1






                     U.S. SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                                   FORM 10-SB


                   GENERAL FORM FOR REGISTRATION OF SECURITIES
             OF SMALL BUSINESS ISSUERS UNDER SECTION 12(b) OR 12(g)
                          OF THE SECURITIES ACT OF 1934
                            1st CONSTITUTION BANCORP

                 (Name of Small Business Issuer in Its Charter)


        NEW JERSEY                                      22-3665653
(State or Other Jurisdiction of                       (I.R.S. Employer
Incorporation or Organization)                       Identification No.)

2650 Route 130, P.O. Box 634, Cranbury, NJ                  08512
(Address of Principal Executive Offices)                 (Zip Code)

                                 (609) 655-4500
                           (Issuer's Telephone Number)

           Securities to be registered under Section 12(b) of the Act:


       Title of Each Class                Name of Each Exchange on Which Each
       To be so Registered                    Class to be Registered___
             NONE                                    NONE


           Securities to be registered under Section 12(g) of the Act:

                           Common Stock, no par value
                                (Title of Class)
   2


                      Description                                         Page

PART I                                                                      1

                                                                    
 ITEM 1.  DESCRIPTION OF BUSINESS...........................................1

 ITEM 2.  Management's Discussion and Analysis of Financial
          Condition and Results of Operations...............................9

 ITEM 3. - DESCRIPTION OF PROPERTY.........................................30

 ITEM 4. - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
           MANAGEMENT......................................................31

 ITEM 5. - DIRECTORS AND EXECUTIVE OFFICERS................................32

 ITEM 6. -- EXECUTIVE COMPENSATION.........................................33

 ITEM 7. - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS..................35

 ITEM 8. -- DESCRIPTION OF SECURITIES......................................36

PART II                                                                    37

 ITEM 1. -- MARKET PRICE OF AND DIVIDENDS ON REGISTRANT'S COMMON
            EQUITY AND OTHER SHAREHOLDER MATTERS...........................37

 ITEM 2. -- LEGAL PROCEEDINGS..............................................38

 ITEM 3. -- CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS..................38

 ITEM 4. -- RECENT SALES OF UNREGISTERED SECURITIES........................38

 ITEM 5. -- INDEMNIFICATION OF DIRECTORS AND OFFICERS......................38

PART III

 ITEM 1 - INDEX TO EXHIBITS................................................61

   3
                                     PART I

ITEM 1.  DESCRIPTION OF BUSINESS

1ST CONSTITUTION BANCORP

         1st Constitution Bancorp (the "Company") is a New Jersey state
chartered bank holding company organized in February, 1999. The Company was
incorporated for the purpose of acquiring all of the issued and outstanding
stock of 1st Constitution Bank (the "Bank") and thereby enabling the Bank to
operate within a bank holding company structure. The Company became an active
bank holding company on July 1, 1999. The Bank is a wholly-owned subsidiary of
the Company. Other than its investment in the Bank, the Company currently
conducts no other significant business activities.

         The Company is a legal entity separate and distinct from the Bank. The
rights of the Company as the sole shareholder of the Bank, and therefore the
rights of the Company's creditors and shareholders, to participate in the
distributions and earnings of the Bank, are subject to the prior claims of
creditors of the Bank. Such claims on the Bank by creditors include obligations
in respect of federal funds purchased and certain other borrowings, as well as
deposit liabilities.

         As of December 31, 2000, the Company, on a consolidated basis, had
total assets of approximately $178.8 million, total deposits of approximately
$129.2 million, total loans of approximately $110.6 million and total
shareholders' equity of approximately $15.2 million.

          The main office of the Company and the Bank is located at 2650 Route
130 North, Cranbury, New Jersey 08512, and the telephone number is (609)
655-4500.

1ST  CONSTITUTION BANK

          The Bank, a commercial bank formed under the laws of the State of New
 Jersey, engages in the business of commercial and retail banking. As a
 community bank, the Bank offers a wide range of services (including demand,
 savings and time deposits and commercial and consumer/installment loans) to
 individuals, small businesses and not-for-profit organizations principally in
 Middlesex, Mercer and Somerset Counties , New Jersey. The Bank conducts its
 operations through its main office located in Cranbury, New Jersey, and four
 branch offices in downtown Cranbury, Hamilton Square, Plainsboro and Montgomery
 Township, New Jersey. The Bank's deposits are insured up to applicable legal
 limits by the Federal Deposit Insurance Corporation ("FDIC").

         The Bank began operations in August 1989 during a period of slower
 economic expansion and a severe downturn in the real estate market in New
 Jersey. The Bank experienced modest profitability in the early years of
 operation, but lagged behind its competition in performance. In September 1996,
 the Board of Directors designated a new management team to change the direction
 of the Bank. Management efforts have focused on positioning the Bank as the
 dominant bank in the local market serving small businesses and consumers. To
 achieve this goal, the Bank is focusing its efforts on:

          -    personal service;
          -    expansion of it branch network;
          -    innovative product offerings; and
          -    technological advances and e-commerce

         Personal Service. The Bank provides a wide range of commercial and
consumer banking services to individuals, families, institutions and small
businesses in central New Jersey. The Bank's focus is to understand the needs of
the community and the customers and tailor products, services and advice to meet
those needs. The Bank seeks to provide a high level of personalized banking
services, emphasizing quick and flexible responses to customer demands.

         Expansion of Branch Banking. The Bank is strategically positioned in a
growth area of central New Jersey, easily accessible to an extensive
transportation network. Increased demand for banking services has
   4
occurred over the last few years due to steady growth in population, personal
income and employment in Middlesex, Mercer and Somerset counties. This steady
population and business growth fuels the need for more health and personal
services as well as work on schools, municipal buildings, warehouses and roads.
The Bank continually evaluates opportunities for branch expansion, either mini
branches or full services banks, to continue to grow and meet the needs to of
the community.

         Innovative Product Offerings. During the third quarter of 2000, the
Bank entered into an agreement to provide discount brokerage services to
customers through a joint venture agreement with National Discount Brokers
Group, Inc./ndb.com. A link on the Bank's website will enable customers to carry
out discounted securities trading, with the Bank sharing in the commissions
generated. This added feature to the Bank's website allows the Bank to offer
sophisticated financial services to its customers, thereby adding value and
convenience.

         In 2000, the Bank introduced "1st Choice Banking", a seamless cash
 management solution that links checking and investments into one account for
 customers. With a minimum balance of $10,000, customers enjoy all the
 flexibility of a free checking account while earning an investment rate of
 return which keeps pace with the current short-term money markets.

         Technological Advances and e-Commerce. The Bank recognizes that
customers want to receive service via their most convenient delivery channel, be
it the traditional branch office, by telephone, ATM, or the Internet. For this
reason, the Bank continues to enhance e-Commerce capabilities. At
www.1stconstitution.com, customers have easy account access to online banking
and bill payment system. Consumers can apply online for loans, execute trades
through the Bank's brokerage affiliate, and interact with senior management
through the e-mail system. Business customers have access to cash management
information and transaction capability through the Bank's online Business
Express, product offering. This overall expansion in electronic banking offers
the Bank's customers another means to access the Bank's services easily and at
their own convenience.

COMPETITION

         The Bank experiences substantial competition in attracting and
 retaining deposits and in making loans. In attracting deposits and borrowers,
 the Bank competes with commercial banks, savings banks, and savings and loan
 associations, as well as regional and national insurance companies and non-bank
 banks, regulated small loan companies and local credit unions, regional and
 national issuers of money market funds and corporate and government borrowers.
 In New Jersey generally, and in the Bank's local market specifically, large
 commercial banks, as well as savings banks and savings and loan associations,
 hold a dominant market share and there has been significant merger activity in
 the last few years, creating even larger competitors. By virtue of their larger
 capital, asset size or reserves, many such institutions have substantially
 greater lending limits and other resources than the Bank. In addition, many
 such institutions are empowered to offer a wider range of services, including
 trust services, than the Bank.

          In addition to having established deposit bases and loan portfolios,
 these institutions, particularly the large regional commercial and savings
 banks, have the ability to finance extensive advertising campaigns and to
 allocate considerable resources to locations and products perceived as
 profitable. These institutions may have significantly larger lending limits
 (ceilings on the amount of credit a bank may provide to a single customer that
 are linked to the institution's capital) and, in certain cases, lower funding
 costs (the price a bank must pay for deposits and other borrowed monies used to
 make loans to customers) than the Bank.

         Furthermore, in recent years non-bank financial institutions have begun
to offer more expanded services and it is expected that competition in these
areas will continue to increase. Some of these competitors are not subject to
the same degree of regulation and supervision as the Company and the Bank and
therefore may be able to offer customers more attractive products than the Bank.

         Management of the Bank believes that loans to small and mid-sized
businesses and professionals are not always of primary importance to the larger
banking institutions, whereas they represent the main commercial loan business
of the Bank. The Bank competes for this segment of the market by providing
responsive personalized services, local decision-making and knowledge of its
customers and their businesses.


                                                                               2
   5
LENDING ACTIVITIES

         The Company's lending activities include both commercial and consumer
loans. Loan originations are derived from a number of sources including real
estate broker referrals, mortgage loan companies, direct solicitation by the
Company's loan officers, existing depositors and borrowers, builders, attorneys,
walk-in customers and, in some instances, other lenders. The Company has
established disciplined and systematic procedures for approving and monitoring
loans that vary depending on the size and nature of the loan.

Commercial Lending

         The Bank offers a variety of commercial loan services including term
loans, lines of credit, equipment and receivable financing and agricultural
loans. A broad range of short-to-medium term commercial loans, both secured and
unsecured are made available to businesses for working capital (including
inventory and receivables), business expansion (including acquisition and
development of real estate and improvements), and the purchase of equipment and
machinery. At times, the Company also makes construction loans to real estate
developers for the acquisition, development and construction of residential
subdivisions.

         Commercial loans are granted based on the borrower's ability to
generate cash flow to support its debt obligations and other cash related
expenses. A borrower's ability to repay commercial loans is substantially
dependent on the success of the business itself and of the quality of its
management. As a general practice, the Bank takes as collateral a security
interest in any available real estate, equipment, inventory, receivables or
other personal property, although such loans may also be made infrequently on an
unsecured basis. Generally, the Bank requires personal guaranties of its
commercial loans to offset the risks associated with such loans.

Residential Consumer Lending

         A portion of the Bank's lending activities consists of the origination
of fixed and adjustable rate residential mortgage loans secured by
owner-occupied property located in the Bank's primary market areas. Home
mortgage lending is unique in that a broad geographic territory may be serviced
by originators working from strategically placed offices either within the
Bank's traditional banking facilities or from affordable storefront locations in
commercial buildings. In addition, the Bank offers construction loans, second
mortgage home improvement loans and home equity lines of credit.

         The Bank finances the construction of individual, owner-occupied houses
on the basis of written underwriting and construction loan management
guidelines. First mortgage construction loans are made to solvent and competent
contractors on both a pre-sold and a "speculation" basis. Such loans are also
made to qualified individual borrowers and are generally supported by a take-out
commitment from a permanent lender. The Bank makes residential construction
loans to individuals who intend to erect owner occupied housing on a purchased
parcel of real estate. The construction phase of these loans have certain risks,
including the viability of the contractor, the contractor's ability to complete
the project and changes in interest rates.

         In most cases, the Bank will sell its mortgage loans with terms of 15
years or more in the secondary market. The sale to the secondary market allows
the Bank to hedge against the interest rate risks related to such lending
operations. This brokerage arrangement allows the Bank to accommodate its
clients' demands while eliminating the interest rate risk for the 15 to 30 year
period generally associated with such loans.

         The Bank in most cases requires title, fire, extended casualty
insurance, and where required by applicable regulations, flood insurance to be
obtained by the borrower. The Bank maintains its own errors and omissions
insurance policy to protect against loss in the event of failure of a mortgagor
to pay premiums on fire and other hazard insurance policies. Mortgage loans
originated by the Bank customarily include a "due on sale" clause giving the
Bank the right to declare a loan immediately due and payable in the event, among
other matters, that the borrower sells or otherwise disposes of the real
property subject to a mortgage. In general, the Bank enforces due on sales
clauses. Borrowers are typically permitted to refinance or repay loans at their
option without penalty.


                                                                               3
   6
Non-Residential Consumer Lending

         Non-residential consumer loans made by the Bank include loans for
automobiles, recreation vehicles, boats, personal (secured and unsecured) and
deposit account secured loans. The Bank also conducts various indirect lending
activities through established retail companies in its market areas.
Non-residential consumer loans are attractive to the Bank because they typically
have a shorter term and carry higher interest rates than that charged on other
types of loans. Non-residential consumer loans, however, do pose additional risk
of collectability when compared to traditional types of loans granted by
commercial banks such as residential mortgage loans.

         Consumer loans are granted based on employment and financial
information solicited from prospective borrowers as well as credit records
collected from various reporting agencies. Stability of the borrower,
willingness to pay and credit history are the primary factors to be considered.
The availability of collateral is also a factor considered in making such a
loan. The Bank seeks collateral that can be assigned and has good marketability
with a clearly adequate margin of value. The geographic area of the borrower is
another consideration, with preference given to borrowers in the Bank's primary
market areas.

SUPERVISION AND REGULATION

         Banking is a complex, highly regulated industry. The primary goals of
the bank regulatory scheme are to maintain a safe and sound banking system and
to facilitate the conduct of monetary policy. In furtherance of those goals,
Congress has created several largely autonomous regulatory agencies and enacted
myriad legislation that governs banks, bank holding companies and the banking
industry. This regulatory framework is intended primarily for the protection of
depositors and not for the protection of the Company's stockholders.
Descriptions of and references to the statutes and regulations below are brief
summaries thereof, and do not purport to be complete. The descriptions are
qualified in their entirety by reference to the specific statutes and
regulations discussed.

THE COMPANY

         State and Federal Bank Holding Company Regulations

         The Company is a bank holding company within the meaning of the Bank
Holding Company Act of 1956, as amended (the "BHCA"). As a bank holding company,
the Company is required to file with the Federal Reserve Board an annual report
and such additional information as the Federal Reserve Board may require
pursuant to the BHCA. The Federal Reserve Board may also make examinations of
the Company and its subsidiaries. In addition, the Company is subject to capital
standards similar to, but separate from, those applicable to the Bank.

         Under the BHCA, bank holding companies that are not financial holding
companies (as defined below) generally may not acquire the ownership or control
of more than 5% of the voting shares, or substantially all the assets, of any
company, including a bank or another bank holding company, without the Federal
Reserve Board's prior approval. The Company it is not a financial holding
company and did obtain such approval to acquire the shares of the Bank. A bank
holding company that does not qualify as a financial holding company is
generally limited in the types of activities in which it may engage to those
that the Federal Reserve Board had recognized as permissible for bank holding
companies prior to the date of enactment of the Gramm-Leach-Bliley Financial
Services Modernization Act of 1999 ("GLBA"). At present, the Company does not
engage in any significant activity other than owning the Bank.

         A holding company and its banking subsidiary are prohibited from
engaging in certain tie-in arrangements in connection with any extension of
credit or lease or sale of any property or the furnishing of services.

         The GLBA which was enacted in November 1999 and most provisions of
which became effective in March 2000, permits greater affiliation among banks,
securities firms, insurance companies, and other companies under a new type of
financial services company known as "financial holding company". A financial
holding company essentially is a bank holding company with significantly
expanded powers. The Company has not elected to become a financial holding
company. The Company believes that the GLBA will not have a material adverse
effect on its operations in the near-term. However, to the extent that it
permits banks, securities firms and insurance companies to affiliate, the
financial services industry may experience further consolidation. This could


                                                                               4
   7
result in a growing number of larger financial institutions that offer a wider
variety of financial services than the Company currently offers and that can
aggressively compete in the markets that the Company currently serves.

         In addition to Federal bank holding company regulation, the Company is
registered as a bank holding company with the New Jersey Department of Banking
and Insurance (the "Department"). The Company is required to file with the
Department copies of the reports it files with the Federal banking and
securities regulators.

         Capital Adequacy

         The Company is required to comply with minimum capital adequacy
standards established by the Federal Reserve. There are two basic measures of
capital adequacy for bank holding companies and the depository institutions that
they own: a risk based measure and a leverage measure. All applicable capital
standards must be satisfied for a bank holding company to be considered in
compliance.

         The risk-based capital guidelines for bank holding companies, such as
the Company currently require a minimum ratio of total capital to risk-weighted
assets (including off-balance sheet activities, such as standby letters of
credit) of 8%. At least half of the total capital is required to be Tier 1
capital, consisting principally of common shareholders' equity, noncumulative
perpetual preferred stock, a limited amount of cumulative perpetual preferred
stock and minority interest in the equity accounts of consolidated subsidiaries,
less goodwill. The remainder (Tier 2 capital) may consist of a limited amount of
subordinated debt and intermediate-term preferred stock, certain hybrid capital
instruments and other debt securities, perpetual preferred stock and a limited
amount of the general loan loss allowance. At December 31, 2000, the Company
maintained a Tier 1 capital ratio of 12.53% and total qualifying capital ratio
of 13.46%. As of March 31, 2001, these ratios were 10.98%, and 11.81%,
respectively.

         In addition to the risk-based capital guidelines, the Federal banking
regulators established minimum leverage ratio (Tier 1 capital to total assets)
guidelines for bank holding companies. These guidelines provide for a minimum
leverage ratio of 3% for those bank holding companies which have the highest
regulatory examination ratings and are not contemplating or experiencing
significant growth or expansion. All other bank holding companies are required
to maintain a leverage ratio of at least 1% to 2% above the 3% stated minimum.
The Company's leverage ratio at December 31, 2000 was 8.61%. As of March 31,
2001, this ratio was 8.52%

         Restrictions on Dividends

          The primary source of dividends paid to the Company's stockholders is
 dividends paid to the Company by the Bank. Dividend payments by the Bank to the
 Company are subject to the New Jersey Banking Act of 1948 (the "Banking Act")
 and the Federal Deposit Insurance Act (the "FDIA"). Under the Banking Act and
 the FDIA, the Bank may not pay any dividends, if after paying the dividend, it
 would be undercapitalized under applicable capital requirements. In addition to
 these explicit limitations, the federal regulatory agencies are authorized to
 prohibit a banking subsidiary or bank holding company from engaging in an
 unsafe or unsound banking practice. Depending upon the circumstances, the
 agencies could take the position that paying a dividend would constitute an
 unsafe or unsound banking practice

          It is the policy of the Federal Reserve Board that bank holding
 companies should pay cash dividends on common stock only out of income
 available over the past year and only if prospective earnings retention is
 consistent with the organization's expected future needs and financial
 condition. The policy provides that bank holding companies should not maintain
 a level of cash dividend that undermines the bank holding company's ability to
 serve as a source of strength to its banking subsidiary.

          The Bank has never paid a cash dividend, and the Bank's Board of
 Directors does not plan to pay a cash dividend in the foreseeable future. The
 Bank has paid a stock dividend every year from 1993 to 1999 when it was
 acquired by the Company. The Company has paid a 5% stock dividend every year
 since its formation in 1999 and anticipates the consideration of stock
 dividends in the future.


                                                                               5
   8
 THE BANK

         The Bank, a New Jersey-chartered commercial bank, is subject to
 supervision and examination by the New Jersey Department of Banking and
 Insurance. In addition, because the deposits of the Bank are insured by the
 Federal Deposit Insurance Corporation (the "FDIC") the Bank is subject to
 regulation by the FDIC.

          The Bank must comply with various requirements and restrictions under
 Federal and state law, including the maintenance of reserves against deposits,
 restrictions on the types and amounts of loans that may be granted and the
 interest that may be charged thereon, limitations on the types of investments
 that may be made and the services that may be offered, and restrictions on
 dividends as described in the preceding section. Consumer laws and regulations
 also affect the operations of the Bank. In addition to the impact of
 regulation, commercial banks are affected significantly by the actions of the
 Federal Reserve Board which influence the money supply and credit availability
 in the national economy.

         Community Reinvestment Act

         Under the Community Reinvestment Act ("CRA"), as implemented by FDIC
 regulations, a bank has a continuing and affirmative obligation consistent with
 its safe and sound operation to help meet the credit needs of its entire
 community, including low- and moderate-income neighborhoods. CRA does not
 establish specific lending requirements or programs for financial institutions
 nor does it limit an institution's discretion to develop the types of products
 and services that it believes are best suited to its particular community,
 consistent with CRA. CRA requires the FDIC to assess an institution's record of
 meeting the credit needs of its community and to take such record into account
 in its evaluation of certain applications by such institution. The CRA requires
 public disclosure of an institution's CRA rating and requires that the FDIC
 provide a written evaluation of an institution's CRA performance utilizing a
 four-tiered descriptive rating system. An institution's CRA rating is
 considered in determining whether to grant charters, branches and other deposit
 facilities, relocations, mergers, consolidations and acquisitions. Performance
 less than satisfactory may be the basis for denying an application. The Bank is
 currently rated "satisfactory" under CRA.

         Insurance of Deposits

         The Bank's deposits are insured up to a maximum of $100,000 per
depositor under the Bank Insurance Fund (BIF). The Federal Deposit Insurance
Corporation Improvements Act of 1991 ("FDICIA") is applicable to depository
institutions and deposit insurance. FDICIA requires the FDIC to establish a
risk-based assessment system for all insured depository institutions. Under this
legislation, the FDIC is required to establish an insurance premium assessment
system based upon: (i) the probability that the insurance fund will incur a loss
with respect to the institution, (ii) the likely amount of the loss, and (iii)
the revenue needs of the insurance fund. In compliance with this mandate, the
FDIC has developed a matrix that sets the assessment premium for a particular
institution in accordance with its capital level and overall rating by the
primary regulator. Under the matrix as currently in effect, the assessment rate
ranges from 0 to 27 basis points of assessed deposits. The Bank is also subject
to a quarterly FICO assessment.

EMPLOYEES

         The Company is a bank holding company and has two paid employees.
Banking operations are conducted by the Bank, and as of March 31, 2001, the Bank
had 48 full-time employees and 7 part-time employees. The Bank's employees are
not represented by any collective bargaining group. The Bank considers its
relations with such employees to be good.

SPECIAL FACTORS

          THE COMMON STOCK OF THE COMPANY IS SPECULATIVE IN NATURE AND INVOLVES
A SIGNIFICANT DEGREE OF RISK. THE SPECIAL FACTORS BELOW ARE NOT LISTED IN ORDER
OF IMPORTANCE.


                                                                               6
   9
 LIMITED MARKET FOR COMMON STOCK

        The Company's Common Stock is presently thinly traded on the OTC
 Bulletin Board. The Company intends to apply to the Nasdaq Small Cap Market to
 provide quotations for its shares, however, it is not anticipated that an
 active trading market in the Common Stock will develop. Therefore, no assurance
 can be given that any active trading market will develop in the future or that
 a stockholder will otherwise be able to dispose of his or her shares of Common
 Stock. Each stockholder must be prepared to bear the economic risk of any such
 investment. See "MARKET PRICE OF AND DIVIDENDS ON REGISTRANT'S COMMON EQUITY
 AND OTHER MATTERS."

 ABSENCE OF CASH DIVIDENDS

        Various federal and state regulations restrict the payment of dividends
 by banks and bank holding companies. The Company and the Bank have never paid a
 cash dividend on their respective Common Stock. The primary source of dividends
 paid to the Company's stockholders is dividends paid to the Company by the
 Bank. It is anticipated that the Board of Directors of the Bank will continue
 to follow a policy of retaining earnings, if any, for the purpose of increasing
 the Bank's capital for the foreseeable future. Therefore, it is unlikely that
 cash dividends will be paid by the Company during the foreseeable future.
 However, the Company has paid a stock dividend every year since formation in
 1999 and anticipates the consideration of stock dividends in the future. See "
 MARKET PRICE OF AND DIVIDENDS ON REGISTRANT'S COMMON EQUITY AND OTHER MATTERS."

 EXPANSION

        The Company has experienced growth fueled by the Bank's branch expansion
 and the acquisition of large local competitors by out-of-market institutions.
 The Company expects this growth to continue. To date, the Company has not
 experienced any material problems as a result of this expansion. The Company
 believes it has in place the management and systems, including data processing
 systems, internal controls and a strong credit culture, to support continued
 growth. However, the Company's continued growth and profitability depends on
 the ability of its officers and key employees to manage such growth
 effectively, to attract and retain skilled employees and to maintain adequate
 internal controls and a strong credit culture. Accordingly, there can be no
 assurance that the Company will be successful in managing its expansion, and
 the failure to do so could adversely affect the Company's financial condition
 and results of operations.

        A natural corollary of the Company's growth, particularly its branch
 expansion strategy, is a significant increase in non-interest expense. These
 costs are associated with branch construction or acquisition and the increased
 staffing and equipment needs necessary to create the infrastructure to support
 this growth. Because the Company expects growth to continue, in part because of
 its ongoing branch expansion strategy, non-interest expenses of the Company are
 expected to rise in the future, which may reduce net income in the near term.

 ALLOWANCE FOR LOAN LOSSES

        The Bank has established an allowance for loan losses which
 management believes to be adequate to offset probable losses currently
 inherent in the Bank's existing loans. However, there is no precise method of
 predicting loan losses. There can be no assurance that any future declines in
 real estate market conditions, general economic conditions or changes in
 regulatory policies will not require the Bank to increase its allowance for
 loan losses. See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
 AND RESULTS OF OPERATIONS - Financial Condition."

 COMPETITION

        The Company faces significant competition from many other banks, savings
 institutions and other financial institutions which have branch offices or
 otherwise operate in the Company's market area. Non-bank financial
 institutions, such as securities brokerage firms, insurance companies and money
 market funds, have also recently been permitted to engage in activities which
 compete directly with traditional bank business which has also led to greater
 competition. Many of these competitors have substantially greater financial
 resources than the Company, including larger capital bases that allow them to
 attract customers seeking larger loans than the Company is able to


                                                                               7
   10
accommodate and the ability to aggressively advertise their products. There can
be no assurance that the Company and the Bank will be able to successfully
compete in the future. See "DESCRIPTION OF BUSINESS - Competition."

 ECONOMIC CONDITIONS AND RELATED UNCERTAINTIES

        Commercial banking is affected, directly and indirectly, by local,
 domestic, and international economic and political conditions, and by
 government monetary and fiscal policies. Conditions such as inflation,
 recession, unemployment, volatile interest rates, tight money supply, scarce
 natural resources, real estate values, international conflicts and other
 factors beyond the control of the Company may adversely affect the potential
 profitability of the Company. Management does not expect any particular factor
 to affect the Company's results of operations. However, a downtrend in several
 areas, such as real estate, construction and consumer spending, could have a
 material adverse impact on the Company's ability to maintain or increase
 profitability.

 FEDERAL AND STATE GOVERNMENT REGULATION

        The operations of the Company and the Bank are heavily regulated and
 will be affected by present and future legislation and by the policies
 established from time to time by various Federal and state regulatory
 authorities. In particular, the monetary policies of the Federal Reserve Board
 have had a significant effect on the operating results of banks in the past and
 are expected to continue to do so in the future. Among the instruments of
 monetary policy used by the Federal Reserve Board to implement its objectives
 is changes in the discount rate charged on bank borrowings. It is not possible
 to predict what changes, if any, will be made to the monetary policies of the
 Federal Reserve Board or to existing Federal and state legislation or the
 effect that such changes may have on the future business and earnings prospects
 of the Company.

        The Company and the Bank are subject to examination, supervision and
 comprehensive regulation by various federal and state agencies. Compliance with
 the rules and regulations of these agencies may be costly and may limit growth
 and restrict certain activities, including payment of dividends, investments,
 loans and interest rate charges, interest rates paid on deposits, and location
 of offices. The Bank is also subject to capitalization guidelines set forth in
 federal legislation. See "BUSINESS - Supervision and Regulation."

        The laws and regulations applicable to the banking industry could change
 at any time, and we cannot predict the impact of these changes on our business
 and profitability. Because government regulation greatly effects the business
 and financial results of all commercial banks and bank holding companies, the
 cost of compliance could adversely affect the Company's ability to operate
 profitably.

 DILUTION

        The Company has no present intention to issue additional stock, but may
 attempt to do so in the future if additional capital is required or useful. The
 Company has not attempted to determine whether additional capital should be
 available or the terms on which such capital might be available. The Company's
 Common Stock is not subject to any preemptive rights. Therefore, a
 stockholder's percentage ownership of the Company will be diluted if the
 Company sells additional shares of Common Stock, and as it grants stock awards,
 options or other awards to hire or retain employees. "DESCRIPTION OF
 SECURTIES-Preemptive Rights".

DEPENDENCE UPON KEY PERSONNEL

         In September 1996, the Bank's Board of Directors designated a new
management team, headed by Mr. Robert F. Mangano, President and Chief Executive
Officer, to change the direction of the Bank. The Company's and the Bank's
growth and development since that time has been largely dependent upon the
services of Mr. Mangano. The Company has a three year employment agreement with
Mr. Mangano which expires in April 2004, subject to annual renewals. The loss of
Mr. Mangano could have a material adverse effect on the Company and the Bank.


                                                                               8
   11
FORWARD LOOKING STATEMENTS

         When used in this and in future filings by the Company with the
Securities and Exchange Commission, in the Company's press releases and in oral
statements made with the approval of an authorized executive officer of the
Company, the words or phrases "will likely result," "expects," "plans," "will
continue," "is anticipated," "estimated," "project" or "outlook" or similar
expressions (including confirmations by an authorized executive officer of the
Company of any such expressions made by a third party with respect to the
Company) are intended to identify forward-looking statements. The Company wishes
to caution readers not to place undue reliance on any such forward-looking
statements, each of which speak only as of the date made. Such statements are
subject to certain risks and uncertainties that could cause actual results to
differ materially from historical earnings and those presently anticipated or
projected. Factors that my cause actual results to differ from those results
expressed or implied, include, but are no limited to, the overall economy and
the interest rate environment; the ability of customers to repay their
obligations; the adequacy of the allowance for loan losses; competition;
significant changes in accounting, tax or regulatory practices and requirements;
and technological changes. Although management has taken certain steps to
mitigate any negative effect of the aforementioned items, significant
unfavorable changes could severely impact the assumptions used and have an
adverse effect on profitability. Such risks and other aspects of the Company's
business and operations are described in "Description of the Business" and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations." The Company has no obligation to publicly release the result of any
revisions which may be made to any forward-looking statements to reflect
anticipated or unanticipated events or circumstances occurring after the date of
such statements.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

        The following discussion and analysis is intended to provide information
 about the financial condition and results of operations of the Company for the
 years ended December 31, 2000 and 1999 and for the periods ended March 31, 2001
 and 2000 and should be read in conjunction with the Financial Statements of the
 Company and related notes included elsewhere herein. Throughout the following
 sections, the Company is defined as 1st Constitution Bancorp and its wholly
 owned subsidiary, 1st Constitution Bank and its wholly owned subsidiaries, 1st
 Constitution Investment Company and FCB Asset Holdings, Inc.

OVERVIEW

         The Company's record earnings for 2000 reflect continuing momentum
across a broad range of products and services offerings. Increased lending
activity, coupled with a rise in demand deposits fueled record earnings and
balance sheet growth. The following table presents selected financial data as of
December 31, 2000 and 1999, respectively, and for the years then ended. This
table should be read in conjunction with the Company's financial statements and
the notes thereto included herein.


                                                                               9
   12


AT OR FOR THE YEARS ENDED DECEMBER 31             2000               1999
--------------------------------------------------------------------------------
                                                            
HIGHLIGHTS
     Net income                                $1,729,778         $1,446,842
     Return on average assets                       1.08%              1.03%
     Return on average equity                      13.09%             11.74%
     Net interest margin                            4.75%              4.29%

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

INCOME STATEMENT DATA
    Net interest income                        $7,167,837         $5,629,062
    Provision for loan losses                     215,875            188,875
    Non-interest income                           865,878          1,270,868
    Non-interest expenses                       5,095,732          4,425,213

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

BALANCE SHEET DATA
    Total Assets                             $178,840,375       $146,802,481
    Total Deposits                            129,193,041        117,933,572
    Total Loans                               110,631,471         84,917,615
    Shareholders' Equity                       15,220,830         12,479,498
    Intangible Assets                              16,355             33,629
    Allowance for Loan Losses                   1,132,555            941,556

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

SHARE INFORMATION*
    Earnings per share - Basic                      $1.29              $1.08
    Earnings per share - Diluted                    $1.27              $1.05
    Book value per share                           $11.37              $9.32
    Average diluted shares outstanding          1,359,937          1,380,556

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

CAPITAL RATIOS
    Total capital to risk-weighted assets          13.46%             15.14%
    Tier 1 capital to risk-weighted assets         12.53%             14.17%
    Tier 1 capital to average assets                8.61%              9.44%




*All per share data has been restated to reflect the five percent stock
dividends paid in the first quarter of fiscal 2000 and 2001.


         The Company reported earnings of $1,729,778 or $1.27 per share
(diluted) for the year ended December 31, 2000 compared to $1,446,842 or $1.05
per share (diluted) in 1999. Net income and earnings per share grew 19.6% and
21.0%, respectively, in 2000. The increase in earnings per share in 2000 is
principally attributable to increased loan originations, deposits and fee
income.

         Net income totaled $480,254 for the three months ended March 31, 2001,
an increase of 30.4% over the $368,176 for the same period in 2000. On a diluted
per share basis, net income for the first quarter of 2001 was $0.35 per share
compared to $0.27 per share for the first quarter of 2000. All per share amounts
have been restated to give effect to a 5% stock dividend declared on December
21, 2000.

         Return on average assets and return on average equity for the first
quarter of 2001 were 1.05% and 12.71%, respectively, compared to 1.02% and
11.83%, respectively, for the same 2000 period.


                                                                              10
   13
NET INTEREST INCOME

         The following tables set forth the Company's consolidated average
balances of assets, liabilities and shareholders' equity as well as interest
income and expense on related items, and the Company's average rate for the
years ended December 31, 2000 and 1999. The average rates are derived by
dividing interest income and expense by the average balance of assets or
liabilities.


                                                                              11
   14
AVERAGE BALANCE SHEETS WITH RESULTANT INTEREST AND RATES



(yields on a tax-equivalent basis)                                2000                                         1999
                                                 Average                        Average         Average                      Average
                                                 Balance        Interest          Rate          Balance        Interest        Rate
ASSETS:
                                                                                                            
Federal Funds Sold/Short-Term Investments         $3,758,186        $240,055          6.39%      $3,426,114       $168,684    4.92%
Investment Securities:
U.S. Treasury Bonds                                  494,042          25,592          5.18%         835,475         46,620    5.58%
    Collateralized Mortgage Obligations           45,961,785       3,104,238          6.75%      39,076,271      2,493,490    6.38%
    States and Political Subdivisions              2,184,257         146,911          6.73%       1,582,653        107,725    6.81%
    Total                                         48,640,084       3,276,741          6.74%      41,494,399      2,647,835    6.38%

Loan Portfolio:
    Commercial                                    25,892,635       2,809,913         10.85%      21,115,219                   9.56%
                                                                                                                 2,019,239

    Installment                                   15,158,706       1,179,061          7.78%      13,542,197                   7.53%
                                                                                                                 1,020,378

    Commercial Mortgages and Construction         34,840,215       3,062,187          8.79%      30,339,251                   8.25%
       Wholesale                                                                                                 2,503,163
    Residential Mortgages and Construction        17,690,917       1,411,992          7.98%      17,263,568                   7.61%
       Retail                                                                                                    1,313,025
    All Other Loans                                5,889,591         859,934         14.60%       4,885,578                  10.14%
                                                                                                                   495,192

    Total                                         99,472,064       9,323,088          9.37%      87,145,813      7,350,998    8.44%

         TOTAL INTEREST-EARNING ASSETS          $151,870,334     $12,839,884          8.45%    $132,066,326    $10,167,517    7.70%

Allowance for Loan Losses                        (1,029,538)
                                                                                                  (871,581)

Cash and Due From Bank                             5,610,092
                                                                                                  5,954,894

Other Assets

                                                   3,513,307                                      2,644,170
          TOTAL ASSETS                          $159,964,195                                   $139,793,809
LIABILITIES AND SHAREHOLDERS' EQUITY:
Interest-Bearing Liabilities:
    Money Market and NOW Accounts                $33,113,533        $897,502          2.71%     $28,862,160       $840,587    2.91%
    Savings Accounts                              10,600,178         288,724          2.72%       9,956,583        271,485    2.73%
    Certificates of Deposit                       43,590,728       2,533,022          5.81%      43,300,649      2,348,076    5.42%
    Certificates of Deposit of $100,000 and        8,446,002         511,190          6.05%       6,969,581        367,723    5.28%
       Over

    Federal Funds Purchased/Other Borrowed        23,688,305       1,393,962          5.88%      14,309,202        675,645    4.72%
       Funds

     TOTAL INTEREST-BEARING LIABILITIES         $119,438,746      $5,624,400          4.71%    $103,398,174     $4,503,516    4.36%

              NET INTEREST SPREAD                                                     3.74%                                   3.34%

Demand Deposits                                   25,596,993                                     21,842,138
Other Liabilities                                  1,715,203                                      2,232,419
Total Liabilities                                146,750,942                                    127,472,731
Shareholders' Equity                              13,213,254                                     12,321,077
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY      $159,964,196                                   $139,793,809

            NET INTEREST MARGIN                                   $7,215,484          4.75%                     $5,664,000    4.29%

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





                                                                             12

   15

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

AVERAGE BALANCE SHEETS WITH RESULTANT INTEREST AND RATES
--------------------------------------------------------------------------------


(yields on a tax-equivalent basis)                           Three months ended March 31, 2001
                                                   ----------------------------------------------------
                                                        Average                               Average
                                                        Balance            Interest             Rate
                                                   ----------------------------------------------------
                                                                                 
ASSETS
Fed funs Sold/Short Term Investments                   $4,842,594           $59,140             4.95%
Investment Securities:
   U.S. Treasury Bonds                                    499,489             6,358             5.16%
   Collateralized Mortgage Obligations                 54,479,932           917,510             6.74%
   States and Political Subdivisions                    2,749,251            46,699             6.79%
                                                   ----------------------------------------------------
   Total                                               57,728,672           970,567             6.73%

Loan Portfolio:
   Commercial                                          24,759,297           716,520            11.74%
   Installment                                         15,441,222           300,156             7.88%
   Commercial Mortgages &
     Construction Wholesale                            49,327,016         1,026,055             8.44%
   Residential Mortgage &
     Construction Retail                               18,714,433           375,309             8.13%
   All Other Loans                                      7,313,061           202,460            11.07%
                                                   ----------------------------------------------------
   Total                                              115,555,029         2,620,503             9.20%
                                                   ----------------------------------------------------

       TOTAL INTEREST-EARNING ASSETS                  178,126,295         3,650,210             8.31%
                                                                                          =============

Allowance for Loan Losses                             (1,166,649)
Cash and Due form Bank                                  5,681,361
Other Assets                                            3,045,830
                                                   ---------------
               TOTAL ASSETS                          $185,686,837
                                                   ===============

Interest-Bearing Liabilities:
   Money Market and NOW Accounts                      $32,987,168          $239,368             2.94%
   Savings Accounts                                    10,515,075            70,139             2.71%
   Certificates of Deposit                             48,583,317           740,488             6.18%
   Certificates of Deposit of $100,000 and
     Over                                              17,318,100           255,690             5.99%
   Fed Funds Purchases/Other Borrowed Funds            28,769,902           371,499             5.24%
                                                   ----------------------------------------------------

    TOTAL INTEREST-BEARING LIABILITIES                138,173,562         1,677,184             4.92%
                                                   ====================================================

            NET INTEREST SPREAD                                                                 3.39%
                                                                                          =============

Demand Deposits                                        29,532,862
Other Liabilities                                       2,650,325
                                                   ---------------
Total Liabilities                                     170,356,749
Shareholder's Equity                                   15,330,088
                                                   ---------------
Total Liabilities and Shareholders' Equity
                                                      185,686,837
                                                   ===============

            NET INTEREST MARGIN                                          $1,973,026             4.49%
                                                                      =================================


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



(yields on a tax-equivalent basis)                           Three months ended March 31, 2000
                                                   ----------------------------------------------------
                                                         Average                               Average
                                                         Balance           Interest              Rate
                                                   ----------------------------------------------------
                                                                                 
ASSETS
Fed funs Sold/Short Term Investments                    $2,871,436           $43,186             6.03%
Investment Securities:
   U.S. Treasury Bonds                                     492,292             6,391             5.21%
   Collateralized Mortgage Obligations                  43,996,055           728,785             6.63%
   States and Political Subdivisions                     1,579,205            26,866             6.80%
                                                   ----------------------------------------------------
   Total                                                46,067,552           762,042             6.62%

Loan Portfolio:
   Commercial                                           25,266,467           634,937            10.08%
   Installment                                          13,835,794           259,237             7.52%
   Commercial Mortgages &
     Construction Wholesale                             29,319,867           617,788             8.45%
   Residential Mortgage &
     Construction Retail                                14,058,778           264,057             7.53%
   All Other Loans                                       5,421,311           288,612            14.60%
                                                   ----------------------------------------------------
   Total                                                87,902,217         2,064,631             9.42%
                                                   ----------------------------------------------------

       TOTAL INTEREST-EARNING ASSETS                   136,841,205         2,869,859             8.41%
                                                                                          =============

Allowance for Loan Losses                                (967,750)
Cash and Due form Bank                                   5,614,183
Other Assets                                             3,240,383
                                                   ---------------
               TOTAL ASSETS                           $144,728,021
                                                   ===============

Interest-Bearing Liabilities:
   Money Market and NOW Accounts                       $27,449,921          $168,484             2.46%
   Savings Accounts                                     10,427,937            68,837             2.65%
   Certificates of Deposit                              43,748,762           586,939             5.38%
   Certificates of Deposit of $100,000 and
     Over                                                8,535,003           110,508             5.19%
   Fed Funds Purchases/Other Borrowed Funds             17,876,675           246,081             5.52%
                                                   ----------------------------------------------------

    TOTAL INTEREST-BEARING LIABILITIES                 108,038,298         1,180,849             4.38%
                                                   ====================================================

            NET INTEREST SPREAD                                                                  4.03%
                                                                                          =============

Demand Deposits                                         22,665,847
Other Liabilities                                        1,501,762
Total Liabilities                                      132,205,907
Shareholder's Equity                                    12,522,114
                                                   ---------------
Total Liabilities and Shareholders' Equity
                                                       144,728,021
                                                   ===============

            NET INTEREST MARGIN                                           $1,689,010             4.95%
                                                                      =================================


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


                                                                              13
   16



-----------------------------------------------------------------------------------------------------------------------------------
Rate/Volume Table                                          Amount of Increase (Decrease)

                                                         Twelve  Months Ended December 31,
                                                                 2000 versus 1999
                                                                 Due to Change in:
                                                        ---------------------------------------
(Tax-equivalent basis)                                   Volume         Rate        Total
                                                        ---------    ---------    ---------
                                                                         
Interest Income:
   Loans:
      Commercial                                        $ 493,046    $ 297,628    $ 790,674
      Installment                                         123,555       35,128      158,683
      Commercial Mortgages and Construction- Wholesale    385,409      173,615      559,024
      Residential Mortgages and Construction- Retail       34,038       64,929       98,967
      All Other Loans                                     128,379      236,363      364,742
-----------------------------------------------------------------------------------------------
           Total loans                                  1,164,427      807,664    1,972,090
-----------------------------------------------------------------------------------------------
   Investment Securities:
      U.S. Treasury Bonds                                 (18,014)      (3,014)     (21,028)
      Collateralized mortgage obligations                 455,583      155,165      610,748
      States and political subdivisions                    40,576       (1,390)      39,186
-----------------------------------------------------------------------------------------------
           Total Investment Securities                    478,145      150,761      628,906
-----------------------------------------------------------------------------------------------
   Federal Funds Sold / Short-Term Investments             17,459       53,912       71,371
-----------------------------------------------------------------------------------------------
           Total Interest Income                        1,660,031    1,012,337    2,672,367
-----------------------------------------------------------------------------------------------


Interest Expense:
      Money Market and NOW Accounts                       116,817      (59,902)      56,915
      Savings Accounts                                     18,075         (836)      17,239
      Certificates of Deposit                              15,957      168,988      184,945
      Certificates of Deposit of $100,000 And Over         85,892       57,575      143,467
      Federal Funds Purchased / Other Borrowed Funds      516,150      202,167      718,317
-----------------------------------------------------------------------------------------------
           Total interest expense                         752,891      367,991    1,120,883
-----------------------------------------------------------------------------------------------


Net Interest Income                                     $ 907,140    $ 644,346    $1,551,484
                                                        =======================================



                                                                              14
   17


==================================================================================================================
RATE/VOLUME TABLE                                                       Amount of Increase/(Decrease)
                                                                    March 31, 2001 versus March 31, 2000
                                                                               Due to Change in:
(Tax-equivalent basis)                                          Volume                Rate                Total
                                                              ----------           ----------           ----------
                                                                                               
Interest Income:
   Loans:
     Commercial                                                ($12,781)             $94,363              $81,582
     Installment                                                 29,326               11,595               40,921
     Commercial Mortgages & Construction-Wholesale              409,000                (733)              408,267
     Residential Mortgages and Construction-Retail               88,903               22,349              111,252
     All Other Loans                                             18,406             (104,558)             (86,152)
-----------------------------------------------------------   ----------           ----------           ----------
           Total Loans                                          532,854               23,016              555,870
-----------------------------------------------------------   ----------           ----------           ----------
Investment Securities:
   U.S. Treasury Bonds                                               94                 (127)                 (33)
   Collateralized Mortgage Obligations                          175,198               13,527              188,725
   States and Political Subdivisions                             19,872                  (39)              19,833
-----------------------------------------------------------   ----------           ----------           ----------
           Total Investment Securities                          195,164               13,361              208,525
-----------------------------------------------------------   ----------           ----------           ----------
Federal Funds Sold/Short-Term Investments                        26,711              (10,758)              15,953
-----------------------------------------------------------   ----------           ----------           ----------
           Total Interest Income                                754,729               25,619              780,348
-----------------------------------------------------------   ----------           ----------           ----------

Interest Expense:
   Money Market and NOW Accounts                                 35,999               34,884               70,883
   Savings Accounts                                                 157                1,145                1,302
   Certificates of Deposit                                       65,537               88,010              153,547
   Certificates of Deposit of $100,000 and Over                 121,037               24,145              145,182
   Federal Funds Purchased/Other Borrowed Funds                 137,932              (12,514)             125,418
-----------------------------------------------------------   ----------           ----------           ----------
           Total Interest Expense                               360,662              135,670              496,332
-----------------------------------------------------------   ----------           ----------           ----------

Net Interest Income                                            $394,067            ($110,051)            $284,016
-----------------------------------------------------------   ==========           ==========           ==========

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


         Net interest income, the Company's largest and most significant
component of operating income, is the difference between interest and fees
earned on loans and other interest earning assets, and interest paid on deposits
and borrowed funds. Net interest income also depends upon the relative amount of
interest-earning assets, interest-bearing liabilities, and the interest rate
earned or paid on them. Net interest income represented 89.2% of the Company's
net revenues in 2000 and 81.6% of net revenues in 1999.

         The Company's net interest income totaled $7,167,837 in 2000, an
increase of 27.3% from the $5,629,062 reported in 1999. As indicated in the
Rate/Volume Table, the principal factor contributing to the 2000 increase in net
interest income was an increase in the tax-equivalent interest income of
$2,672,367 resulting from increased loan and investment securities volumes. This
was supplemented by increases in both loan and investment securities yields due
to the higher interest rate environment in 2000.

         Average interest-earning assets increased by $19,804,008 or 15.0% for
2000 primarily as a result of increases of $12,326,251 in loans and $7,145,685
in investment securities. Led by commercial loans, the Company's average loan
portfolio grew by 14.1% and loan yields averaged 9.37% in 2000 or 93 basis
points higher than 1999. This increase was primarily the result of 2000 loan
growth at higher yields amid a rising interest rate environment for the majority
of the year. The Company's average investment securities portfolio grew 17.2%,
and the yield on that portfolio increased 36 basis points when comparing 2000 to
1999. Overall, the yield on interest-earning assets increased 75 basis points to
8.45% in 2000 from 7.70% in 1999.

         Interest expense was $5,624,400 for 2000, an increase of $1,120,884 or
24.9% from $4,503,516 a year ago. The increase in interest expense for the
comparable period is principally attributable to a rising interest rate
environment combined with higher levels of money market and NOW deposits and
other borrowed funds. Certificates of deposit of $100,000 and over were
aggressively priced throughout 2000 to contribute in the funding of loan growth.
The cost on these deposits increased 77 basis points in 2000 from 1999. Average
interest-bearing liabilities rose 15.5% in 2000 from 1999. The cost of total
interest-bearing liabilities increased 35 basis points to 4.71% in 2000 from
4.36% in 1999.

         Changes in net interest income and net interest margin result from the
interaction between the volume and composition of earning assets,
interest-bearing liabilities, related yields, and associated funding costs. The
Rate/Volume table demonstrates the impact on net interest income of changes in
the volume of interest-earning assets and interest-bearing liabilities and
changes in interest rates earned and paid.

         While the Company seeks to fund asset growth with lower cost savings,
money market, interest bearing checking and non-interest bearing demand
deposits, this is not always achievable, as asset growth rates can exceed the
growth rate in these deposit types. To attract lower cost deposits to fund asset
growth, management has continued to aggressively market certain lower costing
products and management anticipates that, over time, these products should
result in lower cost core deposits providing a higher percentage of new funding
than has recently been experienced. However, the ability of the Company to lower
the cost of interest bearing liabilities is dependent on market conditions.

         The Company's net interest income for the first three months of 2001
was $1,957,879, an increase of $227,582 or 16.5% from net interest income of
$1,680,297 for the first three months of 2000. As indicated in the Rate/Volume
Table, the principal factor contributing to this increase was an increase in the
tax-equivalent interest income of $780,348, resulting from increased loan and
investment securities volumes. Offsetting this increase was a $496,332 increase
in interest expense. This increase in interest expense was primarily due to both
higher average balances of certificates of deposit and other borrowed funds and
higher rates on most liability categories.

         The Company's net interest margin (tax-equivalent basis), which is net
interest income divided by average interest earning assets, was 4.49% for the
three month period ended March 31, 2001, a 46 basis point or 9.3% decline
compared to 4.95% for the three month period ended March 31, 2000. The principal
factor causing the decrease in the Company's net interest margin was the sharp
decline in market interest rates during the first quarter of 2001. This resulted
in yields on short-term investments and floating rate loans tied to the prime
rate to decline more quickly than the Company's interest bearing liabilities. As
a result of the interest rate movement, the yield on the Company's total
interest earning assets declined 10 basis points and the cost of interest
bearing liabilities increased 54 basis points compared to the prior year period,
as depositors shifted funds from lower yielding money market and savings
accounts to higher yielding certificates of deposit accounts.





                                                                              15
   18

         The net interest margin (tax equivalent basis), which is net interest
income divided by average interest-earning assets, was 4.75% in 2000 compared
with 4.29% in 1999. The increase in the net interest margin resulted from those
factors discussed previously.

         Average non-interest bearing demand deposits increased 17.2% to
$25,596,993 in 2000 from $21,842,138 in 1999. Business checking accounts and
expanding new business relationships have generated most of this increase.
Throughout the comparative periods, increases in average non-interest bearing
deposits contributed to the increases in net interest income.

NON-INTEREST INCOME

         Non-interest income amounted to $865,878 in 2000 compared to $1,270,868
the prior year, a decrease of $404,990 or 31.9%.

         Service charges on deposit accounts represent the largest single source
of non-interest income. Service charge revenues in 2000 totaled $326,441, a
decrease of 27.8% compared to $451,829 in 1999. This component of non-interest
income represented 37.7% and 35.6% of the total non-interest income in 2000 and
1999, respectively. Service charge income decreased in 2000 principally due to
the decrease in income from overdraft fees. The Company attributes the decrease
to pricing initiatives instituted in 2000. Management continues to utilize a
strategy of requiring compensating balances from its commercial customers. Those
who meet balance requirements are not assessed service charges.

         The Company also generates non-interest income from a variety of
fee-based services. These include safe deposit rentals, wire transfer service
fees and Automated Teller Machine fees for non-customers. Deposit and service
fee charges are monitored annually by management to reflect current costs amid
the Company's competitive market.

         Gains on sales of loans, net, decreased in 2000 to $285,681 from
$600,628 in 1999. The rising interest rate environment that existing during 2000
decreased the volume of mortgage loan originations and subsequent secondary
market mortgage loan sales. In 1999, a lower rate environment existed that
resulted in the reported gains on loan sales for those years.

         The Company recorded net securities gains of $26,247 and $17,149 in
2000 and 1999, respectively. The gain in 2000 is primarily the result of a
modest portfolio restructuring in the last quarter of 2000. The purpose was to
improve the Company's longer-term interest rate risk position.

         Non-interest income was $278,936 for the three months ended March 31,
2001, an increase of $129,825 or 87.1%, compared to non-interest income of
$149,111 for the same period in 2000. The increase was due primarily to gains on
sale of loans held for sale which increased by $91,749 over the same period of
2000.

         Gain on sale of loans held for sale for the three months ended March
31, 2001 was $115,016 compared to $23,267 for the three months ended March 31,
2000. In January 2001, the Company added four full-time mortgage loan
originators in an effort to increase loan origination and secondary market sales
volumes. During 2000, the Company engaged non-employee contractors for this
service. During the first quarter of 2001, the volume of loans sold in the
secondary market amounted to $12,089,741 and resulted in the reported gain of
$115,016 compared to total loan sales volume of $4,117,807 and reported gain of
$23,267 for the comparable period of 2000.

NON-INTEREST EXPENSE

         Twelve Months Ended December 31, 2000 Compared to December 31, 1999

         Non-interest expense totaled $5,095,732 in 2000, an increase of
$670,519 or 15.2%, compared to $4,425,213 in 1999. The largest increase in
non-interest expense in 2000 compared to 1999 was in salaries and


                                                                              16
   19
employees benefits. To a lesser extent, occupancy, and other non-interest
expense also reflect increases for the comparable periods.

         Salaries and employee benefits, which represents the largest portion of
non-interest expense, increased $272,216 in 2000, to $2,510,713, or 12.2% over
1999. During 2000, an increase in staffing levels was necessary to support the
Company's strong balance sheet growth and additional branches. Also contributing
to the increase were annual merit salary increases. Staffing costs, not
including benefits, rose 19.1% in 2000 compared to 1999. Salaries and employee
benefits as a percent of average assets were 1.57% in 2000 and 1.60% in 1999.

         During 2000, net occupancy expense increased $119,283 to $709,169 from
$589,886 reported in 1999. The increase in occupancy expenses in 2000 compared
to 1999 was due primarily to a full year's operating expenses associated with
the Bank's Hamilton, Mercer County branch office. In October 1999, the Bank
occupied and began lease payments on this full service branch facility. The
occupancy expense component of total non-interest expense has remained constant
as a percentage of average assets at 0.4% in 2000 and 1999, respectively.

         Equipment expenses increased $43,918 or 18.1% to $286,632 in 2000 from
$242,714 in 1999. Equipment expense includes depreciation on furniture and
equipment as well as maintenance on that equipment. Throughout 1999 management
upgraded equipment in preparation for Year 2000 and increased processing
capability to enhance productively. The Company's enhanced technology has
allowed management to further diversify business and consumer product lines.

         Marketing expenses increased by $17,487, or 9.2% in 2000 to $208,294,
compared to $190,807 in 1999. In 2000, marketing efforts were concentrated on
advertising to generate deposits to support continuing asset growth in addition
to the Company's emphasis on participation in community activities. The
Company's entry into Hamilton, Mercer County in 1999 resulted in additional
marketing costs to enhance the Company's profile in a new market.

         The Company's ratio of non-interest expense to average assets amounted
to 3.18% for 2000 compared to 3.16% for 1999.

         An important industry productivity measure is the efficiency ratio. The
efficiency ratio is calculated by dividing total operating expenses by net
interest income and other income. An increase in the efficiency ratio indicates
that more resources are being utilized to generate the same or greater volume of
income, while a decrease would indicate a more efficient allocation of
resources. The Company's efficiency ratio decreased in 2000 to 63.4% compared to
64.1% in 1999.

         The following table presents the major components of non-interest
expense for the years indicated.



================================================================================
NON-INTEREST EXPENSES
                                                     2000                1999
                                                  -----------------------------
                                                               
Salaries and employee benefits                    $2,510,713         $2,238,497
Occupancy expense                                    709,169            589,886
Equipment expense                                    286,632            242,714
Marketing                                            208,294            190,807
Computer services                                    415,627            314,970
Regulatory, professional and other fees              304,263            206,720
Office expense                                       255,387            233,908
All other expenses                                   405,647            407,711
                                                     -------            -------

--------------------------------------------------------------------------------
                                Total             $5,095,732         $4,425,213
                                                  ----------         ----------
================================================================================


         Three Months Ended March 31, 2001 Compared to March 31, 2000

         Non-interest expense totaled $1,418,736 for the first three months of
2001, an increase of $215,204 or 17.9%, compared to $1,203,532 for the same
period in 2000. The largest increase in non-interest expense was in salaries and
employee benefits. To a lesser extent, occupancy and other operating expenses
also reflect increases for the first quarter of 2001 compared to 2000.


                                                                              17
   20
         The following table presents the major components of non-interest
expenses for the periods indicated.



================================================================================
NON-INTEREST EXPENSES
                                                  Three months ended March 31,
                                                    2001               2000
                                                ------------       ------------
                                                             
Salaries and employee benefits                     $750,192           $619,505
Occupancy expense                                   181,914            171,888
Equipment expense                                    70,465             75,150
Marketing                                            42,926             53,372
Computer services                                   118,067             92,683
Regulatory, professional and other fees              72,620             70,777
Office expense                                       82,409             62,217
All other expenses                                  100,143             57,940
                                                ------------       ------------
                               Total             $1,418,736         $1,203,532
                                                ============       ============

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


         Salaries and employee benefits increased $130,687 or 21.1% to $750,192
for the three months ended March 31, 2001 compared to $619,505 for the three
months ended March 31, 2000. Salary expense increased $122,545 or 22.3%
reflecting the increase in staffing for the mortgage loan origination function
plus normal annual salary increases. The increase in salaries and employee
benefits in the first quarter of 2001 accounted for 60.7% of the total increase
in non-interest expense when compared to the same period in 2000.

         The Company's ratio of non-interest expense to average assets decreased
to 3.10% for the first quarter of 2001 compared to 3.33% for the first quarter
of 2000. The Company's efficiency ratio decreased to 63.4% for the first three
months of 2001 compared to a ratio of 65.8% for the first three months of 2000.


FINANCIAL CONDITION

INTEREST-EARNING ASSETS AND INTEREST-BEARING LIABILITIES

         December 31, 2000 Compared with December 31, 1999

         Average interest-earning assets totaled $151,870,334 in 2000, an
increase of $19,804,008, or 15.0%, compared to 1999, reflecting growth in the
loan and investment securities portfolios. Loans increased $12,326,251, or
14.1%, to average $99,472,064, while investment securities increased $7,145,685,
or 17.2%, to average $48,640,084. The growth in interest-earning assets was
funded by increases in money market and NOW accounts, demand deposits, other
borrowed funds and shareholders' equity.

         As a result of interest rates rising in the latter part of 1999 and
continuing to rise through most of the year 2000, the annual average rate earned
on interest-earning assets increased 75 basis points from 7.70% in 1999 to 8.45%
in 2000.

         Average interest-bearing liabilities totaled $119,438,746 in 2000, an
increase of $16,040,572, or 15.5%, compared to 1999. The increase resulted
primarily from growth in money market and NOW accounts and Other Borrowed Funds.
The average balance of money market and NOW accounts increased $4,251,373, or
14.7%, to $33,113,533. The average balance of Other Borrowed Funds increased
$9,379,104, or 65.5%, to $23,688,305 in 2000 primarily due to an increase in
Federal Home Loan Bank ("FHLB") borrowings. The average interest rate paid on
interest-bearing liabilities increased 35 basis points to 4.71% in 2000.


                                                                              18
   21
         March 31, 2001 Compared with December 31, 2000

         Total consolidated assets at March 31, 2001 totaled $207,151,954, an
increase of $28,311,579 or 15.8% compared to $178,840,375 at December 31, 2000.
The growth in the Company's asset base during the first three months of 2001 was
primarily due to increases in cash and cash equivalents, securities available
for sale and the loan portfolio. These increases in assets were the result of a
significant increase in total deposits at March 31, 2001. Total deposits
increased by $23,071,455 or 17.8% to $152,264,496 at March 31, 2001 compared to
$129,193,041 at December 31, 2000.

         Cash and Cash Equivalents At March 31, 2001, cash and cash equivalents
totaled $20,898,312 compared to $7,539,966 at December 31, 2000. Cash and cash
equivalents at March 31, 2001 consisted of cash and due from banks of
$12,041,030 and Federal funds sold/short term investments of $8,857,282. The
corresponding balances at December 31, 2000 were $6,839,966 and $700,000,
respectively. The higher balances of cash and cash equivalents at March 31, 2001
were primarily due to increased interest bearing deposit balances raised to fund
loan growth and manage the Company's liquidity position.

SECURITIES

         December 31, 2000 Compared with December 31, 1999

         The Company's investment securities portfolio amounted to $57,041,246,
or 31.9% of total assets at December 31, 2000 compared to $45,743,973, or 31.2%
of total assets at December 31, 1999. On an average balance basis, the
investment securities portfolio represented 32.0% of average interest-earning
assets for the year ended December 31, 2000 compared to 31.4% for the year ended
December 31, 1999. The average yield earned on the portfolio was 6.74% in 2000,
an increase of 36 basis points from 6.38% earning in 1999.

         Securities available for sale are investments that may be sold in
response to changing market and interest rate conditions or for other business
purposes. Securities available for sale consist primarily of U.S. Government and
Federal agency securities as well as mortgage-backed securities. Activity in
this portfolio is undertaken primarily to manage liquidity and interest rate
risk and to take advantage of market conditions that create economically more
attractive returns. At December 31, 2000, available-for-sale securities amounted
to $48,537,571, an increase of $11,185,382, or 29.9%, from year-end 1999. The
largest component of the portfolio, U.S. Government and Federal agency
securities, amounted to $45,677,219 at December 31, 2000, compared to
$18,726,883 at year-end 1999.

         Sales of securities available for sale generated a gain of $26,247 in
2000, compared to a gain of $17,149 in 1999. Maturities of securities available
for sale amounted to $1,948,157 in 2000 and $7,283,842 in 1999. At December 31,
2000, the portfolio had a reduced level of net unrealized losses of $254,618,
compared to net unrealized losses of $1,822,471 at the end of the prior year as
a result of increasing interest rates in the latter part of 1999 that continued
into 2000. These unrealized losses are reflected net of tax in shareholders'
equity as other comprehensive income or loss.

         Securities held to maturity, which are carried at amortized historical
cost, are investments for which there is the positive intent and ability to hold
to maturity. The held-to-maturity portfolio consists primarily of U.S.
Government and Federal agency securities. At December 31, 2000, securities held
to maturity totaled $8,503,675, an increase of $111,891, or 1.3%, from
$8,391,784 the prior year. The market value of the held-to-maturity portfolio at
year-end 2000 was $8,528,995, resulting in a net unrealized gain of $25,320.


                                                                              19
   22
         March 31, 2001 Compared to December 31, 2000

         Information relative to the Company's securities portfolio at March 31,
2001, is as follows:



=======================================================================================================================
                                                                                             Gross
                                                      Amortized      Gross Unrealized      Unrealized       Estimated
              March 31, 2001                            Cost              Gains              Losses        Market Value
------------------------------------------------     -----------     ----------------     ------------     ------------
                                                                                               
Available for sale -
   U.S. Treasury securities and obligations of
     U.S. Government corporations and agencies       $36,551,568              $44,126          $65,193      $36,530,501

   Mortgage backed securities                         15,236,782               76,918              861       15,312,839

   FHLB stock and other securities                     1,980,375                   --               --        1,980,375
                                                     -----------             --------          -------      -----------

                                                     $53,768,725             $121,044          $66,054      $53,823,715
                                                     ===========             ========          =======      ===========

Held to maturity -

   U.S. Treasury securities and obligations of
     U.S. Government corporations and agencies        $4,591,199              $67,172          $15,851       $4,642,520

   Mortgage backed securities                          3,694,955               62,819              138        3,757,636
                                                     -----------             --------          -------      -----------

                                                      $8,286,154             $129,991          $15,989       $8,400,156
                                                     ===========             ========          =======      ===========

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


         Securities represented 30.0% of total assets at March 31, 2001, and
31.9% at December 31, 2000. Total securities increased $5,068,623 or 8.9% at
March 31, 2001 to $62,109,869 compared to $57,041,246 at year-end 2000.

         Securities available for sale totaled $53,823,715 at March 31, 2001, an
increase of $5,286,144 or 10.9% from year-end 2000. During the first quarter of
2001, $7,301,249 of securities available for sale were purchased, (predominantly
mortgage backed securities) and funded by deposit generation and calls and
maturities of securities held to maturity and securities available for sale.

         Securities held to maturity totaled $8,286,154 at March 31, 2001, a
decrease of $217,521 or 2.6% from year-end 2000. This decline in held to
maturity securities was a result of calls and maturities and their subsequent
reinvestment in the securities available for sale portfolio.

         The net unrealized gain on securities available for sale was $54,990 at
March 31, 2001 compared to a net unrealized loss of $254,618 at December 31,
2000. The net unrealized gain, net of tax effect, was $36,294 as reported in
accumulated other comprehensive income/(loss) in Shareholders' Equity at March
31, 2001, and the net unrealized loss, net of tax effect of $168,048 was
reported at December 31, 2000. The change from net unrealized loss to net
unrealized gain on securities available for sale is primarily due to the changes
in interest rates between December 31, 2000 and March 31, 2001.


                                                                              20
   23
         The amortized cost, estimated market value and average yield of debt
securities at March 31, 2001, by contractual maturity, are shown below. Expected
maturities will differ from contractual maturities because borrowers may have
the right to call or prepay obligations with or without call or prepayment
penalties.



===================================================================================================
SECURITIES PORTFOLIO
                                                  Amortized         Estimated
                                                    Cost           Market Value      Average Yield
                                                 -----------       ------------      -------------
                                                                            
Maturity Range:
    Due in one year or less                       $4,890,146        $4,894,526               5.22%
    Due after one year through five years          7,301,197         7,357,919               6.48%
    Due after five years through ten years        24,853,269        25,018,943               6.29%
    Due after ten years                           25,007,383        24,952,483               6.59%
                                                 -----------       -----------       -------------

           Total                                 $62,051,995       $62,223,871               6.36%
                                                 -----------       -----------       -------------

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


LOANS

         December 31, 2000 Compared with December 31, 1999

         The loan portfolio, which represents the Company's largest asset, is a
significant source of both interest and fee income. Elements of the loan
portfolio are subject to differing levels of credit and interest rate risk. The
Company's primary lending focus continues to be commercial loans, owner-occupied
commercial mortgage loans and tenanted commercial real estate loans. Total loans
averaged $99,472,064 during 2000, an increase of $12,326,251, or 12.4%, compared
to an average of $87,145,813 in 1999. Growth in the average loan portfolio
balance was generated by increases of $4,777,416, or 22.6% in commercial loans
and $4,500,964, or 14.8%, in commercial mortgage and construction wholesale
loans. At December 31, 2000, total loans amounted to $110,631,471 compared to
$84,917,615 the prior year, an increase of $25,713,856 or 30.3%. The average
yield earned on the loan portfolio was 9.37% in 2000 compared to 8.44% in 1999,
an increase of 93 basis points. This increase is primarily due to the higher
interest rate environment in 2000.

         Commercial loans averaged $25,892,635 for 2000, an increase of 22.6%
compared to 1999. Commercial loans are made to small to middle market businesses
and are typically working capital loans used to finance inventory, receivables
or equipment needs. These loans are generally secured by business assets of the
commercial borrower. The average yield on the commercial loan portfolio
increased 129 basis points to 10.85% in 2000 from 9.56% the prior year. The
increased yield on this portfolio is primarily due to the higher interest rate
environment that existed throughout most of 2000, especially the higher average
prime rate, and competitive pricing.

         Commercial mortgages and construction wholesale loans averaged
$34,840,215 for 2000, an increase of 14.8% compared to 1999. Generally, these
loans represent owner-occupied or investment properties and complement a broader
commercial relationship with the borrower. These loans are strictly underwritten
with advances made only after work is completed and inspected by qualified
professionals. The average yield on the commercial mortgages and construction
wholesale loan portfolio increased 54 basis points to 8.79% from 8.25% the prior
year.

         Residential mortgages and construction retail loans averaged
$17,690,917 for 2000, an increase of 2.5% compared to 1999. These loans consist
primarily of residential mortgage loans, home equity loans and business loans
secured by residential real estate. The average yield on this portfolio
increased 37 basis points to 7.98% for 2000 from 7.61% the prior year.


                                                                              21
   24
         March 31, 2001 Compared with December 31, 2000

         The following table sets forth the classification of loans by major
category at March 31, 2001 and December 31, 2000.



======================================================================================================
LOAN PORTFOLIO COMPOSITION                     March 31, 2001                  December 31, 2000
                                                              %                                 %
          Component                        Amount          of total          Amount          of total
----------------------------------     -------------      ----------      ------------      ----------
                                                                                
Construction loans                       $23,026,420         19.7%         $17,957,852         16.2%
Residential real estate loans             14,007,870         12.0%          14,854,583         13.4%
Commercial and industrial loans           57,468,855         49.1%          54,974,300         49.7%
Loans to individuals                      14,892,365         12.7%          14,767,100         13.3%
Lease financing                            7,422,253          6.3%           7,809,845          7.1%
All other loans                              300,687          0.2%             267,791          0.3%
                                       -------------      ----------      ------------      ----------

                                        $117,118,450        100.0%        $110,631,471         100.0%
                                        ============        ======        ============         ======

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


         The loan portfolio increased $6,486,979 or 5.9% at March 31, 2001 to
$117,118,450 from $110,631,471 at December 31, 2000. The Company's lending focus
continues to be on commercial and industrial loans and construction loans. The
ability of the Company to enter into larger loan relationships and management's
philosophy of relationship banking are key factors in continued loan growth.
Strong competition from both bank and non-bank competitors could result in
comparatively lower yields on new and established lending relationships. The
ultimate collectability of the loan portfolio and the recovery of the carrying
amount of real estate are subject to changes in the Company's market region's
economic environment and real estate market.

         The following table provides information concerning the interest rate
sensitivity of the Company's commercial and industrial loans and construction
loans at March 31, 2001.



======================================================================================================
Loan Interest Rate Sensitivity
March 31, 2001
                                            Within         After One        After
                                             One           But Within        Five            Total
        Maturity Range                       Year          Five Years       Years
----------------------------------        -----------      -----------     ----------      -----------
                                                                               
Commercial and industrial loans           $29,405,226      $26,987,602     $1,076,027      $57,468,855

Construction loans                         22,636,405          390,015              0       23,026,420
                                          -----------      -----------     ----------      -----------

               Total                      $52,041,631      $27,377,617     $1,076,027      $80,495,275
                                          ===========      ===========     ==========      ===========

             Type
----------------------------------
Fixed rate loans                           $7,351,306       $6,746,900             $0      $14,098,206

Floating rate loans                        44,690,325       20,630,717      1,076,027      $66,397,069
                                          -----------      -----------     ----------      -----------

               Total                      $52,041,631      $27,377,617     $1,076,027      $80,495,275
                                          ===========      ===========     ==========      ===========
======================================================================================================



                                                                              22
   25
NON-PERFORMING ASSETS

         Non-performing assets consist of non-performing loans and other real
estate owned. Non-performing loans are composed of (1) loans on a non-accrual
basis, (2) loans which are contractually past due 90 days or more as to interest
and principal payments but have not been classified as non-accrual and (3) loans
whose terms have been restructured to provide a reduction or deferral of
interest on principal because of a deterioration in the financial position of
the borrower.

         The Company's policy with regard to non-accrual loans varies by the
type of loan involved. Generally, commercial loans are placed on a non-accrual
status when they are 90 days past due unless these loans are well secured and in
the process of collection or, regardless of the past due status of the loan,
when management determines that the complete recovery of principal or interest
is in doubt. Consumer loans are generally charged off after they become 120 days
past due. Residential mortgage loans are not generally placed on a non-accrual
status unless the value of the real estate has deteriorated to the point that a
potential loss of principal or interest exists. Subsequent payments are credited
to income only if collection of principal is not in doubt.

         Non-performing loans totaled $577,999 at December 31, 2000, a decrease
of $59,355 from the $637,354 reported at December 31, 1999. The table below sets
forth non-performing assets and risk elements in the Company's portfolio by type
for the years and the period indicated. As the table demonstrates, loan quality
and ratios remain strong. This was accomplished through quality loan
underwriting, a proactive approach to loan monitoring and aggressive workout
strategies.

         Non-performing assets decreased $59,355 to $577,999 at December 31,
2000 compared to $637,354 at December 31, 1999. Non-performing assets
represented 0.32% of total assets at December 31, 2000 and 0.43% at December 31,
1999. Non-performing assets as a percentage of total loans were 0.52% at
December 31, 2000, compared to 0.75% at December 31, 1999. There is no assurance
this positive trend will continue in the future.

         The Company had no restructured loans, other real estate owned or
potential problem loans at March 31, 2001 and 1999.

         At December 31, 2000, loans that were 90 days or more past due but
still accruing interest income represented only $471,040, or 0.43% of total
loans compared to $135,598, or 0.16% of total loans at December 31, 1999.
Management's decision to accrue income on these loans was based on the level of
collateral and the status of collection efforts.



===============================================================================================================
NON-PERFORMING ASSETS AND LOANS                               March 31         December 31         December 31
                                                                2001              2000                 1999
                                                             --------------------------------------------------
                                                                                          
Non-Performing loans:
   Loans 90 days or more past due and still accruing          $132,807            $471,040            $135,598
   Non-accrual loans                                           309,857             106,959             501,756
                                                             --------------------------------------------------
   Total non-performing                                        442,664             577,999             637,354
Other real estate owned                                              0                   0                   0
                                                             --------------------------------------------------
   Total non-performing assets                                $442,664            $577,999            $637,354
                                                             ==================================================

Non-performing loans to total loans                              0.38%               0.52%               0.75%
Non-performing assets to total assets                            0.21%               0.32%               0.43%

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


         Nonaccrual loans amounted to $309,857 at March 31, 2001, an increase of
$202,898 from $106,959 at year-end 2000. Loans 90 days or more past due and
still accruing decreased $338,233 from $471,040 at December 31, 2000 to $132,807
at March 31, 2001. The Bank held no other real estate owned at March 31, 2001
and at December 31, 2000. As the table demonstrates, loan quality and ratios
remain strong. This was accomplished through quality loan underwriting, a
proactive approach to loan monitoring and aggressive workout strategies.


                                                                              23
   26
ALLOWANCE FOR LOAN LOSSES AND RELATED PROVISION

         The allowance for loan losses is maintained at a level believed by
management sufficient to absorb estimated credit losses in the loan portfolio as
of the date of the financial statements. The allowance for loan losses is a
valuation reserve available for losses incurred or inherent in the loan
portfolio and other extensions of credit.

         Management utilizes a systematic and documented allowance adequacy
methodology for loan losses that requires specific allowance assessment for all
loans, including real estate mortgages and consumer loans. This methodology
assigns reserves based upon credit risk ratings for all loans. The reserves are
based upon various factors, including historical performance and the current
economic environment. Management continually reviews the process used to
determine the adequacy of the allowance for loan losses. Allocations to the
allowance for loan losses, both specific and general, are determined after this
review. Loans are classified based on internal reviews and evaluations performed
by the lending staff. These evaluations are, in turn, examined by the Company's
internal loan review specialist. A formal loan review function, independent of
loan origination, is used to identify and monitor risk classifications. The
following table presents, for the years indicated, an analysis of the allowance
for loan losses and other related data.

         At December 31, 2000, the allowance for loan losses was $1,132,555
compared to $941,556 at the end of the prior year, an increase of $190,999, or
20.3%. The allowance for loan losses amount to $1,193,336 at March 31, 2001, an
increase of $60,781 from December 31, 2000. The ratio of the allowance for loan
losses to total loans were 1.02% at both March 31, 2001 and December 31, 2000
and 1.11%, at December 31, 1999 respectively. The allowance for loan losses as a
percentage of non-performing loans was 195.94% at December 31, 2000, compared to
147.73% at the end of 1999. This ratio was 269.58% at March 31, 2001. The
quality of the loan portfolio remains strong and it is management's belief that
the allowance for loan losses is adequate in relation to credit risk exposure
levels.

         The provision for loan losses was $215,875 for the year ended December
31, 2000, an increase of $27,000, or 14.3%, from $188,875 recorded in 1999.
While the quality of the loan portfolio remains sound, the increase in the
provision for loan losses was due to loan growth and the inherent risk in the
loan portfolio. Net charge offs in 2000 amounted to $24,876 compared to $22,849
recorded in 1999.



======================================================================================================================
ALLOWANCE FOR LOAN LOSSES                             March 31         March 31        December 31        December 31
                                                        2001             2000              2000               1999
                                                    ------------      -----------      ------------       -----------
                                                                                              
Balance, beginning of period                          $1,132,555         $941,556          $941,556          $775,530
Provision charged to operating expenses                   60,000           45,000           215,875           188,875
Loans charged off                                              0          (6,327)          (28,158)          (26,662)
Recoveries                                                   781                0             3,282             3,813
Net (charge offs)/recoveries                                 781          (6,327)          (24,876)          (22,849)
                                                    ------------      -----------      ------------       -----------
Balance, end of period                                $1,193,336         $980,229        $1,132,555          $941,556
                                                    ============      ===========      ============       ===========

Loans:
   At year end                                      $117,118,450      $88,977,880      $110,631,471       $84,917,615
   Average during the year                           115,555,029       87,902,217        99,472,064        87,145,813
Net charge offs to average loans outstanding               0.00%          (0.01%)           (0.03%)           (0.03%)
Allowance for loan losses to:
   Total loans at year end                                 1.02%            1.10%             1.02%             1.11%
   Non-performing loans                                  269.58%          119.08%           195.94%           147.73%

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



                                                                              24
   27
DEPOSITS

         Deposits, which include demand deposits (interest bearing and
non-interest bearing), savings and time deposits, are a fundamental and
cost-effective source of funding. The Bank offers a variety of products designed
to attract and retain customers, with the Company's primary focus being on
building and expanding long-term relationships. Deposits in 2000 averaged
$121,347,434, an increase of $10,416,323, or 9.4% compared to the 1999 average.
At December 31, 2000, total deposits were $129,193,041, an increase of
$11,259,469, or 9.5%, from year-end 1999. The average rate paid on the Company's
deposit balances in 2000 was 3.49%, increasing modestly from the 3.45% average
rate for 1999.

         A significant contributor to the record level of deposit growth in the
year 2000 were demand deposits (interest bearing and non-interest bearing) which
increased $14,943,303, or 22.1%, from year-end 1999 to $67,640,717 at December
31, 2000. Average non-interest bearing demand deposits were $25,596,993 for
2000, an increase of $3,754,855, or 17.2%, from the prior year. Non-interest
bearing demand deposits represent a stable, interest-free source of funds.
Growth in business and personal checking accounts generated most of the
increase, primarily due to competitive minimum balance requirements.

         Interest bearing demand deposits, which include interest-bearing
checking, money market and the Bank's premier money market product, 1st Choice
accounts, increased $4,251,373, or 14.7%, to an average of $33,113,533 in 2000.
The average cost of interest-bearing demand deposits decreased 20 basis points
to 2.71% in 2000 compared to 2.91% in 1999. Other time deposits, which consist
primarily of retail certificates of deposit, increased $290,079, or 0.7%, in
2000 to average $43,590,728. The average cost of other time deposits increased
39 basis points to 5.81% in 2000 from 5.42% in 1999.

         Certificates of deposit of $100,000 and over are primarily used as an
additional funding source to support balance sheet growth and as an alternative
to other sources of borrowed funds. These deposits averaged $8,446,002 during
2000, an increase of $1,476,421or 21.2%, from 1999. The average cost of these
deposits increased 77 basis points during the year to 6.05% compared with 5.28%
in 1999.

         The following table illustrates the components of average total
deposits for the years indicated.



==============================================================================================================
AVERAGE DEPOSIT BALANCES
                                                              2000                            1999
                                                  ----------------------------    ----------------------------
                                                      Average      Percentage         Average      Percentage
                                                      Balance       of Total          Balance       of Total
                                                  ----------------------------    ----------------------------
                                                                                       
Non-interest bearing demand deposits                $25,596,993       21.09%        $21,842,138       19.69%
Interest bearing demand deposits                     33,113,533       27.29%         28,862,160       26.02%
Savings deposits                                     10,600,178        8.74%          9,956,583        8.98%
Certificates of deposit of $100,000 or more           8,446,002        6.96%          6,969,581        6.28%
Other time deposits                                  43,590,728       35.92%         43,300,649       39.03%
                                                  ----------------------------    ----------------------------

   Total                                           $121,347,434      100.00%       $110,931,111      100.00%
                                                  ============================    ============================

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



                                                                              25
   28
The following table provides information concerning the Company's total deposit
base at March 31, 2001 and December 31, 2000.



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

                                                    ---------------------------    ---------------------------
AVERAGE DEPOSIT BALANCES                                 Three Months ended
                                                           March 31, 2001               December 31, 2000
                                                    ---------------------------    ---------------------------
                                                                         % of                           % of
                                                        Balance          total         Balance          Total
                                                    ---------------------------    ---------------------------
                                                                                           
Non-interest bearing demand deposits                  $29,532,862        21.3%       $31,462,624        24.4%

Interest bearing demand deposits                       32,987,168        23.7%        36,178,093        28.0%

Savings deposits                                       10,515,075         7.6%        10,244,003         7.9%

Certificates of deposit of $100,000 or more            17,318,100        12.5%         6,617,511         5.1%

Other time deposits                                    48,583,317        35.0%        44,690,810        34.6%
                                                    ---------------------------    ---------------------------

           Total                                     $138,936,521       100.0%      $129,193,041       100.0%
                                                    ---------------------------    ---------------------------

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


         Total deposits increased $23,071,455, or 17.9% to $152,264,496 at March
31, 2001 from $129,193,041 at December 31, 2000. The increase in deposits was
primarily the result of a $15,014,917 increase in certificates of deposit of
$100,000 or more totaling $21,632,428 at March 31, 2001 compared to $6,617,511
at December 31, 2000.

         Individual time deposits of $100,000 or greater amounted to $21,632,428
at March 31, 2001. At March 31, 2001, time deposits mature as follows:
$62,802,615 within twelve months; $9,963,029 in over one year through three
years, and $671,011 in over three years.

OTHER BORROWED FUNDS

         Other borrowed funds are mainly comprised of repurchase agreements,
Federal funds purchased and Federal Home Loan Bank ("FHLB") borrowings. These
borrowings are primarily used to fund asset growth not supported by deposit
generation. During 2000, the average balance of other borrowed funds was
$23,688,305, an increase of $9,379,104, or 65.5% from the average balance of
$14,309,201 for 1999.

         The balances of other borrowed funds was $15,500,000 at December 31,
2000 and March 31, 2001, an increase of $12,500,000 from the prior year. The
average cost of other borrowed funds increased 116 basis points during the year
to 5.88% compared with 4.72% in 1999.

         During 2000, the Company purchased three ten-year fixed rate
convertible advances from the FHLB. These advances, in the amounts of
$2,500,000; $5,000,000; and $5,000,000 bear interest at the rates of 5.50%;
5.34%; and 5.06%, respectively. These advances are convertible at the end of 1
year; 2 years; and 3 years and quarterly thereafter and reduce the Company's
exposure to rising interest rates.

         During 1999, the Company purchased a $3,000,000 ten-year fixed rate
advance convertible at the end of three years, and quarterly thereafter, from
the FHLB. The interest rate on this advance is 5.815%. In 1999, the FHLB called
$2,000,000 in ten-year fixed rate convertible advances which were purchased in
1998. The Company purchased no advances from the FHLB during the first quarter
of 2001.

         These advances are fully secured by marketable securities and
qualifying on-to-four family mortgage loans.

SHAREHOLDERS' EQUITY AND DIVIDENDS

         Shareholders' equity at December 31, 2000 was $15,220,830, an increase
of $2,741,332, or 22.0%, compared to the prior year. Book value per common share
rose to $11.37 compared to $9.32 at December 31, 1999. The increase in
shareholders' equity and book value per share at December 31, 2000 resulted from
net income of $1,729,778, less the effect of the stock buyback discussed below
and net unrealized holding losses on securities.


                                                                              26
   29
         Shareholders' equity at March 31, 2001 totaled $15,878,609, an increase
of $657,779, or 4.3%, compared to December 31, 2000. Book value per common share
rose to $11.87 at March 31, 2001. The increase in shareholders' equity and book
value per share at March 31, 2001 resulted from net income of $480,254 for the
first quarter of 2001 plus the net unrealized gain on securities available for
sale was $36,294 at March 31, 2001 compared to a net unrealized loss of $168,048
at December 31, 2000. This shift from a net unrealized loss to a net unrealized
gain resulted in a $204,342 increase in shareholders' equity. These increases
were partially offset by the $24,511 increase in Treasury Stock to $44,715 at
March 31, 2001 as a result of continuation of the Company's stock buyback
program.

         In 2000, the Board of Directors authorized a stock buyback program that
allows for the repurchase of the Company's shares at management's discretion on
the open market.. During the three months ended March 31, 2001, 2,800 shares of
common stock were purchased and, during 2000, 1,890 shares were purchased under
this program. Treasury stock totaled $44,715 at March 31, 2001 compared to
$20,204 at December 31, 2000.

         During the period 1996 - 2000, the Company has achieved a four year
compounded growth rate for shareholders' equity of 27.9% per annum. In addition,
the Company's book value per share has increased over this period at a
compounded growth rate of 14.7% per annum. In lieu of cash dividends, the
Company and, prior to its acquisition by the Company, the Bank, have declared a
stock dividend every year since 1992, which has been paid every year since 1993.
A 5% stock dividend was declared in the years 2000 and 1999 .

         The Company's stock is not listed for trading on any securities
exchange, but quotations appear on the OTC Bulletin Board under the symbol
"FCCY". The Company intends to apply to the NASDAQ Small Cap Market to provide
quotations for its shares.

LIQUIDITY

         Liquidity measures the ability to satisfy current and future cash flow
needs as they become due. Liquidity management refers to the Company's ability
to support asset growth while satisfying the borrowing needs and deposit
withdrawal requirements of customers. In addition to maintaining liquid assets,
factors such as capital position, profitability, asset quality and availability
of funding affect a banks' ability to meet its liquidity needs. On the asset
side, liquid funds are maintained in the form of cash and cash equivalents,
Federal funds sold, investment securities held to maturity maturing within one
year, securities available for sale and loans held for sale. Additional
asset-based liquidity is derived from scheduled loan repayments as well as
investment repayments of principal and interest from mortgage-backed securities.
On the liability side, the primary source of liquidity is the ability to
generate core deposits. Short-term borrowings are used as supplemental funding
sources when growth in the core deposit base does not keep pace with that of
earnings assets.

         The Company has established borrowing relationship with the FHLB and
its correspondent banks which further support and enhance liquidity.

         The Consolidated Statements of Cash Flows present the changes in cash
from operating, investing and financing activities. At December 31, 2000, the
cash balance was $7,539,966.

         Net cash provided by operating activities totaled $2,202,761 in 2000
compared to $6,725,018 in 1999. The primary source of funds is net income from
operations adjusted for provision for loan losses, depreciation expenses, and
amortization of intangibles.

         Net cash used in investing activities totaled $35,620,727 in 2000
compared to $19,992,719 in 1999. The increase in usage resulted from an increase
in loans.

         Net cash provided by financing activities amounted to $28,541,065 in
2000 compared to $17,207,675 in 1999. The increase in 2000 resulted primarily
from an increase in other borrowed funds and deposits.

         The securities portfolios are also a source of liquidity, providing
cash flows from maturities and periodic repayments of principal. During 2000,
maturities of investment securities totaled $3,201,266. Contractual and
anticipated principal payments from the securities portfolios are expected to be
approximately $4,274,643 in 2001. Another source of liquidity is the loan
portfolio, which provides a steady flow of payments and maturities.


                                                                              27
   30
INTEREST RATE SENSITIVITY ANALYSIS

         The largest component of the Company's total income is net interest
income, and the majority of the Company's financial instruments are composed of
interest rate-sensitive assets and liabilities with various terms and
maturities. The primary objective of management is to maximize net interest
income while minimizing interest rate risk. Interest rate risk is derived from
timing differences in the repricing of assets and liabilities, loan prepayments,
deposit withdrawals, and differences in lending and funding rates. Management
actively seeks to monitor and control the mix of interest rate-sensitive assets
and interest rate-sensitive liabilities.

         One measure of interest rate risk is the gap ratio, which is defined as
the difference between the dollar volume of interest-earning assets and
interest-bearing liabilities maturing or repricing within a specified period of
time as a percentage of total assets. A positive gap results when the volume of
interest rate-sensitive assets exceeds that of interest rate-sensitive
liabilities within comparable time periods. A negative gap results when the
volume of interest rate-sensitive liabilities exceeds that of interest
rate-sensitive assets within comparable time periods. As indicated in the table
below, the one year gap position at December 31, 2000 and at March 31, 2001 was
a negative 5.2% and 5.7%, respectively. Generally, a financial institution with
a negative gap position will most likely experience decreases in net interest
income during periods of rising rates and increases in net interest income
during periods of falling interest rates.

         The negative gap realized by the Company in 2000 was due largely to
customer preferences for short-term and floating rate deposit products which
caused interest-rate sensitive liabilities to exceed interest-rate sensitive
assets during the earlier time periods presented. While gap analysis represents
a useful asset/liability management tool, it does not necessarily indicate the
effect of general interest rate movements on the Company's net interest income,
due to discretionary repricing of assets and liabilities, and other competitive
pressures.

         Included in the analysis of the gap position are certain savings
deposit and demand accounts which are less sensitive to fluctuations in interest
rates than other interest-bearing sources of funds. In determining the
sensitivity of such deposits, management reviews the movement of its deposit
rates for the past four years relative to market rates. Using regression
analysis, management has estimated that these deposits are approximately 25-30%
sensitive to interest rate changes (i.e., if short term rates were to increase
100 basis points, the interest rate on such deposits would increase 25-30 basis
points).

         The Company continually evaluates interest rate risk management
opportunities, including the use of derivative financial instruments. Management
believes that hedging instruments currently available are not cost-effective,
and therefore, has focused its efforts on increasing the Company's spread by
attracting lower-costing retail deposits.

         In addition to utilizing the gap ratio for interest rate risk
assessment, management utilizes simulation analysis whereby the model estimates
the variance in net income with a change in interest rates of plus or minus 300
basis points over a twelve and twenty-four month period. Given recent
simulations, net interest income would be within policy guidelines regardless of
the direction of market rates.

         The Company reports its callable agency investments ($25.3 million at
December 31, 2000) at their Option Adjusted Spread ("OAS") modified duration
date, as opposed to the call or maturity date. In management's opinion, using
modified duration dates on callable agency securities provides a better estimate
of the option exercise date under any interest rate environment. The OAS
methodology is an approach whereby the likelihood of option exercise takes into
account the coupon on the security, the distance to the call date, the maturity
date and current interest rate volatility. In addition, expected prepayment
assumptions have been applied to mortgage-related securities, which are included
in investments.


                                                                              28
   31


-----------------------------------------------------------------------------------------------------------------------------
INTEREST RATE SENSITIVITY AT DECEMBER 31, 2000
($ in thousand)

                                                    Interest Sensitivity Period                     Total        One Year
                                      -------------------------------------------------------       Within          To
                                         30 Day        90 Day         180 Day        365 Day       One Year      Two Years
                                      ---------------------------------------------------------------------------------------
                                                                                               
Earning Assets:
   Total Investment Securities             $3,972        $3,583         $4,528         $4,995        $17,078         $6,201
   Loans                                   45,856         2,075          2,753          5,091         55,775          9,351
   Other Interest-earning assets            2,938                                                      2,938
                                       ----------     ---------      ---------     ----------     ----------     ----------
                                          $52,766        $5,658         $7,281        $10,086        $75,791        $15,552
                                       ----------     ---------      ---------     ----------     ----------     ----------
Source of Funds:
   Savings and time deposits                5,467        10,222         11,925         17,774         45,388          7,576
   Other interest-bearing
   liabilities                             34,058           275            412            824         35,569          1,647
   Non-interest-bearing sources             4,203                                                      4,203
                                       ----------     ---------      ---------     ----------     ----------     ----------
                                           43,728        10,497         12,337         18,598         85,160          9,223
                                       ----------     ---------      ---------     ----------     ----------     ----------
Asset (Liability Sensitivity Gap:
   Period Gap                              $9,038       ($4,839)       ($5,056)       ($8,512)       ($9,369)        $6,329
   Cumulative Gap                          $9,038        $4,199          ($857)       ($9,369)       ($9,369)       ($3,040)
   Cumulative Gap to Total Assets            5.1%          2.3%          (0.5%)         (5.2%)         (5.2%)         (1.7%)
-----------------------------------------------------------------------------------------------------------------------------




---------------------------------------------------------------------------------
INTEREST RATE SENSITIVITY AT DECEMBER 31, 2000
($ in thousand)
                                                 Non-interest
                                                Sensitive and
                                                  Over Two
                                                    Years             Total
                                               ----------------------------------
                                                             
Earning Assets:
   Total Investment Securities                       $33,762           $57,041
   Loans                                              45,505           110,631
   Other Interest-earning assets                       8,230            11,168
                                               ----------------------------------
                                                     $87,497          $178,840
                                               ----------------------------------

Source of Funds:
   Savings and time deposits                           6,824            59,788
   Other interest-bearing liabilities                 33,063            70,279
   Non-interest-bearing sources                       44,570            48,773
                                               ----------------------------------
                                                      84,457           178,840
                                               ----------------------------------
Asset (Liability Sensitivity Gap:
   Period Gap                                         $3,040                $0
   Cumulative Gap
   Cumulative Gap to Total Assets

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




-----------------------------------------------------------------------------------------------------------------------------
INTEREST RATE SENSITIVITY AT MARCH 31, 2001
($ in thousands)

                                                    Interest Sensitivity Period                     Total        One Year
                                      -------------------------------------------------------       Within          To
                                         30 Day        90 Day         180 Day        365 Day       One Year      Two Years
                                      ---------------------------------------------------------------------------------------
                                                                                               
Earning Assets:
   Total investment securities             $4,902        $4,989         $2,662         $6,436       $18,989         $13,680
   Loans                                   51,659         2,219          3,702          5,944        63,524          10,791
   Other interest-earning assets           14,969                                                    14,969
                                           ------         -----          -----         ------        ------          ------
                                           71,530         7,208          6,364         12,380        97,482          24,471
                                           ------         -----          -----         ------        ------          ------
Sources of Funds:
   Savings and time deposits                9,849        20,097         12,848         23,335        66,129           9,959
   Other interest-bearing
     liabilities                           38,219           250            375            751        39,595           1,502
   Non-interest bearing sources             3,561                                                     3,561
                                           ------         -----          -----         ------        ------          ------
                                           51,629        20,347         13,223         24,086       109,285          11,461
                                           ------         -----          -----         ------        ------          ------
Asset (Liability) Sensitivity Gap:
   Period Gap                             $19,901      ($13,139)       ($6,859)      ($11,706)     ($11,803)        $13,010
   Cumulative Gap                         $19,901        $6,762           ($97)      ($11,803)     ($11,803)         $1,207
Cumulative Gap to Total Assets               9.6%          3.3%           0.0%          (5.7%)        (5.7%)           0.6%

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




---------------------------------------------------------------------------------
INTEREST RATE SENSITIVITY AT MARCH 31, 2001
($ in thousand)
                                                 Non-interest
                                                Sensitive and
                                                  Over Two
                                                    Years             Total
                                               ----------------------------------
                                                             
Earning Assets:
   Total investment securities                      $28,250            $60,919
   Loans                                             42,805            117,120
   Other interest-earning assets                     14,144             29,113
                                                     ------            -------
                                                     85,199            207,152
                                                     ------            -------
Sources of Funds:
   Savings and time deposits                          6,292             82,380
   Other interest-bearing
     liabilities                                     32,010             73,107
   Non-interest bearing sources                      48,104             51,665
                                                     ------            -------
                                                     86,406            207,152
                                                     ------            -------
Asset (Liability) Sensitivity Gap:
   Period Gap                                       ($1,207)                $0
   Cumulative Gap
Cumulative Gap to Total Assets

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


MARKET RISK ANALYSIS

         To measure the impacts of longer-term asset and liability mismatches
beyond two years, the Company utilizes Modified Duration of Equity and Economic
Value of Portfolio Equity ("EVPE") models. The modified duration of equity
measures the potential price risk of equity to changes in interest rates. A
longer modified duration of equity indicates a greater degree of risk to rising
interest rates. Because of balance sheet optionality, an EVPE analysis is also
used to dynamically model the present value of asset and liability cash flows,
with rates ranging up or down 200 basis points. The economic value of equity is
likely to be different as interest rates change. Results


                                                                              29
   32
falling outside prescribed ranges require action by management. At March 31,
2001, December 31, 2000 and 1999, the Company's variance in the economic value
equity as a percentage of assets with an instantaneous and sustained parallel
shift of 200 basis points is within the negative 3% guideline, as shown in the
tables below.

         The market capitalization of the Company should not be equated to the
EVPE, which only deals with the valuation of balance sheet cash flows using
conservative assumptions. Calculated core deposit premiums may be less than what
is available in an outright sale. The model does not consider potential premiums
on floating rate loan sales, the impact of overhead expense, non-interest
income, taxes, industry market price multiples and other factors reflected in
the market capitalization of a company.

         The following tables set forth certain information relating to the
Company's financial instruments that are sensitive to changes in interest rates,
categorized by expected maturity or repricing and the instruments fair value at
March 31, 2001 and December 31, 2000 and 1999.



----------------------------------------------------------------------------------------------------
MARKET RISK ANALYSIS
($ in thousand)
                                                                 March 31, 2001
                  ----------------------------------------------------------------------------------
                  Change in Rates                   Flat             -200bp               +200bp
                  ----------------------------------------------------------------------------------
                                                                               
                         Economic Value
                       Of Portfolio Equity       $22,534,000       $18,560,000          $20,321,000
                             Change                                 (3,974,000)          (2,212,000)
                          Change as a %
                            of assets                                   (1.92%)              (1.07%)

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




---------------------------------------------------------------
MARKET RISK ANALYSIS
($ in thousand)
                                 December 31, 2000
                     ------------------------------------------
  Change in Rates      FLAT           -200bp         +200bp
---------------------------------------------------------------
                                           
 Economic Value of
 Portfolio Equity    $22,759,000    $19,559,000     $19,727000
      Change                         (3,200,000)    (3,032,000)
  Change as a % of
      assets                             (1.79%)        (1.70%)

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




---------------------------------------------------------------
                                December 31, 1999
                     ------------------------------------------
 Change in Rates       FLAT           -200bp         +200bp
---------------------------------------------------------------
                                          
 Economic Value
  of Portfolio
    Equity          $16,798,000     $18,515,600    $12,467,000
     Change                          $1,717,600     (4,330,600)
Change as a % of
      assets                              1.17%         (2.95%)

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


ITEM 3. - DESCRIPTION OF PROPERTY

GENERAL

         The Company's and the Bank's principal office in Cranbury, New Jersey
(the "Principal Office") was sold in December 2000 by Constitution Center, LLC,
a limited liability company which includes certain Company and Bank directors as
members, to an unrelated third party. See "Certain Relationships and Related
Transactions." The new building owner assumed the existing lease and terms. The
current lease provides for an aggregate monthly rental of $17,428 subject to
annual rental increases plus real estate taxes and certain common space charges
allocated by the landlord and expires in December 2010. The Bank has 2
additional 5 year renewal periods. The Bank also has the right of first refusal
to purchase the premises of which the Principal Office is a part on the same
terms and conditions as any bona fide offer.

         The Bank also leases approximately 2,400 square feet for its branch
office in Montgomery Township, New Jersey for an aggregate monthly rental of
$5,362. This lease expires on September 30, 2001 and the Bank may renew for one
three (3) year period through September 2004 for an increased monthly rental.

         The Bank also leases approximately 3,780 square feet for its branch
office in downtown Cranbury, New Jersey for an aggregate monthly rental of
$3,460 per month. This lease expires on August 15, 2002 and the Bank may renew
for two five (5) year periods at aggregate monthly rental rates adjusted based
on the consumer price index. The Bank has the right of first refusal to purchase
this branch office on the same terms and conditions as any


                                                                              30
   33
bona fide offer. Notwithstanding receipt of a bona fide offer, the Bank also has
the option to purchase this branch office at any time during the initial term or
renewal term provided the Bank has exercised its option to renew the lease for
the branch office.

         In March 1998, the Bank entered into a lease for the branch located in
Plainsboro, New Jersey. This lease expires on June 8, 2003 and provides for the
rental of approximately 2,000 square feet. The Bank has three five (5) year
renewal options for this space. The aggregate monthly payment for this lease is
$2,810 with annual escalations.

         The Bank entered into a lease for the branch located in Hamilton
Square, New Jersey in April 1999. This lease expires in July, 2014 and provides
for a rental of approximately 4,170 square feet. The Bank has two five year
renewal options for this space. The aggregate monthly rental payment for this
lease is $8,320 with annual escalations.

         Management believes the foregoing facilities are suitable for the
Company's and the Bank's present and projected operations.

ENVIRONMENTAL MATTERS

         To date, the Company has not been required to perform any investigation
or clean up activities, nor has it been subject to any environmental claims.
There can be no assurance, however, that this will remain the case in the
future. In the ordinary course of its business, the Company from time to time
forecloses on properties securing loans. There is a risk that the Company could
be required to investigate and clean up hazardous or toxic substances or
chemical releases at such properties after acquisition by the Company, and could
be held liable to a governmental entity or to third parties for property damage,
personal injury, and investigation and cleanup costs incurred by such parties in
connection with the contamination. The costs of investigation, remediation or
removal of such substances may be substantial, and the presence of such
substances, or the failure to properly remediate such property, may adversely
affect the owner's ability to sell or remediate such property, may adversely
affect the owner's ability to sell or rent such property or to borrow using such
property as collateral. Persons who arrange for the disposal or treatment of
hazardous or toxic substances also may be liable for the costs of removal or
remediation of such substances at the disposal or treatment facility, whether or
not the facility is owned or operated by such person. In addition, the owner or
former owners of a contaminated site may be subject to common law claims by
third parties based on damage and costs resulting from environmental
contamination emanating from such property.

ITEM 4. - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following table sets forth information concerning the beneficial
ownership of the Company's Common Stock as of June 4, 2001 by each Director, by
all Directors and Executive Officers as a group, and by any individual or group
owning 5% or more of the Company's Common Stock. Except as set forth in the
table, the Company knows of no person or group that beneficially owns 5% or more
of the Company's Common Stock. Beneficial ownership includes shares, if any,
held in the name of the spouse, minor children or other relatives of the holder
living in such persons home, as well as shares, if any, held in the name of
another person under an arrangement whereby the holder can vest title in himself
at once or at some future time. Unless otherwise specified, all persons listed
below have sole voting and investment power with respect to their shares of
Company Common Stock. Percentage ownership is based on 1,331,905 shares of
Common Stock (net of treasury stock) on June 4, 2001.


                                                                              31
   34


                                                              Number of Shares         Percent
Name of Beneficial Owner(a)                                  Beneficially Owned       of Stock
------------------------                                    --------------------     -----------
                                                                               
Charles S. Crow, III                                               4,099(b)              *
Edward D. Knapp                                                   24,639(c)              1.85%
Robert F. Mangano                                                 72,102(d)              5.14%
William M. Rue, C.P.C.U.                                          42,034(e)              3.15%
Frank E. Walsh, III                                               62,586(f)              4.69%
All Directors and Executives Officers of the Company
as a Group (5 Persons)                                           205,460(g)             14.53%



----------
(a)      The address for all persons listed is c/o 1st Constitution Bancorp,
         2650 Route 130 North, Cranbury, New Jersey 08512.

(b)      Includes options to purchase 2,205 shares of Company Common Stock, and
         does not include 1,157 shares of Company Common Stock held by Crow &
         Tartanella Profit Sharing Plan.

(c)      (i) Includes 5,090 shares of Company Common Stock held by Mr. Knapp's
         wife, and (ii) includes options to purchase 5,512 shares of Company
         Common Stock, of which 3,307 are currently exercisable and included in
         the table; and (iii) excludes a grant of 1,000 shares of Restricted
         Stock, which will vest 25% a year commencing December 2001 based on
         continued service.

(d)      Options to purchase 76,389 shares of Company Common Stock have been
         granted, of which 71,979 are currently exercisable and included in the
         table.

(e)      Includes (i) 5,737 shares of Company Common Stock held by or on behalf
         of Mr. Rue's children and (ii) options to purchase 2,205 shares of
         Company Common Stock.

(f)      Includes (i) 59,204 shares of Company Common Stock owned by Waterville
         Partners, L.P., over which Mr. Walsh may be deemed to have beneficial
         ownership and (ii) options to purchase 2,205 shares of Company Common
         Stock.

(g)      Includes options to purchase 81,901 shares of Company Common Stock.

* less than 1%

ITEM 5. - DIRECTORS AND EXECUTIVE OFFICERS

         The following table lists the executive officers and directors of the
Company and the positions they hold with the Company. Directors of the Company
hold office for a term of one year or until their successors are duly elected
and have qualified. Executive officers of the Company are elected by the
Company's Board of Directors at the Company's annual meeting and hold office
until the next annual meeting of the Company's Board of Directors or until the
respective successors are duly elected and have qualified.



-----------------------------------------------------------------------------------------------------------------------------------
NAME AND POSITION WITH THE COMPANY (OTHER               DIRECTOR
THAN DIRECTOR)                                AGE        SINCE        PRINCIPAL OCCUPATION
-----------------------------------------------------------------------------------------------------------------------------------
                                                             
Charles S. Crow, III, Secretary               51          1999        Attorney, Crow & Associates, Princeton, NJ
-----------------------------------------------------------------------------------------------------------------------------------
Edward D. Knapp, Chairman of the Board        66          1999        Chairman of the Board and Loan Review Officer, 1st
                                                                      Constitution Bank
-----------------------------------------------------------------------------------------------------------------------------------
Robert F. Mangano, President and Chief        55          1999        President and Chief Executive Officer, 1st Constitution Bank
Executive Officer
-----------------------------------------------------------------------------------------------------------------------------------
William M. Rue, C.P.C.U.                      53          1999        President, Rue Insurance, Trenton, NJ
-----------------------------------------------------------------------------------------------------------------------------------
Frank E. Walsh, III                           34          1999        V.P., Jupiter Capital Management, Morristown, NJ
-----------------------------------------------------------------------------------------------------------------------------------
Joseph M. Reardon, Vice President and         48          N.A.        Vice President and Treasurer, 1st Constitution Bank
Treasurer
-----------------------------------------------------------------------------------------------------------------------------------



                                                                              32
   35
DIRECTORS

         Set forth below is the name of certain biographical information
regarding the directors of the Company.

         Charles S. Crow, III has been a partner in the law firm of Crow &
Associates in Princeton, New Jersey since December 1, 1998 and prior to that was
a partner in the law firm of Crow & Tartanella in Somerset, New Jersey from
January 1, 1992 to November 30, 1998.

         Edward D. Knapp is the Chairman of the Board and has been Chairman of
the Bank since 1995. He is the Loan Review Officer of the Bank. He is the
retired President and Chief Executive Officer of First Fidelity Bank, N.A., New
Jersey. He began his career at First Fidelity in 1956, was elected its president
in 1978, and retired in 1990.

         Robert F. Mangano is the President and Chief Executive Officer of the
Company and of the Bank. Prior to joining the Bank in 1996, Mr. Mangano was
President and Chief Executive Officer of Urban National Bank, a community bank
in the northern part of New Jersey for a period of three years and a Senior Vice
President of another bank for one year. Prior to that he held a senior position
with the Midlantic Corporation for 21 years. He is a Director of the Englewood
Hospital Medical Center and serves as Vice Chairman of the Board. Mr. Mangano is
on the Executive Board of the George Washington Council of the Boy Scouts of
America and has served as Treasurer of the John Harms Theater.

         William M. Rue, C.P.C.U. is President of Rue Insurance in Trenton, New
Jersey. He is also a director of Selective Insurance Group. He has been a
Chartered Property Casualty Underwriter since 1972 and an Associate in Risk
Management since 1994. Mr. Rue also serves as a trustee of Rider University and
a director of the Robert Wood Johnson University Hospital at Hamilton. He is a
member of the Cranbury Township Zoning Board of Adjustment.

         Frank E. Walsh, III has been a Vice President of Jupiter Capital
Management based in Morristown, New Jersey, since 1991. Jupiter, and its
affiliated entities, make investments across numerous asset classes for their
clients. Prior to joining Jupiter, Mr. Walsh was an analyst for Kidder Peabody,
Inc., in New York City. In addition to the Company's Board, Mr. Walsh serves as
a director for several other charitable and for-profit boards.

No Director of the Company is also a director of any company registered pursuant
to Section 12 of the Securities Exchange Act of 1934 or any company registered
as an investment company under the Investment Company Act of 1940.

All of the above directors of the Company also serve as directors of the Bank.

EXECUTIVE OFFICER

         Set forth below is the name of, and certain biographical information
regarding, the additional principal officer of the Company who does not also
serve as a Director of the Company.

         Joseph M. Reardon is the Vice President and Treasurer of the Company
and the Bank. Prior to joining the Bank in May 2000, Mr. Reardon held financial
executive positions with a number of firms including most recently 13 years with
B.M.J. Financial Corp., a bank holding company ending in April 1997. Mr. Reardon
came out of retirement after one year to act as chief financial officer of the
New Jersey State Aquarium at Camden, a position he held from April 1998 to April
2000.

ITEM 6. -- EXECUTIVE COMPENSATION

         The following table is a summary of certain information concerning
compensation during the last three fiscal years paid to the Company's President
and Chief Executive Officer (the only executive officer of the Company whose
total cash compensation exceeded $100,000).


                                                                              33
   36
                           SUMMARY COMPENSATION TABLE




                                                 Annual Compensation                 Long Term Compensation
                                                 -------------------                 ----------------------
                                            Salary and       Other Annual     Securities underlying       Other
Name and Principal Position       Year      Bonus            Compensation     Stock Option Grants         Compensation
------------------------------------------------------------------------------------------------------------------------------
                                                                                           
Robert F. Mangano, President      2000      $274,000(1)      $11,032(3)                                   --
and Chief Executive Officer

                                  1999      $270,000(2)      $10,552(3)       11,025(5)                   --

                                  1998      $232,500(4)      $11,152(3)                                   --


----------
(1)      Includes bonus accrued for services performed in 2000 and paid in 2001.
(2)      Includes bonus accrued for services performed in 1999 and paid in 2000.
(3)      Includes the value of life insurance in excess of $50,000 and an
         annuity contract.
(4)      Includes bonus accrued for services performed in 1998 and paid 1999.
(5)      As adjusted for a 5% stock dividend declared on December 21, 2000.

         During 2000, no stock options were granted or exercised by, and no
restricted stock was awarded to, the person named in the table.

EMPLOYMENT AGREEMENT

         The Company entered into a 3 year employment agreement with Mr.
Mangano, its President and Chief Executive Officer, dated as of April 22, 1999
(the "Employment Agreement"), which by its terms is automatically extended for
one year on each anniversary date until terminated. The Employment Agreement
provides for a base salary of $180,000 per annum or such higher rate as the
Board may thereafter establish. The Employment Agreement also provides for: (i)
participation by Mr. Mangano in the Company's stock option plans, (ii) the
creation of a bonus plan for Mr. Mangano, and (iii) participation in the
Company's employee benefit plans. The Employment Agreement may be terminated in
the event of the death or Disability (as defined in the Employment Agreement) of
Mr. Mangano or for Just Cause (as defined in the Employment Agreement). The
Employment Agreement further provides for the payment of certain amounts to Mr.
Mangano upon a change of control of the Company, as more fully described in such
agreement. Mr. Mangano is subject to a covenant not to compete for one year
following the termination or discontinuation of his employment with the Company.

DIRECTOR COMPENSATION

         Non-employee directors of the Company do not receive a cash fee for
Board and/or committee meetings attended; however, such non-employee directors
who are also directors of the Board of the Bank were compensated for services
rendered in that capacity in 2000 at the rate of $250 per Bank Board meeting and
$250 per Bank committee meeting attended. The Bank paid a total of $12,000 to
its non-employee directors for 2000. During 2000, the Company granted 1,000
shares of Restricted Stock to Edward D. Knapp, Chairman of the Board, under the
2000 Employee Stock Option and Restricted Stock Plan discussed below and subject
to vesting based on continued service, in exchange for services rendered to the
Company.

STOCK OPTION PLANS

         Key Employee Plan and 1996 Stock Option Plan.

         The Bank's 1990 Employee Stock Option Plan for Key Employees, as
amended (the "Key Employee Plan"), was adopted by the Board of the Bank and
approved by the shareholders of the Bank in March 1990. The Bank's 1996 Employee
Stock Option Plan (the "Stock Option Plan") was adopted by the Board and
approved by the shareholders in March 1997. In connection with the consummation
of the holding company structure, the Key Employee Plan and the Stock Option
Plan (collectively, the "Option Plans") was each amended so that no further
grants may be made under the Option Plans. In addition, each Option Plan was
amended to provide that each option to purchase one share of Bank Common Stock
was converted into an option to purchase one share of Company


                                                                              34
   37
Common Stock and that such plans will be administered by a committee of the
Board of Directors of the Company rather than a committee of the Board of
Directors of the Bank.

         As of March 31, 2001, options for 41,525 shares (as adjusted for all
stock dividends) were outstanding under the Key Employee Plan, and options for
53,208 shares (as adjusted for all stock dividends) were outstanding under the
Stock Option Plan.

         Employee Stock Option Plan

         The 2000 Employee Stock Option and Restricted Stock Plan (the "Plan")
was adopted by the Board of the Company and approved by the shareholders in
April 2000. Under the Plan, the Company may issue stock options ("Options") for
up to 210,000 shares of its Common Stock (as adjusted for all stock dividends)
to eligible employees, independent contractors, agents and consultants of the
Company and its subsidiaries, but excluding non-employee directors of the
Company, to aid in attracting and retaining employees, independent contractors,
agents and consultants, and to closely align their interests with those of
shareholders. The Company may also issue shares of Company Common Stock under
the Plan (the "Restricted Stock") as a bonus to any employee for such
consideration as determined by the committee in accordance with applicable laws.

         The Plan is administered by a committee of the Board of the Company,
which consists of all members of the Board who are not eligible to receive
options under the Plan and who are outside directors. The committee determines
the terms of each grant under the Plan. Under the Plan, the option price must
equal the fair market value of the Company Common Stock at the time of grant,
and the term of any option cannot exceed 10 years from the date of the grant.
The number of shares of Company Common Stock covered by the Plan, and the amount
and option price for each outstanding option shall be proportionally adjusted
for any increase or decrease in the number of issued shares of Company Common
Stock resulting from the subdivision or consolidation of shares or the payment
of a stock dividend or any other increase or decrease in the number of shares
effected without receipt of consideration by the Company.

         As of March 31, 2001, options for 2,700 shares (as adjusted for all
stock dividends) were outstanding under the Plan and 2,400 shares of Restricted
Stock (as adjusted for all stock dividends), subject to vesting based on
continued service, have been granted under the Plan.

         Directors Plan

         The Board has adopted a Directors Stock Option and Restricted Stock
Plan for nonemployee directors (the "Directors Plan"). The Directors Plan
provides for options to purchase a total of not more than 55,125 shares (as
adjusted for all stock dividends) of Company Common Stock by nonemployee
directors of the Company and its subsidiaries, including the Bank. The Company
may also issue shares of Company Common Stock under the Directors Plan as a
bonus to any employee for such consideration as determined by the committee in
accordance with applicable laws. As of March 31, 2001, options for 20,727 shares
(as adjusted for all stock dividends) were outstanding under the Directors Plan.

         The Directors Plan is administered by a committee of the Board of the
Company, comprised of two (2) members of the Board who are outside directors,
which determines the terms of each grant under such Directors Plan. Under the
Directors Plan, the option price must equal the fair market value of the Company
Common Stock at the time of grant, and the term of any option cannot exceed 10
years from the date of the grant. The number of shares of Company Common Stock
covered by the Directors Plan, and the amount and option price for each
outstanding option shall be proportionally adjusted for any increase or decrease
in the number of issued shares of Company Common Stock resulting from the
subdivision or consolidation of shares or the payment of a stock dividend or any
other increase or decrease in the number of shares effected without receipt of
consideration by the Company.

ITEM 7. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The Company, through its Bank subsidiary, has had, and expects in the
future to have, banking transactions in the ordinary course of business with its
directors and executive officers (and their associates) on substantially the
same terms as those prevailing for comparable transactions with others. All
loans by the Bank to such persons (i) were made in the ordinary course of
business; (ii) were made on substantially the same terms, including interest


                                                                              35
   38
rates and collateral, as those prevailing at the time for comparable
transactions with other persons; and (iii) did not involve more than the normal
risk of collectibility or present other unfavorable features. As of March 31,
2001, the Bank had total loans and loan commitments outstanding to directors and
executive officers and their affiliates of approximately $3.2 million, or
approximately 20.1% of total shareholder's equity at that date.

         The Company and the Bank lease their respective Principal Offices for
an aggregate monthly rental of $17,428 plus real estate taxes and certain common
space charges allocated by the landlord. Prior to December 2000, the building
was owned by Constitution Center, LLC, a limited liability company. Charles S.
Crow, III and William M. Rue, each a director of the Company and the Bank, and
shareholders of the Company, as well certain directors of the Bank, are the
owners of a small interest in Constitution Center, LLC. Constitution Center,
LLC, sold the building to an unrelated third party in December 2000. The new
owner assumed the obligations under the existing lease and terms.

         William M. Rue, a director of the Company and the Bank, and a
shareholder of the Company is the President of Rue Insurance which provides
property, liability, workers compensation and health insurance for the Bank.

ITEM 8. DESCRIPTION OF SECURITIES

         The authorized capital stock of the Company consists of 10,000,000
shares of common stock, without par value.

         Dividends.

         The holders of the Company's Common Stock are entitled to dividends,
when, as, and if declared by the Company's Board of Directors. Generally, New
Jersey law prohibits corporations from paying dividends, if after giving effect
to the distribution, the corporation would be unable to pay its debts as they
become due in the usual course of its business or the corporation's total assets
would be less than its total liabilities.

         The primary source of dividends paid to the Company's stockholders is
dividends paid to the Company by the Bank. Dividend payments by the Bank to the
Company are subject to the Banking Act and the FDIA. Under the Banking Act and
the FDIA, the Bank may not pay any dividends, if after paying the dividend, it
would be undercapitalized under applicable capital requirements. In addition to
these explicit limitations, the federal regulatory agencies are authorized to
prohibit a banking subsidiary or bank holding company from engaging in an unsafe
or unsound banking practice. Depending upon the circumstances, the agencies
could take the position that paying a dividend would constitute an unsafe or
unsound banking practice.

         It is the policy of the Federal Reserve Board that bank holding
companies should pay cash dividends on common stock only out of income available
over the past year and only if prospective earnings retention consistent with
the organization's expected future needs and financial condition. The policy
provides that bank holding companies should not maintain a level of cash
dividend that undermines the bank holding company's ability to serve as a source
of strength to its banking subsidiary.

         Liquidation Rights.

         In the event of liquidation, dissolution or winding up of the Company,
holders of Common Stock are entitled to receive, on a pro rata per share basis,
any assets distributable to shareholders, after the payment of debts and
liabilities and after the distribution to holders of any outstanding shares
hereafter issued that have prior rights upon liquidation.

         Voting Rights.

         Each holder of the Common Stock is entitled to one vote for each share
held on all matters voted upon by the shareholders, including the election of
directors. There is no cumulative voting in the election of directors.


                                                                              36
   39
         Preemptive Rights.

         Holders of shares of the Common Stock are not entitled to preemptive
rights with respect to any shares of the Common Stock that may be issued.

         Transfer Agent.

         The Company's transfer agent for the Common Stock is Registrar and
Transfer Company, with offices at 10 Commerce Drive, Cranford, New Jersey 07016.

                                     PART II

ITEM 1. MARKET PRICE OF AND DIVIDENDS ON REGISTRANT'S COMMON EQUITY AND OTHER
SHAREHOLDER MATTERS

MARKET FOR COMMON STOCK

         The Company's Common Stock is thinly traded in the over-the-counter
market. Information concerning the asked and bid prices of the Common Stock is
available from the OTC Bulletin Board under the symbol "FCCY." The Company
intends to apply for listing on Nasdaq Small Cap Market and there is no
assurance that the Company will be accepted for listing and, if accepted for
listing, an active market will develop in the future.

         The following table sets forth high and low bid prices per share for
the Company's Common Stock for each quarter of 1999 and 2000 and the first
quarter of 2001, based upon information obtained from the OTC Bulletin Board.
All such bid prices reflect inter-dealer prices, without retail mark-up,
mark-down or commissions and may not necessarily represent actual transactions.



1999                                             High Bid               Low Bid
                                                 --------               -------
                                                                  
         First Quarter                            $14.90                 $12.31
         Second Quarter                           $15.12                 $12.09
         Third Quarter                            $16.84                 $14.04
         Fourth Quarter                           $15.98                 $15.12
2000
         First Quarter                            $17.38                 $15.00
         Second Quarter                           $15.95                 $10.71
         Third Quarter                            $11.90                 $ 9.52
         Fourth Quarter                           $11.31                 $ 9.76
2001
         First Quarter                            $16.38                 $10.00


         As of March 31, 2001, 1,334,305 shares of Common Stock were outstanding
held of record by approximately 416 persons, and there were outstanding options
which were exercisable on that date (or within 90 days thereof) for 95,581
shares of Common Stock.


                                                                              37
   40
         Since its formation, the Company has not paid any cash dividends to its
shareholders. The future dividend policy of the Company is subject to the
discretion of the Board of Directors and will depend upon a number of factors,
including future earnings, financial conditions, cash needs, general business
conditions and applicable dividend limitations. At the present time, the Board
of Directors does not intend to pay cash dividends to its shareholders at any
time during the foreseeable future.

         In lieu of cash dividends, the Company has declared a stock dividend in
each of the two years since its formation in 1999 and anticipates the
consideration of stock dividends in the future. The stock dividends were
declared and paid at the following times in the indicated amounts:



          Declaration Date           Payment Date           Dividend
          ----------------           ------------           --------
                                                      
           December, 1999          January 31, 2000            5%
           December, 2000          January 31, 2001            5%


         The holders of the Company's Common Stock are entitled to receive
dividends when, as and if declared by the Board of Directors out of funds
legally available therefor. The Company's ability to pay dividends is subject to
restrictions imposed by New Jersey law. Generally, New Jersey law prohibits
corporations from paying dividends if after giving effect thereto, the
corporation would be unable to pay its debts as they become due in the usual
course of its business or the corporation's total assets would be less than its
total liabilities.

         The primary source of dividends paid to the Company's stockholders is
dividends paid to the Company by the Bank. Dividend payments by the Bank to the
Company are subject to the Banking Act and the FDIA. Under the Banking Act and
the FDIA, the Bank may not pay any dividends, if after paying the dividend, it
would be undercapitalized under applicable capital requirements. In addition to
these explicit limitations, the federal regulatory agencies are authorized to
prohibit a banking subsidiary or bank holding company from engaging in an unsafe
or unsound banking practice. Depending upon the circumstances, the agencies
could take the position that paying a dividend would constitute an unsafe or
unsound banking practice.

         It is the policy of the Federal Reserve Board that bank holding
companies should pay cash dividends on common stock only out of income available
over the past year and only if prospective earnings retention consistent with
the organization's expected future needs and financial condition. The policy
provides that bank holding companies should not maintain a level of cash
dividend that undermines the bank holding company's ability to serve as a source
of strength to its banking subsidiary.

ITEM 2. -- LEGAL PROCEEDINGS

         The Company and the Bank may, in the ordinary course of business,
become a party to litigation involving collection matters, contract claims and
other legal proceedings relating to the conduct of its business. The Bank may
also have various commitments and contingent liabilities which are not reflected
in the Bank's consolidated statement of condition. Management is not aware of
any present legal proceedings or contingent liabilities and commitments that
would have a material impact on the Bank's financial position or results of
operations.

ITEM 3. -- CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS

NONE

ITEM 4. -- RECENT SALES OF UNREGISTERED SECURITIES

         The Company has not sold any securities over the past three years.
Issuance of the Common Stock in connection with the acquisition of the Bank as a
wholly owned subsidiary was exempt from registration pursuant to Section
3(a)(12) of the Securities Act of 1933, as amended.

ITEM 5. -- INDEMNIFICATION OF DIRECTORS AND OFFICERS

         The Certificate of Incorporation of the Company provides that the
Company will indemnify to the full extent from time to time permitted by law,
any person made, or threatened to be made, a party to, or a witness or other
participant in, any threatened, pending or completed action, suit or proceeding,
whether civil or criminal,


                                                                              38
   41
administrative, arbitrative, legislative, investigative or of any other kind, by
reason of the fact that such person is or was a director, officer, employee or
other agent of the Company or any subsidiary of the Company or serves or served
any other enterprise at the request of the Company against expenses, judgments,
fines, penalties and amounts paid in settlement actually and reasonably incurred
by such person in connection with such action, suit or proceeding and any appeal
therein. The Federal Deposit Insurance Act generally prohibits indemnification
of a holding company's directors and officers for any penalty or judgment
resulting from any administrative or civil action instituted by a federal
banking agency.

         The Certificate of Incorporation of the Company contains provisions
that may limit the liability of any director or officer of the Company to the
Company or its shareholders for damages for an alleged breach of any duty owed
to the Company or its shareholders. This limitation will not relieve an officer
or director from liability based on any act or omission (i) that was in breach
of such person's duty of loyalty to the Company or its shareholders; (ii) that
was not in good faith or involved a knowing violation of law; or (iii) that
resulted in receipt by such officer or director of an improper personal benefit.
These provisions are explicitly permitted by New Jersey law.

         The New Jersey Business Corporation Act empowers a corporation to
indemnify a corporate agent against his expenses and liabilities incurred in
connection with any proceeding (other than a derivative lawsuit) involving the
corporate agent by reason of his being or having been a corporate agent if (a)
the agent acted in good faith and in a manner he reasonably believed to be in or
not opposed to the best interests of the corporation, and (b) with respect to
any criminal proceeding, the corporate agent had not reasonable cause to believe
his conduct was unlawful. For purposes of the Act, the term "corporate agent"
includes any present or former director, officer, employee or agent of the
corporation, and a person serving as a "corporate agent" for any other
enterprise at the request of the corporation.

         With respect to any derivative action, the corporation is empowered to
indemnify a corporate agent against his expenses (but not his liabilities)
incurred in connection with any proceeding involving the corporate agent by
reason of his being or having been a corporate agent if the agent acted in good
faith and in a manner he reasonably believed to be in or not opposed to the best
interests of the corporation. However, only the court in which the proceeding
was brought can empower a corporation to indemnify a corporate agent against
expenses with respect to any claim, issue or matter as to which the agent was
adjudged liable for negligence or misconduct.

         The corporation may indemnify a corporate agent in a specific case if a
determination is made by any of the following that the applicable standard of
conduct was met: (i) the Board of Directors, or a committee thereof, acting by a
majority vote of a quorum consisting of disinterested directors; (ii) by
independent legal counsel if there is not a quorum of disinterested directors or
if the disinterested quorum empowers counsel to make the determination; or (iii)
by the stockholders.

         A corporate agent is entitled to mandatory indemnification to the
extent that the agent is successful on the merits or otherwise in any
proceeding, or in defense of any claim, issue or matter in the proceeding. If a
corporation fails or refuses to indemnify a corporate agent, whether the
indemnification is permissive or mandatory, the agent may apply to a court to
grant him the requested indemnification. In advance of the final disposition of
a proceeding, the corporation may pay an agent's expenses if the agent agrees to
repay the expenses if it is ultimately determined that he is not entitled to
indemnification.


                                                                              39
   42
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                                                        
INDEPENDENT AUDITORS' REPORT............................................................................   41

FINANCIAL STATEMENTS

           Consolidated Statements of Condition, December 31, 2000 and 1999,
           respectively.................................................................................   42

           Consolidated Statements of Income for the years ended December 31,
           2000, 1999 and 1998, respectively............................................................   43

           Consolidated Statements of Changes in Shareholders' Equity for the
           years ended December 31, 2000, 1999 and 1998, respectively...................................   44

           Consolidated Statements of Cash Flows for the years ended December
           31, 2000, 1999 and 1998, respectively........................................................   45

           Notes to Consolidated Financial Statements, December 31, 2000, 1999
           and 1998.....................................................................................   46

           Consolidated Statements of Condition, March 31, 2001 and December

           31, 2000. Unaudited...........................................................................   57

           Consolidated Statements of Income for the three months ended March
           31, 2001 and 2000. Unaudited..................................................................   58

           Consolidated Statements of Cash Flows for the three months ended
           March 31, 2001 and 2000. Unaudited............................................................   59

           Notes to Consolidated Financial Statements, March 31, 2001. Unaudited.........................   60-


                                                                              40
   43
INDEPENDENT AUDITORS'
REPORT

         To the Shareholders and Board of Directors
         of 1ST Constitution Bancorp:

                  We have audited the accompanying consolidated statements of
                  condition of 1st Constitution Bancorp and subsidiary as of
                  December 31, 2000 and 1999, and the related consolidated
                  statements of income, changes in shareholders' equity, and
                  cash flows for each of the years in the three-year period
                  ended December 31, 2000. These consolidated financial
                  statements are the responsibility of the Bank's management.
                  Our responsibility is to express an opinion on these
                  consolidated financial statements based on our audits.

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

                  In our opinion, the consolidated financial statements referred
                  to above present fairly, in all material respects, the
                  financial position of 1st Constitution Bancorp and subsidiary
                  as of 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
                  accounting principles generally accepted in the United States
                  of America.

                  /s/ KPMG

                  Short Hills, New Jersey
                  January 18, 2001

                                                                              41
   44
CONSOLIDATED
STATEMENTS OF CONDITION
DECEMBER 31, 2000 AND 1999



ASSETS                                                                          2000              1999
                                                                                ----              ----
                                                                                        
CASH AND DUE FROM BANKS                                                     $6,839,966        $5,616,867

FEDERAL FUNDS SOLD AND SECURITIES PURCHASED
UNDER AGREEMENTS TO RESELL                                                     700,000         6,800,000
                                                                            ----------        ----------

       Total cash and cash equivalents                                       7,539,966        12,416,867
                                                                            ----------        ----------

SECURITIES (Notes 2 and 8):

       Available for sale, at market value                                  48,537,571        37,352,189
       Held to maturity (market value of $8,528,995 and $8,196,386
           in 2000 and 1999, respectively)                                   8,503,675         8,391,784
                                                                            ----------        ----------
              Total securities                                              57,041,246        45,743,973
                                                                            ----------        ----------

LOANS HELD FOR SALE (Note 3)                                                 1,306,806           914,157
                                                                            ----------        ----------

LOANS (Notes 3, 4, 5 and 8)                                                110,631,471        84,917,615
       Less- Allowance for loan losses                                     (1,132,555)         (941,556)
                                                                            ----------        ----------

              Net loans                                                    109,498,916        83,976,059
                                                                           -----------        ----------

PREMISES AND EQUIPMENT, net (Note 6)                                           939,838           974,483
                                                                           -----------        ----------

ACCRUED INTEREST RECEIVABLE                                                  1,287,741           852,546
                                                                           -----------        ----------

OTHER ASSETS (Note 9)                                                        1,225,862         1,924,396
                                                                           -----------        ----------

Total assets                                                              $178,840,375      $146,802,481
                                                                          ============      ============


                  LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES:
       Deposits (Note 7)
            Non-interest bearing                                           $31,462,624        24,957,079
            Interest bearing                                                97,730,417        92,976,493
                                                                           -----------        ----------

              Total deposits                                               129,193,041       117,933,572

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE (Note 8)                     16,835,430        12,053,834
OTHER BORROWINGS (Note 8)                                                   15,500,000         3,000,000
ACCRUED INTEREST PAYABLE                                                     1,541,439           928,776
ACCRUED EXPENSES AND OTHER LIABILITIES                                         549,635           406,801
                                                                           -----------        ----------

              Total liabilities                                            163,619,545       134,322,983
                                                                           -----------        ----------

COMMITMENTS AND CONTINGENCIES (Note 11)

SHAREHOLDERS' EQUITY (Notes 9, 10 and 13):
       Common stock, no par value; 10,000,000
       shares authorized; 1,337,995 and 1,274,473 shares issued
            and 1,336,105 and 1,274,473 outstanding
            as of December 31, 2000 and 1999, respectively                  13,912,814        13,187,006

Retained earnings                                                            1,496,268           495,323
Treasury Stock, 1,890 shares at cost                                           (20,204)                0
Accumulated other comprehensive loss                                          (168,048)       (1,202,831)
                                                                           -----------        ----------

              Total shareholders' equity                                    15,220,830        12,479,498
                                                                           -----------        ----------

Total liabilities and shareholders' equity                                $178,840,375      $146,802,481
                                                                          ============      ============


                                                                              42
             See Accompanying notes to Consolidated Financial Statements
   45
CONSOLIDATED
STATEMENTS OF INCOME
FOR THE YEARS ENDED

DECEMBER 31, 2000, 1999 AND 1998



                                                                          2000            1999             1998
                                                                          ----            ----             ----
INTEREST INCOME:
                                                                                              
     Interest on loans                                                $9,323,088      $7,350,998       $6,281,548
     Interest on securities
         Taxable                                                       3,129,830       2,540,109        1,744,912
         Tax-exempt                                                       99,264          72,787           63,081
     Interest on Federal funds sold and securities
         purchased under agreements to resell                            240,055         168,684          240,854
                                                                      ----------      ----------       ----------

              Total interest income                                  $12,792,237      10,132,578        8,330,395
                                                                     ===========      ==========        =========

INTEREST EXPENSE :
     Interest on deposits                                              4,230,438       3,827,871        3,138,296
     Interest on Federal funds purchased and
         securities sold under agreements
              to repurchase                                            1,089,396         506,681          492,801
     Interest on other borrowings                                        304,566         168,964           87,561
                                                                      ----------      ----------       ----------

              Total interest expense                                   5,624,400       4,503,516        3,718,658
                                                                      ----------      ----------       ----------
              Net interest income                                      7,167,837       5,629,062        4,611,737

PROVISION FOR LOAN LOSSES (Note 4)                                       215,875         188,875          178,000
                                                                      ----------      ----------       ----------

              Net interest income after provision
                   for loan losses                                     6,951,962       5,440,187        4,433,737
                                                                      ----------      ----------       ----------

NON-INTEREST INCOME:
     Service charges on deposit accounts                                 326,441         451,829          306,028
     Gain on sale of loans held for sale                                 285,681         600,628          560,637
     Gain on sale of securities available for sale                        26,247          17,149      -
     Other income                                                        227,509         201,262          138,305
                                                                      ----------      ----------       ----------
              Total other income                                         865,878       1,270,868        1,004,970
                                                                      ----------      ----------       ----------

NON-INTEREST EXPENSES:
     Salaries and employee benefits                                    2,510,713       2,238,497        1,970,901
     Occupancy expense (Note 11)                                         709,169         589,886          476,172
     Other operating expenses (Note 12)                                1,875,850       1,596,830        1,412,437
                                                                      ----------      ----------       ----------
              Total other expenses                                     5,095,732       4,425,213        3,859,510
                                                                      ----------      ----------       ----------

              Income before income taxes                               2,722,108       2,285,842        1,579,197

INCOME TAXES (Note 9)                                                    992,330         839,000          579,100
                                                                      ----------      ----------       ----------

              Net income                                              $1,729,778      $1,446,842       $1,000,097
                                                                      ==========      ==========       ==========

NET INCOME PER SHARE
         Basic                                                             $1.29           $1.08             $.91
         Diluted                                                           $1.27           $1.05             $.89
                                                                      ==========      ==========       ==========

WEIGHTED AVERAGE SHARES
     OUTSTANDING

         Basic                                                         1,337,929       1,337,986        1,104,706
         Diluted                                                       1,359,937       1,380,556        1,124,718
                                                                      ==========      ==========       ==========



                                                                              43
           See Accompanying Notes to Consolidated Financial Statements

   46
CONSOLIDATED
STATEMENTS OF CHANGES
IN SHAREHOLDERS' EQUITY
FOR THE YEARS ENDED
DECEMBER 31, 2000, 1999 AND 1998



                                                                               Accumulated
                                                                                 Other                Total
                                                     Retained     Treasury    Comprehensive        Shareholders'
                                    Common Stock     Earnings       Stock     (Loss) Income           Equity
                                    ------------     --------       -----     -------------           ------
                                                                                    
BALANCE,  December 31, 1997          $6,352,962             --                        $19,578       $6,372,540

Issuance of common stock,
    Net of $75,000 in expenses
    (400,000 shares)                  4,825,000             --                             --        4,825,000
Exercise of stock options
    (2,000 shares)                       16,122             --                             --           16,122
5% stock dividend declared in
    December, 1998
    (57,567 shares)                     866,653      (866,653)                             --               --
Comprehensive Income:
    Net income - 1998                        --      1,000,097                             --        1,000,097
    Other comprehensive income
        Unrealized gain on
        Securities available for
        Sale, net of tax of $24,452          --             --                         47,464           47,464
                                                                                                        ------
Comprehensive Income                         --             --                             --        1,047,561
                                     -------------------------------------------------------------------------

BALANCE,  December 31, 1998          12,060,737        133,444             --          67,042       12,261,223

Exercise of stock options
    (5,044 shares)                       41,306             --                             --           41,306
5% stock dividend declared
    in December, 1999
    (60,528 shares)                   1,084,963     (1,084,963)                            --               --
Comprehensive Income:
    Net income - 1999                        --      1,446,842                             --        1,446,842
    Other comprehensive loss
        Unrealized loss
        on securities available for
        sale, net of tax benefit
        of $660,326                          --             --                     (1,258,894)      (1,258,894)
        less reclassification
        adjustment for gains
        included in net income net
        of tax of $6,170                     --             --                        (10,979)         (10,979)
                                                                                                     ---------
Comprehensive Income                         --             --                             --          176,969
                                     -------------------------------------------------------------------------

BALANCE,  December 31, 1999          13,187,006        495,323             --      (1,202,831)      12,479,498

Treasury Stock, 1,890 shares,
    At cost                                                           (20,204)                         (20,204)
5% stock dividend declared
    in December, 2000, including
    fractional share cash payments
    (63,723 shares)                     725,808      (728,833)                                         (3,025)
Comprehensive Income:
    Net income - 2000                                1,729,778                                      1,729,778
    Other comprehensive income
    Unrealized gain on
    securities available for
    sale, net of tax expense of
    $533,070                                                                        1,034,783       1,034,783
                                     ------------------------------------------------------------------------
Comprehensive Income

BALANCE, December 31, 2000          $13,912,814     $1,496,268       ($20,204)      ($168,048)    $15,220,830
                                    =========================================================================



         See accompanying Notes to Consolidated Financial Statements

                                                                              44

   47


CONSOLIDATED
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED
DECEMBER 31, 2000, 1999 AND 1998



                                                           2000               1999              1998
                                                           ----               ----              ----
OPERATING ACTIVITIES:
                                                                                  
   Net income                                          $  1,729,778      $  1,446,842      $  1,000,097
     Adjustments to reconcile net income
     to net cash provided by (used in) operating
     activities-
     Provision for loan losses                              215,875           188,875           178,000
     Depreciation and amortization                          218,268           209,233           122,471
     Net amortization (accretion) on securities              (4,351)           33,065            43,750
     Gain on sale of loans held for sale                   (285,681)         (600,628)         (560,637)
     Gain on sale of securities available for sale          (26,247)          (17,149)               --
     Originations of loans held for sale                (40,834,113)      (59,458,042)      (39,041,500)
     Proceeds from sales of loans held for sale          40,727,145        65,793,682        33,715,968
     Decrease (increase) in accrued                        (435,195)            9,359          (176,118)
       interest receivable
     Decrease (increase) in other assets                    141,785          (489,545)         (242,376)
     Increase in accrued
       interest payable                                     612,663           101,500           130,368
     (Decrease) increase in accrued
       expenses and other liabilities                       142,834          (492,174)          158,580
                                                       ------------      ------------      ------------


       Net cash provided by (used in) operating
       activities                                         2,202,761         6,725,018        (4,671,397)


INVESTING ACTIVITIES:

   Purchases of securities -
     Available for sale                                 (15,039,088)      (24,969,454)      (20,839,946)
     Held to maturity                                    (1,365,000)         (654,469)       (1,543,221)
   Proceeds from maturities and prepayments
     of securities -
     Available for sale                                   1,948,157         7,283,842        13,436,857
     Held to maturity                                     1,253,109           385,442         2,653,258
   Proceeds from sales of securities available
     for sale                                             3,504,450         6,138,600                --
   Net increase in loans                                (25,738,732)       (7,668,319)      (13,810,527)
   Capital expenditures                                    (183,623)         (508,361)         (325,893)
                                                       ------------      ------------      ------------


       Net cash used in investing activities            (35,620,727)      (19,992,719)      (20,429,472)
                                                       ------------      ------------      ------------


FINANCING ACTIVITIES:

   Issuance of common stock, net                                 --            41,306         4,841,122
   Net increase in demand, savings
     and time deposits                                   11,259,469        13,516,113        18,857,536
   Net increase in securities
     sold under agreements to repurchase                  4,781,596         2,650,256         1,051,773
   Net increase in other borrowings                      12,500,000         1,000,000         2,000,000
                                                       ------------      ------------      ------------

       Net cash provided by financing activities         28,541,065        17,207,675        26,750,431
                                                       ------------      ------------      ------------


       (Decrease) increase in cash and
         cash equivalents                                (4,876,901)        3,939,974         1,649,562

CASH AND CASH EQUIVALENTS
AT BEGINNING OF YEAR                                     12,416,867         8,476,893         6,827,331
                                                       ------------      ------------      ------------


CASH AND CASH EQUIVALENTS
   AT END OF YEAR                                      $  7,539,966      $ 12,416,867      $  8,476,893
                                                       ============      ============      ============
SUPPLEMENTAL DISCLOSURES
   OF CASH FLOW INFORMATION:
     Cash paid during the year for -
       Interest                                        $  5,011,737      $  4,402,016      $  3,588,290
       Income taxes                                         866,397         1,040,498           802,373
                                                       ============      ============      ============



             See accompanying Notes to Consolidated Financials

                                                                              45

   48
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER 31, 2000, 1999 AND 1998


(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
         GENERAL-
         1ST Constitution Bancorp, a New Jersey state chartered bank holding
         company is parent to 1st Constitution Bank, a state chartered
         commercial bank which commenced operations in July 1989.The Bank
         provides community banking services to a broad range of customers,
         including corporations, individuals, partnerships and other community
         bodies in the area. The Bank operates five branches in Cranbury,
         Hamilton Square, Plainsboro and Princeton, New Jersey.

         PRINCIPLES OF CONSOLIDATION-
         The accompanying consolidated financial statements include the accounts
         of 1st Constitution Bancorp and its wholly-owned subsidiary 1ST
         Constitution Bank and its wholly-owned subsidiaries, 1ST Constitution
         Investment Company and FCB Assets Holdings, Inc., collectively "The
         Bank" or "The Company". All significant intercompany amounts have been
         eliminated.

         USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS-
         The preparation of financial statements in conformity with generally
         accepted accounting principles requires management to make estimates
         and assumptions that affect the reported amounts of assets and
         liabilities and disclosure of contingent assets and liabilities at the
         date of the financial statements and the reported amounts of revenues
         and expenses during the reporting period. Actual results could differ
         from those estimates.

         SECURITIES-
         Securities, which the Bank has the intent and ability to hold until
         maturity, are classified as held to maturity and are recorded at cost,
         adjusted for amortization of premiums and accretion of discounts using
         the interest method.

         Securities, which are held for indefinite periods of time which
         management intends to use as part of its asset/liability strategy, or
         that may be sold in response to changes in interest rates, changes in
         prepayment risk, increased capital requirements or other similar
         factors, are classified as available for sale and are carried at
         estimated market value, except for Federal Home Loan Bank stock which
         is carried at cost. Unrealized gains and losses on such securities are
         recorded as a separate component of shareholders' equity. Realized
         gains and losses, which are computed using the specific identification
         method, are recognized on a trade date basis.

         ALLOWANCE FOR LOAN LOSSES-
         The allowance for loan losses is a valuation reserve available for
         losses incurred or expected on extensions of credit. Credit losses
         primarily arise from the loan portfolio, but may also be derived from
         other credit-related sources including commitments to extend credit.
         Additions are made to the allowance through periodic provisions which
         are charged to expense. All losses of principal are charged to the
         allowance when incurred or when a determination is made that a loss is
         expected. Subsequent recoveries, if any, are credited to the allowance.

         The adequacy of the allowance for loan losses is determined through a
         periodic review of outstanding loans and commitments to extend credit.
         The impact of economic conditions on the creditworthiness of the
         borrowers is considered, as well as loan loss experience, changes in
         the composition and volume of the loan portfolio and management's
         assessment of the risks inherent in the loan portfolio. These and other
         factors are used in assessing the overall adequacy of the allowance for
         loan losses and the resulting provision for loan losses. While
         management uses available information to recognize losses on loans,
         future additions to the allowance may be necessary based upon changes
         in economic conditions. In addition, various regulatory agencies
         periodically review the Bank's allowance for loan losses. Such agencies
         may require the Bank to recognize additions to the allowance based upon
         their judgment of information available to them at the time of their
         examination.


                                                                              46
   49
         PREMISES AND EQUIPMENT-
         Premises and equipment are stated at cost less accumulated depreciation
         and amortization. Depreciation is computed primarily on the
         straight-line method over the estimated useful lives of the assets.
         Furniture and fixtures, equipment and leasehold improvements are
         depreciated or amortized over the estimated useful lives of the assets
         or lease terms, as applicable. Estimated useful lives of furniture and
         fixtures and equipment are three to fifteen years, and three to twenty
         five years for leasehold improvements. Maintenance and repairs are
         charged to expense as incurred.

         LOANS-
         Loans are stated at the principal amount outstanding, net of unearned
         income. Unearned income is recognized over the lives of the respective
         loans, principally using the effective interest method. Income from
         direct financing leases is recorded over the life of the lease under
         the financing method of accounting. The investment includes the sum of
         aggregate rentals receivable and the estimated residual value of leased
         equipment, less deferred income. Interest income is generally not
         accrued on loans, including impaired loans, where interest or principal
         is 90 days or more past due, unless the loans are adequately secured
         and in the process of collection, or on loans where management has
         determined that the borrowers may be unable to meet contractual
         principal and/or interest obligations. When it is probable that, based
         upon current information, the Bank will not collect all amounts due
         under the contractual terms of the loan, the loan is reported as
         impaired. Smaller balance homogenous type loans, such as residential
         loans and loans to individuals, which are collectively evaluated are
         excluded from consideration for impairment. Loan impairment is measured
         based upon the present value of the expected future cash flows
         discounted at the loan's effective interest rate or the underlying
         value of collateral for collateral dependent loans. When a loan,
         including an impaired loan, is placed on non-accrual, interest accruals
         cease and uncollected accrued interest is reversed and charged against
         current income. Non-accrual loans are generally not returned to
         accruing status until principal and interest payments have been brought
         current and full collectibility is reasonably assured. Cash receipts on
         non-accrual and impaired loans are applied to principal, unless the
         loan is deemed fully collectible. Loans held for sale are carried at
         the aggregate lower of cost or market value.

         INCOME TAXES-
         Income taxes are accounted for under the asset and liability method.
         Deferred tax assets and liabilities are recognized for the future tax
         consequences attributable to differences between the financial
         statement carrying amounts of existing assets and liabilities and their
         respective tax bases and operating loss and tax credit carry forwards.
         Deferred tax assets and liabilities are measured using enacted tax
         rates expected to apply to taxable income in the years 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 rates
         is recognized in income in the period that includes the enactment date.

         OTHER REAL ESTATE-
         Other real estate is carried at the lower of fair value of the related
         property, as determined by current appraisals less estimated costs to
         sell, or the recorded investment in the property. Write-downs on these
         properties, which occur after the initial transfer from the loan
         portfolio, are recorded as operating expenses. Costs of holding such
         properties are charged to expense in the current period. Gains, to the
         extent allowable, and losses on the disposition of these properties are
         reflected in current operations. The Bank held no other real estate at
         December 31, 2000 and 1999.

         STOCK-BASED COMPENSATION-
         Stock-based compensation is accounted for under the intrinsic value
         based method as prescribed by Accounting Principles Board (APB) Opinion
         No. 25, "Accounting for Stock Issued to Employees." Included in these
         Notes to the Consolidated Financial Statements are the pro forma
         disclosures required by SFAS No. 123, "Accounting for Stock-Based
         Compensation," which assumes the fair value based method of accounting
         had been adopted.

         CASH AND CASH EQUIVALENTS-
         Cash and cash equivalents includes cash on hand, interest and
         non-interest bearing amounts due from banks, Federal funds sold and
         securities purchased under agreements to resell. Generally, Federal
         funds are sold for a one or two-day period.


                                                                              47
   50
         RECLASSIFICATIONS-
         Certain reclassifications have been made to the prior period amounts to
         conform with the current period.

         NET INCOME PER SHARE-
         Basic net income per share is calculated by dividing net income by the
         weighted-average number of common shares outstanding during the period.
         Diluted net income per share is calculated by dividing net income by
         the weighted-average number of common shares outstanding plus the
         weighted-average number of net shares that would be issued upon
         exercise of dilutive stock options and grants pursuant to the treasury
         stock method. Options to purchase 25,115 shares of common stock at a
         weighted average price of $13.63 per share were outstanding during
         2000, and 5,094 shares of common stock at a weighted average price of
         $13.39 were outstanding in 1999, but were not considered in the
         computation of diluted net income per share because the options'
         exercise price exceeded the average market price of the Bank's common
         shares for the period. The options expire through June, 2009. Options
         in the amount of 22,008, 42,570, and 20,012 for 2000, 1999, and 1998,
         respectively, are included in the diluted weighted average shares
         outstanding. All share information reported in the statements of income
         reflects a 5% stock dividend declared December 21, 2000.

         COMPREHENSIVE INCOME-
         Comprehensive income consists of net income and net unrealized gains
         (losses) on securities available for sale and is presented in the
         consolidated statements of changes in shareholders' equity.

(2)      SECURITIES
         Information relative to the Bank's securities portfolio as of December
         31, is as follows:



                                                               Gross            Gross          Estimated
                                           Amortized        Unrealized       Unrealized         Market
      2000                                   Cost              Gains           Losses            Value
      ----                                   ----              -----           ------            -----
                                                                                 
Available for sale-
   U. S. Treasury securities and
      obligations of U.S. Government
      corporations and agencies           $45,928,517          $104,990        $356,288      $45,677,219
   Mortgage backed securities               1,453,305                 -           3,320        1,449,985
   FHLB stock and other securities          1,410,367                 -               -        1,410,367
                                          -----------          --------        --------      -----------

                                          $48,792,189         $104,990         $359,608      $48,537,571
                                          ===========         ========         ========      ===========

Held to maturity-
   U.S. Treasury securities and
      obligations of U.S. Government
      corporations and agencies            $8,109,394           $37,461         $14,726       $8,132,129
      Mortgage backed securities              394,281             2,585               -          396,866
                                          -----------          --------        --------      -----------


                                           $8,503,675           $40,046         $14,726       $8,528,995
                                           ==========           =======         =======       ==========




                                                                              48
   51


                                                               Gross            Gross          Estimated
                                           Amortized        Unrealized       Unrealized         Market
      1999                                   Cost              Gains           Losses            Value
      ----                                   ----              -----           ------            -----
                                                                                 
Available for sale-
   U. S. Treasury securities and
      obligations of U.S. Government
      corporations and agencies           $20,065,627            $6,769      $1,345,513      $18,726,883
   Mortgage backed securities              16,856,118               186         482,382       16,373,922
   FHLB stock and other securities          2,252,915                 -           1,531        2,251,384
                                          -----------            ------      ----------      -----------



                                          $39,174,660            $6,955      $1,829,426      $37,352,189
                                          ===========            ======      ==========      ===========


Held to maturity-
   U.S. Treasury securities and
      obligations of U.S. Government
      corporations and agencies            $3,079,746            $1,147        $122,327       $2,958,566
   Mortgage backed securities               5,312,038               343          74,561        5,237,820
                                          -----------            ------      ----------      -----------

                                           $8,391,784            $1,490       $196,888        $8,196,386
                                          ===========            ======      ==========      ===========


    The amortized cost and estimated market value of debt securities at December
    31, 2000, by contractual maturity, are shown below. Expected maturities will
    differ from contractual maturities because borrowers may have the right to
    call or prepay obligations with or without call or prepayment penalties.



                                                                             Estimated
                                                             Amortized        Market
                                                               Cost            Value
                                                               ----            -----
                                                                     
Available for sale-
   Due in one year or less                                   $2,909,643      $2,906,573
   Due after one year through five years                      7,913,998       7,925,786
   Due after five years through ten years                    20,104,086      19,926,990
   Due after ten years                                       17,864,462      17,778,222
                                                             ----------      ----------


         Total available for sale                           $48,792,189     $48,537,571
                                                            ===========     ===========

Held to maturity-
   Due in one year or less                                   $1,365,000      $1,365,000
   Due after one year through five years                      1,697,965       1,704,281
   Due after five years through ten years                     3,479,065       3,466,191
   Due after ten years                                        1,961,645       1,993,523
                                                             ----------      ----------

         Total held to maturity                              $8,503,675      $8,528,995
                                                             ==========      ==========


    Gross gains on securities sales were $26,247 in 2000, and $17,149 in 1999.
    There were no sales of securities during 1998.

    As of December 31, 2000 and 1999, securities having a book value of
    $29,920,801 and $17,725,562, respectively, were pledged to secure public
    deposits, repurchase agreements, other borrowings, and for other purposes as
    required by law.


                                                                              49
   52
(3)  LOANS AND LOANS HELD FOR SALE

     Loans outstanding by classification at December 31, 2000 and 1999 are
     as follows-



                                                               2000            1999
                                                               ----            ----
                                                                     
      Construction loans                                    $17,957,852      $7,130,325
      Residential real estate loans                          14,854,583      12,288,205
      Commercial and industrial loans                        54,974,300      46,566,697
      Loans to individuals                                   14,767,100      13,220,968
      Lease financing                                         7,809,845       5,500,055
      All other loans                                           267,791         211,365
                                                           ------------     -----------
                                                           $110,631,471     $84,917,615
                                                           ============     ===========


     The Bank's business is concentrated in New Jersey, particularly Middlesex,
     Mercer and Somerset counties. A significant portion of the total loan
     portfolio is secured by real estate or other collateral located in these
     areas.

     The Bank had residential mortgage loans held for sale of $1,306,806 at
     December 31, 2000 and $914,157 at December 31, 1999. The Bank currently
     sells loans, servicing released.

(4)  ALLOWANCE FOR LOAN LOSSES

     A summary of the allowance for loan losses is as follows-



                                                               2000              1999              1998
                                                               ----              ----              ----
                                                                                      
     Balance, beginning of year                              $941,556          $775,530         $627,722
     Provision charged to expense                             215,875           188,875          178,000
     Loans charged off                                       (28,158)          (26,662)         (32,971)
     Recoveries                                                 3,282             3,813            2,779
                                                           ----------          --------         --------

     Balance, end of year                                  $1,132,555          $941,556         $775,530
                                                           ==========          ========         ========


     The amount of loans which were not accruing interest amounted to $106,959
     and $501,756 at December 31, 2000 and 1999, respectively. Impaired loans
     totaled $35,927 and $56,801 at December 31, 2000 and 1999, respectively.
     There was no valuation allowance on impaired loans in 2000 or 1999. Loans
     90 days or more past due and still accruing totaled $471,070 and $135,598
     in 2000 and 1999, respectively.

     The average recorded investment in impaired loans for the years ended
     December 31, 2000, 1999 and 1998, was approximately $46,000, $66,000, and
     $100,000, respectively.

(5)      LOANS TO RELATED PARTIES

     Activity related to loans to directors, executive officers and their
     affiliated interests during 2000 is as follows-


                                                       
     Balance, beginning of year                            $4,377,487
     Loans granted                                            250,000
     Repayments of loans                                   (1,465,090)
                                                           ----------
     Balance, end of year                                  $3,162,397
                                                           ==========



    All such loans were made under customary terms and conditions and were
    current as to principal and interest payments as of December 31, 2000 and
    1999.


                                                                              50
   53
(6)  PREMISES AND EQUIPMENT

Premises and equipment consist of the following as of December 31, 2000 and
1999-



                                        2000           1999
                                        ----           ----
                                              
Leasehold improvements             $   550,912      $   443,653
Furniture and equipment              1,292,695        1,233,138
                                     ---------        ---------

                                     1,843,607        1,676,791

Less- Accumulated depreciation        (903,769)        (702,308)
                                      ========         ========

                                   $   939,838      $   974,483
                                   ===========      ===========


(7)  DEPOSITS

     Deposits at December 31, 2000 and 1999 consist of the following:



                                 2000              1999
                                 ----              ----
                                       
     Demand
   Non-interest bearing     $ 31,462,624     $ 24,957,079
   Interest bearing           36,178,093       27,740,335
Savings                       10,244,003       10,010,496
Time                          51,308,321       55,225,662
                            ------------     ------------
                            $129,193,041     $117,933,572
                            ============     ============





     Individual time deposits $100,000 or greater, amounted to $6,617,511 and
     $11,439,335 at December 31, 2000 and 1999, respectively. As of December 31,
     2000, time deposits mature as follows: $42,256,480 in 2001; $6,590,781 in
     2002; $1,909,883 in 2003; $227,454 in 2004; and $323,723 in 2005.

(8)  SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND OTHER BORROWINGS
     Securities sold under agreements to repurchase are summarized as follows.



                                                                    2000            1999           1998
                                                                    ----            ----           ----
                                                                                        
    Balance outstanding at year end                               $16,835,430     $12,053,834    $9,403,578
    Weighted average interest rate at year end                           4.75%           4.46%         4.33%
    Average daily balance outstanding during year                  19,071,365      10,865,091     9,045,613
    Weighted average interest rate during year                           5.38%           4.52%         5.17%
    Highest month-end outstanding balance                          34,643,386      12,053,834    10,466,294


     Collateral underlying the agreements is held by an outside custodian.

     During 2000, the Bank purchased three ten-year fixed rate convertible
     advances from the Federal Home Loan Bank of New York ("FHLB"). These
     advances, in the amounts of $2,500,000; $5,000,000; and $5,000,000 bear
     interest at the rates of 5.50%; 5.34%; and 5.06%, respectively. These
     advances are convertible at the end of 1 year; 2 years; and 3 years and
     quarterly thereafter.

     During 1999, the Bank purchased a $3,000,000 ten-year fixed rate advance
     convertible at the end of three years, and quarterly thereafter, from the
     FHLB. The interest rate on this advance is 5.815%. In 1999, the FHLB called
     $2,000,000 in ten-year fixed rate convertible advances which were purchased
     in 1998.

     These advances are fully secured by marketable securities and
     qualifying one-to-four family mortgage loans.



                                                                              51
   54
(9)  INCOME TAXES
     The components of income taxes (benefit) are summarized as follows-



                       2000             1999              1998
                       ----             ----              ----
Federal-
                                              
   Current         $ 952,240         $ 789,716         $ 549,768
   Deferred          (89,920)          (61,216)          (49,268)
                   ---------         ---------         ---------

                     863,320           728,500           500,500
                   ---------         ---------         ---------
State-
   Current           144,641           121,196            90,658
   Deferred          (15,631)          (10,696)          (12,056)
                   ---------         ---------         ---------

                     129,010           110,500            78,600
                   ---------         ---------         ---------

                   $ 992,330         $ 839,000         $ 579,100
                   =========         =========         =========


A comparison of income tax expense at the Federal statutory rate in 2000, 1999
and 1998 to the Company's provision for income taxes is as follows-



                                                               2000          1999           1998
                                                               ----          ----           ----
                                                                                
Federal income tax at 34%                                  $ 925,517      $ 777,186      $ 536,927
Add (deduct) effect of:
   State income taxes net of federal income tax effect        85,147         72,930         51,876
   Tax-exempt interest income                                (33,750)       (24,748)       (21,448)
   Other items, net                                           15,416         13,632         11,745
                                                           ---------      ---------      ---------


Provision for income taxes                                 $ 992,330      $ 839,000      $ 579,100
                                                           =========      =========      =========



The tax effects of existing temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities are as follows-



                                                             2000                    1999
                                                             ----                    ----
                                                                             
     Deferred tax assets-
        Allowance for loan losses                           $452,342               $376,057
        Unrealized loss on securities available for sale      86,570                619,640
        Other                                                 20,379                      -
                                                            --------              ---------


     Total deferred tax assets                               559,291                995,697
                                                            --------              ---------

     Deferred tax liabilities-
        Other                                                       -                 8,437
     Total Deferred Tax Liabilities                                 -                 8,437
                                                            --------              ---------
     Net Deferred Tax Asset                                  $559,291              $987,260
                                                             ========              ========


Based upon the current facts, management has determined that it is more likely
than not that there will be sufficient taxable income in future years to realize
the deferred tax assets. However, there can be no assurances about the level of
future earnings.


                                                                              52
   55
(10)  SHAREHOLDERS' EQUITY

     The Bank's shareholders have approved a stock option plan for
     employees and directors, and entered into an employment agreement with
     additional options awarded to its President. The Bank accounts for the
     award of stock options in accordance with Accounting Principles Board
     Opinion No. 25, under which no compensation cost has been recognized. Had
     compensation cost for these option awards been determined consistent with
     FASB Statement No. 123, the Bank's net income and net income per share
     for 2000, 1999 and 1998 would have been reduced to the following pro
     forma amounts-



                                                      2000                1999                1998
                                                      ----                ----                ----
                                                                                    
         Net income -
            As reported                             $1,729,778           $1,446,842          $1,000,097
            Pro forma                               $1,719,778           $1,385,159            $975,862

         Net income per share -
            As reported -
               Basic                                     $1.29                $1.08                $.91
               Diluted                                   $1.27                $1.05                $.89
         Pro forma -
               Basic                                     $1.29                $1.04                $.89
               Diluted                                   $1.27                $1.00                $.87


        The fair value of each option grant is estimated on the date of grant
        using the Black-Scholes option pricing model with the following weighted
        average assumptions used for grants in 1999 and 1998: dividend yield of
        0%; expected volatility of 25% and 25%, respectively; risk-free interest
        rates of 5.75% and 5.50%, respectively; and expected lives of 5 years.

        A summary of the status of the Bank's stock options at December 31,
        2000, 1999 and 1998 and changes during the years then ended is presented
        below-



                                                             2000                       1999                       1998
                                                             ----                       ----                       ----
                                                                    Weighted                 Weighted                  Weighted
                                                      Shares      Avg. Price      Shares    Avg. Price      Shares     Avg. Price
                                                      ------      ----------      ------    ----------      ------     ----------
                                                                                                     
Outstanding, at beginning of year                     119,751     $   10.55       82,811     $    8.59       75,866     $    8.10
Granted                                                   --          --          42,236     $   14.06        9,261     $   12.23
Exercised                                                 --          --          (5,296)    $    7.80       (2,316)    $    6.96
Forfeited                                             (6,278)     $   12.09           --         --              --         --
                                                       ------      ---------       ------     ---------       ------     ---------
Outstanding, at end of year                           113,473         10.50      119,751     $    10.55       82,811     $    8.59
                                                      -------      ---------       ------     ---------       ------     ---------
 (Range of Exercise Prices - $7.31-$14.76)

Exercisable, at end of year                            96,891          9.61       99,024     $    9.91       82,811     $    8.59
                                                       ------      ---------       ------     ---------       ------     ---------
 (2000 Range of Exercise Prices - $7.52-$14.06)


           Weighted average remaining                             6.8 years                  7.8 years                   8.0 years
              contractual life

           Weighted average fair value of
                     options granted during the year               $      -                  $    4.26                       $4.10


        In December 2000, 1999 and 1998, the Bank declared a 5%, stock dividend
        to shareholders. All amounts in the table above and elsewhere in this
        note have been adjusted to reflect such stock dividends.


                                                                              53
   56
(11)    COMMITMENTS AND CONTINGENCIES
        COMMITMENTS-

        The Bank's main office is leased from a partnership which includes
        certain Bank directors at a monthly rental of $13,919 plus real estate
        taxes and certain common space charges allocated by the landlord. The
        lease contains renewal options for two additional five-year terms at the
        Bank's discretion.

        As of December 31, 2000, future minimum rental payments under
        noncancellable operating leases are as follows-


                                                       
           2001                                              $386,755
           2002                                              $365,459
           2003                                              $298,592
           2004                                              $294,180
           2005                                              $304,145
           Thereafter                                      $2,217,192



        Rent expense aggregated $512,805, $426,883 and $284,198 for the years
        ended December 31, 2000, 1999 and 1998, respectively.

        COMMITMENTS WITH OFF-BALANCE SHEET RISK-
        The statement of condition does not reflect various commitments relating
        to financial instruments which are used in the normal course of
        business. Management does not anticipate that the settlement of those
        financial instruments will have a material adverse effect on the Bank's
        financial position. These instruments include commitments to extend
        credit and letters of credit. These financial instruments carry various
        degrees of credit risk, which is defined as the possibility that a loss
        may occur from the failure of another party to perform according to the
        terms of the contract. As these off-balance sheet financial instruments
        have essentially the same credit risk involved in extending loans, the
        Bank generally uses the same credit and collateral policies in making
        these commitments and conditional obligations as it does for on-balance
        sheet investments. Additionally, as some commitments and conditional
        obligations are expected to expire without being drawn or returned, the
        contractual amounts do not necessarily represent future cash
        requirements.

        Commitments to extend credit are legally binding loan commitments with
        set expiration dates. They are intended to be disbursed, subject to
        certain conditions, upon request of the borrower. The Bank receives a
        fee for providing a commitment. The Bank was committed to advance
        $28,190,000 to its borrowers as of December 31, 2000. At December 31,
        2000, the Bank was contingently liable for outstanding letters of credit
        to customers in the amount of $758,487.

        LITIGATION-
        The Bank may, in the ordinary course of business, become a party to
        litigation involving collection matters, contract claims and other legal
        proceedings relating to the conduct of its business. The Bank may also
        have various commitments and contingent liabilities which are not
        reflected in the accompanying consolidated statement of condition.
        Management is not aware of any present legal proceedings or contingent
        liabilities and commitments that would have a material impact on the
        Bank's financial position or results of operations.

(12)  OTHER OPERATING EXPENSES:
      The components of other operating expenses for the years ended December
      31, 2000, 1999 and 1998 are as follows-



                                                           2000           1999            1998
                                                           ----           ----            ----
                                                                             
     Equipment expense                                   $286,632        $242,714       $155,446
     Marketing                                            208,294         190,807        178,143
     Computer services                                    415,627         314,970        299,690
     Regulatory, professional and other fees              304,263         206,720        226,085
     Office expense                                       255,387         233,908        195,130
     All other expenses                                   405,647         407,711        357,943
                                                       ----------      ----------     ----------
                                                       $1,875,850      $1,596,830     $1,412,437
                                                       ==========      ==========     ==========





                                                                              54
   57
(13)  REGULATORY CAPITAL REQUIREMENTS:
      The Bank is subject to various regulatory capital requirements
      administered by the Federal and state banking agencies. Failure to meet
      minimum capital requirements can initiate certain mandatory, and possibly
      additional discretionary, actions by regulators that, if undertaken, could
      have a direct material effect on the Bank's financial statements. Under
      capital adequacy guidelines and the regulatory framework for prompt
      corrective action, the Bank must meet specific capital guidelines that
      involve quantitative measures of the Bank's assets, liabilities, and
      certain off-balance sheet items as calculated under regulatory accounting
      practices. The Bank's capital amounts and classifications are also subject
      to qualitative judgments by the regulators about components, risk
      weightings and other factors.

      Quantitative measures established by regulation to ensure capital adequacy
      require the Bank to maintain minimum amounts and ratios of Total and Tier
      I capital (as defined in the regulations) to risk-weighted assets (as
      defined), and of Tier I capital to average assets (as defined). Management
      believes, as of December 31, 2000, that the Bank meets all capital
      adequacy requirements to which it is subject.

      As of December 31, 2000, the most recent notification from the Bank's
      primary regulator categorized the Bank as well capitalized under the
      regulatory framework for prompt corrective action. To be categorized as
      adequately capitalized the Bank must maintain minimum total risk-based;
      tier I risk-based, and tier I leverage ratios as set forth in the table.
      There are no conditions or events since that notification that management
      believes have changed the Bank's category. Certain bank regulatory
      limitations exist on the availability of Bank assets available for the
      payment of dividends without prior approval of bank regulatory
      authorities.

      The Holding Company and Bank's actual capital amounts and ratios as of
      December 31, 2000 and 1999 are as follows:






                                                                           For Capital
                                                 Actual                 Adequacy Purposes
                                                 ------                 -----------------

As of December 31, 2000 -                   Amount       Ratio          Amount        Ratio
                                            ------       -----          ------        -----
                                                                     
Total capital (to Risk Weighted Assets)   $16,505,078      13.46%   $9,811,360   Greater than, Equal to 8%
Tier I Capital (to Risk Weighted
Assets) ...............................    15,372,523      12.53%    4,905,680   Greater than, Equal to 4%
Tier I Capital (to Average Assets) ....    15,372,523       8.61%    7,140,120   Greater than, Equal to 4%

As of December 31, 1999 -
Total capital (to Risk Weighted Assets)   $14,590,256      15.14%   $7,707,760   Greater than, Equal to 8%
Tier I Capital (to Risk Weighted
Assets) ...............................    13,648,700      14.17%    3,853,880   Greater than, Equal to 4%
Tier I Capital (to Average Assets) ....    13,648,700       9.44%    5,785,560   Greater than, Equal to 4%






                                            To Be Well Capitalized
                                            Under Prompt Corrective
                                              Action Provisions
                                              -----------------
As of December 31, 2000 -                    Amount        Ratio
                                             ------        -----
                                                  
Total capital (to Risk Weighted Assets)   $12,264,200   Greater than, Equal to 10%
Tier I Capital (to Risk Weighted
Assets) ...............................     7,358,520   Greater than, Equal to  6%
Tier I Capital (to Average Assets) ....     8,925,150   Greater than, Equal to  5%

As of December 31, 1999 -
Total capital (to Risk Weighted Assets)   $ 9,634,700   Greater than, Equal to 10%
Tier I Capital (to Risk Weighted
Assets) ...............................     5,780,820   Greater than, Equal to  6%
Tier I Capital (to Average Assets) ....     7,231,950   Greater than, Equal to  5%


(14)  ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
      The following is a summary of fair value versus the carrying value of the
      Bank's financial instruments. For the Bank, as for most financial
      institutions, the bulk of its assets and liabilities are considered
      financial instruments. Many of the Bank's financial instruments lack an
      available trading market as characterized by a willing buyer and willing
      seller engaging in an exchange transaction. Therefore, significant
      estimations and present value calculations were used by the Bank for the
      purpose of this disclosure. Changes in assumptions could significantly
      affect these estimates.

      Estimated fair values have been determined by the Bank using the best
      available data and an estimation methodology suitable for each category of
      financial instruments. Financial instruments, such as securities available
      for sale and securities held to maturity, actively traded in the secondary
      market have been valued using available market prices. Carrying values of
      cash and cash equivalents and securities sold under agreements to
      repurchase approximate fair value due to the short-term nature of these
      instruments. Other


                                                                              55
   58
      borrowings are valued on a discounted cash flow method
      utilizing current discount rates for instruments of similar remaining
      terms.

      Financial instruments with stated maturities have been valued using a
      present value discounted cash flow with a discount rate approximating
      current market for similar assets and liabilities. For those loans and
      deposits with floating interest rates, it is assumed that estimated fair
      values generally approximate the recorded book balances.

      The estimated fair values, and the recorded book balances, were as
      follows-



                                                   December 31, 2000                      December 31, 1999
                                                  ------------------                      ------------------
                                              Carrying           Estimated          Carrying             Estimated
                                                Value           Fair Value            Value             Fair Value
                                              --------          ----------          --------            ----------
                                                                                         
        Cash and cash equivalents           $  7,539,966       $  7,539,966       $ 12,416,867       $ 12,416,867
        Securities available for sale         48,537,571         48,537,571         37,352,189         37,352,189
        Securities held to maturity            8,503,675          8,528,995          8,391,784          8,196,386
        Loans held for sale                    1,306,806          1,307,000            914,157            915,000
        Gross loans                          110,631,471        111,692,000         84,917,615         84,332,000
        Deposits                             129,193,041        129,467,000        117,933,572        117,866,000
        Securities sold under
            agreements to repurchase          16,835,430         16,835,430         12,053,834         12,053,834
        Other borrowings                      15,500,000         15,694,000          3,000,000          2,996,000


      Standby letters of credit as of December 31, 2000 and 1999 are based on
      fees charged for similar agreements; accordingly, the estimated fair value
      of standby letters of credit is nominal.



                                                                              56
   59
CONSOLIDATED
STATEMENTS OF CONDITION
MARCH 31, 2001 AND DECEMBER 31, 2000




                                                                                 March 31, 2001     December 31, 2000
                                                                                 --------------     -----------------
ASSETS
                                                                                                
CASH AND DUE FROM BANKS                                                          $  12,041,030        $   6,839,966

FEDERAL FUNDS SOLD AND SHORT-TERM INVESTMENTS                                        8,857,282              700,000
                                                                                 -------------        -------------
     Total cash and cash equivalents                                                20,898,312            7,539,966
                                                                                 -------------        -------------
SECURITIES:

     Available for sale, at market value                                            53,823,715           48,537,571
     Held to maturity (market value of $8,400,156 and $8,528,995 in 2001
         and 2000, respectively)                                                     8,286,154            8,503,675
                                                                                 -------------        -------------
  Total securities                                                                  62,109,869           57,041,246
                                                                                 -------------        -------------

LOANS HELD FOR SALE                                                                  4,922,341            1,306,806
                                                                                 -------------        -------------
LOANS                                                                              117,118,450          110,631,471
     Less- Allowance for loan losses                                                (1,193,336)          (1,132,555)
                                                                                 -------------        -------------

              Net loans                                                            115,925,114          109,498,916
                                                                                 -------------        -------------

PREMISES AND EQUIPMENT, net                                                            938,577              939,838
                                                                                 -------------        -------------

ACCRUED INTEREST RECEIVABLE                                                          1,227,142            1,287,741
                                                                                 -------------        -------------
OTHER ASSETS                                                                         1,130,599            1,225,862
                                                                                 -------------        -------------
Total assets                                                                     $ 207,151,954        $ 178,840,375
                                                                                 =============        =============


LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES:

     Deposits

         Non-interest bearing                                                    $  33,442,857        $  31,462,624
         Interest bearing                                                          118,821,639           97,730,417
                                                                                 -------------        -------------
              Total deposits                                                       152,264,496          129,193,041

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE                                      21,165,620           16,835,430
OTHER BORROWINGS                                                                    15,500,000           15,500,000
ACCRUED INTEREST PAYABLE                                                             1,645,386            1,541,439
ACCRUED EXPENSES AND OTHER LIABILITIES                                                 697,843              549,635
                                                                                 -------------        -------------
              Total liabilities                                                    191,273,345          163,619,545
                                                                                 -------------        -------------
COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:
     Common stock, no par value; 10,000,000 shares authorized;
         1,337,995 shares issued and 1,334,305 and
         1,336,105 outstanding as of March 31, 2001 and December 31,
         2000, respectively                                                         13,912,814           13,912,814
Retained earnings                                                                    1,974,216            1,496,268
Treasury Stock,  shares at cost (3,690 shares and 1,890 shares in at March 31,
2001 and December 31, 2000, respectively)                                              (44,715)             (20,204)
Accumulated other comprehensive income/(loss)                                           36,294             (168,048)
                                                                                 -------------        -------------
              Total shareholders' equity                                            15,878,609           15,220,830
                                                                                 -------------        -------------
Total liabilities and shareholders' equity                                       $ 207,151,954        $ 178,840,375
                                                                                 =============        =============



            See accompanying notes to consolidated financial statements.


                                                                              57
   60
CONSOLIDATED
STATEMENTS OF INCOME
MARCH 31, 2001 AND 2000



                                                              Three Months Ended March 31,
                                                              2001                2000
                                                              ----                ----
INTEREST INCOME:

                                                                       
     Interest on loans                                      $2,620,503       $2,064,632
     Interest on securities:
         Taxable                                               923,868          735,176
         Tax-exempt                                             31,553           18,152
     Interest on Federal funds sold and short-term
         investments                                            59,139           43,186
                                                            ----------       ----------

              Total interest income                          3,635,063        2,861,146
                                                            ----------       ----------


INTEREST EXPENSE:

     Interest on deposits                                    1,305,685          934,768
     Interest on Federal funds purchased and
         securities sold under agreements to
         repurchase                                            163,512          201,984
     Interest on other borrowings                              207,987           44,097
                                                            ----------       ----------

              Total interest expense                         1,677,184        1,180,849

              Net interest income                            1,957,879        1,680,297


PROVISION FOR LOAN LOSSES                                       60,000           45,000
                                                            ----------       ----------

                  Net interest income after provision
                      for loan losses                        1,897,879        1,635,297
                                                            ----------       ----------


NON-INTEREST INCOME:

     Service charges on deposit accounts                        86,475           78,058
     Gain on sale of loans held for sale                       115,016           23,267
     Other income                                               77,445           47,786
                                                            ----------       ----------

              Total other income                               278,936          149,111
                                                            ----------       ----------


NON-INTEREST EXPENSES:

     Salaries and employee benefits                            750,192          619,505
     Occupancy expense                                         181,914          171,888
     Other operating expenses                                  486,630          412,139
                                                            ----------       ----------

              Total other expenses                           1,418,736        1,203,532
                                                            ----------       ----------

              Income before income taxes                       758,079          580,876


INCOME TAXES                                                   277,825          212,700
                                                            ----------       ----------

              Net income                                    $  480,254       $  368,176
                                                            ----------       ----------


NET INCOME PER SHARE

     Basic                                                  $     0.36       $     0.28
     Diluted                                                $     0.35       $     0.27
                                                            ----------       ----------


WEIGHTED AVERAGE SHARES OUTSTANDING

     Basic                                                   1,335,386        1,338,197
     Diluted                                                 1,364,467        1,376,689
                                                            ----------       ----------



See accompanying notes to consolidated financial statements



                                                                              58
   61
CONSOLIDATED
STATEMENTS OF CASH FLOWS



                                                                                Three months ended March 31,
                                                                                  2001                2000
                                                                                  ----                ----
OPERATING ACTIVITIES:
                                                                                         
     Net income                                                            $    480,254        $    368,176
         Adjustments to reconcile net income to net cash provided by
         (used in) operating activities-
         Provision for loan losses                                               60,000              45,000
         Depreciation and amortization                                           53,008              57,072
         Net amortization (accretion) on securities                              (6,547)              1,293
         Gain on sale of loans held for sale                                   (115,016)            (23,267)
         Originations of loans held for sale                                (15,705,276)         (6,233,407)
         Proceeds from sales of loans held for sale                          12,204,757           4,141,074
         Decrease (increase) in accrued interest receivable                      60,599              (1,418)
         Increase (decrease) in other assets                                    (30,273)            453,900
         Increase in accrued interest payable                                   103,947              85,727
         (Decrease) increase in accrued expenses and other
              liabilities                                                       148,208            (154,911)
                                                                             ----------          ----------
              Net cash used in operating activities                          (2,746,339)         (1,260,761)
                                                                             ----------          ----------
INVESTING ACTIVITIES:

     Purchases of securities -
         Available for sale                                                  (7,301,249)         (1,477,695)
     Proceeds from maturities and prepayments
         of securities -
         Available for sale                                                   2,324,713             210,564
         Held to maturity                                                       217,521             335,166
     Net increase in loans                                                   (6,486,198)         (4,066,592)
     Capital expenditures                                                       (51,747)            (33,498)
                                                                             ----------          ----------
         Net cash used in investing activities                              (11,296,960)         (5,032,055)
                                                                             ----------          ----------

FINANCING ACTIVITIES:

     Net increase (decrease) in demand, savings and time deposits            23,071,455          (2,531,116)
     Net increase in securities sold under agreements to repurchase           4,330,190           7,306,777
                                                                             ----------          ----------
         Net cash provided by financing activities                           27,401,645           4,775,661
                                                                             ----------          ----------
         Increase (decrease) in cash and cash equivalents                    13,358,346          (1,517,155)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                              7,539,966          12,416,867
                                                                             ----------          ----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                 $ 20,898,312        $ 10,899,712
                                                                           ============        ============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
     Cash paid during the year for -
         Interest                                                          $  1,573,237        $  1,095,122
         Income taxes                                                           265,000             253,472
                                                                             ----------          ----------



See accompanying notes to consolidated financial statements



                                                                              59
   62
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
MARCH 31, 2001 (UNAUDITED)

(1)      BASIS OF PRESENTATION
         The accompanying unaudited Consolidated Financial Statements included
         herein have been prepared by 1st Constitution Bancorp (the "Company"),
         in accordance with generally accepted accounting principles and
         pursuant to the rules and regulations of the Securities and Exchange
         Commission. Certain information and footnote disclosures normally
         included in financial statements have been condensed or omitted
         pursuant to such rules and regulations. These Consolidated Financial
         Statements should be read in conjunction with the audited financial
         statements and the notes thereto.

         In the opinion of the Company, all adjustments (consisting only of
         normal recurring accruals) which are necessary for a fair presentation
         of the operating results for the interim periods have been included.
         The results of operations for periods of less than a year are not
         necessarily indicative of results for the full year.

         Certain reclassifications have been made to the prior years' financial
         statements to conform with the classifications used in 2001.

(2)      NET INCOME PER COMMON SHARE
         Basic net income per common share is computed by dividing net income by
         the weighted average number of shares outstanding during each period.

         Diluted net income per common share is computed by dividing net income
         by the weighted average number of shares outstanding, as adjusted for
         the assumed exercise of potential common stock options, using the
         treasury stock method. Potential shares of common stock resulting from
         stock option agreements totaled 29,081 and 38,492 for the three months
         ended March 31, 2001 and March 31, 2000, respectively.

(3)      RECENT ACCOUNTING PRONOUNCEMENT

         On January 1, 2001, the Company adopted Statement of Financial
         Accounting Standards (SFAS) No. 133 "Accounting for Derivative
         Instruments and Hedging Activities" as amended in June 1999 by SFAS No.
         137, "Accounting for Derivative Instruments and Hedging Activities -
         Deferral of the Effective Date of SFAS No. 133", and in June 2000 by
         SFAS No. 138, "Accounting for Certain Derivative Instruments and
         Certain Hedging Activities", (collectively SFAS No. 133). The adoption
         of the above statements did not have a material impact on the financial
         statements of the Company.



                                                                              60
   63
PART III
ITEM 1 - INDEX TO EXHIBITS

(a)      The following exhibits are filed as part of this Registration
         Statement:


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

    2.1       Certificate of Incorporation of the Company

    2.2       Bylaws of the Company.

    6.1       Amended and Restated 1990 Employee Stock Option Plan, as
              amended.

    6.2       1996 Employee Stock Option Plan, as amended.

    6.3       2000 Employee Stock Option Plan

    6.4       Stock Option Plan for Non-Employee Directors.

    6.5       Employment Agreement between the Company and Robert F.
              Mangano dated April 22, 1999.

SIGNATURES

In accordance with Section 12 of the Securities Exchange Act of 1934, the
Registrant has duly caused this registration statement to be signed on its
behalf by the undersigned thereunto duly authorized.

                                        1st CONSTITUTION BANCORP


                                        By: /s/ Robert F. Mangano
                                           --------------------------
                                           Robert F. Mangano,
                                           President and Chief Executive Officer
Dated:  June 15, 2001



                                                                              61
   64
EXHIBIT INDEX

Exhibit
Number        Description
------        -----------
    2.1       Certificate of Incorporation of the Company

    2.2       Bylaws of the Company.

    6.1       Amended and Restated 1990 Employee Stock Option Plan, as
              amended.

    6.2       1996 Employee Stock Option Plan, as amended.

    6.3       2000 Employee Stock Option Plan

    6.4       Stock Option Plan for Non-Employee Directors.

    6.5       Employment Agreement between the Company and Robert F.
              Mangano dated April 22, 1999.


                                                                              62