LITTLE FALLS BANCORP INC
10-K, 1997-03-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: ATLANTIC PHARMACEUTICALS INC, 10KSB, 1997-03-31
Next: THAXTON GROUP INC, 10KSB40, 1997-03-31





                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

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

                                   FORM 10-K

(Mark One)

 X    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
- ---   EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the fiscal year ended       December 31, 1996
                          ------------------------------------

                                    - or -

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from                         to
                                -------------------         -----------------

Commission Number:  0-27010

                         LITTLE FALLS BANCORP, INC.
          -----------------------------------------------------------
            (Exact name of Registrant as specified in its Charter)

                      New Jersey                               22-3402073
- ---------------------------------------------             --------------------
(State or other jurisdiction of incorporation              (I.R.S. Employer
  or organization)                                         Identification No.)

86 Main Street                                                   07424
- ------------------------------------------                 -------------------
(Address of principal executive offices)                         Zip Code

Registrant's telephone number, including area code:     (201) 256-6100
                                                        --------------

Securities registered pursuant to Section 12(b) of the Act:  None
                                                             -----

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

                    Common Stock, $0.10 par value per share
                    ---------------------------------------
                               (Title of Class)

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

      Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K (ss.229.405 of this chapter) is not contained herein,  and
will not be  contained,  to the best of  registrant's  knowledge,  in definitive
proxy or information  statements  incorporated  by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [ ]

      The aggregate market value of the voting stock held by  non-affiliates  of
the Registrant,  based on the closing price of the Registrant's  Common Stock as
quoted on the  Nasdaq  Stock  Market,  on March  25,  1997,  was  $30.8  million
(2,237,207 shares at $13.75 per share).

      As of March 25, 1997 there were issued 3,041,750 and outstanding 2,749,180
shares of the Registrant's Common Stock.

                      DOCUMENTS INCORPORATED BY REFERENCE

1.    Portions of the Annual  Report to  Stockholders  for the Fiscal Year Ended
      December 31, 1996. (Parts I, II and IV)
2.    Portions  of  the  Proxy   Statement  for  the  1997  Annual   Meeting  of
      Stockholders. (Part III)


<PAGE>



                                     INDEX

PART I                                                                    Page

Item 1. Business...........................................................   1

Item 2. Properties.........................................................  29

Item 3. Legal Proceedings..................................................  29

Item 4. Submission of Matters to a Vote of Security-Holders................  29

PART II

Item 5. Market for Registrant's Common Equity and Related Stockholder
         Matters  .........................................................  29

Item 6. Selected Financial Data............................................  29

Item 7. Management's Discussion and Analysis of Financial Condition
          and Results of Operations........................................  29

Item 8. Financial Statements and Supplementary Data........................  29

Item 9. Changes In and Disagreements with Accountants on Accounting
         and Financial Disclosure..........................................  29
 .
PART III

Item 10. Directors and Executive Officers of the Registrant................. 30

Item 11. Executive Compensation............................................. 30

Item 12. Security Ownership of Certain Beneficial Owners and Management..... 30

Item 13. Certain Relationships and Related Transactions..................... 30

PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K.... 30


<PAGE>



PART I

Item 1.  Business
- -----------------

General

      Little Falls  Bancorp,  Inc. (the  "Company") is a New Jersey  corporation
organized in August 1995 at the  direction of Little Falls Bank (the "Bank") for
the purpose of becoming a savings and loan holding company and to acquire all of
the capital stock issued by the Bank in its conversion  from the mutual to stock
form of ownership (the  "Conversion").  On January 5, 1996, the Registrant  sold
3,041,750  shares of its common  stock,  par value $0.10 per share (the  "Common
Stock") in a subscription  offering as part of the Conversion.  The Company is a
unitary savings and loan holding company which,  under existing laws,  generally
is not  restricted  in the types of business  activities  in which it may engage
provided   that  the  Bank   retains  a  specified   amount  of  its  assets  in
housing-related investments. References to the "Bank" herein, unless the context
required  otherwise,  refer to the  Company  on a  consolidated  basis.  The net
conversion  proceeds totaled  approximately $26.8 million of which $14.6 million
was invested in the Bank.

      The Bank is a federally  chartered  stock  savings bank  headquartered  in
Little  Falls,  New Jersey.  The Bank was  originally  chartered  in 1887 as the
Little  Falls  Building  and Loan  Association.  On December  2, 1993,  the Bank
converted its mutual charter from a federally chartered savings association to a
New Jersey  chartered  savings  bank,  changing its name to Little Falls Savings
Bank.  Effective  October 1995, the Bank converted its New Jersey mutual charter
to a federal  mutual  charter and changed its name to "Little  Falls  Bank." The
Bank's  deposits are  federally  insured and the Bank is a member of the Federal
Home Loan Bank ("FHLB") System.  At December 31, 1996, the Bank had total assets
of $303.5 million,  deposits of $228.3 million,  and retained  earnings of $40.4
million  or  13.3%  of total  assets  as  calculated  under  generally  accepted
accounting principles.

      The Company and the Bank are subject to regulation by the Office of Thrift
Supervision ("OTS"), the Federal Deposit Insurance  Corporation ("FDIC") and the
Securities and Exchange Commission ("SEC").

      The Bank is a community oriented savings institution offering a variety of
financial  services  to meet the needs of the  communities  it serves.  The Bank
conducts its business from its main office in Little  Falls,  New Jersey and ___
branch  offices  located in Passaic,  Hunterdon  and  Burlington  Counties,  New
Jersey.  The Bank attracts deposits from the general public and has historically
used such deposits  primarily to originate  loans secured by first  mortgages on
owner-occupied one- to four-family residences in its market area and to purchase
mortgage-backed  securities. Such loans totaled $108.4 million, or 91.45% of the
Bank's loan portfolio and 35.70% of total assets at December 31, 1996.

      To a  lesser  extent,  the  Bank  also  originates  a  limited  number  of
commercial  real estate,  residential  construction  and consumer  loans,  which
mainly  consist of home equity lines of credit.  Further,  at December 31, 1996,
the Bank had $112.5 million and $51.4 million or 37.1% and 16.9% of total assets
in its mortgage-backed securities portfolio and investment securities portfolio,
respectively.

                                      1


<PAGE>



      The  principal  sources of funds for the  Bank's  lending  activities  are
deposits,  the  amortization,  repayment and maturity of loans,  mortgage-backed
securities and investment  securities.  Principal sources of income are interest
and fees on loans,  mortgage-backed  securities and investment  securities.  The
Bank's principal expense is interest paid on deposits.

      Because the Bank did not convert to stock form (including the initial sale
of  Common  Stock  by  the  Company)  until  January  5,  1996,  a  part  of the
presentation herein is that of the Bank in mutual form.

Market Area and Competition

      The Bank  focuses  on  serving  its  customers  located  in the New Jersey
community of Little Falls and  surrounding  communities in Passaic and Hunterdon
Counties,  New  Jersey.  Economic  growth  in the  Bank's  market  area  remains
dependent  upon the local  economy.  The  economy of the  greater New York - New
Jersey  market  has  historically  benefitted  from  having  a large  number  of
corporate   headquarters  and   concentration   of  financial   services-related
industries.  It also has a  well-educated  employment base and a large number of
industrial, service and high technology businesses. Over the past few years, New
Jersey's  economy  has slowly  begun to recover  from the effects of a prolonged
decline in the national and regional economy,  layoffs in the financial services
industry and corporate relocations. Employment levels and real estate markets in
the Bank's market area have  stabilized and in some instances  begun to improve.
Whether such  improvement  will continue is dependent,  in large part,  upon the
general economic health of the United States and other factors beyond the Bank's
control and, therefore,  cannot be estimated.  In addition, the deposit and loan
activity of the Bank is  significantly  affected by economic  conditions  in its
market area. The Bank's  principal  competitors are financial  institutions  and
mortgage  banking  companies,  many of which are  significantly  larger and have
greater financial resources than the Bank. The Bank's competition for loans on a
retail and wholesale basis comes  principally  from commercial  banks,  mortgage
brokers,  banking and insurance  companies.  The Bank's competition for deposits
has  historically  come from commercial  banks,  thrift  institutions and credit
unions.  In addition,  the Bank faces  increasing  competition for deposits from
non-bank  institutions,  such as brokerage firms and insurance companies in such
areas as short-term  money market funds,  corporate  and  government  securities
funds, mutual funds and annuities.

Lending Activities

      General.  The Bank's loan portfolio  primarily  consists of first mortgage
loans secured by owner-  occupied one- to  four-family  residences.  To a lesser
extent,  the Bank's loan portfolio also consists of a number of commercial  real
estate, residential construction and consumer loans.

                                      2


<PAGE>



      Analysis of Loan  Portfolio.  The following  table sets forth  information
concerning the composition of the Bank's loan portfolio in dollar amounts and in
percentages of the loan portfolio as of the dates indicated.

<TABLE>
<CAPTION>


                                                                              At December 31,
                           ---------------------------------------------------------------------------------------------------------
                                   1996                      1995                   1994                1993               1992
                                    Percent of             Percent of            Percent of         Percent of            Percent of
                           Amount     Total      Amount      Total     Amount      Total    Amount     Total      Amount    Total
                           ------   ----------   ------    ----------  ------    ---------- ------  ----------   -------- ----------

                                                         (Dolllars in Thousands)

Type of Loans:

<S>                      <C>         <C>        <C>         <C>       <C>         <C>      <C>         <C>       <C>       <C>   
One- to four-family .....$ 108,367    92.53     $ 88,828     92.31%   $  87,851    92.71%  $ 95,278     93.62%   $124,792   96.92%
Commercial real estate...    3,659     3.13        4,639      4.82        4,463     4.71      3,614      3.54         467     .36
Residential construction.      525     0.45        1,098      1.14          521     0.55         --        --          --      --
Consumer:

Savings account .........      889     0.76          824      0.86          866      .91      1,015      1.00         945     .73
Second mortgages ........    5,028     4.29        2,540      2.64        2,694     2.84      3,007      2.95       3,696    2.87
Other ...................       25     0.02           42      0.04           52      .05         87       .09         127     .10
                          --------   ------      ------    ------     ---------   ------  ---------    ------    --------  ------  
Total loans  receivable

(gross) .................  118,493   101.18       97,971    101.81       96,447   101.77    103,001    101.20     130,027  100.98
Less:
  Loans in process ......      150    (0.13)         450     (0.47)         186     (.18)        --        --          --      --
  Deferred loan 
    origination..........             (0.12)
   fees and costs .......      138                  333     (0.35)          338     (.36)       408      (.40)        548    (.43)
  Allowance for loan 
     losses..............    1,090    (0.93)        958     (0.99)        1,169    (1.23)       818      (.80)        731    (.55)
                          --------   ------      ------    ------     ---------   ------  ---------    ------    --------  ------  
Total loans, net ........ $117,115   100.00      96,230    100.00 %   $  94,754   100.00% $ 101,775    100.00 %  $128,748  100.00 %
                          ========   ======      ======    ======     =========   ======  =========    ======    ========  ======  

</TABLE>



                                               3


<PAGE>



      Origination  and Repayment of Loans.  The  following  table sets forth the
Bank's loan originations and principal repayments for the periods indicated. The
Bank originates  loans primarily for retention in its portfolio and did not sell
or purchase loans during the periods indicated.

<TABLE>
<CAPTION>

                                            Year Ended December 31,
                                       ---------------------------------
                                         1996        1995         1994
                                       ---------   ----------  ---------

                                          (In Thousands)

Total gross loans receivable at
<S>                                    <C>         <C>         <C>      
   beginning of period .............   $  97,971   $  96,447   $ 103,001
                                       ---------   ---------   ---------

Loans originated:

  One- to four-family ..............      29,525      10,812      10,632
  Commercial real estate ...........          --          --         821
  Residential construction .........         697         700          --
  Consumer .........................       3,864       1,868         559
                                       ---------   ---------   ---------
Total loans originated .............      34,086      13,380      12,012
Loan principal repayments ..........      13,107      10,842      17,690
Loans transferred to foreclosed real
    estate .........................         406         672         871
Loans charged off ..................          51         342           5
                                       ---------   ---------   ---------
Net loan activity ..................      20,522       1,524      (6,554)
                                       ---------   ---------   ---------
Total gross loans receivable at
    end of period ..................   $ 118,493   $  97,971   $  96,447
                                       =========   =========   =========
</TABLE>






                                            4


<PAGE>



Loan Maturity Tables

      The following table sets forth the contractual maturity of the Bank's loan
portfolio  at  December  31,  1996.  The table does not include  prepayments  or
scheduled principal  repayments.  Prepayments and scheduled principal repayments
on  loans  totaled  $13.1  million  for  the  year  ended   December  31,  1996.
Adjustable-rate  mortgage  loans  are  shown as  maturing  based on  contractual
maturities  rather than the period in which interest rates are next scheduled to
adjust.

<TABLE>
<CAPTION>
                       One- to Four-   Commercial       Residential
                          Family       Real Estate      Construction  Consumer      Total
                       ------------   ------------      ------------  --------      -----
                                                 (In Thousands)

Amounts Due:

<S>                     <C>            <C>              <C>          <C>          <C>     
Within 3 months.......  $      55      $      --        $      --    $    505     $    560
3 months to 1 Year....         24             --              525         374          923
                         --------       --------          -------     -------     --------
Total Due Within 1 
  Year................         79             --              525         879        1,483
                         --------       --------          -------     -------     --------

  1 to 3 years........        203             --               --          26          229
  3 to 5 years........      1,481            300               --          --        1,781
  5 to 10 years.......      4,623            571               --       1,635        6,829
  10 to 20 years......     18,319          1,008               --       3,351       22,677
  Over 20 years.......     82,673            920               --          --       83,593
                         --------       --------          -------     -------     --------
Total due after one
  year................    107,299          2,799               --       5,012      115,109
                         --------       --------          -------     -------     --------
Non-performing........        989            860               --          52        1,901
                         --------       --------          -------     -------     --------
Total amount due......    108,367          3,659              525       5,943      118,494

Less:
Allowance for loan and

lease loss............        863            184               16          27        1,090
Loans in process......         --             --              150          --          150
Deferred loan fees 
  (costs).............        161             --               --         (23)         138
                         --------       --------          -------     -------     --------
  Loans receivable, net  $107,343       $  3,475          $   359     $ 5,939     $117,116
                         ========       ========          =======     =======     ========

</TABLE>


      The  following  table sets forth the dollar amount at December 31, 1996 of
all loans due after December 31, 1997, which have pre-determined  interest rates
and which have floating or adjustable interest rates.

                                            Floating or
                            Fixed Rates   Adjustable Rates   Total
                            -----------   ----------------   -----
                                         (In Thousands)

One- to four-family.....     $  71,934      $  36,354     $ 108,288
Commercial real estate..         1,779          1,880         3,659
Consumer................         2,401          2,662         5,063
                              --------       --------      --------
  Total.................     $  76,114      $  40,896     $ 117,010
                               =======        =======       =======



      One- to Four-Family Residential Loans. The Bank's primary lending activity
consists of the origination of single-family  residential mortgage loans secured
by owner-occupied property. The Bank

                                      5


<PAGE>



originates one- to four-family  residential  mortgage loans in amounts up to 80%
of the appraised value of the mortgaged property and in amounts up to 70% of the
appraised value on loans which exceed $200,000. No private mortgage insurance is
obtained since loan to value ratios do not exceed 80%. All loans are held in the
Bank's portfolio.

      The Bank has an agreement  with a mortgage  solicitation  firm pursuant to
which  the  Bank  receives  one-  to  four-family  mortgage  applications  on  a
state-wide  basis.  The Bank then submits bids on the mortgage  applications  on
which it is interested  prior to making the final loan.  The submission of a bid
to provide the mortgage loan is not a firm commitment on the Bank's part, as the
Bank applies its own underwriting  standards before  committing to the loan. All
loans must be documented,  including an original  appraisal.  This agreement has
provided  the  majority  of loan  applications  received by the Bank in the past
year.

      Loan referrals are also obtained from local realtors or builders, existing
or past customers and members of the local  community.  Mortgage loans generally
include due-on sale clauses which provide the Bank with the contractual right to
deem the  loan  immediately  due and  payable  in the  event  that the  borrower
transfers ownership of the property without the Bank's consent.

      The  Bank  primarily  originates  adjustable-rate  mortgage  loans  with a
guaranteed  renewal for a thirty-year term. These loans adjust after one, three,
five or ten years.  The Bank's ARM loans are originated for its portfolio and do
not conform to FNMA or FHLMC standards.  Although the Bank's ARM loans have a 6%
lifetime cap, at the adjustment period, interest rate changes are discretionary.
Generally,  ARM loans pose credit risks somewhat  greater than the risk inherent
in fixed-rate  loans primarily  because,  as interest rates rise, the underlying
payments of the borrower rise,  increasing  the potential for default.  The Bank
also  offers  fixed-rate  loans with terms of 15 and 30 years.  The Bank  offers
various  loan  programs  with  varying   interest   rates  and  fees  which  are
competitively priced based on market conditions and the Bank's cost of funds.

      The Bank has  purchased  and  participated  in a limited  number of loans,
primarily in its market area. At December 31, 1996, the Bank had $3.0 million of
purchased loans and $4.9 million in loan participations.  The Bank purchases and
participates in loans after applying its own  underwriting  standards.  The Bank
typically does not service the loans that it purchases or  participates  in with
other financial institutions.

      Commercial Real Estate. To a lesser extent,  the Bank's policy has been to
originate  commercial real estate loans. The loans are generally made in amounts
up to 65% of the appraised  value of the property.  The Bank's  commercial  real
estate  loans  primarily  have rates  equal to the prime rate plus a margin.  In
making  such  loans,  the Bank  primarily  considers  the net  operating  income
generated  by the real  estate  to  support  the  debt  service,  the  financial
resources  and  income  level and  managerial  resources  of the  borrower,  the
marketability  of the  property  and the  Bank's  lending  experience  with  the
borrower.

      The  Bank's   commercial  real  estate  loans  typically  are  secured  by
properties such as mixed-use  properties,  retail stores,  office  buildings and
strip shopping  centers.  The Bank's  commercial real estate portfolio  includes
multi-family  loans.  For a discussion  of the Bank's  largest  commercial  real
estate loan, see "- Loans to One Borrower."

                                      6


<PAGE>



      Loans secured by commercial real estate generally involve a greater degree
of risk than one- to  four-family  residential  mortgage  loans and carry larger
loan  balances.  This  increased  credit  risk is a result of  several  factors,
including  the  concentration  of  principal  in a  limited  number of loans and
borrowers,  the  effects  of general  economic  conditions  on income  producing
properties,  and the increased  difficulty of evaluating  and  monitoring  these
types of loans.  Furthermore,  the repayment of loans secured by commercial real
estate is typically dependent upon the successful  operation of the related real
estate. If the cash flow from the property is reduced, the borrower's ability to
repay the loan may be impaired.

      Residential  Construction  Loans.  The Bank's policy has been to originate
residential construction loans to a lesser extent than other types of mortgages.
Residential  construction loans are made up to a maximum of 80% of the appraised
value of the home, based upon the builder's plans. The rate charged is generally
the prime rate plus a margin.  The loan proceeds are  disbursed  based upon work
completed. For a discussion of the Bank's largest residential construction loan,
see "-- Loans to One Borrower."

      Consumer Loans. The Bank's consumer loans primarily consist of home equity
loans, and, to a much lesser extent,  student loans and loans secured by savings
deposits.  The home equity lines of credit are made with loan to value ratios of
up to 80% on either a fixed or adjustable rate basis.

      The underwriting standards employed by the Bank for consumer loans include
a  determination  of the  applicant's  payment  history  on other  debts  and an
assessment of the  borrower's  ability to make payments on the proposed loan and
other indebtedness.  In addition to the  creditworthiness of the applicant,  the
underwriting process also includes a comparison of the value of the security, if
any, in relation to the proposed loan amount.  The Bank's consumer loans tend to
have higher  interest  rates and  shorter  maturities  than one- to  four-family
mortgage  loans,  but are  considered  to entail a greater  risk of default than
mortgage loans.

      Loan Approval Authority and Underwriting. The Board of Directors generally
approves all mortgage loans  although the Bank's  President has the authority to
approve loans up to $500,000.  Any loans  exceeding that amount must be approved
by the Board of Directors.

      The Bank uses board  approved  independent  fee  appraisers on real estate
loans.  It is the Bank's  policy to obtain  title  insurance  on all  properties
securing real estate loans and to obtain fire,  flood and casualty  insurance on
all loans that require security.

      Loan  Commitments.  The Bank issues  written  commitments  to  prospective
borrowers on all real estate approved loans. Generally,  the commitment requires
the loan to be closed within sixty days of issuance.  At December 31, 1996,  the
Bank had $3.3 million of commitments to fund new mortgage loans and  commitments
on unused lines of credit relating to home equity loans of $3.0 million.

      Loans to One Borrower. Savings associations are subject to the same limits
as those  applicable to national banks,  which under current  regulations  limit
loans-to-one  borrower  in an  amount  equal to 15% of  unimpaired  capital  and
retained income on an unsecured  basis and an additional  amount equal to 10% of
unimpaired  capital  and  retained  income  if the loan is  secured  by  readily
marketable collateral  (generally,  financial  instruments,  not real estate) or
$500,000, whichever is higher. The Bank's maximum loan-to-one borrower limit was
approximately $4.0 million as of December 31, 1996.

      At December 31, 1996, the Bank's largest lending relationship consisted of
an  aggregate  of $1.3  million in loans made to a builder in Little  Falls,  of
which $1.0 is secured by  residential  building  lots.  The remaining  loans are
mortgages on two one- to four-family homes. All of these loans are performing

                                      7


<PAGE>



in accordance with their original terms. The second largest lending relationship
at December 31, 1996,  consisted of an aggregate of $1.1 million in loans to two
local  businessmen.  Of these loans,  four are  nonperforming  loans  secured by
mortgages on two contiguous  parcels of commercial real estate located in Little
Falls,  New Jersey.  At December 31, 1996 the aggregate  outstanding  balance on
these nonperforming loans was $860,000. An appraisal of the properties as of May
1995  indicated an  aggregate  value of $995,000.  The  remaining  loans in this
relationship consist of two one- to four-family  residential  mortgages totaling
$184,000 and a home equity loan totaling $92,000, all of which are performing in
accordance with their original terms.

Non-Performing Loans and Classified Assets

      Loan Delinquencies.  The Bank's collection  procedures provide that when a
mortgage loan is 15 days past due, a notice of nonpayment is sent. If payment is
still delinquent after 30 days past due, the customer will receive a letter from
the Bank. If the delinquency  continues,  similar subsequent efforts are made to
eliminate the delinquency.  If the loan continues in a delinquent  status for 60
days or more and no repayment plan is in effect, the Bank's attorney will send a
letter to the customer. After 90 days past due, the Board of Directors typically
approves the  initiation of foreclosure  proceedings as soon as possible.  Loans
are  reviewed  on  a  monthly  basis  and  are  placed  on  a  non-accrual   and
non-performing status when the loan becomes more than 90 days delinquent.

      The following table sets forth information regarding  non-performing loans
and  real  estate  owned.  During  the  periods  indicated,   the  Bank  had  no
restructured loans within the meaning of SFAS No. 15.

<TABLE>
<CAPTION>

                                                        At December 31,
                                    -------------------------------------------------
                                     1996      1995      1994       1993       1992
                                     ----      ----      ----       ----       ----
                                               (Dollars in Thousands)

Non-performing loans:
   Nonaccrual loans:
<S>                                 <C>       <C>        <C>        <C>       <C>   
   One- to four-family residential  $   989   $1,059     $4,182     $3,894    $3,888
   Commercial real estate......         860      860         --         --        --
   Consumer loans..............          52       23         20         --         9
                                    -------   ------     ------     ------    ------
Total nonaccrual loans.........       1,901    1,942      4,202      3,894     3,897
   Accruing one- to four-family 
    residential................          --      505         --         --        --
                                    -------   ------     ------     ------    ------
Total non-performing loans.....       1,901    2,447      4,202      3,894     3,897
                                    -------   ------     ------     ------    ------
Real estate owned..............         857    1,501      1,765      1,859     1,677
                                    -------   ------     ------     ------    ------
Total non-performing assets....     $ 2,758   $3,948     $5,967     $5,753    $5,574
                                    =======   ======     ======     ======    ======
Total non-performing loans to 
  net loans....................        1.62%    2.54%      4.43%      3.83%     3.03%
                                    =======   ======     ======     ======    ======
Total non-performing loans to 
  total assets.................         .63%     .79%      2.17%      1.93%     1.95%
                                    =======   ======     ======     ======    ======
Total non-performing assets to 
  total assets.................         .91%    1.27%      3.09%      2.85%     2.79%
                                    =======   ======     ======     ======    ======
</TABLE>



      Interest income that would have been recorded on nonaccrual loans had they
been current under the original terms of such loans was  approximately  $198,000
and  $189,000  for the years ended  December  31,  1996 and 1995,  respectively.
Amounts  included in the Bank's interest income  attributable to  non-performing
loans for the years ended December 31, 1996 and 1995 were approximately  $84,000
and $39,000, respectively.

      Classified  and  Criticized   Assets.   OTS  regulations   provide  for  a
classification  system for problem assets of insured  institutions  which covers
all problem assets. Under this classification  system, problem assets of insured
institutions are classified as "substandard," "doubtful," or "loss." An asset is
considered  substandard if it is inadequately protected by the current net worth
and paying capacity of the

                                      8


<PAGE>



obligor or of the collateral pledged,  if any.  Substandard assets include those
characterized  by the "distinct  possibility"  that the insured  institution may
sustain "some loss" if the deficiencies  are not corrected.  Loans classified as
substandard  may or may not be  considered  impaired  under  generally  accepted
accounting principals.  Assets classified as doubtful have all of the weaknesses
inherent in those classified substandard, with the added characteristic that the
weaknesses  present make  "collection  or  liquidation in full," on the basis of
currently  existing  facts,  conditions  and values,  "highly  questionable  and
improbable." Assets classified as loss are those considered  "uncollectible" and
as such, are charged off by the Bank.  Assets which do not currently  expose the
Bank to sufficient risk to warrant  classification in one of the  aforementioned
categories  but  possess   weaknesses  are  designated   "special   mention"  by
management.

      When the Bank classifies problem assets as either substandard or doubtful,
it may  establish  general  allowances  for loan and  lease  losses in an amount
deemed prudent by management. General allowances represent loss allowances which
have been  established  to recognize the inherent risk  associated  with lending
activities.  When the Bank  classifies  problem assets as loss, it is considered
uncollectible and the Bank charges off such amount. The Bank's  determination as
to the  classification of its assets and the amount of its valuation  allowances
is subject to review by the OTS, which may order the establishment of additional
general or  specific  loss  allowances.  A portion of  general  loss  allowances
established to cover possible losses related to assets classified as substandard
or doubtful may be included in determining an institution's  regulatory capital,
while specific valuation  allowances for loan losses generally do not qualify as
regulatory capital.

      The  following  table  provides  further   information  about  the  Bank's
classified assets as of the dates indicated.

<TABLE>
<CAPTION>
                                             At December 31,
                   ------------------------------------------------------------------
                        1996             1995              1994             1993
                   ---------------  ---------------  ----------------  --------------
                                             (In Thousands)

Criticized:

<S>                     <C>                <C>               <C>              <C>   
  Special Mention       $  2,931           $2,639            $2,094           $1,406
Classified:

  Substandard....          3,665            3,925             5,901            8,549
  Doubtful.......             --               --                --               --
  Loss...........       $     --               --               123              501
                        --------           ------            ------          -------
                        $  6,596           $6,564            $8,118          $10,456
                        ========           ======            ======          =======
</TABLE>



      Real  Estate  Owned.  Real  estate  acquired  by the Bank as a  result  of
foreclosure or by deed in lieu of foreclosure is classified as real estate owned
until it is sold.  When  property  is acquired it is carried at the lower of the
cost or fair value less selling costs. It is the policy of the Bank to obtain an
appraisal on all real estate acquired through foreclosure as soon as practicable
after it takes  possession of the property.  The Bank  generally  reassesses the
value of real estate owned at least every eighteen months.  These properties are
subsequently  evaluated and carried at the lower of the "new" cost or fair value
minus selling costs of the underlying  collateral.  The Bank's real estate owned
totaled $857,000 million at December 31, 1996.

      Allowance  for Loan  Losses.  A  provision  for loan  losses is charged to
operations based on management's  evaluation of the potential losses that may be
incurred in the Bank's loan portfolio. Such evaluation,  which includes a review
of certain loans of which full collectibility of interest and principal

                                      9


<PAGE>



may not be reasonably  assured,  considers the Bank's past loan loss experience,
known and inherent risks in the portfolio,  adverse  situations  that may affect
the borrower's  ability to repay,  estimated value of any underlying  collateral
and current economic conditions.

      Management  will  continue to review its loan  portfolio to determine  the
extent,  if any,  to which  further  additional  loss  provisions  may be deemed
necessary.  There can be no  assurance  that the  allowance  for losses  will be
adequate  to cover  losses  which may in fact be realized in the future and that
additional provisions for losses will not be required.

      As a result of the declines in regional  real estate market values and the
significant losses experienced by many financial institutions,  there has been a
greater level of scrutiny by regulatory  authorities  of the loan  portfolios of
financial institutions  undertaken as part of the examination of the institution
by the  FDIC,  OTS or other  federal  or state  regulators.  Results  of  recent
examinations  indicate that these  regulators may be applying more  conservative
criteria  in  evaluating  real estate  market  values,  requiring  significantly
increased  provisions for potential loan losses.  While the Bank believes it has
established  an adequate  allowance  for loan losses,  there can be no assurance
that  regulators,  in reviewing the Bank's loan portfolio,  will not request the
Bank to significantly increase its allowance for loan losses, thereby negatively
affecting the Bank's  financial  condition and earnings or that the Bank may not
have to increase its level of loan loss allowance in the future.

                                      10


<PAGE>



      Analysis of the Allowance for Loan Losses.  The following table sets forth
information  with respect to the Bank's  allowance  for loan losses at the dates
indicated.

<TABLE>
<CAPTION>

                                                      At December 31,
                                  ---------------------------------------------------------
                                    1996       1995        1994        1993          1992
                                    ----       ----        ----        ----          ----
                                                    (Dollars in Thousands)

<S>                               <C>         <C>         <C>         <C>         <C>     
Total loans outstanding .......   $118,493    $ 97,971    $ 96,447    $103,001    $130,027
                                  ========    ========    ========    ========    ========

Allowance balances (at
  beginning of period) ........   $    958    $  1,169    $    818    $    731    $    835
Provision:
  One- to four-family .........        136          87         340         325         391
  Commercial real estate(1) ...         38          35          13          --          --
  Consumer ....................          9           9           3           3          --
                                  ========    --------    --------    --------    --------
Total provision for loan losses        183         131         356         328         391
                                  --------    --------    --------    --------    --------
Charge-offs net of recoveries:
  One- to four-family .........         51         342           5         241         495
  Commercial real estate ......         --          --          --          --          --
Consumer ......................         --          --          --          --          --
                                  --------    --------    --------    --------    --------
Total charge-offs .............         51         342           5         241         495
                                  --------    --------    --------    --------    --------
Allowance balance (at end of
  period) .....................   $  1,090    $    958    $  1,169    $    818    $    731
                                  ========    ========    ========    ========    ========
Allowance for loan losses as
  a percent of total loans

  outstanding .................       0.92%       0.98%       1.21%       0.79%       0.56%
                                  ========    ========    ========    ========    ========
</TABLE>


- -----------------------------
(1)  Includes residential construction loans.

                                      11


<PAGE>



      Allocation  of Allowance for Loan Losses.  The following  table sets forth
the  allocation  of the  Bank's  allowance  for loan and  lease  losses  by loan
category and the percentage of loans in each category to net loans receivable at
the dates  indicated.  The portion of the loan loss allowance  allocated to each
loan category does not represent the total available for future losses which may
occur  within  the loan  category  since the  total  loan  loss  allowance  is a
valuation reserve applicable to the entire loan portfolio.

<TABLE>
<CAPTION>

                                                                         At December 31,
                    ----------------------------------------------------------------------------------------------------------------
                          1996                   1995                1994                    1993                   1992
                    ---------------------- --------------------- -------------------- ----------------------- ----------------------
                             Percent of             Percent of          Percent of              Percent of             Percent of
                              Loans to               Loans to            Loans to                Loans to               Loans to
                    Amount  Loan Portfolio Amount Loan Portfolio AmountLoan Portfolio  Amount  Loan Portfolio Amount Loan Portfolio
                    ------  -------------- ------ -------------- -------------------- -------  -------------- ------ --------------
                                                            (Dollars in Thousands)

At end of period 
 allocated to:
<S>                 <C>         <C>         <C>       <C>        <C>       <C>          <C>        <C>         <C>       <C>   
One-to four-family..$   863     91.66%      $778      92.31%     $1,033    92.71%       $814       93.62%      $730      96.92%
Commercial real 
  estate(1).........    200       3.27       162       4.82         127     4.71          --        3.54         --       0.36
Consumer ...........     27       5.07        18       3.54           9     3.80           4        4.04          1       3.70
                     ------   --------      ----      -----      ------   ------         ---      ------        ---     ------
Total allowance.....$ 1,090    100.00%      $958     100.00%     $1,169   100.00%       $818      100.00%      $731     100.00%
                      =====    ======        ===     ======       =====   ======         ===      ======        ===      ======
</TABLE>


(1)  Includes residential construction loans.

                                      12


<PAGE>



Investment Activities

      The  investment  policy of the  Bank,  which is  approved  by the Board of
Directors and  implemented  by certain  officers as authorized by the Board,  is
designed  primarily to provide and maintain liquidity and to manage the interest
rate sensitivity of its overall assets and liabilities,  to generate a favorable
return without  incurring undue interest rate and credit risk, to provide a flow
of earnings and a  countercyclical  balance to earnings and to provide a balance
of  quality  and  diversification  of the Bank's  assets.  In  establishing  its
investment  strategies,  the Bank  considers its business and growth plans,  the
economic  environment,  its interest  rate  sensitivity  position,  the types of
securities  to  be  held,  and  other  factors.   Federally   chartered  savings
institutions have authority to invest in various types of assets, including U.S.
Treasury  obligations,  securities of various federal agencies,  mortgage-backed
and  mortgage-related  securities,  certain  certificates  of deposit of insured
banks  and  savings  institutions,   certain  bankers  acceptances,   repurchase
agreements,  loans of federal funds,  and, subject to certain limits,  corporate
securities, commercial paper and mutual funds.

      Current  regulatory  and  accounting   guidelines   regarding   investment
portfolio policy require insured  institutions to categorize  securities as held
for  "investment,"  "sale," or "trading." At December 31, 1996,  the Bank had no
securities held available for sale or trading. The Bank's securities  portfolio,
which the Bank has the ability and intent to hold to maturity, are accounted for
on an amortized cost basis. The Bank may purchase securities in the future to be
held available for sale or trading.

      At December 31, 1996, the Bank had an investment  securities  portfolio of
$51.4 million, consisting primarily of short and medium term U.S. Government and
agency securities.  The estimated fair value of the Bank's investment securities
portfolio at December 31, 1996 was $51.2 million,  resulting in a net unrealized
loss at that date of approximately  $166,000. In addition, at December 31, 1996,
the Bank had federal funds sold of $5.0 million and FHLB stock of $2.1 million.

      To supplement lending activities and to utilize excess liquidity, the Bank
invests in  residential  mortgage-backed  securities.  The Bank's  investment in
mortgage-backed  securities,  which had increased  significantly during the past
few years as a result of a decline in loan demand,  decreased  by  approximately
4.7% or $5.5 million  during the year ended  December 31, 1996. The decrease was
primarily due to the Bank using more of its funds for loan  originations.  While
the Bank did purchase $16.1 million of mortgage-backed securities in 1996, these
were more than offset by repayments and  prepayments  received.  Mortgage-backed
securities can serve as collateral for borrowings and, through repayments,  as a
source of liquidity.  The mortgage-backed  securities  portfolio at December 31,
1996 consisted of both fixed-rate and adjustable rate certificates issued by the
FHLMC, GNMA and FNMA. The fixed rate certificates provide the certificate holder
principal  payments  while the adjustable  rate  securities  provide  protection
against  rising  interest  rates.  At December  31,  1996,  the  mortgage-backed
securities  portfolio  had an  estimated  fair  value of  $112.4  million  and a
carrying  value of  $112.5  million.  The  portfolio  is  classified  as held to
maturity, and is recorded at amortized cost.

      Mortgage-backed securities represent a participation interest in a pool of
single-family or multi- family mortgages, the principal and interest payments on
which  are  passed  from  the  mortgage  originators,   through   intermediaries
(generally   quasi-governmental   agencies)   that   pool  and   repackage   the
participation  interests in the form of  securities,  to  investors  such as the
Bank. Such quasi-governmental agencies, which guarantee the payment of principal
and interest to investors, primarily include FHLMC, FNMA, and GNMA.

                                      13


<PAGE>



      Mortgage-backed  securities  typically  are issued with  stated  principal
amounts,  and the  securities  are backed by pools of mortgages  that have loans
with  interest  rates that are within a range and have varying  maturities.  The
underlying pool of mortgages can be composed of either  fixed-rate  mortgages or
adjustable-rate  mortgage  loans.   Mortgage-backed   securities  are  generally
referred to as mortgage participation certificates or pass-through certificates.
As a result,  the interest rate risk  characteristics  of the underlying pool of
mortgages, fixed rate or adjustable rate, as well as prepayment risk, are passed
on to  the  certificate  holder.  The  life  of a  mortgage-backed  pass-through
security is equal to the life of the underlying mortgages.

Investment and Mortgage-backed Securities Portfolio

      The following table sets forth the carrying value of the Bank's investment
and mortgage-backed securities portfolio.

                                       At December 31,
                                  --------------------------
                                  1996      1995      1994
                                  ----      ----      ----
                                      (In Thousands)
Investment Securities:
 U.S. Government securities ..   $ 6,006   $10,014   $14,016
 U.S. Agency securities ......    45,022    19,985    21,977
 Other securities ............       342        --       153
                                 -------   -------   -------
   Total investment securities    51,370    29,999    36,146
                                 -------   -------   -------
Federal funds sold ...........     5,000    39,800     1,100
FHLB Stock ...................     2,076     1,395     1,511
                                 -------   -------   -------
   Total investment
   securities, federal funds
   sold and FHLB stock .......   $58,446   $71,194   $38,757
                                 =======   =======   =======




                                     At December 31,
                               -----------------------------
                                1996       1995      1994
                                ----       ----      ----

                               Amount     Amount    Amount
                               ------     ------    ------
                                 (Dollars in Thousands)

Mortgage-backed securities:
  GNMA ....................   $ 33,675   $ 38,714   $ 26,206
  FNMA ....................     49,434     45,613      5,895
  FHLMC ...................     28,297     32,590     19,416
                              --------   --------   --------
      Total ...............    111,406    116,917     51,517
  Net premiums ............      1,067      1,103        147
                              --------   --------   --------
Net mortgage-backed
securities ................   $112,473   $118,020   $ 51,664
                              ========   ========   ========


                                               14


<PAGE>



     Investment  and  Mortgage-backed   Securities  Portfolios  Maturities.  The
following table sets forth certain  information  regarding the carrying  values,
weighted   average   yields  and   maturities  of  the  Bank's   investment  and
mortgage-backed securities portfolios at December 31, 1996.

<TABLE>
<CAPTION>

                                                                                                       Total Investment and
                                         One Year or Less    One to Five Years  More Than Five Years  Mortgage-backed Securities
                                       --------------------  ------------------ --------------------  --------------------------

                                                   Weighted            Weighted            Weighted            Weighted  Estimated
                                       Carrying     Average  Carrying   Average  Carrying   Average  Carrying   Average     Fair
                                        Value        Yield    Value     Yield      Value     Yield     Value     Yield      Value
                                        -----        -----    -----     -----      -----     -----    -------   -------    -------

                                                                 (Dollars in Thousands)

<S>                                   <C>            <C>     <C>         <C>      <C>         <C>    <C>         <C>     <C>     
U.S. Government securities.........   $  6,006       5.63%   $    --       --%    $     --      --%  $  6,006    5.63%   $  6,000
U.S. Agency securities ............      3,002       5.35     15,014     5.39       27,006    7.23     45,022    6.49      44,862
Other securities ..................        342       6.00         --       --           --      --        342    6.00         342
                                      --------       ----    -------      ----    --------    ----   --------    ----    --------
  Total investment securities......      9,350       5.55%   $15,014     5.39%    $ 27,006    7.23%  $ 51,370    6.39%   $ 51,204
                                      ========       ====    =======      ====    ========    ====   ========    ====    ========

GNMA ..............................   $     --         --%   $    52     7.66%$     34,114    6.86%  $ 34,166    6.86    $ 34,369
FNMA ..............................        112       8.50      3,129     7.00       46,674    6.74     49,915    6.76      49,703
FHLMC .............................        752       8.02      9,872     6.66       17,768    6.87     28,392    6.83      28,354
                                      --------       ----    -------      ----    --------    ----   --------    ----    --------
   Total mortgage-backed
   securities .....................   $    864       8.08%   $13,053      6.75%   $ 98,556    6.80%  $112,473    6.81%   $112,426
                                      ========       ====    =======      ====    ========    ====   ========    ====    ========
</TABLE>





                                       15


<PAGE>



Sources of Funds

      General. Deposits are the major source of the Bank's funds for lending and
other  investment  purposes.  The  Bank  derives  funds  from  amortization  and
prepayment of loans and  maturities of  investment  securities,  mortgage-backed
securities and operations.  Scheduled loan principal repayments are a relatively
stable source of funds,  while deposit inflows and outflows and loan prepayments
are  significantly  influenced by general interest rates and market  conditions.
The Bank can obtain  advances from the FHLB as an  alternative to retail deposit
funds.  FHLB advances may also be used to acquire certain other assets as may be
deemed appropriate for investment purposes. These advances are collateralized by
the  capital  stock of the FHLB held by the Bank and by  certain  of the  Bank's
mortgage loans and  mortgage-backed  securities.  At December 31, 1996, the Bank
has a $9.0 million FHLB advance, with a rate of 5.82% and a term of three years,
with a one-time callable feature at the end of the second year. In addition, the
Bank  also has three  repurchase  agreements  with an  independent  third  party
totaling $24.6 million. The terms of the repurchase agreements are one year, six
months and overnight.  The annual rates on the one-year and six month repurchase
agreements  are  5.68%  and  5.50%,  respectively.  The  effective  rate  on the
overnight repurchase agreement adjusts daily.

      Deposits.  The Bank  currently  offers NOW  Accounts,  Super NOW accounts,
regular passbook  statement savings accounts and savings accounts,  money market
deposit  accounts and term certificate  accounts,  primarily to consumers within
its primary  market area.  Deposit  account terms vary  according to the minimum
balance  required,  the time  period  the funds must  remain on deposit  and the
interest rate, among other factors.

      Although the Bank partially relies on customer  service and  relationships
with customers to attract and retain  deposits,  market interest rates and rates
offered by  competing  financial  institutions  significantly  affect the Bank's
ability to attract and retain deposits.

      The interest  rates paid by the Bank on deposits are  monitored  regularly
and are set as needed at the direction of the Board of  Directors.  The interest
rates on deposit  account  products are  determined by  evaluating  the interest
rates offered by other local  institutions,  and the degree of  competition  the
Bank wishes to maintain;  the Bank's anticipated need for cash and the timing of
that desired cash flow; the cost of borrowing from other sources versus the cost
of acquiring funds through  customer  deposits;  and the Bank's  anticipation of
future economic conditions and related interest rates. The Bank's interest rates
typically  are  competitive  with  those  offered by  competitors  in the Bank's
primary market area.

      Regular savings accounts, money market accounts and NOW accounts including
non-interest bearing deposits constituted $49.7 million, $14.8 million and $20.9
million,  respectively, or 21.8%, 6.5%, and 9.1%, respectively.  Certificates of
deposit  constituted  $142.9  million or 62.6% of the deposit  portfolio.  As of
December 31, 1996, the Bank had no brokered deposits.

                                      16


<PAGE>



      Jumbo  Certificate  Accounts.  The following table indicates the amount of
the Bank's  certificates  of deposit of $100,000 or more by time remaining until
maturity as of December 31, 1996.

                                                  Certificates
                                                  of Deposits
                                                  ------------
Maturity Period                                  (In Thousands)
- ---------------
Within three months............................       $1,655
Three through six months.......................        1,634
Six through twelve months......................        3,211
Over twelve months.............................        3,552
                                                    -------
                                                     $10,052
                                                     =======

      Savings  Deposit  Activity.  The  following  table sets forth the  savings
activities of the Bank for the periods indicated.

                                           Year Ended December 31,
                                       --------------------------------
                                        1996        1995       1994
                                       --------   --------    --------
                                               (In Thousands)
Net increase (decrease)
  before interest credited, deposits

  purchased and deposits sold.......   $(21,401)   $  7,949   $(17,672)
Deposits purchased .................         --      54,415         --
Deposits sold ......................     (9,221)         --         --
Interest credited ..................     11,083       9,314      7,170
                                       --------    --------   --------
Net increase (decrease) in
  savings deposits .................   $(19,539)   $ 71,678   $(10,502)
                                       ========    ========   ========



Subsidiary Activities

      As of January 5, 1996,  the Bank was the sole  subsidiary  of the Company.
The Bank has no active subsidiaries.

Personnel

      As of  December  31,  1996,  the Bank  had 35  full-time  and 9  part-time
employees.  None  of  the  Bank's  employees  are  represented  by a  collective
bargaining  group. The Bank believes that its relationship with its employees is
good.

Regulation

      Set  forth  below  is a  brief  description  of  all  materials  laws  and
regulations  which relate to the  regulation  of the Bank and the  Company.  The
description  does not purport to be complete and is qualified in its entirety by
reference to applicable laws and regulations.

                                      17


<PAGE>



Company Regulation

      General. The Company is a unitary savings and loan holding company subject
to regulatory oversight by the OTS. As such, the Company is required to register
and file reports with the OTS and is subject to regulation  and  examination  by
the OTS. In addition, the OTS has enforcement authority over the Company and its
non-savings association subsidiaries,  should such subsidiaries be formed, which
also permits the OTS to restrict or prohibit  activities  that are determined to
be a serious risk to the subsidiary  savings  association.  This  regulation and
oversight is intended primarily for the protection of the depositors of the Bank
and not for the  benefit of  stockholders  of the  Company.  The Company is also
required to file certain reports with, and otherwise  comply with, the rules and
regulations of the OTS and the SEC.

      Qualified  Thrift  Lender  Test.  As a unitary  savings  and loan  holding
company, the Company generally is not subject to activity restrictions, provided
the Bank  satisfies  the Qualified  Thrift  Lender  ("QTL") test. If the Company
acquires  control of another savings  association as a separate  subsidiary,  it
would become a multiple savings and loan holding company,  and the activities of
the  Company  and any of its  subsidiaries  (other  than the  Bank or any  other
Savings Association Insurance Fund  ("SAIF")-insured  savings association) would
become subject to restrictions  applicable to bank holding companies unless such
other associations each also qualify as a QTL and were acquired in a supervisory
acquisition. See "Regulation of the Bank -- Qualified Thrift Lender Test."

      Restrictions  on  Acquisitions.  The Company must obtain approval from the
OTS  before  acquiring  control  of any  other  SAIF-insured  association.  Such
acquisitions  are generally  prohibited if they result in a multiple savings and
loan holding company  controlling  savings  associations in more than one state.
However,  such  interstate  acquisitions  are permitted  based on specific state
authorization or in a supervisory acquisition of a failing savings association.

      Federal  law  generally  provides  that no  "person,"  acting  directly or
indirectly or through or in concert with one or more other persons,  may acquire
"control," as that term is defined in OTS  regulations,  of a federally  insured
savings  institution  without giving at least 60 days' written notice to the OTS
and providing the OTS an opportunity to disapprove the proposed acquisition.  In
addition,  no company may acquire  control of such an institution  without prior
OTS approval.

      Federal  Securities  Law.  The Company is subject to filing and  reporting
requirements  by  virtue  of  having  its  common  stock  registered  under  the
Securities Exchange Act of 1934. Furthermore,  Company stock held by persons who
are affiliates (generally officers, directors and principal stockholders) of the
Company may not be resold without registration or unless sold in accordance with
certain  resale  restrictions.  If the Company meets  specified  current  public
information  requirements,  each affiliate of the Company is able to sell in the
public  market,  without  registration,  a  limited  number  of  shares  in  any
three-month period.

Regulation of the Bank

      General. As a federally chartered,  SAIF-insured savings association,  the
Bank is  subject  to  extensive  regulation  by the OTS  and the  FDIC.  Lending
activities and other  investments must comply with various federal statutory and
regulatory   requirements.   The  Bank  is  also  subject  to  certain   reserve
requirements promulgated by the Federal Reserve Board.

                                      18


<PAGE>



      The OTS, in  conjunction  with the FDIC,  regularly  examines the Bank and
prepares  reports for the  consideration of the Bank's Board of Directors on any
deficiencies that they find in the Bank's  operations.  The Bank's  relationship
with its depositors and borrowers is also regulated to a great extent by federal
law,  especially  in such matters as the  ownership of savings  accounts and the
form and content of the Bank's mortgage documents.

      The Bank  must  file  reports  with the OTS and the  FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other savings  institutions.  This  regulation and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any change in such  regulations,  whether by the OTS, the FDIC or the
Congress could have a material adverse impact on the Company, the Bank and their
operations.

      Deposit Insurance.  The FDIC is an independent federal agency that insures
the deposits,  up to prescribed statutory limits, of federally insured banks and
savings  institutions and safeguards the safety and soundness of the banking and
savings  industries.  Two separate  insurance  funds,  the Bank  Insurance  Fund
("BIF") for  commercial  banks,  state  savings  banks and some federal  savings
banks, and the SAIF for savings associations, are maintained and administered by
the FDIC. The Bank is a member of the SAIF and its deposit  accounts are insured
by the FDIC, up to the prescribed  limits.  The FDIC has  examination  authority
over all insured  depository  institutions,  including  the Bank,  and has under
certain  circumstances,   authority  to  initiate  enforcement  actions  against
federally insured savings institutions to safeguard safety and soundness and the
deposit insurance fund.

      Assessments.   The  FDIC  is  authorized  to  establish   separate  annual
assessment rates for deposit  insurance for members of the BIF and the SAIF. The
FDIC may increase  assessment  rates for either fund if necessary to restore the
fund's  ratio of  reserves  to insured  deposits  to its target  level  within a
reasonable time and may decrease such assessment  rates if such target level has
been met. The FDIC has established a risk-based  assessment system for both SAIF
and BIF members. Under this system, assessments are set within a range, based on
the risk the institution poses to its deposit insurance fund. This risk level is
determined  based on the  institution's  capital  level and the FDIC's  level of
supervisory concern about the institution.

      Because a  significant  portion of the  assessments  paid into the SAIF by
savings  associations  were used to pay the cost of prior thrift  failures,  the
reserves of the SAIF were below the level required by law. The BIF had, however,
met its required  reserve level during the third calendar  quarter of 1995. As a
result,  deposit  insurance  premiums  for  deposits  insured  by the  BIF  were
substantially  less than  premiums for  SAIF-insured  deposits.  Legislation  to
capitalize the SAIF and to eliminate the significant  premium  disparity between
the BIF and the SAIF became  effective  December 31, 1996. The  recapitalization
plan provided for a special  assessment equal to $.657 per $100 of SAIF deposits
held at March 31, 1995, in order to increase SAIF reserves to the level required
by law. Certain BIF institutions holding SAIF-insured  deposits were required to
pay a lower  special  assessment.  Based on its deposits at March 31,  1995,  on
November 27, 1996, the Bank paid a pre-tax  special  assessment of $1.2 million.
Such  payment was  recorded as an expense  and  accounted  for by the Bank as of
December 31, 1996. Earnings and capital were, therefore, negatively affected for
the quarter ended  September 30, 1996, by an after-tax  amount of  approximately
$750,000.

                                      19


<PAGE>



      The  recapitalization  plan also  provides  that the cost of prior  thrift
failures will be shared by both the SAIF and the BIF (Fico Bond payments), which
will increase BIF assessments for healthy banks to approximately  $.013 per $100
of deposits in 1997. SAIF  assessments for healthy savings  institutions in 1997
will be approximately  $.064 per $100 in deposits and may never be reduced below
the level set for healthy BIF institutions.

      The FDIC has lowered the rates on assessments paid to the SAIF and widened
the spread of those  rates.  The FDIC's  action  established  a base  assessment
schedule  for the SAIF with  rates  ranging  from 4 to 31 basis  points,  and an
adjusted  assessment  schedule that reduces these rates by 4 basis points.  As a
result,  the effective  SAIF rates range from 0 to 27 basis points as of October
1, 1996.  In  addition,  the  FDIC's  final rule  prescribed  a special  interim
schedule of rates  ranging  from 18 to 27 basis points for  SAIF-member  savings
institutions  for the last quarter of calendar 1996, to reflect the  assessments
paid to the Financing Corp. (Fico Bonds). Finally, the FDIC's action established
a procedure  for making  limited  adjustments  to the base  assessment  rates by
rulemaking without notice and comment, for both the SAIF and the BIF.

      Examination  Fees.  In addition  to federal  deposit  insurance  premiums,
savings  institutions  like the  Bank are  required  by OTS  regulations  to pay
assessments to the OTS to fund the operations of the OTS. The general assessment
is paid on a  semi-annual  basis and is  computed  based on total  assets of the
institution, including subsidiaries.

      Regulatory Capital  Requirements.  OTS capital regulations require savings
institutions to meet three capital standards: (1) tangible capital equal to 1.5%
of total adjusted assets,  (2) a leverage ratio (core capital) equal to at least
3% of total adjusted assets, and (3) a risk-based  capital  requirement equal to
8.0% of total risk-weighted assets.

      Savings  associations  with a greater than "normal" level of interest rate
exposure  will,  in the future,  be subject to a deduction  for an interest rate
risk ("IRR")  component  which may be from  capital for purposes of  calculating
their risk-based capital requirement. See "-- Net Portfolio Value Analysis."

      Tangible  capital is defined as core  capital less all  intangible  assets
(including  supervisory  goodwill),  plus purchased  mortgage  servicing  rights
valued  at the lower of the  maximum  percentage  established  by the OTS or the
amount   includable  in  core  capital.   Core  capital  is  defined  as  common
stockholders'  equity (including  retained  earnings),  noncumulative  perpetual
preferred  stock and minority  interests in the equity  accounts of consolidated
subsidiaries, and qualifying supervisory goodwill, less nonqualifying intangible
assets.

      The OTS  requires a core  capital  ratio of at least 3% for those  savings
associations  in the strongest  financial and  managerial  condition.  All other
savings  associations  are required to maintain minimum core capital of at least
4% of total adjusted  assets,  with a maximum core capital ratio  requirement of
5%. In determining the required minimum core capital ratio, the OTS assesses the
quality of risk management and the level of risk in each savings  association on
a case-by-case basis.

      The  risk-based  capital  standard for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock and the  portion of the  allowance  for loan
losses not designated for specific loan losses. The portion of the allowance for
loan and lease  losses  includable  in  supplementary  capital  is  limited to a
maximum of

                                      20


<PAGE>



1.25% of risk-weighted assets. Overall, supplementary capital is limited to 100%
of core capital. A savings  association must calculate its risk-weighted  assets
by multiplying each asset and off-balance  sheet item by various risk factors as
determined  by the OTS,  which  range  from 0% for  cash to 100% for  delinquent
loans, property acquired through foreclosure, commercial loans and other assets.

      As shown  below,  the  Bank's  regulatory  capital  exceeded  all  minimum
regulatory capital requirements applicable to it as of December 31, 1996:

                                                                  Percent of
                                                                   Adjusted
                                                    Amount          Assets
                                                    ------         --------
                                                     (Dollars in Thousands)

Tangible Capital:
Actual capital..........................            $25,657          8.54%
Regulatory requirement..................              4,506          1.50
                                                    -------          ---- 
  Excess................................            $21,151          7.04%
                                                    =======         ===== 

Core Capital:
Actual capital..........................            $25,657          8.54%
Regulatory requirement..................              9,013          3.00
                                                    -------          ---- 
  Excess................................            $16,644          5.54%
                                                    =======         ===== 

Risk-Based Capital:
Actual capital..........................            $25,910         27.37%
Regulatory requirement..................              7,573          8.00
                                                    -------          ---- 
  Excess................................            $18,337         19.37%
                                                    =======         ===== 


      The Bank is not under any agreement with regulatory  authorities nor is it
aware of any current  recommendations  by the regulatory  authorities  which, if
they were to be implemented,  would have a material effect on liquidity, capital
resources or operations of the Bank or the Company.

      Net Portfolio Value Analysis. In order to encourage associations to reduce
their IRR,  the OTS  adopted a final rule in August  1993  incorporating  an IRR
component  into the  risk-based  capital  rules.  The IRR  component is a dollar
amount that will be deducted from total  capital for the purpose of  calculating
an institution's  risk-based capital requirement and is measured in terms of the
sensitivity of its Net Portfolio Value ("NPV") to changes in interest rates. NPV
is the  difference  between  incoming  and outgoing  discounted  cash flows from
assets,  liabilities,  and off-balance sheet contracts.  An institution's IRR is
measured as the change to its NPV as a result of a hypothetical  200 basis point
("bp") change in market interest  rates. A resulting  change in NPV of more than
2% of the estimated  market value of its assets will require the  institution to
deduct from its capital 50% of that excess  change.  The rules  provide that the
OTS will calculate the IRR component  quarterly for each  institution.  The rule
will not become  effective  until the OTS evaluates the process by which savings
associations  may appeal an interest rate risk  reduction  determination.  It is
uncertain as to when this evaluation may be completed.

                                      21


<PAGE>



      The  following  table  presents the Bank's NPV at December  31,  1996,  as
calculated  by OTS and  based on OTS  assumptions  using  raw data  provided  to
FinPro, Inc. by the Bank.

<TABLE>
<CAPTION>
                                  Net Portfolio Value
                                   ($ In Thousands)

  Change in                                     Percent of                Change in NPV
Interest Rate                      Amount of    Estimated    NPV Ratio      Ratio (4)
(Basis Points)       NPV           Change (1)    NPV (2)        (3)
- --------------     --------        ----------   ----------   ---------    -------------
<S>                 <C>              <C>          <C>        <C>             <C>   
    +400             3,599          (24,295)      -87%        1.31%          -786 bp
    +300            10,104          (17,789)      -64%        3.58%          -560 bp
    +200            16,562          (11,331)      -41%        5.71%          -346 bp
    +100            22,609           (5,284)      -19%        7.60%          -157 bp
     Par            27,893               --                   9.17%
    -100            32,089            4,195       +15%       10.36%           119 bp
    -200            35,404            7,511       +27%       11.26%           209 bp
    -300            38,295           10,402       +37%       12.01%           284 bp
    -400            41,916           14,023       +50%       12.94%           377 bp
</TABLE>


- ----------------------------
(1)   Represents  the excess  (deficiency)  of the  estimated  NPV  assuming the
      indicated  change in interest  rates minus the  estimated  NPV assuming no
      change in interest rates.
(2)   Calculated  as the amount of change in the  estimated  NPV  divided by the
      estimated NPV assuming no change in interest rates.
(3)   Calculated as the estimated NPV divided by average total assets.
(4)   Calculated  as the  excess  (deficiency)  of the NPV  ratio  assuming  the
      indicated  change in interest  rates over the estimated NPV ratio assuming
      no change in interest rates.

      If the OTS rule regarding the IRR component had been in effect at December
31,  1996,  the Bank  would  have had to  deduct  from  its  risk-based  capital
approximately  $2.6 million.  The Bank would have met its capital  requirements,
had this rule been in effect at December 31, 1996.

                                                  December 31,      December 31,
                                                      1996             1995(1)
                                                  ------------      ------------

    *** RISK MEASURES: 200 BP RATE SHOCK ***

Pre-Shock NPV Ratio: NPV as % of PV of Assets...      9.17%            6.76%

Exposure Measure: Post-Shock NPV Ratio..........      5.71%            5.63%

Sensitivity Measure: Change in NPV Ratio........      (346) bp         (113) bp



*** CALCULATION OF CAPITAL COMPONENT ***

Change in NPV as % of PV of Assets..............      3.73%             1.3%

Interest Rate Risk Capital Component ($000).....     $2,630               --

- -----------------------------
(1)   Percentages  for 1995 are  calculated  by  FinPro,  Inc.  and based on OTS
      assumptions using raw data provided to FinPro, Inc. by the Bank.

                                      22


<PAGE>



      Certain  shortcomings  are inherent in the  methodology  used in the above
table.  Modeling changes in NPV requires the making of certain  assumptions that
may tend to oversimplify  the manner in which actual yields and costs respond to
changes in market interest rates.  First, the models assume that the composition
of  the  Bank's  interest  sensitive  assets  and  liabilities  existing  at the
beginning of a period remains  constant over the period being measured.  Second,
the models  assume  that a  particular  change in  interest  rates is  reflected
uniformly  across the yield  curve  regardless  of the  duration  to maturity or
repricing  of specific  assets and  liabilities.  Accordingly,  although the NPV
measurements  do provide an indication of the Bank's interest rate risk exposure
at a particular  point in time, such  measurements are not intended to provide a
precise forecast of the effect of changes in market interest rates on the Bank's
net interest income.

      In times of decreasing  interest  rates,  the value of  fixed-rate  assets
could  increase in value and the lag in  repricing  of interest  rate  sensitive
assets could be expected to have a positive effect on the Bank.

      Prompt Corrective  Action.  The FDICIA also established a system of prompt
corrective  action to resolve  the  problems of  undercapitalized  institutions.
Under this  system,  which  became  effective  December  19,  1992,  the banking
regulators   are  required  to  take   certain   supervisory   actions   against
undercapitalized   institutions,   the  severity  of  which   depends  upon  the
institution's  degree of  capitalization.  Under the OTS final rule implementing
the prompt  corrective action  provisions,  an institution shall be deemed to be
(i) "well  capitalized" if it has total risk-based capital of 10.0% or more, has
a Tier I risk- based  capital ratio (core or leverage  capital to  risk-weighted
assets)  of 6.0% or  more,  has a  leverage  capital  of 5.0% or more and is not
subject to any order or final capital  directive to meet and maintain a specific
capital level for any capital measure, (ii) "adequately capitalized" if it has a
total risk-based  capital ratio of 8.0% or more, a Tier I risked-based  ratio of
4.0% or more and a leverage  capital  ratio of 4.0% or more (3.0% under  certain
circumstances)  and does not meet the  definition of "well  capitalized,"  (iii)
"undercapitalized"  if it has a total risk-based capital ratio that is less than
6.0%,  a Tier I  risk-based  capital  ratio that is less than 4.0% or a leverage
capital  ratio  that is less than 4.0%  (3.0% in  certain  circumstances),  (iv)
"significantly undercapitalized" if it has a total risk-based capital ratio that
is less than 6.0%, a Tier I risk-based capital ratio that is less than 3.0% or a
leverage   capital   ratio   that  is  less  than   3.0%  and  (v)   "critically
undercapitalized"  if it has a ratio of tangible  equity to total assets that is
equal to or less than 2.0%. In addition, under certain circumstances,  a federal
banking  agency may  reclassify a well  capitalized  institution  as  adequately
capitalized  and  may  require  an  adequately  capitalized  institution  or  an
undercapitalized institution to comply with supervisory actions as if it were in
the next lower category (except that the FDIC may not reclassify a significantly
undercapitalized institution as critically  undercapitalized).  Immediately upon
becoming  undercapitalized,  an  institution  shall  become  subject  to various
restrictions and could be subject to additional supervisory actions.

      As of December 31, 1996, the Bank was a "well capitalized  institution" as
defined in the prompt corrective  action  regulations and as such is not subject
to any prompt corrective action measures.

      Dividend  and Other  Capital  Distribution  Limitations.  OTS  regulations
require  the  Bank to give  the OTS 30  days'  advance  notice  of any  proposed
declaration of dividends to the Company, and the OTS has the authority under its
supervisory  powers to prohibit  the payment of  dividends  to the  Company.  In
addition,  the Bank may not declare or pay a cash  dividend on its capital stock
if the  effect  thereof  would be to reduce the  regulatory  capital of the Bank
below the amount  required  for the  liquidation  account to be  established  in
connection with the Conversion.

                                      23


<PAGE>



      OTS  regulations  impose  limitations  upon all capital  distributions  by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to shareholders of another institution in
a cash-out  merger and other  distributions  charged against  capital.  The rule
establishes  three tiers of  institutions,  based primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional capital distributions require prior regulatory approval. Based on
the  Bank's  capital  levels  at  December  31,  1996,  the  Bank  was a  Tier 1
institution.  In the event the Bank's  capital  fell  below its fully  phased-in
requirement  or the OTS  notified  it that  it was in need of more  than  normal
supervision,   the  Bank's  ability  to  make  capital  distributions  could  be
restricted.  In addition, the OTS could prohibit a proposed capital distribution
by any institution, which would otherwise be permitted by the regulation, if the
OTS  determines  that such  distribution  would  constitute an unsafe or unsound
practice.

      Finally, under the FDICIA, a savings association is prohibited from making
a  capital   distribution  if,  after  making  the  distribution,   the  savings
association  would  be  "undercapitalized"  (not  meet  any  one of its  minimum
regulatory  capital  requirements).  OTS regulations also prohibit the Bank from
declaring or paying any dividends or from repurchasing any of its stock if, as a
result, the regulatory (or total) capital of the Bank would be reduced below the
amount required to be maintained for the liquidation  account  established by it
for certain  depositors in connection  with its conversion  from mutual to stock
form. In addition,  such regulations  prohibit an institution from  repurchasing
any of its  stock  for a  period  of at  least  one  year  from  the date of its
conversion without a waiver of such prohibition by the OTS.

      Qualified  Thrift  Lender Test.  The Home Owners'  Loan Act  ("HOLA"),  as
amended, requires savings institutions to meet a QTL test. If the Bank maintains
an appropriate  level of Qualified  Thrift  Investments  (primarily  residential
mortgages and related investments, including certain mortgage-backed securities)
("QTIs")  and  otherwise  qualifies  as a QTL,  it will  continue  to enjoy full
borrowing  privileges from the FHLB of New York. The required percentage of QTIs
is 65% of  portfolio  assets  (defined as all assets  minus  intangible  assets,
property used by the  institution  in conducting  its business and liquid assets
equal to 10% of total  assets).  Certain  assets  are  subject  to a  percentage
limitation of 20% of portfolio  assets.  In addition,  savings  associations may
include  shares of stock of the FHLBs,  FNMA and FHLMC as qualifying  QTIs.  The
method for measuring  compliance with the QTL test is on a monthly basis in nine
out of every 12 months. As of December 31, 1996, the Bank was in compliance with
its QTL requirement.

      A savings association that does not meet a QTL test must either convert to
a bank charter or comply with the following restrictions on its operations:  (i)
the  savings  association  may not  engage in any new  activity  or make any new
investment,  directly or  indirectly,  unless such  activity  or  investment  is
permissible  for a  national  bank;  (ii) the  branching  powers of the  savings
association  shall be restricted to those of a national bank;  (iii) the savings
association shall not be eligible to obtain any advances from its FHLB; and (iv)
payment of  dividends by the savings  association  shall be subject to the rules
regarding  payment of dividends by a national bank. Upon the expiration of three
years from the date the  savings  association  ceases to be a QTL, it must cease
any activity and not retain any investment not  permissible  for a national bank
and  immediately  repay any  outstanding  FHLB  advances  (subject to safety and
soundness considerations).

                                      24


<PAGE>



      Loans-to-One Borrower. See "Business -- Lending Activities -- Loans-to-One
Borrower."

      Community  Reinvestment.  Under the Community Reinvestment Act ("CRA"), as
implemented  by OTS  regulations,  a savings  association  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.  The 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 the CRA.  The CRA
requires the OTS, in connection with its  examination of a savings  institution,
to assess the 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.  Current law requires public disclosure of an institution's
CRA  rating  and  requires  the  OTS  to  provide  a  written  evaluation  of an
institution's CRA performance utilizing a four-tiered  descriptive rating system
in lieu of the existing five-tiered numerical rating system. The Bank received a
satisfactory  rating (the second  highest  rating  available) as a result of its
last evaluation in November,  1993. In April 1995,  final CRA  regulations  were
adopted  by the  federal  banking  agencies,  including  the  OTS.  Under  these
regulations,  the Bank,  as a relatively  small  institution,  will have several
alternatives to choose from to satisfy its CRA obligations.  These  alternatives
were effective January 1, 1996.

      Transactions With Affiliates. Generally, restrictions on transactions with
affiliates  require  that  transactions  between  a savings  association  or its
subsidiaries  and  its  affiliates  be on  terms  as  favorable  to the  Bank as
comparable  transactions  with  non-affiliates.  In  addition,  certain of these
transactions  are restricted to an aggregate  percentage of the Bank's  capital;
collateral  in  specified  amounts  must  usually be provided by  affiliates  to
receive loans from the Bank.  Affiliates of the Bank include the Company and any
company  which would be under  common  control  with the Bank.  In  addition,  a
savings  association  may not lend to any affiliate  engaged in  activities  not
permissible  for a  bank  holding  company  or  acquire  the  securities  of any
affiliate  which  is not a  subsidiary.  The  OTS has the  discretion  to  treat
subsidiaries of savings associations as affiliates on a case-by-case basis.

      The Bank's  authority to extend credit to its officers,  directors and 10%
shareholders,  as well as to entities  that such  persons  control is  currently
governed by Sections 22(g) and 22(h) of the Federal Reserve Act and Regulation O
promulgated by the Federal Reserve Board. Among other things,  these regulations
require such loans to be made on terms substantially similar to those offered to
unaffiliated individuals,  place limits on the amount of loans the Bank may make
to such persons  based,  in part, on the Bank's  capital  position,  and require
certain approval  procedures to be followed.  Recent legislation permits savings
institutions  to make  loans  to  executive  officers,  trustees  and  principal
shareholders  ("insiders")  on  preferential  terms,  provided the  extension of
credit is made pursuant to a benefit or compensation program of the Bank that is
widely  available to employees of the Bank or its  affiliates  and does not give
preference to any insider over other employees of the Bank or affiliate.

      Branching  by Federal  Savings  Banks.  Effective  May 11,  1992,  the OTS
amended its Policy  Statement on Branching by Federal  Savings  Associations  to
permit  interstate  branching to the full extent  permitted by statute (which is
essentially  unlimited).  This  permits  savings  associations  with  interstate
networks to  diversify  their loan  portfolios  and lines of  business.  The OTS
authority  preempts any state law  purporting  to regulate  branching by federal
associations.  However, the OTS will evaluate a branching  applicant's record of
compliance  with the CRA.  A poor CRA  record  may be the basis for  denial of a
branching application.

                                      25


<PAGE>



      Liquidity Requirements.  All savings associations are required to maintain
an average daily  balance of liquid assets equal to a certain  percentage of the
sum of its  average  daily  balance of net  withdrawable  deposit  accounts  and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings  associations.  At the present  time,  the required  liquid
asset ratio is 5%. At December 31, 1996, the Bank's liquidity ratio was 12.88%.

      Liquid  assets for  purposes of this ratio  include  specified  short-term
assets (e.g.,  cash,  certain time deposits,  certain  banker's  acceptances and
short-term  U.S.  Government  obligations),  and long-term  assets  (e.g.,  U.S.
Government  obligations  of more  than one and less  than  five  years and state
agency obligations with a minimum term of 18 months). The regulations  governing
liquidity  requirements  include as liquid  assets debt  securities  hedged with
forward  commitments  obtained  from, or debt  securities  subject to repurchase
agreements  with,  members  of the Bank of  Primary  Dealers  in  United  States
Government  Securities  or banks whose  accounts  are insured by the FDIC,  debt
securities  directly hedged with a short  financial  future  position,  and debt
securities  that  provide the holder with a right to redeem the  security at par
value,  regardless  of the stated  maturities  of the  securities.  FIRREA  also
authorized  the OTS to  designate  as  liquid  assets  certain  mortgage-related
securities  with less  than one year to  maturity.  Short-  term  liquid  assets
currently must constitute at least 1% of an association's  average daily balance
of net withdrawable deposit accounts and current borrowings.  Monetary penalties
may be imposed upon associations for violations of liquidity requirements.

      Federal  Home  Loan Bank  System.  The Bank is a member of the FHLB of New
York,  which is one of 12  regional  FHLBs that  administer  the home  financing
credit  function  of  savings  associations.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and procedures established by the Board of Directors of the FHLB. As of December
31,  1996,  the Bank  had no  borrowed  funds  from the FHLB of New York to fund
operations; however, there can be no assurances that borrowings will not be made
in the future.

      As a member,  the Bank is required to purchase and  maintain  stock in the
FHLB of New York in an  amount  equal to at  least  1% of its  aggregate  unpaid
residential  mortgage loans, home purchase contracts,  or similar obligations at
the beginning of each year.  As of December 31, 1996,  the Bank had $2.1 million
in FHLB stock, which was in compliance with this requirement.

      The FHLBs are  required to provide  funds for the  resolution  of troubled
savings  associations  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.  For the fiscal year ended  December 31, 1996,  dividends paid by
the FHLB of New York to the Bank totaled $126,000.

      Federal Reserve System.  The Federal Reserve Board requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements  imposed by the Federal Reserve Board may be used
to satisfy the liquidity requirements that are imposed by the OTS.

                                      26


<PAGE>



      Savings  associations  have  authority to borrow from the Federal  Reserve
Bank "discount  window," but Federal Reserve policy  generally  requires savings
associations  to exhaust  all OTS  sources  before  borrowing  from the  Federal
Reserve System. The Bank had no such borrowings at December 31, 1996.

Federal Taxation

      Savings institutions are subject to the provisions of the Internal Revenue
Code of 1986,  as amended  (the  "Code"),  in the same  general  manner as other
corporations. However, savings institutions such as the Bank, which meet certain
definitional tests and other conditions  prescribed by the Code may benefit from
certain favorable  provisions regarding their deductions from taxable income for
annual additions to their bad debt reserve. The amount of the bad debt deduction
that a qualifying savings institution may claim with respect to additions to its
reserve for bad debts is subject to certain limitations.

      Prior to certain changes to the Code in 1996, thrift institutions  enjoyed
a tax advantage over banks with respect to determining additions to its bad debt
reserves.  All thrift  institutions,  prior to 1996,  were  generally  allowed a
deduction  for  additions to a reserve for bad debts.  In contrast,  only "small
banks" (the average adjusted bases of all assets of such institution equals $500
million or less) were  allowed a similar  deduction  for  additions to their bad
debt  reserves.  In  addition,  while small  banks were only  allowed to use the
experience  method in determining  their annual  addition to a bad debt reserve,
all thrift institutions generally enjoyed a choice between (i) the percentage of
taxable  income method and, (ii) the  experience  method,  for  determining  the
annual  addition to their bad debt  reserve.  This choice of methods  provided a
distinct advantage to thrift institutions that continually experienced little or
no losses  from bad debts,  over  small  banks in a similar  situation,  because
thrift  institutions  in  comparison  to small  banks were  generally  allowed a
greater tax deduction by using the  percentage of taxable  income method (rather
than the experience method) to determine their deductible  addition to their bad
debt reserves.

      The Code was  revised in August 1996 to  equalize  the  taxation of thrift
institutions  and banks,  effective for taxable years  beginning after 1995. All
thrift institutions are now subject to the same provisions as banks with respect
to deductions  for bad debt.  Now only thrift  institutions  that are treated as
small banks may  continue  to account  for bad debts  under the reserve  method;
however such  institutions  may only use the experience  method for  determining
additions to their bad debt reserve. Thrift institutions that are not treated as
small banks may no longer use the reserve  method to account for their bad debts
but must alternatively use the specific charge-off method.

      The  revisions  to  the  Code  in  1996  also  provided  that  all  thrift
institutions  must generally  recapture any  "applicable  excess  reserves" into
their taxable income,  over a six year period beginning in 1996;  however,  such
recapture  may be  delayed  up to two  years  if a  thrift  institution  meets a
residential-lending  test. Generally,  a thrift institution's  applicable excess
reserves equals the excess of (i) the balance of its bad debt reserves as of the
close of its  taxable  year  beginning  before  January 1,  1996,  over (ii) the
balance of such  reserves  as of the close of its last  taxable  year  beginning
before January 1, 1988 ("pre- 1988 reserves").  The Bank will not be required to
recapture any amounts into income with regard to any applicable  excess reserves
because the balance of its bad debt reserves as of the close of its taxable year
beginning  before  January 1, 1996 did not exceed  the  balance of its  pre-1988
reserves.

      In addition,  all thrift institutions must continue to keep track of their
pre-1988 reserves because this amount remains subject to recapture in the future
under the  Code.  A thrift  institution  such as the Bank,  would  generally  be
required to recapture into its taxable income its pre-1988  reserves in the case
of certain excess  distributions  to, and  redemptions of,  shareholders  (e.g.,
stock  repurchases).  For taxable  years after 1995,  the Bank will  continue to
account for its bad debts under the reserve method. Any

                                      27


<PAGE>



additions  to the Bank's bad debt  reserves  after  1995 will  generally  not be
subject  to the  recapture  provisions  of the Code.  The  balance of the Bank's
pre-1988 reserves equaled $2.4 million.

      The Code  imposes a tax  ("AMT") on  alternative  minimum  taxable  income
("AMTI") at a rate of 20%. AMTI is increased by certain preference items defined
in the  Code.  Only a  portion  of AMTI  can be  offset  by net  operating  loss
carryovers;  however,  the Bank currently has no net operating loss  carryovers.
AMTI is also  adjusted by  determining  the tax  treatment of certain items in a
manner  that  negates  the  deferral  of income  resulting  from the regular tax
treatment of those items.  Thus,  the  Company's  AMTI is increased by an amount
equal to 75% of the  amount by which the  Company's  adjusted  current  earnings
exceeds its AMTI  (determined  without  regard to this  adjustment  and prior to
reduction for net operating losses).

                                      28


<PAGE>



Item  2.  Properties
- ---------------------

      The Bank operates from its main office  located at 86 Main Street,  Little
Falls, New Jersey and 7 branch offices.  This includes three branches  purchased
from an  unaffiliated  commercial  bank  in  December  1995.  The  Bank's  total
investment  in office  property  and  equipment  is $4.0 million with a net book
value of $2.7 million at December 31, 1996.

Item 3.  Legal Proceedings
- --------------------------

      Neither the Company nor its subsidiaries are involved in any pending legal
proceedings,  other than routine legal matters  occurring in the ordinary course
of  business,  which in the  aggregate  involve  amounts  which are  believed by
management to be immaterial to the consolidated  financial  condition or results
of operations of the Company.

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

      Not applicable.

                                    PART II

Item 5.  Market for Common Equity and Related Stockholder Matters
- -----------------------------------------------------------------

      Information  relating  to the market for  Registrant's  common  equity and
related  stockholder  matters  appears under "Stock Market  Information"  in the
Registrant's 1996 Annual Report to Stockholders ("Annual Report") on page _, and
is incorporated herein by reference.

Item 6.  Selected Financial Data
- --------------------------------

      The  above-captioned  information  appears in the Annual Report on pages 3
and 4, and is incorporated herein by reference.

Item 7.  Management's Discussion and Analysis of Financial Conditions and 
         Results of Operations
- --------------------------------------------------------------------------

      The above-captioned  information appears under Management's Discussion and
Analysis of Financial  Condition  and Results of Operations in the Annual Report
on pages 5 through 15 and is incorporated herein by reference.

Item 8.  Financial Statements and Supplementary Data
- -----------------------------------------------------

      The Financial  Statements of the Bank, together with the report thereon by
Radics & Co.,  LLC,  appear in the Annual  Report on pages 16 through 51 and are
incorporated herein by reference.

Item 9.  Changes In and Disagreements with Accountants on Accounting and 
         Financial Disclosure
- -------------------------------------------------------------------------

      Lewis  W.  Parker,  III  declined  to  stand  for  re-election  in 1995 as
indenpendent  auditor for the Bank.  The reports of Lewis W. Parker,  III on the
financial  statements  of the  Bank  for  the  past  three  years  prior  to his
resignation  contained no adverse opinion or disclaimer of opinion,  and was not
qualified or modified as to uncertainty,  audit scope or accounting  principles.
Further,  during the three most recent  fiscal years and the  subsequent  period
preceding the resignation of Lewis W. Parker, III, there were no

                                      29


<PAGE>



disagreements with Lewis W. Parker, III on any matters of accounting  principles
or practices,  financial statement  disclosure,  or auditing scope or procedure,
which  disagreements,  if not resolved to the  satisfaction  of Lewis W. Parker,
III,  would have caused  Lewis W. Parker,  III to make  reference to the subject
matter of the  disagreements  in connection  with his report.  The Bank accepted
Lewis  W.  Parker,  III's  resignation,  effective  as of  the  closing  of  the
Conversion,  and appointed Radics & Co., LLC, Pine Brook, New Jersey,  certified
public  accountants,  to conduct an audit of the  financial  statements  for the
fiscal years ended December 31, 1995 and 1996.

                                   PART III

Item 10.  Directors and Executive Officers of the Registrant
- -------------------------------------------------------------

      The  information  contained  under the  section  captioned  "Proposal I --
Election of Directors" at pages 4 through 8 of the Registrant's definitive proxy
statement for the Registrant's 1997 Annual Meeting of Stockholders to be held on
April 17, 1997 (the "Proxy  Statement"),  which was filed with the Commission on
March 24, 1997 and incorporated herein by reference.  See also "Item 1. Business
of the Bank -- Personnel" included herein.

Item 11.  Executive Compensation
- ---------------------------------

      The information relating to executive  compensation is incorporated herein
by reference to the Registrant's Proxy Statement at pages 10 through 14.

Item 12.  Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------

      The  information  relating to  security  ownership  of certain  beneficial
owners and management is  incorporated  herein by reference to the  Registrant's
Proxy Statement at pages 5-6.

                                    PART IV

Item 13.  Certain Relationships and Related Transactions
- --------------------------------------------------------

      The information relating to certain relationships and related transactions
is incorporated  herein by reference to the Registrant's Proxy Statement at page
16.

Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K
- --------------------------------------------------------------------------

(a)    The following documents are filed as a part of this report:

                                      30


<PAGE>



(1)   Financial  Statements of the Company are  incorporated by reference to the
following indicated pages of the Annual Report.

                                                                         PAGE
                                                                         ----

Independent Auditors' Report.........................................     17
Consolidated Statements of Financial Condition as of
  December 31, 1996 and 1995.........................................     18
Consolidated Statements of Income For the Years Ended 
  December 31, 1996, 1995 and 1994...................................     19
Consolidated Statements of Changes in Stockholders' Equity
  for the Years Ended December 31, 1996, 1995 and 1994...............     20
Consolidated Statements of Cash Flows for the Years Ended
  December 31, 1996, 1995 and 1994...................................     21
Notes to Consolidated Financial Statements...........................     24


      The remaining  information appearing in the Annual Report is not deemed to
be filed as part of this report, except as expressly provided herein.

      (2)   All  schedules  are  omitted   because  they  are  not  required  or
applicable,  or the required information is shown in the consolidated  financial
statements or the notes thereto.

      (3)   Exhibits

            (a)   The following exhibits are filed as part of this report.

       2.0  Branch Sale Agreement**
       3.1  Articles of Incorporation of Little Falls Bancorp, Inc.*
       3.2  Bylaws of Little Falls Bancorp, Inc.*
       4.0  Form of Stock Certificate of Little Falls Bancorp, Inc.*
      10.1  Employment Agreement between the Bank and John P. Pullara**
      10.2  Employment Agreement between the Bank and Leonard G. Romaine**
      10.4  Form of Employment Agreement with Seven Employees of the Bank
      10.6  1996 Management Stock Bonus Plan
      10.7  1996 Stock Option Plan
      13.0  1996 Annual Report to Stockholders
      21.0  Subsidiary  of the  Registrant  (See  Item  1 -  Business-Subsidiary
            Activities)

            (b)   Reports on Form 8-K.


            None.

- ------------------------------------ 
*    Incorporated  herein by reference  into this  document from the Exhibits to
     Form S-1, Registration  Statement,  initially filed with the Securities and
     Exchange Commission on September 25, 1995, Registration No. 33-97316.
**   Incorporated   by  reference  into  this  document  from  the  Exhibits  to
     Registrant's  Annual  Report on Form 10-K for the Year Ended  December  31,
     1995 (File No. 0-27010).


                                      31


<PAGE>



                                  SIGNATURES

      Pursuant  to the  requirements  of Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this Report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                    LITTLE FALLS BANCORP, INC.

Dated:  March 24, 1997              By:    /s/ Leonard G. Romaine
                                           --------------------------------
                                           Leonard G. Romaine
                                           President and Director
                                           (Duly Authorized Representative)

     Pursuant to the  requirement of the Securities  Exchange Act of 1934, this
Report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.

By:  /s/ Leonard G. Romaine         By:     /s/ Richard A. Capone
     -----------------------------          ----------------------------------
     Leonard G. Romaine                     Richard A. Capone
     President and Director                 Chief Financial Officer
     (Principal Executive Officer)          Principal Financial and Accounting
                                              Officer)

Date:  March 24, 1997                       Date: March 24, 1997


By:                                 By:     /s/ John P. Pullara
     -------------------------              --------------------
     Albert J. Weite                        John P. Pullara
     Chairman of the Board and              Director
       Director

Date:  March __, 1997                       Date: March 25, 1997


By: /s/ Edward J. Seugling           By:     /s/ George Kuiken
    -----------------------                  -------------------
    Edward J. Seugling                       George Kuiken
    Vice Chairman of the Board               Director
      and Director  

Date:  March 25, 1997                        Date: March 25, 1997


By:                                  By:    /s/ Norman A. Parker
      ------------------------               -------------------------
     Raoul G. Barton                         Norman A. Parker
     Director                                Director

Date:  March ____, 1997                      Date: March 25, 1997


By:    /s/ C. Evan Daniels
       --------------------
       C. Evans Daniels
       Director

Date:  March 25, 1997





                                  EXHIBIT 10.4

<PAGE>


                              EMPLOYMENT AGREEMENT
                              --------------------

         THIS AGREEMENT entered into this _____ day of ________ 199_ ("Effective
Date"),  by and between  Little  Falls Bank, a Federal  stock  savings bank (the
"Bank") and __________________ (the "Employee").

         WHEREAS, the Bank employs the Employee as an ______________ of
the Bank; and

         WHEREAS, the parties desire by this writing to set forth the employment
relationship between the Bank and the Employee.

         NOW, THEREFORE, it is AGREED as follows:

         1.  Employment.  The  Employee is  employed in the  capacity as an Vice
President  of the Bank.  The  Employee  shall  render  such  administrative  and
management  services to the Bank, a subsidiary  of Little  Falls  Bancorp,  Inc.
("Parent") as are currently rendered and as are customarily performed by persons
situated  in a similar  executive  capacity.  The  Employee  shall  promote  the
business of the Bank and Parent.  The  Employee's  other duties shall be such as
the Board of Directors  for the Bank (the "Board of  Directors"  or "Board") may
from time to time reasonably  direct,  including  normal duties as an officer of
the Bank.

         2. Base  Compensation.  The Bank agrees to pay the Employee  during the
term of this Agreement a salary at the rate of $_________ per annum,  payable in
cash not less  frequently than monthly;  provided,  that the rate of such salary
shall be reviewed by the Board of Directors  not less often than  annually,  and
Employee shall be entitled to receive annually an increase at such percentage or
in such an amount as the Board of Directors in its sole discretion may decide at
such time.

         3.  Discretionary  Bonus. The Employee shall be entitled to participate
in an  equitable  manner  with all  other  management  employees  of the Bank in
discretionary  bonuses  that may be  authorized  and  declared  by the  Board of
Directors to its management  employees from time to time. No other  compensation
provided for in this  Agreement  shall be deemed a substitute for the Employee's
right to participate in such  discretionary  bonuses when and as declared by the
Board of Directors.


<PAGE>



         4. (a)  Participation  in Retirement  and Medical  Plans.  The Employee
shall be entitled to  participate  in any plan of the Bank  relating to pension,
profit-sharing,   or  other   retirement   benefits  and  medical   coverage  or
reimbursement plans that the Bank may adopt for the benefit of its employees.

         (b) Employee  Benefits;  Expenses.  The  Employee  shall be eligible to
participate in any fringe benefits which may be or may become  applicable to the
Bank's  management or employees,  and any other benefits which are  commensurate
with the  responsibilities  and functions to be performed by the Employee  under
this  Agreement.   The  Bank  shall   reimburse   Employee  for  all  reasonable
out-of-pocket expenses which Employee shall incur in connection with her service
for the Bank.

         5. Term. The term of employment of Employee under this Agreement  shall
be for the period  commencing on the Effective Date and ending  twenty-four (24)
months thereafter ("Term"). Additionally, on, or before, each annual anniversary
date from the Effective  Date, the Term of this Agreement  shall be extended for
an additional one year period beyond the then effective  expiration  date upon a
determination  and resolution of the Board of Directors that the  performance of
the Employee has met the  requirements  and standards of the Board, and that the
Term of such Agreement shall be extended.

         6.       Loyalty; Noncompetition.

         (a) The  Employee  shall  devote  her full  time and  attention  to the
performance  of  her  employment  under  this  Agreement.  During  the  term  of
Employee's employment under this Agreement, the Employee shall not engage in any
business or activity  contrary to the business  affairs or interests of the Bank
or Parent.

         (b) Nothing  contained  in this Section 6 shall be deemed to prevent or
limit the right of Employee to invest in the capital  stock or other  securities
of any  business  dissimilar  from that of the Bank or Parent,  or,  solely as a
passive or minority investor, in any business.

         7.  Standards.  The  Employee  shall  perform  her  duties  under  this
Agreement in accordance  with such  reasonable  standards  expected of employees
with comparable positions in comparable  organizations and as may be established
from time to time by the Board of Directors.

                                        2


<PAGE>



         8. Vacation and Sick Leave.  At such  reasonable  times as the Board of
Directors  shall in its  discretion  permit,  the  Employee  shall be  entitled,
without loss of pay, to absent herself  voluntarily  from the performance of her
employment  under this Agreement,  with all such voluntary  absences to count as
vacation time; provided that:

         (a) The  Employee  shall  be  entitled  to  annual  vacation  leave  in
accordance  with the policies as are  periodically  established  by the Board of
Directors for management employees of the Bank.

         (b) The  Employee  shall not be  entitled  to  receive  any  additional
compensation  from the Bank on account of her failure to take vacation leave and
Employee  shall not be entitled to  accumulate  unused  vacation from one fiscal
year to the next, except in either case to the extent authorized by the Board of
Directors for management employees of the Bank.

         (c) In addition to the aforesaid paid vacations,  the Employee shall be
entitled without loss of pay, to absent herself voluntarily from the performance
of her employment with the Bank for such additional periods of time and for such
valid and  legitimate  reasons as the Board of Directors in its  discretion  may
determine.  Further,  the Board of  Directors  shall be entitled to grant to the
Employee a leave or leaves of absence  with or without pay at such time or times
and upon such terms and  conditions as the Board of Directors in its  discretion
may determine.

         (d) In addition, the Employee shall be entitled to an annual sick leave
benefit as established by the Board of Directors for management employees of the
Bank.  In the event that any sick leave  benefit shall not have been used during
any year,  such  leave  shall  accrue to  subsequent  years  only to the  extent
authorized by the Board of Directors for employees of the Bank.

         9.       Termination and Termination Pay.

         The Employee's employment under this Agreement shall be terminated upon
any of the following occurrences:

         (a) The death of the  Employee  during the term of this  Agreement,  in
which event the Employee's  estate shall be entitled to receive the compensation
due the Employee  through the last day of the calendar month in which Employee's
death shall have occurred.

                                        3


<PAGE>



         (b) The Board of Directors may terminate the  Employee's  employment at
any time, but any termination by the Board of Directors  other than  termination
for Just Cause,  shall not prejudice the  Employee's  right to  compensation  or
other benefits under the Agreement.  The Employee shall have no right to receive
compensation or other benefits for any period after  termination for Just Cause.
The Board may within its sole  discretion,  acting in good faith,  terminate the
Employee for Just Cause and shall notify such Employee accordingly.  Termination
for "Just Cause" shall include  termination  because of the Employee's  personal
dishonesty, incompetence, willful misconduct, breach of fiduciary duty involving
personal profit, intentional failure to perform stated duties, willful violation
of any law,  rule or  regulation  (other  than  traffic  violations  or  similar
offenses) or final cease-and-  desist order, or material breach of any provision
of the Agreement.

         (c) Except as  provided  pursuant  to  Section 12 herein,  in the event
Employee's  employment  under  this  Agreement  is  terminated  by the  Board of
Directors without Just Cause, the Bank shall be obligated to continue to pay the
Employee  the salary  provided  pursuant to Section 2 herein,  up to the date of
termination  of the term  (including any renewal term) of this Agreement and the
cost of Employee  obtaining all health,  life,  disability,  and other  benefits
which the Employee  would be eligible to  participate in through such date based
upon the benefit levels  substantially equal to those being provided Employee at
the date of termination of employment.

         (d) If the  Employee  is removed  and/or  permanently  prohibited  from
participating  in the  conduct of the Bank's  affairs by an order  issued  under
Sections  8(e)(4) or 8(g)(1) of the Federal  Deposit  Insurance Act ("FDIA") (12
U.S.C.  1818(e)(4) and (g)(1)), all obligations of the Bank under this Agreement
shall terminate, as of the effective date of the order, but the vested rights of
the parties shall not be affected.

         (e) If the Bank is in default (as  defined in Section  3(x)(1) of FDIA)
all obligations  under this Agreement shall terminate as of the date of default,
but this  paragraph  shall not  affect  any  vested  rights  of the  contracting
parties.

         (f) All obligations under this Agreement shall be terminated, except to
the extent  determined that  continuation of this Agreement is necessary for the
continued  operation  of the Bank:  (i) by the  Director of the Office of Thrift
Supervision  ("Director of OTS"),  or his or her designee,  at the time that the
Federal  Deposit  Insurance   Corporation   ("FDIC")  or  the  Resolution  Trust
Corporation  enters into an agreement to provide  assistance  to or on behalf of
the Bank under the authority  contained in Section 13(c) of FDIA; or (ii) by the
Director of the OTS, or his or her  designee,  at the time that the  Director of
the OTS,  or his or her  designee  approves  a  supervisory  merger  to  resolve
problems  related to operation of the Bank or when the Bank is determined by the
Director of the OTS

                                        4


<PAGE>



to be in an unsafe or unsound  condition.  Any rights of the  parties  that have
already vested, however, shall not be affected by such action.

         (g) The voluntary  termination by the Employee  during the term of this
Agreement  with the delivery of no less than 60 days written notice to the Board
of Directors,  other than pursuant to Section 12(b),  in which case the Employee
shall be entitled  to receive  only the  compensation,  vested  rights,  and all
employee benefits up to the date of such termination.

         (h) Notwithstanding  anything herein to the contrary, any payments made
to the Employee pursuant to the Agreement, or otherwise, shall be subject to and
conditioned   upon  compliance  with  12  USC  ss.1828(k)  and  any  regulations
promulgated thereunder.

         10.  Suspension  of  Employment . If the  Employee is suspended  and/or
temporarily  prohibited from  participating in the conduct of the Bank's affairs
by a notice  served  under  Section  8(e)(3)  or (g)(1)  of the FDIA (12  U.S.C.
1818(e)(3)  and (g)(1)),  the Bank's  obligations  under the Agreement  shall be
suspended as of the date of service,  unless stayed by appropriate  proceedings.
If the charges in the notice are  dismissed,  the Bank may within its discretion
(i) pay the Employee all or part of the compensation withheld while its contract
obligations were suspended and (ii) reinstate any of its obligations  which were
suspended.

         11. Disability.  If the Employee shall become disabled or incapacitated
to the extent that she is unable to perform her duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of  Directors,  Employee  shall  nevertheless  continue  to
receive the compensation and benefits provided under the terms of this Agreement
as follows:  100% of such  compensation  and benefits for a period of 12 months,
but not exceeding the remaining  term of the  Agreement,  and 65% thereafter for
the remainder of the term of the Agreement.  Such benefits noted herein shall be
reduced by any benefits  otherwise  provided to the Employee  during such period
under the  provisions  of  disability  insurance  coverage  in  effect  for Bank
employees.  Thereafter,  Employee shall be eligible to receive benefits provided
by the Bank under the provisions of disability  insurance coverage in effect for
Bank employees.  Upon returning to active full-time  employment,  the Employee's
full  compensation  as set forth in this Agreement shall be reinstated as of the
date of commencement of such activities.  In the event that the Employee returns
to active  employment on other than a full-time basis, then her compensation (as
set forth in Section 2 of this Agreement)  shall be reduced in proportion to the
time  spent  in said  employment,  or as shall  otherwise  be  agreed  to by the
parties.

                                        5


<PAGE>



         12.      Change in Control.

         (a) Notwithstanding any provision herein to the contrary,  in the event
of the involuntary  termination of Employee's employment during the term of this
Agreement  following  any change in control of the Bank or Parent,  absent  Just
Cause,  Employee  shall be paid an amount  equal to the product of two (2) times
the total taxable compensation paid by the Bank to the Employee for the one year
period completed prior to the date of termination of employment, but in no event
greater than the sum of 2.99 times the  Employee's  "base  amount" as defined in
Section 280G(b)(3) of the Internal Revenue Code of 1986, as amended (the "Code")
and regulations promulgated thereunder. Said sum shall be paid, at the option of
Employee, either in one (1) lump sum within thirty (30) days of such termination
discounted to the present value of such payment using as the discount rate equal
to the rate of interest paid on the two year US Treasury Note established at the
most recent Treasury  auction prior to the date of such payment,  or in periodic
payments  over  the  next 24  months  or the  remaining  term of this  Agreement
whichever is less, as if Employee's employment had not been terminated, and such
payments shall be in lieu of any other future  payments which the Employee would
be  otherwise   entitled  to  receive  under   Section  9  of  this   Agreement.
Notwithstanding  the forgoing,  all sums payable  hereunder  shall be reduced in
such  manner and to such extent so that no such  payments  made  hereunder  when
aggregated with all other payments to be made to the Employee by the Bank or the
Parent shall be deemed an "excess parachute  payment" in accordance with Section
280G of the Code and be subject to the excise tax provided at Section 4999(a) of
the Code. The term "control"  shall refer to the ownership,  holding or power to
vote more than 25% of the Parent's or Bank's  voting  stock,  the control of the
election of a majority of the Parent's or Bank's directors, or the exercise of a
controlling  influence  over the management or policies of the Parent or Bank by
any person or by persons  acting as a group within the meaning of Section  13(d)
of the  Securities  Exchange Act of 1934.  The term "person" means an individual
other than the Employee,  or a  corporation,  partnership,  trust,  association,
joint venture, pool, syndicate, sole proprietorship, unincorporated organization
or any other form of entity not specifically listed herein.

         (b)  Notwithstanding  any  other  provision  of this  Agreement  to the
contrary,  Employee may voluntarily  terminate her employment during the term of
this Agreement following a change in control of the Bank or Parent, and Employee
shall thereupon be entitled to receive the payment described in Section 12(a) of
this Agreement,  upon the occurrence,  or within ninety (90) days thereafter, of
any of the following events,  which have not been consented to in advance by the
Employee in  writing:  (i) if  Employee  would be required to move her  personal
residence or perform her principal  executive  functions  more than  thirty-five
(35)  miles  from  the  Employee's  primary  office  as of the  signing  of this
Agreement;  (ii) if in the  organizational  structure  of the  Bank  or  Parent,
Employee

                                        6


<PAGE>



would be required to report to a person or persons  other than the  President of
the Bank;  (iii) if the Bank or Parent should fail to maintain  Employee's  base
compensation  in effect as of the date of the Change in Control and the existing
employee  benefits plans,  including  material fringe benefit,  stock option and
retirement plans; (iv) if Employee would be assigned duties and responsibilities
other than those normally  associated with her position as referenced at Section
1, herein; (v) if Employee's  responsibilities or authority have in any way been
materially diminished or reduced.

         13.      Successors and Assigns.

         (a) This  Agreement  shall inure to the benefit of and be binding  upon
any  corporate or other  successor  of the Bank or Parent  which shall  acquire,
directly or indirectly, by merger, consolidation,  purchase or otherwise, all or
substantially all of the assets or stock of the Bank or Parent.

         (b) Since the Bank is contracting for the unique and personal skills of
the Employee,  the Employee  shall be precluded from assigning or delegating her
rights or duties  hereunder  without first  obtaining the written consent of the
Bank.

         14.  Amendments.  No amendments or additions to this Agreement shall be
binding  upon the  parties  hereto  unless  made in  writing  and signed by both
parties, except as herein otherwise specifically provided.

         15.  Applicable  Law. This agreement  shall be governed by all respects
whether as to validity, construction, capacity, performance or otherwise, by the
laws of the State of New Jersey,  the extent that Federal law shall be deemed to
apply.

         16.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         17. Arbitration. Any controversy or claim arising out of or relating to
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association  ("AAA")  nearest to the home  office of the Bank,  and
judgment upon the award rendered may be entered in any court having jurisdiction
thereof,  except to the extend  that the parties  may  otherwise  reach a mutual
settlement of such issue.  Further, the settlement of the dispute to be approved
by the  Board  of the  Bank  or the  Parent  may  include  a  provision  for the
reimbursement by the Bank or Parent to the Employee for all reasonable costs and
expenses,  including  reasonable  attorneys'  fees,  arising from such  dispute,
proceedings  or  actions,  or the Board of the Bank or the Parent may  authorize
such reimbursement of such reasonable costs and expenses by

                                        7


<PAGE>


separate action upon a written action and  determination  of the Board following
settlement of the dispute. Such reimbursement shall be paid within ten (10) days
of Employee furnishing to the Bank or Parent evidence, which may be in the form,
among other  things,  of a canceled  check or receipt,  of any costs or expenses
incurred by Employee.

         18. Entire Agreement. This Agreement together with any understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.














                                 Exhibit 13.0

                      1996 Annual Report to Stockholders




<PAGE>


                                 [** LOGO **]

                          Little Falls Bancorp, Inc.

                             ANNUAL REPORT - 1996
               ------------------------------------------------





<PAGE>




                          Little Falls Bancorp, Inc.
                             Annual Report - 1996

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

TABLE OF CONTENTS
- ------------------------------------------------------------------------------




Letter to Stockholders ....................................................  1

Corporate Profile and Stock Market Information.............................  2

Selected Financial and Other Data..........................................  3

Management's Discussion and Analysis of
  Financial Condition and Results of Operations............................  5

Management Responsibility Statement.......................................  16

Independent Auditors' Report..............................................  17

Consolidated Statements of Financial Condition............................  18

Consolidated Statements of Income.........................................  19

Consolidated Statements of Retained Earnings..............................  20

Consolidated Statements of Cash Flows.....................................  21

Notes to Consolidated Financial Statements................................  24

Other Corporate Information...............................................  51






<PAGE>



                          Little Falls Bancorp, Inc.
                                86 Main Street
                        Little Falls, New Jersey  07424

To Our Stockholders:


On behalf of our directors, officers and employees, we are pleased to present to
you our second annual stockholders' report.

The year 1996 was an historic  year for Little  Falls Bank.  The year began with
Little Falls Bancorp,  Inc.,  selling  3,041,750  shares of stock in its initial
public  offering to the Bank's  customers,  directors,  employees and interested
investors in connection with the Bank's  conversion  from a federally  chartered
mutual  savings  bank  to a  federally  chartered  stock  savings  bank  and the
acquisition  of all of the issued and  outstanding  capital stock of the Bank by
the Company. The Conversion generated $26.8 million of net proceeds.

After much anticipation and speculation,  the FDIC imposed a special  assessment
on SAIF members to recapitalize  the deposit  insurance fund. For the Bank, this
resulted in a one-time expense of $1.2 million.  While this materially  impacted
earnings for 1996,  it is expected to  significantly  decrease  federal  deposit
insurance  premiums  going  forward.  In spite of the special  assessment,  1996
earnings increased over 1995's level.

During the past year, there were several other positive accomplishments achieved
by the Company.  For  example,  loans  increased by $20.9  million due to record
originations in excess of $31.0 million; non-performing assets decreased by $1.2
million  as the  area  economy  continued  to  improve  and the Bank was able to
resolve some problem assets,  and the net interest spread  increased by 25 basis
points as the Bank was able to reduce its cost of funds.

In addition,  the Bank closed its Mount Holly office,  and sold the $9.2 million
of deposits to an unaffiliated financial institution.  A small gain was recorded
on the sale. The Bank also closed its Frenchtown office, with the deposits being
retained.  We believe this  consolidation will better serve our customers and we
anticipate  a reduction in  operating  costs going  forward as a result of these
transactions.

In October 1996,  John P. Pullara retired as President of Little Falls Bank. Mr.
Pullara  started  with the Bank in 1955,  serving as President  since 1977.  His
guidance  helped  the Bank  through  some very  difficult  times for the  thrift
industry, culminating in the January 5, 1996 completion of Little Falls Bancorp,
Inc.'s initial public  offering.  The Board of Directors and the management team
want to take this moment to offer their thanks for the  leadership  John Pullara
provided.

Your Board of Directors and  management  team are  committed to  protecting  and
enhancing  the  value  of  your  investment  in the  Company.  To do so,  we are
challenged  to continue  delivering  high quality  services to our customers and
communities and build on our past accomplishments. We appreciate the confidence,
support and loyalty of our customers, employees, and stockholders.

Sincerely,


/s/ Leonard G. Romaine
Leonard G. Romaine
President

March 17, 1997

                                    - 1 -

<PAGE>



Little Falls Bancorp, Inc.

Corporate Profile

      Little Falls  Bancorp,  Inc. (the  "Company") is a New Jersey  corporation
organized  in August  1995 at the  direction  of the Board of  Directors  of the
Little Falls Bank (the  "Bank") to acquire all of the capital  stock of the Bank
issued upon its conversion from the mutual to stock form of ownership on January
5, 1996 (the "Conversion").  In connection with the Conversion, the Company sold
3,041,750 shares of Common Stock for net proceeds of $26.8 million.  The Company
is a unitary  savings and loan  holding  company  which,  under  existing  laws,
generally is not restricted in the types of business  activities in which it may
engage  provided  that the Bank  retains a  specified  amount  of its  assets in
housing-related  investments.  At the present time, because the Company does not
conduct any active  business,  the Company does not intend to employ any persons
other than  officers of the Bank but utilizes the support staff of the Bank from
time to time.

      The Bank is a federally  chartered  stock  savings bank  headquartered  in
Little  Falls,  New Jersey.  The Bank was founded in 1887 and its  deposits  are
federally  insured by the Savings  Association  Insurance  Fund ("SAIF") and the
Bank is a member of the Federal Home Loan Bank  ("FHLB")  System.  The Bank is a
community oriented, full service retail savings institution offering traditional
mortgage loan products.

      The Bank attracts  deposits from the general  public and has  historically
used such deposits  primarily to originate  loans secured by first  mortgages on
owner-occupied one- to four-family residences in its market area and to purchase
mortgage-backed  securities.  The Bank  also  originates  a  limited  number  of
commercial real estate,  residential  construction,  and consumer  loans,  which
consists mainly of second mortgages and home equity lines of credit.

Stock Market Information

      Since its  issuance on January 5, 1996,  the  Company's  common  stock has
traded on the Nasdaq  National  Market.  The following  table reflects the stock
price as  published  by the  Nasdaq  National  Market.  The  quotations  reflect
inter-dealer prices, without retail mark-up,  mark-down, or commission,  and may
not represent actual transactions.

                                            HIGH               LOW
                                            ----               ---

October 1, 1996 - December 31, 1996      $ 13 3/4             $ 11
July 1, 1996 - September 30, 1996          11 3/4               10
April 1, 1996 - June 30, 1996              11                    9 1/2
January 5, 1996 - March 31, 1996           11 7/8               10


      The number of stockholders of record of common stock as of the record date
of February 28, 1997  ("Record  Date"),  was  approximately  444.  This does not
reflect the number of persons or entities  who held stock in nominee or "street"
name  through  various  brokerage  firms.  As of the  Record  Date,  there  were
2,745,180 shares outstanding.

      The Company's  ability to pay dividends to  stockholders is subject to the
requirements  of New Jersey law. No dividend  may be paid by the Company  unless
its board of directors determines that the Company will be able to pay its debts
in the ordinary  course of business after payment of the dividend.  In addition,
the Company's ability to pay dividends is dependent, in part, upon the dividends
it receives  from the Bank.  The Bank may not declare or pay a cash  dividend on
any of its stock if the effect thereof would cause the Bank's regulatory capital
to be reduced below (1) the amount required for the liquidation

                                    - 2 -

<PAGE>



account  established  in connection  with the Bank's  conversion  from mutual to
stock form, or (2) the regulatory capital  requirements imposed by the Office of
Thrift Supervision ("OTS").


Selected Financial Condition Data

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------
Year Ended December 31,              1996        1995        1994      1993        1992
- ------------------------------------------------------------------------------------------
                                                    (In Thousands)

<S>                                <C>          <C>        <C>       <C>         <C>     
  Total Assets.............        $303,518     $310,355   $193,385  $202,280    $200,091
  Loans receivable (net)...         117,116       96,230     94,754   101,775     128,748
  Mortgage-backed securities        112,473      118,020     51,664    56,401      38,119
  Investment securities....          51,370       29,999     36,146    24,999      13,971
  Cash and cash equivalents          10,374       53,419      4,065    12,608      12,701
  Deposits.................         228,312      247,851    176,173   186,704     187,502
  Retained earnings........          40,448       16,223     15,715    14,149      11,259
</TABLE>


Selected Operating Data
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------
Year Ended December 31,               1996       1995       1994        1993      1992
- -----------------------------------------------------------------------------------------
                                                      (In Thousands)
<S>                                <C>           <C>        <C>        <C>       <C>    
Total interest income......        $ 18,776      $13,813    $13,075    $14,237   $16,549
                                   --------     --------    -------    -------   -------

Total interest expense.....          11,258        9,314      7,170      7,708     9,691
                                   --------     --------    -------    -------   -------
  Net interest income......           7,518        4,499      5,905      6,529     6,858
Provision for loan losses..             183          131        356        328       391
                                   --------     --------    -------    -------   -------
  Net interest income after
   provision for loan losses          7,335        4,368      5,549      6,201     6,467
                                   --------     --------    -------    -------   -------
  Total non-interest income             409          178        143        917       310
                                   --------     --------    -------    -------   -------
  Total non-interest expense          6,747(1)     3,840(2)   2,912      3,059     2,698
                                   --------     --------    -------    -------   -------

Income before provision for
 income taxes and cumulative
 effect of accounting change            996          705      2,781      4,058     4,079
Income tax expense.........             385          241      1,066      1,493     1,430
                                   --------     --------    -------    -------   -------
  Net income before cumulative
    effect of accounting
    change.................             611          464      1,715      2,565     2,649
                                   --------     --------    -------    -------   -------

Cumulative effect of accounting
  change...................              --           --         --        325(3)     --
                                   --------     --------    -------    -------   -------

  Net income...............        $    611     $    464    $ 1,715    $ 2,890   $ 2,649
                                   ========     ========    =======    =======   =======
</TABLE>

- ---------------
(1)   Includes one-time special assessment to recapitalize the SAIF.
(2)   Includes a non-recurring  expense of $195,000 due to the implementation of
      a directors' medical plan.
(3)   Reflects  the  adoption of  Statement  of  Financial  Accounting  Standard
      ("SFAS") No. 109 which relates to the accounting of deferred income taxes.

                                      - 3 -

<PAGE>



Other Selected Data
- --------------------------------------------------------------------------------
Year Ended December 31,            1996     1995     1994     1993       1992
- --------------------------------------------------------------------------------
Return on average assets.......    0.21%    0.22%   0.86%      1.43%     1.32%
Return on average equity.......    1.44%    2.89%  11.62%     21.67%    26.11%
Average equity to average 
  assets.......................   14.78%    7.64%   7.62%      6.42%     5.07%
Net interest rate spread.......    2.22%    1.97%   2.86%      3.20%     3.41%
Per Share Information:
  Earnings per share (1).......   $ 0.22     N/A     N/A        N/A       N/A
  Dividends per share(1).......     0.05     N/A     N/A        N/A       N/A
  Tangible book value per 
  share (1)....................   13.56      N/A     N/A        N/A       N/A
Dividend payout ratio(1).......   22.28%     N/A     N/A        N/A       N/A
Non-performing assets to total 
  assets.......................    0.91%    1.27%   3.09%      2.85%     2.37%
Non-performing loans to total 
  assets.......................    0.63%    0.79%   2.18%      1.93%     1.94%
Allowance for loan losses to 
  total loans..................    0.92%    0.98%   1.21%      0.79%     0.56%


- ---------------------
(1) No shares of common stock were outstanding until January 5, 1996.

                                    - 4 -

<PAGE>



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

General

      The largest  components of the Bank's net income are net interest  income,
which is the  difference  between  interest  income and  interest  expense,  and
noninterest  income  derived  primarily  from  fees.  Consequently,  the  Bank's
earnings are dependent on its ability to originate  loans,  net interest income,
and  the  relative  amounts  of  interest-earning  assets  and  interest-bearing
liabilities.  The Bank's net income is also  affected by its  provision for loan
losses  and  foreclosed  real  estate  as well  as the  amount  of  non-interest
expenses,  such as  compensation  and benefit  expense,  occupancy and equipment
expense and deposit insurance  premium  expenses.  Earnings of the Bank also are
affected   significantly  by  general   economic  and  competitive   conditions,
particularly  changes in market interest rates,  government policies and actions
of regulatory authorities.

Branch Purchases/Consolidation

      In December  1995,  the Bank  purchased  three branch  offices  located in
Milford,  Glen  Gardner,  and  Baptistown,   New  Jersey  from  an  unaffiliated
commercial bank  ("Seller").  This increased the Bank's branch office network at
that time to a total of seven offices,  plus its main office. The amount paid by
the Seller to the Bank for the  transfer of such assets and  liabilities  of the
three  branches  equaled the  outstanding  balances and accrued  interest on the
deposit  liabilities   transferred,   reduced  by  (i)  $1.0  million,   net  of
adjustments,  (ii)  petty  cash and  vault  cash  transferred,  and (iii) a cash
premium equal to 7.55% of the deposit liabilities to be assumed. The acquisition
was paid for with cash  received  from the deposits  acquired.  The result was a
$4.1 million acquisition cost in excess of the fair market value of the tangible
net assets  acquired  and was recorded as an  intangible  asset net of $500,000,
which  is a  premium  over  the cost of fixed  assets.  In  connection  with the
acquisition,   the  Bank  assumed   approximately   $54.4   million  of  deposit
liabilities.  In consideration of the assumption of the deposit  liabilities and
certain other obligations, the Bank purchased branch office properties and fixed
assets at a purchase  price of $1.0 million,  which had an estimated fair market
value  of  approximately  $1.5  million.   Management   initially  reinvested  a
substantial  portion of the cash received as a result of the branch purchases in
investment  and   mortgage-backed   securities  with  short  and  medium  terms.
Management completed the branch acquisition based upon its analysis indicating a
reduction  in the Bank's cost of funds would result from the lower cost of funds
of the acquired  deposits.  These lower  costing  funds were in turn invested in
primarily  investment  and  adjustable  rate  mortgage-backed  securities  which
resulted in an increase in net  income,  as well as a  beneficial  impact on the
Bank's interest rate sensitivity.

      During the year ended December 31, 1996, the Bank closed two branches.  On
August 30,  1996,  the branch  office  located at  Frenchtown  was  closed.  The
deposits were retained,  and customers were able to use the Alexandria,  Milford
and Kingwood offices for their transactions.  Based upon Management's evaluation
of the above noted  branch  purchases,  the  proximity  of other  offices to the
Frenchtown  office and the ability of the Bank to decrease  expenses and improve
efficiencies through  consolidation,  the decision was made to close the branch.
On December 20, 1996,  the Bank closed its Mount Holly branch  office,  and sold
the deposits to an  unaffiliated  financial  institution.  Deposits sold totaled
$9.2 million, for which a premium of 1.5%, or $138,000 was received. The sale of
deposits  was funded  through a Federal  Home Loan Bank  ("FHLB")  advance.  The
branch  closing  and  related  sale of deposits is expected to result in reduced
operating  expenses  for the Bank,  and  eliminates  the Bank's  only  branch in
Burlington County.

                                    - 5 -

<PAGE>




Management Strategy

      The Bank  has been and  intends  to  continue  to be a  community-oriented
financial  institution  offering a variety of financial  services.  Management's
strategy has been to emphasize residential mortgage loans, monitor interest rate
risk through asset and liability management,  maintain asset quality and control
operating  expense.  The Bank's  purchase of three branches from an unaffiliated
commercial  bank reflects the Bank's  intention to provide a variety of services
to its  community  which  includes  the  origination  of  more  consumer  loans.
Historically,  the  Bank's  strategy  has  been  primarily  to  make  loans  and
secondarily  to  invest  remaining  funds  in  mortgage-backed   securities  and
investment securities.

      During 1996, the Bank  originated in excess of $31.0 million of loans,  an
increase  of 231% over 1995  originations.  However,  during  the past few years
prior to 1996, due to decreased  loan demand  coupled with  prepayments on loans
due to a generally lower interest rate environment,  the Bank had been investing
excess  liquidity in  investments  and  mortgage-backed  securities.  Management
believes that the Bank's purchases of mortgage-backed  securities and investment
securities have enhanced the Bank's asset quality and interest rate sensitivity.

Financial Condition

      The Bank's  total assets  decreased  by $6.9 million to $303.5  million at
December  31,  1996 from  $310.4  million at  December  31,  1995.  Total  loans
receivable  increased  by $20.9  million due to mortgage  originations  of $30.9
million  offset by loan  repayments.  Investment  securities  increased by $21.4
million due to purchases of $32.3 million  offset by securities  which  matured.
Mortgage-backed  securities  decreased by $5.5 million due to  repayments  being
greater than the $16.1  million of  purchases.  Total cash and cash  equivalents
decreased by $43.0 million due to the $30.9 million of mortgages originated, the
$32.3 million of investment securities purchased,  the purchase of $16.1 million
of  mortgage-backed  securities,  the $19.5 million decrease in deposits and the
refund of $19.7 million of over-subscribed stock subscriptions, partially offset
by  amortization  and repayments on loans and  mortgage-backed  securities,  the
maturities of investment securities and borrowed funds.

      Total  deposits  decreased  by $19.5  million due in part to $2.8  million
being used for the  purchase  of stock in the  Conversion,  and the sale of $9.2
million of deposits  in  connection  with the closing of the Mount Holly  branch
office.  Borrowed funds increased by $33.6 million,  due to $9.0 million of FHLB
advances used to fund the sale of the Mount Holly deposits, and $24.6 million of
repurchase agreements with terms of one year, six months and overnight. The $9.0
million  FHLB  advance  has a rate of 5.82%  and a term of three  years,  with a
one-time  callable  feature  at the  end  of the  second  year.  The  repurchase
agreements were the result of a financial  transaction entered into by the Bank,
whereby it  purchased  a $25.0  million  fixed-rate  Federal  National  Mortgage
Association  ("FNMA")  note and  simultaneously  borrowed  $25.0 million from an
independent  third  party,  using the FNMA note as  collateral.  The note has an
initial  term of ten years at an annual rate of 7.20% and is callable  after two
years and continuously thereafter. The borrowings are comprised of a combination
of repurchase  agreements with terms of one year, six months and overnight.  The
annual rates  payable on the one year and six month  repurchase  agreements  are
5.68% and 5.50%,  respectively.  The effective rate on the overnight  repurchase
agreement adjusts daily.


                                    - 6 -

<PAGE>



      Accounts  payable  and  other  liabilities   decreased  by  $44.5  million
primarily due to the decrease of stock  subscriptions  payable of $44.8 million.
The decrease  was due to the refund of $19.7  million of  over-subscribed  stock
subscriptions  and the  remaining  funds  being used to purchase  the  Company's
common stock in the Conversion.

      Total  stockholders  equity  increased by $24.2 million  mainly due to the
completion of the mutual to stock conversion, partially offset by the repurchase
of 296,570  shares at an aggregate  cost of $3.3 million.  Earnings for the year
ended December 31, 1996,  also  contributed to the increase,  although to a much
smaller extent.


                                    - 7 -

<PAGE>



Average Balance, Net Interest Income, Yields Earned and Rates Paid

      The following table sets forth certain information  relating to the Bank's
average  balance sheet and reflects the average yield on assets and average cost
of liabilities for the periods indicated and the average yields earned and rates
paid.  Such yields and costs are  derived by  dividing  income or expense by the
average  balance  of  assets  or  liabilities,  respectively,  for  the  periods
presented. Average balances are derived from month-end balances. Management does
not believe that the use of month-end balances instead of daily average balances
has caused any material difference in the information presented.

<TABLE>
<CAPTION>
                                          1996                              1995                            1994
                              --------------------------------  ------------------------------  ------------------------------
                              Average                Average    Average              Average    Average              Average
                              Balance   Interest    Yield/Cost  Balance   Interest  Yield/Cost  Balance   Interest  Yield/Cost
                              -------   --------    ----------  -------   --------  ----------  -------   --------  ----------
                                                                  (Dollars in Thousands)
Interest-earning assets:
<S>                           <C>        <C>          <C>     <C>          <C>         <C>     <C>          <C>        <C>  
 Loans receivable(1)........  $105,794   $ 8,255      7.80%   $ 93,638     $7,580      8.09%   $ 97,481     $7,776     7.98%
 Mortgage-backed securities.   119,684     7,972       6.64     63,605      3,839      6.04      53,984      3,187     5.90
 Investment securities(2)...    40,316     2,164       5.37     36,163      1,998      5.52      35,827      2,000     5.58
 Other interest-earning 
  assets....................     7,431       385       5.18      6,900        395      5.72       4,993        112     2.24
                              --------   -------               ------      ------                 -----     ------
  Total interest-earning 
    assets..................   273,225    18,776       6.87    200,306     13,812      6.90     192,285     13,075     6.80
                                         -------                           ------                           ------
Non-interest-earning assets.    14,223                           9,940                            6,406
                              --------                         -------                          -------
  Total assets..............  $287,448                        $210,246                         $198,691
                               =======                        =======                           =======


Interest-bearing 
  liabilities:
 Savings accounts...........  $ 51,633     1,860       3.60   $ 31,425        929      2.95    $ 31,602        860     2.72
 Now and money market           39,270     1,155       2.94     27,099      1,086      4.01      28,326        945     3.34
 Certificates of deposit....   147,707     8,068       5.46    130,513      7,299      5.59     122,080      5,365     4.39
 Borrowed funds.............     3,173       175       5.52         --         --        --          --         --       --
  Total interest-bearing
   liabilities..............   241,783    11,258       4.66    189,037      9,314      4.93     182,008      7,170     3.94
                                         -------                           ------                           ------
Non-interest bearing 
  liabilities...............    3,171                            5,149                            1,551
                              --------                        --------                         --------
 Total liabilities..........   244,954                         194,186                          183,559
Retained earnings...........    42,494                          16,060                           15,132
                              --------                        --------                         --------
 Total liabilities and 
   retained earnings........  $287,448                        $210,246                         $198,691
                              ========                        ========                         ========
Net interest income.........             $ 7,518                           $4,498                           $5,905
                                         =======                           ======                           ======
Interest rate spread(3).....                          2.21%                            1.97%                           2.86%
                                                    ======                           ======                          ====== 
Net yield on interest-earning
  assets(4).................                          2.75%                            2.25%                           3.07%
                                                    ======                           ======                          ====== 
Ratio of average interest-
  earning assets to average 
  interest-bearing liabilities                      111.00%                          105.96%                         105.65%
                                                    ======                           ======                          ====== 
</TABLE>

- ---------------------------------
(1)   Average balances include non-performing loans.
(2)   Includes  interest-bearing  deposits in other financial  institutions  and
      FHLB stock.
(3)   Interest-rate  spread represents the difference  between the average yield
      on  interest-earning  assets  and the  average  cost  of  interest-bearing
      liabilities.
(4)   Net yield on  interest-earning  assets represents net interest income as a
      percentage of average interest-earning assets.

                                    - 8 -

<PAGE>



      The table  below  sets  forth  certain  information  regarding  changes in
interest income and interest expense of the Bank for the periods indicated.  For
each  category  of  interest-earning  assets and  interest-bearing  liabilities,
information  is  provided  on  changes  attributable  to (i)  changes  in volume
(changes in average  volume  multiplied  by prior  rate);  (ii) changes in rates
(changes  in  rate  multiplied  by  prior  average  volume);  (iii)  changes  in
rate-volume (changes in rate multiplied by the change in average volume).

<TABLE>
<CAPTION>
                                                                Year Ended December 31,
                                  ---------------------------------------------------------------------------------------
                                               1996 vs. 1995 (1)                          1995 vs. 1994
                                              Increase (Decrease)                       Increase (Decrease)
                                                   Due to                                      Due to
                                  -----------------------------------------    ------------------------------------------
                                                         Rate/                                        Rate/
                                   Volume      Rate      Volume       Net       Volume     Rate      Volume       Net
                                  --------    -------    -------    -------    --------   -------   --------    -------
                                                       (In Thousands)
Interest income:
<S>                                 <C>       <C>        <C>        <C>        <C>        <C>        <C>        <C>     
 Loans receivable ..............    $  985    $  (274)   $   (36)   $   675    $  (306)   $   115    $    (5)   $  (196)
 Mortgage-backed securities.....     3,385        398        351      4,134        568         71         13        652
 Investment securities .........       142         22          2        166         19        (21)        --         (2)
 Other interest-earning assets..        45        (49)        (6)       (10)        43        174         66        283
                                   -------    -------    -------    -------    -------    -------    -------    ------- 
  Total interest-earning assets.     4,557         97        311      4,965        324        339         74        737
                                   -------    -------    -------    -------    -------    -------    -------    ------- 

Interest expense:
 Savings accounts ..............       597        203        131        931         (5)        74         --         69
 Now and money market ..........       488       (289)      (130)        69        (41)       190         (8)       141
 Certificates of deposit .......       962       (170)       (22)       770        371      1,462        101      1,934
 Borrowed funds ................       175         --         --        175         --         --         --         --
                                   -------    -------    -------    -------    -------    -------    -------    ------- 
   Total interest-bearing
    liabilities ................     2,222       (256)       (21)     1,945        325      1,726         93      2,144
                                   -------    -------    -------    -------    -------    -------    -------    ------- 

Net change in net interest
  income .......................   $ 2,335    $   353    $   332    $ 3,020    $    (1)   $(1,387)   $   (19)   $(1,407)
                                   -------    -------    -------    -------    -------    -------    -------    ------- 

</TABLE>


Comparison of Operating Results for the Years Ended December 31, 1996 and 1995

      General.  Net income increased  $147,000 or 31.7% to $611,000 for the year
ended December 31, 1996 from $464,000 for the year ended December 31, 1995. This
was primarily the result of a $3.0 million increase in net interest income and a
$230,000  increase  in  non-interest  income,  offset  by  a  $2.9  increase  in
non-interest expenses and an $144,000 increase in the provision for income taxes
in fiscal 1996 compared to fiscal 1995.

      Interest Income.  Interest income increased $5.0 million or 35.9% to $18.8
million for the year ended  December  31,  1996 from $13.8  million for the year
ended  December 31, 1995.  This increase was primarily due to increases of $56.1
million and $12.2 million in the average balances of mortgage-backed  securities
and loans  receivable,  respectively.  These increases were primarily due to the
funds  received from the purchase of three  branches in December,  1995 and from
the Conversion.

      Interest  Expense.  Interest expense  increased $1.9 million,  or 20.9% to
$11.3  million for the year ended  December  31, 1996 from $9.3  million for the
year ended December 31, 1996. The increase was mainly due to the increase in the
average balance of interest-bearing deposits to $238.6 million for

                                    - 9 -

<PAGE>



the year ended December 31, 1996 from $189.0 million for the year ended December
31, 1995. In addition,  the average  balance of borrowed funds increased to $3.2
million during 1996. In 1995, the Company had no borrowed funds. The increase in
the average balance of  interest-bearing  liabilities was offset somewhat by the
decrease in the average rate paid on  interest-bearing  liabilities  of 29 basis
points (100 basis  points  equals 1%) to 4.66% for the year ended  December  31,
1996.

      Net Interest  Income.  Net interest income  increased by $3.0 million,  or
67.1%  for the year  ended  December  31,  1996 as  compared  to the year  ended
December 31, 1995.  This  increase was due to the  investment  of $26.8  million
received from the  Conversion in loans and  mortgage-backed  securities  and the
decrease in the average rate paid on interest-bearing  liabilities, as described
earlier.  This  resulted  in an  increase  in the net  interest  spread  and net
interest  margin to 2.21% and 2.75%,  respectively,  for the year ended December
31, 1996  compared with a net interest  spread and net interest  margin of 1.97%
and 2.25%, respectively, for the year ended December 31, 1995.

      Provision  for Losses on Loans.  The Bank  maintains an allowance for loan
losses based upon management's  periodic  evaluation of known and inherent risks
in the loan portfolio, the Bank's past loss experience,  adverse situations that
may  affect  the  borrowers'  ability  to repay  loans,  estimated  value of the
underlying collateral and current and expected market conditions.  The provision
for loan  losses  increased  $52,000  or 39.2% to  $183,000  for the year  ended
December 31, 1996 from $131,000 for the year ended December 31, 1995,  primarily
due to the  write-off of a loan in the third  quarter.  The  allowance  for loan
losses was $936,000 at December 31, 1996. While the Bank maintains its allowance
for  losses  at a level  which it  considers  to be  adequate,  there  can be no
assurance  that further  additions  will not be made to the loss  allowances and
that such losses will not exceed the estimated amounts.

      Non-Interest Income.  Non-interest income increased by $230,000, or 129.3%
to $409,000  for the year ended  December  31, 1996 from  $178,000  for the year
ended  December 31, 1995.  The increase was due in most part to a $138,000  gain
recorded on the sale of the Mount Holly  deposits in December,  1996.  Income on
checking  accounts  increased by $70,000 to $121,000 for the year ended December
31, 1996, from $51,000 for the year ended December 31, 1995 primarily due to the
increase in checking  accounts that resulted from the purchase of three branches
from an unaffiliated commercial bank.

      Non-Interest  Expense.  Non-interest  expense  increased $2.9 million,  or
75.7% to $6.7 million for the year ended December 31, 1996 from $3.8 million for
the year ended  December 31,  1995.  This was  primarily  due to the increase in
deposit insurance premiums of $1.2 million,  or 286.9%. This increase was due to
a special  assessment  charged by the FDIC on its SAIF members to capitalize the
SAIF at the  designated  reserve level of 1.25% as of October 1, 1996.  The Bank
paid $1.2  million in November  1996 for this special  assessment.  The FDIC has
subsequently  lowered its premium rate for deposits.  Other factors  causing the
increase in non-interest  expense was the increase in compensation  and employee
benefits  of  $920,000  and the  increase in other  expenses  of  $714,000.  The
increase  in  compensation  and  employee  benefits  was  due to the  additional
employees  resulting from the purchase of three branch offices in December 1995,
the adoption of an employee  stock  ownership  plan ("ESOP") and the  management
stock bonus plan  ("MSBP").  For the year ended  December 31, 1996, the ESOP and
MSBP expenses were $178,000 and $49,000,  respectively.  The  acquisition of the
branch  offices  also  caused  increases  in  occupancy,  equipment  and deposit
insurance premiums. In addition,  the acquisition resulted in an increase in the
amortization  of goodwill to $361,000 for the year ended December 31, 1996, from
$30,000 for the year ended December 31, 1995.


                                    - 10 -

<PAGE>



      The 1996 increases were partially offset by a nonrecurring 1995 expense of
$195,000 for the implementation of a directors' medical plan, which was recorded
during the three months ended June 30, 1995. On August 30, 1996, the Bank closed
its  Frenchtown   office.  The  decision  to  close  the  branch  was  based  on
management's  evaluation  of the  purchase of three  branch  offices in the same
county from an unaffiliated  commercial bank in December 1995 and the ability of
the Bank to decrease expenses and improve efficiencies through consolidation. On
December 20, 1996, the Bank closed its Mount Holly office,  and sold the related
deposits to an unaffiliated local financial  institution.  This should result in
decreased operating expenses going forward.

      Income Tax Expense.  Income tax expense increased $144,000 to $385,000 for
the year ended  December 31, 1996 from $241,000 for the year ended  December 31,
1995 due to an increase in pre-tax income of $291,000.

Comparison of Operating Results for Years Ended December 31, 1995 and 1994

      General.  Net income  decreased  $1.3 million or 73.0% to $464,000 for the
year ended  December 31, 1995 from $1.7 million for the year ended  December 31,
1994.  This was primarily the result of a $1.4 million  decrease in net interest
income and a $929,000  increase in  non-interest  expense,  offset somewhat by a
$225,000  decrease in the provision  for loan losses and a $825,000  decrease in
the provision for income taxes in fiscal 1995 compared to fiscal 1994.

      Interest  Income.  Interest  income  increased  $737,000  or 5.6% to $13.8
million for the year ended  December  31,  1995 from $13.1  million for the year
ended  December 31, 1994.  This  increase was primarily due to increases of $9.6
million and $1.9 million in the average balances of  mortgage-backed  securities
and  other  interest-earning  assets,  respectively.  These  increases  were due
primarily to the funds received from the purchase of three branches,  as well as
the Bank investing excess  liquidity in such securities and stock  subscriptions
received in connection with the Conversion. In addition, there was a decrease of
$196,000 in income  earned on loans due to a decrease in the average  balance of
loans  receivable,  reflecting  both lower demand and increased  competition for
loans in the Bank's market area.

      Interest Expense. Interest expense increased $2.1 million or 29.9% to $9.3
million  for the year ended  December  31,  1995 from $7.2  million for the year
ended  December  31,  1994.  The average  balance of  interest-bearing  deposits
increased  by  $7.0  million  and the  average  rate  paid  on  interest-bearing
liabilities  increased 99 basis points (100 basis points equals 1%) to 4.93% for
the year  ended  December  31,  1995 from 3.94% in 1994 due to the  increase  in
general  market  rates  and a  shift  in  the  deposit  mix to  higher  yielding
certificate  accounts.  The  Bank's  average  cost of  certificates  of  deposit
increased  from 4.39% for the year ended December 31, 1994 to 5.59% for the year
ended  December  31, 1995 and the  average  balance of  certificates  of deposit
increased by $8.4 million.

      Net  Interest  Income.  Net interest  income  decreased  primarily  due to
interest  income  increasing  at a slower pace than  interest  expense,  as loan
originations  decreased dramatically due to increased competition and low demand
for  residential  lending in the Bank's  primarily  market  area and  depositors
sought higher returns in certificate  accounts  compared to traditional  savings
accounts.  This  resulted  in a decline in the net  interest  spread and the net
interest  margin to 1.97% and 2.25%,  respectively,  for the year ended December
31, 1995  compared with a net interest  spread and net interest  margin of 2.86%
and 3.07%, respectively, for the year ended December 31, 1994.


                                    - 11 -

<PAGE>



      Provision  for Losses on Loans.  The Bank  maintains an allowance for loan
losses based upon management's  periodic  evaluation of known and inherent risks
in the loan portfolio, the Bank's past loss experience,  adverse situations that
may  affect  the  borrowers'  ability  to repay  loans,  estimated  value of the
underlying collateral and current and expected market conditions.  The provision
for loan  losses  decreased  $225,000  or 63.1% to  $131,000  for the year ended
December 31, 1995 from $356,000 for the year ended December 31, 1994,  primarily
due to a decrease in  non-performing  loans.  The  allowance for loan losses was
$958,000 at December 31, 1995. While the Bank maintains its allowance for losses
at a level which it  considers to be  adequate,  there can be no assurance  that
further  additions will not be made to the loss  allowances and that such losses
will not exceed the estimated amounts.

      Non-Interest  Income.  Non-interest  income,  primarily consisting of loan
fees and checking account fees,  increased  $35,000 or 24.3% to $178,000 for the
year ended December 31, 1995 from $143,000 for the year ended December 31, 1994.

      Non-Interest Expense.  Non-interest expense increased $929,000 or 31.9% to
$3.8 million for the year ended December 31, 1995 from $2.9 million for the year
ended December 31, 1994.  This was primarily due to the loss on foreclosed  real
estate,  which  increased  by $355,000  to  $372,000  at December  31, 1995 from
$17,000 at December 31, 1994.  This increase was due in most part to the payment
of  back  taxes  of  approximately  $141,000  on  seven  properties,  as well as
additional write downs of approximately $150,000 on foreclosed properties due to
the  Bank  receiving   updated   appraisals.   Also  contributing  to  increased
non-interest   expense  was  a   nonrecurring   expense  of  $195,000   for  the
implementation  of a directors'  medical  plan.  Pursuant to SFAS No. 106,  this
nonrecurring expense represents a transition obligation which is permitted to be
recognized  in the period when the plan was  adopted.  To a lesser  extent,  the
increase  in  non-interest  expense was due to  increases  in  compensation  and
related  expenses of $150,000 to $1.7  million for the year ended  December  31,
1995 from $1.5 million in the same period in 1994,  $30,000 of amortization of a
deposit  premium  resulting from the December,  1995 purchase of three branches,
and increases of $27,000 and $35,000 to $54,000 and $68,000,  respectively,  for
legal  and  consulting  service  expenses,  respectively.  Non-interest  expense
includes  insurance  premiums  paid to the FDIC which were $413,000 and $425,000
for the years ended December 31, 1995 and 1994, respectively.

      Management  anticipates that its  non-interest  expense will increase as a
result of  additional  expenses  relating to the Company  operating  as a public
stock company, as well as expenses relating to its stock benefit plans.

      Income Tax Expense.  Income tax expense decreased $825,000 to $241,000 for
the year ended  December 31, 1995 from $1.1 million for the year ended  December
31, 1995 due to a reduction in pre-tax income of $2.1 million.

Asset and Liability Management

      In an effort to reduce interest rate risk and protect it from the negative
effect  of  rapid  increases  and  decreases  in  interest  rates,  the Bank has
instituted certain asset and liability management measures including emphasizing
the origination of three, five and ten year  adjustable-rate  mortgage loans and
investing excess funds in short- and medium-term  mortgage-backed and investment
securities.  The Bank retains an asset/liability  consultant,  FinPro,  Inc., to
assist it in  analyzing  its asset  liability  position.  With the  consultant's
assistance,  the Bank undertakes a quarterly  extensive study of various trends,
conducts   separate   deposit   and  asset   analyses   and   prepares   various
asset/liability tables including contractual interest

                                    - 12 -

<PAGE>



rate gap,  interest  rate gap with  prepayment  assumptions,  margin/spread  and
duration  tables.  Interest rate gap analysis  measures the  difference  between
amounts of interest-earning assets and interest-bearing liabilities which either
reprice  or mature  within a given  period of times  and  their  sensitivity  to
changing interest rates.

      The Bank, like many other thrift institutions, is exposed to interest rate
risk  as a  result  of  the  difference  in  the  maturity  of  interest-bearing
liabilities  and  interest-earning  assets and the volatility of interest rates.
Most deposit  accounts react more quickly to market interest rate movements than
do the existing mortgage loans because of the deposit accounts' shorter terms to
maturity;  sharp decreases in interest rates would typically increase the Bank's
earnings.  Conversely,  this same mismatch will generally  adversely  affect the
Bank's  earnings  during  periods of increasing  interest  rates.  The extent of
movement of interest rates is an uncertainty  that could have a negative  impact
on the earnings of the Bank.

      Volatility in interest rates can also result in  disintermediation,  which
is the flow of funds away from savings  institutions (such as the Bank) and into
other investments,  such as U.S.  Government and corporate  securities and other
investment  vehicles.  Because of the absence of federal insurance  premiums and
reserve  requirements,  such  investments  may pay higher  rates of return  than
investment vehicles offered by savings institutions.

Liquidity and Capital Resources

      The Bank is required  under  applicable  federal  regulations  to maintain
specified levels of "liquid" investments in qualifying types of U.S. Government,
federal agency and other  investments  having  maturities of five years or less.
OTS regulations require that a savings association maintain liquid assets of not
less than 5% of its average daily balance of net  withdrawable  deposit accounts
and borrowings  payable in one year or less, of which  short-term  liquid assets
must consist of not less than 1%. At December 31, 1996, the Bank's liquidity was
in excess of the minimum requirement.  The Bank adjusts liquidity as appropriate
to meet its asset/liability objectives.

      The  Bank's  primary  sources  of funds  are  deposits,  amortization  and
prepayment  of loans and  mortgage-backed  securities,  maturities of investment
securities and funds provided from  operations.  While scheduled loan repayments
are a  relatively  predictable  source  of  funds,  deposit  flows  and loan and
mortgage-backed  security  prepayments are  significantly  influenced by general
interest-rates,  economic  conditions  and  competition.  In addition,  the Bank
invests  excess  funds in overnight  deposits  which  provide  liquidity to meet
lending requirements.

      The Bank's most liquid asset is cash, which includes investments in highly
liquid  short-term  investments.  The level of these assets are dependent on the
Bank's operating, financing and investing activities during any given period. At
December 31, 1996, cash and cash  equivalents  totaled $10.4 million,  with cash
received from stock subscriptions accounting for $44.8 million in 1995. The Bank
has other sources of liquidity if a need for  additional  funds arises.  Another
source of liquidity is the  repayment  and  prepayment  of  mortgage-backed  and
investment  securities.  Additional  sources  of funds  include  the  ability to
utilize  FHLB  of  New  York   advances  and  the  ability  to  borrow   against
mortgage-backed and investment securities.  At December 31, 1996, the Bank had a
$9.0 million advance with a rate of 5.82%. The advance matures in December 1999,
and has a one time call feature at December  20, 1998.  This advance was used to
fund the sale of the Mount  Holly  branch  deposits.  In an  effort to  increase
earnings,  reduce the Company's  interest rate sensitivity,  and to better match
its interest rate

                                    - 13 -

<PAGE>



position, on November 13, 1996, the Company entered into a financial transaction
whereby it purchased a $25.0  million  fixed-rate  FNMA note and  simultaneously
borrowed  $25.0 million from an  independent  third party using the FNMA note as
collateral. The note has an initial term of ten years at an annual rate of 7.20%
and is callable after two years and continuously thereafter.  The borrowings are
comprised of a combination of repurchase  agreements with terms of one year, six
months and  overnight.  The annual  rates  payable on the one year and six month
repurchase agreements are 5.68% and 5.50%,  respectively.  The effective rate on
the overnight repurchase agreement adjusts daily.

      The Bank's cash flows are comprised of three primary classifications: cash
flows from operating activities,  investing activities and financing activities.
Cash  flows  from  operating  activities,  consisting  primarily  of net  income
adjusted for depreciation,  amortization and provisions for loan and real estate
owned losses, were $1.6 million,  $368,000, and $1.6 million for the years ended
December 31, 1996, 1995, and 1994, respectively.  Net cash provided by (used in)
investing  activities  consisted primarily of disbursement of loan originations,
mortgage-backed security purchases and investment purchases, offset by principal
collections  on loans  and  mortgage-backed  securities  and  proceeds  from the
maturities  of  investment  securities  or sales  of  securities,  were  $(37.2)
million,   $(12.8)  million  and  $453,000  for  fiscal  1996,  1995  and  1994,
respectively.  Net cash  provided by (used in) financing  activities  consisting
primarily  of proceeds  from stock  subscriptions,  net  activity in deposit and
escrow  accounts,  and  activity in borrowed  funds were $(7.5)  million,  $61.8
million and $(10.6)  million for the years ended  December  31,  1996,  1995 and
1994, respectively.

      Operating  activities in 1996 provided $1.6 million in cash  primarily due
to net income of $611,000  adjusted  for  $153,000 in  depreciation,  a $183,000
provision  for  loan  and  real  estate  owned  losses,   $361,000  of  goodwill
amortization.  Investing  activities  in 1996 used  $37.2  million  due to $16.1
million  and $32.3  million  in  purchases  of  mortgage-backed  and  investment
securities,  respectively,  and a $21.3  million  increase in loans  receivable,
$11.0 million from the maturity of investment  securities held to maturity,  and
$21.5 million from principle  collections on mortgage-backed  securities held to
maturity.  Financing activities used $7.8 million due to a $7.5 million decrease
in deposits, a $19.7 million refunding of oversubscribed deposits related to the
initial public offering completed in January 1996, $9.1 million used to fund the
sale of the  deposits  of the  Mount  Holly  branch,  and $3.3  million  for the
repurchase of common stock,  offset somewhat by an increase in borrowed funds of
$33.6 million.

      Operating  activities in 1995  provided  $368,000 in cash due primarily to
net  income of  $464,000  adjusted  for  $103,000  in  depreciation,  a $382,000
provision  for loan and real estate  owned  losses and  $355,000,  $127,000  and
$528,000  increases  in interest  receivable,  net,  interest  payable and other
assets,  respectively.  Investing  activities  in 1995 used $12.8 million due to
$75.2 million and $6.0 million in purchases of  mortgage-backed  and  investment
securities,  respectively,  and  $2.2  million  due  to  an  increase  in  loans
receivable  offset somewhat by $49.3 million of cash received in connection with
the  branch  acquisitions,  $12.2  million  provided  due  to  the  maturity  of
investment   securities  held  to  maturity  and  $8.8  million  from  principle
collections on mortgage-backed securities held to maturity. Financing activities
provided  $61.6  million  primarily  due to $44.8 million in proceeds from stock
subscriptions and a $17.1 million increase in deposits.

      Operating  activities  in 1994 provided $1.6 million in cash due primarily
to net income of $1.7 million adjusted for $93,000 in  depreciation,  a $356,000
provision  for loan and real estate  owned  losses and  increases of $262,000 in
interest receivable,  net and $160,000 in other assets.  Investing activities in
1994  provided  $453,000 due to $8.0  million  from the  maturity of  investment
securities  held  to  maturity,  $7.7  million  from  principle  collections  on
mortgage-backed securities held to maturity and $6.2

                                    - 14 -

<PAGE>



million from the decrease in loans receivable,  offset by $3.1 million and $19.1
million in purchases of  mortgage-backed  and investment  securities.  Financing
activities  used $10.6  million  primarily  due to a $10.5  million  decrease in
deposits.

      The Bank  anticipates that it will have sufficient funds available to meet
its  current  commitments.  As of  December  31,  1996,  the Bank  had  mortgage
commitments  to fund loans of $3.3 million.  Also,  at December 31, 1996,  there
were commitments on unused lines of credit relating to home equity loans of $3.0
million.  Certificates  of  deposit  scheduled  to mature in one year or less at
December  31,  1996  totaled  $103.4  million.   Based  on  historical   deposit
withdrawals and outflows,  and on internal monthly deposit reports  monitored by
management,  management  believes  that a majority of such  deposits will remain
with the Bank. As a result, no adverse liquidity effects are expected.

      At December  31,  1996,  the Bank  exceeded  each of the three  regulatory
capital requirements on a fully phased-in basis.

Impact of Information and Changing Prices

      The  financial  statements  of  the  Bank  and  notes  thereto,  presented
elsewhere  herein,  have been prepared in  accordance  with  generally  accepted
accounting  principles,  which require the measurement of financial position and
operating results in terms of historical dollars without  considering the change
in the relative  purchasing  power of money over time and due to inflation.  The
impact of inflation is reflected in the increased cost of the Bank's operations.

      Unlike most industrial companies, nearly all the assets and liabilities of
the Bank are monetary. As a result,  interest rates have a greater impact on the
Bank's performance than do the effects of general levels of inflation.  Interest
rates do not necessary  move in the same  direction or to the same extent as the
price of goods and services.


                                    - 15 -

<PAGE>
LITTLE FALLS BANCORP, INC. LOGO

Little Falls Bancorp, Inc.
86 Main Street
Little Falls, NJ  07424-1493
(201) 256-6100


January 31, 1997


                       MANAGEMENT RESPONSIBILITY STATEMENT
                       -----------------------------------


Management of Little Falls Bancorp,  Inc. is responsible  for the preparation of
the  consolidated  financial  statements  and all  other  financial  information
included in this report. The consolidated  financial statements were prepared in
accordance with generally accepted accounting principles applied on a consistent
basis.  All  financial  information  included  in the  report  agrees  with  the
consolidated  financial  statements.  In preparing  the  consolidated  financial
statements,   management   makes   informed   estimates  and   judgments,   with
consideration given to materiality, about the expected results of various events
and transactions.

Management  maintains  a system of internal  accounting  control  that  includes
personnel  selection,  appropriate  division  of  responsibilities,  and  formal
procedures  and  policies  consistent  with high  standards  of  accounting  and
administrative  practice.  Consideration has been given to the necessary balance
between the costs of systems of accounting and internal control and the benefits
derived.

Management  reviews and modifies its systems of accounting and internal  control
in light of changes in  conditions  and  operations  as well as in  response  to
recommendations  from the independent  certified public accountants.  Management
believes  the  accounting  and  internal  control  systems  provide   reasonable
assurance that assets are safeguarded and financial information is reliable.

The Board of Directors is responsible for determining  that management  fulfills
its responsibilities in the preparation of the consolidated financial statements
and  the  control  of  operations.  The  Board  appoints  the  certified  public
accountants.  The Board  meets with  management  and the  independent  certified
public  accountants,  approves  the overall  scope of audit work and related fee
arrangements and reviews audit reports and findings.


/s/Leonard G. Romaine                /s/Richard A. Capone               
- ---------------------                --------------------               
Leonard G. Romaine                   Richard A. Capone
President                            Chief Financial Officer and Treasurer

<PAGE>


[LOGO]

R                             RADICS & CO., LLC

- --------------------------------------------------------------------------------
Established            Certified Public Accountants & Consultants
1933

                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------

To The Board of Directors and Stockholders
Little Falls Bancorp, Inc.
Little Falls, New Jersey

We have audited the  consolidated  statements  of financial  condition of Little
Falls Bancorp,  Inc. (the  "Company") and subsidiary as of December 31, 1996 and
1995 and the related consolidated statements of income, changes in stockholders'
equity and cash flows for the years then  ended.  These  consolidated  financial
statements   are  the   responsibility   of  the   company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits. The consolidated  statements of income,  changes
in  stockholders'  equity,  and cash flows for the year ended  December 31, 1994
were audited by other auditors,  whose report, dated January 31, 1995, expressed
an unqualified opinion on these statements.

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

In our opinion, the consolidated  financial statements referred to in the second
preceding  paragraph present fairly, in all material respects,  the consolidated
financial  position of Little Falls Bancorp,  Inc. and subsidiary as of December
31,  1996 and 1995 and the  results of their  operations  and cash flows for the
years then ended, in conformity with generally accepted accounting principles.

                                           Radics & Co., LLC

January 31, 1997

                                      -17-

     55 US Highway 46 East,  Post  Office Box 676,  Pine  Brook,  NJ  07058-0676
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

<TABLE>
<CAPTION>

                                                                                                        December 31,

                                                                                           ---------------------------------------
Assets                                                                        Notes               1996                    1995
- ------                                                                  ------------------ -----------------    ------------------

<S>                                                                       <C>                 <C>                  <C>
Cash and due from banks                                                                       $   1,746,743        $    2,518,055
Interest-bearing deposits in other banks                                                          3,627,221            11,101,033
Federal funds sold                                                                                5,000,000            39,800,000
                                                                                              -----------------    -----------------
      Total cash and cash equivalents                                       1 and 16             10,373,964            53,419,088

Investment securities held to maturity                                      1,3 and 16           51,370,297            29,999,470
Mortgage-backed securities held to maturity                                 1,4 and 16          112,473,144           118,020,300
Loans receivable                                                            1,5 and 16          117,115,784            96,229,678
Premises and equipment                                                      1 and 6               2,659,239             2,789,468
Investment in real estate                                                   1 and 7                 683,054               546,786
Foreclosed real estate                                                         1                    857,157             1,500,825
Interest receivable                                                         1 and 16              1,735,291             1,717,349
Federal Home Loan Bank of New York stock                                    9 and 16              2,075,700             1,395,200
Excess of cost over assets acquired                                            1                  3,217,017             3,577,800
Other assets                                                                   13                   957,091             1,158,999
                                                                                           -----------------    ------------------
      Total assets                                                                             $303,517,738          $310,354,963
                                                                                           =================    ==================


Liabilities and stockholders equity
- -----------------------------------

Liabilities
- -----------
Deposits                                                                    8 and 16           $228,311,543          $247,851,373
      Advance payments from borrowers for taxes                                                           -               701,773
         Stock subscriptions payable                                            2                         -            44,831,296
      Securities sold under agreements to repurchase                           10                33,623,500                     -
         Accounts payable and other liabilities                                12                 1,134,397               747,298
                                                                                           -----------------    ------------------
        Total Liabilities                                                                       263,069,440           294,131,740
                                                                                           -----------------    ------------------
              Commitments                                                   15 and 16                     -                     -

Stockholders' equity                                                        2,11,12, and 13
- --------------------
Preferred stock $0.10 par value, 5,000,000 shares                                                         -                     -
  authorized; none issued and outstanding  
Common stock $0.10 par value, 10,000,000 shares
  authorized; 3,041,750 shares issued                                                                         
  at December 31, 1996                                                                               304,175                     -
Additional paid in capital                                                                        28,974,799                     -
Retained earnings - substantially restricted                                                      16,802,056            16,327,286
Common stock aquired by employee stock                                                            (2,271,173)                    -
  ownership plan ("ESOP")
Treasury stock, at cost; 296,569 shares at                                                        (3,277,004)                    -
  December 31,1996
Minimum pension liability,
  net of deferred income taxes                                                                     (84,555)              (104,063)
                                                                                           -----------------    ------------------
           Total stockholders' equity                                                            40,448,298            16,223,223
                                                                                           -----------------    ------------------
                            Total liabilities and stockholders' equity                         $303,517,738          $310,354,963
                                                                                           =================    ==================
</TABLE>
                                     - 18 -

                 See notes to consolidated financial statements.


<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                        CONSOLIDATED STATEMENTS OF INCOME
                        ---------------------------------
<TABLE>
<CAPTION>

                                                                                        December 31,
                                                                 ----------------------------------------------------------
                                                 Notes                   1996               1995                 1994
                                         ----------------------- ------------------ -----------------    ------------------
<S>                                              <C>               <C>                <C>                  <C>           

Interest income:
   Loans receivable                               5                $    8,255,040     $   7,579,947        $    7,776,258
   Mortgage-backed securities                                           7,972,069         3,839,383             3,186,726
        Investment securities
          and other interest-earning assets                             2,549,230         2,393,297             2,112,506
                                                                ------------------ -----------------    ------------------
        Total interest income                                          18,776,339        13,812,627            13,075,490
                                                                ------------------ -----------------    ------------------

Interest expense:
  Deposits                                        8                    11,082,926         9,313,730             7,170,191
       Borrowings                                                         175,324                 -                     -
                                                                ------------------ -----------------    ------------------
       Total interest expense                                          11,258,250         9,313,730             7,170,191
                                                                ------------------ -----------------    ------------------

Net interest income                                                     7,518,089         4,498,897             5,905,299
Provision for loan losses                         5                       182,900           131,359               356,083
                                                                  ------------------ -----------------    ------------------
Net interest income
  after provision for loan losses                                       7,335,189         4,367,538             5,549,216
                                                                  ------------------ -----------------    ------------------
Non-interest income:
  Service fees                                                            199,033           152,662               126,649
  Other                                                                   209,538            25,501                16,721
                                                                  ------------------ -----------------    ------------------
        Total non-interest income                                         408,571           178,163               143,370
                                                                  ------------------ -----------------    ------------------
Non-interest expenses:
  Compensation and employee benefits             12                     2,608,587         1,688,213             1,538,337
  Occupancy, net                                  6                       334,406           166,347               154,817
  Equipment                                       6                       401,510           268,841               226,489
  Deposit insurance premiums                     14                     1,596,307           412,639               424,870
  Loss on foreclosed real estate                                           88,981           372,304                17,141
  Amortization of deposit premium                                         360,783            30,069                     - 
  Other                                          12                     1,356,853           902,059               550,131
                                                                  ------------------ -----------------    ------------------

       Total non-interest expenses                                      6,747,427         3,840,472             2,911,785
                                                                  ------------------ -----------------    ------------------
Income before provision for income taxes                                  996,333           705,229             2,780,801
Provision for income taxes                       13                       385,444           241,490             1,066,207
                                                                  ------------------ -----------------    ------------------
Net income                                                        $       610,889    $      463,739        $    1,714,594
                                                                  ================== =================    ==================

Net income per common share and common
  stock equivalents                                               $          0.22            N/A (1)               N/A (1)
                                                                  ================== =================    ==================
Weighted average number of common
  shares and common stock equivalents outstanding                       2,733,000            N/A (1)               N/A (1)
                                                                  ================== =================    ==================
</TABLE>


   (1) Little Falls Bancorp, Inc. converted to stock form on January 5, 1996.
                 See notes to consolidated financial statements.

                                      -19-

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
           ----------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                          Minimum    
                                                                                                          Pension
                                                               Retained                                  Liability,
                                                               Earnings -    Common Stock                 Net of
                                    Common    Additional     Substantially    Aquired by    Treasury      Deferred
                                    Stock  Paid in Capital    Restricted         ESOP        Stock       Income Taxes       Total
                                  -------- ---------------  ---------------- ------------  --------------------------- -----------
<S>                               <C>       <C>            <C>             <C>             <C>            <C>         <C>         
Balance -
December 31, 1993                 $     --  $          --  $ 14,148,953    $           --  $        --    $       --  $ 14,148,953
Net income for the year
  ended December 31, 1994               --             --     1,714,594                --           --            --     1,714,594
  Additional pension liability,
   net of deferred income taxes         --             --            --                --           --      (148,825)     (148,825)
                                  ---------- ------------   -----------      ------------   ----------     ---------  ------------
Balance -
  December 31, 1994                     --             --    15,863,547                --           --      (148,825)   15,714,722
Net income for the year
  ended December 31, 1995               --             --       463,739                --           --            --       463,739
Decrease in minimum
  pension liability, net
  of deferred income taxes              --             --            --                --           --        44,762        44,762
                                                                                                                      
                                  ---------- ------------   -----------      ------------   ----------    ----------  ------------

Balance - December 31, 1995             --             --    16,327,286               --            --      (104,063)   16,223,223

Net income for the year ended
December 31, 1996                       --             --       610,889               --            --            --       610,889

Net proceeds from issuance of
  common stock                     304,175     28,959,347            --               --            --            --    29,263,522
Acquisition of common stock 
  by ESOP                               --             --            --       (2,433,400)           --            --    (2,433,400)
ESOP shares committed to be 
  released                              --         15,452            --          162,227            --            --       177,679
Purchase of 296,570 shares
  of treasury stock                     --             --            --               --    (3,277,004)           --    (3,277,004)
Decrease in minimum pension 
  liability, net of                     --             --            --               --            --        19,508        19,508
  of deferred income taxes
Dividends paid                          --             --      (136,119)              --            --            --      (136,119)
                                  ---------- ------------  ------------      -----------   -----------  ------------  ------------
Balance - December 31, 1996       $304,175   $ 28,974,799  $ 16,802,056     $ (2,271,173)  $(3,277,004) $    (84,555) $ 40,448,298
                                  ========== ============  ============    =============   ===========  ============  ============

</TABLE>


See notes to consolidated financial statements.  -20-

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
<TABLE>
<CAPTION>

                                                                             Year Ended December 31,
                                                                 ----------------------------------------------
                                                                     1996             1995           1994
                                                                 -------------   ------------    --------------
<S>                                                              <C>             <C>             <C>         
Cash flows form operating activities:
  Net income                                                     $    610,889    $    463,739    $  1,714,594
    Adjustments to reconcile net income to
      net cash provided by operating activities:
   Depreciation                                                       153,207         102,863          92,817
   Provision for loan and real estate owned losses                    182,900         381,809         356,083
   Amortization of intangibles                                        360,783          30,069            --
   Amortization (accretion) of
     deferred fees, premiums and discounts, net                        40,903           7,186         (77,004)
   Gain on sale of branch                                            (138,320)           --              --
   Loss (Gain) on sale of foreclosed real estate                       28,418         (27,705)           --
   Deferred income taxes                                             (243,005)          1,808          71,772
   Increase in interest receivable                                    (17,942)       (354,543)       (261,626)
   Increase in other assets                                            (2,446)       (528,405)       (160,072)
   Increase (decrease) in interest payable                            180,501         127,445         (28,276)
   Increase (decrease) in
     accounts payable and other liabilities                           256,012         163,438        (131,108)
   ESOP shares committed to be released                               177,679            --              --
                                                                 ------------    ------------    ------------
           Net cash provided by operating activities                1,589,579         367,704       1,577,180
                                                                 ------------    ------------    ------------

Cash flows from investing activities:
  Purchases of investment securities held to maturity             (32,347,937)     (6,022,500)    (19,147,279)
  Maturities of investment securities held to maturity             11,000,000      12,167,500       8,000,000
  Purchases of mortgage-backed securities held to maturity        (16,073,205)    (75,243,631)     (3,059,236)
  Principal collections on
    mortgage-backed securities held to maturity                    21,500,221       8,849,495       7,756,975
  Net (increase) decrease in loans receivable                     (21,265,657)     (2,239,571)      6,177,391
  Purchases of premises and equipment                                (159,246)       (482,366)        (40,619)
  Proceeds from sales of foreclosed real estate                       849,629         713,646         698,604
  (Purchase) Redemption of Federal Home Loan Bank
     of New York stock                                               (680,500)        116,100          67,600
  Cash and cash equivalents
    received in connection with acquisition                              --        49,303,415            --
                                                                 ------------    ------------    ------------
          Net cash (used in ) provided by investing activities    (37,176,695)    (12,837,912)        453,436
                                                                 ------------    ------------    ------------

</TABLE>


See notes to consolidated financial statements.

                                    -21- 

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
<TABLE>
<CAPTION>
                                                                          Year Ended December 31,
                                                               -----------------------------------------------
                                                                   1996             1995           1994
                                                               --------------  -------------   ---------------
<S>                                                            <C>             <C>             <C>          

Cash flows from financing activities:
  Net (decrease) increase in deposits                          $ (7,464,225)   $ 17,135,595    $(10,501,656)
  Decrease in advances from borrowers for taxes                    (701,773)       (142,723)        (72,156)
  (Refunds of) proceeds from stock subscriptions                (19,706,653)     44,831,296            --
  Proceeds of securities sold under
    agreement to repurchase                                      33,623,500            --              --
  Costs of insurance of common stock                               (731,348)           --              --
  Dividends paid                                                   (136,119)           --              --
  Cash paid in connection with branch sales                      (9,064,385)           --              --
  Treasury stock acquired                                        (3,277,004)           --              --
                                                               ------------    ------------    ------------

         Net cash (used in) provided by financing activities     (7,458,007)     61,824,168     (10,573,812)
                                                               ------------    ------------    ------------

(Decrease) increase  in cash and cash equivalents               (43,045,124)     49,353,960      (8,543,196)
Cash and cash equivalents:
  Beginning                                                      53,419,088       4,065,128      12,608,324
                                                               ------------    ------------    ------------

Ending                                                         $ 10,373,964    $ 53,419,088    $  4,065,128
                                                               ============    ============    ============
</TABLE>


See notes to consolidated financial statements.

                                      -22-
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
<TABLE>
<CAPTION>
                                                                      Year Ended December 31,
                                                          --------------------------------------------
                                                              1996             1995           1994
                                                          ------------    ------------    ------------
<S>                                                       <C>             <C>             <C>         
Supplemental disclosures:
  Cash paid during the period for:
       Interest                                           $ 11,077,749    $  9,186,285    $  7,199,015
                                                          ============    ============    ============
       Income taxes                                       $    410,701    $    403,925    $  1,072,511
                                                          ============    ============    ============
Loans receivable transferred to foreclosed real estate    $    406,379    $    672,584    $    871,350
                                                          ============    ============    ============
Loans to facilitate sale of foreclosed real estate        $    172,000            --              --
                                                          ============    ============    ============
(Decrease) increase in minimum
   pension liability, net of deferred income taxes             (19,508)        (44,762)   $    148,825
                                                          ============    ============    ============

Property transferred to investment in real estate         $    145,478    $    243,667    $       --
                                                          ============    ============    ============
Issuance of common stock:
  Deposits used for stock purchases                       $  2,859,458    $       --      $       --
  Stock subscriptions used for stock purchases              25,124,642            --              --
  Deferred costs                                              (422,630)           --              --
                                                          ------------    ------------    ------------
                                                          $ 27,561,470    $       --      $       --
                                                          ============    ============    ============
Assets acquired in connection with acquisition:
  Cash and cash equivalents                               $       --      $ 49,303,415    $       --
  Loans receivable                                                --             8,564            --
  Premises and equipment                                          --         1,500,000            --
                                                          ------------    ------------    ------------

                                                                  --        50,811,979            --
                                                          ------------    ------------    ------------
Liabilities assumed in connection with acquisition:
  Deposits                                                        --        54,414,848            --
  Other                                                           --             5,000            --
                                                          ------------    ------------    ------------

                                                                  --        54,419,848            --
                                                          ------------    ------------    ------------


Excess of cost over assets acquired                       $       --      $ (3,607,869)   $       --
                                                          ============    ============    ============

Liabilities assigned in connection with sale of branch:
  Deposits                                                $  9,221,324    $       --      $       --
                                                          ============    ============    ============

Assets sold in connection with sale of branch:
  Loans                                                   $     18,619    $       --      $       --
                                                          ============    ============    ============
</TABLE>



See notes to consolidated financial statements.

                                      -23-
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- ---------------------------------------------

     Basis of financial statement presentation
     -----------------------------------------

         The  consolidated  financial  statements,  which have been  prepared in
         conformity with generally accepted accounting  principles,  include the
         accounts of the Company and its wholly owned  subsidiary,  Little Falls
         Bank  (the  "Bank").   All   significant   intercompany   accounts  and
         transactions  have been eliminated in  consolidation.  In preparing the
         consolidated  financial  statements,  management  is  required  to make
         estimates and assumptions that affect the reported amount of assets and
         liabilities as of the date of the  consolidated  statement of financial
         condition and revenues and expenses for the periods then ended.  Actual
         results  could  differ  significantly  from those  estimates.  Material
         estimates that are particularly  susceptible to significant  changes in
         the near term relate to the  determination  of the  allowance  for loan
         losses,  the valuation of  foreclosed  real estate,  the  assessment of
         prepayment  risks  associated with  mortgage-backed  securities and the
         determination of the amount of deferred tax assets that are more likely
         than not to be realized.  Management  believes  that the  allowance for
         loan  losses is  adequate,  foreclosed  real  estate  is  appropriately
         valued, prepayment risks associated with mortgage-backed securities are
         properly  recognized  and all  deferred tax assets are more likely than
         not to be recognized.  While  management uses available  information to
         recognize losses on loans and foreclosed real estate,  future additions
         to allowance for loan losses or further  writedowns of foreclosed  real
         estate may be necessary based on changes in economic  conditions in the
         market area.  Additionally,  assessments of prepayment risks related to
         mortgage - backed securities are based upon current market  conditions,
         which are subject to frequent  change.  Finally,  the assessment of the
         amount of the amount of deferred  tax assets more likely than not to be
         realized is based on projected future taxable income,  which is subject
         to continual revisions for updated information.

         In addition,  various regulatory agencies, as an integral part of their
         examination process,  periodically review the Bank's allowance for loan
         losses and foreclosed  real estate.  Such agencies may require the Bank
         to recognize  additions to the  allowance or  additional  writedowns on
         real estate based on their  judgments  about  information  available to
         them at the time of their examination.

         Cash and cash equivalents
         -------------------------

         Cash and cash  equivalents  include  cash and  amounts  due from banks,
         federal funds sold and interest-bearing  deposits in other banks having
         original maturities of three months or less.  Generally,  federal funds
         sold are sold for one day periods.

                                      -24-
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES   (Cont'd.)
- ---------------------------------------------

     Investment and mortgage-backed securities
     -----------------------------------------

     Investments in debt  securities  that the Bank has the positive  intent and
     ability to hold to maturity are classified as  held-to-maturity  securities
     and reported at amortized cost. Debt and equity  securities that are bought
     and held  principally  for the purpose of selling them in the near term are
     classified  as  trading   securities  and  reported  at  fair  value,  with
     unrealized  holding gains and losses included in earnings.  Debt and equity
     securities  not classified as trading  securities  nor as held-to  maturity
     securities are classified as available for sale  securities and reported at
     fair value, with unrealized holding gains or losses, net of deferred income
     taxes, reported in a separated component of retained earnings. The Bank has
     both the intent and ability to hold all securities to maturity.

     Premiums are amortized and discounts are accreted to interest  income using
     the interest method. Gains or losses on the sale of securities are based on
     specifically identifiable cost and are accounted for on a trade date basis.

     Loans receivable
     ----------------

     Loans  receivable  are  stated  at  unpaid  principal  balances,  less  the
     allowance  for loan  losses  and net  deferred  loan  origination  fees and
     discounts.

     Loan fees and certain direct loan origination  costs are deferred,  and the
     net fee or cost  accreted or amortized as an  adjustment of yield using the
     interest method over the contractual  lives of the related loans.  Unearned
     interest on consumer loans is recognized over the contractual  lives of the
     loans using a method which approximates the interest method.

     Uncollectible  interest on loans that are contractually past due is charged
     off,  or  an  allowance  is  established  based  on  management's  periodic
     evaluation.  The allowance is  established  by a charge to interest  income
     equal to all  interest  previously  accrued,  and  income  is  subsequently
     recognized  only to the extent that cash  payments are received  until,  in
     management's judgment, the borrower's ability to make periodic interest and
     principal payments is reestablished,  in which case the loan is returned to
     accrual status.

     Allowance for loans losses
     --------------------------

     An allowance for loan losses is maintained at a level  considered  adequate
     to absorb future loan losses.  Management of the Bank, in  determining  the
     allowance  for  loan  losses,  considers  the  risks  inherent  in its loan
     portfolio  and  changes in the  nature  and volume of its loan  activities,
     along with the general economic and real estate market conditions.

                                      -25-
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES   (Cont'd.)
- ---------------------------------------------

     Allowance for loan losses  (Cont'd)
     ------------------------- 

     The Bank  utilizes a two tier  approach:  ( 1 )  identification  of problem
     loans and the  establishment of specific loss allowances on such loans; and
     ( 2 ) establishment of general valuation allowances on the remainder of its
     loan portfolio.  The Bank maintains a loan review system which allows for a
     periodic  review  of its loan  portfolio  and the early  identification  of
     potential problem loans. Such system takes into consideration,  among other
     things,  delinquency  status,  size  of  loans,  types  of  collateral  and
     financial  condition of the  borrowers.  Specific loan loss  allowances are
     established  for  identified  loans  based on a review of such  information
     and/or  appraisals  of  the  underlying   collateral.   General  loan  loss
     allowances  are based  upon a  combination  of factors  including,  but not
     limited to, actual loan loss experience, composition of the loan portfolio,
     current economic conditions and management's judgment.  Although management
     believes  that  adequate  specific  and general  loan loss  allowances  are
     established,  actual losses are dependent  upon future events and, as such,
     further additions to the level of the loan loss allowance may be necessary.

     Effective January 1, 1995, the Bank adopted Financial  Accounting Standards
     Board ("FASB") Statement of Financial  Accounting  Standards  (`Statement")
     No. 114, "Accounting by Creditors for Impairment of a Loan" , and Statement
     No.  118,  "Accounting  by  Creditors  for  Impairment  of a Loan -  Income
     Recognition  and  Disclosures".  The  provisions  of these  statements  are
     applicable to all loans, uncollateralized as well as collateralized, except
     for large groups of smaller-balance homogeneous loans that are collectively
     evaluated  for  impairment  and loans that are measured at fair value or at
     the lower of cost or fair value. Additionally, such provisions apply to all
     loans that are  renegotiated  in troubled debt  restructurings  involving a
     modification of terms.

     The Statements require that impaired loans be measured based on the present
     value of expected  future  cash flows  discounted  at the loan's  effective
     interest rate or, as a practical expedient, at the loan's observable market
     price  or the  fair  value  of the  collateral  if the  loan is  collateral
     dependent.  A loan  evaluated for impairment is deemed to be impaired when,
     based on current  information and events, it is probable that the Bank will
     be unable to collect all amounts due according the contractual terms of the
     loan agreement.  An  insignificant  payment delay,  which is defined by the
     Bank as up to  ninety  days,  will  not  cause a loan to be  classified  as
     impaired. A loan is not impaired during a period of delay in payment if the
     Bank expects to collect all amounts due,  including interest accrued at the
     contractual  interest rate for the period of delay.  Thus, a demand loan or
     other loan with no stated  maturity is not  impaired if the Bank expects to
     collect all amounts  due,  including  interest  accrued at the  contractual
     interest  rate,  during  the  period  the loan is  outstanding.  All  loans
     identified  as  impaired  are  evaluated  independently.  The Bank does not
     aggregate such loans for evaluation purposes. Payments received on impaired
     loans are applied first to interest receivable and then to principal.

     The adoption of Statements No. 114 and 118 did not have a material  adverse
     impact on consolidated financial condition or operations.


                                      -26-




<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES   (Cont'd.)
- ---------------------------------------------

     Premises and equipment
     ----------------------

     Land is carried at cost. Buildings and improvements, leasehold improvements
     and furniture,  fixtures and equipment are carried at cost less accumulated
     depreciation and  amortization.  Depreciation and amortization are computed
     on a straight-line  basis over the lesser of the estimated  useful lives of
     the assets or, if applicable,  the term of lease.  Significant  renovations
     and  additions  are  capitalized.  When  assets are  retired  or  otherwise
     disposed of, the cost and related accumulated depreciation are removed from
     the accounts and any resulting  gain or loss is reflected in operations for
     the period.  Maintenance  and  repairs are charged to expense as  incurred.
     Rental income is netted against occupancy expense.

     Investment in real estate
     -------------------------

     Investment in real estate is carried at cost less accumulated depreciation.

     Foreclosed real estate
     ----------------------

     Real estate properties  acquired  through,  or in lieu of, loan foreclosure
     are  initially  recorded  at the lower of cost or fair value at the date of
     foreclosure.  Subsequent  valuations  are  periodically  performed  and  an
     allowance for losses  established by a charge to operations if the carrying
     value of a property  exceeds its fair value less  estimated  selling costs.
     Costs relating to development and improvement of property are  capitalized,
     whereas  income and  expenses  relating  to the  operating  and  holding of
     properties  are recorded in  operations  as earned or  incurred.  Gains and
     losses from sales of these properties are recognized as they occur.

     Excess of cost over assets acquired
     -----------------------------------

     The cost in excess of the fair value of net  assets  acquired  through  the
     acquisition  of certain  assets and  assumption of certain  liabilities  of
     branch offices is being  amortized to expense over a ten year period by use
     of the straight-line method.

     Income taxes
     ------------

     The Company  and its  subsidiary  file a  consolidated  federal  income tax
     return and separate state income tax returns. Income taxes are allocated to
     the  Company  and its  subsidiary  based  upon  the  contribution  of their
     respective  income or loss to the  consolidated  return.  Federal and State
     income  taxes  have been  provided  on the basis of  reported  income.  The
     amounts  reflected  on the tax  returns  differ from these  provisions  due
     principally to temporary  differences in the reporting of certain items for
     financial  reporting and tax reporting  purposes.  In accordance  with FASB
     Statement  No. 109,  "Accounting  for Income  Taxes",  deferred  income tax
     expense or benefit is  determined  by  recognizing  deferred tax assets and
     liabilities  for the  estimated  future tax  consequences  attributable  to
     differences  between the financial  statement  carrying amounts of existing
     assets and liabilities and their respective tax bases.

                                    - 27 -

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES   (Cont'd.)
- ---------------------------------------------

     Income taxes (Cont'd)
     ------------

     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  realization  of
     deferred tax assets is assessed and a valuation  allowance  provided,  when
     necessary,  for that  portion of the asset  which more likely than not will
     not be realized.  Management believes, based upon current facts, that it is
     more likely than not that there will be sufficient taxable income in future
     years to realize the deferred tax assets. The effect on deferred tax assets
     and  liabilities  of a change in tax rates is recognized in earnings in the
     period that includes the enactment date.

     Accounting for stock based compensation
     ---------------------------------------

     In  October  1995,  the FASB  issued  Statement  No. 123 "  Accounting  for
     Stock-Based   Compensation."   Statement  No.  123  establishes   financial
     accounting and reporting standards for stock-based  employees  compensation
     plans.  Statement No. 123  encourages all entities to adopt the "fair value
     based method" of accounting for employee stock compensation plans. However,
     Statement No. 123 also allows an entity to continue to measure compensation
     cost under such plans using the "intrinsic  value based  method."  Underthe
     fair value based  method,  compensation  cost is measured at the grant date
     based on the value of the award and is recognized  over the service period,
     usually  the  vesting  period.  Fair  value is  determined  using an option
     pricing  model that takes into  account  the stock price at the grant date,
     the exercise price, the expected life of the option,  the volatility of the
     underlying  stock  and the  expected  dividends  on it,  and the risk  free
     interest  rate over the expected  life of the option.  Under the  intrinsic
     value based method,  compensation cost is the excess, if any, of the quoted
     market price of the stock at the grant date or other  measurement date over
     the amount an employee must pay to acquire the stock.

     The  accounting  requirements  of  Statement  No.  123  are  effective  for
     transactions  entered  into in fiscal  years that begin after  December 15,
     1995.  The Company has elected to account for  compensation  cost under the
     intrinsic value based method. Included in note 12 to consolidated financial
     statements are the pro forma disclosures required by Statement No. 123.

     Net income per common share
     ---------------------------

     Net income per common  share is  calculated  by dividing  net income by the
     weighted  average  number  of  shares of  common  stock  and  common  stock
     equivalents  outstanding,  adjusted for the  unallocated  portion of shares
     held by the ESOP in  accordance  with the  American  Institute of Certified
     Public  Accountants'  ("AICPA")  Statement of Position  ("SOP") 93-6. Stock
     options  granted are  considered  common stock  equivalents  and  therefore
     considered in net income per common share calculations,  if dilutive, using
     the treasury stock method.

     Net  income  per  common  share for the year  ended  December  31,  1996 is
     calculated  based on the net income for the entire year. The calculation of
     the weighted average number of common shares outstanding,  adjusted for the
     unallocated portion of shares held by the ESOP, from the date of conversion
     to stock form  (January 5, 1996)  through  December 31, 1996,  assumes such
     shares were outstanding for the entire year (as if the conversion had taken
     place on January 1, 1996).


                                     - 28 -
<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES   (Cont'd.)
- -----------------------------------------------

     Interest rate risk
     ------------------

     The Bank is principally engaged in the business of attracting deposits from
     the general  public and using these  deposits,  along with  borrowings  and
     other  funds,  to  make  loans  secured  by  real  estate  and to  purchase
     mortgage-backed and investment securities.  The potential for interest-rate
     risk  exists as a result of the  generally  shorter  duration of the Bank's
     interest-sensitive liabilities compared to the generally longer duration of
     its  interest-sensitive  assets.  In a rising  interest  rate  environment,
     liabilities  will reprice faster than assets,  thereby  reducing the market
     value of  long-term  assets  and net  interest  income.  For  this  reason,
     management   regularly  monitors  the  maturity  structure  of  the  Bank's
     interest-earning  assets  and  interest-bearing  liabilities  in  order  to
     measure its level of interest-rate risk and to plan for future volatility.

     Concentration of risk
     ---------------------

     The Bank's lending and real estate  activity is concentrated in real estate
     and loans  secured by real estate  located in the State of New  Jersey.  In
     general,  the Bank's loan  portfolio  performance  is dependent  upon local
     economic conditions.

     Reclassification
     ----------------

     Certain  amounts for the years ended  December  31, 1995 and 1994 have been
     reclassified to conform to the current year's presentation.


2. REORGANIZATION  AND STOCKHOLDERS' EQUITY
- -------------------------------------------


     On July 13,  1995,  the Board of  Directors  of the Bank  adopted a Plan of
     Conversion,  which was  subsequently  amended,  pursuant  to which the Bank
     would convert from a federally chartered mutual savings bank to a federally
     chartered  stock savings bank,  with the concurrent  formation of a holding
     company. The holding company,  Little Falls Bancorp, Inc., ( the "company")
     is a New Jersey corporation  organized in August 1995 to acquire all of the
     capital stock of the Bank upon the completion of the conversion. In October
     1995, the Bank converted from a New Jersey chartered mutual savings bank to
     a federally chartered mutual savings bank.  Concurrently,  the Bank changed
     its name from "Little  Falls  Savings  Bank" to " Little  Falls  Bank".  On
     January 5, 1996,  the  conversion  and initial  public stock  offering were
     completed with the issuance of 3,041,750  shares of Company's common stock,
     par value $0.10 per share, for net proceeds, after conversion costs and the
     effect of the shares  acquired by the ESOP,  of  $26,830,022.  Concurrently
     with the  issuance of the  Company's  common  stock,  the Company  utilized
     $14,671,962 of the net proceeds to purchase all of the outstanding  capital
     stock of the Bank.

     At the time of the  conversion,  the Bank,  in order to grant  priority  to
     eligible  depositors  in the event of  future  liquidation,  established  a
     liquidation account of $15,488,000,  an amount equal to its total net worth
     as of  September  30, 1995,  the date of the latest  statement of financial
     condition  appearing in the final prospectus.  The liquidation account will
     be maintained for the benefit of eligible  account  holders who continue to
     maintain their accounts at the Bank after the  conversion.  The liquidation
     account  will be reduced  annually  to the  extent  that  eligible  account
     holders have reduced their qualifying deposits. Subsequent increases in the
     deposit account will not restore an eligible account  holder's  interest in
     the liquidation  account. In the unlikely event of a complete  liquidation,
     each  eligible  account  holder will be entitled to receive a  distribution
     from the liquidation  account in an amount  proportionate  to their current
     adjusted  qualifying  balances.  The balance of the liquidation  account on
     December 31, 1996 has not been determined.

                                     - 29 -

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


2. REORGANIZATION AND STOCKHOLDERS' EQUITY  (Cont'd)
- ------------------------------------------


     The ability of the Company to pay  dividends to  stockholders  is dependant
     upon the  receipt  of income  from the  subsidiary  Bank.  The Bank may not
     declare or pay any dividend on or  repurchase  any of its capital  stock if
     the effect  thereof would cause its net worth to be reduced  below:  1) the
     amount  required  for  the  liquidation   account,  or  2)  the  net  worth
     requirements  contained in section 563.13 ( b ) of the rules and regulation
     of the Office of Thrift Supervision ("the OTS").

     During the year ended  December 31,  1996,  the Company  approved  plans to
     repurchase  296,570  shares of its  common  stock  outstanding,  up to five
     percent  (5%)  of  the  shares  outstanding  at  any  single  instance.  In
     accordance  therewith,  296,570 shares, at an aggregate cost of $3,277,004,
     were purchased in the open market.


3.   INVESTMENT SECURITIES HELD TO MATURITY
- -------------------------------------------

<TABLE>
<CAPTION>
                                                                December 31, 1996
                                              ----------------------------------------------------
                                              Amortized          Gross Unrealized       Estimated
                                                                 ------------------
                                                 Cost            Gains       Losses    Fair Value
                                              ----------         -----       ------    -----------
U.S. Government
   (including agencies):
<S>                                           <C>           <C>           <C>           <C>        
      Due in one year or less                 $ 9,008,182   $      --     $    23,182   $ 8,985,000
      Due after one year through five years    15,014,352          --         147,477    14,866,875
      Due after five years                     27,005,763         4,237          --      27,010,000

Municipal bonds
       Due within one year                        342,000          --            --         342,000
                                              -----------   -----------   -----------   -----------

                                              $51,370,297   $     4,237   $   170,659   $51,203,875
                                              ===========   ===========   ===========   ===========
</TABLE>

<TABLE>
<CAPTION>

                                                                December 31, 1995
                                              ------------------------------------------------------
                                              Amortized         Gross Unrealized         Estimated
                                                               ---------------------
                                                 Cost          Gains         Losses      Fair Value
                                              -----------   -----------   -----------   -----------
U.S. Government
   (including agencies):
<S>                                           <C>           <C>           <C>           <C>        
      Due in one year or less                 $ 8,000,083   $         -   $    58,833   $ 7,941,250
      Due after one year through five years    21,999,387        73,792       158,179    21,915,000
                                              -----------   -----------   -----------   -----------

                                              $29,999,470   $    73,792   $   217,012   $29,856,250
                                              ===========   ===========   ===========   ===========
</TABLE>


There were no sales of investment  securities  held to maturity during the years
ended December 31, 1996, 1995 and 1994.

Investment  securities  held to maturity with a carrying value of  approximately
$2,000,000 at December 31 1996, were pledged to secure public funds. See note 10
for securities pledged as collateral for repurchase agreements.

                                     - 30 -

<PAGE>
                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

4.   MORTGAGE-BACKED SECURITIES HELD TO MATURITY
- -------------------------------------------------
<TABLE>
<CAPTION>
                                                                                  December 31, 1996
                                                             ------------------------------------------------------------
                                                                Carrying           Gross Unrealized           Estimated
                                                                            ------------------------------
                                                                 Value          Gains          Losses         Fair Value
                                                             -------------     --------      ---------      -------------

<S>                                                           <C>              <C>           <C>            <C>         
        Government National Mortgage Association              $ 34,166,041     $211,082      $   8,570      $ 34,368,553
        Federal Home Loan Mortgage Corporation                  28,391,893      223,170        260,908        28,354,155
        Federal National Mortgage Association                   49,915,210      148,410        360,828        49,702,792
                                                              ------------     --------      ---------      ------------

                                                              $112,473,144     $582,662      $ 630,306      $112,425,500
                                                              ============     ========      =========      ============
</TABLE>
<TABLE>
<CAPTION>
                                                                                  December 31, 1995
                                                             ---------------------------------------------------------------
                                                              Carrying             Gross Unrealized           Estimated
                                                                                ---------------------
                                                               Value            Gains          Losses         Fair Value
                                                             --------------     --------     -----------     -------------
<S>                                                           <C>               <C>          <C>             <C>         
        Government National Mortgage Association              $ 39,246,722      $386,465     $    7,365      $ 39,625,822
        Federal Home Loan Mortgage Corporation                  32,652,388       368,631        116,363        32,904,656
        Federal National Mortgage Association                   46,121,190       203,454         12,777        46,311,867
                                                              ------------      --------     ----------      ------------

                                                              $118,020,300      $958,550     $  136,505      $118,842,345
                                                              ============      ========     ==========      ============
</TABLE>
<TABLE>
<CAPTION>
                                                                                   December 31, 1996
                                                          ------------------------------------------------ ------------------
                                                                Principal       Unamortized      Unearned         Carrying
                                                                 Balance          Premium        Discounts         Value
                                                          ----------------    --------------   ------------   ---------------
<S>                                                           <C>              <C>               <C>           <C>         
        Government National Mortgage Association              $ 33,675,013     $   510,696       $ 19,668      $ 34,166,041
        Federal Home Loan Mortgage Corporation                  28,296,802         219,734        124,643        28,391,893
        Federal National Mortgage Association                   49,434,097         517,150         36,037        49,915,210
                                                              ------------     -----------       --------      ------------

                                                              $111,405,912     $ 1,247,580       $180,348      $112,473,144
                                                              ============     ===========       ========      ============
</TABLE>
<TABLE>
<CAPTION>
                                                                                December 31, 1995
                                                          ------------------------------------------------------------------
                                                                Principal      Unamortized       Unearned         Carrying
                                                                 Balance        Premium          Discounts         Value
                                                          -----------------  ----------------   ------------  ---------------
<S>                                                           <C>             <C>              <C>             <C>         
        Government National Mortgage Association              $ 38,714,537    $    562,120     $   29,935      $ 39,246,722
        Federal Home Loan Mortgage Corporation                  32,589,950         264,915        202,477        32,652,388
        Federal National Mortgage Association                   45,612,561         508,629              -         6,121,190
                                                              ------------    ------------     ----------      ------------

                                                              $116,917,048    $  1,335,664     $  232,412      $118,020,300
                                                              ============    ============     ==========      ============
</TABLE>
There were no sales of  mortgage-backed  securities  held to maturity during the
years ended December 31, 1996, 1995 and 1994.
                                     - 31 -

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


5.   LOANS RECEIVABLE
- ---------------------

<TABLE>
<CAPTION>
                                                                 December 31,
                                                  --------------------------------------
                                                         1996                    1995
                                                  -----------------       --------------
      Real estate mortgage:
<S>                                                 <C>                   <C>           
            One-to-four family                      $  108,367,393        $   88,828,104
            Commercial and multi-family                  3,658,543             4,638,556

                                                       112,025,936            93,466,660
                                                    --------------        --------------

      Construction                                         525,000             1,098,087
                                                    --------------        --------------

      Consumer:
            Second mortgage                              5,028,193             2,539,240
            Passbook or certificate                        888,885               824,151
            Student education guaranteed
               by the State of New Jersey                   25,368                42,418
                                                    --------------        --------------

                                                         5,942,446             3,405,809
                                                    --------------        --------------

                    Total loans                        118,493,382            97,970,556
                                                    --------------        --------------

      Less: Loans in process                               150,000               450,000
                Allowance for loan losses                1,089,828               958,149
                Deferred loan fees and discounts           137,770               332,729
                                                    --------------        --------------

                                                         1,377,598             1,740,878
                                                    --------------        --------------

                                                    $  117,115,784        $   96,229,678
                                                    ==============        ==============
</TABLE>


An analysis of the allowance for loan losses follows:

<TABLE>
<CAPTION>
                                                             Year Ended December 31,
                                                   --------------------------------------------
                                                       1996           1995              1994
                                                   ------------   ------------      -----------
   
<S>                                                 <C>           <C>               <C>        
      Balance - beginning                           $  958,149    $  1,169,058      $   817,636
      Provisions charged to operations                 182,900         131,359          356,083
      Loans charged off, net of recoveries             (51,221)       (342,268)
                                                    ----------    ------------      -----------

      Balance - ending                              $1,089,828    $    958,149      $ 1,169,058
                                                    ==========    ============      ===========
</TABLE>


                                     - 32 -

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


5.   LOANS RECEIVABLE (Cont'd.)
- ---------------------

Impaired loans and related amounts recorded in the allowance for loan losses are
summarized as follows ( in thousands):

<TABLE>
<CAPTION>
                                                                           December, 31
                                                                   -----------------------
                                                                       1996       1995
                                                                   ----------  -----------
      Recorded investment in impaired loans:
<S>                                                                <C>         <C>      
            With recorded allowances                               $   1,777   $   1,743
            Without recorded allowances                                    -         267
                                                                   ---------   ---------

                 Total impaired loans                                  1,777       2,010

            Related allowance for loan losses                            404          30
                                                                   ---------   ---------

                Net impaired loans                                 $   1,373   $   1,980
                                                                   =========   =========

      Average recorded investment in impaired loans                $   1,717   $   1,783
                                                                   =========   =========

      Interest income  recognized on impaired  loans during 
         the period each loan was impaired:
               Total                                               $      57   $      42
                                                                   =========   =========
               Cash basis                                          $      57   $      33
                                                                   =========   =========
</TABLE>


At December 31, 1996, 1995 and 1994,  nonaccrual  loans for which the accrual of
interest had been discontinued totalled approximately $1,901,000, $1,942,000 and
$4,202,000,  respectively.  Interest  income that would have been recorded under
the original terms of such loans and the interest income actually  recognized is
summarized as follows (in thousands):


                                                       Year Ended December 31,
                                                   ----------------------------
                                                    1996       1995       1994
                                                   -------- ----------- -------

           Interest income
             that would have been recorded          $  198    $  189     $ 419
           Interest income recognized               $   84    $   39     $  33


The activity with respect to loans to directors, officers and associates of such
persons is as follows:

                                                Year ended December 31,
                                            -------------------------------
                                                 1996            1995
                                            ---------------- --------------

           Balance - beginning                  $   855,760    $   882,640
           Loans originated                         569,187         40,439
           Collection of principal                 (256,670)       (67,319)
                                                 ----------    -----------

           Balance - ending                      $1,168,277    $   855,760
                                                 ==========    ===========


                                     - 33 -

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

6.   PREMISES AND EQUIPMENT
- ---------------------------
<TABLE>
<CAPTION>
                                                                  December 31,
                                                            ---------------------------
                                                               1996            1995
                                                            ----------     ------------

<S>                                                         <C>            <C>         
      Land                                                  $  614,714     $    662,324
      Buildings and improvements                             2,296,452        2,549,603
      Furniture, fixtures and equipment                      1,038,673          886,222
      Leasehold improvements                                    54,122          54,122
                                                            ----------     ------------
                                                             4,003,961        4,152,271
      Less accumulated depreciation and amortization         1,344,722        1,362,803
                                                            ----------     ------------

                                                            $2,659,239     $  2,789,468
                                                            ==========     ============
</TABLE>


Depreciation and amortization expense totalled $143,997, $92,735 and $83,704 for
the years ended December 31, 1996,1995 and 1994, respectively.


7.   INVESTMENT IN REAL ESTATE
- ------------------------------

The Bank owns real estate  adjoining  its main office and other land  originally
acquired  for a future  office site no longer to be used for that  purpose.  The
real estate  adjoining the main office is comprised of various rental units both
residential and commercial. During the year ended December 31, 1996, as a result
of the  relocation of a branch office and the sale of deposits in another branch
office,  properties  with a carrying  value of $145,478  were  transferred  from
premises and  equipment  to  investment  in real estate.  The Bank does not have
immediate  plans to utilize  these  facilities  . The income  received  from the
properties,  net of expenses,  is included in other income.  The  properties are
summarized as follows:

                                                              December 31,
                                                       ------------------------
                                                          1996           1995
                                                       -----------   ----------
      Land                                             $  291,277    $  243,667
      Buildings and improvements                          622,480       362,534
                                                       ----------    ----------

                                                          913,757       606,201
      Less accumulated depreciation and amortization      230,703        59,415
                                                       ----------    ----------

                                                       $  683,054    $  546,786
                                                       ==========    ==========



                                     - 34 -

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   -------------------------------------------


8.   DEPOSITS
- -------------

<TABLE>
<CAPTION>
                                                                         December 31,  1996
                                                             ------------------------------------------
                                                             Weighted
                                                             Average
                                                               Rate              Amount        Percent
                                                             ---------      ---------------    --------

<S>                                                            <C>          <C>                   <C> 
      Now accounts and non-interest-bearing deposits           1.46%        $  20,871,936         9.14
      Money market accounts                                    3.33            14,822,840         6.49
      Passbook and club accounts                               3.26            49,700,347        21.77
      Certificates of deposit                                  5.48           142,916,420        62.60
                                                                            -------------       ------
                                                               4.48         $ 228,311,543       100.00
                                                                            =============       ======
</TABLE>

<TABLE>
<CAPTION>
                                                                     December 31,  1995
                                                          --------------------------------------------
                                                           Weighted
                                                            Average
                                                             Rate             Amount          Percent
                                                          ----------     ----------------     --------
<S>                                                          <C>         <C>                    <C> 
      Now accounts and non-interest-bearing deposits         1.94%       $   23,113,126         9.32
      Money market accounts                                  5.15            19,575,052         7.90
      Passbook and club accounts                             3.21            51,850,350        20.92
      Certificates of deposit                                5.44           153,312,845        61.86
                                                                         --------------       ------
                                                             4.26        $  247,851,373       100.00
                                                                         ==============       ======
</TABLE>


The  aggregate   amount  of  jumbo   certificates  of  deposit  with  a  minimum
denomination  of  greater  than  $100,000  was  approximately   $18,177,000  and
$13,221,000 at December 31, 1996 and 1995,  respectively.  These certificates of
deposit do not  receive a  preferential  interest  rate.  Deposits  in excess of
$100,000 are not federally insured.

The scheduled maturities of certificates of deposit are as follows:

                                                          December 31,
                                                     ---------------------
                                                        1996         1995
                                                     -----------  --------
                                                           (In thousands)
      Three months or less                           $   27,834   $  38,811
      Over three months to one year                      75,561      67,233
      Over one year to three years                       37,488      43,292
      Over three years                                    2,033       3,977
                                                     ----------   ---------

                                                     $  142,916   $ 153,313
                                                     ==========   =========


                                     - 35 -

<PAGE>



                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



8.   DEPOSITS  (Cont'd)
- -------------


A summary of interest on deposits follows:

<TABLE>
<CAPTION>
                                                          Year Ended December 31,
                                            ------------------------------------------------
                                                  1996             1995            1994
                                            ---------------- --------------- ---------------

<S>                                            <C>              <C>             <C>        
      Now  accounts                            $    366,984     $   195,025     $   228,544
      Money market                                  788,001         890,973         716,033
      Passbook and club                           1,859,939         970,934         860,198
      Certificates of deposit                     8,068,002       7,256,798       5,365,416
                                               ------------     -----------     -----------

                                               $ 11,082,926     $ 9,313,730     $ 7,170,191
                                               ============     ===========     ===========
</TABLE>


9.   ADVANCES FROM FEDERAL HOME LOAN BANK OF NEW YORK
- -----------------------------------------------------

The Bank has an available  line of credit with the Federal Home Loan Bank of New
York,  subject to the terms and  conditions of the lenders'  overnight  advances
program,  in the amount of $28,068,200 at December 31, 1996. Advances under this
line of  credit,  which  expires  on  November  21,  1997,  are made for one day
periods.  During the year ended December 31, 1996, the bank did not borrow funds
under this program.



10.   SECURITIES SOLD UNDER AGREEMENTS TO REPUCHASE
- ---------------------------------------------------


                                              December 31, 1996
                                    -----------------------------------------
                                                   Interest
        Lender                        Maturity       Rate          Amount
                                    ------------- ----------- ---------------
        Security broker dealer         5-19-97       7.20%     $   8,175,000
        Security broker dealer        11-20-97       5.68          8,148,000
        Security broker dealer       overnight       7.10          8,300,000
        Federal Home Loan Bank        12-20-99       5.82          9,000,000
                                                               -------------
                                                     6.44      $  33,623,500
                                                               =============


                                     - 36 -

<PAGE>
                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


10.   SECURITIES SOLD UNDER AGREEMENTS TO REPUCHASE   (Cont'd.)
- ---------------------------------------------------

Certain information concerning securities sold under agreements to repurchase is
summarized as follows:

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


      Average balance during the year                    $    3,173,000
      Average interest rate during the year                        5.53%
      Maximum month-end balance during the year          $   33,624,000
      Investment  securities  held to maturity 
        underlying the agreement at year end:
             Carrying value                              $   35,331,000
             Estimated fair value                        $   35,168,000


There were no similar borrowings during the year ended December 31, 1995.

11.   REGULATORY CAPITAL
- ------------------------

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

The OTS  has  prescribed  capital  requirements  which  include  three  separate
measurements of capital adequacy: a leverage-ratio  capital standard ("Core"), a
tangible capital standard and a risk based capital standard  (collectively known
as the "Capital  Rule").  The Capital Rule requires each savings  institution to
maintain tangible capital equal to at least 1.5% of its tangible assets and core
capital equal to at least 3.0% of its adjusted  total  assets.  The Capital Rule
further requires each savings  institution to maintain total capital equal to at
least 8.0% of its risk-weighted assets.

The following table sets forth the capital position of the Bank as calculated as
of December 31, 1996:

<TABLE>
<CAPTION>
                                                       Tangible                      Core                       Risk-Based
                                               ------------------------    ------------------------    ------------------------
                                               Amount          Percent        Amount       Percent        Amount       Percent

<S>                                            <C>               <C>       <C>               <C>       <C>              <C>  
       Capital as calculated under GAAP        $ 28,874          9.61      $ 28,874          9.61      $ 28,874         30.50
       Deduct goodwill                          ( 3,217)        (1.07)       (3,217)         1.07        (3,217)        (3.40)
       Deduct investment in real estate               -             -             -             -          (683)        (0.72)
       Add qualifying
         general loan loss allowance                  -             -             -             -           936          0.99
                                               --------         -----      --------         -----     ---------         -----

       Capital, as calculated                    25,657          8.54        25,657          8.54        25,910         27.37
       Capital, as required                       4,506          1.50         9,013          3.00         7,573          8.00
                                               --------         -----      --------         -----     ---------         -----

       Excess                                  $ 21,151          7.04      $ 16,644          5.54     $  18,337         19.37
                                               ========          ====      ========          ====     =========         =====
</TABLE>
                                     - 37 -

<PAGE>
                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



11. REGULATORY CAPITAL  (Cont'd)
- ----------------------

The Federal  Deposit  Insurance  Corporation  Improvement Act of 1991 ("FDICIA")
imposes increased  requirements on the operations of financial  institutions and
mandated the development of regulations  designed to empower  regulators to take
prompt  corrective  action with respect to institutions  that fall below certain
capital standards.  FDICIA stipulates that an institution with less than 4% core
capital is deemed to be undercapitalized.  Quantitative  measures established by
FDICIA 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, 1996, that the Bank meets all
capital adequacy requirements to which it is subject.

As of March 31, 1996,  the most recent  notification  from the OTS, the Bank was
categorized  as well  capitalized  under the  regulatory  framework  for  prompt
corrective action. To be categorized as well capitalized, the Bank must maintain
minimum  total,  risk-based,  and Tier I  leverage  ratios of 10%,  6%,  and 5%,
respectively.  There are no  conditions  existing or events which have  occurred
since  notification  that  management  believes  have changed the  institution's
category.


12.   BENEFIT PLANS
- -------------------

Employee Pension Plan
- ---------------------

The Bank has a defined  benefit pension plan covering  substantially  all of its
employees.   The  benefits  are  based  on  years  of  service  and   employees'
compensation.  The Bank's  funding  policy is to contribute  the maximum  amount
deductible  for  federal  income tax  purposes.  Contributions  are  intended to
provide not only for benefits  attributed  to service to date but also for those
expected to be earned in the future.

Plan assets are composed primarily of certificates of deposit,  savings accounts
and insurance  contracts.  The following tables present the plan's funded status
and the components of net periodic pension cost:

<TABLE>
<CAPTION>

                                                                        December 31,
                                                              ---------------------------------
                                                                   1996             1995
                                                              ---------------- ----------------
      Actuarial present value of benefit obligations:
<S>                                                             <C>               <C>         
            Vested                                              $   1,493,630     $  1,327,888
            Non-vested
                                                                        4,382            7,116
                                                                 ------------     ------------

                    Total benefit obligation                     $  1,498,012     $  1,335,004
                                                                 ============     ============

</TABLE>

                                     - 38 -

<PAGE>
                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



12. BENEFIT PLANS  (Cont'd)
- ----------------

Employee Pension Plan (Cont'd)
- ---------------------

<TABLE>
<CAPTION>
                                                                               December 31,
                                                                      ------------------------------
                                                                           1996             1995
                                                                      --------------   -------------

<S>                                                                   <C>              <C>          
      Projected benefit obligation                                    $  1,919,617     $   1,743,089
      Plan assets at fair value                                          1,222,245         1,010,000

      Projected benefit
        obligation in excess of plan assets                                697,372           733,089
      Unrecognized net transition
         obligation being amortized over fifteen years                     (96,350)         (110,115)
      Unrecognized net loss                                               (553,681)         (570,632)
      Additional minimum liability                                         228,426           272,663
                                                                      ------------     -------------

      Accrued pension cost including in accounts payable and
        other liabilities                                             $    275,767     $     325,005
                                                                      ============     =============
</TABLE>


<TABLE>
<CAPTION>
                                                                          Year Ended December 31,
                                                             -----------------------------------------------
                                                                 1996              1995             1994
                                                             ------------     --------------   -------------
      Net periodic pension cost included the following 
         components:
<S>                                                          <C>              <C>              <C>        
            Service cost                                      $   87,161      $    113,020     $    93,368
            Interest cost                                        127,080           122,026          91,045
            Actual return on plan assets                         (74,297)          (89,941)        (52,500)
            Net amortization and deferral                         60,784            63,398          55,064
                                                              ----------      ------------     -----------

      Net periodic pension cost included in
        compensation and employee benefits                    $  200,728      $    208,493     $   186,977
                                                              ==========      ============     ===========
</TABLE>


Significant actuarial assumptions used in determining plan benefits are:


                                             Year Ended December 31,
                                        ----------------------------------
                                          1996       1995          1994
      Annual salary increase             5.00%       6.00%         5.00%
      Long-term return on assets         8.00%       8.00%         7.00%
      Discount rate                      7.00%       8.25%         7.00%


                                     - 39 -

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


12.   BENEFIT PLANS  (Cont'd)
- -------------------

Directors retirement plan
- -------------------------

The board of Directors adopted a plan, effective January 1, 1995, which provides
that any  director  with twenty or more years of service may retire and continue
to be paid at the rate of 50% of regular  directors  fees.  These  payments will
continue  for the  directors'  lifetime.  This plan is unfunded.  The  following
tables  present the status of the plan and the  components  of net periodic plan
cost:

<TABLE>
<CAPTION>
                                                                                 December 31,
                                                                        -------------------------------
                                                                            1996            1995
                                                                        -------------- ----------------
      Actuarial present value of benefit obligation:
<S>                                                                       <C>            <C>          
           Vested                                                         $   189,536    $      98,892
           Non-vested                                                         143,912          162,232
                                                                          -----------    -------------

                                                                          $   333,448    $     261,124
                                                                          ===========    =============


      Projected benefit obligation                                        $   357,661    $     279,624
      Unrecognized past service cost                                         (235,914)        (253,231)
      Unrecognized net (loss) gain                                            (46,819)           3,866
                                                                          -----------    -------------

      Accrued plan cost included in accounts payable and other 
       liabilities                                                        $    74,928    $      30,259
                                                                          ===========    =============

</TABLE>


<TABLE>
<CAPTION>
                                                                             Year Ended December 31,
                                                                         -------------------------------
                                                                             1996            1995
                                                                         -------------- ----------------
      Net periodic plan cost included the following components:
<S>                                                                       <C>            <C>       
           Service cost                                                   $      6,380   $    4,151
           Interest cost                                                        20,972       14,563
           amortization of past service cost                                    17,317       11,545
                                                                          ------------   ----------

      Net periodic plan cost included in other expense                    $     44,669   $   30,259
                                                                          ============   ==========

</TABLE>

A discount rate of 7.50% and 8.25% and a rate of increase in future compensation
levels of 7% and 8% were  assumed  in the plan  valuation  for the  years  ended
December 31, 1996 and 1995, respectively.

                                     - 40 -

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


12.   BENEFIT PLANS  (Cont'd)
- -------------------

Directors health benefits plan
- ------------------------------

The Board of Directors also adopted a plan, effective January 1, 1995, providing
for the  continuation  of the directors'  medical  insurance  coverage for their
lifetime after  retirement.  Benefits under this plan are available to directors
retiring after December 31, 2000 upon their attainment of the later of age 75 or
twenty years of service. This plan is unfunded. The following tables present the
status of the plan and the net components of periodic plan cost:

<TABLE>
<CAPTION>
                                                                               December 31,
                                                                       -----------------------------
                                                                           1996           1995
                                                                       ------------- ---------------
<S>                                                                      <C>            <C>        
                 Accumulated postretirement benefit obligation           $  160,094     $   198,828
                 Unrecognized net gain (loss)                                44,907          (3,646)
                                                                         ----------     -----------

                 Accrued plan cost included in accounts payable
                    and other liabilities                                $  205,001     $   195,182
                                                                         ==========     ===========
</TABLE>


<TABLE>
<CAPTION>
                                                                                    Year Ended December 31,
                                                                                -------------------------------
                                                                                    1996            1995
                                                                                -------------- ----------------
                 Net periodic plan cost included the following components:
<S>                                                                              <C>             <C>         
                      Service cost                                               $      2,866    $      4,082
                      Interest cost                                                    10,969          13,270
                      Immediate recognition of prior service cost                           -         177,830
                      Net amortization                                                 (4,016)              -
                                                                                 ------------     -----------

                 Net periodic plan cost included in other expense                $      9,819     $   195,182
                                                                                 ============     ===========
</TABLE>




A discount rate of 7.50% and 8.25% was assumed for the years ended  December 31,
1996 and 1995, respectively. For both the year ended December 31, 1996 and 1995,
a medical cost trend rate of 10.5%, decreasing 0.5% per year thereafter until an
ultimate rate of 5.5% is reached,  was used in the plan's valuation.  Increasing
the assumed  medical  cost trend by one percent in each year would  increase the
accumulated  postretirement  benefit  obligation  as of December  31,  1996,  by
$20,000 and the aggregate of the service and interest components of net periodic
postretirement benefit cost for the year ended December 31, 1996, by $2,000.


                                     - 41 -
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



12.   BENEFIT PLANS (Cont'd)
- -------------------

Employee Stock Ownership Plan (ESOP)
- -----------------------------

Effective upon conversion,  an ESOP was established for all eligible  employees.
The ESOP used  $2,433,400  of  proceeds  from a term loan  from the  Company  to
purchase  243,340  shares of Company common stock in the initial  offering.  The
term loan from the Company to the ESOP, including interest,  is payable over one
hundred and eighty (180) equal monthly  installments.  The initial interest rate
is 8.25% and is subject to semi-annual  adjustment  based on the prime rate. The
Bank  intends  to make  contributions  to the  ESOP  which  will be equal to the
principal and interest payment  required from the ESOP on the term loan.  Shares
purchased with the loan proceeds are pledged as collateral for the term loan and
are  held in a  suspense  account  for  future  allocation  among  participants.
Contributions  to the ESOP and shares released from the suspense account will be
allocated among the participants on the basis of  compensation,  as described by
the plan in the year of allocation. During the year ended December 31, 1996, the
Bank made a $286,659 cash contribution to the ESOP of which $196,181 and $90,478
were applied to interest and principal,  respectively. At December 31, 1996, the
loan had an  outstanding  balance of $ 2,342,922.  The ESOP is accounted  for in
accordance  with SOP 93-6,  which was  issued  by the  AICPA in  November  1993.
Accordingly, the ESOP shares pledged as collateral are reported as unearned ESOP
shares in the  consolidated  statements  of financial  condition.  As shares are
committed  to be released  from  collateral,  the Company  reports  compensation
expense equal to the current  market price of the shares,  and the shares become
outstanding for net income per common share computations. Dividends on allocated
ESOP  shares are  recorded as a reduction  of retained  earnings.  Contributions
equivalent to dividends on  unallocated  ESOP shares are recorded as a reduction
of debt.  ESOP  compensation  expenses were $177,679 for the year ended December
31, 1996.

The ESOP shares at December 31, 1996 were as follows:

                         Allocated shares                           9,048
                         Shares committed to be released            7,175
                         Unreleased Shares                        227,117
                                                            -------------

                         Total ESOP Shares                        243,340
                                                            =============

                         Fair value of unreleased shares    $   2,895,742
                                                            =============



Management Stock Bonus Plan  (the "MSBP")
- -----------------------------------------

On July 3, 1996,  the Bank  established a MSBP to provide both key employees and
outside  directors  with a  proprietary  interest  in the  company  in a  manner
designed  to  encourage  such  persons  to remain  with the Bank.  The Bank will
contribute  sufficient  funds to the MSBP to purchase  121,670  shares of common
stock of the Company in the open market.

Underthe  MSBP,  awards are granted in the form of common stock held by the MSBP
Trust.  The  awards  vest  over a  period  of time  not more  than  five  years,
commencing one year from the date of award.  The awards become fully vested upon
termination of employment  due to death,  disability or change in control of the
Bank or Company.  At December 31, 1996,  54,748 shares were granted to directors
and 27,986  shares were granted to officers and  employees.  None of the granted
shares were vested at December 31, 1996.  $87,903 of expense related to the MSBP
shares was recorded during the year ended December 31, 1996.

                                     - 42 -
<PAGE>



                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

12.   BENEFIT PLANS  (Cont'd)
- -------------------

Management Stock Bonus Plan (the "MSRP") (Cont'd)
- ----------------------------------------

During the year ended December 31, 1996,  the Bank did not  contribute  funds to
the MSBP trust to enable the trust to  purchase  the  121,670  shares of Company
common  stock.  Based on the market  price on December  31,  1996,  had the Bank
contributed  sufficient  funds  to  purchase  the  shares  in the  open  market,
stockholders' equity would have been decreased by $1,463,390.

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

The company has adopted the 1996 Stock Option Plan (the "Plan")  authorizing the
grant of stock  options  equal to 304,175  shares of common  stock to  officers,
directors  and key employees of the Bank or the Company.  Options  granted under
the Plan may be either  options  that  qualify  as  incentive  stock  options as
defined in Section 422 of the  Internal  Revenue  Code of 1986,  as amended,  or
non-statutory  options.  Options  granted will vest and will be exercisable on a
cumulative  basis in equal  installments  at the rate of 20% per year commencing
one year from the date of grant.  All options granted will be exercisable in the
event the optionee terminates his employment due to death,  disability or normal
retirement  or in the event of a change in control  of the Bank or the  Company.
The options expire ten years from the date of grant.

In the event of change in control of the Bank or Company  the  optionee  will be
given (1)  substitute  options by the acquiring or succeeding  corporation,  (2)
shares of stock  issueable upon the exercise of such  substitute  options or (3)
cash for each option granted, equal to the difference between the exercise price
of the option  and the fair  market  value or merger  price  equivalent  to cash
payment  for each  share of common  stock  exchanged  in the  change of  control
transaction.

During the year ended  December 31, 1996,  121,655 and 109,496  shares of common
stock were  granted  under the plan at an option  price of $10.625  (the  market
price on the date of stockholders  approval ) as non-incentive  stock options to
directors and incentive  stock options to officers and employees,  respectively.
The  weighted  average  excercise  price  of the  options  granted  in 1996  and
outstanding  at December  31,  1996 is $10.625.  No options  were  exercised  or
exerciseable as of December 31, 1996.

The Company, as permitted by Statement No. 123, recognizes compensation cost for
stock options  granted based on the intrinsic  value method  instead of the fair
value  based  method.  The  weighted-average  grant-date  fair  value of options
granted  during  1996,  all of which have  excercise  prices equal to the market
price of the Company's common stock as the grant date, is estimated at $2.81 per
share using the  Black-Scholes  option-pricing  model.  The assumptions used for
estimating fair value are expected common stock divided yield of 0.94%, expected
volatility  of  13.9%,  expected  option  life  of  5  years  and  a  risk  free
interest-rate of 6.875%.  Had the Company used the fair value based method,  net
income would be decreased to $571,000 and net income per common share and common
stock equivalents would be $0.21.

13.    INCOME TAXES
- -------------------

The Bank qualifies as a Saving and Loan Association  under the provisions of the
Internal Revenue Code and was therefore,  prior to January 1, 1996, permitted to
deduct from taxable  income an allowance  for bad debts based on the greater of:
(1) actual loan losses (the  "experience  method");  or (2) eight (8) percent of
taxable  income before such bad debt  deduction  less certain  adjustments  (the
"percentage  of taxable  income  method").  For the tax years 1995 and 1994, the
Bank used the percentage of taxable income method.


                                     - 43 -
<PAGE>



                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


13.    INCOME TAXES (Cont'd)
- -------------------

On  August  21,  1996,  legislation  was  signed  into law  which  repealed  the
percentage of taxable income method for tax bad debt  deductions.  The repeal is
effective for the Bank's  taxable year  beginning  January 1, 1996. In addition,
the  legislation  requires  the Bank to include  in taxable  income its bad debt
reserves in excess of its base year  reserves over a six,  seven,  or eight year
period depending upon the attainment of certain loan origination  levels.  Since
the percentage of taxable income method for Federal tax bad debt  deductions and
the corresponding  increase in the Federal tax bad debt reserve in excess of the
base  year  have  been  reflected  as  temporary  differences  pursuant  to FASB
Statement No. 109, with deferred income taxes recorded  thereon,  this change in
the tax law is not expected to have a material  adverse  effect on the Company's
consolidated financial position or operations.

Retained  earnings at December 31, 1996 includes  approximately  $2.4 million of
tax bad debt  deductions  which,  in accordance with FASB Statement No. 109, are
considered a permanent difference between the book and income tax basis of loans
receivable, and for which income taxes have not been provided. If such amount is
used for  purposes  other  than  bad debt  losses,  including  distributions  in
liquidation, it will be subject to income tax at the then current rate.

The provision for income taxes is summarized as follows:

                                          Year Ended December 31,
                              ----------------------------------------------
                                 1996             1995              1994
                              -----------     ------------     -------------
      Current:
            Federal           $  540,688      $  222,142       $    913,197
            State                 87,761          17,540             81,238
                              ----------      ----------       ------------

                                 628,449         239,682            994,435
                              ----------      ----------       ------------
      Deferred:
           Federal              (222,744)          1,658            65,953
           State                 (20,261)            150             5,819
                              ----------      ----------       ------------

                                (243,005)          1,808            71,772
                              ----------      ----------       ------------

                              $  385,444      $  241,490       $  1,066,207
                              ==========      ==========       ============


The  provision  for income  taxes  differs  from that  computed  at the  federal
statutory rate of 34% as follows:

<TABLE>
<CAPTION>
                                                                 Year Ended December 31,
                                                 ---------------------------------------------------------
                                                       1996               1995                1994
                                                 ------------------ ------------------ -------------------

<S>                                                 <C>             <C>                 <C>          
         Tax at the statutory rate                  $  338,753      $     239,777       $     945,472
         New Jersey Savings Institution Tax             44,550             11,675              53,616
         Other                                           2,141             (9,962)             67,119
                                                    ----------      -------------         -----------

                                                    $  385,444      $     241,490         $ 1,066,207
                                                    ==========      =============         ===========

</TABLE>

                                     - 44 -

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


13.    INCOME TAXES (Cont'd)
- -------------------

The tax effects of existing temporary differences which give rise to significant
portions of deferred tax assets and liabilities are as follows:

<TABLE>
<CAPTION>
                                                                                           December 31,
                                                                                -------------------------------
                                                                                     1996              1995
                                                                                --------------   --------------
                 Deferred tax assets:
<S>                                                                             <C>              <C>         
                       Allowance for loan losses                                $    346,353     $    148,769
                       Deferred loan origination fees, net                            46,702          104,609
                       Deferred compensation                                          97,185           75,670
                       Minimum pension liability                                      47,521           58,485
                       Goodwill                                                       46,829                -
                       MSBP                                                           31,627                -
                       Other                                                           1,920                -
                                                                                ------------      -----------

                           Total deferred tax assets                                 618,137          387,533
                                                                                ------------      -----------

                 Deferred tax liabilities:
                     Depreciation of premises and equipment                           64,196           63,450
                     Other                                                            11,852           14,035
                                                                                ------------      -----------

                          Total deferred tax liabilities                              76,048           77,485
                                                                                ------------      -----------

                          Net deferred tax asset included in other assets       $    542,089      $   310,048
                                                                                ============      ===========
</TABLE>


At December 31, 1996 and 1995,  current  income taxes  receivable of $55,769 and
$273,517, respectively, are included in other assets.

14.   LEGISLATIVE MATTERS
- -------------------------

On September  30,  1996,  legislation  was enacted  which,  among other  things,
imposed a special  one-time  assessment on Savings  Association  Insurance  Fund
("SAIF") member  institutions,  including the Bank, to recapitalize the SAIF and
spread the obligation for payment of Financial Corporation ("FICO") bonds across
all SAIF and Bank Insurance Fund ("BIF") members.  The special assessment levied
amounted to 65.7 basis points on SAIF  assessable  deposits held as of March 31,
1995. The special  assessment was recognized in the third quarter of 1996 and is
tax  deductible.  The Bank took a charge of  $1,167,427 as result of the special
assessment.  This legislation  eliminated the substantial  disparity between the
amount that BIF and SAIF members had been paying for deposit insurance premiums.

Beginning on January 1, 1997, the FDIC has estimated that, in addition to normal
deposit insurance  premiums,  BIF members will pay a portion of the FICO payment
equal to 1.3 basis points on BIF-insured  deposits  compared to 6.4 basis points
by SAIF members on SAIF-insured  deposits.  All institutions will pay a pro-rate
share of the FICO  payment  on the  earlier  of January 1, 2000 or the date upon
which  the last  savings  association  ceases  to exist.  The  legislation  also
requires BIF and SAIF to be merged by January 1, 1999 provided that  legislation
is  adopted  to  eliminate  the  saving  association   charter  and  no  savings
associations remain as of the time.

The FDIC has recently  lowered SAIF assessments to a range comparable to that of
BIF members,  although SAIF members must also make the FICO  payments  described
above. Management cannot predict the precise level of FDIC insurance assessments
on an ongoing basis or whether the BIF and SAIF will eventually be merged.

                                     - 45 -

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


15.    COMMITMENTS
- ------------------

The Bank is a party to financial instruments with  off-balance-sheet risk in the
normal course of business to meet the  financing  need of its  customers.  These
financial  instruments  include  commitments  to extend  credit.  Commitments to
extend  credit  are  agreements  to lend to a  customer  as long as  there is no
violation of any condition established in the loan agreement.  These commitments
are comprised of the undisbursed  portion of construction  loans, unused amounts
of lines of credit and  residential  loan  originations.  The Bank's exposure to
credit loss from nonperformance by the other party to the financial  instruments
for  commitments to extend credit is represented  by the  contractual  amount of
those instruments.  The Bank uses the same credit policies in making commitments
and  conditional  obligations  as  it  does  for  on-balance-sheet  instruments.
Collateral,  usually  in the  form of  residential  real  estate,  is  generally
required to support financial instruments with credit risk.

At December 31, 1996, the Bank had commitments outstanding to originate mortgage
loans of $ 3,313,000,  of which $2,898,000,  were for adjustable rate loans with
initial  rates  ranging from 6.50% to 8.25%,  $265,000 were for fixed rate loans
with rates  ranging from 7.25% to 8.25% and  $150,000 was for a commercial  loan
with a fixed rate of 10.25%.  The  commitments  are due to expire  within  sixty
days.  The rates at which the Bank has  committed  to fund  these  loans are set
based on the rate in effect when the borrower accepts the commitment in writing.

At December  31,  1996,  outstanding  commitments  related to unused home equity
lines of credit  totalled  $2,974,000.  These  amounts,  when  used,  will carry
interest rates that will float at the prime rate plus 13/4%.

Rental  expenses  related to the  occupancy of premises  totalled  approximately
$38,000 for each of the years ended  December 31, 1996,  1995 and 1994.  Minimum
non-cancelable  obligations  under lease  agreements with original terms of more
than one year are as follows:

                                   December 31,               Amount
                                   ------------           -------------
                                       1997               $     22,800
                                       1998                     22,800
                                       1999                     22,800
                                       2000                     22,800
                                       2001                     22,800
                                    Thereafter                  22,800
                                                          ------------

                                                          $    136,800
                                                          ============


16.   DISCLOSURES ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS
- ---------------------------------------------------------------

The fair value of a financial  instrument  is defined as the amount at which the
instrument could be exchanged in a current  transaction between willing parties,
other than a forced or liquidation sale. Singnificant  estimations were used for
the purposes of this disclosure. The following methods and assumptions were used
to estimate the fair value of each class of financial  instruments  for which it
is practicable to estimate such value:

     Cash and cash equivalents and interest receivable
     -------------------------------------------------

     For cash and cash equivalents and interest receivable, the carrying amounts
     approximate fair value.

     Investment and mortgage-backed securities
     -----------------------------------------

     For  investment  and  mortgage-backed  securities,  fair value is estimated
     using quoted market prices.


                                     - 46 -

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


16.   DISCLOSURES ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS (Cont'd)
- ---------------------------------------------------------------

         Loans receivable
         ----------------

         The fair value of loans is  estimated  by  discounting  the future cash
         flows using the current  rates at which  similar loans would be made to
         borrowers  with  similar  credit  ratings  and for the  same  remaining
         maturities.

         Deposits
         --------

         The fair value of demand,  savings  and money  market  deposits  is the
         amount  payable  on demand at the  reporting  date.  The fair  value of
         certificates  of deposit is  estimated by  discounting  the future cash
         flows  using  the rates  currently  offered  for  deposits  of  similar
         remaining maturities.

         Securities sold under agreements to repurchase
         ----------------------------------------------

         The fair value of  securities  sold under  agreements  to repurchase is
         estimated by discounting cash flows using rates currently available for
         borrowings of similar remaining securities.

         Commitments to extend credit
         ----------------------------

         The fair value of commitments  to extend credit is estimated  using the
         fees currently  charged to enter into similar  agreements,  taking into
         account  the  remaining   terms  of  the  agreements  and  the  present
         credit-worthiness   of  the   counterparties.   For   fixed-rate   loan
         commitments,  fair value also considers the difference  between current
         levels of interest rates and the committed rates.

<TABLE>
<CAPTION>
                                                                                December 31,
                                                       -------------------------------------------------------------
                                                                      1996                             1995
                                                       ------------------------------   ----------------------------
                                                           Carrying          Fair          Carrying           Fair
                                                            Amount          Value           Amount           Value
                                                            ------          -----           ------           -----
                                                                               (In Thousands)
        Financial assets:
<S>                                                    <C>             <C>             <C>               <C>        
             Cash and cash equivalents                 $    10,374     $    10,374     $    53,419       $    53,419
             Investment
              securities held to maturity                   51,370          51,204          29,999            29,855
             Mortgage-backed
              securities held to maturity                  112,473         112,426         118,020           118,842
             Loans receivable                              117,116         114,850          96,230            98,506
             Interest receivable                             1,735           1,735           1,717             1,717
        Financial liabilities:
             Deposits                                      228,312         227,954         247,851           248,661
             Securities sold under agreements to
               repurchase                                   33,624          33,475               -                 -
        Commitments:
             To fund loans                                   6,287           6,287           6,835             6,835

</TABLE>

                                     - 47 -

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

16.   DISCLOSURES ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS  (Cont'd)
- ---------------------------------------------------------------

Fair  value  estimates  are made at a specific  point in time based on  relevant
market  information  and  information  about  the  financial  instrument.  These
estimates do not reflect any premium or discount that could result from offering
for sale at one time the entire holdings of a particular  financial  instrument.
Because no market  value  exists  for a  significant  portion  of the  financial
instruments,  fair  value  estimates  are based on  judgments  regarding  future
expected loss experience,  current economic conditions,  risk characteristics of
various financial instruments, and other factors. These estimates are subjective
in nature, involve uncertainties and matters of judgment and, therefore,  cannot
be determined with precision.  Changes in assumptions could significantly affect
the  estimates.  In  addition,  fair  value  estimates  are  based  on  existing
on-and-off  balance sheet financial  instruments  without attempting to estimate
the value of anticipated  future  business,  and exclude the value of assets and
liabilities that are not considered  financial  instruments.  Other  significant
assets that are not considered  financial assets include premises and equipment.
In addition,  the tax ramifications related to the realization of the unrealized
gains and losses can have a significant  effect on fair value estimates and have
not been considered in any of the estimates.  Finally,  reasonable comparability
between  financial  institutions  may not be  likely  due to the  wide  range of
permitted  valuation  techniques and numerous estimates which must be made given
the absence of active secondary  markets for many of the financial  instruments.
The lack of  uniform  valuation  methodologies  introduces  a greater  degree of
subjectivity to those estimated fair values.

17.  PARENT ONLY FINANCIAL INFORMATION
- --------------------------------------

Little Falls Bancorp,  Inc. operates one wholly owned  subsidiary,  Little Falls
Bank. The earnings of the subsidiary are recognized by the holding Company using
the equity method of accounting. Accordingly, the earnings of the subsidiary are
recorded  as  increases  in the  Company's  investment  in the  subsidiary.  The
following are the condensed financial statements for Little Falls Bancorp,  Inc.
(parent company only) as of December 31, 1996 and for the period then ended. The
Company  had no  operations  prior to the  Bank's  conversion  to stock  form on
January 5, 1996.

                                                                    December 31,
Statement of Financial Condition                                       1996
- --------------------------------                                       -----

Assets
- ------
Cash and due from banks                                            $    555,582
Loan receivable from Little Falls Bank                                8,854,264
ESOP loan receivable                                                  2,342,922
Investment in subsidiary                                             28,874,037
Other assets                                                             12,167
                                                                   ------------
            Total assets                                           $ 40,638,972
                                                                   ============
Liabilities and stockholders' equity
- ------------------------------------
Liabilities
- -----------
Other liabilities                                                  $    190,674

Stockholders' equity
- --------------------
Common stock                                                            304,175
Additional paid in capital                                           28,974,799
Retained earnings                                                    16,802,056
Common Stock acquired by ESOP                                        (2,271,173)
Treasury stock                                                       (3,277,004)
Minimum pension liability, net                                          (84,555)
                                                                   ------------
            Total stockholders' equity                               40,448,298
                                                                   ------------

            Total liabilities and stockholders' equity             $ 40,638,972
                                                                   ============


                                     - 48 -

<PAGE>


                           LITTLE FALLS BANCORP, INC.,
                                 AND SUBSIDIARY
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENT
                    -----------------------------------------

17. PARENT ONLY FINANCIAL INFORMATION (Cont'd)
- -------------------------------------

Statement of Income                   
- -------------------                                        From Inception,
                                                           January 5, 1996,
                                                         to December 31, 1996
                                                         ---------------------

Interest income                                               $    880,582
Equity in undistributed earnings of subsidiary                     248,247
                                                              ------------
                                                                 1,128,829
Expenses                                                           270,940
                                                              ------------

Income before income taxes                                         853,889
Income taxes                                                       243,000
                                                              ------------

Net income                                                    $    610,889
                                                              ============

                                                              From Inception,
Statement of Cash Flows                                      January 5, 1996
- -----------------------                                    to December 31, 1996
                                                           ---------------------
Cash flow from operations activities:
   Net income                                                 $    610,889
   Adjustments to reconcile net income
     provided by operations activities:
       Equity in undistributed earnings of the subsidiary         (248,247)
       (Increase) in other assets                                  (12,167)
       Increase in other liabilities                               190,674
                                                              ------------

            Net cash provided by operations activities             541,149
                                                              ------------

Cash flow from investing activities:
   Purchase of all outstanding stock of the Bank               (14,638,780)
   Loan to Little Falls Bank                                   (12,205,380)
   Repayments of loan by Little Falls Savings Bank               3,351,116
   Loan to ESOP                                                 (2,433,400)
   Repayments of loan by ESOP                                       90,478
                                                              ------------
            Net cash used in investing activities              (25,835,966)
                                                              ------------

Cash flows from financing activities:
   Net proceeds from issuance of common stock                   29,263,522
   Acquisition of treasury stock                                (3,277,004)
   Dividends paid                                                 (136,119)
                                                              ------------
   Net cash provided by financing activities                    25,850,399
                                                              ------------
Net increase in cash and cash equivalents                          555,582

Cash and cash equivalents-beginnings                                  --
                                                              ------------
Cash and cash equivalents- ending                             $    555,582
                                                              ============

                                     - 49 -

<PAGE>

                           LITTLE FALLS BANCORP, INC.,
                                 AND SUBSIDIARY
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENT
                    -----------------------------------------


18.  QUARTERLY FINANCIAL DATA (UNAUDITED)


                                            Year Ended December 31, 1996
                                     ----------------------------------------
                                       First    Second     Third     Fourth
                                      Quarter   Quarter    Quarter   Quarter
                                     --------   -------    -------   --------
                                       (In thousands except per share data)
Interest income                      $ 3,237    $ 4,670   $  4,614  $ 4,782
Interest expense                       2,912      2,751      2,721    2,874
                                     -------    -------   --------  -------
  Net interest income                  1,798      1,919      1,893    1,908
Provision for loan losses                 30         --        153       --
Non-interest income                       53         82         67      207
Non-interest expenses                  1,427      1,296      2,564    1,460
Income taxes                             133        282       (275)     246
                                     -------    -------   --------  -------

  Net income (loss)                  $   261    $   423   $   (482) $   409
                                     =======    =======   ========  =======

Net income (loss) per common share
  and common stock equivalents       $  0.09    $  0.15   $  (0.18) $  0.16
                                     =======    =======   ========  =======



                                            Year Ended December 31, 1995
                                     ----------------------------------------
                                       First    Second     Third     Fourth
                                      Quarter   Quarter    Quarter   Quarter
                                     --------   -------    -------   --------
                                       (In thousands except per share data)

Interest income                      $ 3,237    $ 3,161   $  3,537  $ 3,878
Interest expense                       1,998      2,266      2,383    2,667
                                     -------    -------   --------  -------
  Net interest income                  1,239        895      1,154    1,211
Provision for loan losses                 --        285        107     (261)
Non-interest income (loss)                34         37        113       (6)
Non-interest expenses                    724        995        898    1,224
Income taxes                             181       (121)       138       43
                                     -------    -------   --------  -------

Net income (loss)                    $   368    $  (227) $     124  $   199
                                     =======    =======  =========  =======

Net income (loss) per common share
  and common stock equivalents (1)       N/A        N/A        N/A      N/A
                                     =======    =======  =========  =======

(1) Little Falls Bancorp., Inc. converted to stock form on January 5, 1996
                                     - 50 -
<PAGE>

<TABLE>
<CAPTION>

               Board of Directors of Little Falls Bancorp, Inc.
                                      and
                               Little Falls Bank

<S>                                           <C>
Albert J. Weite, Chairman of the Board        Edward J. Seugling, Vice Chairman of the Board
Leonard G. Romaine (Bank only)                Raoul G. Barton
John P. Pullara                               George Kuiken
C. Evan Daniels                               Norman A. Parker

</TABLE>


<TABLE>
<CAPTION>

<S>                    <C>                                                    <C>  
                       Executive Officers of Little Falls Bancorp, Inc.
                                          and/or
                                     Little Falls Bank

Leonard G. Romaine                   Richard A. Capone                        Anne Bracchitta
    President               Chief Financial Officer and Treasurer               Secretary

Della Talerico                        Michael J. Allen                        Mary Denise Hopper
Vice President                         Vice President                           Vice President

</TABLE>

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

       Corporate Counsel:                         Independent Auditors:
       Vincent Marino                             Radics & Co., LLC
       86 Main Street                             55 US Highway #46
       Little Falls, New Jersey  07424            Pine Brook, New Jersey  07058

       Special Counsel:                           Transfer Agent and Registrar:
       Malizia, Spidi, Sloane & Fisch, P.C.       Chase Mellon Shareholder
       One Franklin Square                        Services, L.L.C.
       1301 K Street, N.W., Suite 700 East        450 West 33rd Street
       Washington, D.C.  20005                    New York, New York  10001-2697

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


      The  Company's  Annual  Report for the Year Ended  December 31, 1996 filed
      with the Securities and Exchange  Commission on Form 10-K without exhibits
      is available  without charge upon written request.  For a copy of the Form
      10-K or any other investor information,  please write the Secretary of the
      Company  at 86 Main  Street,  Little  Falls,  New  Jersey.  Copies  of any
      exhibits to the Form 10-K are  available  at cost.  The Annual  Meeting of
      Stockholders  will be held on April 17, 1997 at 3:30 p.m. at the office of
      the Company.

                                      -51-




<PAGE>




                               OFFICE LOCATIONS

                          LITTLE FALLS BANCORP, INC.
                                86 Main Street
                        Little Falls, New Jersey  07424
                                (201) 256-6100

                               LITTLE FALLS BANK

                                  Main Office
                                86 Main Street
                        Little Falls, New Jersey  07424
                                (201) 256-6100

                                Branch Offices

                                 West Paterson
                           Route 46 & McBride Avenue
                       West Paterson, New Jersey  07424

                                  Spruce Run
                                220 Main Street
                        Glen Gardner, New Jersey  08826

                                    Milford
                               34 Bridge Street
                           Milford, New Jersey 08848

                                  Alexandria
                          636 Milford-Frenchtown Road
                    Alexandria Township, New Jersey  08848

                                   Kingwood
                               Route 12 and 519
                         Baptistown, New Jersey  08825








<TABLE> <S> <C>

<ARTICLE>                                            9
<MULTIPLIER>                                      1000
       
<S>                                            <C>
<PERIOD-TYPE>                                  YEAR
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-END>                                   DEC-31-1996 
<CASH>                                           1,747
<INT-BEARING-DEPOSITS>                           3,627
<FED-FUNDS-SOLD>                                 5,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                          0
<INVESTMENTS-CARRYING>                         163,843
<INVESTMENTS-MARKET>                           163,630
<LOANS>                                        118,206
<ALLOWANCE>                                      1,090
<TOTAL-ASSETS>                                 303,518
<DEPOSITS>                                     228,312
<SHORT-TERM>                                    24,623
<LIABILITIES-OTHER>                              1,134
<LONG-TERM>                                      9,000
                                0
                                          0
<COMMON>                                           304
<OTHER-SE>                                      40,144
<TOTAL-LIABILITIES-AND-EQUITY>                 303,518
<INTEREST-LOAN>                                  8,255
<INTEREST-INVEST>                               10,521
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                18,776
<INTEREST-DEPOSIT>                              11,083
<INTEREST-EXPENSE>                                 175
<INTEREST-INCOME-NET>                            7,518
<LOAN-LOSSES>                                      183
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  6,747
<INCOME-PRETAX>                                    996
<INCOME-PRE-EXTRAORDINARY>                         611
<EXTRAORDINARY>                                      0 
<CHANGES>                                            0
<NET-INCOME>                                       611 
<EPS-PRIMARY>                                     0.22 
<EPS-DILUTED>                                     0.22
<YIELD-ACTUAL>                                    2.76
<LOANS-NON>                                      1,901
<LOANS-PAST>                                         0 
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  2,931
<ALLOWANCE-OPEN>                                   958
<CHARGE-OFFS>                                      146 
<RECOVERIES>                                        95
<ALLOWANCE-CLOSE>                                1,090 
<ALLOWANCE-DOMESTIC>                             1,090
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            936 
        


</TABLE>


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