearing  elsewhere  herein.  The  financial  statements  referred to above are
included in reliance  upon such reports given on the authority of those firms as
experts in accounting and auditing.

                                       54



                          Index to Financial Statements

                INTERVEST BANCSHARES CORPORATION AND SUBSIDIARIES



Intervest Bancshares Corporation and Subsidiaries                                                                               Page
- -------------------------------------------------                                                                               ----

                                                                                                                              
Independent Auditors' Report - Hacker, Johnson & Smith PA ......................................................                 F-2

Independent Auditors' Report - Richard A. Eisner & Company, LLP ................................................                 F-3

Consolidated Balance Sheets at December 31, 2000 and 1999 ......................................................                 F-4

Consolidated Statements of Earnings for the Years Ended December 31, 2000, 1999 and 1998 .......................                 F-5

Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2000,
   1999 and 1998 ...............................................................................................                 F-6

Consolidated Statements of Changes in Stockholders' Equity for the Years Ended December 31,
   2000, 1999 and 1998 .........................................................................................                 F-7

Consolidated Statements of Cash Flows for the Years Ended December 31, 2000, 1999 and 1998 .....................                 F-8

Notes to Consolidated Financial Statements .....................................................................          F-9 to F31

Condensed Consolidated Balance Sheets at March 31, 2001 and December 31, 2000 ..................................                F-32

Condensed Consolidated Statements of Earnings for the Quarters Ended March 31, 2001
   (unaudited) and March 31, 2000 (unaudited) ..................................................................                F-33

Condensed Consolidated Statements of Comprehensive Income for the Quarters Ended
   March 31, 2001 (unaudited) and March 31, 2000 (unaudited) ...................................................                F-34

Condensed Consolidated Statements of Changes in Stockholders' Equity for the Quarters
   Ended March 31, 2001 (unaudited) and March 31, 2000 (unaudited) .............................................                F-35

Condensed Consolidated Statements of Cash Flows for the Quarters Ended March 31, 2001
   (unaudited) and March 30, 2000 (unaudited) ..................................................................                F-36

Notes to Condensed Consolidated Financial Statements ...........................................................                F-37


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





                                      F-1









                          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 Subsidiaries (the "Company") as of December
31,  2000  and  1999  and  the  related  consolidated  statements  of  earnings,
comprehensive  income,  changes in stockholders' equity, and cash flows for each
of the years in the three-year  period ended December 31, 2000.  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 did not audit the financial  statements of Intervest  Corporation
of New York,  whose total assets as of December  31, 2000 and 1999,  constituted
17.8% and  27.2% of the  related  consolidated  totals,  and whose net  interest
income,  noninterest  income and net earnings  for the years ended  December 31,
2000, 1999 and 1998,  constituted 10.3%,  48.6% and 5.0%,  respectively in 2000,
21.2%,  49.3% and  32.4%,  respectively  in 1999 and  33.6%,  50.1%  and  39.8%,
respectively in 1998, of the related  consolidated totals. Those statements were
audited by other auditors whose report has been furnished to us, and our opinion
insofar as it relates to the amounts  included in the consolidated  totals,  are
based solely on the report of the other auditors.

         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,  based on our audits and the report of other  auditors,
the consolidated  financial  statements referred to above present fairly, in all
material  respects,  the financial  position of the Company at December 31, 2000
and 1999,  and the results of its  operations and its cash flows for each of the
years in the  three-year  period  ended  December  31, 2000 in  conformity  with
generally accepted accounting principles.


/s/ HACKER, JOHNSON & SMITH PA
- ------------------------------
    HACKER, JOHNSON & SMITH PA
Tampa, Florida
January 18, 2001


                                      F-2






                          Independent Auditors' Report


Board of Directors and Stockholder
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  (the  "Company") at December 31, 2000
and 1999 and the  related  consolidated  statements  of  operations,  changes in
stockholder's  equity  and cash  flows for each of the  years in the  three-year
period  ended  December  31,  2000  (not  presented  separately  herein).  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion,  the consolidated  financial statements referred to above fairly
present,  in all material  respects,  the  financial  position of the Company at
December 31, 2000 and 1999,  and the results of their  operations and their cash
flows for each of the years in the three-year  period ended December 31, 2000 in
conformity with generally accepted accounting  principles.

/s/ Richard A. Eisner & Company, LLP
- ------------------------------------
    Richard A. Eisner & Company, LLP
New York, New York
January 18, 2001

                                      F-3




                Intervest Bancshares Corporation and Subsidiaries
                           Consolidated Balance Sheets


                                                                                                     At December 31,
                                                                                                ------------------------
       ($ in thousands, except par value)                                                          2000         1999
       -----------------------------------------------------------------------------------------------------------------
                                                                                                           
       ASSETS
       Cash and due from banks                                                                       $5,016      $ 4,663
       Federal funds sold                                                                            20,268        3,900
       Short-term investments                                                                        17,654       23,532
                                                                                                ------------------------
           Total cash and cash equivalents                                                           42,938       32,095
       Securities available for sale, net                                                            74,789            -
       Securities held to maturity, net                                                              20,970       83,132
       Federal Reserve Bank stock, at cost                                                              605          508
       Loans receivable (net of allowance for loan losses of $2,768 in 2000 and $2,493 in 1999)     263,558      210,444
       Accrued interest receivable                                                                    2,961        1,995
       Premises and equipment, net                                                                    5,731        5,863
       Deferred income tax asset                                                                      1,105          936
       Deferred debenture offering costs                                                              2,835        3,721
       Other assets                                                                                   1,435        1,787
       -----------------------------------------------------------------------------------------------------------------
       Total assets                                                                                $416,927     $340,481
       -----------------------------------------------------------------------------------------------------------------
       LIABILITIES
       Deposits:
          Noninterest-bearing demand deposit accounts                                                $5,035      $ 4,337
          Interest-bearing deposit accounts:
             Checking (NOW) accounts                                                                  9,188        6,636
             Savings accounts                                                                        15,743       18,722
             Money market accounts                                                                   52,619       48,591
             Certificate of deposit accounts                                                        217,656      122,794
                                                                                                ------------------------
       Total deposit accounts                                                                       300,241      201,080
       Federal funds purchased                                                                            -        6,955
       Subordinated debentures payable                                                               64,080       84,330
       Accrued interest payable on debentures                                                         8,733        8,092
       Mortgage escrow funds payable                                                                  3,397        3,375
       Official checks outstanding                                                                    2,281        1,821
       Other liabilities                                                                              1,967        1,224
       -----------------------------------------------------------------------------------------------------------------
       Total liabilities                                                                            380,699      306,877
       -----------------------------------------------------------------------------------------------------------------
       Commitments and contingencies (notes 6, 17 and 19)
       STOCKHOLDERS' EQUITY
       Preferred stock  (300,000 shares authorized, none issued)                                          -            -
       Class A common stock  ($1.00 par value, 9,500,000 shares authorized,
             3,544,629 and 3,531,879 shares issued and outstanding, respectively)                     3,545        3,532
       Class B common stock  ($1.00 par value, 700,000 shares authorized,
             355,000 and 305,000 shares issued and outstanding, respectively)                           355          305
       Additional paid-in-capital, common                                                            18,975       18,770
       Retained earnings                                                                             13,605       10,997
       Accumulated other comprehensive income:
           Net unrealized loss on securities available for sale, net of tax                            (252)           -
       -----------------------------------------------------------------------------------------------------------------
       Total stockholders' equity                                                                    36,228       33,604
       -----------------------------------------------------------------------------------------------------------------
       Total liabilities and stockholders' equity                                                  $416,927     $340,481
       -----------------------------------------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.



                                      F-4







                Intervest Bancshares Corporation and Subsidiaries
                       Consolidated Statements of Earnings


                                                                                                   Year Ended December 31,
                                                                                          ----------------------------------------
($ in thousands, except per share data)                                                       2000         1999           1998
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
INTEREST AND DIVIDEND INCOME
Loans receivable                                                                              $ 24,923     $ 18,794       $ 19,383
Securities                                                                                       6,056        6,123          4,816
Other interest-earning assets                                                                      929          584            448
- ----------------------------------------------------------------------------------------------------------------------------------
Total interest and dividend income                                                              31,908       25,501         24,647
- ----------------------------------------------------------------------------------------------------------------------------------
INTEREST EXPENSE
Deposits                                                                                        14,853        8,703          7,948
Federal funds purchased                                                                            150           29              1
Debentures payable                                                                               8,322        9,687          9,720
- ----------------------------------------------------------------------------------------------------------------------------------
Total interest expense                                                                          23,325       18,419         17,669
- ----------------------------------------------------------------------------------------------------------------------------------
Net interest and dividend income                                                                 8,583        7,082          6,978
Provision for loan loss reserves                                                                   275          830            479
- ----------------------------------------------------------------------------------------------------------------------------------
Net interest and dividend income after provision for loan loss reserves                          8,308        6,252          6,499
- ----------------------------------------------------------------------------------------------------------------------------------
NONINTEREST INCOME
Customer service fees                                                                              139          140            139
Income from lending activities                                                                     809          744            536
All other                                                                                           35           16             25
- ----------------------------------------------------------------------------------------------------------------------------------
Total noninterest income                                                                           983          900            700
- ----------------------------------------------------------------------------------------------------------------------------------
NONINTEREST EXPENSES
Salaries and employee benefits                                                                   2,228        1,915          1,349
Occupancy and equipment, net                                                                     1,090          963            573
Advertising and promotion                                                                           35          142            149
Professional fees and services                                                                     410          258            260
Stationery, printing and supplies                                                                  140          165            103
All other                                                                                          665          616            643
- ----------------------------------------------------------------------------------------------------------------------------------
Total noninterest expenses                                                                       4,568        4,059          3,077
- ----------------------------------------------------------------------------------------------------------------------------------
Earnings before taxes, extraordinary item and change in accounting principle                     4,723        3,093          4,122
Provision for income taxes                                                                       1,909        1,198          1,740
                                                                                                 ---------------------------------
Earnings before extraordinary item and change in accounting principle                            2,814        1,895          2,382
Extraordinary item, net of tax (note 8)                                                           (206)           -              -
Cumulative effect of change in accounting principle, net of tax (note 1)                             -         (128)             -
- ----------------------------------------------------------------------------------------------------------------------------------
Net earnings                                                                                  $  2,608     $  1,767       $  2,382
- ----------------------------------------------------------------------------------------------------------------------------------
Basic earnings per share:
    Earnings before extraordinary item and change in accounting principle                     $   0.72     $   0.50       $   0.64
    Extraordinary item, net of tax                                                               (0.05)           -              -
    Cumulative effect of change in accounting principle, net of tax                                  -        (0.03)             -
- ----------------------------------------------------------------------------------------------------------------------------------
   Net earnings per share                                                                     $   0.67     $   0.47       $   0.64
- ----------------------------------------------------------------------------------------------------------------------------------
Diluted earnings per share:
    Earnings before extraordinary item and change in accounting principle                     $   0.72     $   0.47       $   0.54
    Extraordinary item, net of tax                                                               (0.05)           -              -
    Cumulative effect of change in accounting principle, net of tax                                  -        (0.03)             -
- ----------------------------------------------------------------------------------------------------------------------------------
   Net earnings per share                                                                     $   0.67     $   0.44       $   0.54
- ----------------------------------------------------------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.



                                      F-5





                Intervest Bancshares Corporation and Subsidiaries
                 Consolidated Statements of Comprehensive Income







                                                                                                  Year Ended December 31,
                                                                                          --------------------------------------
($ in thousands)                                                                                 2000          1999         1998
- --------------------------------------------------------------------------------------------------------------------------------

                                                                                                                 
Net earnings                                                                                   $2,608        $1,767       $2,382
                                                                                              ----------------------------------
   Net unrealized holding losses on securities arising during the year                           (405)            -            -
   Provision for income taxes related to unrealized holding losses on securities                  153             -            -
- --------------------------------------------------------------------------------------------------------------------------------
Other comprehensive loss, net of tax                                                             (252)            -            -
- --------------------------------------------------------------------------------------------------------------------------------
Total comprehensive income, net of tax                                                         $2,356        $1,767       $2,382
- --------------------------------------------------------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.























                                      F-6



                Intervest Bancshares Corporation and Subsidiaries
           Consolidated Statements of Changes in Stockholders' Equity



                                                                                                  Year Ended December 31,
                                                                                       ------------------------------------------
($ in thousands)                                                                            2000           1999           1998
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
CLASS A COMMON STOCK
Balance at beginning of year                                                             $  3,532       $  3,434       $  3,374
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 12,750, 89,300 and 60,100 shares, respectively,
     upon the exercise of warrants                                                             13             90             60
- ---------------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                                                      3,545          3,532          3,434
- ---------------------------------------------------------------------------------------------------------------------------------
CLASS B COMMON STOCK
Balance at beginning of year                                                                  305            300            300
Issuance of 5,000 shares upon the exercise of warrants                                          -              5              -
Issuance of 50,000 shares of restricted stock compensation                                     50              -              -
- ---------------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                                                        355            305            300
- ---------------------------------------------------------------------------------------------------------------------------------
ADDITIONAL PAID-IN-CAPITAL, COMMON
Balance at beginning of year                                                               18,770         18,148         17,719
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                                     26             26             43
Issuance of 50,000 shares of restricted Class B stock compensation                            109              -              -
Issuance of 12,750, 94,300 and 60,100 shares upon
     exercise of stock warrants, inclusive of tax benefits                                     70            534            386
- ---------------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                                                     18,975         18,770         18,148
- ---------------------------------------------------------------------------------------------------------------------------------
RETAINED EARNINGS
Balance at beginning of year                                                               10,997          9,230          6,848
Net earnings for the year                                                                   2,608          1,767          2,382
- ---------------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                                                     13,605         10,997          9,230
- ---------------------------------------------------------------------------------------------------------------------------------
ACCUMULATED OTHER COMPREHENSIVE INCOME, NET
Balance at beginning of year                                                                    -              -              -
Net change in accumulated other comprehensive income, net                                    (252)             -              -
- ---------------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                                                       (252)             -              -
- ---------------------------------------------------------------------------------------------------------------------------------
Total stockholders' equity at end of year                                                $ 36,228       $ 33,604       $ 31,112
- ---------------------------------------------------------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.



                                       F-7





                Intervest Bancshares Corporation and Subsidiaries

                      Consolidated Statements of Cash Flows


                                                                                                 Year Ended December 31,
                                                                                   ------------------------------------------------
($ in thousands)                                                                          2000             1999            1998
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                               
OPERATING ACTIVITIES
Net earnings                                                                           $  2,608         $  1,767        $  2,382
Adjustments to reconcile net earnings to net cash provided
    by operating activities:
Depreciation and amortization                                                               433              416             337
Provision for loan loss reserves                                                            275              830             479
Deferred income tax benefit                                                                 (16)            (327)            (84)
Amortization of deferred debenture offering costs                                         1,136              943             912
Compensation expense from awards of common stock and warrants                               185               26              43
Amortization of premiums, fees and discounts, net                                        (1,814)          (1,000)         (1,107)
Net increase in accrued interest payable on debentures                                      641            2,302             824
Net increase in official checks outstanding                                                 460              249             853
Net decrease in all other assets and liabilities                                          1,912            1,240             430
- -----------------------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                                 5,820            6,446           5,069
- -----------------------------------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES
Decrease in interest-earning time deposits                                                    -               99               -
Maturities and calls of securities held to maturity                                      26,393           32,556          50,050
Purchases of securities held to maturity                                                (39,160)         (33,278)        (73,650)
Net increase in loans receivable                                                        (53,623)         (48,386)        (13,868)
Purchases of Federal Reserve Bank stock, net                                                (97)            (275)              -
Purchases of premises and equipment, net                                                   (301)          (1,362)           (377)
- -----------------------------------------------------------------------------------------------------------------------------------
Net cash used in investing activities                                                   (66,788)         (50,646)        (37,845)
- -----------------------------------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES
Net increase in demand, savings, NOW and money market deposits                            4,299            6,904          34,353
Net increase in certificates of deposit                                                  94,862           23,761           5,655
Net increase in mortgage escrow funds payable                                                22              470             698
(Repayments of) proceeds from federal funds purchased, net                               (6,955)           6,955               -
Proceeds from sale of debentures, net of issuance costs                                   3,500            6,606          10,990
Principal repayments of debentures                                                      (24,000)         (10,000)         (2,500)
Net proceeds from issuance of common stock, net of issuance costs                            83              622             514
- -----------------------------------------------------------------------------------------------------------------------------------
Net cash provided by financing activities                                                71,811           35,318          49,710
- -----------------------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                                     10,843           (8,882)         16,934
Cash and cash equivalents at beginning of year                                           32,095           40,977          24,043
- -----------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                                               $ 42,938         $ 32,095        $ 40,977
- -----------------------------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURES
Cash paid during the year for:
   Interest                                                                            $ 21,532         $ 15,074        $ 15,885
   Income taxes                                                                           1,004            1,989           1,506
Noncash activities:
   Transfers of securities from held-to-maturity to available-for-sale                   74,789                -               -
   Accumulated other comprehensive income, change in
         unrealized loss on securities available for sale, net of tax                      (252)               -               -
   Conversion of debentures into Class A common stock                                         -               70               -
   Issuance of common stock in exchange for common stock of minority
        stockholders of Intervest Bank                                                        -                7               -
- -----------------------------------------------------------------------------------------------------------------------------------
 See accompanying notes to consolidated financial statements.



                                      F-8


                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

1.   Description of Business and Summary of Significant Accounting Policies

     Description of Business

     Intervest  Bancshares  Corporation (the "Holding Company") was incorporated
     in  1993  and  is   headquartered  in  New  York  City.  Its  wholly  owned
     subsidiaries  are Intervest  National  Bank,  Intervest  Bank and Intervest
     Corporation of New York.  Hereafter,  Intervest Bank and Intervest National
     Bank are  referred to together  as the  "Banks"  and all the  entities  are
     referred to  collectively  as the "Company," on a consolidated  basis.  The
     Holding Company's primary business is the ownership of its subsidiaries.

     Intervest National Bank is a nationally  chartered  commercial bank located
     in  Rockefeller  Plaza in New York City. It opened for business on April 1,
     1999. Intervest Bank is a Florida state chartered commercial bank with four
     banking offices in Clearwater,  Florida and one in South Pasadena, Florida.
     The  Banks  conduct  a  full-service  commercial  banking  business,  which
     consists of attracting deposits from the general public and investing those
     funds,  together  with  other  sources  of  funds,  primarily  through  the
     origination of commercial and  multifamily  real estate loans,  and through
     the purchase of security investments. Intervest National Bank also provides
     Internet banking services at its Web Site: www.intervestnatbank.com.

     Intervest  Corporation of New York is located in  Rockefeller  Plaza in New
     York City and is in the business of  originating  and acquiring  commercial
     and  multifamily  residential  loans.  As  discussed  in note 2,  Intervest
     Corporation  of New York was  acquired by the Holding  Company on March 10,
     2000. The  acquisition  was accounted for at historical cost similar to the
     pooling-of-interests method of accounting. Under this method of accounting,
     the recorded assets, liabilities, shareholders' equity, income and expenses
     of both  companies  are  combined  and  recorded at their  historical  cost
     amounts. Accordingly, all prior period financial information in this report
     has been adjusted to include the accounts of Intervest  Corporation  of New
     York.

     Principles of Consolidation, Basis of Presentation and Use of Estimates

     The consolidated  financial  statements include the accounts of the Holding
     Company and its  subsidiaries.  All significant  intercompany  balances and
     transactions    have   been    eliminated   in    consolidation.    Certain
     reclassifications  have been made to prior  year  amounts to conform to the
     current year's  presentation.  The accounting and reporting policies of the
     Company conform to generally accepted accounting  principles and to general
     practices within the banking industry.

     In preparing the consolidated financial statements,  management is required
     to make  estimates  and  assumptions  that affect the  reported  amounts of
     assets and liabilities, and disclosure of contingent liabilities, as of the
     date of the  financial  statements  and revenues  and  expenses  during the
     reporting  periods.  Actual  results  could  differ  from those  estimates.
     Material estimates that are particularly  susceptible to significant change
     in the near term relate to the determination of the allowance for loan loss
     reserves and deferred income tax assets.

     Cash Equivalents

     For purposes of the  statements  of cash flows,  cash  equivalents  include
     Federal funds sold and short-term investments.  Federal funds are generally
     sold for one-day  periods and  short-term  investments  have  maturities of
     three months or less from the time of purchase.


                                      F-9




                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

1.   Description  of Business and Summary of  Significant  Accounting  Policies,
     Continued

     Securities

     Securities  for which the  Company has the ability and intent to hold until
     maturity are  classified as securities  held to maturity and are carried at
     cost, adjusted for accretion of any discounts and amortization of premiums,
     which are recognized  into interest  income using the interest  method over
     the period to maturity.  Securities that are held for indefinite periods of
     time  which  management  intends  to use  as  part  of its  asset/liability
     management strategy, or that may be sold in response to changes in interest
     rates  or other  factors,  are  classified  as  available  for sale and are
     carried at fair value.  Unrealized gains and losses on securities available
     for sale, net of related income taxes, are reported as a separate component
     of  comprehensive  income.   Realized  gains  and  losses  from  sales  are
     determined using the specific identification method.

     Loans Receivable

     Loans  that  the  Company  has the  intent  and  ability  to  hold  for the
     foreseeable  future or until maturity or satisfaction  are carried at their
     outstanding  principal  net of  chargeoffs,  the  allowance  for loan  loss
     reserves,  unamortized  discounts  and  deferred  loan fees or costs.  Loan
     origination  and commitment  fees,  net of certain costs,  are deferred and
     amortized to interest  income as an  adjustment to the yield of the related
     loans over the  contractual  life of the loans using the  interest  method.
     When a loan is paid off or sold,  or if a commitment  expires  unexercised,
     any  unamortized  net  deferred  amount is  credited or charged to earnings
     accordingly.

     Loans are placed on nonaccrual status when principal or interest becomes 90
     days or more past due. Accrued interest receivable previously recognized is
     reversed when a loan is placed on nonaccrual  status.  Amortization  of net
     deferred fee income is discontinued for loans placed on nonaccrual  status.
     Interest  payments received on loans in nonaccrual status are recognized as
     income on a cash basis unless future collections of principal are doubtful,
     in  which  case  the  payments  received  are  applied  as a  reduction  of
     principal.  Loans remain on nonaccrual  status until principal and interest
     payments are current.

     Allowance for Loan Loss Reserves

     The allowance for loan loss reserves is netted against loans receivable and
     is  increased  by  provisions   charged  to  operations  and  decreased  by
     chargeoffs (net of recoveries).  The adequacy of the allowance is evaluated
     monthly  with  consideration  given to:  the  nature and volume of the loan
     portfolio; overall portfolio quality; loan concentrations; specific problem
     loans and  commitments  and  estimates  of fair value  thereof;  historical
     chargeoffs  and  recoveries;   adverse  situations  which  may  affect  the
     borrowers' ability to repay; and management's perception of the current and
     anticipated   economic  conditions  in  the  Company's  lending  areas.  In
     addition,  SFAS No. 114  specifies  the manner in which the  portion of the
     allowance for loan loss reserves is computed  related to certain loans that
     are impaired.  A loan is normally deemed impaired when,  based upon current
     information  and  events,  it is  probable  the  Company  will be unable to
     collect both principal and interest due according to the contractual  terms
     of the  loan  agreement.  Impaired  loans  normally  consist  of  loans  on
     nonaccrual  status.  Interest  income on impaired  loans is recognized on a
     cash basis.  Impairment for commercial real estate and residential loans is
     measured  based on:  the  present  value of  expected  future  cash  flows,
     discounted at the loan's effective  interest rate; or the observable market
     price of the loan; or the estimated fair value of the loan's collateral, if
     payment of the principal and interest is dependent upon the collateral.

                                      F-10





                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

1.   Description  of Business and Summary of  Significant  Accounting  Policies,
     Continued

     Allowance for Loan Loss Reserves, Continued

     When the fair value of the property is less than the recorded investment in
     the loan, this deficiency is recognized as a valuation allowance within the
     overall allowance for loan loss reserves and a charge through the provision
     for loan  losses.  The  Company  normally  charges  off any  portion of the
     recorded  investment  in the  loan  that  exceeds  the  fair  value  of the
     collateral.  The net  carrying  amount of an impaired  loan does not at any
     time exceed the recorded investment in the loan.

     Lastly, the Company's regulators,  as an integral part of their examination
     process,   periodically  review  the  allowance  for  loan  loss  reserves.
     Accordingly,  the Company may be required to take certain chargeoffs and/or
     recognize  additions to the  allowance  based on the  regulators'  judgment
     concerning information available to them during their examination.

     Premises and Equipment

     Land is carried at cost. Buildings,  leasehold  improvements and furniture,
     fixtures and equipment are carried at cost, less  accumulated  depreciation
     and amortization.  Depreciation is computed using the straight-line  method
     over the estimated  useful life of the asset.  Leasehold  improvements  are
     amortized  using the  straight-line  method  over the terms of the  related
     leases, or the useful life of the asset, whichever is shorter. Maintenance,
     repairs  and  minor  improvements  are  charged  to  operating  expense  as
     incurred, while major improvements are capitalized.

     Deferred Debenture Offering Costs

     Costs  relating to offerings of debentures  are amortized over the terms of
     the  debentures.  Deferred  debenture  offering costs consist  primarily of
     underwriters' commissions.  Accumulated amortization amounted to $2,331,000
     at December 31, 2000 and $3,453,000 at December 31, 1999.

     Stock Based Compensation

     The Company follows APB No. 25,  "Accounting for Stock Issued to Employees"
     and related interpretations in accounting for its stock-based compensation,
     which is in the form of stock  warrants.  SFAS  No.  123,  "Accounting  for
     Stock-Based  Compensation,"  requires pro forma disclosures of net earnings
     and earnings per share determined as if the Company accounted for its stock
     warrants under the fair value method. Advertising Costs

     Advertising costs are expensed as incurred.

     Income Taxes

     Under SFAS No. 109,  "Accounting for Income Taxes," deferred tax assets and
     liabilities  are  recognized  for the  estimated  future  tax  consequences
     attributable  to  temporary  differences  between the  financial  statement
     carrying  amounts of existing assets and  liabilities and their  respective
     tax bases.  Deferred tax assets and  liabilities are measured using enacted
     tax rates  expected  to apply to taxable  income in the year in which those
     temporary  differences are expected to be recovered or settled.  The effect
     on deferred tax assets and  liabilities  of a change in tax law or rates is
     recognized  in income in the period that  includes  the  enactment  date of
     change.  A  valuation  allowance  is recorded if it is more likely than not
     that some  portion or all of the  deferred  tax assets will not be realized
     based on a review of available evidence.


                                      F-11


                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

1.   Description  of Business and Summary of  Significant  Accounting  Policies,
     Continued

     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  and  dilutive  potential  common  stock  shares  that may be
     outstanding  in the  future.  Potential  common  stock  shares  consist  of
     outstanding  dilutive  common stock warrants  (which are computed using the
     "treasury stock method") and convertible debentures (computed using 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  earnings (as adjusted for interest  expense that would no longer
     occur if the debentures were converted).

     Comprehensive Income

     The Company follows SFAS 130, "Reporting  Comprehensive Income." Accounting
     principles generally require that recognized revenue,  expenses,  gains and
     losses be included in net earnings.  However, certain changes in assets and
     liabilities,  such as  unrealized  gains and  losses on  available-for-sale
     securities,  are reported as a separate  component of the equity section of
     the balance  sheet,  such items along with net earnings,  are components of
     comprehensive income.

     Off-Balance Sheet Financial Instruments

     In the ordinary  course of business,  the Company  enters into  off-balance
     sheet  financial  instruments  consisting of  commitments to extend credit,
     unused  lines of credit  and  standby  letters of  credit.  Such  financial
     instruments are recorded in the consolidated financial statements when they
     are funded or related fees are incurred or received.

     Recent Accounting Pronouncements

     Accounting for Start-Up  Costs.  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.

     Accounting for Derivative Instruments and Hedging Activities.  Statement of
     Financial   Accounting   Standards  No.  133   "Accounting  for  Derivative
     Instruments  and  Hedging   Activities,"   requires   companies  to  record
     derivatives on the balance sheet as assets or liabilities, measured at fair
     value.  Gains and  losses  resulting  from  changes  in the values of those
     derivatives would be accounted for depending on the uses of the derivatives
     and whether they qualify for hedge accounting. The Company will be required
     to adopt this statement  effective  January 1, 2001. Since the Company does
     not use  derivatives,  this  statement  will  not have  any  impact  on the
     Company's financial statements.


                                      F-12



                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

2.   Acquisition of Intervest Corporation of New York

     On March 10, 2000, the Holding Company acquired all the outstanding capital
     stock of Intervest Corporation of New York in exchange for 1,250,000 shares
     of  the  Holding  Company's  Class  A  common  stock.  As a  result  of the
     acquisition,  Intervest  Corporation  of New York  became  a  wholly  owned
     subsidiary  of  the  Holding  Company.  Former  shareholders  of  Intervest
     Corporation  of New York are  officers  and  directors  of both the Holding
     Company and Intervest Corporation of New York (ICNY).

     In  connection  with  the   acquisition,   the  Holding  Company   incurred
     approximately  $210,000 in expenses  related to legal and consulting  fees,
     printing and stock  compensation  expense.  The Board of Directors  and the
     Holding Company's shareholders approved a grant of 50,000 shares of Class B
     common stock to the Chairman of the Holding  Company for his services  with
     respect to the  development,  structuring and other  activities  associated
     with the merger.  This resulted in $159,000 of  compensation  expense being
     recorded,  which is included in the consolidated  statement of earnings for
     2000.



     Pro forma consolidated balance sheet information follows as of December 31,
     1999:


                                                          Originally      Historical       Pro Forma
($ in thousands)                                            Reported          ICNY         Adjustments      Adjusted
- --------------------------------------------------------------------------------------------------------------------
                                                                                            
Cash and cash equivalents                                    $   7,429      $  30,754      $  (6,088) (1)  $  32,095
Securities held to maturity, net                                83,132              -              -          83,132
Federal Reserve Bank stock                                         508              -              -             508
Loans receivable, net                                          147,154         63,290              -         210,444
Accrued interest receivable                                      1,349            646              -           1,995
Premises and equipment, net                                      5,767             96              -           5,863
Deferred income tax asset                                          912             24              -             936
Deferred debenture offering costs                                  479          3,242              -           3,721
Other assets                                                     1,099            688              -           1,787
- --------------------------------------------------------------------------------------------------------------------
Total assets                                                 $ 247,829      $  98,740      $  (6,088)      $ 340,481
- --------------------------------------------------------------------------------------------------------------------
Deposit liabilities                                          $ 207,168          $   -      $(6,088) (1)    $ 201,080
Federal funds purchased                                          6,955              -              -           6,955
Debentures payable                                               6,930         77,400              -          84,330
Accrued interest payable on debentures                             892          7,200              -           8,092
Mortgage escrow funds payable                                    1,521          1,854              -           3,375
Official checks outstanding                                      1,821              -              -           1,821
Other liabilities                                                1,078            146              -           1,224
- --------------------------------------------------------------------------------------------------------------------
Total liabilities                                              226,365         86,600         (6,088)        306,877
- --------------------------------------------------------------------------------------------------------------------
Common stock and paid-in capital                                16,998          5,609              -          22,607
Retained earnings                                                4,466          6,531              -          10,997
- --------------------------------------------------------------------------------------------------------------------
Total stockholders' equity                                      21,464         12,140              -          33,604
- --------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                   $ 247,829      $  98,740      $  (6,088)      $ 340,481
- --------------------------------------------------------------------------------------------------------------------
<FN>
(1)  Represents  the  elimination  of  certain  intercompany  deposit  accounts.
     Certain  reclassifications  were also  made to the  historical  amounts  of
     Intervest Corporation of New York and the Company to conform to the current
     period's presentation.
</FN>


                                      F-13



                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

2.   Acquisition of Intervest Corporation of New York, Continued



     A pro forma  summary of the Company's  consolidated  statements of earnings
     follows for the periods indicated:

                                                                           For the Year Ended December 31, 1999
                                                                    -----------------------------------------------------
                                                                  Originally   Historical    Pro Forma
($ in thousands)                                                   Reported       ICNY      Adjustments     Adjusted
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Interest and dividend income                                      $    15,058    $    10,552   $ (109) (a)    $    25,501
Interest expense                                                        9,478          9,050     (109) (a)         18,419
- -------------------------------------------------------------------------------------------------------------------------
Net interest and dividend income                                        5,580          1,502             -          7,082
Provision for loan loss reserves                                          830              -             -            830
- -------------------------------------------------------------------------------------------------------------------------
Net interest and dividend income
    after provision for loan loss reserves                              4,750          1,502             -          6,252
Noninterest income                                                        456            444             -            900
Noninterest expenses                                                    3,165            894             -          4,059
- -------------------------------------------------------------------------------------------------------------------------
Earnings before taxes and change in accounting principle                2,041          1,052             -          3,093
Provision for income taxes                                                718            480             -          1,198
Cumulative effect of change in accounting principle, net of tax          (128)             -             -           (128)
- -------------------------------------------------------------------------------------------------------------------------
Net earnings                                                      $     1,195    $       572   $         -    $     1,767
- -------------------------------------------------------------------------------------------------------------------------
Basic earnings per share                                          $      0.48             -              -    $      0.47
Diluted earnings per share                                        $      0.43             -              -    $      0.44

Average number of common shares outstanding - Basic                 2,510,293             -      1,250,000      3,760,293
Average number of common shares outstanding - Diluted               2,770,118             -      1,250,000      4,020,118
- -------------------------------------------------------------------------------------------------------------------------
<FN>
(a)      Represents the elimination of certain intercompany interest income and  expense.
</FN>



                                                                           For the Year Ended December 31, 1998
                                                                    ---------------------------------------------------
                                                                    Originally  Historical    Pro Forma
($ in thousands)                                                      Reported   ICNY         Adjustments     Adjusted
- ----------------------------------------------------------------------------------------------------------------------
Interest and dividend income                                       $    12,934   $    11,742   $ (29) (a)      $24,647
Interest expense                                                         8,297         9,401     (29) (a)       17,669
                                                                   ---------------------------------------------------
Net interest and dividend income                                         4,637         2,341             -       6,978
Provision for loan loss reserves                                           479             -             -         479
                                                                   ---------------------------------------------------
Net interest and dividend income
     after provision for loan loss reserves                              4,158         2,341             -       6,499
Noninterest income                                                         349           351             -         700
Noninterest expenses                                                     2,133           944             -       3,077
                                                                   ---------------------------------------------------
Earnings before taxes                                                    2,374         1,748             -       4,122
Provision for income taxes                                                 939           801             -       1,740
- ----------------------------------------------------------------------------------------------------------------------
Net earnings                                                       $     1,435   $       947   $         -     $ 2,382
- ----------------------------------------------------------------------------------------------------------------------

Adjusted net earnings for diluted earnings per share computation   $     1,607   $       947   $         -     $ 2,554
Basic earnings per share                                           $      0.58             -             -     $  0.64
Diluted earnings per share                                         $      0.46             -             -     $  0.54

Average number of common shares outstanding - Basic                  2,457,113             -     1,250,000   3,707,113
Average number of common shares outstanding - Diluted                3,473,516             -     1,250,000   4,723,516
- ----------------------------------------------------------------------------------------------------------------------
<FN>
(a)  Represents the  elimination  of certain  intercompany  interest  income and
     expense.
</FN>


                                      F-14





                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

2.   Acquisition of Intervest Corporation of New York, Continued




     A summary of the  Company's  consolidated  statement  of earnings  for 2000
     follows:

                                                                                 For the Year Ended
                                                                                  December 31, 2000
                                                                             ------------------------
                                                                               Excluding        As
  ($ in thousands)                                                               ICNY        Reported
  ---------------------------------------------------------------------------------------------------
                                                                                        
  Interest and dividend income                                                     $23,389    $31,908
  Interest expense                                                                  15,689     23,325
                                                                             ------------------------
  Net interest and dividend income                                                   7,700      8,583
  Provision for loan loss reserves                                                     275        275
                                                                             ------------------------
  Net interest and dividend income after provision for loan loss reserves            7,425      8,308
  Noninterest income                                                                   505        983
  Noninterest expenses                                                               3,830      4,568
                                                                             ------------------------
  Earnings before taxes and extraordinary item                                       4,100      4,723
  Provision for income taxes                                                         1,621      1,909
  Extraordinary item, net of tax                                                         -       (206)
  ---------------------------------------------------------------------------------------------------
  Net earnings                                                                      $2,479     $2,608
  ---------------------------------------------------------------------------------------------------


  The amounts  reported in the table above are after  elimination
  of intercompany revenue and expense.

3.   Securities

     The carrying  values  (estimated  fair values) of securities  available for
     sale at December 31, 2000 are summarized as follows:

                                                    Gross        Gross
                                                    -----        -----
                                    Amortized  Unrealized   Unrealized  Carrying
                                    ---------  ----------   ----------  --------
($ in thousands)                         Cost       Gains       Losses     Value
- --------------------------------------------------------------------------------
U.S. Government agency securities     $75,194          $-         $405   $74,789
- --------------------------------------------------------------------------------


     On December 31, 2000,  Intervest  Bank  transferred  its entire  securities
     held-to-maturity portfolio (consisting of U.S. government agency securities
     with  an  estimated   fair  value  of   $74,789,000)   to  the   securities
     available-for-sale  portfolio.  The  transfer  was made in order to provide
     additional   flexibility  for  implementing   the  Bank's   asset/liability
     management strategies.

     The available-for-sale portfolio consists of fixed-rate debt obligations of
     the  Federal  Home Loan Bank  (FHLB),  Federal  Farm Credit Bank (FFCB) and
     Federal National Mortgage  Association  (FNMA). Most of the securities have
     terms that  allow the  issuer  the right to call or prepay  its  obligation
     without prepayment penalty. The weighted-average yield of the portfolio was
     5.81% at December 31, 2000. There were no sales of securities  during 2000,
     1999 and 1998,  and no transfers of  securities  to the  available-for-sale
     portfolio  in 1999 or 1998.  Intervest  Bank expects to classify any future
     purchases of securities until 2002 as available for sale.

     The  amortized  cost  and  carrying  values   (estimated  fair  values)  of
     securities  available for sale at December 31, 2000,  by remaining  term to
     contractual maturity are summarized as follows:

                                                      Amortized         Carrying
($ in thousands)                                           Cost            Value
- --------------------------------------------------------------------------------
Due in one year or less                                  $1,000            $ 998
Due after one year through five years                    64,190           63,809
Due after five years through ten years                   10,004            9,982
- --------------------------------------------------------------------------------
                                                        $75,194          $74,789
- --------------------------------------------------------------------------------



                                      F-15




                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

3.   Securities, Continued




     The  carrying  values   (amortized  cost)  and  estimated  fair  values  of
     securities held to maturity are summarized as follows:

                                                            Gross          Gross    Estimated
                                                            -----          -----    ---------
                                          Amortized    Unrealized     Unrealized         Fair
                                          ---------    ----------     ----------         ----
 ($ in thousands)                              Cost         Gains         Losses        Value
 --------------------------------------------------------------------------------------------
                                                                      
 At December 31, 2000:
    U.S. Government agency securities      $20,970           $8          $  -     $20,978
 --------------------------------------------------------------------------------------------
 At December 31, 1999:
    U.S. Government agency securities      $83,132           $1        $3,251     $79,882
 --------------------------------------------------------------------------------------------



     At December 31, 2000,  securities  held to maturity  consisted of Intervest
     National  Bank's  holdings  of  short-term  (due  in  one  year  or  less),
     fixed-rate  debt  obligations  of the FHLB,  FNMA and the Federal Home Loan
     Mortgage   Corporation   (FHLMC).   The   weighted-average   yield  of  the
     held-to-maturity  portfolio  was 6.52% at  December  31,  2000 and 5.80% at
     December 31, 1999.

4.   Loans Receivable


         Loans receivable are summarized as follows:

                                               At December 31, 2000         At December 31, 1999
                                               --------------------         --------------------
($ in thousands)                             # of loans        Amount     # of loans        Amount
- --------------------------------------------------------------------------------------------------
                                                                              
Residential multifamily loans                       137      $144,916          120        $116,729
Commercial real estate loans                        124       118,368          110          93,293
Residential 1-4 family loans                         39                         44
                                                                3,034                        2,311
Commercial business loans                            39                         42
                                                                1,781                        2,107
Consumer loans                                       18                         24
                                                                  206                          242
- ---------------------------------------------------------------------------------------------------
Loans receivable                                    357       268,305          340         214,682
- ---------------------------------------------------------------------------------------------------
Deferred loan fees
                                                               (1,979)                      (1,745)
Allowance for loan loss reserves
                                                               (2,768)                      (2,493)
- ---------------------------------------------------------------------------------------------------
Loans receivable, net                                        $263,558                     $210,444
- ---------------------------------------------------------------------------------------------------



     Credit risk, which represents the possibility of the Company not recovering
     amounts due from its borrowers,  is significantly related to local economic
     conditions  in the  areas  the  properties  are  located,  as  well  as the
     Company's  underwriting  standards.  Economic  conditions affect the market
     value of the  underlying  collateral  as well as the levels of occupancy of
     income-producing properties (such as office buildings, shopping centers and
     rental and cooperative apartment buildings).

     The geographic distribution of the loan portfolio is summarized as follows:


                                  At December 31, 2000      At December 31, 1999
                                  --------------------      --------------------
($ in thousands)                  Amount    % of Total       Amount   % of Total
- --------------------------------------------------------------------------------
New York                         $134,905       50.3%      $103,477        48.2%
Florida                           125,350       46.7         95,383        44.4
Connecticut and New Jersey          5,263        2.0          9,722         4.5
All other                           2,787        1.0          6,100         2.9
- --------------------------------------------------------------------------------
                                 $268,305      100.0%      $214,682       100.0%
- --------------------------------------------------------------------------------


                                      F-16



                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------


5.   Allowance  for Loan Loss  ReservesActivity  in the  allowance for loan loss
     reserves is summarized as follows:

                                                For the Year Ended December 31,
                                                -------------------------------
($ in thousands)                               2000          1999           1998
- --------------------------------------------------------------------------------
Allowance at beginning of year               $2,493        $1,662         $1,173
Provision charged to operations                 275           830            479
Recoveries                                        -             1
                                                                              10
- --------------------------------------------------------------------------------
Allowance at end of year                     $2,768        $2,493         $1,662
- --------------------------------------------------------------------------------

     No loans were on nonaccrual  status or classified as impaired in 2000, 1999
     or 1998.

6.   Premises and Equipment,  Lease Commitments and Rental  ExpensePremises  and
     equipment is summarized as follows:

                                                    At December 31,
($ in thousands)
                                                   2000          1999
- ----------------------------------------------------------------------------
Land                                             $ 1,264        $1,264
Buildings                                          4,294         4,016
Leasehold improvements                               324           324
Furniture, fixtures and equipment                  1,889         1,867
- ----------------------------------------------------------------------------
Total cost                                         7,771         7,471
- ----------------------------------------------------------------------------
Less accumulated deprecation and amortization     (2,040)       (1,608)
- ----------------------------------------------------------------------------
Net book value                                    $5,731        $5,863
- ----------------------------------------------------------------------------

     Intervest Bank leases its office at Belcher Road in Clearwater, Florida and
     Intervest  National Bank and Intervest  Corporation of New York lease their
     offices in Rockefeller  Center, New York City. The leases contain operating
     escalation  clauses related to taxes and operating costs based upon various
     criteria and are accounted for as operating  leases  expiring in June 2007,
     May 2008 and September  2004,  respectively.  Total future  minimum  annual
     lease rental payments due under these noncancellable operating leases as of
     December  31,  2000 were as follows:  $551,000  in 2001;  $554,000 in 2002;
     $558,000  in 2003;  $541,000  in 2004;  $400,000  in 2005;  and  $1,011,000
     thereafter.  Rent expense aggregated $522,000 in 2000, $461,000 in 1999 and
     $271,000 in 1998.

     Intervest  Bank  subleases  certain of its space to other  companies  under
     leases that expire at various times through  August 2007.  Future  sublease
     rental  income due under such leases as of December 31, 2000  aggregated as
     follows:  $359,000 in 2001; $340,000 in 2002; $280,000 in 2003; $256,000 in
     2004;  $231,000 in 2005; and $297,000  thereafter.  Sublease  rental income
     aggregated $340,000 in 2000 and $338,000 in 1999 and 1998.

7.   Deposits

     Scheduled  maturities of certificates of deposit accounts are summarized as
     follows:

                                At December 31, 2000       At December 31, 1999
                                --------------------       --------------------
                                             Wtd-Avg                    Wtd-Avg
($ in thousands)              Amount     Stated Rate      Amount    Stated Rate
- -------------------------------------------------------------------------------
Within one year             $133,433            6.44%    $75,815           5.56%
Over one to two years         47,878            6.65      18,992           5.77
Over two to three years        8,274            6.23      12,148           6.03
Over three to four years       9,359            6.37       5,288           5.84
Over four years               18,712            6.88      10,551           6.32
- -------------------------------------------------------------------------------
                            $217,656            6.51%   $122,794           5.72%
- -------------------------------------------------------------------------------

                                      F-17




                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------


7.   Deposits, Continued

     Certificates  of deposit  accounts of $100,000 or more totaled  $48,874,000
     and  $18,240,000 at December 31, 2000 and 1999,  respectively.  At December
     31, 2000, certificates of deposit accounts of $100,000 or more by remaining
     maturity were as follows: due within one year $30,442,000;  over one to two
     years  $11,677,000  over two to three  years  $921,000;  over three to four
     years $2,052,000; and over four years $3,782,000.



     Interest expense on deposits is summarized as follows:

                                            For the Year Ended December 31,
($ in thousands)                            2000           1999         1998
- ----------------------------------------------------------------------------
Interest checking accounts                 $ 232         $ 238        $216
Savings accounts                             897         1,059         832
Money market accounts                      2,832         1,882       1,079
Certificates of deposit accounts          10,892         5,524       5,821
- ----------------------------------------------------------------------------
                                         $14,853        $8,703      $7,948
- ----------------------------------------------------------------------------


8.   Debentures Payable and Extraordinary Item


     Debentures outstanding are summarized as follows:


                                                                                    At December 31,
($ in thousands)                                                                  2000          1999
- ----------------------------------------------------------------------------------------------------
                                                                           
INTERVEST CORPORATION OF NEW YORK:
Series 06/29/92 - interest at 2% above prime - due April 1, 2000                  $   -      $7,000
Series 09/13/93 - interest at 2% above prime - due October 1, 2001                    -       8,000
Series 01/28/94 - interest at 2% above prime - due April 1, 2002                      -       4,500
Series 10/28/94 - interest at 2% above prime - due April 1, 2003                      -       4,500
Series 05/12/95 - interest at 2% above prime - due April 1, 2004                  9,000       9,000
Series 10/19/95 - interest at 2% above prime - due October 1, 2004                9,000       9,000
Series 05/10/96 - interest at 2% above prime - due April 1, 2005                 10,000      10,000
Series 10/15/96 - interest at 2% above prime - due October 1, 2005                5,500       5,500
Series 04/30/97 - interest at 1% above prime - due October 1, 2005                8,000       8,000
Series 11/10/98 - interest at 8% fixed       - due January 1, 2001                1,400       1,400
Series 11/10/98 - interest at 8 1/2% fixed   - due January 1, 2003                1,400       1,400
Series 11/10/98 - interest at 9% fixed       - due January 1, 2005                2,600       2,600
Series 06/28/99 - interest at 8% fixed       - due July 1, 2002                   2,500       2,500
Series 06/28/99 - interest at 8 1/2% fixed   - due July 1, 2004                   2,000       2,000
Series 06/28/99 - interest at 9% fixed       - due July 1, 2006                   2,000       2,000
Series 09/18/00 - interest at 8% fixed       - due January 1, 2004                1,250           -
Series 09/18/00 - interest at 8 1/2% fixed   - due January 1, 2006                1,250           -
Series 09/18/00 - interest at 9% fixed       - due January 1, 2008                1,250           -
                                                                          --------------------------
                                                                                 57,150      77,400
INTERVEST BANCSHARES CORPORATION:
Series 05/14/98 - interest at 8% fixed       - due July 1, 2008                   6,930       6,930
- ----------------------------------------------------------------------------------------------------
                                                                                $64,080     $84,330
- ----------------------------------------------------------------------------------------------------


     The  "Prime"  in the  preceding  table  refers to the  prime  rate of Chase
     Manhattan Bank,  which was 9.50% on December 31, 2000 and 8.50% on December
     31, 1999. In 2000,  Intervest  Corporation  of New York's  Series  6/29/92,
     9/13/93,  1/28/94 and 10/28/94 debentures totaling $24,000,000 in principal
     were redeemed prior to maturity for the outstanding  principal  amount plus
     accrued  interest  aggregating  $3,970,000.  In connection with these early
     redemptions,  $382,000 of unamortized deferred debenture offering costs was
     charged to expense and reported as an  extraordinary  charge,  net of a tax
     benefit of $176,000, in the consolidated statement of earnings for the year
     ended December 31, 2000.


                                      F-18



                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

8.   Debentures Payable and Extraordinary Item, Continued

     Intervest Corporation of New York's floating-rate Series 5/12/95, 10/19/95,
     5/10/96,  10/15/96 and 4/30/97  debentures have a maximum  interest rate of
     12%.  Interest on an aggregate of $6,540,000 of these debentures is accrued
     and compounded quarterly,  and is due and payable at maturity.  The payment
     of interest on the remaining  debentures is made  quarterly.  Any debenture
     holder in the  aforementioned  Series whose interest  accrues and is due at
     maturity  may at any  time  elect  to  receive  the  accrued  interest  and
     subsequently receive regular payments of interest.

     Intervest  Corporation  of New York's Series  11/10/98,  6/28/99,  09/18/00
     debentures accrue and compound interest  quarterly,  with such interest due
     and  payable at  maturity.  The  holders of these  debentures  can  require
     Intervest  Corporation  of New York to repurchase  the  debentures for face
     amount plus accrued  interest each year beginning on July 1, 2001,  July 1,
     2002 and  January  1,  2004,  respectively,  provided,  however  that in no
     calendar  year  will  Intervest  Corporation  of New  York be  required  to
     purchase  more  than  $100,000  in  principal  amount of each  maturity  of
     debentures, on a non-cumulative basis.

     All of Intervest  Corporation of New York's debentures may be redeemed,  in
     whole or in part, at any time at the option of Intervest Corporation of New
     York, for face value, except for Series 9/18/00 debentures,  which would be
     at a premium of 1% if the  redemption is prior to January 1, 2002.  All the
     debentures  are unsecured and  subordinate to all present and future senior
     indebtedness, as defined.

     The Holding Company's Series 5/14/98  subordinated  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
     conversion  prices per  share:  $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. The Holding  Company has
     the right to establish conversion prices that are less than those set forth
     above for such  periods as it may  determine.  On  January  13,  1999,  the
     conversion  prices were  adjusted  downward  from those set at the original
     offering  date to the prices shown above.  During 1999,  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, which resulted
     in 7,554 shares of Class A common stock being issued in connection with the
     conversions.

     The Holding Company also has the option at any time to call all or any part
     of the  convertible  debentures for payment and redeem the same at any time
     prior to maturity  thereof for face amount.  Interest accrues and compounds
     each  calendar  quarter at 8%. All  accrued  interest is due and payable at
     maturity whether by acceleration,  redemption or otherwise. Any convertible
     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.

     Scheduled contractual  maturities of all debentures as of December 31, 2000
     are summarized as follows:

($ in thousands)                               Principal     Accrued Interest
- -----------------------------------------------------------------------------
For the year ended December 31, 2001            $1,400              $1,233
For the year ended December 31, 2002             2,500                 295
For the year ended December 31, 2003             1,400                 265
For the year ended December 31, 2004            21,250               3,418
For the year ended December 31, 2005            26,100               1,682
Thereafter                                      11,430               1,840
- -----------------------------------------------------------------------------
                                               $64,080              $8,733
- -----------------------------------------------------------------------------


                                      F-19



                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------


9.   Federal funds Purchased and Other Borrowed Funds

     From time to time,  the Banks  purchase  federal funds to manage  liquidity
     needs. At December 31, 2000, there were no such fund outstanding,  compared
     to $6,955,000 at December 31, 1999. Intervest Bank also has agreements with
     correspondent  banks whereby it may borrow up to $6,000,000 on an unsecured
     basis.  There were no  outstanding  borrowings  under these  agreements  at
     December 31, 2000 or 1999.

10.  Stockholders' Equity

     The Holding  Company's  Board of  Directors  is  authorized  to issue up to
     300,000  shares  of  preferred   stock  of  the  Holding   Company  without
     stockholder  approval.   The  powers,   preferences  and  rights,  and  the
     qualifications,  limitations,  and  restrictions  thereof  on any series of
     preferred stock issued is determined by the Board of Directors. At December
     31, 2000 and 1999, there was no preferred stock issued and outstanding.

     Class A and B 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 Board of Directors  (rounded up to the nearest whole  number),  and the
     holders of the  outstanding  shares of Class A common stock are entitled to
     vote for the  remaining  Directors  of the Holding  Company.  The shares of
     Class B common stock are  convertible,  on a  share-for-share  basis,  into
     Class A common stock at any time.

11.  Asset and Dividend Restrictions

     The Banks are required under Federal Reserve Board  regulations to maintain
     reserves,  generally  consisting of cash or  noninterest-earning  accounts,
     against its transaction  accounts.  At December 31, 2000 and 1999, balances
     maintained as reserves were not material.

     As a member of the Federal Reserve Banking system,  the Banks must maintain
     an investment in the capital stock of the Federal Reserve Bank. At December
     31, 2000 and 1999,  such  investment,  which  earns a dividend,  aggregated
     $605,000 and $508,000,  respectively. At December 31, 2000, U.S. government
     agency  securities  available for sale with a carrying  value of $6,127,000
     were pledged against various deposit  accounts.  At December 31, 1999, U.S.
     government  agency  securities  with a carrying  value of  $5,500,000  were
     pledged against federal funds purchased.

     The payment of dividends by the Holding Company to its shareholders and the
     payment of dividends by the Holding  Company's  subsidiaries to the Holding
     Company  itself  is  subject  to  various  regulatory  restrictions.  These
     restrictions take into consideration  various factors such as whether there
     are sufficient net earnings, as defined,  liquidity, asset quality, capital
     adequacy and economic  conditions.  The holders of Class A common stock and
     Class B common stock share ratably in any dividend. The Holding Company has
     not  paid  any  dividends  on  its  capital  stock  and  currently  is  not
     contemplating the payment of a dividend.

12.  Profit Sharing Plans

     The Company's subsidiaries sponsor  tax-qualified,  profit sharing plans in
     accordance  with the provisions of Section  401(k) of the Internal  Revenue
     Code. The plans are available to employees who elect to  participate  after
     meeting certain length-of-service requirements. Contributions to the profit
     sharing  plans  are  discretionary  and  are  determined  annually.   Total
     contributions  to the plans  included  in the  consolidated  statements  of
     earnings aggregated  $26,141,  $25,000 and $22,000 for 2000, 1999 and 1998,
     respectively.


                                      F-20


                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

13.  Related Party Transactions

     Intervest Bank has made loans to certain of its directors and their related
     entities. The activity is as follows:

                                               For the Year Ended December 31,
($ in thousands)
                                              2000          1999          1998
- --------------------------------------------------------------------------------
Balance at beginning of year                $3,395        $3,826        $3,242
Additions                                       50            25           868
Repayments                                    (134)         (456)         (284)
- --------------------------------------------------------------------------------
Balance at end of year                      $3,311        $3,395        $3,826
- --------------------------------------------------------------------------------

     There are no loans to any  directors or officers of the Holding  Company or
     its other  subsidiaries.  The Banks have deposit  accounts from  directors,
     executive  officers  and members of their  immediate  families  and related
     business  interests of  approximately  $3,967,000  at December 31, 2000 and
     $3,482,000 at December 31, 1999.

14.  Common Stock Warrants

     The Holding Company has common stock warrants  outstanding that entitle the
     registered  holders  thereof to purchase one share of common stock for each
     warrant. All warrants are exercisable when issued, except for certain Class
     B common stock warrants issued in 1998. The Holding Company's warrants have
     been issued in  connection  with public stock  offerings,  to directors and
     employees of  Intervest  Bank and  directors of the Holding  Company and to
     outside third parties for performance of services.


Data concerning common stock warrants is summarized as follows:


                                                          Exercise Price Per Warrant           Total             Wtd-Avg
                                                          --------------------------
Class A Common Stock Warrants:              $6.67         $11.50 (1)      $15.00 (2)        Warrants      Exercise Price
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Outstanding at December 31, 1997            1,528,665           965,683               -        2,494,348           $    7.96
   Granted in 1998                                  -                20         122,020          122,000           $   14.00
   Exercised in 1998                          (56,100)           (4,000)              -          (60,100)          $    6.89
                                            -------------------------------------------------------------
Outstanding at December 31, 1998            1,472,565           961,703         122,000        2,556,268           $    8.27
   Granted in 1999                                  -             1,000               -            1,000           $   10.00
   Exercised in 1999                          (89,000)             (300)              -          (89,300)          $    6.68
                                            -------------------------------------------------------------
Outstanding at December 31, 1999            1,383,565           962,403         122,000        2,467,968           $    8.33
   Exercised in 2000                          (12,750)                -               -          (12,750)          $    6.67
- ----------------------------------------------------------------------------------------------------------------------------
Outstanding at December 31, 2000            1,370,815           962,403         122,000        2,455,218           $    8.98
- ----------------------------------------------------------------------------------------------------------------------------
Remaining contractual life in years
    at December 31,2000                           2.5               2.0             2.0              2.3
- ----------------------------------------------------------------------------------------------------------------------------
<FN>
         (1) The  exercise  price per warrant  increases  to $12.50 per share in
             2001 and $13.50 per share in 2002.

         (2) The exercise price per warrant increase to $16.00 per share in 2001
             and $17.00 per share in 2002.
</FN>




                                                        Exercise Price Per Warrant          Total            Wtd-Avg
                                                        ---------------------------
Class B Common Stock Warrants:                                $6.67      $10.00 (1)      Warrants       Exercise Price
- --------------------------------------------------------------------------------------------------------------------
                                                                                          
Outstanding at December 31, 1997                            150,000               -       150,000        $    6.67
   Granted in 1998 (1)                                            -          50,000        50,000        $   10.00
                                                        -----------------------------------------
Outstanding at December 31, 1998                            150,000          50,000       200,000        $    7.50
   Exercised in 1999                                         (5,000)              -        (5,000)       $    6.67
- -------------------------------------------------------------------------------------------------
Outstanding at December 31, 1999 and 2000                   145,000          50,000       195,000        $    7.52
- -------------------------------------------------------------------------------------------------
Remaining contractual life in years at December 31, 2000        6.1             7.1           6.3
- --------------------------------------------------------------------------------------------------------------------
<FN>
         (1) At December 31, 2000,  21,300 of these  warrants  were  immediately
             exercisable.   An  additional   7,100   warrants  vest  and  become
             exercisable  on  each  April  27th of  2001,  2002,  2003,  and the
             remaining  7,400 on April 27, 2004.  The warrants,  which expire on
             January  31,  2008,   become  fully  vested  earlier  upon  certain
             conditions.
</FN>


                                      F-21


                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

14.  Common Stock Warrants, Continued

     The Company uses the  intrinsic  value-based  method  prescribed  under APB
     Opinion No. 25,  "Accounting  for Stock Issued to Employees," in accounting
     for its stock warrants. Under this method,  compensation expense related to
     stock  warrants is the excess,  if any, of the market price of the stock as
     of the grant date over the  exercise  price of the  warrant.  The  exercise
     price of the Class B warrants granted in 1998 was below the market price of
     the common shares at the date of grant.  Therefore,  in accordance with APB
     Opinion No. 25, approximately $26,000,  $26,000 and $43,000 was included in
     salaries  and  employee   benefits   expense  for  2000,   1999  and  1998,
     respectively,  in connection with these warrants.  No compensation  expense
     was  recorded  related  to the  remaining  stock  warrants  granted in 1998
     because  their  exercise  prices  were the same as the market  price of the
     common  shares  at  the  date  of  grant.  Had  compensation  expense  been
     determined  based on the estimated  fair value of the warrants at the grant
     date  in  accordance  with  SFAS  No.  123,   "Accounting  for  Stock-Based
     Compensation," the Company's net earnings and earnings per share would have
     been reduced to the pro forma amounts as follows:


                                                 For the Year Ended December 31,
($ in thousands, except per share amounts)    2000           1999           1998
- --------------------------------------------------------------------------------
Reported net earnings                       $2,608         $1,767         $2,382
Pro forma net earnings (1)                  $2,585         $1,744         $2,093
Reported basic earnings per share           $ 0.67         $ 0.47         $ 0.64
Pro forma basic earnings per share          $ 0.66         $ 0.46         $ 0.56
Reported diluted earnings per share         $ 0.67         $ 0.44         $ 0.54
Pro forma diluted earnings per share        $ 0.66         $ 0.43         $ 0.48
- --------------------------------------------------------------------------------
(1) Pro  forma  net  earnings  for 1998  does not  reflect  the full  impact  of
    calculating  compensation  expense related to Class B stock warrants granted
    in 1998, since the total expense calculated under SFAS No.123 is apportioned
    over the vesting period of those warrants.

     The per  share  weighted-average  estimated  fair  value of  172,000  stock
     warrants  granted to employees  and directors in 1998 was $3.63 on the date
     of grant  using  the  Black-Scholes  option-pricing  model.  The  following
     weighted-average  assumptions  were used: no expected  dividends;  expected
     life of 2.9 years,  expected  price  volatility of 25% and a 5.5% risk-free
     interest  rate. For 1999, a fair value  calculation  for the 1,000 warrants
     issued  was not  performed  because  the impact  was not  significant.  The
     assumptions used are subjective in nature, involve uncertainties and cannot
     be determined with precision.

15.  Income Taxes

     The Holding Company and its subsidiaries file a consolidated federal income
     tax return. The Holding Company also files consolidated  income tax returns
     with Intervest  National Bank and Intervest  Corporation of New York in New
     York State and New York City.  In  addition,  the Holding  Company  files a
     state  income  tax  return in New  Jersey  and a  franchise  tax  return in
     Delaware.  Intervest  Bank files a state income tax return in Florida.  All
     the returns are filed on a calendar year basis.

     At December 31, 2000 and 1999,  the Company had a net deferred tax asset of
     $1,105,000 and $936,000,  respectively. The asset relates to the unrealized
     benefit for: net  temporary  differences  between the  financial  statement
     carrying  amounts of existing assets and  liabilities and their  respective
     tax bases  that will  result in future tax  deductions.  In  assessing  the
     realizability of deferred tax assets,  management  considers  whether it is
     more likely than not that some  portion or all of the  deferred  tax assets
     will not be realized.  The ultimate realization of such assets is dependent
     upon the  generation  of  sufficient  taxable  income during the periods in
     which those temporary  differences become deductible.  Management  believes
     that it is more likely than not that the Company's  deferred tax asset will
     be realized and accordingly,  a valuation allowance for deferred tax assets
     was not maintained at any time during 2000, 1999 or 1998.


                                      F-22


                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

15.  Income Taxes, Continued

     The total tax expense (benefit) is as follows:


                                                 For the Year Ended December 31,
($ in thousands)                                    2000        1999       1998
- --------------------------------------------------------------------------------
Provision for income taxes                        $1,909      $1,198     $1,740
Benefit from change in accounting principle                     (65)          -
                                                       -
Benefit from extraordinary item                                               -
                                                    (176)          -
- --------------------------------------------------------------------------------
                                                  $1,733      $1,133     $1,740
- -------------------------------------------------------------------------------

     Allocation  of federal,  state and local income taxes  between  current and
     deferred portions is as follows:

($ in thousands)                                  Current     Deferred    Total
- -------------------------------------------------------------------------------
Year Ended December 31, 2000:
   Federal                                         $1,350       $  (10)  $1,340
   State and Local                                    399           (6)     393
- -------------------------------------------------------------------------------
                                                   $1,749       $  (16)  $1,733
- -------------------------------------------------------------------------------
Year Ended December 31, 1999:
   Federal                                         $1,123       $ (263)  $  860
   State and Local                                    337          (64)     273
- -------------------------------------------------------------------------------
                                                   $1,460       $ (327)  $1,133
- -------------------------------------------------------------------------------
Year Ended December 31, 1998:
   Federal                                         $1,290       $  (74)  $1,216
   State and Local                                    534          (10)     524
- -------------------------------------------------------------------------------
                                                   $1,824       $  (84)  $1,740
- -------------------------------------------------------------------------------


     The components of the deferred tax benefit is summarized as follows:

                                                 For the Year Ended December 31,
($ in thousands)                                  2000        1999        1998
- --------------------------------------------------------------------------------
Allowance for loan loss reserves                  $  16       $(262)      $(185)
Organization and startup costs                      (10)        (99)          -
Stock-based compensation                            (17)        (12)        (15)
Depreciation                                        (33)         (3)        (38)
Net operating loss carryforwards                      -          61         125
All other                                            28         (12)         29
- --------------------------------------------------------------------------------
                                                  $ (16)      $(327)      $ (84)
- --------------------------------------------------------------------------------


     The tax effects of the temporary differences that give rise to the deferred
     tax asset are summarized as follows:

                                                          At December 31,
($ in thousands)                                          2000       1999
- --------------------------------------------------------------------------
Allowance for loan loss reserves                         $  729      $745
Unrealized net loss on securities available for sale        153         -
Organization and startup costs                              109        99
Stock-based compensation                                     44        27
Depreciation
                                                             55        22
All other
                                                             15        43
- --------------------------------------------------------------------------
Total deferred tax asset                                 $1,105      $936
- --------------------------------------------------------------------------


                                      F-23



                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

15.  Income Taxes, Continued


     The  reconciliation  between the statutory  federal income tax rate and the
     Company's  effective  tax rate  (including  state  and  local  taxes) is as
     follows:

                                                 For the Year Ended December 31,
($ in thousands)                                          2000    1999     1998

- --------------------------------------------------------------------------------
Tax provision at statutory rate                           34.0%   34.0%    34.0%
Increase (decrease) in taxes resulting from:
  State and local income taxes, net of federal benefit     6.4     6.3      8.2
   Other                                                     -    (1.6)       -
- --------------------------------------------------------------------------------

                                                          40.4%   38.7%   42.2%
- --------------------------------------------------------------------------------

16.  Earnings Per Share



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

                                                                             For the Year Ended December 31,
($ in thousands, except share and per share amounts)                          2000         1999        1998
- ------------------------------------------------------------------------------------------------------------
                                                                                            
Basic earnings per share:
  Net earnings applicable to common stockholders                            $2,608       $1,767      $2,382
  Average number of common shares outstanding                            3,884,560    3,760,293   3,707,113
- ------------------------------------------------------------------------------------------------------------
Basic earnings per share amount                                              $0.67        $0.47       $0.64
- ------------------------------------------------------------------------------------------------------------
Diluted earnings per share:
  Net earnings applicable to common stockholders                            $2,608       $1,767      $2,382
  Adjustment to net earnings from assumed conversion of debentures               -            -         172
                                                                       -------------------------------------
  Adjusted net earnings for diluted earnings per share computation          $2,608       $1,767      $2,554
                                                                       -------------------------------------
  Average number of common shares outstanding:
     Common shares outstanding                                           3,884,560    3,760,293   3,707,113
     Potential dilutive shares resulting from exercise of warrants               -      259,825     630,457
     Potential dilutive shares resulting from conversion of debentures           -            -     385,946
                                                                       -------------------------------------
  Total average number of common shares outstanding used for dilution    3,884,560    4,020,118   4,723,516
- ------------------------------------------------------------------------------------------------------------
Diluted earnings per share amount                                            $0.67        $0.44       $0.54
- ------------------------------------------------------------------------------------------------------------


     Certain common stock warrants were not  considered in the  computations  of
     diluted  EPS  because  they  were not  dilutive  and  they are as  follows:
     2,650,000  warrants with exercise  prices  ranging from $6.67 to $15.00 for
     2000; 1,134,000 warrants with exercise prices ranging from $10.00 to $14.00
     for 1999;  and 122,000  warrants with an exercise price of $14.00 for 1998.
     Additionally,  convertible  debentures  totaling $6,930,000 and convertible
     (at  $12.50  per share in 2000 and  $10.00  per share in 1999) into Class A
     common stock were excluded from the 2000 and 1999 diluted EPS  computations
     because they were not dilutive.

17.  Contingencies

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

                                      F-24




                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

18.  Regulatory Matters

     The Company is subject to regulation,  examination  and  supervision by the
     Federal Reserve Bank. The Banks are also subject to regulation, examination
     and supervision by the Federal Deposit Insurance Corporation.  In addition,
     Intervest Bank is subject to the regulation, examination and supervision of
     the Florida  Department of Banking and Finance,  while  Intervest  National
     Bank is subject  to the  regulation,  examination  and  supervision  of the
     Office of the  Comptroller  of the Currency of the United States of America
     ("OCC").

     The Company (on a consolidated  basis) and the Banks are subject to various
     regulatory  capital  requirements   administered  by  the  federal  banking
     agencies.  Failure  to  meet  capital  requirements  can  initiate  certain
     mandatory and possibly  discretionary  actions by the  regulators  that, if
     undertaken,  could have a direct  material  effect on the Company's and the
     Banks'  financial  statements.  Under capital  adequacy  guidelines and the
     regulatory  framework  for prompt  corrective  action,  the Company and the
     Banks must meet  specific  capital  guidelines  that  involve  quantitative
     measures of their assets,  liabilities and certain  off-balance sheet items
     as calculated under regulatory accounting practices.  These capital amounts
     are  also  subject  to  qualitative   judgement  by  the  regulators  about
     components,  risk weighting and other  factors.  Prompt  corrective  action
     provisions  are not  applicable  to bank  holding  companies.  Quantitative
     measures  established by the regulations to ensure capital adequacy require
     the Company and the Banks to maintain  minimum  amounts and ratios of total
     and Tier 1 capital to risk-weighted assets and of Tier 1 capital to average
     assets, as defined by the regulations.

     Management  believes,  as of December 31, 2000 and 1999,  that the Company,
     Intervest  Bank  and  Intervest  National  Bank  met all  capital  adequacy
     requirements  to which they are subject.  As of December 31, 2000, the most
     recent   notification   from  the  regulators   categorized  the  Banks  as
     well-capitalized  institutions  under the  regulatory  framework for prompt
     corrective  action,  which requires  minimum Tier 1 leverage and Tier 1 and
     total risk-based capital ratios of 5%, 6% and 10%, respectively. Management
     believes that there are no current  conditions or events  outstanding  that
     would change the designations from well capitalized.

     On June 15, 2000, Intervest National Bank and its primary regulator the OCC
     entered into a Memorandum  of  Understanding.  The  memorandum  is a formal
     written  agreement  whereby,  among other things,  Intervest  National Bank
     shall review, revise, develop and implement various policies and procedures
     with  respect  to its  lending  and  credit  underwriting.  Management  has
     implemented  various actions towards bringing  Intervest National Bank into
     full compliance with the memorandum.



     The following  tables present  information  regarding the Company's and the
     Banks' capital adequacy.
                                                                                             Minimum to Be Well
                                                                                              Capitalized Under
                                                                       Minimum Capital        Prompt Corrective
                                                     Actual              Requirements         Action Provisions
 ($ in thousands)                              Amount      Ratio      Amount      Ratio       Amount      Ratio
 --------------------------------------------------------------------------------------------------------------
                                                                      
 Consolidated as of December 31, 2000:
    Total capital to risk-weighted assets     $38,382     12.63%     $24,309      8.00%        NA         NA
    Tier 1 capital to risk-weighted assets    $35,614     11.72%     $12,155      4.00%        NA         NA
    Tier 1 capital to average assets          $35,614      8.75%     $16,275      4.00%        NA         NA

 Consolidated as of December 31, 1999:
    Total capital to risk-weighted assets     $35,252     14.31%     $19,704      8.00%        NA         NA
    Tier 1 capital to risk-weighted assets    $32,759     13.30%      $9,852      4.00%        NA         NA
    Tier 1 capital to average assets          $32,759      9.55%     $13,720      4.00%        NA         NA
 --------------------------------------------------------------------------------------------------------------

                                      F-25



                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

18.  Regulatory Matters, Continued


                                                                                            Minimum to Be Well
                                                                                             Capitalized Under
                                                                       Minimum Capital        Prompt Corrective
                                                      Actual            Requirements         Action Provisions
($ in thousands)                                Amount       Ratio     Amount      Ratio       Amount      Ratio
- ----------------------------------------------------------------------------------------------------------------
                                                                                        
Intervest Bank at December 31, 2000:
   Total capital to risk-weighted assets       $16,019      10.80%    $11,866      8.00%      $14,832     10.00%
   Tier 1 capital to risk-weighted assets      $14,164       9.55%     $5,933      4.00%       $8,899      6.00%
   Tier 1 capital to average assets            $14,164       6.64%     $8,528      4.00%      $10,660      5.00%

Intervest Bank at December 31, 1999:
   Total capital to risk-weighted assets       $13,737      11.04%     $9,951      8.00%      $12,439     10.00%
   Tier 1 capital to risk-weighted assets      $12,176       9.79%     $4,976      4.00%       $7,463      6.00%
   Tier 1 capital to average assets            $12,176       6.44%     $7,562      4.00%       $9,453      5.00%

- ----------------------------------------------------------------------------------------------------------------
Intervest National Bank at December 31, 2000:
   Total capital to risk-weighted assets       $13,712      15.27%     $7,185      8.00%       $8,981     10.00%
   Tier 1 capital to risk-weighted assets      $12,917      14.38%     $3,592      4.00%       $5,389      6.00%
   Tier 1 capital to average assets            $12,917      11.29%     $4,578      4.00%       $5,722      5.00%

Intervest National Bank at December 31, 1999:
   Total capital to risk-weighted assets        $8,724      19.02%     $3,668      8.00%       $4,586     10.00%
   Tier 1 capital to risk-weighted assets       $8,280      18.06%     $1,834      4.00%       $2,752      6.00%
   Tier 1 capital to average assets             $8,280      16.29%     $2,034      4.00%       $2,542      5.00%
- ----------------------------------------------------------------------------------------------------------------


19.  Off-Balance Sheet Financial Instruments

     The Company is 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 in the form of commitments to
     extend credit,  unused lines of credit and standby  letters of credit,  and
     may involve, to varying degrees,  elements of credit and interest rate risk
     in excess of the amounts recognized in the consolidated balance sheets. 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
     off-balance  sheet financial  instruments 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 funds to a customer as
     long as there is no violation of any condition established in the contract.
     Such commitments generally have fixed expiration dates or other termination
     clauses and may require payment of fees.  Since some of the commitments are
     expected to expire  without being drawn upon, the total  commitment  amount
     does 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.


                                      F-26





                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

19.  Off-Balance Sheet Financial Instruments, Continued

     The  following  is a  summary  of the  notional  amounts  of the  Company's
     off-balance sheet financial instruments.

                                                               At December 31,
($ in thousands)                                             2000          1999
- -------------------------------------------------------------------------------
Unfunded loan commitments                                 $17,310       $26,256
Available lines of credit                                     560           765
Standby letters of credit                                     167           900
- -------------------------------------------------------------------------------
                                                          $18,037       $27,921
- -------------------------------------------------------------------------------

20.  Estimated Fair Value of Financial Instruments

     Fair  value  estimates  are  made at a  specific  point  in time  based  on
     available  information  about each financial  instrument.  Where available,
     quoted  market  prices  are used.  However,  a  significant  portion of the
     Company's  financial  instruments,  such  as  commercial  real  estate  and
     multifamily  loans, do not have an active  marketplace in which they can be
     readily sold or purchased to determine fair value. Consequently, fair value
     estimates for such  instruments are based on assumptions made by management
     that include the financial  instrument's  credit risk  characteristics  and
     future  estimated cash flows and prevailing  interest  rates.  As a result,
     these fair value estimates are subjective in nature,  involve uncertainties
     and matters of  significant  judgment and  therefore,  cannot be determined
     with precision.  Accordingly,  changes in any of  management's  assumptions
     could cause the fair value  estimates  to deviate  substantially.  The fair
     value estimates also do not reflect any additional premium or discount that
     could result from  offering for sale,  at one time,  the  Company's  entire
     holdings of a particular financial  instrument,  nor estimated  transaction
     costs.  Further,  the  tax  ramifications  related  to the  realization  of
     unrealized  gains and losses can have a significant  effect on and have not
     been considered in the fair value estimates.  Finally, fair value estimates
     do not attempt to estimate the value of anticipated  future  business,  the
     Company's customer  relationships,  branch network, and the value of assets
     and liabilities that are not considered financial instruments, such as core
     deposit intangibles and premises and equipment.



     The  carrying  and  estimated  fair  values  of  the  Company's   financial
     instruments are summarized as follows:

                                                  At December 31, 2000      At December 31, 1999
                                                  --------------------      --------------------
                                                  Carrying        Fair      Carrying  Fair Value
($ in thousands)                                     Value       Value         Value
- ------------------------------------------------------------------------------------------------
                                                                             
Financial Assets:
  Cash and cash equivalents                        $42,938     $42,938       $32,095     $32,095
  Securities available for sale, net                74,789      74,789             -           -
  Securities held to maturity, net                  20,970      20,978        83,132      79,882
  Federal Reserve Bank stock                           605         605           508         508
  Loans receivable, net                            263,558     265,068       210,444     210,594
  Accrued interest receivable                        2,961       2,961         1,995       1,995
Financial Liabilities:
  Deposit liabilities                              300,241     300,775       201,080     200,623
  Federal funds purchased                                -           -         6,955       6,955
  Debentures payable plus accrued interest          72,813      72,813        92,422      91,983
  Accrued interest payable                             856         856           461         461
- ------------------------------------------------------------------------------------------------


                                      F-27





                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

20.  Estimated Fair Value of Financial Instruments, Continued

     The following  methods and assumptions were used to estimate the fair value
     of each class of financial instruments:

     Securities.  The estimated fair value of securities  available for sale and
     held to maturity is based on quoted market prices. The estimated fair value
     of the  Federal  Reserve  Bank  stock  approximates  fair  value  since the
     security does not present credit concerns and is redeemable at cost.

     Loans  Receivable.  The  estimated  fair value of variable  rate loans that
     reprice  frequently  and have no  significant  change in credit  risk since
     origination  approximates  their  carrying  values.  For  fixed-rate  loans
     estimated  fair value is based on a discounted  cash flow  analysis,  using
     interest  rates  currently  being  offered for loans with similar  terms to
     borrowers of similar credit quality.

     Management can make no assurance that its perception and  quantification of
     credit  risk  would be  viewed in the same  manner  as that of a  potential
     investor. Therefore, changes in any of management's assumptions could cause
     the fair value estimates of loans to deviate substantially.

     Deposits.  The estimated  fair value of deposits  with no stated  maturity,
     such as savings,  money  market,  checking and  noninterest-bearing  demand
     deposit accounts  approximates  carrying value. The estimated fair value of
     certificates  of  deposit  are  based  on the  discounted  value  of  their
     contractual  cash  flows.  The  discount  rate  used in the  present  value
     computation  was estimated by comparison to current  interest rates offered
     by the Banks for certificates of deposit with similar remaining maturities.

     Debentures  and  Accrued  Interest  Payable.  The  estimated  fair value of
     debentures and related  accrued  interest  payable is based on a discounted
     cash flow analysis. The discount rate used in the present value computation
     was estimated by comparison to what management believes to be the Company's
     incremental borrowing rate for similar  arrangements.  For 2000, management
     believes that the incremental borrowing rate approximated the current rates
     for each of the borrowings.

     All Other  Financial  Assets and  Liabilities.  The estimated fair value of
     cash and cash  equivalents,  accrued  interest  receivable,  federal  funds
     purchased and accrued interest payable  approximates  their carrying values
     since  these   instruments   are  payable  on  demand  or  have  short-term
     maturities.

     Off-Balance Sheet Instruments.  The carrying amounts of commitments to lend
     approximated estimated fair value.


                                      F-28


                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

21.  Holding Company Financial Information


      Condensed Balance Sheets
                                                                                                                At December 31,
($ in thousands)                                                                                         2000                1999
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                       
ASSETS
Cash and due from banks                                                                                  $    19             $     9
Short-term investments                                                                                     1,428               4,877
                                                                                                         ---------------------------
   Total cash and cash equivalents                                                                         1,447               4,886
Loans receivable, net  (net of allowance for loan loss reserves
     of  $30 and $13 at December 31, 2000 and 1999)                                                        5,905               2,584
Investment in subsidiaries                                                                                36,875              33,379
Deferred debenture offering costs                                                                            438                 479
All other assets                                                                                             211                 117
- ------------------------------------------------------------------------------------------------------------------------------------
Total assets                                                                                             $44,876             $41,445
- ------------------------------------------------------------------------------------------------------------------------------------

LIABILITIES
Convertible subordinated debentures payable                                                              $ 6,930             $ 6,930
Accrued interest payable on debentures                                                                     1,536                 892
All other liabilities                                                                                        182                  19
- ------------------------------------------------------------------------------------------------------------------------------------
Total liabilities                                                                                          8,648               7,841
- ------------------------------------------------------------------------------------------------------------------------------------
STOCKHOLDERS' EQUITY
Common equity                                                                                             36,228              33,604
- ------------------------------------------------------------------------------------------------------------------------------------
Total stockholders' equity                                                                                36,228              33,604
- ------------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                                                               $44,876             $41,445
- ------------------------------------------------------------------------------------------------------------------------------------


                        Condensed Statements of Earnings

                                                                                                For the Year Ended December 31,
                                                                                                ------------------------------
($ in thousands)                                                                         2000              1999              1998
- ------------------------------------------------------------------------------------------------------------------------------------
Interest income                                                                          $   672           $   744           $   993
Interest expense                                                                             686               637               319
                                                                                         -------------------------------------------
Net interest (expense) income                                                                (14)              107               674
Provision (credit) for loan loss reserves                                                     17               (42)               55
Noninterest income                                                                           165               161               109
Noninterest expenses                                                                         405               197               197
                                                                                         -------------------------------------------
(Loss) earnings before income taxes                                                         (271)              113               531
(Credit) provision for income taxes                                                         (131)               53               245
                                                                                         -------------------------------------------
Net (loss) earnings before earnings (loss) of subsidiaries                                  (140)               60               286
Equity in earnings of Intervest Bank                                                       2,002             1,642             1,149
Equity in earnings (loss) of Intervest National Bank                                         617              (507)                -
Equity in earnings of Intervest Corporation of New York                                      129               572               947
- ------------------------------------------------------------------------------------------------------------------------------------
Net earnings                                                                             $ 2,608           $ 1,767           $ 2,382
- ------------------------------------------------------------------------------------------------------------------------------------

Cash dividends received from subsidiaries                                                $ 3,000           $     -           $     -


                                      F-29



                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

21.  Holding Company Financial Information, Continued



                       Condensed Statements of Cash Flows

                                                                                                 For the Year Ended December 31,
($ in thousands)                                                                         2000             1999             1998
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
OPERATING ACTIVITIES
Net earnings                                                                             $  2,608         $  1,767         $  2,382
Adjustments to reconcile net earnings to net cash
     provided by operating activities:
Equity in undistributed earnings of subsidiaries                                           (2,748)          (1,707)          (2,096)
Provision (credit) for loan loss reserves                                                      17              (42)              55
Deferred income tax (benefit) expense                                                         (41)               7              (45)
Compensation expense from awards of Class B stock and warrants                                185               26               43
Increase in accrued interest payable on debentures                                            644              637              319
Change in all other assets and liabilities, net                                                24              135             (371)
- ------------------------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                                     689              823              287
- ------------------------------------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES
Decrease (increase) in interest-earning deposits                                                -              100             (100)
Investment in subsidiaries                                                                 (4,000)          (9,018)            (500)
Cash dividends received from subsidiaries                                                   3,000                -                -
Sale of loans to subsidiaries                                                                   -            5,604                -
Loan originations and principal repayments, net                                            (3,368)           2,761          (10,032)
- ------------------------------------------------------------------------------------------------------------------------------------
Net cash used in investing activities                                                      (4,368)            (553)         (10,632)
- ------------------------------------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES
Net increase (decrease) in mortgage escrow funds payable                                      157             (173)             142
Proceeds from sale of convertible debentures, net of issuance costs                             -                -            6,457
Proceeds from issuance of common stock upon the exercise
    of stock warrants, net of issuance costs                                                   83              622              414
- ------------------------------------------------------------------------------------------------------------------------------------
Net cash provided by financing activities                                                     240              449            7,013
- ------------------------------------------------------------------------------------------------------------------------------------
Net (decrease) increase in cash and cash equivalents                                       (3,439)             719           (3,332)
Cash and cash equivalents at beginning of year                                              4,886            4,167            7,499
- ------------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                                                 $  1,447         $  4,886         $  4,167
- ------------------------------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURES
Cash paid during the year for:
   Income taxes                                                                          $   (110)        $    142         $    200
Noncash transactions:
   Accumulated other comprehensive income, change in
      subsidiary's unrealized loss on securities available for sale                          (252)               -                -
   Conversion of debentures into Class A common stock                                           -               70                -
   Issuance of common stock in exchange for common
     stock of minority stockholders of Intervest Bank                                           -                7                -
- ------------------------------------------------------------------------------------------------------------------------------------


                                      F-30



                Intervest Bancshares Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
              For the Years Ended December 31, 2000, 1999 and 1998
- --------------------------------------------------------------------------------

22.  Quarterly Financial Data (Unaudited)



     The  following is a summary of the  consolidated  statements of earnings by
     quarter:

                                                                                        For the Year Ended December 31, 2000
                                                                                First         Second           Third          Fourth
($ in thousands, except per share amounts)                                    Quarter        Quarter         Quarter         Quarter
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                
Interest and dividend income                                                  $ 7,256        $ 7,658         $ 8,324        $ 8,670
Interest expense                                                                5,412          5,552           5,943          6,418
                                                                              ------------------------------------------------------
Net interest and dividend income                                                1,844          2,106           2,381          2,252
Provision (credit) for loan loss reserves                                         155             90              47            (17)
                                                                              ------------------------------------------------------
Net interest and dividend income
       after provision (credit) for loan loss reserves                          1,689          2,016           2,334          2,269
Noninterest income                                                                162            178             338            305
Noninterest expenses                                                            1,251          1,130           1,081          1,106
                                                                              ------------------------------------------------------
Earnings before income taxes and extraordinary item                               600          1,064           1,591          1,468
Provision for income taxes                                                        210            427             662            610
Extraordinary item, net of tax                                                      -           (206)              -              -
- ------------------------------------------------------------------------------------------------------------------------------------
Net earnings                                                                  $   390        $   431         $   929        $   858
- ------------------------------------------------------------------------------------------------------------------------------------
Basic earnings per share:
   Earnings before extraordinary item                                         $   .10        $   .16         $   .24        $   .22
   Extraordinary item, net of tax                                                   -           (.05)              -              -
- ------------------------------------------------------------------------------------------------------------------------------------
   Net earnings per share                                                     $   .10        $   .11         $   .24        $   .22
- ------------------------------------------------------------------------------------------------------------------------------------
Diluted earnings per share:
   Earnings before extraordinary item                                         $   .10        $   .16         $   .24        $   .22
   Extraordinary item, net of tax                                                   -           (.05)              -              -
- ------------------------------------------------------------------------------------------------------------------------------------
   Net earnings per share                                                     $   .10        $   .11         $   .24        $   .22
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                            For the Year Ended December 31, 1999
                                                                                          First       Second       Third      Fourth
($ in thousands, except per share amounts)                                              Quarter      Quarter     Quarter     Quarter
- ------------------------------------------------------------------------------------------------------------------------------------
Interest and dividend income                                                            $ 6,129      $ 6,151     $ 6,487     $ 6,734
Interest expense                                                                          4,440        4,392       4,581       5,006
                                                                                        --------------------------------------------
Net interest and dividend income                                                          1,689        1,759       1,906       1,728
Provision for loan loss reserves                                                            112          223         270         225
                                                                                        --------------------------------------------
Net interest and dividend income after provision for loan loss reserves                   1,577        1,536       1,636       1,503
Noninterest income                                                                          414          143         219         124
Noninterest expenses                                                                        901        1,092       1,003       1,063
                                                                                        --------------------------------------------
Earnings before income taxes and change in accounting principle                           1,090          587         852         564
Provision for income taxes                                                                  468          248         344         138
Cumulative effect of change in accounting principle, net of tax                            (128)           -           -           -
- ------------------------------------------------------------------------------------------------------------------------------------
Net earnings                                                                            $   494      $   339     $   508     $   426
- ------------------------------------------------------------------------------------------------------------------------------------
Basic earnings per share:
    Earnings before change in accounting principle                                      $   .16      $   .09     $   .14     $   .11
   Cumulative effect of change in accounting principle, net of tax                         (.03)           -           -           -
- ------------------------------------------------------------------------------------------------------------------------------------
   Net earnings per share                                                               $   .13      $   .09     $   .14     $   .11
- ------------------------------------------------------------------------------------------------------------------------------------
Diluted earnings per share:
    Earnings before change in accounting principle                                      $   .15      $   .08     $   .13     $   .11
   Cumulative effect of change in accounting principle, net of tax                         (.03)           -           -           -
- ------------------------------------------------------------------------------------------------------------------------------------
   Net earnings per share                                                               $   .12      $   .08     $   .13     $   .11
- ------------------------------------------------------------------------------------------------------------------------------------


                                      F-31





                Intervest Bancshares Corporation and Subsidiaries
                      Condensed Consolidated Balance Sheets

                                                                                                     (Unaudited)
                                                                                                      March 31,       December 31,
($ in thousands, except par value)                                                                      2001              2000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
ASSETS
Cash and due from banks                                                                                 $   5,114         $   5,016
Federal funds sold                                                                                         57,398            20,268
Short-term investments                                                                                     17,289            17,654
                                                                                                        ----------------------------
    Total cash and cash equivalents                                                                        79,801            42,938
Securities available for sale at estimated fair value                                                      38,094            74,789
Securities held to maturity, net
    (estimated fair value of $16,958 and $20,978, respectively)                                            16,926            20,970
Federal Reserve Bank stock, at cost                                                                           639               605
Loans receivable (net of allowance for loan losses of $2,768 at each date)                                273,933           263,558
Accrued interest receivable                                                                                 2,480             2,961
Premises and equipment, net                                                                                 5,691             5,731
Deferred income tax asset                                                                                     913             1,105
Deferred debenture offering costs                                                                           2,915             2,835
Other assets                                                                                                1,689             1,435
- ------------------------------------------------------------------------------------------------------------------------------------
Total assets                                                                                            $ 423,081         $ 416,927
- ------------------------------------------------------------------------------------------------------------------------------------

LIABILITIES
Deposits:
   Noninterest-bearing demand deposit accounts                                                          $   4,675         $   5,035
   Interest-bearing deposit accounts:
      Checking (NOW) accounts                                                                               6,337             9,188
      Savings accounts                                                                                     17,197            15,743
      Money-market accounts                                                                                59,634            52,619
      Certificate of deposit accounts                                                                     213,981           217,656
                                                                                                        ----------------------------
Total deposit accounts                                                                                    301,824           300,241
Subordinated debentures payable                                                                            66,180            64,080
Accrued interest payable on debentures                                                                      9,286             8,733
Mortgage escrow funds payable                                                                               4,841             3,397
Official checks outstanding                                                                                 1,776             2,281
Other liabilities                                                                                           2,048             1,967
- ------------------------------------------------------------------------------------------------------------------------------------
Total liabilities                                                                                         385,955           380,699
- ------------------------------------------------------------------------------------------------------------------------------------

STOCKHOLDERS' EQUITY
Preferred stock (300,000 shares authorized, none issued)                                                        -                 -
Class A common stock ($1.00 par value, 9,500,000 shares authorized,
    3,544,629 shares issued and outstanding at each date)                                                   3,545             3,545
Class B common stock ($1.00 par value, 700,000 shares authorized,
    355,000 shares issued and outstanding at each date)                                                       355               355
Additional paid-in-capital, common                                                                         18,981            18,975
Retained earnings                                                                                          14,186            13,605
Accumulated other comprehensive income:
    Net unrealized gain (loss) on securities available for sale, net of tax                                    59              (252)
- ------------------------------------------------------------------------------------------------------------------------------------
Total stockholders' equity                                                                                 37,126            36,228
- ------------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                                                              $ 423,081         $ 416,927
- ------------------------------------------------------------------------------------------------------------------------------------
   See accompanying notes to condensed consolidated financial statements.



                                      F-32






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

                                                                                          Quarter Ended
                                                                                            March 31,
                                                                                    ---------------------------
($ in thousands, except per share data)                                                2001           2000
- ---------------------------------------------------------------------------------------------------------------
                                                                                                
INTEREST AND DIVIDEND INCOME
Loans receivable                                                                       $6,603         $5,646
Securities                                                                              1,496          1,520
Other interest-earning assets                                                             585             90
- ---------------------------------------------------------------------------------------------------------------
Total interest and dividend income                                                      8,684          7,256
- ---------------------------------------------------------------------------------------------------------------

INTEREST EXPENSE
Deposits                                                                                4,606          2,844
Federal funds purchased                                                                     -            146
Debentures payable                                                                      2,015          2,422
- ---------------------------------------------------------------------------------------------------------------
Total interest expense                                                                  6,621          5,412
- ---------------------------------------------------------------------------------------------------------------

Net interest and dividend income                                                        2,063          1,844
Provision for loan loss reserves                                                            -            155
- ---------------------------------------------------------------------------------------------------------------
Net interest and dividend income after provision for loan loss reserves                 2,063          1,689
- ---------------------------------------------------------------------------------------------------------------
NONINTEREST INCOME
Customer service fees                                                                      38             35
Income from lending activities                                                            183            127
All other                                                                                   3              -
- ---------------------------------------------------------------------------------------------------------------
Total noninterest income                                                                  224            162
- ---------------------------------------------------------------------------------------------------------------
NONINTEREST EXPENSES
Salaries and employee benefits                                                            626            676
Occupancy and equipment, net                                                              304            271
Advertising and promotion                                                                   8             13
Professional fees and services                                                             97            104
Stationery, printing and supplies                                                          33             38
All other                                                                                 256            149
- ---------------------------------------------------------------------------------------------------------------
Total noninterest expenses                                                              1,324          1,251
- ---------------------------------------------------------------------------------------------------------------
Earnings before income taxes                                                              963            600
Provision for income taxes                                                                382            210
- ---------------------------------------------------------------------------------------------------------------
Net earnings                                                                           $  581         $  390
- ---------------------------------------------------------------------------------------------------------------
Basic earnings per share                                                               $ 0.15         $ 0.10
Diluted earnings per share                                                             $ 0.15         $ 0.10
- ---------------------------------------------------------------------------------------------------------------
See accompanying notes to condensed consolidated financial statements.



                                      F-33





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





                                                                                                       Quarter Ended
                                                                                                         March 31,
                                                                                                 --------------------------
($ in thousands)                                                                                    2001          2000
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Net earnings                                                                                        $581          $ 390
- ---------------------------------------------------------------------------------------------------------------------------
   Net unrealized holding gains on securities arising during the period                              499              -
   Provision for income taxes related to unrealized holding gains on securities                      188              -
- ---------------------------------------------------------------------------------------------------------------------------
Other comprehensive income, net of tax                                                               311              -
- ---------------------------------------------------------------------------------------------------------------------------
Total comprehensive income, net of tax                                                              $892          $ 390
- ---------------------------------------------------------------------------------------------------------------------------
See accompanying notes to condensed consolidated financial statements.























                                      F-34





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

                                                                                                 Quarter Ended
                                                                                                   March 31,
                                                                                          ---------------------------
($ in thousands)                                                                              2001           2000
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                       
CLASS A COMMON STOCK
Balance at beginning of period                                                                $  3,545       $  3,532
Issuance of 3,750 shares upon the exercise of warrants in 2000                                       -              4
- ---------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                                         3,545          3,536
- ---------------------------------------------------------------------------------------------------------------------
CLASS B COMMON STOCK
Balance at beginning of period                                                                     355            305
Issuance of 50,000 shares of restricted stock compensation in 2000                                   -             50
- ---------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                                           355            355
- ---------------------------------------------------------------------------------------------------------------------
ADDITIONAL PAID-IN-CAPITAL, COMMON
Balance at beginning of period                                                                  18,975         18,770
Compensation related to issuance of Class B stock warrants                                           6              6
Issuance of 50,000 shares of restricted Class B stock compensation in 2000                           -            109
Issuance of 3,750 shares upon the exercise of Class A stock warrants in 2000                         -             22
- ---------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                                        18,981         18,907
- ---------------------------------------------------------------------------------------------------------------------
RETAINED EARNINGS
Balance at beginning of period                                                                  13,605         10,997
Net earnings for the period                                                                        581            390
- ---------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                                        14,186         11,387
- ---------------------------------------------------------------------------------------------------------------------
ACCUMULATED OTHER COMPREHENSIVE INCOME, NET
Balance at beginning of period                                                                    (252)             -
Net change in accumulated other comprehensive income, net                                          311              -
- ---------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                                            59              -
- ---------------------------------------------------------------------------------------------------------------------

- ---------------------------------------------------------------------------------------------------------------------
Total stockholders' equity at end of period                                                   $ 37,126       $ 34,185
- ---------------------------------------------------------------------------------------------------------------------
See accompanying notes to condensed consolidated financial statements.



                                      F-35






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

                                                                                              Quarter Ended
                                                                                                March 31,
                                                                                         ------------- -------------
($ in thousands)                                                                             2001          2000
- --------------------------------------------------------------------------------------------------------------------
                                                                                                     
OPERATING ACTIVITIES
Net earnings                                                                                $    581       $    390
Adjustments to reconcile net earnings to net cash provided by
      operating activities:
Depreciation and amortization                                                                    114            115
Provision for loan loss reserves                                                                   -            155
Deferred income tax expense (benefit)                                                              4            (14)
Amortization of deferred debenture offering costs                                                176            230
Compensation expense from awards of common stock and warrants                                      6            165
Amortization of premiums, fees and discounts, net                                               (394)          (262)
Net increase (decrease) in accrued interest payable on debentures                                553           (666)
Net (decrease) increase in official checks outstanding                                          (505)           561
Net decrease (increase) in all other assets and liabilities                                      692             (6)
- --------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                                      1,227            668
- --------------------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES
Maturities and calls of securities available for sale                                         37,194              -
Maturities and calls of securities held to maturity                                            9,096          4,015
Purchases of securities held to maturity                                                      (5,077)        (3,972)
Net increase in loans receivable                                                             (10,340)       (28,852)
Purchases of Federal Reserve Bank stock, net                                                     (34)             -
Purchases of premises and equipment, net                                                         (74)           (66)
- --------------------------------------------------------------------------------------------------------------------
Net provided by (used in) investing activities                                                30,765        (28,875)
- --------------------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES
Net increase in demand, savings, NOW and money market deposits                                 5,258          6,982
Net (decrease) increase in certificates of deposit                                            (3,675)        31,308
Net increase in mortgage escrow funds payable                                                  1,444          1,415
Repayments of Federal funds purchased, net                                                         -         (6,955)
Principal repayments of debentures                                                            (1,400)        (7,000)
Proceeds from issuance of debentures, net of issuance costs                                    3,244              -
Proceeds from issuance of common stock, net of issuance costs                                      -             26
- --------------------------------------------------------------------------------------------------------------------
Net cash provided by financing activities                                                      4,871         25,776
- --------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                                          36,863         (2,431)
Cash and cash equivalents at beginning of period                                              42,938         32,095
- --------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of period                                                  $ 79,801       $ 29,664
- --------------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURES
Cash paid during the period for:
   Interest                                                                                 $  5,887       $  5,744
   Income taxes                                                                                  557             80
Noncash activities:
   Accumulated other comprehensive income,
      change in unrealized gain (loss) on securities available for sale, net of tax              311              -

- --------------------------------------------------------------------------------------------------------------------
 See accompanying notes to condensed consolidated financial statements.





                                      F-36


                Intervest Bancshares Corporation and Subsidiaries
        Notes to Condensed Consolidated Financial Statements (Unaudited)
                 For the Quarters Ended March 31, 2001 and 2000
- --------------------------------------------------------------------------------

                                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, 2000. 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-K for the year ended
December 31, 2000.

The  condensed   consolidated  financial  statements  include  the  accounts  of
Intervest  Bancshares  Corporation (a bank holding company referred to by itself
as the  "Holding  Company")  and  its  subsidiaries,  Intervest  National  Bank,
Intervest Bank, and Intervest Corporation of New York. The banks are referred to
together as the "Banks." The Holding Company and its  subsidiaries  are referred
to as the  "Company" on a  consolidated  basis.  The Holding  Company's  primary
business activity is the ownership of the aforementioned subsidiaries.

Intervest  National Bank is a nationally  chartered  commercial  bank located in
Rockefeller Plaza in New York City.  Intervest Bank is a Florida state chartered
commercial  bank with four  banking  offices in  Clearwater,  Florida and one in
South Pasadena,  Florida.  The Banks conduct a full-service  commercial  banking
business,  which  consists of attracting  deposits  from the general  public and
investing those funds,  together with other sources of funds,  primarily through
the origination of commercial and multifamily real estate loans, and through the
purchase of security investments. Intervest National Bank also provides Internet
banking   services   at  its  Web  Site:   www.intervestnatbank.com.   Intervest
Corporation of New York is located in Rockefeller  Plaza in New York City and is
in  the  business  of  originating  and  acquiring  commercial  and  multifamily
residential  loans.  On  March 5,  2001,  the  Banks  agreed  to merge  into one
nationally chartered bank. The resulting  institution,  Intervest National Bank,
will retain its headquarters and full-service  banking office at One Rockefeller
Plaza,  in New  York  City and will  have a total of five  full-service  banking
offices in Clearwater and Pinellas  County,  Florida.  The  consummation  of the
merger,   which  is  subject  to  the  receipt  of  approvals  from   regulatory
authorities, is expected to close in the third quarter of 2001.

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 condensed  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.

                    Note 2 - 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. No loans were
classified as nonaccrual or impaired during the 2001 and 2000 reporting  periods
in this report.

Activity in the allowance  for loan loss  reserves for the periods  indicated is
summarized as follows:

                                                         Quarter Ended
                                                           March 31,
                                                -------------- -------------
($ in thousands)
                                                    2001           2000
- --------------------------------------------------------------------------------
Balance at beginning of period                    $2,768         $2,493
Provision charged to operations                        -            155
- --------------------------------------------------------------------------------
Balance at end of period                          $2,768         $2,648
- --------------------------------------------------------------------------------

                                      F-37



                Intervest Bancshares Corporation and Subsidiaries
        Notes to Condensed Consolidated Financial Statements (Unaudited)
                 For the Quarters Ended March 31, 2001 and 2000
- --------------------------------------------------------------------------------

                        Note 3 - 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 tax, that would no longer occur if the debentures were
converted).




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

                                                                                Quarter Ended
                                                                                  March 31,
                                                                          --------------------------
                                                                             2001          2000
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                     
BASIC EARNINGS PER SHARE:
  Net earnings applicable to common stockholders                             $581,000      $390,000
  Average number of common shares outstanding                               3,899,629     3,851,384
- -----------------------------------------------------------------------------------------------------------------------------
Basic earnings per share amount                                                 $0.15         $0.10
- -----------------------------------------------------------------------------------------------------------------------------

DILUTED EARNINGS PER SHARE:
  Net earnings applicable to common stockholders                             $581,000      $390,000
  Average number of common shares outstanding:
    Common shares outstanding per above                                     3,899,629     3,851,384
    Potential dilutive shares resulting from exercise of warrants (1)               -             -
    Potential  dilutive  shares  resulting from conversion of debentures (1)        -             -

                                                                          -------------------------
    Total average number of common shares outstanding used for dilution     3,899,629     3,851,384
- -----------------------------------------------------------------------------------------------------------------------------
Diluted earnings per share amount                                               $0.15         $0.10
- -----------------------------------------------------------------------------------------------------------------------------
<FN>
(2)  A total of 2,650,000 of common stock warrants with exercise  prices ranging
     from $6.67 to $16.00 were not considered in the  computation of diluted EPS
     for the 2001 period  because they were not  dilutive.  A total of 2,659,000
     common stock  warrants  with exercise  prices  ranging from $6.67 to $15.00
     were not  considered in the  computation of diluted EPS for the 2000 period
     because  they  were  not  dilutive.  Additionally,  convertible  debentures
     totaling $6,930,000 and convertible (at $14.00 per share in 2001 and $12.50
     per share in 2000) into Class A common stock were excluded from all diluted
     EPS computations because they were not dilutive.
</FN>


                           Note 4 - Regulatory Capital

The  Banks  are  required  to  maintain  certain  minimum   regulatory   capital
requirements.  The following is a summary at March 31, 2001 of those  regulatory
capital requirements and the actual capital of each Bank on a percentage basis:


                                                                Actual            Minimum            To Be Considered
                                                                Ratios            Requirement        Well Capitalized
                                                                ------            -----------        ----------------
                                                                                                  
Intervest Bank
Total capital to risk-weighted assets                           10.93%              8.00%                  10.00%
Tier 1 capital to risk-weighted assets                           9.68%              4.00%                   6.00%
Tier 1 capital to total average assets - leverage ratio          6.55%              4.00%                   5.00%

Intervest National Bank
Total capital to risk-weighted assets                           16.05%              8.00%                  10.00%
Tier 1 capital to risk-weighted assets                          15.17%              4.00%                   6.00%
Tier 1 capital to total average assets - leverage ratio         11.51%              4.00%                   5.00%





                                      F-38



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

                                ________________

                                TABLE OF CONTENTS

                                                          Page
Where You Can Find More
  Information....................................            2
Prospectus Summary...............................            3
Risk Factors.....................................            5
Use of Proceeds..................................            8
Market for Securities............................            8
Dividends........................................            8
Capitalization...................................            9
Selected Financial Data..........................           10
Management's Discussion and
  Analysis of Financial Condition
  and Results of Operation.......................           11
Business.........................................           32
Management.......................................           43
Security ownership of Certain
   Beneficial Owners and Management..............           47
Description of Securities........................           48
Plan of Distribution.............................           54
Legal Matters....................................           54
Experts..........................................           54
Index to Financial Statements....................          F-1



                        INTERVEST BANCSHARES CORPORATION









                    2,455,218 shares of Class A Common Stock
                                       and
                     195,000 shares of Class B Common Stock






                                 ______________

                                   PROSPECTUS
                                 ______________





                                __________, 2001









PART II

                     Information Not Required In Prospectus

Item 13.  Other Expenses of Issuance and Distribution.
- -------   -------------------------------------------
     The following  table sets forth the estimated cost and expenses to be borne
by the company in  connection  with the offering  described in the  Registration
Statement, other than underwriting commissions and discounts. All amounts except
the registration fee are estimates.


Registration Fee                                       $ -----
Printing and Engraving expenses                        $ 1,000
Accounting fees and expenses                           $ 2,000
Legal fees and expenses                                $ 5,000
Blue Sky fees and expenses                             $ 5,000
Transfer Agents and Registrar fees                     $ -----
Miscellaneous                                          $ 5,000
                                                       -------
                                                Total  $18,000


Item 14.  Indemnification of Directors and Officers.
- -------   -----------------------------------------
     Section 145 of the General  Corporation  Law of  Delaware  provides  that a
corporation  may  indemnify any person who was or is a party or is threatened to
be made a party to any action, suit or proceeding, by reason of the fact that he
is or was a director,  officer,  employee or agent of the corporation,  or is or
was serving at the request of the corporation as a director,  officer,  employee
or agent of another  corporation,  partnership,  joint  venture,  trust or other
enterprise,  against expenses (including attorneys' fees), judgments,  fines and
amounts  paid  in  settlement,  actually  and  reasonably  incurred  by  him  in
connection with such action, suit or proceeding if he acted in good faith and in
a manner he reasonably  believed to be in or not opposed to the best interest of
the corporation  and, with respect to any criminal action or proceeding,  had no
reasonable cause to believe his conduct was unlawful.  No indemnification  shall
be made in respect of any claim,  issue or matter as to which such person  shall
have been adjudged to be liable to the corporation unless and only to the extent
that the Court of Chancery or the court in which such action or suit was brought
shall determine upon application that, despite the adjudication of liability but
in view of all  the  circumstances  of the  case,  such  person  is  fairly  and
reasonably  entitled to indemnity for such expenses  which the Court of Chancery
or such other court shall deem proper.

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

Item 15.  Recent Sales of Unregistered Securities.
- -------   ---------------------------------------
     In March of 2000,  50,000 shares of Class B Common Stock were issued to the
Chairman  of the  Board of the  Company.  In  addition,  in  March  of 2000,  an
aggregate of  1,250,000  shares of Class A Common Stock were issued to the eight
shareholders of Intervest  Corporation of New York in connection with the merger
of a wholly-owned  subsidiary of the Company into  Intervest  Corporation of New
York. These shares were issued without  registration under the Securities Act of
1933,  as  amended,  in reliance  upon the  exemption  afforded by Section  4(2)
thereof.  On March  10,  2000,  ICNY  Acquisition  Corporation,  a  wholly-owned
subsidiary  of Intervest  Bancshares  Corporation,  was merged with and into the
Company in a transaction  in which all of the issued and  outstanding  shares of
capital stock of Intervest  Bancshares  Corporation were exchanged for 1,250,000
shares of the Class A Common Stock of Intervest  Bancshares  Corporation,  which


                                      II-1



shares were issued to the six shareholders of Intervest  Corporation of New York
in a  transaction  exempt  from  registration  pursuant  to Section  4(2) of the
Securities Act of 1933, as amended.  On February 1, 2001,  Intervest  Bancshares
Corporation  issued  $3.5  million  principal  amount  of  its  Series  12/15/00
Subordinated Debentures (the "Debentures").  The Debentures were issued pursuant
to an Indenture of Trust dated as of January 1, 2001 between the Company and The
Bank of New York, as trustee. Sage, Rutty & Co. acted as placement agent and the
Company paid an aggregate of $210,000 in  commissions.  The Debentures  were not
registered  under the Securities  Act of 1933, as amended,  in reliance upon the
exemption  afforded  by  Section  4(2)  thereof  and Rule 506 of  Regulation  D,
promulgated thereunder.






















                                      II-2



Item 16.  Exhibits.
- -------   --------

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

3.1       Restated Certificate of Incorporation of the Company1

3.2       Bylaws of the Company1

4.1       Form of Certificate for Shares of Class A Common Stock2

4.2       Form of Certificate for Shares of Class B Common Stock2

4.3       Form of Warrant for Class A Common Stock1

4.4       Form of Warrant  Agreement  between  the  Company  and the Bank of New
          York1

4.5       Form of  Indenture  between the  Company and The Bank of New York,  as
          Trustee3

5.1       Opinion of Harris Beach LLP

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

24.2      Consent of Hacker, Johnson & Smith PA

24.3      Consent of Richard A. Eisner & Company, LLP
______________________
1    Incorporated   by  reference   from   Amendment  No.  1  to  the  Company's
     Registration  Statement  on Form  SB-2  (No.  333-33419),  filed  with  the
     Commission on September 22, 1997.

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

3    Incorporated by reference from the Company's Registration Statement on Form
     SB-2 (No. 333-50113), filed with the Commission on April 15, 1998.


Item 17.  Undertakings.
- -------   ------------

   (a)    The undersigned registrant hereby undertakes:

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

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

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

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



                                      II-3


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

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

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

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

   (c) The undersigned registrant hereby undertakes that:

       (1)    For purposes of determining any liability under the Securities Act
of 1933, the  information  omitted from the form of prospectus  filed as part of
this  Registration  Statement in reliance upon Rule 430A and contained in a form
of  prospectus  filed by the  registrant  pursuant to Rule  424(b)(1)  or (4) or
497(h) under the Securities Act as part of this Registration Statement as of the
time the Commission declared it effective.

       (2)    For purposes of determining any liability under the Securities Act
of 1933, each  post-effective  amendment that contains a form of prospectus as a
new registration  statement for the securities offered therein, and the offering
of such  securities  at that time  shall be deemed to be the  initial  bona fide
offering thereof.




















                                      II-4


                                   SIGNATURES

    Pursuant to the  requirements  of the Securities Act of 1933, the registrant
has duly caused this  Registration  Statement  or  Amendment to be signed on its
behalf by the undersigned,  thereunto duly authorized,  in the City of New York,
State of New York, on the day of June 20, 2001.

                                        INTERVEST BANCSHARES CORPORATION
                                        (Registrant)


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


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


                                             Title                     Date
                                             -----                     ----
/s/ Lawrence G. Bergman           Vice President, Secretary        June 20, 2001
- -----------------------                   and Director
(Lawrence G. Bergman)


- ------------------                         Director                June 20, 2001
(Michael A. Callen)


/s/ Jerome Dansker
- ------------------                     Chairman of the Board,      June 20, 2001
(Jerome Dansker)                Executive Vice President, Director


/s/ Lowell S. Dansker                President, Treasurer,         June 20, 2001
- ---------------------                     and Director
(Lowell S. Dansker)              (Principal Executive, Financial
                                     and Accounting Officer)


/s/ Wayne F. Holly                         Director                June 20, 2001
- ------------------


/s/ Edward J. Merz                         Director                June 20, 2001
- ------------------
(Edward J. Merz)


/s/ Lawton Swan, III                       Director                June 20, 2001
- --------------------
(Lawton Swan, III)


/s/ Thomas E. Willett                      Director                June 20, 2001
- ---------------------
(Thomas E. Willett)


/s/ David J. Wilmott                       Director                June 20, 2001
- --------------------
(David J. Wilmott)


/s/ Wesley T. Wood                         Director                June 20, 2001
- ------------------
(Wesley T. Wood)


                                      II-5




                                  EXHIBIT INDEX


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

 5.1                               Opinion of Harris Beach LLP

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

24.2                               Consent of Hacker, Johnson & Smith PA

24.3                               Consent of Richard A. Eisner & Company, LLP