LITTLE FALLS BANCORP INC
10-K/A, 1999-03-24
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: WHITEWING LABS INC, 10KSB, 1999-03-24
Next: LEXINGTON GLOBAL ASSET MANAGERS INC, 10-K, 1999-03-24




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ________________

                                   FORM 10-K/A

(Mark One)
         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, 1998             
                          ----------------------------------------------

                                     - 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                              (I.R.S. Employer
 incorporation or organization)                             Identification No.)

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

Registrant's telephone number, including area code:  (973) 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. [ X ]

         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 11, was $40.0 million (2,023,824)
shares at $19.75 per share).

         As of March 11,  1999  there  were  issued  3,041,750  and  outstanding
2,470,551 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, 1998. (Parts I, II and IV)

<PAGE>


                                      INDEX

PART I                                                                      Page
                                                                            ----
Item 1.     Business......................................................     1

Item 2.     Properties...................................................     25

Item 3.     Legal Proceedings............................................     25

Item 4.     Submission of Matters to a Vote of Security-Holders..........     26

PART II

Item 5.     Market for Registrant's Common Equity and Related
              Stockholder Matters........................................     26

Item 6.     Selected Financial Data......................................     26

Item 7.     Management's Discussion and Analysis of Financial
              Condition and Results of Operations........................     26

Item 8.     Financial Statements and Supplementary Data..................     26

Item 9.     Changes In and Disagreements with Accountants
              on Accounting and Financial Disclosure.....................     26

PART III

Item 10.    Directors and Executive Officers of the Registrant...........     27

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

Item 12.    Security Ownership of Certain Beneficial Owners
              and Management.............................................     37

Item 13.    Certain Relationships and Related Transactions...............     38

PART IV

Item 14.    Exhibits, Financial Statement Schedules and Reports
              on Form 8-K................................................     38


<PAGE>



PART I

         Little Falls Bancorp,  Inc. (the  "Company") may from time to time make
written or oral "forward- looking statements", including statements contained in
the Company's  filings with the  Securities and Exchange  Commission  (including
this Annual  Report on Form 10-K and the  exhibits  thereto),  in its reports to
stockholders and in other communications by the Company,  which are made in good
faith by the Company  pursuant to the "safe  harbor"  provisions  of the Private
Securities Litigation Reform Act of 1995.

         These forward-looking statements involve risks and uncertainties,  such
as statements of the Company's plans,  objectives,  expectations,  estimates and
intentions,  that are subject to change based on various important factors (some
of which are beyond the Company's control). The following factors, among others,
could cause the Company's  financial  performance to differ  materially from the
plans,  objectives,  expectations,  estimates and  intentions  expressed in such
forward-looking statements: the strength of the United States economy in general
and  the  strength  of  the  local  economies  in  which  the  Company  conducts
operations;  the effects of, and changes in, trade, monetary and fiscal policies
and laws,  including  interest  rate  policies of the board of  governors of the
federal  reserve  system,   inflation,   interest  rates,  market  and  monetary
fluctuations;  the timely  development  of and  acceptance  of new  products and
services of the Company and the perceived  overall  value of these  products and
services by users,  including  the  features,  pricing  and quality  compared to
competitors'  products and  services;  the  willingness  of users to  substitute
competitors' products and services for the Company's products and services;  the
success of the  Company in  gaining  regulatory  approval  of its  products  and
services,  when required;  the impact of changes in financial services' laws and
regulations   (including  laws  concerning   taxes,   banking,   securities  and
insurance);  technological changes,  acquisitions;  changes in consumer spending
and  saving  habits;  and the  success  of the  Company  at  managing  the risks
resulting from these factors.

         The Company  cautions that the listed  factors are not  exclusive.  The
Company does not  undertake  to update any  forward-looking  statement,  whether
written  or oral,  that may be made  from  time to time by or on  behalf  of the
Company.

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.

                                        1

<PAGE>



         On  November  5,  1998,  Little  Falls  and  Skylands   Community  Bank
terminated  the  proposed  merger  between  the two  companies,  which  had been
announced on August 12, 1998. This merger was terminated by mutual  agreement as
both companies recognized the possibility that certain conditions to the closing
of the merger might not be  satisfied.  Accordingly,  the boards of directors of
both companies concluded that it was in the mutual interest of both companies to
terminate the merger, and avoid any additional expense.

         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.

         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 five
branch offices located in Passaic and Hunterdon  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.  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,  the Bank
also invests in mortgage-backed securities and investment securities.

         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.

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

                                        2

<PAGE>



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

         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,
                               -----------------------------------------------------------------------------------------------------
                                     1998                  1997                  1996               1995                1994
                               ------------------   -------------------   -------------------  -----------------  ------------------
                                         Percent               Percent               Percent            Percent             Percent
                               Amount    of Total    Amount    of Total   Amount     of Total  Amount   of Total  Amount    of Total
                               ------    --------    ------    --------   ------     --------  ------   --------  ------    --------
                                                                       (Dollars in Thousands)
<S>                          <C>         <C>      <C>          <C>     <C>          <C>     <C>         <C>     <C>        <C>   
Type of Loans:
One- to four-family.........  $117,417     78.77%   $118,254     80.42%  $108,367     92.53%  $88,828     92.31%  $87,851    92.71%
Multi-family and commercial                        
  real estate...............    17,251     11.57      17,362     11.81      3,659      3.13     4,639      4.82     4,463     4.71
Residential construction....        --                   350      0.24        525      0.45     1,098      1.14       521     0.55
Consumer:                                          
Savings account.............       752      0.50         807      0.55        889      0.76       824      0.86       866      .91
Second mortgages............    14,811      9.94      11,630      7.91      5,028      4.29     2,540      2.64     2,694     2.84
Other.......................        14      0.01          12      0.01         25      0.02        42      0.04        52      .05
                               -------    ------     -------    ------    -------    ------     -----      ----   -------   ------
Total loans  receivable                            
  (gross)...................   150,245    100.79     148,415    100.94    118,493    101.18    97,971    101.81    96,447   101.77
Less:                                              
  Loans in process..........        --        --         233      0.16        150     (0.13)      450     (0.47)      186     (.18)
  Deferred loan origination                        
   fees and costs...........      (146)     0.10         (19)    (0.01)       138     (0.12)      333     (0.35)      338     (.36)
  Allowance for loan losses.     1,329     (0.89)      1,168      0.79      1,090     (0.93)      958     (0.99)    1,169    (1.23)
                               -------    ------     -------    ------   --------    ------    ------    ------   -------   ------
Total loans, net............  $149,062    100.00%   $147,033    100.00%  $117,115    100.00%  $96,230    100.00%  $94,754   100.00%
                               =======    ======     =======    ======    =======    ======    ======    ======   =======   ======

</TABLE>
                                                 
                                        3

<PAGE>



Loan Maturity Tables

         The following table sets forth the  contractual  maturity of the Bank's
loan portfolio at December 31, 1998.  The table does not include  prepayments or
scheduled principal  repayments.  Prepayments and scheduled principal repayments
on  loans  totaled  $23.7  million  for  the  year  ended   December  31,  1998.
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>

                                                          Multi-Family
                                                              and
                                     One- to Four-         Commercial      Residential
                                        Family            Real Estate      Construction     Consumer            Total
                                     -------------        ------------     ------------     --------            -----

                                                                      (In Thousands)
<S>                                    <C>               <C>             <C>            <C>                 <C>     
Amounts Due:
Within 1 year..................          $     54          $   250          $      --      $    741           $  1,045

  1 to 5 years.................             2,432              495                 --         1,049              3,976
  5 to 10 years................             5,127              200                 --         2,849              8,176
  Over 10 years................           109,804           16,306                 --        10,938            137,048
                                          -------           ------                           ------            -------

Total amount due...............          $117,417          $17,251                          $15,577           $150,245
Less:
Allowance for loan and
  lease loss...................               956              274                 --            99              1,329

Loans in process...............                --               --                 --            --                 --
Deferred loan fees (costs).....              (124)              --                 --           (22)             (146)
                                          -------          -------           --------        ------            ------
 Loans receivable, net.........          $116,585         $ 16,977          $      --       $15,500           $149,062
                                          =======          =======                           ======            =======

</TABLE>

         The  following  table sets forth the dollar amount at December 31, 1998
of all loans due after  December 31, 1999,  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................       $45,201       $72,162       $117,363
Multi-family and
  commercial real estate...........         1,600        15,401         17,001
Consumer...........................        12,265         2,571         14,836
                                           ------        ------        -------
  Total............................       $59,066       $17,972       $149,200
                                           ======        ======        =======


                                        4

<PAGE>



         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  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.

         Multi-Family and Commercial Real Estate Loans. The Bank also originates
and purchases  multi-family  and commercial  real estate loans.  These loans are
generally  adjustable-rate  loans with maturities up to 25 years and are made in
amounts  up to  75%  of the  appraised  value  of  the  mortgaged  property.  In
purchasing  such loans,  the Bank  evaluates  the mortgage  primarily on the net
operating income  generated by the real estate to support the debt service.  The
Bank also  considers the  financial  resources and income level of the borrower,
the  borrower's   experience  in  owning  or  managing  similar  property,   the
marketability  of the property and the Bank's prior lending  experience with the
borrower.  The typical multi-family  property in the Bank's multi-family lending
portfolio has between 11 and 110 dwelling  units with an average loan balance of
approximately  $550,000.  Most loans  originated or purchased are located in New
Jersey and New York.

         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

                                        5

<PAGE>


portfolio  includes  multi-family  loans. For a discussion of the Bank's largest
commercial real estate loan, see "- Loans to One Borrower."

         Loans secured by  multi-family  and  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 1% and one point. The loan proceeds are disbursed based upon
work completed.

         Consumer Loans.  The Bank's  consumer loans  primarily  consist of home
equity loans,  and, to a much lesser extent,  student loans,  personal 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, 1998,  the
Bank had $5.1 million of commitments to fund new mortgage loans and  commitments
on unused lines of credit relating to home equity loans of $4.6 million.

         Loan  Purchases.  The Bank has  purchased  and  participated  in loans,
primarily in its market area. At December 31, 1998, the Bank had $3.9 million of
purchased loans and $15.4 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.


                                        6

<PAGE>


         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 $4.5 million as of December 31, 1998.

         At December 31, 1998,  the Bank's three largest  lending  relationships
ranged  from $1.0  million to $1.1  million.  They are all  performing  loans on
apartment  buildings  in New  Jersey  and  New  York in  which  the  Bank  has a
participating interest. See also "-- Multi-Family and Commercial Real Estate."

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,
                                                       1998             1997            1996           1995            1994
                                                       ----             ----            ----           ----            ----
                                                                           (Dollars in Thousands)
<S>                                                    <C>            <C>             <C>             <C>            <C>   
Non-performing loans:
   Nonaccrual loans:
   One- to four-family residential...........           $1,003         $ 1,036         $   989         $1,059          $4,182

   Multi-family and commercial real estate...               --             248             860            860              --
   Consumer loans............................               --              --              52             23              20
                                                         -----         -------         -------         ------          ------
Total nonaccrual loans.......................            1,003           1,284           1,901          1,942           4,202
   Accruing one- to four-family residential..               --              --              --            505              --
                                                         -----         -------        --------         ------         -------
Total non-performing loans...................            1,003           1,284           1,901          2,447           4,202
                                                         -----          ------         -------         ------          ------

Real estate owned............................              297             604             857          1,501           1,765
                                                         -----          ------         -------          -----           -----
Total non-performing assets                                              1,888         $ 2,758         $3,948          $5,967
                                                                                        ======          =====           =====

Total non-performing loans to net loans.....              .67%             .87%          1.62%          2.54%           4.43%
                                                        =====            =====          =====          =====           =====
Total non-performing loans to total assets...             .29%             .39%           .63%           .79%           2.17%
                                                        =====            =====          =====          =====           =====
Total non-performing assets to total assets..             .37%             .57%           .91%          1.27%           3.09%
                                                        =====            =====          =====          =====           =====
</TABLE>


         Interest  income that would have been recorded on nonaccrual  loans had
they been  current  under the  original  terms of such  loans was  approximately
$89,000  and  $111,000  for  the  years  ended   December  31,  1998  and  1997,
respectively.  Amounts  included in the Bank's interest  income  attributable to
non-performing  loans  for the  years  ended  December  31,  1998 and 1997  were
approximately $60,000 and $50,000, respectively.

                                        7

<PAGE>


         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  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.

                                              At December 31,
                             --------------------------------------------------
                              1998        1997       1996       1995     1994
                             ------      ------     ------     ------   -------
                                              (In Thousands)
Criticized:
  Special Mention........    $1,573      $3,912     $2,931     $2,639    $2,094
Classified:
  Substandard............     1,645       1,637      3,665      3,925     5,901
  Doubtful...............        --          --         --         --        --
  Loss...................        --          --         --         --       123
                             ------      ------     ------     ------    ------
                             $3,218      $5,549     $6,596     $6,564    $8,118
                              =====       =====      =====      =====     =====


         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 approximately $297,000 at December 31, 1998.


                                        8

<PAGE>



         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 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.


                                        9

<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,
                                              ------------------------------------------------------------------------
                                                1998            1997               1996            1995         1994
                                                ----            ----               ----            ----         ----
                                                                        (Dollars in Thousands)
<S>                                          <C>             <C>                <C>             <C>          <C>    
Total loans outstanding...............        $150,245        $148,415           $118,493        $97,971      $96,447
                                               =======         =======            =======         ======       ======


Allowance balances (at beginning
 of period)...........................        $  1,168        $  1,090           $    958        $ 1,169      $   818

Provision:
  One- to four-family.................              79             168                136             87          340
  Multi-family and commercial
    real estate(1)....................              39              35                 38             35           13
  Consumer............................              43              37                  9              9            3
                                               -------         -------            -------          -----       ------
Total provision for loan losses.......             161             240                183            131          356
                                               -------         -------            -------          -----       ------
Charge-offs net of recoveries:
  One- to four-family.................              --             154                 51            342            5
  Multi-family and commercial
    real estate.......................              --              --                 --             --           --
Consumer..............................              --               8                 --             --           --
                                               -------         -------            -------         ------       ------
Total charge-offs.....................              --             162                 51            342            5
                                               -------         -------            -------         ------       ------
Allowance balance (at end of
  period).............................        $  1,329        $  1,168           $  1,090        $   958      $ 1,169
                                               =======         =======            =======         ======       ======

Allowance for loan losses as
  a percent of total loans
  outstanding.........................            0.88%           0.79%              0.92%          0.98%        1.21%
                                               =======         =======            =======         ======       ======
</TABLE>

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


                                       10

<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,
                                -------------------------------------------------------------------------------------------------
                                               1998        1997               1996               1995                1994
                                -------------------  -----------------  -----------------  -----------------   ------------------
                                          Percent            Percent            Percent            Percent              Percent
                                          of Loans           of Loans           of Loans           of Loans             of Loans
                                          to Loan            to Loan            to Loan            to Loan              to Loan     
                                 Amount   Portfolio  Amount  Portfolio  Amount  Portfolio  Amount  Portfolio   Amount   Portfolio
                                 ------   ---------  ------  ---------  ------  ---------  ------  ---------   ------   ---------
                                                                     (Dollars in Thousands)
<S>                             <C>        <C>        <C>    <C>       <C>        <C>       <C>     <C>        <C>        <C>    
At end of period allocated to:
One-to four-family..........    $  956      71.39%   $  877   79.68%    $ 863      91.66%   $778     92.31%    $1,033      92.71%
Multi-family and
  commercial real
   estate(1)................       274      20.62       235   11.93       200       3.27     162      4.82        127       4.71
Consumer ...................        99       7.45        56    8.39        27       5.07      18      3.54          9       3.80
                                ------     ------     -----  ------    ------     ------    ----    ------     ------     ------
Total allowance.............    $1,329     100.00%   $1,168  100.00%   $1,090     100.00%   $958    100.00%    $1,169     100.00%
                                 =====     ======     =====  ======     =====     ======     ===    ======      =====     ======
</TABLE>


(1)  Includes residential construction loans.



                                                        11

<PAGE>


Investment Activities

         General.  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, 1998,  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,  1998,  the Bank's  investment  securities  portfolio
primarily  consisted  primarily  of short and  medium  term  agency  securities,
corporate bonds, trust preferred securities and preferred stock. In addition, at
December 31, 1998, the Bank had federal funds sold of $23.0 million,  repurchase
agreements of $4.0 million and FHLB stock of $3.8 million.

         To supplement lending  activities and to utilize excess liquidity,  the
Bank  invests  in  residential   mortgage-backed   securities.   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,
1998 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.

         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.

         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.


                                       12

<PAGE>


         All of the securities  have a cap rate of either 9.0%, or 10.0% and all
of the products meet the current  FFIEC tests.  The  securities  are tested on a
quarterly basis.

         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,
                                   ---------------------------------------------
                                     1998(1)             1997           1996
                                   ----------         -----------    -----------
                                                    (In Thousands)

Investment Securities:           
 U.S. Government
   securities.................      $     --             $    --        $ 6,006

 U.S. Agency securities.......        53,419              57,988         45,022
 Corporate bonds..............         1,990                  --             --
 Trust preferred securities...        11,496                  --             --
 Preferred stock..............        13,095                  --             --
 Other securities.............            --                  --            342
                                     -------              ------         ------
   Total investment
     securities...............        80,000              57,988         51,370
                                     -------              ------         ------
Federal funds sold............        23,000               3,500          5,000
Repurchase agreements.........         4,000                  --             --
FHLB Stock....................         3,768               2,518          2,076
                                     -------              ------         ------
   Total investment
     securities, federal
     funds sold and FHLB
      stock...................      $110,768             $64,006        $58,446
                                     =======              ======         ======



- --------------------
(1)      Includes held to maturity and available  for sale  (available  for sale
         issues  are  reflected  net  of an  unrealized  loss  of  approximately
         $493,000).


                                                   At December 31,
                                      ---------------------------------------
                                       1998(2)        1997(2)          1996
                                      --------       --------        --------
                                              (Dollars in Thousands)
Mortgage-backed securities:
  GNMA...........................     $17,293        $ 26,337        $ 33,675
  FNMA...........................      36,953          42,393          49,434
  FHLMC..........................      20,158          34,932          28,297
                                       ------         -------         -------
      Total......................      74,404         103,662         111,406
  Net premiums...................         941           1,224           1,067
                                      -------        --------         -------
Net mortgage-backed
  securities.....................     $75,345        $104,886        $112,473
                                       ======         =======         =======


- ---------------------
(2)      Includes held to maturity and available  for sale  (available  for sale
         issues are reflected  net of unrealized  losses of $16,600 and $111,500
         for 1998 and 1997, respectively).

                                       13

<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, 1998.

<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. Agency securities(1)..........     $   --        --%    $ 2,000     6.74%    $51,419     6.20%     $53,419    6.22%    $53,200
Corporate Bonds(1).................         --        --%         --       --       1,990     7.00        1,990    7.00       1,990
Trust preferred securities(1)......                                                11,496     6.60       11,496    6.60      11,496
Preferred stock(1).................     $                      8,910     5.00       4,185     6.26        8,910    5.00      13,095
                                         -----      ----      ------     ----      ------     ----       ------    ----      ------
   Total investment securities(1)..     $   --        --%    $10,910     5.32%    $69,090     6.29%     $80,000    6.16%    $79,781
                                         =====      ====      ======     ====      ======     ====       ======    ====      ======
                                                                                                                  
GNMA...............................     $   --        --%    $   155     8.25%    $17,488     7.04%     $17,643    7.05%    $17,498
FNMA(1)............................        119      7.00       1,248     7.00      36,052     6.55       37,419    6.57      37,427
FHLMC(1)...........................      1,523      5.92       3,412     6.79      15,347     6.70       20,282    6.65      20,353
                                         -----      ----      ------     ----      ------     ----       ------    ----      ------
   Total mortgage-backed                $1,642      6.00%    $ 4,815     6.89%    $68,887     6.71%     $75,344    6.70%    $75,278
   securities......................      =====      ====      ======     ====      ======     ====       ======    ====      ======

</TABLE>

- ----------------------
(1) Includes securities held to maturity and available for sale.

                                       14

<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.

         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 $41.4 million, $7.0 million
and $29.1 million,  respectively,  or 17.05%,  2.87%, and 11.98%,  respectively.
Certificates  of deposit  constituted  $165.5  million or 68.10% of the  deposit
portfolio. As of December 31, 1998, the Bank had no brokered deposits.

         Jumbo Certificate Accounts. The following table indicates the amount of
the Bank's  certificates  of deposit of greater than $100,000 by time  remaining
until maturity as of December 31, 1998.

                                                       Certificates
Maturity Period                                        of Deposits
- ---------------                                       --------------
                                                      (In Thousands)
Within three months.................................    $ 1,971
Three through six months............................      2,684
Six through twelve months...........................      6,468
Over twelve months..................................      3,419
                                                         ------
                                                        $14,542



                                       15

<PAGE>



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

                                                   Year Ended December 31,
                                            ------------------------------------
                                              1998          1997          1996
                                              ----          ----          ----
                                                       (In Thousands)
Net increase (decrease)
  before interest credited, deposits
  purchased and deposits sold............    $ 2,411      $(8,507)    $ (21,401)
Deposits purchased.......................         --           --            --
Deposits sold............................         --           --        (9,221)
Interest credited........................     10,504       10,328        11,083
                                              ------       ------      --------
Net increase (decrease) in
  savings deposits.......................    $12,915      $ 1,821     $ (19,539)
                                              ======       ======      ========


Borrowings

         At December 31, 1998, the Bank had $68.5 million of borrowings with the
Federal Home Loan Bank. These consist of the following:

                  (a)      $9.0  million  repurchase  agreement  with a rate  of
                           5.82%,  maturing  December,   1999  and  is  callable
                           quarterly on interest  payment dates.  As of March 6,
                           the borrowing was still in place.

                  (b)      $25.0 million advance maturing March 2008, and with a
                           rate of  5.35%.  On  March  12,  2001  and  quarterly
                           thereafter,  the  borrowing  can be called  with four
                           days notice.

                  (c)      $25.0 million  advance  maturing  November  2003, and
                           with a rate  of  4.93%.  On  November  19,  2001  and
                           quarterly  thereafter,  the  borrowing  can be called
                           with four days notice.

                  (d)      $9.5 million, 30 day repurchase agreement with a rate
                           of 5.29%. This repurchase  agreement was subsequently
                           rolled  over in January  1999 at a rate of 4.95%.  In
                           February,  the repurchase  agreement was paid down to
                           $9.0 million and the rate became 4.92%.

Subsidiary Activities

         As of  December  31,  1998,  the Bank was the  sole  subsidiary  of the
Company. The Bank has no active subsidiaries.

Personnel

         As of December  31, 1998,  the Bank had 37  full-time  and 12 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.


                                       16

<PAGE>


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.

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.


                                       17

<PAGE>



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.

         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.

         FDIC  assessments  on SAIF  institutions  currently  range from 0 to 27
basis  points.  In  addition,  legislation  requires  the cost of  prior  thrift
failures to be shared by both the SAIF and the Bank Insurance Fund ("BIF") (Fico
Bond payments).  The Fico Bond  assessment for savings  institutions in 1998 was
approximately $0.61 per $100 in deposits.

         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

                                       18

<PAGE>


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 4% 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 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.


                                       19

<PAGE>



         As shown  below,  the Bank's  regulatory  capital  exceeded all minimum
regulatory capital requirements applicable to it as of December 31, 1998:

                                                                    Percent of
                                                                     Adjusted
                                                  Amount              Assets
                                                  ------            ----------
                                                    (Dollars in Thousands)
Tangible Capital:
Actual capital................................    $28,740              8.33%
Regulatory requirement........................      5,176              1.50
                                                  -------              ----
  Excess......................................    $23,564              6.83%
                                                   ======              ====

Core Capital:
Actual capital................................    $28,740              8.33%
Regulatory requirement........................     13,801              4.00
                                                   ------              ----
  Excess......................................    $14,939              4.33%
                                                   ======              ====

Risk-Based Capital:
Actual capital................................    $29,988             20.45%
Regulatory requirement........................     11,729              8.00
                                                   ------             -----
  Excess......................................    $18,259             12.45%
                                                   ======             =====


         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.

         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 is deemed to be (i)
"well capitalized",  (ii) "adequately  capitalized",  (iii)  "undercapitalized",
(iv) "significantly undercapitalized",  or (v) "critically undercapitalized". 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, 1998, 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.  Federal  law
requires  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

                                       20

<PAGE>


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.

         Finally,  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.  Savings  institutions are 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, 1998, 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).

         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 as a result of its last evaluation in March, 1998.


                                       21

<PAGE>



         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.

         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 4%. At December 31, 1998 the Bank's liquidity ratio was 36.11%.

         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 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, 1998,  the Bank had $2.5 million
in FHLB stock,  which was in compliance  with this  requirement.  For the fiscal
year ended December 31, 1998, dividends paid by the FHLB of New York to the Bank
totaled $256,000.

         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.


                                       22

<PAGE>



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

         The Bank  operates  from its main  office  located  at 86 Main  Street,
Little Falls, New Jersey and five branch offices,  one of which is leased.  This
includes  three  branches  purchased  from an  unaffiliated  commercial  bank in
December 1996. The Bank's total  investment in office  property and equipment is
$4.2 million with a net book value of $2.6 million at December 31, 1998.

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 1998 Annual Report to Stockholders ("Annual Report") on page 2, 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 10 and is incorporated herein by reference.

Item 7A.  Quantitative and Qualitative Disclosure About Market Risk
- -------------------------------------------------------------------

         The information contained in the Section captioned "Risk Management" in
the Annual Report on page 10 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 18 through 58 and
are incorporated herein by reference.


                                       23

<PAGE>


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

         Not applicable.

                                    PART III

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

         The Certificate of  Incorporation  requires that the Board of Directors
be divided into three classes, each of which contains approximately one-third of
the members of the Board.  The directors are elected by the  stockholders of the
Company for staggered  three-year  terms, or until their  successors are elected
and qualified. The Board of Directors currently consists of seven members.

         The  following  table sets forth the  directors  continuing  in office,
their  name,  age,  the year they first  became a director of the Company or the
Bank,  the expiration  date of their current term as a director,  and the number
and percentage of shares of the Common Stock  beneficially owned as of the March
22,  1999.  Each  director  of the  Company  is also a  member  of the  Board of
Directors of the Bank.

<TABLE>
<CAPTION>

                                                                             Shares of
                                        Year First      Current             Common Stock
                                        Elected or      Term to             Beneficially             Percent
Name                        Age(1)      Appointed       Expire              Owned(2)(3)             of Class
- ----                        ------      ----------      -------         ---------------------       --------
<S>                          <C>         <C>             <C>           <C>                         <C>         
John P. Pullara               67          1995            1999           52,417(9)(10)                2.06%       
                                                                                                    
George Kuiken                 78          1954            1999           25,166(4)(5)(11)             0.99%
                                                                                                    
Raoul G. Barton               74          1970            2001           39,222(4)(5)(6)(7)           1.54%
                                                                                                    
Albert J. Weite               64          1976            2001           38,666(4)(5)(8)              1.52%
                                                                                                    
Norman A. Parker              85          1953            2000           34,366(4)(5)(6)(12)          1.35%
                                                                                                    
Edward J. Seugling            62          1970            2000           26,666(4)(5)(6)(13)          1.05%
                                                                                                    
All Directors and                                                                                   
Executive Officers as a                                                                             
Group (9 persons)                                                       268,296(14)(15)(16)          10.56%
                                                                                             
</TABLE>


                                       24

<PAGE>
- ------------------------
*        Less than 1.0%.
(1)      As of December 31, 1998.
(2)      As of the March 22, 1999.
(3)      Pursuant  to rules  promulgated  under the 1934 Act, an  individual  is
         considered  to  beneficially  own  shares of Common  Stock if he or she
         directly or indirectly  has or shares (1) voting power,  which includes
         the  power  to vote or to  direct  the  voting  of the  shares;  or (2)
         investment  power,  which  includes  the power to dispose or direct the
         disposition of the shares.  Unless otherwise indicated,  a director has
         sole  voting  power  and sole  investment  power  with  respect  to the
         indicated shares.
(4)      Includes  6,083 shares of Common Stock that have been awarded under the
         Management  Stock Bonus Plan  ("MSBP"),  3,500  shares of Common  Stock
         under the 1997  Directors  Stock  Compensation  Plan ("1997  DSCP") and
         3,500   shares  of  Common  Stock  under  the  1998   Directors   Stock
         Compensation  Plan ("1998 DSCP") which are subject to forfeiture  under
         certain circumstances. Shares awarded under the MSBP, 1997 DSCP and the
         1998 DSCP vest equally over five year periods  beginning  July 9, 1997,
         April 17, 1998 and April 21, 1999, respectively.
(5)      Includes  options to purchase  6,083 shares of Common Stock pursuant to
         the Little Falls  Bancorp,  Inc. 1996 Stock Option Plan Options  ("1996
         Stock Option Plan") which are immediately exercisable within 60 days of
         the Voting Record Date.  See "Item 12.  Director and Executive  Officer
         Compensation - Director Compensation - Stock awards."
(6)      Excludes 241,979 unallocated shares of Common Stock held under the ESOP
         for  which  such  individual  serves  as one of  three  ESOP  trustees.
         Beneficial  ownership  is  disclaimed  with respect to such ESOP shares
         held in a fiduciary capacity.
(7)      Includes  4,190 shares held by Mr.  Barton's IRA,  4,894 shares held by
         the IRA of Mr.  Barton's wife and 118 shares held by Mr. Barton's wife,
         which Mr. Barton may be deemed to beneficially own.
(8)      Includes  14,000 shares held jointly with Mr.  Weite's wife,  with whom
         voting and  dispositive  power is shared,  and 3,000 shares held by Mr.
         Weite's IRA and 2,500 shares held by the IRA of Mr. Weite's wife, which
         Mr. Weite may be deemed to  beneficially  own.  Does not include  6,000
         shares owned by DOB&K, LLC, a partnership between Mr. Weite's children,
         of which Mr. Weite disclaims beneficial ownership.
(9)      Includes  options to purchase 12,167 shares of Common Stock pursuant to
         the Little Falls  Bancorp,  Inc. 1996 Stock Option Plan Options  ("1996
         Stock Option Plan") which are immediately exercisable within 60 days of
         the Voting Record Date.  See "Item 12.  Director and Executive  Officer
         Compensation - Director Compensation - Stock Awards."
(10)     Includes 15,000 shares held jointly with Mr.  Pullara's wife, with whom
         voting and dispositive  power is shared.  Includes  options to purchase
         12,167  shares of Common  Stock  pursuant to the 1996 Stock Option Plan
         which are immediately  exercisable  within 60 days of the Voting Record
         Date. Also includes 18,250 and 3,500 shares of restricted stock awarded
         pursuant to the MSBP,  1997 DSCP and 1998 DSCP, and awards vest equally
         over five year periods beginning July 9, 1997, April 17, 1998 and April
         21, 1999, respectively.
(11)     Includes 1,000 shares owned by Mr. Kuiken's wife,  which Mr. Kuiken may
         be deemed to beneficially own.
(12)     Includes 15,000 shares held in trust, which Mr. Parker may be deemed to
         beneficially  own, and 200 shares held jointly with Mr.  Parker's wife,
         with whom voting and dispositive power is shared.
(13)     Includes 7,390 shares held by Mr. Seugling's IRA and 110 shares held by
         Custom  Graphics & Design,  Inc.,  which Mr.  Seugling may be deemed to
         beneficially own.
(14)     Includes  4,265  allocated  shares of Common Stock held for  individual
         employee  participants under the ESOP.  Excludes  unallocated shares of
         Common stock held under the ESOP. See note (6).
(15)     Includes  options to purchase  63,548  shares of Common Stock which are
         immediately exercisable within 60 days of the Voting Record Date.
(16)     Excludes 241,979 unallocated shares of Common Stock held under the ESOP
         for which such  individual  serves as two of three  members of the ESOP
         Committee. Beneficial ownership is disclaimed with respect to such ESOP
         shares held in a fiduciary capacity.

         The following table sets forth the non-director  executive  officers of
the  Company,  their  name,  age,  the year they first  became an officer of the
Company or the Bank, and their current position with

                                       25

<PAGE>



the Company.  Executive  officers serve for a one-year term at the determination
of the Board of Directors.



                                       Year First 
                                      Appointed as           Position with
Name of Individual         Age(1)       Officer(2)        the Company or Bank
- ------------------         ------     ------------       ----------------------
Leonard G. Romaine           52           1967            President and Chief
                                                           Executive Officer
Richard A. Capone            49           1995            Vice President, Chief
                                                           Financial Officer
Anne Bracchitta              59           1997            Corporate Secretary

- ------------------------
(1)      As of December 31, 1998.
(2)      Refers  to the year the  individual  first  became  an  officer  of the
         Company or the Bank.

Biographical Information

         The business  experience of each director and executive  officer of the
Company is set forth below.  All persons have held their  present  positions for
five years unless otherwise stated.

         Directors
         ---------

         Raoul G. Barton was elected  Director of the Bank in 1970 and served as
Chairman  from 1982 to 1994.  Mr. Barton is a member of the Little Falls Masonic
Lodge.  In 1990, Mr. Barton retired as owner of Barton Jewelers which he founded
in 1949.

         George Kuiken has served as Director of the Bank since 1954. Mr. Kuiken
retired as President of New Jersey Rental Equipment, Inc.

         Norman A. Parker has served as a Director  since 1953.  Mr.  Parker was
Chairman  of the Board of the Bank from 1973 to 1981 and  President  of the Bank
from 1965 to 1977. Mr. Parker is a retired funeral director.  Mr. Parker is also
past  President  of the  Passaic  County  Funeral  Directors  Association,  past
President and charter member of the Passaic  Valley Rotary Club,  past member of
the Passaic  Valley School Board,  Elder of the First Reformed  Church,  charter
member of the Little  Falls  Parking  Authority,  charter  member of the Mayor's
Committee for Senior Citizens and member of the Little Falls Masonic Lodge.

         John P.  Pullara  was with the Bank from  March  1955,  serving  as its
President  from 1977 until his  retirement on October 5, 1997.  Mr.  Pullara was
elected  Director of the Bank in June of 1995.  Mr. Pullara is also Director and
Treasurer of the Passaic County Historical Society, Director of the Garden State
Concert Band, Treasurer of the Little Falls Historical Society,  Chairman of the
Little  Falls  Parking  Authority  and a member  of the  Little  Falls  Business
Association.

         Edward J.  Seugling has served as a Director of the Bank since 1970 and
became the Vice  Chairman of the Board of Directors in 1994.  Mr.  Seugling is a
retired  teacher at Passaic  Valley High School and the sole owner of the Little
Falls  Journal.  He is a member of the Little Falls  Business  Association,  the
Little Falls Masonic Lodge,  the Little Falls  Historical  Society,  and the New
Jersey  Education  Association.  He is a member of the First Reformed  Church of
Little  Falls,  and he has served as an elder and  deacon of the First  Reformed
Church. He was formerly Chairman of the Little Falls Rent Leveling Board and was
an associate member of the Little Falls Main Street Development Corp.


                                       26

<PAGE>


         Albert J. Weite has served as Chairman of the Board of Directors of the
Bank  since  1994 and as a  Director  since  1976.  Mr.  Weite is a real  estate
investor.

         Executive Officers who are not Directors
         ----------------------------------------

         Leonard G. Romaine has been  employed by the Bank since 1967. He served
as  Treasurer  and  Secretary  of the  Company  and as  Senior  Vice  President,
Secretary and Treasurer of the Bank until he was appointed President of the Bank
and Company on October 6, 1997.  Mr.  Romaine is a member of the Passaic  County
Attorney Ethics Committee.

         Richard A. Capone  became  employed by the Bank and Company in November
1995 as Chief  Financial  Officer.  Prior to that,  Mr. Capone was controller or
Treasurer at four different local financial institutions over the past 20 years.

         Anne  Bracchitta  has been  employed  by the Bank since  1980.  She was
appointed Corporate Secretary in 1997.


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

Director Compensation

         Directors  Fees.  For  fiscal  year 1998,  each  member of the Board of
Directors  received an attendance fee of $1,450 per regular  meeting.  Committee
members  received  an  additional  $725 per  Asset-Liability  Committee  meeting
attended. No Committee fees are paid to Board members who are employees. For the
year ended  December  31,  1998,  total fees paid by the Company and the Bank to
directors  were  $141,000.  Directors  are  also  provided  with  broad  medical
insurance coverage.

         Directors  Retirement and Consultation Plan. The Bank's Board adopted a
Directors'  Consultation and Retirement Plan (the "Consultation Plan") on May 9,
1995.  Such  Consultation  Plan  provides   retirement  benefits  to  directors.
Management  believes the Consultation Plan will help to insure that the Bank has
the continued services of these persons as directors to assist in the conduct of
the Bank's  business  affairs  in the  future.  A  director  who has served as a
director for at least twenty years shall be a  participant  in the  Consultation
Plan. A consulting director shall be paid a monthly retirement benefit under the
Consultation  Plan  equal to half of the  director  fee in effect at the time of
such  retirement  until the month  following the date of death of the consulting
director.  At the expiration of the period for which the participant is entitled
to benefits,  his status as a  consulting  director  shall  cease.  All benefits
payable under the plan will be paid by the Bank from current  assets.  There are
no tax  consequences  to either  the  director  or the Bank  prior to payment of
benefits.  Upon receipt of payment of  benefits,  the  director  will  recognize
taxable ordinary income in the amount of such payment received and the Bank will
be entitled to recognize a tax-deductible compensation expense. In addition, the
Bank has a policy of continuing medical benefits for its retired directors.  For
the year ended  December 31, 1998, no benefits were paid under the  Consultation
Plan and  approximately  $45,000 was accrued as an expense for the  Consultation
Plan and the continuation of such medical benefits.

         Stock Awards. On July 9, 1996, the stockholders of the Company approved
the Little Falls  Bancorp 1996 Stock Option  ("1996 Stock Option  Plan") and the
Little Falls Bank Management Stock Bonus Plan ("MSBP"). Pursuant to the terms of
the 1996 Stock Option Plan, each non-employee  director received, on the date of
stockholder  approval  options to purchase 15,208 shares of Common Stock.  Under
the MSBP, the same  non-employee  directors  received 6,083 shares of restricted
stock on the date

                                       27

<PAGE>



of stockholder  approval.  The options granted to these  non-employee  directors
become  first  exercisable  at a rate of 20% one year from the date of grant and
20%  annually  thereafter.   Restricted  stock  granted  to  these  non-employee
directors  will vest 20% one year from the date  awarded and an  additional  20%
annually,  thereafter.  In April 1997,  the Company  adopted the 1997  Directors
Stock  Compensation  Plan  authorizing  the  granting of up to 24,500  shares of
Common  Stock  in the  aggregate  (representing  less  than 1% of  total  shares
outstanding  at such time).  Each  non-employee  director  (seven  persons)  was
awarded  3,500  shares of Common  Stock which shall vest over a five year period
beginning  April 17, 1997. In April 1998, the Company adopted the 1998 Directors
Stock  Compensation  Plan  authorizing  the  granting of up to 24,500  shares of
Common  Stock  in the  aggregate  (representing  less  than 1% of  total  shares
outstanding at such time). During 1998, all 24,500 shares were granted under the
plan (3,500 shares to each non-employee director).

Executive Compensation

 Summary  Compensation  Table.  The following table sets forth the  compensation
paid to the chief  executive  officer  during the fiscal year ended December 31,
1998. All compensation paid to directors,  officers and employees is paid by the
Bank.  Except  as  listed  below,  no  other  executive  officer  received  cash
compensation  in excess of $100,000  during the fiscal year ended  December  31,
1998.

<TABLE>
<CAPTION>

                                                                           
                                                                               Long Term Compensation         
                                   Annual Compensation(1)                             Awards                                 
                       -------------------------------------------------  --------------------------------
                                                                                             Securities
                                                                            Restricted       Underlying             All
Name and                                                 Other Annual         Stock           Options/             Other
Principal Position      Year        Salary      Bonus    Compensation(2)      Awards           SARs(#)          Compensation(6)
- ------------------      ----        ------      -----    ------------         ------           -------          ------------   
<S>                    <C>       <C>         <C>           <C>             <C>              <C>                   <C>   
Leonard G. Romaine,     1998      $125,400    $ 9,000       $17,400
President(3)            1997      $115,000    $15,000       $20,200              --            3,000(3)             42,660
                        1996      $ 89,420    $ 7,750       $15,000          $129,274(4)      30,417(5)             30,176

</TABLE>

- ------------------------
(1)      All compensation set forth above was paid by the Bank.
(2)      Consists of Board of Director's  fees. For fiscal year 1998, there were
         no (a)  perquisites  over the  lesser  of  $50,000  or 10% of the named
         executive officer's total salary and bonuses for the year; (b) payments
         of above-market  preferential  earnings on deferred  compensation;  (c)
         payments of earnings with respect to long term incentive plans prior to
         settlement  or  maturity:  (d)  tax  payment  reimbursements;   or  (e)
         preferential discounts on stock.
(3)      Options  vest  equally  over a five year period  beginning  December 9,
         1998.
(4)      Based upon 12,167  shares of restricted  stock granted  pursuant to the
         MSBP (fair market value on date of grant of $10.625).  Restricted stock
         vest equally over a five year period beginning July 9, 1997.  Dividends
         are paid on the  restricted  stock and are  accrued and held in arrears
         until the restricted stock for which dividends were paid become vested.
(5)      Options vest equally over a five year period beginning July 9, 1997.
(6)      Includes 1,472 and 2,133 shares of stock held by the ESOP and allocated
         to Mr. Romaine's account for 1996 and 1997, respectively.  Based on the
         closing  price of the Common  Stock  ($20.00 per share) at December 31,
         1998. As of the date of this proxy  statement,  shares had not yet been
         allocated for fiscal 1998.

         Employment  Agreement.  The Bank is a party to an employment  agreement
with President and Chief Executive  Officer  Leonard G. Romaine.  The employment
agreement  is for a term of three  years.  Under the  agreement,  Mr.  Romaine's
employment  is  terminable  by the Bank  for  "just  cause"  as  defined  in the
agreement.  If the Bank  terminates Mr. Romaine  without just cause,  he will be
entitled to a continuation  of his salary from the date of  termination  through
the remaining term of the agreement.  The agreement contains a provision stating
that in the event of  termination  of  employment or diminution of employment in
connection  with,  or within one year after,  any change in control of the Bank,
Mr.  Romaine  will be paid in a lump sum an amount  equal to 2.99 times his five
year  average  cash  compensation.  Had a change in control  been deemed to have
occurred at completion of the last fiscal

                                       28

<PAGE>



year,   Mr.  Romaine  would  have  been  entitled  to  a  lump  sum  payment  of
approximately  $388,000.  The payment  that would be made would be an expense to
the Bank, thereby reducing net income and the Bank's capital by that amount. The
agreement is reviewed annually by the Board of Directors and may be extended for
additional  one-year  periods upon a determination of the Board and satisfactory
job performance within the Board's sole discretion.

         The Bank also  entered into similar  employment  agreements  with eight
officers  of the  Bank,  with  terms of three,  two and one years and  severance
protection  upon  a  termination  of  employment  or  diminution  of  employment
following a change in control with such payment  equalling between one and three
times the current  annual  compensation  of such  individuals.  Upon a change in
control, payment to all executive officers as a group (seven persons), excluding
Mr. Romaine,  as of December 31, 1998,  would have equalled  approximately  $1.0
million.

Other Compensation

         Employee  Stock  Ownership  Plan.  The Bank  maintains  an ESOP for the
exclusive  benefit  of  participating  employees.  Participating  employees  are
employees who have completed one year of service with the Bank or its subsidiary
and have attained the age 21.

         The ESOP be  funded  by  contributions  made by the Bank in cash or the
Common  Stock.  Benefits  may be paid either in shares of the Common Stock or in
cash. The ESOP borrowed funds with which to acquire 243,340 shares of the Common
Stock  issued in the  Conversion,  representing  8.0% of the  Common  Stock then
outstanding.  The loan is secured by the shares  purchased  and earnings of ESOP
assets.  Shares  purchased  with such loan  proceeds  will be held in a suspense
account for allocation  among  participants as the loan is repaid.  This loan is
expected to be fully repaid in approximately 15 years. For the 1998 fiscal year,
the Bank recognized an expense of $299,000 regarding the ESOP.

         1996 Stock Option Plan. The Company's Board of Directors adopted a 1996
Stock Option Plan,  which was approved by the Company's  stockholders on July 9,
1996. Pursuant to the 1996 Stock Option Plan, a number of shares equal to 10% of
the Common Stock issued in the Company's initial public offering (304,175 shares
of Common  Stock) were  reserved for  issuance by the Company  upon  exercise of
stock  options to be granted to officers,  directors,  and key  employees of the
Company (or any present of future parent or  subsidiary  of the  Company),  from
time to time under the 1996 Stock  Option  Plan.  The  purpose of the 1996 Stock
Option Plan is to provide additional  incentive to certain officers,  directors,
and key  employees by  facilitating  their  purchase of a stock  interest in the
Company.  The 1996  Stock  Option  Plan  became  effective  on July 9,  1996 and
provides  for a term of ten years,  after  which no awards  may be made,  unless
earlier  terminated by the Board of Directors  pursuant to the terms of the 1996
Stock Option Plan.

         An initial  grant of stock options under the 1996 Stock Option Plan was
made to officers,  directors,  and key employees  upon the Company's  receipt of
stockholder  approval  on July 9,  1996,  and the option  exercise  price is the
closing  price of the  Common  Stock on the date of  stockholder  approval.  The
initial  grant of stock  options  were the only  options  granted  to  officers,
directors,  and key employees during the fiscal year ended December 31, 1996. In
December 1997,  certain  officers and key employees were granted an aggregate of
16,000 additional  options under the 1996 Stock Option Plan. The option exercise
price is the  closing  price of the  Company's  Common  Stock on the date of the
grant. No options were granted to officers,  directors and key employees  during
the fiscal year ended  December  31, 1998.  As of the Record Date,  15,208 stock
options have been exercised pursuant to the 1996 Stock Option Plan.



                                       29

<PAGE>

<TABLE>
<CAPTION>

         AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FY-END
                                OPTION/SAR VALUES
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                           Number of Securities
                                                                          Underlying Unexercised            Value of Unexercised
                                   Shares                                      Options/SARs              in-the-Money Options/SARs
                                Acquired on             Value               at Fiscal Year-End               at Fiscal Year-End
                                  Exercise            Realized                      (#)                             ($)
           Name                     (#)                  ($)             Exercisable/Unexercisable      Exercisable/Unexercisable(1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>                <C>                  <C>                              <C>    
Leonard G. Romaine                    0                  $0                   12,767/20,650                     114,066/171,094

</TABLE>


(1)      Based on an exercise price of $10.625 for options granted in the fiscal
         year ended  December  31, 1996,  and $20.00 for options  granted in the
         fiscal year ended December 31, 1996 and the closing price of the Common
         Stock on December 31, 1998 of $20.00.

         Management  Stock Bonus Plan.  The board of  directors  of the Bank has
adopted the MSBP as a method of providing directors,  executive officers and key
employees  of the Bank with a  proprietary  interest  in the Company in a manner
designed to encourage  such persons to remain in the  employment or service with
the Bank.  Awards under the MSBP were made in  recognition of prior and expected
future  services  to the Bank to those  directors,  executive  officers  and key
employees of the Bank responsible for  implementation of the policies adopted by
the board of directors of the Bank, the profitable operation of the Bank, and as
a means of  providing a further  retention  incentive  and direct  link  between
compensation and the  profitability of the Bank. Awards under the MSBP vest at a
rate of 20% per year beginning on the anniversary  date of the date of grant. An
initial grant of 82,732 shares of restricted stock was made on July 9, 1997, the
date of stockholder  approval of the MSBP. No awards were granted under the MSBP
in 1998.

         Defined  Benefit  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 fund
pension  costs  accrued.  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.

         All full-time  employees of the Bank are eligible to participate  after
one year of service and  attainment  of age 21. A  qualifying  employee  becomes
fully vested in the Pension Plan upon  completion  of five years service or when
the normal  retirement  age of 65 is  attained.  The Pension Plan is intended to
comply with the Employee  Retirement  Income  Security  Act of 1974,  as amended
("ERISA").

         The Pension Plan  provides for monthly  payments to each  participating
employee  at normal  retirement  age.  The annual  allowance  payable  under the
Pension Plan is equal to 25% of an  employee's  average  monthly  salary,  up to
$650,  plus 40% of average  monthly  salary in excess of $650,  reduced for less
than 25 years of service,  plus 1/4 of 1% of average  monthly salary times years
of service.  If benefits are paid prior to age 65, the benefit specified will be
reduced  by 1/15 for each of the first  five years and 1/30 for each of the next
five  years  and  reduced  actuarially  for each  additional  year by which  the
starting  date of such  benefit  precedes  age 65.  There is a  minimum  monthly
benefit  equal to 2% of monthly  salary,  times years of service up to 10 years.
The Pension Plan also provides for payments in the event of disability or death.
At December 31, 1998,  Mr.  Romaine had 29 years of credited  service  under the
Pension  Plan.  The Bank had a pension  expense of $244,000  for the fiscal year
1998. At December 31, 1998, the Pension Plan had projected  benefit  obligations
greater than plan assets of approximately $1.2 million.


                                       30

<PAGE>



         The following table shows the estimated  annual benefits  payable under
the Pension Plan in calendar year 1998 based on the respective  employee's years
of benefit service and applicable average annual salary, as calculated under the
Pension  Plan.  Benefits  under the  Pension  Plan are not subject to offset for
Social Security benefits. 


                                          Years of Benefit Service
                                          ------------------------
                                 15         20        25        30        35
                                 --         --        --        --        --
                               
$ 20,000..................   $  4,848   $  6,464   $  8,080  $  8,330  $  8,680
  40,000..................     10,398     13,864     17,330    17,830    18,330
  60,000..................     15,948     21,264     26,580    27,330    28,080
  80,000..................     21,498     28,664     35,830    36,830    37,830
 100,000..................     27,048     36,064     45,080    46,330    47,580
 120,000..................     32,598     43,464     54,330    55,830    57,330
 150,000..................     40,823     54,564     68,205    70,080    71,955


         Report of the Compensation Committee on Executive Compensation

         The Bank Compensation  Committee meets annually to review  compensation
paid to the chief executive  officer.  The Committee  reviews various  published
surveys  of  compensation  paid  to  employees  performing  similar  duties  for
depository institutions and their holding companies,  with a particular focus on
the level of  compensation  paid by comparable  stockholder  institutions in and
around the Bank's  market  area,  including  institutions  with total  assets of
between  $100  million  and  $300  million.  Although  the  Committee  does  not
specifically  set  compensation  levels for executive  officers based on whether
particular  financial  goals have been achieved by the Bank,  the Committee does
consider the overall profitability of the Bank when making these decisions.

         During the year ended December 31, 1998, Leonard G. Romaine,  President
received an increase in his base salary from $115,000 to $125,400. The Committee
will consider the annual compensation paid to the presidents and chief executive
officers of publicly owned financial  institutions  nationally,  in the State of
New Jersey and  surrounding  Northeastern  states  with  assets of between  $100
million and $500 million and the individual job  performance of such  individual
in  consideration  of its  specific  salary  increase  decision  with respect to
compensation  to be paid to the  president and chief  executive  officers in the
future.

         Compensation Committee:

               Albert J. Weite
               Edward J. Seugling
               Raoul G. Barton

         Compensation Committee Interlocks and Insider Participation

         The  Compensation  Committee of the Bank during the year ended December
31, 1998 consisted of Directors Weite,  Barton and Seugling,  all members of the
Board of  Directors  of the  Company.  Romaine was a member of the  Compensation
Committee  during fiscal 1998 but did not  participate in matters  involving his
personal compensation.


                                       31

<PAGE>



Performance Graph

         Set forth below is a stock  performance  graph comparing the cumulative
total  shareholder  return on the  Common  Stock with (a) the  cumulative  total
stockholder  return on stocks  included in the Nasdaq Stock Market index and (b)
the cumulative  total  stockholder  return on stocks included in the Nasdaq Bank
index,  as prepared for Nasdaq by the Center for Research in  Securities  Prices
("CRSP") at the University of Chicago.  All three investment  comparisons assume
the  investment  of $100 as of the close of January 5, 1996 (the closing date of
initial issuance of the Common Stock). All of these cumulative total returns are
computed assuming the reinvestment of dividends. In the graph below, the periods
compared were January 5, 1996 and the Company's  fiscal years ending of December
31, 1996, 1997 and 1998.

         There can be no assurance that the Company's  future stock  performance
will be the same or similar to the  historical  stock  performance  shown in the
graph below.  The Company neither makes nor endorses any predictions as to stock
performance.


[GRAPHIC OMITTED]

==========================================================================
                                 1/5/96    12/31/96   12/31/97   12/31/98
- --------------------------------------------------------------------------
CRSP Nasdaq U.S. Index             $100      $126        $161       $227
- --------------------------------------------------------------------------
CRSP Nasdaq Bank Index             $100      $134        $224       $222
- --------------------------------------------------------------------------
Little Falls Bancorp, Inc.         $100      $113        $184       $181
==========================================================================


                                       32

<PAGE>



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

(a)      Security Ownership of Certain Beneficial Owners.

         Persons  and  groups  owning in excess  of 5% of the  Common  Stock are
required  to file  certain  reports  regarding  such  ownership  pursuant to the
Securities  Exchange Act of 1934,  as amended (the "1934  Act").  The  following
table sets forth, as of the March 22, 1999,  persons or groups who own more than
5% of the Common Stock and the ownership of all executive officers and directors
of the Company as a group.  The  information  provided  is based upon  documents
supplied to the Company by the persons  providing such  information  pursuant to
the 1934 Act. The Company does not verify this information.  Other than as noted
below,  management  knows of no  person  or group  that owns more than 5% of the
outstanding shares of Common Stock at the Voting Record Date.


                                                            Percent of Shares of
Name and Address                    Amount and Nature of       Common Stock
of Beneficial Owner                 Beneficial Ownership        Outstanding
- -------------------                 --------------------        -----------

First Manhattan Co.
437 Madison Avenue
New York, NY  10022                         198,000(1)             7.99%

Wellington Management Co. LLP
75 State Street
Boston, MA  02109                           126,100(2)             5.09%

Little Falls Bank
Employee Stock Ownership Plan
86 Main Street
Little Falls, NJ  07424                     241,979(3)             9.77%

John Hancock Advisors, Inc.
Post Office Box 111
Boston, MA  02117                           225,000(4)             9.49%

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

(1)      Information  provided is based on a Schedule  13G/A dated  February 11,
         1999.
(2)      Information  provided is based on a Schedule  13G/A  dated  February 8,
         1999 filed by Wellington Management Co. LLP.
(3)      The ESOP  purchased  such  shares  for the  exclusive  benefit  of plan
         participants  with funds  borrowed  from the Company.  These shares are
         held  in  a  suspense   account  and  will  be  allocated   among  ESOP
         participants  annually on the basis of compensation as the ESOP debt is
         repaid. The Board of Directors has appointed a committee  consisting of
         John P. Pullara,  Leonard G. Romaine and Della Talerico to serve as the
         ESOP administrative  committee ("ESOP Committee") and Directors Barton,
         Parker and Seugling to serve as the ESOP  trustees  ("ESOP  Trustees").
         The ESOP Committee or the Board  instructs the ESOP Trustees  regarding
         investment of ESOP plan assets.  The ESOP Trustees must vote all shares
         allocated  to  participant  accounts  under  the  ESOP as  directed  by
         participants.  Unallocated shares and shares for which no timely voting
         direction is received will be voted by the ESOP Trustees as directed by
         the ESOP  Committee.  As of March  11,  1999,  33,927  shares  had been
         allocated under the ESOP to participant accounts.
(4)      Information  provided is based on a Schedule  13G/A  dated  January 13,
         1999. JHA has direct  beneficial  ownership of 225,000 shares of common
         stock. Through separate Advisory Agreements, JHA has sole power to vote
         120,000  shares for the John Hancock  Regional Fund and 105,000  shares
         for the John Hancock and Thrift Opportunity Fund.


                                       33

<PAGE>



(b)      Security Ownership of Management.

         Included under Item 10 of this report.

(c)      Changes in Control.

         On January 26, 1999,  the Registrant  entered into a definitive  merger
agreement that will result in the  acquisition of the Registrant by HUBCO,  Inc.
This  acquisition  is expected to occur during the third fiscal  quarters of the
Registrant's  1999 fiscal  year.  The  Registrant  has  executed a stock  option
agreement with HUBCO,  Inc. that provides  HUBCO,  Inc. with options that may be
exercised for  approximately  19.9% of the common stock of the  Registrant at an
exercise price of $19.25 per share in the event the planned acquisition does not
occur. The planned acquisition is subject to numerous conditions.


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

         No directors,  executive officers,  or immediate family members of such
individuals  were  engaged  in  transactions  with  the  Bank or any  subsidiary
involving   more  than  $60,000   during  the  year  ended  December  31,  1998.
Furthermore,  the Bank had no "interlocking"  relationships  existing during the
year ended  December 31, 1998 in which (i) any executive  officer is a member of
the  Board of  Directors/Trustees  of  another  entity,  one of whose  executive
officers  is a member  of the  Bank's  Board  of  Directors,  or where  (ii) any
executive  officer is a member of the compensation  committee of another entity,
one of whose executive officers is a member of the Bank's Board of Directors.

         The Bank,  like many financial  institutions,  has followed a policy of
granting various types of loans to officers, directors, and employees. All loans
to executive  officers and  directors of the Bank have been made in the ordinary
course of business and on substantially the same terms and conditions, including
interest rates and  collateral,  as those  prevailing at the time for comparable
transactions  with the Bank's other customers,  and do not involve more than the
normal risk of  collectibility  nor present other unfavorable  features.  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.  All loans by the Bank to its directors  and  executive  officers are
subject  to OTS  regulations  restricting  loans  and  other  transactions  with
affiliated persons of the Bank. Loans to executive officers and directors of the
Bank, the Company and their  affiliates  amounted to  approximately  $684,000 or
2.19% of the Bank's retained earnings at December 31, 1998.


                                       34

<PAGE>



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

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

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

                                                                           PAGE
                                                                           ----

Independent Auditors' Report.........................................        18
Consolidated Statements of Financial Condition as of
  December 31, 1998 and 1997.........................................        19
Consolidated Statements of Income for the Years Ended
  December 31, 1998, 1997 and 1996...................................        20
Consolidated Statements of Comprehensive Income
  for the Years Ended December 31, 1998, 1997 and 1996...............        21
Consolidated Statements of Changes in Stockholders' Equity
  for the Years Ended December 31, 1998, 1997 and 1996...............     22-23
Consolidated Statements of Cash Flows for the Years Ended
  December 31, 1998, 1997 and 1996...................................     24-25
Notes to Consolidated Financial Statements...........................     26-58


         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 Eight Employees of the Bank***
         10.6   1996 Management Stock Bonus Plan***
         10.7   1996 Stock Option Plan***
         10.8   1997 Directors Stock Compensation Plan
         10.9   1998 Directors Stock Compensation Plan
         10.10  Directors Retirement and Consultation Plan
         13.0   1998 Annual Report to Stockholders
         21.0   Subsidiary of  the  Registrant (See Item 1 - Business-Subsidiary
                Activities)
         23.0   Consent of Accountants
         27.0   Financial Data Schedule****

                                       35

<PAGE>




                (b)   Reports on Form 8-K.

                On November 12, 1998  the  Registrant  filed a Current Report on
                Form 8-K  (Items 5 and 7),  announcing  the  termination of  the
                Agreement  of  Merger  between   the  Registrant  and   Skylands
                Community Bank.

- ------------------------
*        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).

***      Incorporated  by  reference  into this  document  from the  Exhibits to
         Registrant's Annual Report on Form 10-K for the year ended December 31,
         1996 (File No. 0-27010).

****     In electronic filing only.


                                       36

<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 19, 1999                 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/ Albert J. Weite                By:  /s/ Richard A. Capone  
      ---------------------------------       ----------------------------------
      Albert J. Weite                         Richard A. Capone
      Chairman of the Board                   Chief Financial Officer
      and Director                            (Principal Financial and
                                               Accounting Officer)
Date: March 19, 1999                     Date: March 19, 1999


By:   /s/ Edward J. Seugling             By:   
      ---------------------------------       ----------------------------------
      Edward J. Seugling                      John P. Pullara
      Vice Chairman of the Board              Director
      and Director                            

Date: March 19, 1999                     Date: __________ ___, 1999


By:   /s/ George Kuiken                  By:   /s/ Norman A. Parker 
      ---------------------------------        ---------------------------------
      George Kuiken                            Norman A. Parker
      Director                                 Director

Date: March 19, 1999                     Date: March 19, 1999


By:   ---------------------------------
      Raoul G. Barton
      Director

Date: __________ ___, 1999



<PAGE>


                           Little Falls Bancorp, Inc.
                     1997 Directors Stock Compensation Plan

                                    Article I
                                    ---------

                            ESTABLISHMENT OF THE PLAN

         1.01 Little Falls Bancorp, Inc. ("Company") hereby establishes the 1997
Directors  Stock  Compensation  Plan (the "Plan") upon the terms and  conditions
hereinafter stated.

                                   Article II
                                   ----------

                               PURPOSE OF THE PLAN

         2.01 The  purpose of the Plan is to reward and to retain  personnel  of
experience  and ability as members of the Board of  Directors  of the Company by
providing  such members of the Board with an additional  equity  interest in the
Company as compensation for their future professional  contributions and service
to the Company and its subsidiaries.

                                   Article III
                                   -----------

                                   DEFINITIONS

         The following  words and phrases when used in this Plan with an initial
capital letter,  unless the context clearly indicates otherwise,  shall have the
meaning as set forth below.  Wherever  appropriate,  the masculine pronoun shall
include the feminine pronoun and the singular shall include the plural.

         3.01  "Beneficiary"  means the  person  or  persons  designated  by the
Participant to receive any benefits  payable under the Plan in the event of such
Participant's  death.  Such person or persons  shall be designated in writing on
forms provided for this purpose by the Committee and may be changed from time to
time by similar  written  notice to the  Committee.  In the absence of a written
designation,  the Beneficiary  shall be the  Participant's  surviving spouse, if
any, or if none, the Participant's estate.

         3.02  "Board"  means  the Board of  Directors  of the  Company,  or any
successor corporation thereto.

         3.03  "Cause"  means the  personal  dishonesty,  incompetence,  willful
misconduct,  breach of fiduciary duty involving  personal  profits,  intentional
failure to perform stated duties,  willful violation of a material  provision of
any law, rule or regulation (other than traffic violations and similar offense),
or a material  violation of a final  cease-and-desist  order or any other action
which  results  in  a  substantial   financial   loss  to  the  Company  or  its
Subsidiaries.

         3.04 "Change in Control" shall mean: (i) the sale of all, or a material
portion,  of the assets of the Company or its  Subsidiaries;  (ii) the merger or
recapitalization of the Company whereby the Company is not the surviving entity;
(iii) a change in control of the Company as otherwise  defined or  determined by
the Office of Thrift  Supervision  ("OTS") or regulations  promulgated by it; or
(iv) the  acquisition,  directly  or  indirectly,  of the  beneficial  ownership
(within the meaning of that term as it is used in Section  13(d) of the 1934 Act
and the rules and  regulations  promulgated  thereunder) of twenty-five  percent
(25%) or more of the outstanding voting securities of the Company by any person,

                                        1

<PAGE>

trust,  entity or group.  This  limitation  shall not apply to the  purchase  of
shares of up to 25% of any class of securities of the Company by a tax-qualified
employee stock benefit plan sponsored by the Company or its  subsidiaries  which
is  exempt  from  the   approval   requirements,   set  forth  under  12  C.F.R.
ss.574.3(c)(1)(vi)  as now in effect or as may  hereafter  be amended.  The term
"person"  refers  to  an  individual  or  a  corporation,   partnership,  trust,
association, joint venture, pool, syndicate, sole proprietorship, unincorporated
organization  or any other form of entity not  specifically  listed herein.  The
decision of the  Committee as to whether a Change in Control has occurred  shall
be conclusive and binding.

         3.05  "Committee"  means  the  Board  of  Directors  as a whole  or the
Executive  Committee appointed by the Board from time to time, if such Executive
Committee shall exist.

         3.06 "Common  Stock" means shares of the common  stock,  $.10 par value
per share, of the Company or any successor thereto.

         3.07  "Company"  shall mean  Little  Falls  Bancorp,  Inc.,  the parent
corporation of the Company.

         3.08  "Director" means a member of the Board of the Company.

         3.09  "Director  Emeritus"  means  a  person  serving  as  an  director
emeritus,  advisory director,  consulting director, or other similar position as
may be appointed by the Board of Directors of the Company from time to time.

         3.10 "Disability" means any physical or mental impairment which renders
the  Participant  incapable of  continuing  in the service of the Company in his
current capacity as determined by the Committee.

         3.11  "Employee"  means any person who is  employed by the Company or a
Subsidiary.  "Non-  employee"  shall refer to an  individual  that is not in the
employ of the Company or its  subsidiaries  within the  meaning of the  Internal
Revenue Code of 1986, as amended.

         3.12 "Effective Date" shall mean the date of Board approval of the Plan
on April 17, 1997.

         3.14  "Participant"  means a Non-employee  Director who receives a Plan
Share Award under the Plan.

         3.15  "Plan   Shares"  means  shares  of  Common  Stock  awarded  to  a
Participant pursuant to the Plan.

         3.16  "Plan  Share  Award"  or  "Award"  means  a  right  granted  to a
Participant under this Plan to earn or to receive Plan Shares.

         3.17 "Plan Share Reserve"  means the shares of Common Stock  authorized
for issuance in accordance with the Plan.


                                        2

<PAGE>

         3.18  "Savings  Bank"  means  Little  Falls  Bank,  and  any  successor
corporation thereto.

         3.19     "Subsidiary" means the subsidiaries of the Company.

                                   Article IV
                                   ----------

                           ADMINISTRATION OF THE PLAN

         4.01  Role  of the  Committee.  The  Plan  shall  be  administered  and
interpreted by the Board of Directors of the Company or a Committee appointed by
said Board, which shall consist of not less than two Non-employee members of the
Board,  which  shall  have all of the powers  allocated  to it in this and other
sections of the Plan. All persons  designated as members of the Committee  shall
be  "Non-Employee  Directors"  within  the  meaning  of  Rule  16b-3  under  the
Securities Exchange Act of 1934, as amended ("1934 Act"). The interpretation and
construction by the Committee of any provisions of the Plan or of any Plan Share
Award granted  hereunder shall be final and binding.  The Committee shall act by
vote or written  consent of a majority  of its  members.  Subject to the express
provisions  and  limitations  of the Plan,  the  Committee may adopt such rules,
regulations  and  procedures  as it deems  appropriate  for the  conduct  of its
affairs.  The Committee  shall report its actions and decisions  with respect to
the Plan to the Board at appropriate  times,  but in no event less than one time
per calendar year.

         4.02 Role of the Board. The members of the Committee shall be appointed
or approved  by, and will serve at the  pleasure of the Board.  The Board may in
its  discretion  from time to time remove  members  from, or add members to, the
Committee.  The Board shall have all of the powers  allocated  to it in this and
other  sections of the Plan,  may take any action  under or with  respect to the
Plan which the Committee is authorized to take,  and may reverse or override any
action  taken or decision  made by the  Committee  under or with  respect to the
Plan,  provided,  however,  that the Board may not revoke  any Plan Share  Award
already made except as provided in Section 7.01(a) herein.

         4.03  Limitation on Liability.  No member of the Board or the Committee
shall be liable for any  determination  made in good  faith with  respect to the
Plan or any Plan Share Awards granted. If a member of the Board or the Committee
is a party or is  threatened  to be made a party to any  threatened,  pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative,  by any  reason  of  anything  done  or not  done  by him in such
capacity  under or with respect to the Plan,  the Company shall  indemnify  such
member  against  expenses  (including  attorney's  fees),  judgments,  fines and
amounts paid in  settlement  actually and  reasonably  incurred by him or her in
connection with such action, suit or proceeding if he or she acted in good faith
and in a manner he or she reasonably believed to be in the best interests of the
Company,  and  with  respect  to  any  criminal  action  or  proceeding,  had no
reasonable cause to believe his conduct was unlawful.

                                    Article V
                                    ---------

                               PLAN SHARE RESERVE

         5.01 Plan Share  Reserve.  The  Committee is authorized to deliver Plan
Share Awards  representing  up to 25,000  shares of Common Stock of the Company.
Such Awards may be from  authorized,  but unissued  shares,  treasury  shares or
shares purchased by the Company for such purposes.


                                       3

<PAGE>



         5.02 Effect of  Allocations,  Returns and  Forfeitures  Upon Plan Share
Reserves.  Upon the  allocation  of Plan  Share  Awards or the  decision  of the
Committee to return Plan Shares to the Company,  the Plan Share Reserve shall be
reduced by the number of Shares  subject to the Awards so allocated or returned.
Any Shares  subject to an Award which may not be earned because of forfeiture by
the Participant shall be added to the Plan Share Reserve.

                                   Article VI
                                   ----------

                            ELIGIBILITY; ALLOCATIONS

         6.01  Allocations.   As  of  the  Effective  Date  of  the  Plan,  each
Non-employee  Director of the Company  shall be granted a Plan Share Award under
the Plan consisting of 3,500 shares of Common Stock,  subjected to the terms and
conditions  specified   hereinafter.   Additionally,   the  Committee  may  make
additional  Plan Share  Awards under the Plan from time to time,  provided  that
such Awards in the agggregate do not exceed the limitations specified at Section
5.01.

         6.02  Terms of  Awards.  Such Plan  Share  Awards  shall be earned  and
non-forfeitable  at the rate of one-fifth as of the one-year  anniversary of the
Effective  Date and an  additional  one-fifth  following  each of the next  four
successive  years  during  such  periods of service  as a Director  or  Director
Emeritus.  Further,  such Plan Share Award shall be immediately  100% earned and
non-forfeitable  in the event of the death or  Disability  of such  Director  or
Director Emeritus, or upon a Change in Control of the Company. Subsequent to the
Effective  Date,  Plan Share Awards may be awarded to newly elected or appointed
Directors  of the  Company by the  Committee,  provided  that in no event  shall
Awards to any  individual  Non-employee  Director  exceed  20% of the  aggregate
authorized  Plan Share  Reserve.  All actions by the  Committee  shall be deemed
final, except to the extent that such actions are revoked by the Board.

         6.03  Form  of  Allocation.   As  promptly  as   practicable   after  a
determination is made that a Plan Share Award is to be made, the Committee shall
notify the Participant in writing of the grant of the Award,  the number of Plan
Shares covered by the Award, and the terms upon which the Plan Shares subject to
the  award  may be  earned.  The date on which  the  Committee  makes  its award
determination  or the date the  Committee so notifies the  Participant  shall be
considered  the date of grant of the Plan  Share  Awards  as  determined  by the
Committee.  The Committee shall maintain  records as to all grants of Plan Share
Awards under the Plan.

         6.04  Allocations  Not  Required.   Notwithstanding   anything  to  the
contrary,  no  Director  shall have any right or  entitlement  to receive a Plan
Share  Award  hereunder,  such  Awards  being  at the  total  discretion  of the
Committee and the Board.  The Committee may, with the approval of the Board (or,
if so directed by the Board)  return all Common Stock in the Plan Share  Reserve
to the Company at any time, and cease issuing Plan Share Awards.


                                        4

<PAGE>


                                   Article VII
                                   -----------

       FORFEITURES; DIVIDENDS; DISTRIBUTION OF PLAN SHARES; VOTING RIGHTS

         7.01     Forfeitures.

         (a) Revocation for Misconduct.  Notwithstanding  anything herein to the
contrary,  the  Board  may,  by  resolution,  immediately  revoke,  rescind  and
terminate any Plan Share Award,  or portion  thereof,  previously  awarded under
this Plan,  to the extent such Plan Shares have not been deemed  earned and non-
forfeitable  in the case of a Participant  who is discharged  from the employ or
service of the  Company,  Savings  Bank or a  Subsidiary  for  Cause,  or who is
discovered after termination of employment or service to have engaged in conduct
that would have justified  termination for Cause. A determination of Cause shall
be made by the Board within its sole discretion.

         (b) Exception for  Terminations  Due to Death or  Disability.  All Plan
Shares  subject to a Plan Share Award held by a  Participant  whose service with
the Company  shall  terminate due to death or  Disability,  shall be deemed 100%
earned and  nonforfeitable as of the Participant's last date of service with the
Company.

         (c)  Exception  for  Termination  after a Change in  Control.  All Plan
Shares subject to a Plan Share Award held by a Participant shall be deemed to be
immediately 100% earned and non- forfeitable in the event of a Change in Control
of the Company or Savings Bank.

         7.02 Payment of Dividends.  A holder of a Plan Share Award,  whether or
not  earned,  shall also be  entitled  to  receive  an amount  equal to any cash
dividends  declared and paid with respect to shares of Common Stock  represented
by such Plan Share Award  commencing  on the date the Plan  Shares are  awarded.
Such cash dividend amounts shall be paid directly to the Participant.

         7.03     Distribution of Plan Shares.

         (a)  Timing  of  Distributions:  General  Rule.  Plan  Shares  shall be
distributed to the Participant or his  Beneficiary,  as the case may be, as soon
as  practicable  after the date of grant of the Plan Share Award;  provided that
such Common  Stock  representing  such Plan Shares shall  contain a  restrictive
legend  detailing  the  applicable  limitations  of such shares with  respect to
transfer and forfeiture.

         (b) Form of  Distribution.  All Plan Shares,  together  with any shares
representing stock dividends,  shall be distributed in the form of Common Stock.
One share of Common Stock shall be given for each Plan Share earned.

         (c)  Regulatory  Exceptions.  No  Plan  Shares  shall  be  distributed,
however,  unless and until all of the  requirements  of all  applicable  law and
regulation shall have been fully complied with.

         7.04 Voting of Plan Shares. The Participant shall be entitled to direct
the  voting  of  all  Common  Stock  represented  by a  Plan  Share  Award  once
distributed.


                                        5

<PAGE>

                                  Article VIII
                                  ------------

                                  MISCELLANEOUS

         8.01  Adjustments  for Capital  Changes.  The aggregate  number of Plan
Shares  available for issuance  pursuant to the Plan Share Awards and the number
of  Shares  to which  any Plan  Share  Award  relates  shall be  proportionately
adjusted for any increase or decrease in the total number of outstanding  shares
of Common Stock issued  subsequent to the effective  date of the Plan  resulting
from any  split,  subdivision  or  consolidation  of the  Common  Stock or other
capital adjustment, change or exchange of the Common Stock, or other increase or
decrease in the number or kind of shares effected  without receipt or payment of
consideration by the Company.

         8.02  Amendment  and  Termination  of  the  Plan.  The  Board  may,  by
resolution, at any time, amend or terminate the Plan.


         8.03 Nontransferable. Plan Share Awards and rights to Plan Shares shall
not be  transferable  by a  Participant  prior to being  deemed  100% earned and
non-forfeitable, except in the event of death of the Participant.

         8.04 No  Employment  Rights.  Neither  the Plan nor any grant of a Plan
Share Award or Plan Shares  hereunder  nor any action taken by the  Committee or
the Board in connection with the Plan shall create any right,  either express or
implied,  on the part of any Participant to continue in the employ or service of
the Company, Savings Bank, or a Subsidiary thereof.

         8.05 Voting and Dividend Rights.  No Participant  shall have any voting
or dividend rights of a stockholder with respect to any Plan Shares covered by a
Plan Share Award prior to the time said Plan Shares are actually  distributed to
such Participant.

         8.06 Governing  Law. The Plan shall be governed by and construed  under
the laws of the State of New Jersey, except to the extent that Federal Law shall
be deemed applicable.

         8.07 Effective Date.  The Plan shall be effective as of April 17, 1997.

         8.08 Term of Plan.  This Plan shall  remain in effect until the earlier
of (i) termination by the Board,  (ii) the  distribution of all shares of Common
Stock  authorized  under  the Plan  Share  Award,  or  (iii)  10 years  from the
Effective  Date.  Termination of the Plan shall not effect any Plan Share Awards
previously granted,  and such Plan Share Awards shall remain valid and in effect
until they have been earned and paid, or by their terms expire or are forfeited.

         8.09  Non-Trust  Status of Plan. It is intended that benefits under the
Plan shall be awarded in the form of Common Stock of the  Company.  Prior to the
time of delivery of such Common Stock to a Participant, no assets of the Company
shall be deemed to constitute a trust hereunder.


                                        6


<PAGE>

                           Little Falls Bancorp, Inc.
                     1998 Directors Stock Compensation Plan

                                    Article I
                                    ---------

                            ESTABLISHMENT OF THE PLAN

         1.01 Little Falls Bancorp, Inc. ("Company") hereby establishes the 1998
Directors  Stock  Compensation  Plan (the "Plan") upon the terms and  conditions
hereinafter stated.

                                   Article II
                                   ----------

                               PURPOSE OF THE PLAN

         2.01 The  purpose of the Plan is to reward and to retain  personnel  of
experience  and ability as members of the Board of  Directors  of the Company by
providing  such members of the Board with an additional  equity  interest in the
Company as compensation for their future professional  contributions and service
to the Company and its subsidiaries.

                                   Article III
                                   -----------

                                   DEFINITIONS

         The following  words and phrases when used in this Plan with an initial
capital letter,  unless the context clearly indicates otherwise,  shall have the
meaning as set forth below.  Wherever  appropriate,  the masculine pronoun shall
include the feminine pronoun and the singular shall include the plural.

         3.01  "Beneficiary"  means the  person  or  persons  designated  by the
Participant to receive any benefits  payable under the Plan in the event of such
Participant's  death.  Such person or persons  shall be designated in writing on
forms provided for this purpose by the Committee and may be changed from time to
time by similar  written  notice to the  Committee.  In the absence of a written
designation,  the Beneficiary  shall be the  Participant's  surviving spouse, if
any, or if none, the Participant's estate.

         3.02  "Board"  means  the Board of  Directors  of the  Company,  or any
successor corporation thereto.

         3.03  "Cause"  means the  personal  dishonesty,  incompetence,  willful
misconduct,  breach of fiduciary duty involving  personal  profits,  intentional
failure to perform stated duties,  willful violation of a material  provision of
any law, rule or regulation (other than traffic violations and similar offense),
or a material  violation of a final  cease-and-desist  order or any other action
which  results  in  a  substantial   financial   loss  to  the  Company  or  its
Subsidiaries.

         3.04 "Change in Control" shall mean: (i) the sale of all, or a material
portion,  of the assets of the Company or its  Subsidiaries;  (ii) the merger or
recapitalization of the Company whereby the Company is not the surviving entity;
(iii) a change in control of the Company as otherwise  defined or  determined by
the Office of Thrift  Supervision  ("OTS") or regulations  promulgated by it; or
(iv) the  acquisition,  directly  or  indirectly,  of the  beneficial  ownership
(within the meaning of that term as it is used in Section  13(d) of the 1934 Act
and the rules and  regulations  promulgated  thereunder) of twenty-five  percent
(25%) or more of the outstanding voting securities of the Company by any person,

                                        1

<PAGE>



trust,  entity or group.  This  limitation  shall not apply to the  purchase  of
shares of up to 25% of any class of securities of the Company by a tax-qualified
employee stock benefit plan sponsored by the Company or its  subsidiaries  which
is  exempt  from  the   approval   requirements,   set  forth  under  12  C.F.R.
ss.574.3(c)(1)(vi)  as now in effect or as may  hereafter  be amended.  The term
"person"  refers  to  an  individual  or  a  corporation,   partnership,  trust,
association, joint venture, pool, syndicate, sole proprietorship, unincorporated
organization  or any other form of entity not  specifically  listed herein.  The
decision of the  Committee as to whether a Change in Control has occurred  shall
be conclusive and binding.

         3.05  "Committee"  means  the  Board  of  Directors  as a whole  or the
Executive  Committee appointed by the Board from time to time, if such Executive
Committee shall exist.

         3.06 "Common  Stock" means shares of the common  stock,  $.10 par value
per share, of the Company or any successor thereto.

         3.07  "Company"  shall mean  Little  Falls  Bancorp,  Inc.,  the parent
corporation of the Company.

         3.08  "Director" means a member of the Board of the Company.

         3.09  "Director  Emeritus"  means  a  person  serving  as  an  director
emeritus,  advisory director,  consulting director, or other similar position as
may be appointed by the Board of Directors of the Company from time to time.

         3.10 "Disability" means any physical or mental impairment which renders
the  Participant  incapable of  continuing  in the service of the Company in his
current capacity as determined by the Committee.

         3.11  "Employee"  means any person who is  employed by the Company or a
Subsidiary.  "Non-  employee"  shall refer to an  individual  that is not in the
employ of the Company or its  subsidiaries  within the  meaning of the  Internal
Revenue Code of 1986, as amended.

         3.12 "Effective Date" shall mean the date of Board approval of the Plan
on April 21, 1998.

         3.14  "Participant"  means a Non-employee  Director who receives a Plan
Share Award under the Plan.

         3.15  "Plan   Shares"  means  shares  of  Common  Stock  awarded  to  a
Participant pursuant to the Plan.

         3.16  "Plan  Share  Award"  or  "Award"  means  a  right  granted  to a
Participant under this Plan to earn or to receive Plan Shares.

         3.17  "Plan Share Reserve" means the shares of Common Stock  authorized
for issuance in accordance with the Plan.

         3.18  "Savings  Bank"  means  Little  Falls  Bank,  and  any  successor
corporation thereto.

         3.19  "Subsidiary" means the subsidiaries of the Company.


                                        2

<PAGE>



                                   Article IV
                                   ----------

                           ADMINISTRATION OF THE PLAN

         4.01  Role  of the  Committee.  The  Plan  shall  be  administered  and
interpreted by the Board of Directors of the Company or a Committee appointed by
said Board, which shall consist of not less than two Non-employee members of the
Board,  which  shall  have all of the powers  allocated  to it in this and other
sections of the Plan. All persons  designated as members of the Committee  shall
be  "Non-Employee  Directors"  within  the  meaning  of  Rule  16b-3  under  the
Securities Exchange Act of 1934, as amended ("1934 Act"). The interpretation and
construction by the Committee of any provisions of the Plan or of any Plan Share
Award granted  hereunder shall be final and binding.  The Committee shall act by
vote or written  consent of a majority  of its  members.  Subject to the express
provisions  and  limitations  of the Plan,  the  Committee may adopt such rules,
regulations  and  procedures  as it deems  appropriate  for the  conduct  of its
affairs.  The Committee  shall report its actions and decisions  with respect to
the Plan to the Board at appropriate  times,  but in no event less than one time
per calendar year.

         4.02 Role of the Board. The members of the Committee shall be appointed
or approved  by, and will serve at the  pleasure of the Board.  The Board may in
its  discretion  from time to time remove  members  from, or add members to, the
Committee.  The Board shall have all of the powers  allocated  to it in this and
other  sections of the Plan,  may take any action  under or with  respect to the
Plan which the Committee is authorized to take,  and may reverse or override any
action  taken or decision  made by the  Committee  under or with  respect to the
Plan,  provided,  however,  that the Board may not revoke  any Plan Share  Award
already made except as provided in Section 7.01(a) herein.

         4.03  Limitation on Liability.  No member of the Board or the Committee
shall be liable for any  determination  made in good  faith with  respect to the
Plan or any Plan Share Awards granted. If a member of the Board or the Committee
is a party or is  threatened  to be made a party to any  threatened,  pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative,  by any  reason  of  anything  done  or not  done  by him in such
capacity  under or with respect to the Plan,  the Company shall  indemnify  such
member  against  expenses  (including  attorney's  fees),  judgments,  fines and
amounts paid in  settlement  actually and  reasonably  incurred by him or her in
connection with such action, suit or proceeding if he or she acted in good faith
and in a manner he or she reasonably believed to be in the best interests of the
Company,  and  with  respect  to  any  criminal  action  or  proceeding,  had no
reasonable cause to believe his conduct was unlawful.

                                    Article V
                                    ---------

                               PLAN SHARE RESERVE

         5.01 Plan Share  Reserve.  The  Committee is authorized to deliver Plan
Share Awards  representing  up to 24,500  shares of Common Stock of the Company.
Such Awards may be from  authorized,  but unissued  shares,  treasury  shares or
shares purchased by the Company for such purposes.

         5.02 Effect of  Allocations,  Returns and  Forfeitures  Upon Plan Share
Reserves.  Upon the  allocation  of Plan  Share  Awards or the  decision  of the
Committee to return Plan Shares to the Company,  the Plan Share Reserve shall be
reduced by the number of Shares  subject to the Awards so allocated or returned.
Any Shares  subject to an Award which may not be earned because of forfeiture by
the Participant shall be added to the Plan Share Reserve.

                                       3

<PAGE>


                                   Article VI
                                   ----------

                            ELIGIBILITY; ALLOCATIONS

         6.01  Allocations.   As  of  the  Effective  Date  of  the  Plan,  each
Non-employee  Director of the Company  shall be granted a Plan Share Award under
the Plan consisting of 3,500 shares of Common Stock,  subjected to the terms and
conditions  specified   hereinafter.   Additionally,   the  Committee  may  make
additional  Plan Share  Awards under the Plan from time to time,  provided  that
such Awards in the agggregate do not exceed the limitations specified at Section
5.01.

         6.02  Terms of  Awards.  Such Plan  Share  Awards  shall be earned  and
non-forfeitable  at the rate of one-fifth as of the one-year  anniversary of the
Effective  Date and an  additional  one-fifth  following  each of the next  four
successive  years  during  such  periods of service  as a Director  or  Director
Emeritus.  Further,  such Plan Share Award shall be immediately  100% earned and
non-forfeitable  in the event of the death or  Disability  of such  Director  or
Director Emeritus, or upon a Change in Control of the Company. Subsequent to the
Effective  Date,  Plan Share Awards may be awarded to newly elected or appointed
Directors  of the  Company by the  Committee,  provided  that in no event  shall
Awards to any  individual  Non-employee  Director  exceed  20% of the  aggregate
authorized  Plan Share  Reserve.  All actions by the  Committee  shall be deemed
final, except to the extent that such actions are revoked by the Board.

         6.03  Form  of  Allocation.   As  promptly  as   practicable   after  a
determination is made that a Plan Share Award is to be made, the Committee shall
notify the Participant in writing of the grant of the Award,  the number of Plan
Shares covered by the Award, and the terms upon which the Plan Shares subject to
the  award  may be  earned.  The date on which  the  Committee  makes  its award
determination  or the date the  Committee so notifies the  Participant  shall be
considered  the date of grant of the Plan  Share  Awards  as  determined  by the
Committee.  The Committee shall maintain  records as to all grants of Plan Share
Awards under the Plan.

         6.04  Allocations  Not  Required.   Notwithstanding   anything  to  the
contrary,  no  Director  shall have any right or  entitlement  to receive a Plan
Share  Award  hereunder,  such  Awards  being  at the  total  discretion  of the
Committee and the Board.  The Committee may, with the approval of the Board (or,
if so directed by the Board)  return all Common Stock in the Plan Share  Reserve
to the Company at any time, and cease issuing Plan Share Awards.

                                   Article VII
                                   -----------

       FORFEITURES; DIVIDENDS; DISTRIBUTION OF PLAN SHARES; VOTING RIGHTS

         7.01     Forfeitures.

         (a) Revocation for Misconduct.  Notwithstanding  anything herein to the
contrary,  the  Board  may,  by  resolution,  immediately  revoke,  rescind  and
terminate any Plan Share Award,  or portion  thereof,  previously  awarded under
this Plan,  to the extent such Plan Shares have not been deemed  earned and non-
forfeitable  in the case of a Participant  who is discharged  from the employ or
service of the  Company,  Savings  Bank or a  Subsidiary  for  Cause,  or who is
discovered after termination of employment or service

                                        4

<PAGE>

to have engaged in conduct that would have  justified  termination  for Cause. A
determination of Cause shall be made by the Board within its sole discretion.

         (b) Exception for  Terminations  Due to Death or  Disability.  All Plan
Shares  subject to a Plan Share Award held by a  Participant  whose service with
the Company  shall  terminate due to death or  Disability,  shall be deemed 100%
earned and  nonforfeitable as of the Participant's last date of service with the
Company.

         (c)  Exception  for  Termination  after a Change in  Control.  All Plan
Shares subject to a Plan Share Award held by a Participant shall be deemed to be
immediately 100% earned and non- forfeitable in the event of a Change in Control
of the Company or Savings Bank.

         7.02 Payment of Dividends.  A holder of a Plan Share Award,  whether or
not  earned,  shall also be  entitled  to  receive  an amount  equal to any cash
dividends  declared and paid with respect to shares of Common Stock  represented
by such Plan Share Award  commencing  on the date the Plan  Shares are  awarded.
Such cash dividend  amounts shall be paid directly to the Participant  within 30
calendar days of the payment of the respective dividend on the Common Stock.

         7.03     Distribution of Plan Shares.

         (a)  Timing  of  Distributions:  General  Rule.  Plan  Shares  shall be
distributed to the Participant or his  Beneficiary,  as the case may be, as soon
as  practicable  after the date of grant of the Plan Share Award;  provided that
such Common  Stock  representing  such Plan Shares shall  contain a  restrictive
legend  detailing  the  applicable  limitations  of such shares with  respect to
transfer and forfeiture.

         (b) Form of  Distribution.  All Plan Shares,  together  with any shares
representing stock dividends,  shall be distributed in the form of Common Stock.
One share of Common Stock shall be given for each Plan Share earned.

         (c)  Regulatory  Exceptions.  No  Plan  Shares  shall  be  distributed,
however,  unless and until all of the  requirements  of all  applicable  law and
regulation shall have been fully complied with.

         7.04 Voting of Plan Shares. The Participant shall be entitled to direct
the voting of all Common Stock represented by a Plan Share Award once the Common
Stock is distributed to the Participant.


                                  Article VIII
                                  ------------

                                  MISCELLANEOUS

         8.01  Adjustments  for Capital  Changes.  The aggregate  number of Plan
Shares  available for issuance  pursuant to the Plan Share Awards and the number
of  Shares  to which  any Plan  Share  Award  relates  shall be  proportionately
adjusted for any increase or decrease in the total number of outstanding  shares
of Common Stock issued  subsequent to the effective  date of the Plan  resulting
from any  split,  subdivision  or  consolidation  of the  Common  Stock or other
capital adjustment, change or exchange of the Common Stock, or other increase or
decrease in the number or kind of shares effected  without receipt or payment of
consideration by the Company.

                                        5

<PAGE>


         8.02  Amendment  and  Termination  of  the  Plan.  The  Board  may,  by
resolution, at any time, amend or terminate the Plan.

         8.03 Nontransferable. Plan Share Awards and rights to Plan Shares shall
not be  transferable  by a  Participant  prior to being  deemed  100% earned and
non-forfeitable, except in the event of death of the Participant.

         8.04 No  Employment  Rights.  Neither  the Plan nor any grant of a Plan
Share Award or Plan Shares  hereunder  nor any action taken by the  Committee or
the Board in connection with the Plan shall create any right,  either express or
implied,  on the part of any Participant to continue in the employ or service of
the Company, Savings Bank, or a Subsidiary thereof.

         8.05 Voting Rights.  No  Participant  shall have any voting rights of a
stockholder  with respect to any Plan Shares covered by a Plan Share Award prior
to the time said Plan Shares are actually distributed to such Participant.

         8.06 Governing  Law. The Plan shall be governed by and construed  under
the laws of the State of New Jersey, except to the extent that Federal Law shall
be deemed applicable.

         8.07 Effective Date.  The Plan shall be effective as of April 21, 1998.

         8.08 Term of Plan.  This Plan shall  remain in effect until the earlier
of (i) termination by the Board,  (ii) the  distribution of all shares of Common
Stock  authorized  under  the Plan  Share  Award,  or  (iii)  10 years  from the
Effective  Date.  Termination of the Plan shall not effect any Plan Share Awards
previously granted,  and such Plan Share Awards shall remain valid and in effect
until they have been earned and paid, or by their terms expire or are forfeited.

         8.09  Non-Trust  Status of Plan. It is intended that benefits under the
Plan shall be awarded in the form of Common Stock of the  Company.  Prior to the
time of delivery of such Common Stock to a Participant, no assets of the Company
shall be deemed to constitute a trust hereunder.

                                        6



<PAGE>

                                                                    *  4/13/95 *

                            LITTLE FALLS SAVINGS BANK

                   DIRECTORS CONSULTATION AND RETIREMENT PLAN


         WHEREAS,  Little Falls Savings Bank  ("Savings  Bank") wishes to reward
the years of extensive  service  provided by the current members of the Board of
Directors and to continue to attract and to retain the best talent  available to
serve on its Board of Directors, and

         WHEREAS,  it is  deemed  advisable  and in the  best  interests  of the
Savings  Bank to offer  such  members  of the  Boards  of  Directors  additional
financial  incentives  in the form of deferred  compensation  to encourage  such
participation  and service to the Savings  Bank,  as  directors,  and  following
retirement as a director to encourage such  individuals to continue to serve the
Savings Bank as a consulting director for a period of time thereafter,

         NOW  THEREFORE,  BE IT  RESOLVED  that the Little  Falls  Savings  Bank
Directors Consultation and Retirement Plan ("Plan"),  attached hereto and made a
part of these minutes, be adopted and implemented effective May 9, 1995.


                                    ARTICLE I

                                   DEFINITIONS

         The following  words and phrases as used herein shall,  for the purpose
of this Plan and any subsequent  amendment thereof,  have the following meanings
unless a different meaning is plainly required by the content:

         1.1 "Savings Bank" means Little Falls Savings Bank,  Little Falls,  New
Jersey, or any successor thereto.

         1.2  "Board"  means the Board of  Directors  of the  Savings  Bank,  as
constituted from time to time and successors thereto.

         1.3  "Change  in  Control"  means the power to  control  proxies by any
person,  other than the Board of  Directors  of the Savings  Bank to direct more
than 25% of the  outstanding  votes of the  Savings  Bank,  the  control  of the
election of a majority  of the Savings  Bank's  directors  or the  exercise of a
controlling influence over the management or policies of the Savings 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, as amended,  ("Exchange Act"). In the event
the Savings  Bank  converts in the future from  mutual-to-stock  form,  the term
"control"  shall refer to the ownership,  holding or power to vote more than 25%
of the Savings Bank's (or any parent holding company's) outstanding voting stock
by any person,  the control of the election of a majority of the Savings  Bank's
(or any parent holding company's) directors, or the exercise of


<PAGE>


a controlling  influence  over the management or policies of the Savings Bank by
any person or by persons  acting as a group within the meaning of Section  13(d)
of the  Exchange  Act.  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.  Change of Control  shall also
mean:  (i) the  execution  of an  agreement  for the sale of all,  or a material
portion,  of the assets of the Savings Bank;  (ii) the execution of an agreement
for a  merger  or  recapitalization  of  the  Savings  Bank  or  any  merger  or
recapitalization  whereby the Savings Bank is not the surviving entity;  (iii) a
change of control of the Savings Bank, as otherwise defined or determined by the
New Jersey Department of Banking, or regulations  promulgated by it; or (iv) the
acquisition,  directly or indirectly,  of the beneficial  ownership  (within the
meaning of that term as it is used in Section  13(d) of the Exchange Act and the
rules and regulations  promulgated  thereunder) of twenty-five  percent (25%) or
more of the  outstanding  voting  securities  of the Savings Bank by any person,
trust,  entity or group.  This  limitation  shall not apply to the  purchase  of
shares by  underwriters in connection with a public offering of the Savings Bank
stock (or a parent holding  company's stock), or the purchase of shares of up to
25% of any class of securities of the Savings Bank by a  tax-qualified  employee
stock benefit plan. The term "person"  refers to an individual or a corporation,
partnership,   trust,   association,   joint  venture,  pool,  syndicate,   sole
proprietorship,  unincorporated  organization  or any other  form of entity  not
specifically listed herein. The decision of the Committee as to whether a change
in control has occurred  shall be  conclusive  and binding.  A change in control
shall  not  be  deemed  to  have  occurred  as a  result  of a  holding  company
reorganization of the Savings Bank and simultaneous  acquisition of 100% of such
stock by a parent savings and loan holding company or bank holding company.

         1.4  "Committee"  means  the  Executive  Committee  of the Board of the
Savings Bank.

         1.5  "Director" means a member of the Board of the Savings Bank.

         1.6  "Disability"  (total and permanent  disability)  means a mental or
physical  disability  which  prevents the Director  from  performing  the normal
duties of his or her position with the Savings Bank.  Such  disability must have
prevented  the  Director  from  performing  his or her  duties  for at least six
months,  and a physician  satisfactory to both the Director and the Savings Bank
must  certify that the Director is disabled  from  performing  his or her normal
duties with the Savings Bank.

         1.7  "Effective Date" means May 9, 1995.

         1.8  "Participant"  means a  Director  serving  as such on or after the
Effective Date. Such  participation  shall continue as long as such  Participant
fulfills all requirements for participation subject to the right of termination,
amendment and modification of the Plan hereinafter set forth.

         1.9 "Plan" means the Little Falls Savings Bank  Directors  Consultation
and Retirement Plan herein set forth, as amended from time to time.

                                        2

<PAGE>


         1.10  "Retirement  Date" means the date of  termination of service as a
Director  following  the  participant's  completion of not less than 20 years of
Board  service  and  attainment  of not  less  than age 60  while  serving  as a
Director.

         1.11 "Service"  means all years of service as a member of the Board and
all predecessor entities.

                                   ARTICLE II

                                    BENEFITS

         2.1  Retirement.  Upon a  Participant's  retirement  from  service as a
Director of the Savings Bank on or after the  Retirement  Date, the Savings Bank
shall pay to the  participant  a monthly  pension in an amount  approved  by the
Board and set forth herein at Article II, Section 2.4, on the first business day
of each calendar  month  commencing on or after the Retirement  Date.  Except as
provided  at Article  II,  Sections  2.2 and 2.3  herein,  upon a  Participant's
termination  from  service  as a  Director  of the  Savings  Bank  prior  to the
Retirement  Date,  the Savings Bank shall have no financial  obligations  to the
Participant under the Plan.

         2.2 Change in  Control.  All  benefits  payable,  or that would  become
payable if a Director  were to retire  prior to such  Change in  Control,  shall
remain payable  thereafter.  Upon  termination of service  following a Change in
Control,  all benefits  shall be deemed  payable in accordance  with Article II,
Section 2.4;  provided that if  Participant  has not yet attained the Retirement
Date  as of  such  date  of  termination  of  service,  such  Participant  shall
nevertheless  be deemed to have served until the Retirement  Date as of the date
of such  termination  following a Change of Control,  and in order to  calculate
benefits payable hereunder. Notwithstanding anything herein to the contrary, for
purposes of  calculation  of benefits in accordance  with this  Section,  in the
event that a Participant  shall not otherwise have commenced receipt of benefits
as of the  date  of a  Change  of  Control,  it  shall  be  presumed  that  such
Participant  shall have  completed 20 years of service and attained age 60 as of
such date of a Change of Control and benefits shall be immediately payable as of
such date of a Change of Control.

         2.3 Total and Permanent  Disability.  In the event of the Disability of
the  Participant,  the Participant  will be entitled to a monthly pension in the
amount  specified at Article II,  Section  2.4,  payable on the first day of the
month following  certification  of such Disability  without regard to the actual
age of such  Participant and presuming that the Participant  shall have attained
the age of not  less  than  60 as of the  date  of  such  Disability;  provided,
however,  that such  Participant  shall have completed not less than 20 years of
service as of the date of certification of such Disability.

         2.4 Level of Benefit  Payments.  Participants that retire as a Director
of the Savings Bank in accordance with Sections 2.1, 2.2 or 2.3 herein, shall be
eligible to receive retirement benefits as follows:


                                        3

<PAGE>



         A  Participant  who upon  retirement  on or after the  Retirement  Date
enters into an agreement  to be a consulting  director of the Savings Bank (in a
form  similar  to that  contained  at  Schedule  A  hereto)  shall  be paid  the
retirement  benefit equal to the product of 50% times the regular  monthly Board
fees in effect  as of the date of  retirement  from the  Board as a monthly  sum
until the month following the date of death of such Participant.

                                   ARTICLE III

                                    INSURANCE

         3.1 Ownership of Insurance.  The Savings Bank, in its sole  discretion,
may  elect to  purchase  one or more  life  insurance  policies  on the lives of
Participants in order to provide funds to the Savings Bank to pay part or all of
the benefits  accrued under this Plan.  All rights and incidents of ownership in
any life insurance  policy that the Savings Bank may purchase  insuring the life
of the Participant  (including any right to proceeds payable  thereunder)  shall
belong  exclusively to the Savings Bank or its designated Trust, and neither the
Participant,  nor any  beneficiary or other person claiming under or through him
or her shall have any  rights,  title or  interest  in or to any such  insurance
policy.  The  Participant  shall  not  have  any  power  to  transfer,   assign,
hypothecate  or  otherwise  encumber  in  advance  any of the  benefits  payable
thereunder,  nor shall any benefits be subject to seizure for the benefit of any
debts or  judgments,  or be  transferable  by  operation  of law in the event of
bankruptcy,  insolvency  or  otherwise.  Any  life  insurance  policy  purchased
pursuant hereto and any proceeds payable  thereunder shall remain subject to the
claims of the Savings Bank's general creditors.

         3.2  Physical  Examination.  As a condition  of  becoming or  remaining
covered under this Plan,  each  Participant,  as may be requested by the Savings
Bank from time to time shall take a physical examination by a physician approved
by an insurance  carrier.  The cost of the examination shall not be borne by the
Participant.  The report of such examination shall be transmitted  directly from
the  physician  to the  insurance  carrier  designated  by the  Savings  Bank to
establish certain costs associated with obtaining  insurance coverages as may be
deemed  necessary under this Plan. Such  examination  shall remain  confidential
among the Participant,  the physician and the insurance carrier and shall not be
made available to the Savings Bank in any form or manner.

         3.3 Death of  Participant.  On death of the  Participant,  the proceeds
derived from such insurance policy, if any, shall be paid to the Savings Bank or
its designated Trust.

                                   ARTICLE IV

                                      TRUST

         4.1 Trust. Except as may be specifically provided, nothing contained in
this Plan and no action  taken  pursuant  to the  provisions  of this Plan shall
create  or  be  construed  to  create  a  trust  of  any  kind,  or a  fiduciary
relationship between the Savings Bank and the Participant or

                                        4

<PAGE>


any other person.  Any funds which may be invested  under the provisions of this
Plan shall  continue for all  purposes to be a part of the general  funds of the
Savings  Bank.  No person  other  than the  Savings  Bank shall by virtue of the
provisions of this Plan have any interest in such funds.  The Savings Bank shall
not be under  any  obligation  to use such  funds  solely  to  provide  benefits
hereunder,  and no  representations  have been made to a  Participant  that such
funds can or will be used only to provide benefits hereunder. To the extent that
any person acquires a right to receive  payments from the Savings Bank under the
Plan,  such rights shall be no greater than the right of any  unsecured  general
creditor of the Savings Bank.

         In order to facilitate the  accumulation of funds necessary to meet the
costs of the Savings  Bank under this Plan  (including  the  provision  of funds
necessary to pay premiums with respect to any life insurance  policies  purchase
pursuant  to Article  III above and to pay  benefits to the extent that the cash
value and/or  proceeds of any such policies are not adequate to make payments to
a Participant  or his or her  beneficiary as and when the same are due under the
Plan), the Savings Bank may enter into a Trust  Agreement.  The Savings Bank, in
its  discretion,  may  elect to  place  any life  insurance  policies  purchased
pursuant to Article III above into the Trust.  In  addition,  such sums shall be
placed  in said  Trust  as may from  time to time be  approved  by the  Board of
Directors,  in its sole discretion.  To the extent that the assets of said Trust
and/or the proceeds of any life insurance policy  purchased  pursuant to Article
III are not  sufficient to pay benefits  accrued under this Plan,  such payments
shall be made from the general assets of the Savings Bank.

                                    ARTICLE V

                                     VESTING

         5.1 Vesting.  All benefits  under this Plan are deemed  non-vested  and
forfeitable  prior to the Retirement Date.  Notwithstanding  the foregoing,  all
benefits payable hereunder shall deemed 100%  non-forfeitable by the Participant
upon the Retirement  Date,  upon  termination  of service  following a Change in
Control of the Savings Bank, or upon the Disability of the Participant following
not less  than 20 years of prior  Board  service.  No  benefits  shall be deemed
payable hereunder for any time period prior to the time that such benefits shall
be deemed 100% non-forfeitable. Notwithstanding anything herein to the contrary,
in no event shall benefits payable hereunder be deemed vested and payable within
3 years of the  Effective  Date of the Plan  except  as  follows:  one-third  of
benefits  payable  hereunder shall be deemed vested following one year after the
Effective Date of the Plan and one-third annually thereafter,  except however in
the event that a Participant shall have attained age 60 and shall have completed
not less than 30 years of service, benefits shall be deemed 100% non-forfeitable
and payable as of the date of retirement on or after the Effective Date.


                                       5

<PAGE>

                                   ARTICLE VI

                                   TERMINATION

         6.1  Termination.   All  rights  of  the  Participant  hereunder  shall
terminate  immediately upon the Participant  ceasing to be in the active service
of the Savings Bank prior to the time that benefits payable under the Plan shall
be deemed to be 100%  non-forfeitable.  A leave of absence approved by the Board
shall  not  constitute  a  cessation  of  service  within  the  meaning  of this
paragraph, within the sole discretion of the Committee.

                                   ARTICLE VII

                      FORFEITURE OR SUSPENSION OF BENEFITS

         7.1  Forfeiture or Suspension  of Benefits.  Notwithstanding  any other
provision of this Plan to the contrary, benefits shall be forfeited or suspended
during  any  period  of  paid  service  with  the  Savings  Bank  following  the
commencement of benefit payments, within the sole discretion of the Committee.

                                  ARTICLE VIII

                               GENERAL PROVISIONS

         8.1 Other  Benefits.  Nothing in this Plan shall diminish or impair the
Participant's eligibility,  participation or benefit entitlement under any other
benefit,  insurance or compensation plan or agreement of the Savings Bank now or
hereinafter in effect.

         8.2 No Effect on Employment.  This Plan shall not be deemed to give any
Participant  or other  person in the employ or service of the  Savings  Bank any
right to be retained in the  employment  or service of the Savings  Bank,  or to
interfere  with the right of the Savings Bank to terminate  any  Participant  or
such  other  person  at any time and to treat him or her  without  regard to the
effect which such treatment  might have upon him or her as a Participant in this
Plan.

         8.3 Legally Binding. The rights,  privileges,  benefits and obligations
under this Plan are  intended to be legal  obligations  of the Savings  Bank and
binding upon the Savings Bank, its successors and assigns.

         8.4  Modification.  The  Savings  Bank,  by  action  of  the  Board  of
Directors,  reserves the exclusive  right to amend,  modify,  or terminate  this
Plan. Any such  termination,  modification  or amendment  shall not terminate or
diminish any rights or benefits  accrued by any Participant  prior thereto.  The
Savings Bank shall give thirty (30) days'  notice in writing to any  Participant
prior to the effective date of any such  amendment,  modification or termination
of this

                                        6

<PAGE>



Plan.  Notwithstanding  the foregoing,  in no event shall such benefits  payable
under the Plan be reduced below those provided for in Section 2.4 herein.

         8.5 Arbitration. Any controversy or claim arising out of or relating to
any contract or the breach thereof shall be settled by arbitration in accordance
with the Commercial  Arbitration Rules of the American Arbitration  Association,
with  such  arbitration  hearing  to be  held  at the  offices  of the  American
Arbitration  Association ("AAA") nearest to the home office of the Savings Bank,
unless otherwise mutually agreed to by the Participant and the Savings Bank, and
judgment  upon the award  rendered  by the  arbitrator(s)  may be entered in any
court having jurisdiction thereof.

         8.6  Limitation.  No rights of any  Participant  are  assignable by any
Participant,  in whole or in part,  either by voluntary or involuntary act or by
operation  of  law.  Rights  of  Participants   hereunder  are  not  subject  to
anticipation,  alienation, sale, transfer,  assignment,  pledge,  hypothecation,
encumbrance or garnishment by creditors of the Participant.  Such rights are not
subject  to the  debts,  contracts,  liabilities,  engagements,  or torts of any
Participant.  No  Participant  shall have any right under this Plan or any Trust
referred  to in Article  IV or against  any  assets  held or  acquired  pursuant
thereto  other than the rights of a general,  unsecured  creditor of the Savings
Bank pursuant to the  unsecured  promise of the Savings Bank to pay the benefits
accrued  hereunder in accordance  with the terms of this Plan.  The Savings Bank
has no obligation under this Plan to fund or otherwise secure its obligations to
render payments  hereunder to Participants.  No Participant shall have any voice
in the use, disposition, or investment of any asset acquired or set aside by the
Savings Bank to provide benefits under this Plan.

         8.7 ERISA and IRC  Disclaimer.  It is intended that the Plan be neither
an "employee  welfare  benefit plan" nor an "employee  pension benefit plan" for
purposes of the Employee  Retirement  Income  Security  Act of 1974,  as amended
("ERISA").  Further, it is intended that the Plan will not cause the interest of
a  Participant  under  the Plan to be  includable  in the  gross  income of such
Participant prior to the actual receipt of a payment under the Plan for purposes
of the Internal Revenue Code of 1986, as amended ("IRC").  No  representation is
made to any Participant to the effect that any insurance  policies  purchased by
the Savings Bank or assets of any Trust  established  pursuant to this Plan will
be used  solely  to  provide  benefits  under  this  Plan  or in any  way  shall
constitute  security for the payment of such  benefits.  Benefits  payable under
this Plan are not in any way limited to or governed by the  proceeds of any such
insurance  policies or the assets of any such Trust.  No Participant in the Plan
has any preferred  claim against the proceeds of any such insurance  policies or
the assets of any such Trust.

         8.8 Conduct of Participants.  Notwithstanding anything contained herein
to the contrary,  no payment of any then unpaid  benefits  shall be made and all
rights under the Plan payable to a Participant,  or any other person, to receive
payments  thereof  shall be  forfeited  if the  Participant  shall engage in any
activity  or  conduct  which in the  opinion  the Board of the  Savings  Bank is
inimical to the best interests of the Savings Bank.


                                        7

<PAGE>


         8.9  Incompetency.  If the  Savings  Bank shall find that any person to
whom any payment is payable  under the Plan is deemed  unable to care for his or
her personal  affairs because of illness or accident,  any payment due (unless a
prior  claim  therefor  shall  have  been  made  by a duly  appointed  guardian,
committee or other legal  representative)  may be paid to the spouse, a child, a
parent,  or a brother or sister,  or to any person deemed by the Savings Bank to
have incurred  expense for such person  otherwise  entitled to payment,  in such
manner and  proportions as the Board may determine in its sole  discretion.  Any
such payments shall  constitute a complete  discharge of the  liabilities of the
Savings Bank under the Plan.

         8.10 Construction. The Savings Bank shall have full power and authority
to  interpret,  construe  and  administer  this  Plan  and  the  Savings  Bank's
interpretations  and  construction  thereof,  and actions  thereunder,  shall be
binding and conclusive on all persons for all purposes. Directors of the Savings
Bank  shall not be liable to any  person  for any  action  taken or  omitted  in
connection  with the  interpretation  and  administration  of this  Plan  unless
attributable to his own willful, gross misconduct or lack of good faith.

         8.11 Plan  Administration.  The Board of  Directors of the Savings Bank
shall  administer  the Plan;  provided,  however,  that the Board may appoint an
administrative  committee  ("Committee") to provide  administrative  services or
perform  duties  required  by this  Plan.  The  Committee  shall  have  only the
authority granted to it by the Board.

         8.12 Governing Law. This Plan shall be construed in accordance with and
governed  by the laws of the  State of New  Jersey,  except to the  extent  that
Federal law shall be deemed to apply.  No  payments  of  benefits  shall be made
hereunder if the Board of the Savings Bank, or counsel retained  thereby,  shall
determine that such payments shall be in violation of applicable regulations, or
likely result in imposition of regulatory  action,  by the New Jersey Department
of Banking,  Federal Deposit Insurance  Corporation or other appropriate banking
regulatory agencies.

         8.13  Successors  and  Assigns.  The  Plan  shall be  binding  upon any
successor or successors of the Savings Bank,  and unless  clearly  inapplicable,
reference herein to the Savings Bank shall be deemed to include any successor or
successors of the Savings Bank.

         8.14 Sole Agreement.  The Plan expresses,  embodies, and supersedes all
previous agreements,  understandings,  and commitments, whether written or oral,
between the Savings Bank and any Participants hereto with respect to the subject
matter hereof.

                                        8

<PAGE>

                                   SCHEDULE A

                            Little Falls Savings Bank

                            Little Falls, New Jersey

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

                   DIRECTORS CONSULTATION AND RETIREMENT PLAN

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



         WHEREAS,  the Board of Directors of Little Falls Savings  Bank,  Little
Falls,  New  Jersey  ("Savings  Bank")  has  previously  adopted  the  Directors
Consultation and Retirement Plan ("Plan"); and

         WHEREAS,  upon  retirement  as a  Director,  I am  eligible to elect to
participant in such Plan;

         My signature  below hereby  evidences my request to the Savings Bank of
my election to participate in the Plan, as follows:

         1.       This election to participate in the Plan is being delivered to
                  the Savings Bank effective ________________;

         2.       I  hereby  resign  as a  director  of the  Savings  Bank as of
                  _____________; ("Retirement Date").

         3.       Upon  retirement  from the Board as of the Retirement  Date, I
                  shall be  appointed  as a  Consulting  Director to the Savings
                  Bank and shall  advise the  Savings  Bank from time to time on
                  business and community relations matters as may be requested;

         4.       As a Consulting  Director, I will not have any specific duties
                  or responsibilities,  except as may be specifically  requested
                  from time to time by the Board;

         5.       Compensation as a Consulting Director shall be as specified at
                  Section II of the Plan as a consulting retainer and retirement
                  benefit.

         6.       I understand that the above listed items  constitutes the only
                  benefits that shall be delivered to me as a participant in the
                  Plan.




<PAGE>



                           Little Falls Bancorp, Inc.
                              Annual Report - 1998

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

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................          4
                                                                       
Management Responsibility Statement............................         17
                                                                       
Independent Auditors' Report...................................         18
                                                                       
Consolidated Statements of Financial Condition.................         19
                                                                       
Consolidated Statements of Income..............................         20
                                                                       
Consolidated Statements of Comprehensive Income................         21
                                                                       
Consolidated Statements of Changes in Stockholders' Equity.....         22
                                                                       
Consolidated Statements of Cash Flows..........................         23
                                                                       
Notes to Consolidated Financial Statements.....................         26
                                                                       
Other Corporate Information....................................         59
                                                                       
                                                               
<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 fourth annual stockholders' report. Last year was quite eventful. As you
know, we had initially  hoped to combine with Skylands  Community Bank to form a
more diversified institution with a wider customer base.
However, the agreement was mutually terminated in November 1998.

As previously reported,  on January 26, 1999, we signed an agreement with HUBCO,
Inc.,  Mahwah,  New Jersey,  whereby  HUBCO would acquire  Little Falls.  If the
required shareholder and regulatory  approvals are obtained,  we expect to close
the transaction in the second quarter of 1999.

We look  forward  to the  proposed  transaction  and the  opportunities  that it
presents.

Your Board of Directors and  management  team are  committed to  protecting  and
enhancing  the  value of your  investment  in the  Company.  We  appreciate  the
confidence, support and loyalty of our customers, employees, and stockholders.



Sincerely,

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


                                        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").  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 uses  such
deposits   primarily  to  originate   loans   secured  by  first   mortgages  on
owner-occupied one- to four-family residences in its market area, purchase loans
to diversify its loan portfolio,  and to purchase mortgage-backed and investment
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, 1998 - December 31, 1998              $21 1/2          $11 1/2
July 1, 1998 - September 30, 1998                 22               14
April 1, 1998 - June 30, 1998                     22 1/4           18 1/4
January 1, 1998 - March 31, 1998                  20 1/2           17 1/2
October 1, 1997 - December 31, 1997               20 1/2           16 1/4
July 1, 1997 - September 30, 1997                 18 1/2           15 1/4
April 1, 1997 - June 30, 1997                     15 7/8           12 5/8
January 5, 1997 - March 31, 1997                  14 1/8           12 1/4



         The number of  stockholders  of record of common stock as of the record
date of March 19,  1999  ("Record  Date"),  was 376.  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 2,470,551  shares
outstanding.


                                        2

<PAGE>

         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  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>

- ------------------------------------------------------------------------------------------------------------------------------------
December 31,                                             1998             1997             1996            1995            1994
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                (In Thousands)
<S>                                                      <C>            <C>              <C>               <C>             <C>     
  Total Assets.........................                   $350,617       $328,522         $303,518          $310,355        $193,385
  Loans receivable (net)...............                    149,062        147,033          117,116            96,230          94,754
  Mortgage-backed securities held
   to maturity.........................                     61,373         90,957          112,473           118,020          51,664
  Mortgage-backed securities
   available for sale..................                     13,971         13,929               --                --              --
  Investment securities - held to
   maturity............................                     40,577         57,988           51,370            29,999          36,146
  Investment securities - available
    for sale...........................                     39,423             --               --                --              --
  Cash and cash equivalents............                     33,393          6,788           10,374            53,419           4,065
  Deposits.............................                    243,048        230,133          228,312           247,851         176,173
  Stockholders' equity.................                     37,445         38,295           40,448            16,223          15,715

</TABLE>

Selected Operating Data
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
Year Ended December 31,                        1998               1997               1996              1995             1994
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                              (In Thousands)
<S>                                             <C>                <C>              <C>                 <C>             <C>    
Total interest income..................          $22,746            $ 21,064         $ 18,776             $13,813         $13,075
Total interest expense.................           14,695              12,920           11,258               9,314           7,170
                                                 -------             -------          -------              ------          ------
  Net interest income..................            8,051               8,144            7,518               4,499           5,905
Provision for loan losses..............              161                 240              183                 131             356
                                                 -------             -------          -------              ------          ------
  Net interest income after
   provision for loan losses...........            7,890               7,904            7,335               4,368           5,549
                                                 -------             -------          -------              ------          ------
  Total non-interest income............              404                 427              409                 178             143
                                                 -------             -------
  Total non-interest expense...........            5,702               5,403            6,747(1)            3,840(2)        2,912
                                                 -------             -------          -------              ------
Income before provision for
 income taxes .........................            2,592               2,928              996                 705           2,781
Income tax expense.....................              844               1,072              385                 241           1,066
                                                 -------             -------          -------              ------          ------
  Net income...........................         $  1,748            $  1,856         $    611             $   464         $ 1,715
                                                 =======             =======          =======              ======          ======
</TABLE>


                                           (footnotes on following page)

                                        3

<PAGE>



Other Selected Data
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
Year Ended December 31,                               1998             1997             1996             1995            1994
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                <C>              <C>              <C>              <C>               <C>  
Return on average assets......................         0.51%            0.60%           0.21%(1)        0.22%(2)          0.86%
Return on average equity......................         4.65%            4.74%           1.44%(1)        2.89%(2)         11.62%
Average equity to average assets..............        10.92%           12.57%          14.78%           7.64%             7.62%
Net interest rate spread......................         2.03%            2.27%           2.22%           1.97%             2.86%

Per Share Information:
  Diluted earnings per share (1) (2) (3)......       $ 0.76           $ 0.75           $0.22             N/A               N/A

  Dividends per share (3).....................       $ 0.22           $ 0.155          $0.05             N/A               N/A

  Tangible book value per
  share (3)...................................       $14.11           $13.59          $13.56             N/A               N/A


Dividend payout ratio (1) (2) (3).............        28.94%           20.62%          22.28%            N/A               N/A
Non-performing assets to total assets.........         0.37%            0.57%          0.91%            1.27%             3.09%
Non-performing loans to total assets..........         0.29%            0.39%          0.63%            0.79%             2.18%
Allowance for loan losses to total loans......         0.88%            0.79%          0.92%            0.98%             1.21%

</TABLE>

- ------------------------
(1)      Includes one-time special  assessment of $1,167,000 to recapitalize the
         SAIF.
(2)      Includes a non-recurring  expense of $195,000 due to the implementation
         of a  directors'  medical  plan.  (3) 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.

Financial Condition

         The Bank's total assets increased by $22.1 million to $350.6 million at
December  31,  1998 from  $328.5  million at  December  31,  1997.  Total  loans
receivable  increased by $2.0 million due to loan originations of $25.5 million,
offset  somewhat  by loan  repayments.  Investment  securities  held to maturity
decreased by $17.4 million due to maturing or called securities of $52.0 million
and the sale of $3.0  million of  securities  which were within  three months of
their  maturity,  offset  somewhat by  purchases  of $37.6  million.  Investment
securities  available  for sale  increased by $39.4  million due to purchases of
$45.9 million,  offset somewhat by maturing or called securities of $5.3 million
and the sale of $1.0 million of securities.  Mortgage-backed  securities held to
maturity  decreased by $29.6 million due to repayments of principal.  Total cash
and cash  equivalents  increased by $26.6 million due in part to the increase in
deposits of $12.9 million.

         Total deposits increased by $12.9 million.  Borrowed funds increased by
$9.8  million  as the  Bank  took  advantage  of  lower  interest  rates to fund
investing and lending activities.

         Total  stockholders'  equity decreased by $849,000 primarily due to the
repurchase of shares of Company stock pursuant to the Company's stock repurchase
program  (130,396  shares at a total price of  approximately  $2.6  million),  a
$247,000 unrealized loss on securities  available for sale net of deferred taxes
and dividends paid, offset somewhat by earnings for the year.


                                        5

<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>

                                                  1998                             1997                           1996
                                     -------------------------------  -------------------------------  -----------------------------
                                     Average              Average     Average               Average    Average              Average
                                     Balance    Interest  Yield/Cost  Balance    Interest  Yield/Cost  Balance  Interest  Yield/Cost
                                     -------    --------  ----------  -------    --------  ----------  -------  --------  ----------
                                                                          (Dollars in Thousands)
<S>                                 <C>         <C>         <C>      <C>        <C>         <C>      <C>        <C>          <C>  
Interest-earning assets:
 Loans receivable(1)...............  $150,345    $11,381     7.57%    $131,625   $10,081      7.66%   $105,794   $ 8,255       7.80%
 Mortgage-backed securities(5).....    90,582      5,481     6.05      107,304     7,118      6.63     119,684     7,972       6.64
 Investment securities(2)(5).......    79,604      5,236     6.64       55,615     3,624      6.52      40,316     2,164       5.37
 Other interest-earning assets.....    11,390        598     5.25        4,596       241      5.24       7,431       385       5.18
                                      -------     ------               -------    ------               -------    ------
  Total interest-earning                                                                                        
    assets.........................   331,921     22,746     6.85      299,140    21,064      7.04     273,225    18,776       6.87
                                                  ------                          ------                          ------
Non-interest-earning assets........    12,284                           12,566                          14,223  
                                      -------                          -------                         -------  
  Total assets.....................  $344,205                         $311,706                        $287,448  
                                      =======                          =======                         =======  
                                                                                                                
Interest-bearing liabilities:                                                                                   
 Savings accounts..................  $ 42,848      1,277     2.98     $ 45,724     1,440      3.15    $ 51,633     1,860       3.60
 Now and money market..............    33,639        607     1.80       32,788       642      1.96      39,270     1,155       2.94
 Certificates of deposit...........   156,216      8,620     5.52      148,122     8,246      5.57     147,707     8,068       5.46
 Borrowed funds....................    72,357      4,191     5.79       43,975     2,592      5.89       3,173       175       5.52
                                      -------     ------               -------    ------               -------    ------
                                                                                                                
  Total interest-bearing                                                                                        
    liabilities....................   305,060     14,695     4.82      270,609    12,920      4.77     241,783    11,258       4.66
                                                  ------                          ------                          ------
Non-interest bearing                                                                                            
  liabilities......................     1,546                            1,928                           3,171  
                                      -------                          -------                         -------  
 Total liabilities.................   306,606                          272,537                         244,954  
Stockholders' equity...............    37,599                           39,169                          42,494  
                                      -------                          -------                         -------  
 Total liabilities and                                                                                          
  stockholders' equity.............  $344,205                         $311,706                        $287,448  
                                      =======                          =======                         =======  
Net interest income................              $ 8,051                         $ 8,144                         $ 7,518
                                                  ======                          ======                          ======
Interest rate spread(3)............                          2.03%                            2.27%                            2.21%
                                                             ====                             ====                             ====
Net yield on interest-                                                                                          
  earning assets(4)................                          2.42%                            2.72%                            2.75%
                                                             ====                             ====                             ====
Ratio of average interest-                                                                                      
  earning assets to average                                                                                     
  interest-bearing liabilities.....    108.81%                         110.54%                          111.00%              
                                      =======                          ======                           ======   
</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.
(5)      Includes both held to maturity and available for sale.

                                        6

<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,
                                       ----------------------------------------------------------------------------------------
                                             1998         vs.         1997                  1997        vs.         1996
                                       -----------------------------------------    -------------------------------------------   
                                                   Increase (Decrease)                          Increase (Decrease)
                                                        Due to                                       Due to
                                       -----------------------------------------    ------------------------------------------- 
                                                              Rate/                                         Rate/
                                       Volume      Rate      Volume         Net      Volume      Rate      Volume         Net
                                       ------     ------     ------        -----     ------     ------     ------        -----
                                                                          (In Thousands)
<S>                                 <C>         <C>          <C>        <C>       <C>        <C>        <C>           <C>   
Interest income:
 Loans receivable................    $ 1,434     $ (117)      $ (17)     $ 1,300   $2,016     $(152)     $ (38)        $1,826
 Mortgage-backed securities......     (1,109)      (625)         97       (1,637)    (825)      (33)         4           (854)
 Investment securities...........      1,453        149          60        1,662      821       463        176          1,460
 Other interest-earning assets...        569        (63)       (149)         357     (147)        5         (2)          (144)
                                      ------      -----       -----       ------    -----      ----       ----          -----
  Total interest-earning assets..      2,347       (656)       (  9)       1,682    1,865       283        140          2,288
                                      ------      -----       -----       ------    -----      ----       ----          -----
                                                                       
Interest expense:                                                      
 Savings accounts................        (91)       (77)          5         (163)    (213)     (234)        27           (420)
 Now and money market............         17        (51)         (1)         (35)    (191)     (386)        64           (513)
 Certificates of deposit.........        450        (72)         (4)         374       23       155          -            178
 Borrowed funds..................      1,774       (104)        (71)       1,599    2,250        12        155          2,417
                                      ------      -----       -----       ------    -----      ----       ----          -----
   Total interest-bearing                                              
    liabilities..................      2,150       (304)        (71)       1,775    1,869      (453)       246          1,662
                                      ------      -----       -----       ------    -----      ----       ----          -----
Net change in net interest                                             
  income.........................    $   197     $ (352)      $  62      $   (93)  $   (4)    $ 736      $(106)        $  626
                                      ======      =====        =====      ======    =====      ====       ====          =====
</TABLE>


Comparison of Operating Results for the Years Ended December 31, 1998 and 1997

         General. Net income decreased by $108,000, or 5.84% to $1.7 million for
the year ended  December 31, 1998 from $1.9 million for the year ended  December
31, 1997.

         The  decrease  in  earnings  for the year was due in part to the  costs
associated with terminating a merger agreement with Skylands Community Bank, the
expense  incurred  due to the  immediate  vesting of stock  awards to a deceased
director  during the fourth quarter of fiscal 1998, and an increase in losses on
foreclosed real estate, offset somewhat by a decrease in taxes.

         Interest Income.  Interest income  increased $1.7 million,  or 7.99% to
$22.7  million for the year ended  December 31, 1998 from $21.1  million for the
year ended  December 31, 1997.  The increase was  primarily  due to increases of
$18.7 million,  $24.0 million and $6.8 million in the average  balance of loans,
investment  securities,  both held to maturity and  available for sale and other
interest  earning assets,  respectively,  offset somewhat by a decrease of $16.7
million in mortgage-backed  securities,  both held to maturity and available for
sale.  Also, the average yield on all interest  earning  assets  decreased by 19
basis points (100 basis points equals 1%) to 6.85%.


                                      7

<PAGE>


         Interest  Expense.  Interest  expense  increased  $1.8 million to $14.7
million for the year ended  December  31,  1998 from $12.9  million for the year
ended December 31, 1997.  This was due to an increase in the average  balance of
borrowed  funds of $28.4  million and an increase of $6.1 million in the average
balance  of  deposits  coupled  with an  increase  in the  average  rate paid on
interest-bearing liabilities of 5 basis points to 4.82%.

         Net Interest Income.  Net interest income decreased by $93,000 or 1.14%
for the year ended  December 31, 1998 as compared to the year ended December 31,
1997. The increase was due to the reasons noted above.

         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  $79,000  or 32.86% to  $161,000  for the year ended
December 31, 1998 from $240,000 for the year ended December 31, 1997,  primarily
due to a decrease in the Bank's  non-performing  loans. 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 decreased by $24,000 or 5.66%
to $403,000 at December  31, 1998 from  $428,000 at December 31, 1997. A gain of
$125,000 was recorded on the sale of the Bank's  Frenchtown  office  building in
1997.  The Frenchtown  branch was closed in 1996, and the related  deposits were
transferred to the Bank's other  Hunterdon  County  offices.  This was offset by
$47,000 of gains recorded in 1998 on the sales of investment and mortgage-backed
securities and an $81,000 increase in service fee income.

         Non-Interest Expense. Non-interest expense increased $299,000, or 5.53%
to $5.7  million  at  December  31,  1998 from $5.4  million  for the year ended
December  31,  1997.  This  increase  was due to the  recording  of  $106,000 of
expenses  connected with the terminated merger agreement with Skylands Community
Bank and  $140,000 of expense for the  immediate  vesting of stock  awards for a
director  who  died  during  the  fourth  quarter  of  1998.  Exclusive  of  the
aforementioned items, non-interest expense increased $53,000, or 0.98%.

         Income Tax Expense.  Income tax expense decreased $229,000 or 21.31% to
$844,000  for the year ended  December  31, 1998 from $1.1  million for the year
ended  December 31, 1997.  This increase was due to a decrease in pre-tax income
of $337,000 and an increase in investments in assets that are taxed at a reduced
federal income tax rate.

Comparison of Operating Results for Years Ended December 31, 1997 and 1996

         General.  Net  income  increased  by $1.2  million,  or  203.8% to $1.9
million for the year ended  December  31, 1997 from  $611,000 for the year ended
December 31, 1996.

         The  increase  in  earnings  for the  year  was due in part to the $1.2
million  charge in the third quarter of 1996  connected  with a one time special
assessment from the Savings Association  Insurance Fund ("SAIF").  This one time
assessment  was the result of  legislation  that was  effective on September 30,
1996 for the purpose of recapitalizing  the SAIF. Other factors for the increase
in earnings

                                        8

<PAGE>


were an increase of $569,000 in net interest income after the provision for loan
losses,  a  decrease  of $62,000 in the loss on  foreclosed  real  estate and an
additional decrease of $270,000 in deposit insurance premiums offset somewhat by
increases  in the  provision  for income taxes of  $687,000,  and  miscellaneous
expense of $184,000.

         Interest Income.  Interest income  increased $2.3 million,  or 12.2% to
$21.1  million for the year ended  December 31, 1997 from $18.6  million for the
year ended  December 31, 1996.  The increase was  primarily  due to increases of
$25.8 million and $15.3 million in the average  balances of loans and investment
securities, respectively, offset somewhat by decreases of $12.4 million and $2.8
million in the average balances of mortgage-backed securities and other interest
earnings assets,  respectively.  Also, the average yield on all interest earning
assets  increased  by 17 basis points to 7.04%.  In addition,  the payoff of two
problem loans resulted in the recording of  approximately  of $170,000 of income
previously reserved for.

         Interest  Expense.  Interest  expense  increased  $1.7 million to $12.9
million for the year ended  December  31,  1997 from $11.3  million for the year
ended December 31, 1996.  This was due to an increase in the average  balance of
borrowed  funds of $40.8  million  coupled  with an increase in the average rate
paid on  interest-bearing  liabilities  of 11 basis  points to 4.77%  partially,
offset by a decrease  in the  average  balance of  interest-bearing  deposits of
$12.0 million.

         Net Interest Income. Net interest income increased by $626,000, or 8.3%
for the year ended  December 31, 1997 as compared to the year ended December 31,
1996. The increase was due to the reasons noted above.

         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  $57,000  or 31.2% to  $240,000  for the year  ended
December 31, 1997 from $183,000 for the year ended December 31, 1996,  primarily
due to the increase in the loan  portfolio.  The  allowance  for loan losses was
$1.2 million at December 31, 1997.  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 $19,000, or 4.7%
to $428,000 at December  31, 1997 from  $409,000 at December 31, 1996. A gain of
$125,000 was recorded on the sale of the Bank's  Frenchtown  office  building in
1997.  The Frenchtown  branch was closed in 1996, and the related  deposits were
transferred to the Bank's other Hunterdon County offices.  This offset a gain of
$138,000  recorded in 1996 on the sale of the deposits of the Bank's Mount Holly
office to an unaffiliated financial institution.

         Non-Interest  Expense.  Non-interest expense decreased $1.3 million, or
19.9% to $5.4  million at December 31, 1997 from $6.7 million for the year ended
December 31, 1996. This decrease was primarily due to the $1.2 million charge in
the third quarter of 1996 connected with a one time special  assessment from the
Savings  Association  Insurance Fund ("SAIF").  This one time assessment was the
result of  legislation  that was effective on September 30, 1996 for the purpose
of  recapitalizing  the SAIF.  Other  factors for the  decrease in  non-interest
expense were the additional  decrease in deposit insurance 

                                        9

<PAGE>


premiums  of  $270,000,  a decrease  of $62,000 in the loss on  foreclosed  real
estate offset somewhat by an increase of $184,000 in miscellaneous expense.

         The decrease on the loss on foreclosed real estate was primarily due to
a gain of $11,000 being recorded on the sales of a foreclosed properties for the
year  ended  December  31,  1997,  compared  to a loss of $28,000 on the sale of
foreclosed  properties  for the year  ended  December  31,  1996.  Miscellaneous
expense increased by $184,000 due in most part to the expense connected with the
director's management stock bonus plan, which increased to $139,000 in 1997 from
$39,000 for 1996 due to a full year of vesting,  an increase in legal expense of
$50,000 and a loss of $19,000 on the sale of the Bank's Mount Holly office.  The
deposits of this branch were sold in 1996.

         Income Tax Expense.  Income tax expense increased $687,000,  or $178.2%
to $1.1 million for the year ended  December 31, 1997 from $385,000 for the year
ended December 31, 1996.  This increase was due to an increase in pre-tax income
of $1.9 million.

Risk 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 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.

         In order to  encourage  monitor  its  interest  rate risk,  the Company
utilizes the services of an outside  consultant to calculate 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,

                                       10

<PAGE>

liabilities,  and off-balance sheet contracts.  The Company's interest rate risk
("IRR") is  measured  as the change to its NPV as a result of  hypothetical  100
basis point ("bp") changes in market interest rates.

<TABLE>
<CAPTION>


                                          Net Portfolio Equity Value                       NPV as % of PV of Assets
                               -----------------------------------------------------   ---------------------------------
       Change in
     Interest Rates                               $ Change
    in Basis Points                               in Market               % Change
      (Rate Shock)              Amount             Value(1)               From Base    NPV Ratio(2)          Changes(3)
    ---------------            --------           ----------             -----------   ------------         ------------
                                                     (Dollars in Thousands)

       <S>                     <C>                 <C>                    <C>          <C>                     <C>    
          300                    29,875              (12,238)                (29)        9.04%                   (287)bp

          200                    34,118               (7,995)                (19)       10.08%                   (183)bp

          100                    38,197               (3,916)                 (9)       11.04%                    (87)bp

           0                     42,113                   --                  --        11.91%                        --

         (100)                   45,866                3,753                   9        12.71%                     80 bp

         (200)                   49,454                7,341                  17        13.44%                    153 bp

         (300)                   52,879               10,766                  26        14.11%                    220 bp

</TABLE>
- -------------------------------------------------------
(1)      Represents  the  increase  (decrease)  of  the  estimated  NPV  at  the
         indicated  change in interest  rates  compared  to the NPV  assuming no
         change in interest rates.
(2)      Calculated  as the  estimated NPV divided by the present value of total
         assets.  The  Company's  PV is the  estimated  present  value  of total
         assets.
(3)      Calculated  as the increase  (decrease)  of the NPV ratio  assuming the
         indicated  change  in  interest  rates  over the  estimated  NPV  ratio
         assuming no change in interest rates.

         Certain  assumptions  utilized by the Company in assessing its interest
rate risk were  employed in preparing  the  previous  table.  These  assumptions
related to interest rates, loan prepayment rates, core deposit duration, and the
market values of certain assets under the various  interest rate  scenarios.  It
was also assumed that  delinquency  rates will not change as a result of changes
in interest rates although there can be no assurance that this will be the case.
The calculation  methodology used by the Company has certain  shortcomings which
include,  among  others,  that the repricing of both loans and deposits is often
discretionary  and under the control of the Bank's  customers.  Even if interest
rates  change in the  designated  amounts,  there can be no  assurance  that the
Company's assets and liabilities would perform as projected.

         Generally,  net interest income should  decrease with an  instantaneous
100 basis point  increase in interest  rates while net  interest  income  should
increase  with  instantaneous  declines in  interest  rates.  Generally,  during
periods of increasing interest rates, the Company's  liabilities are expected to
reprice faster than its assets, causing a decline in the Company's interest rate
spread.  This would result from an increase in the Company's  cost of funds that
would not be immediately  offset by an increase in its

                                       11

<PAGE>

yield on earning assets.  An increase in the cost of funds without an equivalent
increase  in the yield on  interest-earning  assets  would  tend to  reduce  net
interest income.

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.  OTS  regulations  require that a savings
association  maintain  liquid  assets of not less than 4% of its  average  daily
balance of net withdrawable  deposit accounts and borrowings payable in one year
or less. At December 31, 1998, 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, 1998, cash and cash equivalents  totaled $33.4 million.
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, 1998 the Bank had a
$9.0 million repurchase agreement with a rate of 5.82%. The repurchase agreement
matures in December 1999 and is callable quarterly on interest payment dates. As
of March 6, 1999, the borrowing was still in place. The repurchase agreement was
used to fund the sale of the Mount  Holly  branch  deposits  which  were sold in
December 1996. In an effort to increase earnings,  reduce the Company's interest
rate  sensitivity,  and to better match its interest rate position,  in November
1998, the Company entered into a financial  transaction whereby it purchased two
fixed  rate  agency  securities  at an average  rate of 6.17%,  with terms of 15
years,  and each is callable after one year. The funds for the purchase of these
securities came from a Federal Home Loan Bank of New York  convertible  advance.
The borrowing has a rate of 4.93% and matures November 19, 2003, but is callable
quarterly on interest payment dates starting  November 19, 2001. At December 31,
1998,  the Bank had a 30-day $9.5 million  repurchase  agreement  with a rate of
5.29% and maturing on January 14, 1999. (This repurchase agreement  subsequently
rolled over in January 1999,  at a rate of 4.95%.  In February,  the  repurchase
agreement was paid down to $9.0 million and the rate became 4.92%.) On March 10,
1998,  the Bank took  advantage of low interest rates to increase its borrowings
to fund  investing  and lending  activities,  and to allow for the  maturing and
withdrawal of high yielding savings  deposits,  to borrow $25.0 million from the
Federal  Home Loan  Bank of New York.  This  convertible  advance  has a rate of
5.35%,  with a maturity date of March 11, 2008. On March 12, 2001, and quarterly
thereafter,  the  Federal  Home Loan Bank of New York has the right to call this
advance.

         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

                                       12

<PAGE>

owned  losses,  were $3.0,  $3.4  million  and $1.6  million for the years ended
December 31, 1998, 1997 and 1996,  respectively.  Net cash provided by (used in)
investing  activities,   which  consisted  primarily  of  disbursement  of  loan
originations, loan  purchases, mortgage-backed security purchases and investment
security purchases, offset by principal collections on loans and mortgage-backed
securities and proceeds from the maturities of investment securities,  were $3.9
million,  $(29.5)  million and $(37.2)  million for fiscal 1998,  1997 and 1996,
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 $19.7  million,  $22.5
million and $(7.5) million for the years ended December 31, 1998, 1997 and 1996,
respectively.

         Operating  activities in 1998 provided $3.0 million in cash due in most
part to income of $1.7 million  adjusted for $180,000 in the  provision for loan
and real estate owned losses,  $361,000 of goodwill amortization and $352,000 in
the amortization of deferred fees, premiums and discounts.  Investing activities
in 1998  provided  funds of $3.9 million due to  maturities of $52.0 million and
$5.0 million of investment securities held to maturity and investment securities
available for sale, respectively, repayments of $29.4 million of mortgage backed
securities  held to maturity,  $6.6  million of  repayments  of  mortgage-backed
securities  available  for sale and $8.4  million in  proceeds  from the sale of
mortgage-backed  securities  available for sale, offset somewhat by purchases of
$45.9  million,  $37.6  million  and  $15.0  million  in  investment  securities
available for sale,  investment  securities held to maturity and mortgage-backed
securities  available  for  sale,  respectively.  Financing  activities  in 1998
provided  $19.7  million  primarily  due to an increase of $50.0 million in long
term  borrowed  funds  and a net  change of $13.0  million  in  deposits  offset
somewhat by a decrease of $40.2 million in short term borrowings.

         Operating  activities in 1997  provided $3.4 million in cash  primarily
due to income of $1.9 million adjusted for $149,000 in depreciation, $367,000 in
the  provision  for loan and real estate  owned  losses and $361,000 of goodwill
amortization.  Investing  activities  in 1997 used  $29.5  million  due to $16.0
million,  $14.0 million and $15.1 million in purchases of investment  securities
held to maturity,  mortgage-backed  securities  available  for sale,  and loans,
respectively,  and the  $15.0  million  increase  in  loans  receivable,  offset
somewhat  by  $21.4  million  from  principal   collections  on  mortgage-backed
securities  held to maturity and $9.3  million  from the maturity of  investment
securities held to maturity. Financing activities in 1997 provided $22.5 million
due to a $1.8 million change in deposits and $25.1 million  increase in borrowed
funds offset  somewhat by $1.7 million and $2.4  million for the  repurchase  of
stock for the MSBP program and stock repurchase program, 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.

         The Bank  anticipates  that it will have sufficient  funds available to
meet its current  commitments.  As of December 31,  1998,  the Bank had mortgage
commitments  to fund loans of $5.1 million.  Also,  at December 31, 1998,  there
were commitments on unused lines of credit relating to home equity loans of $4.6
million.  Certificates  of  deposit  scheduled  to mature in one year or less at
December 31, 1998

                                       13

<PAGE>



totaled $125.7 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, 1998,  the Bank exceeded  each of the three  regulatory
capital requirements on a fully phased-in basis. See Note 11 to the Consolidated
Financial Statements.

Year 2000 Readiness

         The following  discussion of the  implications of the Year 2000 problem
for  the  Company,   contains  numerous  forward  looking  statements  based  on
inherently uncertain information.  The cost of the project and the date on which
the Company plans to complete the internal Year 2000  modifications are based on
management's  assumptions of future events including the continued  availability
of internal and external resources, third party modifications and other factors.
However,  there can be no guarantee that these  statements  will be achieved and
actual results could differ.  Moreover,  although management believes it will be
able to make the necessary  modifications in advance,  there can be no guarantee
that failure to modify the systems would not have a material  adverse  effect on
the Company.

         During fiscal 1998, the Bank adopted a Year 2000  Compliance  Plan (the
"Plan") and established a Year 2000 Compliance Committee (the "Committee").  The
objectives  of the  Plan  and the  Committee  are to  prepare  the  Bank for the
millennium.  As recommended by the Federal  Financial  Institutions  Examination
Council,  the Plan  encompasses  the following  phases:  Awareness,  Assessment,
Renovation, Validation and Implementation.  These phases will enable the Bank to
identify risks,  develop an action plan,  perform  adequate testing and complete
certification  that its processing  systems will be Year 2000 ready. The Bank is
currently in Phase 3,  Renovation,  (which includes code  enhancements,  program
changes,  hardware and software  upgrades,  system  replacements and third party
vendor  monitoring)  and  Phase  4,  Validation,   (which  includes  testing  of
incremental   changes  to  hardware  and  software,   testing  connections  with
third-party vendors and establishing controls to ensure timely completion of all
hardware and software prior to final implementation). Prioritization of the most
critical  applications  has been  addressed,  along with  contract  and  service
agreements.  The  primary  operating  software  for  the  Bank is  obtained  and
maintained by an external  provider of software (the "External  Provider").  The
Bank has maintained ongoing contact with this vendor so that modification of the
software is a top priority and is expected to be  accomplished,  though there is
no  assurance,  by March 31, 1999.  The Bank has  contacted  all other  material
vendors and suppliers  regarding their Year 2000 readiness.  Each of these third
parties has delivered  written assurance to the Bank that they expect to be Year
2000 compliant prior to the Year 2000. Due to the  announcement of the Company's
potential  acquisition by HUBCO,  the Renovation and Valuation  phases  targeted
completion  dates  have  been  changed  to  April  30,  1999  and May 31,  1999,
respectively.  The Implementation phase is to certify that systems are Year 2000
ready,  along with  assurances  that any new  systems are  compliant  on a going
forward basis. The implementation  phase is targeted for completion by September
30, 1999.

         The Bank  expects to incur  consulting  and other  expenses  related to
testing and enhancements to prepare the systems for the Year 2000. The Bank does
not  anticipate  that the related  costs will be material in any single year. In
total,  the  Bank  estimates  that  it's  cost for  compliance  will  amount  to
approximately $100,000 over the two year period from 1998 - 1999. As of December
31, 1998 approximately  $65,000 of these costs have been incurred.  No assurance
can be given that the Year 2000 Compliance  Plan will be completed  successfully
by the Year 2000, in which event the Bank could incur significant  costs. If the
External  Provider is unable to resolve the potential  problem in time, the Bank
would  likely  experience  significant  data  processing  delays,   mistakes  or
failures.  These delays,  mistakes or failures could have a significant  adverse
impact on the financial statements of the Company.

                                       14

<PAGE>


         The Company does not  separately  track the internal costs incurred for
the Year 2000 project  because such costs are  principally  the related  payroll
costs.

         Successful  and timely  completion of the Year 2000 project is based on
management's best estimates  derived from various  assumptions of future events,
which are inherently uncertain, including the progress and results of the Bank's
External  Provider,  testing  plans,  and all  vendors,  suppliers  and customer
readiness.

         Despite the best efforts of management to address this issue,  the vast
number of external entities that have direct and indirect business relationships
with the Company, such as public utilities,  customers, vendors, payment systems
providers and other financial institutions, makes it impossible to assure that a
failure to achieve  compliance by one or more of these  entities  would not have
material adverse impact on the operations of the Company.

Impact of Inflation 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.
                                 AND SUBSIDIARY

                        CONSOLIDATED FINANCIAL STATEMENTS
                   (With Independent Auditor's Report Thereon)

                                December 31, 1998
            --------------------------------------------------------

                                      INDEX
                                      -----

                                                                         Page
                                                                       ---------

Management Responsibility Statement                                        17


Independent Auditors' Report                                               18


Consolidated Statements of Financial Condition
     as of December 31, 1998 and 1997                                      19


Consolidated Statements of Income
     for Each of the Years in the Three Year
     Period Ended December 31, 1998                                        20


Consolidated Statements of Comprehensive Income                        
     for Each of the Years in the Three Year
     Period Ended December 31, 1998                                        21


Consolidated Statements of Changes in Stockholders' Equity
     for Each of the Years in the Three Year Period Ended
     December 31, 1998                                                     22


Consolidated Statements of Cash Flows
     for Each of the Years in the Three Year Period Ended
     December 31, 1998                                                   23 - 24


Notes to Consolidated Financial Statements                               25 - 58



All  schedules  are  omitted  because  the  required  information  is either not
applicable  or not  required  or the  required  information  is  included in the
consolidated financial statements or notes thereto.

                                       16

<PAGE>


[LOGO] LITTLE FALLS
       BANCORP, INC.

       Little Falls Bancorp, Inc.
       86 Main Street
       Little Falls, NJ 07424-1493   
       973-256-6100

       January 22, 1999


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

Management of Little Falls Bancorp,  Inc. is responsible  for the preparation of
the  consolidated  financial  statements and all other financial  information 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


                                       17

<PAGE>

                          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, 1998 and
1997 and the related consolidated  statements of income,  comprehensive  income,
changes  in  stockholders'  equity  and cash  flows for each of the years in the
three-year  period  ended  December  31,  1998.  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.

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  audits
provide 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, 1998 and 1997 and the results of their operations and cash flows for each of
the years in the three-year  period ended December 31, 1998, in conformity  with
generally accepted accounting principles.



/s/Radics & Co., LLC
Pine Brook, New Jersey


January 22, 1999,  except for the last two paragraphs of Note 2, as to which the
date is January 26, 1999.


                                       18

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                 ----------------------------------------------

<TABLE>
<CAPTION>
 
                                                                                                     December 31,
                                                                                         --------------------------------------
Assets                                                                    Notes                1998                1997
- ------                                                              ------------------   ------------------  ------------------
<S>                                                               <C>                      <C>                 <C>           
Cash and due from banks                                                                     $    5,780,361      $    2,737,709
Interest-bearing deposits in other banks                                                           612,931             550,522
Federal funds sold and securities purchased under
   agreements to resell                                                                         27,000,000           3,500,000
                                                                                            --------------      --------------      


      Total cash and cash equivalents                                   1 and 17                33,393,292           6,788,231
Investment securities available for sale                             1,4, 10 and 17             39,422,602            -
Investment securities held to maturity                               1,4, 10 and 17             40,577,457          57,987,644
Mortgage-backed securities available for sale                        1,5, 10 and 17             13,971,394          13,929,048
Mortgage-backed securities held to maturity                          1,5, 10 and 17             61,373,296          90,957,446
Loans receivable                                                     1,6, 10 and 17            149,061,512         147,033,259
Premises and equipment                                                   1 and 7                 2,601,679           2,617,175
Investment in real estate                                                1 and 8                    81,281             427,317
Foreclosed real estate                                                      1                      297,000             604,219
Interest receivable                                                     1 and 17                 1,961,170           2,079,091
Federal Home Loan Bank of New York stock                                   10                    3,767,600           2,517,600
Excess of cost over assets acquired                                         1                    2,495,443           2,856,230
Other assets                                                               13                    1,613,221             725,234
                                                                                            --------------      --------------      
      Total assets                                                                          $ 350,616,947       $ 328,522,494
                                                                                            =============       =============   

Liabilities and stockholders' equity
- ------------------------------------
Liabilities
- -----------
Deposits                                                                9 and 17            $  243,048,053      $  230,132,675
Borrowed money                                                          10 and 17               68,500,000          58,719,500
Accounts payable and other liabilities                                  12 and 13                1,623,438           1,375,658
                                                                                            --------------      --------------      
      Total liabilities                                                                        313,171,491         290,227,833
                                                                                            --------------      --------------      
Commitments                                                             16 and 17                 -                   -

Stockholders' equity                                                1,2,3,11,12 and 13
- --------------------
Preferred stock $.10 par value, 5,000,000 shares
 authorized; none issued and outstanding                                                          -                   -
Common stock $.10 par value, 10,000,000 shares
 authorized; 3,041,750 shares issued; shares outstanding
 2,477,525 (1998) and 2,607,921 (1997)                                                             304,175             304,175
Additional paid in capital                                                                      29,204,431          29,067,633
Retained earnings - substantially restricted                                                    19,517,521          18,275,517
Common stock acquired by employee
 stock ownership plan ("ESOP")                                                                  (1,936,741)         (2,106,432)
Unearned restricted Management Stock
 Bonus Plan ("MSBP") stock, at cost                                                               (855,791)         (1,329,167)
Treasury stock, at cost; 564,225 shares (1998)
 and 433,829 shares (1997)                                                                      (8,191,308)         (5,632,286)
Accumulated other comprehensive income                                                            (596,831)           (284,779)
                                                                                            --------------      --------------      
      Total stockholders' equity                                                                37,445,456          38,294,661
                                                                                            --------------      --------------      
      Total liabilities and stockholders' equity                                            $  350,616,947      $  328,522,494
                                                                                            ==============      ==============

</TABLE>

See notes to consolidated financial statements.

                                       19
                                                                              
<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                        CONSOLIDATED STATEMENTS OF INCOME
                        ---------------------------------

<TABLE>
<CAPTION>


                                                                               Year Ended December 31,
                                                                -----------------------------------------------------
                                                   Notes            1998                1997                 1996
                                                 --------       -----------          -----------          -----------
<S>                                             <C>           <C>                  <C>                  <C>           
Interest income:
     Loans receivable                                5          $11,380,802          $10,081,393          $ 8,255,040   
     Mortgage-backed securities                                   5,481,359            7,117,907            7,972,069
     Investment securities and other                                                                    
       interest-earning assets                                    5,884,145            3,864,885            2,549,230
                                                                -----------          -----------          -----------
                                                                                                        
          Total interest income                                  22,746,306           21,064,185           18,776,339
                                                                -----------          -----------          -----------
Interest expense:                                                                                       
     Deposits                                        8           10,504,020           10,327,779           11,082,926
     Borrowings                                                   4,190,912            2,592,479              175,324
                                                                -----------          -----------          -----------
                                                                                                      
          Total interest expense                                 14,694,932           12,920,258           11,258,250
                                                                -----------          -----------          -----------
                                                                                                        
Net interest income                                               8,051,374            8,143,927            7,518,089
Provision for loan losses                            5              161,132              240,000              182,900
                                                                -----------          -----------          -----------
Net interest income after provision for                                                                 
  loan losses                                                     7,890,242            7,903,927            7,335,189
                                                                -----------          -----------          -----------
Non-interest income:                                                                                    
     Service fees                                                   228,722              147,818              169,678
     Other                                       4 and 5            174,774              279,877              238,893
                                                                -----------          -----------          -----------

          Total non-interest income                                 403,496              427,695              408,571
                                                                -----------          -----------          -----------
Non-interest expenses:                                                                                  
     Compensation and employee benefits             12            2,679,782            2,622,159            2,608,587
     Occupancy, net                                  6              290,877              295,305              334,406
     Equipment                                       6              432,893              430,366              401,510
     Deposit insurance premiums                     15              117,613              126,987            1,596,307
     Loss on foreclosed real estate                                  44,017               26,900               88,981
     Amortization of deposit premium                 1              360,787              360,787              360,783
     Other                                          12            1,776,203            1,540,603            1,356,853
                                                                -----------          -----------          -----------
                                                                                                        
          Total non-interest expenses                             5,702,172            5,403,107            6,747,427
                                                                -----------          -----------          -----------
                                                                                                        
Income before provision for income taxes                          2,591,566            2,928,515              996,333
Provision for income taxes                          13              843,850            1,072,400              385,444
                                                                -----------          -----------          -----------
                                                                                                        
Net income                                                      $ 1,747,716          $ 1,856,115          $   610,889    
                                                                ===========          ===========          ===========
Net income per common share:                     1 and 14                                                  
     Basic                                                      $      0.79          $      0.78          $      0.22
                                                                ===========          ===========          ===========
                                                                                                        
     Diluted                                                    $      0.76          $      0.75          $      0.22
                                                                ===========          ===========          ===========
</TABLE>

See notes to consolidated financial statements.

                                       20
<PAGE>



                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                 -----------------------------------------------

<TABLE>
<CAPTION>

                                                                                                Year Ended December 31,
                                                                                    ------------------------------------------------
                                                                                        1998               1997             1996
                                                                                    ------------       ------------      ----------
<S>                                                                                <C>                <C>                <C>      
Net income                                                                          $ 1,747,716        $ 1,856,115        $ 610,889
                                                                                    -----------        -----------        ---------

Other comprehensive income, net of income taxes:
     Unrealized holding gains on securities available for sale,
      net of income taxes of $134,235 and $39,938 in 1998 and 1997, respectively       (217,386)           (71,062)            -

     Reclassification adjustment for realized gains on securities
      available for sale, net of income taxes of $16,754 in 1998                        (29,810)              -                -
                                                                                    -----------        -----------        ---------

                                                                                       (247,196)           (71,062)            -

     Minimum pension liability adjustment, net of income taxes
      of $36,450, $72,590 and $(10,964), respectively                                   (64,856)          (129,162)          19,508
                                                                                    -----------        -----------        ---------

Other comprehensive income                                                             (312,052)          (200,224)          19,508
                                                                                    -----------        -----------        ---------
Comprehensive income                                                                $ 1,435,664        $ 1,655,891        $ 630,397
                                                                                    ===========        ===========        =========

</TABLE>

See notes to consolidated financial statements.

                                       21

<PAGE>
                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
           ----------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                              Retained           Common         
                                                                             Additional       Earnings -          Stock          
                                                           Common             Paid in       Substantially        Acquired        
                                                            Stock             Capital        Restricted          By ESOP         
                                                          ----------       ------------     -------------     --------------
<S>                                                       <C>              <C>              <C>              <C>           
Balance - December 31, 1995                                $     -          $     -          $ 16,327,286      $        -        
Net income                                                       -                -               610,889               -       
Net proceeds from
 issuance of common stock                                    304,175         28,959,347              -                  -       
Acquisition of common stock by ESOP                              -                -                  -            (2,433,400)   
ESOP shares committed to be released                             -               15,452              -               162,227    
Purchase of 296,570  shares of treasury stock                    -                -                  -                  -      
Decrease in minimum pension                                                                                  
 liability, net of deferred income taxes                         -                -                  -                  -      
Dividends paid                                                   -                -              (136,119)              -      
                                                           ---------        -----------      ------------      ------------- 
Balance - December 31, 1996                                  304,175         28,974,799        16,802,056         (2,271,173)   
Net income                                                       -                -             1,856,115               -      
Acquisition of common stock by MSBP                              -                -                  -                  -      
ESOP shares committed to be released                             -               92,834              -               164,741    
Amortization of MSBP stock                                       -                -                  -                  -      
Purchase of 137,259 shares of treasury stock                     -                -                  -                  -      
Unrealized (loss) on securities available for sale, net          -                -                  -                  -      
(Increase) in minimum pension
 liability, net of deferred income taxes                         -                -                  -                  -      
Dividends paid                                                   -                -              (382,654)              -      
                                                           ---------        -----------      ------------      ------------- 
Balance - December 31, 1997                                  304,175         29,067,633        18,275,517         (2,106,432)   
Net income                                                       -                -             1,747,716               -     
 ended December 31, 1998
ESOP shares committed to be released                             -              136,798              -               169,691    
Amortization of MSBP stock                                       -                -                  -                  -     
Purchase of 130,396 shares of treasury stock                     -                -                  -                  -     
Unrealized (loss) on securities available for sale, net          -                -                  -                  -     
(Increase) in minimum pension
 liability, net of deferred income taxes                         -                -                  -                  -     
Dividends paid                                                   -                -              (505,712)              -     
                                                           ---------        -----------      ------------      ------------- 
Balance - December 31, 1998                                $ 304,175        $29,204,431      $ 19,517,521      $  (1,936,741) 
                                                           =========        ===========      ============      ============= 
</TABLE>
                                       22
- -----------------2nd half of table follows--------------------------------------


<PAGE>

- -----------------2nd half of table below----------------------------------------
<TABLE>
<CAPTION>


                                                           Unearned                          Accumulated
                                                          Restricted                            Other
                                                             MSBP            Treasury       Comprehensive
                                                             Stock             Stock            Income              Total
                                                          ----------       ------------     -------------      -------------
<S>                                                       <C>              <C>              <C>              <C>           
Balance - December 31, 1995                                $     -          $     -          $   (104,063)     $  16,223,223
Net income                                                       -                -                  -               610,889
Net proceeds from issuance of common stock
 issuance of common stock                                        -                -                  -            29,263,522
Acquisition of common stock by ESOP                              -                -                  -            (2,433,400)
ESOP shares committed to be released                             -                -                  -               177,679
Purchase of 296,570  shares of treasury stock                    -           (3,277,004)             -            (3,277,004)
Decrease in minimum pension                            
 liability, net of deferred income taxes                         -                  -              19,508             19,508
Dividends paid                                                   -                  -                -              (136,119)
                                                           ---------        -----------      ------------      ------------- 
Balance - December 31, 1996                                      -           (3,277,004)          (84,555)        40,448,298
Net income                                                       -                 -                 -             1,856,115
Acquisition of common stock by MSBP                       (1,600,268)              -                 -            (1,600,268)
ESOP shares committed to be released                             -                 -                 -               257,575
Amortization of MSBP stock                                   271,101               -                 -               271,101
Purchase of 137,259 shares of treasury stock                     -           (2,355,282)             -            (2,355,282)
Unrealized (loss) on securities available for sale, net          -                -               (71,062)           (71,062)
(Increase) in minimum pension
 liability, net of deferred income taxes                         -                -              (129,162)          (129,162)
Dividends paid                                                   -                -                  -              (382,654)
                                                           ---------        -----------      ------------      ------------- 
Balance - December 31, 1997                               (1,329,167)        (5,632,286)         (284,779)        38,294,661
Net income ended December 31, 1998                               -                -                  -             1,747,716
ESOP shares committed to be released                             -                -                  -               306,489
Amortization of MSBP stock                                   473,376              -                  -               473,376
Purchase of 130,396 shares of treasury stock                     -           (2,559,022)             -            (2,559,022)
Unrealized (loss) on securities available for sale, net          -                -              (247,196)          (247,196)
(Increase) in minimum pension
 liability, net of deferred income taxes                         -                -               (64,856)           (64,856)
Dividends paid                                                   -                -                  -              (505,712)
                                                           ---------        -----------      ------------      ------------- 
Balance - December 31, 1998                                $(855,791)       $(8,191,308)     $   (596,831)    $   37,445,456
                                                           =========        ===========      ============      ============= 
</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,
                                                                                --------------------------------------------------
                                                                                   1998               1997                1996
                                                                                ------------      -------------        -----------
<S>                                                                            <C>                <C>                  <C>      
Cash flows from operating activities:
   Net income                                                                   $ 1,747,716        $ 1,856,115          $ 610,889
   Adjustments to reconcile net income to
    net cash provided by operating activities:
       Depreciation                                                                 131,395            149,187            153,207
       Provision for loan and real estate owned losses                              180,000            367,356            182,900
       Amortization of intangibles                                                  360,787            360,787            360,783
       Amortization of deferred fees, premiums and discounts, net                   352,432            117,732             40,903
       Gain on sales of investment securities available for sale                    (16,654)              -                  -
       Gain on sales of mortgage-backed seucrities available for sale               (29,910)              -                  -
       Gain on sale of branch                                                          -                  -              (138,320)
       Gain on sale of investment in real estate                                    (37,911)          (106,318)              -
       Loss (gain) on sale of foreclosed real estate                                 19,875            (11,086)            28,418
       Deferred income taxes                                                       (148,250)           (35,527)          (243,005)
       Decrease (increase) in interest receivable                                   117,921           (343,800)           (17,942)
       (Increase) decrease in other assets                                         (566,063)           366,147             (2,447)
       (Decrease) increase in interest payable                                      (54,160)            92,789            180,501
       Increase in accounts payable and other liabilities                           127,036             55,364            256,012
       ESOP shares committed to be released                                         306,489            257,575            177,679
       Amortization of MSBP cost                                                    501,237            271,101               -
                                                                                -----------        -----------          ---------

         Net cash provided by operating activities                                2,991,940          3,397,422          1,589,578
                                                                                -----------        -----------          ---------

Cash flows from investing activities:
   Purchases of:
       Investment securities available for sale                                 (45,929,794)              -                  -
       Investment securiites held to maturity                                   (37,583,247)       (15,977,500)       (32,347,937)
       Mortgage-backed seucriites available for sale                            (15,035,553)       (14,048,125)              -
       Mortgage-backed securities held to maturity                                     -                  -           (16,073,205)
       Loans                                                                           -           (15,096,510)              -
       Premises and equipment                                                      (112,479)          (102,193)          (159,246)
       Federal Home Loan Bank of New York stock                                  (1,250,000)          (441,900)          (680,500)
   Proceeds from maturities of and repayments on:
       Investment securities available for sale                                   5,000,000               -                  -
       Investment securities held to maturity                                    52,000,000          9,342,000         11,000,000
       Mortgage-backed securities available for sale                              6,615,242              -                   -
       Mortgage-backed securities held to maturity                               29,375,738         21,444,380         21,500,221
   Proceeds from sales of:
       Investment securities available for sale                                   1,028,100               -                  -
       Investment securities held to maturity                                     3,000,000               -                  -
       Mortgage-backed securities available for sale                              8,352,991               -                  -
       Investment in real estate                                                    380,527             42,125               -
       Foreclosed real estate                                                       268,476            394,486            849,629
   Net (increase) in loans receivable                                            (2,187,526)       (15,023,967)       (21,265,657)
                                                                                -----------        -----------          ---------
 
         Net cash provided by (used in) investing activities                      3,922,475        (29,467,204)       (37,176,695)
                                                                                -----------        -----------          ---------
</TABLE>

See notes to consolidated financial statements.


                                       23


<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                      ------------------------------------

<TABLE>
<CAPTION>

                                                                                      Year Ended December 31,
                                                                        ---------------------------------------------------
                                                                             1998               1997               1996
                                                                        -------------      -------------      -------------
<S>                                                                    <C>                <C>               <C>         
Cash flows from financing activities:
     Net increase (decrease) in deposits                                 $12,974,880        $ 1,814,156       $(7,464,225)
     Decrease in advances from borrowers for taxes                              -                  -             (701,773)
     (Refunds of) proceeds from stock subscriptions                             -                  -           19,706,653)
     Net change in short-term borrowings                                 (40,219,500)        10,096,000        24,623,500
     Proceeds of long-term borrowings                                     50,000,000         15,000,000         9,000,000
     Costs of issuance of common stock                                          -                  -             (731,348)
     Dividends paid                                                         (505,712)          (382,654)         (136,119)
     Cash paid in connection with branch sales                                  -                  -           (9,064,385)
     Cost of MSBP shares                                                        -            (1,688,171)             -
     Treasury stock acquired                                              (2,559,022)        (2,355,282)       (3,277,004)
                                                                         -----------        -----------       -----------
           Net cash provided by (used in) financing activities            19,690,646         22,484,049        (7,458,007)
                                                                         -----------        -----------       -----------
Increase (decrease) in cash and cash equivalents                          26,605,061         (3,585,733)      (43,045,124)
Cash and cash equivalents - beginning                                      6,788,231         10,373,964        53,419,088
                                                                         -----------        -----------       -----------
Cash and cash equivalents - ending                                       $33,393,292        $ 6,788,231       $10,373,964
                                                                         ===========        ===========       ===========

Supplemental disclosures:
     Cash paid during the period for:
         Interest                                                        $14,749,082        $12,827,469       $11,077,749
                                                                         ===========        ===========       ===========
         Income taxes, net of refunds                                    $ 1,305,745        $   957,808       $   410,701
                                                                         ===========        ===========       ===========
     Unrealized loss on securities available
      for sale, net of deferred income taxes                             $   247,196        $    71,062       $      -
                                                                         ===========        ===========       ===========
     Loans to facilitate sales of investment in real estate              $      -           $   215,000       $      -
                                                                         ===========        ===========       ===========
     Loans receivable transferred to foreclosed real estate              $      -           $   157,818       $   406,379
                                                                         ===========        ===========       ===========
     Loans to facilitate sales of foreclosed real estate                 $      -           $      -          $   172,000
                                                                         ===========        ===========       ===========
     Increase (decrease) in minimum
      pension liability, net of deferred income taxes                    $    64,856        $   129,162       $   (19,508)
                                                                         ===========        ===========       ===========
     Property transferred to investment in real estate                   $      -           $     9,629       $   145,478
                                                                         ===========        ===========       ===========
     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
     Reduction in MSBP liability in connection with purchase 
         of MSBP shares                                                  $      -           $   (87,903)      $      -
                                                                         ===========        ===========       ===========
     Liabilities assigned in connection with branch sales:
         Deposits                                                        $      -           $      -          $ 9,221,324
                                                                         ===========        ===========       ===========
     Assets sold in connection with branch sales:
         Loans                                                           $      -           $      -          $    18,619
                                                                         ===========        ===========       ===========

</TABLE>

See notes to consolidated financial statements.

                                       24
<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 Little Falls Bancorp,  Inc. (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 dates of the
         consolidated   statements  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  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
         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.

         Comprehensive income
         --------------------
 
         Effective  January 1, 1998, the Company and the Bank adopted  Statement
         of Financial  Accounting  Standards  ("Statement") No. 130, " Reporting
         Comprehensive  Income".  Statement  No. 130 requires  the  reporting of
         comprehensive  income  in  addition  to  net  income  from  operations.
         Comprehensive   income  is  a  more   inclusive   financial   reporting
         methodology that includes  disclosure of certain financial  information
         that  historically  has not been  recognized in the  calculation of net
         income.  As required,  the  provisions  of Statement  No. 130 have been
         retroactively  applied to previously reported periods.  The application
         of  Statement  No.  130  had  no  material   effect  on  the  Company's
         consolidated financial condition or operations.

         At December 31, 1998 and 1997,  accumulated other comprehensive  income
         includes  unrealized  losses on securities  available for sale,  net of
         deferred income taxes, of $(318,258) and $(71,062),  respectively,  and
         additional minimum pension liability,  net of deferred income taxes, of
         $(213,717) and $(278,573), respectively.

                                       25

<PAGE>

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


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

         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.

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

         Debt  securities for which there is 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,  included in  accumulated  other  comprehensive
         income.

         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
         costs 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.


                                       26
<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 impaired
         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  impaired  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.

         Impaired  loans are  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 to 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.

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

         Investments  in real  estate  are  carried  at the  lower of cost  less
         accumulated depreciation or fair value less estimated disposal costs.

                                       27

<PAGE>

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


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

         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 properties 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.
         Deferred  income tax expense or benefit is  determined  by  recognizing
         deferred  tax  assets  and  liabilities  for the  estimated  future tax
         consequences   attributable  to  temporary   differences   between  the
         financial statement carrying amounts of existing assets and liabilities
         and their respective tax bases.

         Deferred  tax assets and  liabilities  are measured  using  enacted tax
         rates  expected to apply to taxable  income in the years in which those
         temporary  difference  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 all 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 Financial  Accounting  Standards  Board  ("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.  While all
         entities  are  encouraged  to adopt the "fair  value  based  method" of
         accounting for employee  stock  compensation  plans,  Statement No. 123
         also allows an entity to continue  to measure  compensation  cost under
         such plans  using the  "intrinsic  value  based  method"  specified  in
         Accounting Principles Board Opinion No. 25.

                                       28
<PAGE>


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


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

         Accounting for stock-based compensation (Cont'd.)
         ---------------------------------------

         Under the 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
         ---------------------------

         Basic net income per common share is  calculated by dividing net income
         by the weighted  average number of shares of common stock  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.  Diluted net income per
         share is calculated by adjusting the weighted  average number of shares
         of common  stock  outstanding  to include the effect of stock  options,
         stock-based  compensation  grants and other  securities,  if  dilutive,
         using the treasury stock method. See Note 14 to consolidated  financial
         statements for a reconciliation of such amounts.

         Per  share  amounts  for the year  ended  December  31,  1996 have been
         calculated based on the net income for the entire year. The calculation
         of the weighted  average number of common shares  outstanding  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).

         Nature of operations and interest rate risk
         -------------------------------------------

         The  Company  is a holding  company  whose  principal  activity  is the
         ownership and management of the Bank.  The Bank is principally  engaged
         in the  business of  attracting  deposits  from the  customers  located
         primarily in northern New Jersey and using these  deposits,  along with
         borrowings  and other  funds,  to make  loans  secured  by real  estate
         located   primarily   in   northern   New   Jersey   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.

                                       29

<PAGE>

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

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

         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 year ended December 31, 1997 and 1996 have been
         reclassified to conform to the current year's presentation.

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

On January 5, 1996, the Bank converted 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., a New
Jersey corporation  organized in August 1995,  acquired all of the capital stock
of the Bank upon the  completion  of the  conversion.  On January  5, 1996,  the
conversion and initial public stock offering were completed with the issuance of
3,041,750  shares of the Company's  common stock,  par value $.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, 1998 has not been determined.

The ability of the Company to pay dividends to  stockholders  is dependent  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 years ended December 31, 1998,  1997 and 1996,  the Company  approved
plans to repurchase 130,396,  137,259 and 296,570 shares,  respectively,  of its
common stock  outstanding,  up to five percent (5%) of the shares outstanding at
any single instance.  In accordance  therewith,  during the years ended December
31, 1998, 1997 and 1996, 130,396, 137,259 and 296,570 shares,  respectively,  at
an aggregate cost of $2,599,022, $2,355,282, and $3,277,004,  respectively, were
purchased in the open market.

                                       30

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

3.    PENDING MERGER
- --------------------

On January 26, 1999,  the Company  signed a definitive  merger  agreement  under
which HUBCO, Inc.  ("HUBCO") will acquire the Company in a combination stock and
cash transaction.  Under the terms of the agreement,  Company  shareholders will
receive  either  0.65  shares  of  HUBCO  common  stock or  $20.64  in cash or a
combination of shares of HUBCO common stock and cash. The shares of HUBCO common
stock offered in this  transaction  will be in an amount equal to  approximately
51% of the outstanding  shares of the Company  multiplied by the exchange ratio.
The  remaining 49% of the  outstanding  shares will be purchased for cash at the
fixed per share  price of $20.64.  The  exchange  ratio of 0.65  shares of HUBCO
common  stock is based upon  HUBCO's  median  common  stock price being  between
$34.43  and  $29.23  during  a  pre-determined  pricing  period.  If the  median
pre-closing  price of HUBCO common stock is $29.00 or less,  the exchange  ratio
shall be increased in increments to a maximum  exchange  ratio of 0.70 effective
if the HUBCO  median  common  stock  price is $27.14  or  lower.  If the  median
pre-closing  price of HUBCO common stock is $34.50 or more,  the exchange  ratio
will be decreased in increments to a minimum exchange ratio of 0.60 at $37.50.

In connection with the execution of the merger agreement, the Company has issued
an option to HUBCO, which would enable HUBCO to purchase up to 493,000 shares of
Company common stock under certain  circumstances.  As part of the  transaction,
the Company  will be merged into Hudson  United  Bank.  The merger is subject to
approval,  by Federal and New Jersey  bank  regulatory  authorities  and Company
shareholders, as well as other customary conditions. The transaction is expected
to close in the second quarter of 1999.

4.   INVESTMENT SECURITIES
- --------------------------

Available for sale:
<TABLE>
<CAPTION>
                                                                December 31, 1998                         
                                              ------------------------------------------------------
                                                                Gross Unrealized          
                                                Amortized   --------------------------   Carrying
                                                  Cost          Gains        Losses        Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>        
U.S. Government (including agencies):
      Due after five years through ten years   $ 7,002,442   $    10,370   $     4,600   $ 7,008,212
      Due after ten years                        5,751,429        81,696          --       5,833,125
                                               -----------   -----------   -----------
                                                12,753,871        92,066         4,600    12,841,337
      Corporate bonds due after ten years        2,001,080          --          11,080     1,990,000
      Trust preferred securities                11,960,918        36,876       501,529    11,496,265
      Preferred stock                           13,199,307        10,000       114,307    13,095,000
                                               -----------   -----------   -----------   ----------- 
                                               $39,915,176   $   138,942   $   631,516   $39,422,602
                                               ===========   ===========   ===========   ===========
</TABLE>
Held to maturity:
<TABLE>
<CAPTION>

                                                                December 31, 1998                                         
                                              ------------------------------------------------------
                                                                Gross Unrealized          
                                                Amortized   --------------------------   Estimated
                                                  Cost          Gains        Losses      Fair Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>        
U.S. Government (including agencies):
      Due after one year through five years    $ 5,685,303   $    47,187   $      --     $ 5,732,490
      Due after five years through ten years     5,002,894        14,606          --       5,017,500
      Due after ten years                       29,889,260          --         281,447    29,607,813
                                               -----------   -----------   -----------   -----------
                                               $40,577,457   $    61,793   $   281,447   $40,357,803
                                               ===========   ===========   ===========   ===========
</TABLE>

                                       31

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

4.    INVESTMENT SECURITIES (Cont'd.)
- ---------------------------     
<TABLE>
<CAPTION>
                                                                December 31, 1997                              
                                              ------------------------------------------------------
                                                                Gross Unrealized          
                                                Amortized   --------------------------   Estimated
                                                  Cost          Gains        Losses      Fair Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>        
U.S. Government (including agencies):
      Due in one year or less                  $10,005,774   $      --     $    69,571   $ 9,936,203
      Due after one year through five years     11,000,000        26,270        46,875    10,979,395
      Due after five years through ten years    30,981,870       239,337          --      31,221,207
      Due after ten years                        6,000,000         2,500        10,000     5,992,500
                                               -----------   -----------   -----------   -----------
                                                                                         
                                               $57,987,644   $   268,107   $   126,446   $58,129,305
                                               ===========   ===========   ===========   ===========
</TABLE>
During the year ended  December  31,  1998,  proceeds  from sales of  investment
securities  available for sale totaled $1,028,100 and resulted in gross gains of
$16,654.  During the year ended December 31, 1998,  proceeds from the sale of an
investment  security  held to  maturity,  which was within three months of final
maturity,  totaled $3,000,000 and did not result in any gain or loss. There were
no sales of investment  securities available for sale or held to maturity during
the years ended December 31, 1997 and 1996.

Investment  securities  held to maturity with a carrying value of  approximately
$2,000,000  at both  December 31, 1998 and 1997,  were pledged to secure  public
funds.

5.   MORTGAGE-BACKED SECURITIES
- -------------------------------

Available for sale:
<TABLE>
<CAPTION>
                                                                December 31, 1998        
                                              ------------------------------------------------------
                                                                Gross Unrealized          
                                                Amortized   --------------------------   Carrying
                                                  Cost          Gains        Losses        Value
                                              ------------  ------------  ------------  ------------
<S>                                          <C>           <C>           <C>           <C>        

     Federal Home Loan Mortgage Corporation   $ 5,324,055   $      --     $     4,761   $ 5,319,294
     Federal National Mortgage Association      8,663,950            51        11,901     8,652,100
                                              -----------   -----------   -----------   -----------
  
                                              $13,988,005   $        51   $    16,662   $13,971,394
                                              ===========   ===========   ===========   ===========  
</TABLE>

<TABLE>
<CAPTION>
                                                                December 31, 1997                           
                                              ------------------------------------------------------
                                                                Gross Unrealized          
                                                Amortized   --------------------------   Carrying
                                                  Cost          Gains        Losses        Value
                                              ------------  ------------  ------------  ------------
<S>                                          <C>           <C>           <C>           <C>        
     Federal Home Loan Mortgage Corporation   $12,512,965   $      --     $   104,516   $12,408,449
     Federal National Mortgage Association      1,527,083          --           6,484     1,520,599
                                              -----------   -----------   -----------   -----------                       

                                              $14,040,048   $      --         111,000    13,929,048
                                              ===========   ===========   ===========   ===========
</TABLE>
                                       32

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

5.   MORTGAGE-BACKED SECURITIES  (Cont'd.)
- -------------------------------

Held to maturity:
<TABLE>
<CAPTION>
                                                                December 31, 1998                     
                                              ------------------------------------------------------
                                                                Gross Unrealized          
                                                Amortized   --------------------------   Estimated
                                                  Cost          Gains        Losses      Fair Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>        
     Government National Mortgage Association   $17,643,283   $    37,940   $   183,033   $17,498,190
     Federal Home Loan Mortgage Corporation      14,963,351       119,208        48,363    15,034,196
     Federal National Mortgage Association       28,766,662       126,559       118,173    28,775,048
                                                -----------   -----------   -----------   ----------- 
                                                $61,373,296   $   283,707   $   349,569   $61,307,434
                                                ===========   ===========   ===========   ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                December 31, 1997                      
                                              ------------------------------------------------------
                                                                Gross Unrealized          
                                                Amortized   --------------------------   Estimated
                                                  Cost          Gains        Losses      Fair Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>        
     Government National Mortgage Association   $26,771,595   $   215,909   $    35,973   $26,951,531
     Federal Home Loan Mortgage Corporation      22,853,912       219,635       143,405    22,930,142
     Federal National Mortgage Association       41,331,939       200,891       168,976    41,363,854
                                                -----------   -----------   -----------   -----------
                                                $90,957,446   $   636,435   $   348,354   $91,245,527
                                                ===========   ===========   ===========   ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                December 31, 1998                    
                                              ------------------------------------------------------
                                                Principal    Unamortized    Unearned     Carrying
                                                 Balance       Premium      Discounts      Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>        
     Government National Mortgage Association   $17,293,334   $   355,946   $     5,997   $17,643,283
     Federal Home Loan Mortgage Corporation      14,856,408       119,872        12,929    14,963,351
     Federal National Mortgage Association       28,436,352       349,880        19,570    28,766,662
                                                -----------   -----------   -----------   -----------
                                                $60,586,094   $   825,698   $    38,496   $61,373,296
                                                ===========   ===========   ===========   ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                December 31, 1997                         
                                              ------------------------------------------------------
                                                Principal    Unamortized    Unearned     Carrying
                                                 Balance       Premium      Discounts      Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>        
     Government National Mortgage Association   $26,336,892   $   442,503   $     7,800   $26,771,595
     Federal Home Loan Mortgage Corporation      22,725,681       185,390        57,159    22,853,912
     Federal National Mortgage Association       40,898,959       460,159        27,179    41,331,939
                                                -----------   -----------   -----------   -----------
                                                $89,961,532   $ 1,088,052   $    92,138   $90,957,446
                                                ===========   ===========   ===========   ===========
</TABLE>

During the year ended December 31, 1998,  proceeds from sales of mortgage-backed
securities  available for sale totaled $8,352,991 and resulted in gross gains of
$29,910.  There were no sales of mortgage-backed  securities  available for sale
during the years  ended  December  31,  1997 and 1996 and there were no sales of
mortgage-backed  securities held to maturity during the years ended December 31,
1998, 1997 and 1996.
                                       33

<PAGE>

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

6.   LOANS RECEIVABLE
- ---------------------

                                                            December 31,
                                                  ------------------------------
                                                       1998               1997
                                                  -------------   --------------
Real estate mortgage:
   One-to-our family                              $ 117,232,070   $ 118,254,242
   Commercial and multi-family                       17,435,462      17,361,751
                                                   ------------    ------------ 

                                                    134,667,532     135,615,993
                                                   ------------    ------------ 

Construction                                               -            350,000
                                                   ------------    ------------ 
Consumer:
   Second mortgage                                   14,811,424      11,629,689
   Passbook or certificate                              752,217         807,062
   Other                                                 14,615          12,451
                                                   ------------    ------------ 
                                                     15,578,256      12,449,202
                                                   ------------    ------------ 
        Total loans                                 150,245,788     148,415,195
                                                   ------------    ------------ 
Less: Loans in process                                     -            233,125
    Allowance for loan losses                         1,329,292       1,168,160
    Deferred loan fees, costs and discounts, net       (145,016)        (19,349)
                                                   ------------    ------------ 
                                                      1,184,276       1,381,936
                                                   ------------    ------------ 
                                                   $149,061,512    $147,033,259
                                                   ============    ============
                                                   

An analysis of the allowance for loan losses follows: 


                                                  Year Ended December 31,
                                          --------------------------------------
                                             1998          1997          1996
                                          ----------    ----------   -----------
   Balance - beginning                    $1,168,160    $1,089,828   $  958,149
   Provisions charged to  operations         161,132       240,000      182,900
   Loans charged off, net of recoveries         -         (161,668)     (51,221)
                                          ----------    ----------   ----------
   Balance - ending                       $1,329,292    $1,168,160   $1,089,828
                                          ==========    ==========   ==========

                                       34
<PAGE>


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

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

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



                                                           December 31,
                                                --------------------------------
                                                   1998       1997      1996
                                                ---------   --------- ----------
Recorded investment in impaired loans:
    With recorded allowances                      $  367     $  744     $1,777 
    Without recorded allowance                       -          -          -
                                                                      
         Total impaired loans                        367        744      1,777
                                                  ------     ------     ------
                                                                      
    Related allowance for loan losses                 55        111        404
                                                  ------     ------     ------
                                                                      
         Net impaired loans                       $  312     $  633     $1,373
                                                  ======     ======     ======
                                                                      
Average recorded investment in impaired loans     $  596     $1,509     $1,717
                                                  ======     ======     ======
                                                                    
Interest income recognized on impaired loans
  during the period each loan was impaired:
    Total                                         $   43     $  214     $   57
                                                  ======     ======     ======

    Cash basis                                    $   43     $  197     $   57
                                                  ======     ======     ======

At December 31, 1998, 1997 and 1996,  nonaccrual  loans for which the accrual of
interest had been discontinued totaled approximately $1,003,000,  $1,284,000 and
$1,901,000,  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,
                                                    -------------------------
                                                     1998     1997     1996
                                                    -------  -------  -------

Interest income that would have been recorded        $ 89     $111     $198
Interest income recognized                             60       50       84


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


                                                 Year Ended December 31,
                                               ---------------------------   
                                                  1998            1997
                                               ------------   ------------
                                           
        Balance - beginning                    $ 1,448,625    $ 1,168,277
        Loans originated                            57,252        242,128
        Collection of principal                    (46,580)       (14,879)
        Other additions                               --           53,099
                                               -----------    -----------
                                           
        Balance - ending                       $ 1,459,297    $ 1,448,625
                                               ===========    ===========
                                 

                                       35

<PAGE>

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


7.   PREMISES AND EQUIPMENT
- ---------------------------
                                                           December 31,
                                                  -----------------------------
                                                     1998             1997
                                                  -------------    ------------

Land                                                $  614,714      $  614,714
Buildings and improvements                           2,294,053       2,301,063
Furniture, fixture and equipment                     1,184,423       1,071,944
Leasehold improvements                                  61,132          54,122
                                                    ----------      ----------

                                                     4,154,322       4,041,843
Less accumulated depreciation and amortization       1,552,643       1,424,668
                                                    ----------      ----------

                                                    $2,601,679      $2,617,175
                                                    ==========      ==========


Depreciation and amortization  expense totaled  $127,975,  $134,628 and $143,997
for the years ended December 31, 1998, 1997 and 1996, respectively.


8.   INVESTMENT IN REAL ESTATE
- ------------------------------

The Bank owns real estate originally  acquired for a future office site which is
no longer to be used for that purpose.  During the year ended December 31, 1997,
a  $100,000  impairment  loss was  recorded  on a parcel of land to  reduce  its
carrying  value from  $243,667 to  $143,667.  A portion of that land was sold in
1998 for $62,386, with no gain or loss resulting.  Property adjoining the Bank's
main office,  which had been rented,  was sold in 1998 for proceeds of $318,141,
resulting  in a gain of $37,911.  During the years ended  December  31, 1997 and
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 $9,629  and
$145,478,   respectively,  were  transferred  from  premises  and  equipment  to
investment  in real  estate.  These  properties  were sold during the year ended
December  31,  1997  at a  gain  of  $106,318.  The  income  received  from  the
properties,  net of expenses,  is included in other income.  The  properties are
summarized as follows:

                                                         December 31,
                                                    -------------------------
                                                       1998          1997
                                                    ----------    -----------

Land                                                 $ 81,281       $143,667  
Buildings and improvements                               -           363,452
                                                     --------       --------
                                                                  
                                                       81,281        507,119
Less accumulated depreciation and amortization            -           79,802
                                                     --------       --------
             
                                                     $ 81,281       $427,317
                                                     ========       ======== 

                                       36
<PAGE>

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


9.   DEPOSITS
- -------------


                                                         December 31, 1998
                                                --------------------------------
                                                 Weighted
                                                  Average
                                                   Rate       Amount     Percent
                                                  ------   ------------  -------

NOW accounts and non-interest-bearing deposits     1.55 %   $ 29,110,521   11.98
Money Market accounts                              2.73        6,995,025    2.87
Passbook and club accounts                         2.97       41,427,787   17.05
Certificates of deposit                            5.44      165,514,720   68.10
                                                            ------------  ------
                                                   4.48     $243,048,053  100.00
                                                            ============  ======


                                                         December 31, 1997
                                                --------------------------------
                                                 Weighted
                                                  Average
                                                   Rate       Amount     Percent
                                                  ------   ------------  -------

NOW accounts and non-interest-bearing deposits     1.33 %  $ 21,338,938     9.27
Money Market accounts                              2.94       9,952,885     4.33
Passbook and club accounts                         3.08      44,468,893    19.32
Certificates of deposit                            5.63     154,371,959    67.08
                                                           ------------   ------
                                                   4.62    $230,132,675   100.00
                                                           ============   ======

The aggregate  amount of certificates of deposit with a minimum  denomination of
greater than $100,000 was approximately  $14,542,000 and $10,020,000 at December
31, 1998 and 1997, 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,
                                                  --------------------------
                                                     1998           1997
                                                  ----------     -----------
                                                        (In Thousands)

           Three months or less                    $ 31,395       $ 40,847 
           Over three months to one year             94,352         89,942
           Over one year to three years              34,287         21,296
           Over three years                           5,481          2,287
                                                   --------       --------
                                                                
                                                   $165,515       $154,372
                                                   ========       ========
                                                        

                                       37

<PAGE>

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

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

A summary of interest on deposits follows:

                                             Year Ended December 31,
                                    ------------------------------------------
                                        1998          1997          1996
                                    ------------- ------------- --------------

        NOW accounts                 $   263,010   $   260,813   $   366,984  
        Money Market                     344,020       380,732       788,001
        Passbook and club              1,276,998     1,440,145     1,859,939
        Certificates of deposit        8,619,992     8,246,089     8,068,002
                                     -----------   -----------   -----------

                                     $10,504,020   $10,327,779   $11,082,926
                                     ===========   ===========   ===========

10.  BORROWED MONEY
- -------------------

The Bank has an available  line of credit with the Federal Home Loan Bank of New
York  ("FHLB"),  subject to the terms and  conditions of the lenders'  overnight
advances program, in the amount of $34,807,900 at December 31, 1998.  Borrowings
under this line of credit,  which expires on November 23, 1999, are made for one
day  periods  and are  secured  by the  Bank's  investment  in FHLB stock and an
assignment  of the Bank's  unpledged,  qualifying  one-to-four  family  mortgage
loans.  During the year ended  December 31, 1998,  the Bank did not borrow funds
under this program.  The following  table  presents  borrowed money at the dates
indicated:

<TABLE>
<CAPTION>
                                                                                  Interest                  December 31,
                                                                                                 -----------------------------------
Lender                                                        Maturity              Rate               1998              1997
- ------                                                 -----------------------   ------------    -----------------  ----------------

Securities sold under agreement to repurchase:

<S>                                                   <C>                            <C>        <C>                  <C>         
       FHLB                                            January 30, 1998                6.05%      $         -          $ 10,000,000
       FHLB                                            February 17, 1998               5.74%                -             8,175,000
       Security broker dealer                          February 18, 1998               5.77%                -             8,368,500
       FHLB                                            February 19, 1998               5.76%                -             8,176,000
       FHLB                                            January 14, 1999                5.29%            9,500,000              -

Advance:

       FHLB                                            August 3, 1998                  5.80%                             15,000,000
       FHLB (a)                                        December 20, 1999               5.82%            9,000,000         9,000,000
       FHLB (b)                                        November 19, 2003               4.93%           25,000,000              -
       FHLB (b)                                        March 11, 2008                  5.35%           25,000,000              -
                                                                                                     ------------      ------------

                                                                                                     $ 68,500,000      $ 58,719,500
                                                                                                     ============      ============
</TABLE>



(a)  Lender has option to terminate the advance on March 20, 1999, and quarterly
     thereafter, upon four days advance notice.

(b)  Convertible at lender option to  replacement  funding at then current rates
     on November 19, 2001 and March 12, 2001.


                                       38

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



10.  BORROWED MONEY (Cont'd.)
- -------------------

Certain information concerning borrowed money is summarized as follows:

<TABLE>
<CAPTION>


                                                                        Year Ended December 31,
                                                           ---------------------------------------------------
                                                              1998               1997                1996
                                                           --------------     -------------    ---------------
<S>                                                         <C>                <C>             <C>           
      Average balance during the year                       $ 72,357,000       $ 43,974,600    $    3,173,000
      Average interest rate during the year                         5.79%              5.89%             5.53%
      Maximum month-end balance during the year             $ 83,877,000       $ 58,719,500    $   33,625,000
      Average interest rate at year end                             5.25%              5.83%             6.02%

</TABLE>


At December 31, 1998 and 1997,  borrowed money is  collateralized  by the Bank's
investment  in  FHLB  stock,  a  blanket  assignment  of the  Bank's  unpledged,
qualifying one-to-four family mortgage loans and securities as follows:

<TABLE>
<CAPTION>

                                                                      December 31,
                                                           -----------------------------------
                                                                1998               1997
                                                           ----------------   ----------------
<S>                                                        <C>                 <C>         
      Investment securities held to maturity                $   5,002,894       $ 18,700,000
      Mortgage-backed securities available for sale               593,718          9,749,213
      Mortgage-backed securities held to maturity              41,425,704         21,500,903
                                                            -------------       ------------

                                                            $  47,022,316       $ 49,950,116
                                                            =============       ============
</TABLE>


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

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking  agencies.  Failure to met 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.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  minimum amounts and ratios (set forth in the table
below) of total and Tier I  capital  (as  defined  in the  regulations)  to risk
weighted  assets (as  defined),  and of Tier 1 capital  (as  defined) to average
assets (as defined). Management believes, as of December 31, 1998, that the Bank
meets all capital adequacy requirements to which it is subject.


                                       39

<PAGE>

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

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

The following table sets forth the capital position of the Bank:

<TABLE>
<CAPTION>
                                                                                                                 To Be Well
                                                                                                                 Capitalized
                                                                                                                Under Prompt
                                                                                      Minimum Capital            Corrective
                                                                 Actual                Requirements          Actions Provisions
                                                         -----------------------  ------------------------ ------------------------
                                                           Amount       Ratio       Amount        Ratio      Amount        Ratio
                                                         ------------ ----------  ------------  ---------- ------------  ----------
                                                                                   (Dollars in Thousands)
<S>                                                        <C>          <C>         <C>            <C>       <C>           <C>   
          December 31, 1998
          -----------------

          Total Capital
           (to risk-weighted assets)                        $ 29,988     20.45%      $ 11,729       8.00%     $ 14,661      10.00%

          Tier I Capital
           (to risk-weighted assets)                          28,740     19.60%            -          -          8,797       6.00%

          Core (Tier I) Capital
           (to adjusted total assets)                         28,740      8.33%        13,801       4.00%       17,252       5.00%

          Tangible Capital
           (to adjusted total assets)                         28,740      8.33%         5,176       1.50%            -         -

          December 31, 1997
          -----------------

          Total Capital
           (to risk-weighted assets)                          27,138     23.83%         9,112       8.00%       11,390      10.00%

          Tier I Capital
           (to risk-weighted assets)                          26,416     23.20%            -          -          6,834       6.00%

          Core (Tier I) Capital
           (to adjusted total assets)                         26,416      8.10%        13,040       4.00%       16,300       5.00%

          Tangible Capital
           (to adjusted total assets)                         26,416      8.10%         4,890       1.50%            -         -

</TABLE>


As of June 23,  1997,  the most recent  notification  from the OTS, the Bank was
categorized  as well  capitalized  under the  regulatory  framework  for  prompt
corrective  action.  There  are no  conditions  existing  or events  which  have
occurred  since   notification,   that  management  believes  have  changed  the
institution's category.


                                       40

<PAGE>

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


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

         Employee pension plan
         ---------------------

         The Bank has a defined  benefit  pension  plan  covering  all  eligible
         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,
                                                                  ------------------------------
                                                                      1998              1997
                                                                  --------------  --------------
<S>                                                               <C>              <C>        
              Actuarial present value of benefit obligations:
                  Vested                                           $ 2,126,247      $ 1,873,615
                  Non-vested                                            37,156           16,195
                                                                   -----------      -----------
                      Total benefit obligation                     $ 2,163,403      $ 1,889,810
                                                                   ===========      =========== 


              Projected benefit obligation - beginning             $ 2,410,463      $ 1,919,617
              Service cost                                              88,844           94,253
              Interest cost                                            167,472          168,152
              Actuarial loss                                           101,359          280,229
              Benefits paid                                            (19,344)            -
              Settlements                                              (59,936)         (51,788)
                                                                   -----------      -----------

              Projected benefit obligation - ending                  2,688,858        2,410,463
                                                                   -----------      -----------

              Plan assets at fair value - beginning                  1,245,710        1,222,245
              Actual return on assets                                   37,126           26,654
              Employer's contributions                                 291,033           73,432
              Benefits paid                                            (19,344)            -
              Settlements                                              (59,936)         (51,788)
                                                                   -----------      -----------

              Plan assets at fair value - ending                     1,494,589        1,270,543
                                                                   -----------      -----------

              Plan benefit obligation in excess of plan assets       1,194,269        1,139,920
              Unrecognized net transition
               obligation being amortized over fifteen years           (68,820)         (82,585)
              Unrecognized net loss                                   (960,589)        (842,511)
              Additional minimum liability                             503,954          416,413
                                                                   -----------      -----------
              Accrued pension cost included
               in accounts payable and other liabilities           $   668,814      $   631,237
                                                                   ===========      =========== 
                                                                           
</TABLE>


                                       41

<PAGE>

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

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

         Employee pension plan (Cont'd.)
         ---------------------

<TABLE>
<CAPTION>
                                                                     Year Ended December 31,
                                                             -------------------------------------
                                                                1998         1997         1996
                                                             -----------  ------------ -----------
<S>                                                         <C>          <C>          <C>      
            Net periodic pension cost included            
             the following components:
                Service cost                                  $  88,844    $  94,253    $  87,161
                Interest cost                                   167,472      168,152      127,080
                Expected return on plan assets                 (107,863)    (103,159)     (82,697)
                Amortization of transition obligation            13,765       13,765       13,765
                Amortization of unrecognized loss                54,018       67,904       55,419
                                                              ---------    ---------    ---------
            Net periodic pension cost included
             in compensation and employee benefits            $ 216,236    $ 240,915    $ 200,728
                                                              =========    =========    =========  
</TABLE>

     Significant actuarial assumptions used in determining plan benefits are:
<TABLE>
<CAPTION>
                                                                              Year Ended December 31,
                                                              -----------------------------------------------------
                                                                   1998                1997              1996
                                                              ----------------    ----------------  ---------------
<S>                                                              <C>                 <C>              <C>  
              Annual salary increase                               5.50%               5.50%            5.00%
              Long-term return on assets                           8.00%               8.00%            8.00%
              Discount rate                                        7.25%               7.50%            7.00%
</TABLE>

         Directors retirement plan
         ------------------------- 
         The Bank has a  directors  retirement  plan,  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,
                                                                   -----------------------------
                                                                     1998                1997
                                                                   -------------     -----------
<S>                                                                 <C>                 <C>      
              Actuarial present value of benefit obligation:
                  Vested                                              $ 339,498        $ 253,159
                  Non-vested                                                  -           57,394

                                                                      $ 339,498        $ 310,553
                                                                      =========        =========

              Projected benefit obligation - begining                 $ 366,691        $ 357,661
              Service cost                                                  843              784
              Interest cost                                              26,585           26,825
              Actuarial gain                                            (16,753)         (18,579)
                                                                      ---------        ---------
              Projected benefit obligation - ending                     377,366          366,691
              Unrecognized past service cost                           (201,322)        (218,618)
              Unrecognized net (loss)                                    (6,805)         (23,558)

              Accrued plan cost included
               in accounts payable and other liabilities              $ 169,239        $ 124,515
                                                                      =========        =========
</TABLE>

                                       42

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

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

         Directors retirement plan (Cont'd.)
         -------------------------
<TABLE>
<CAPTION>
                                                                                               Year Ended December 31,
                                                                                ----------------------------------------------------
                                                                                    1998                1997              1996
                                                                                ---------------    ----------------  ---------------
<S>                                                                             <C>                  <C>              <C>     
              Net periodic plan cost included the following components:
                  Service cost                                                   $     843            $    784         $  6,380
                  Interest cost                                                     26,585              26,825           20,972
                  Amortization of past service cost                                 17,296              17,296           17,296
                  Amortization of unrecognized net loss                               -                  4,682               21
                                                                                 ---------            --------         --------
              Net periodic plan cost included in other expense                   $  44,724            $ 49,587         $ 44,669
                                                                                 =========            ========         ========
</TABLE>
     Significant actuarial assumptions used in determining plan benefits are:
<TABLE>
<CAPTION>
                                                                                               Year Ended December 31,
                                                                                ----------------------------------------------------
                                                                                    1998                1997              1996
                                                                                ---------------    ----------------  ---------------
<S>                                                                                <C>                 <C>              <C>  
              Annual compensation increase                                          4.50%               7.00%            7.00%
              Discount rate                                                         6.50%               7.25%            7.50%
</TABLE>
         Directors health benefits plan
         ------------------------------

         The Bank has a directors  health  benefit  plan which  provides for the
         continuation  of the directors'  medical  insurance  coverage for their
         lifetime  after  retirement.  Benefits under this plan are available to
         directors  retiring  after  attainment  of age 60 and  twenty  years of
         service. This plan is unfunded. The following tables present the status
         of the plan and the net components of net periodic plan cost:
<TABLE>
<CAPTION>
                                                                           December 31,
                                                                      ----------------------
                                                                         1998        1997
                                                                      ----------  ----------
<S>                                                                   <C>         <C>        
          Accumulated postretirement benefit obligation - beginning    $ 158,388   $ 160,094  
          Service cost                                                       204         190
          Interest cost                                                   11,483      12,007
          Actuarial loss (gain)                                            4,987     (13,903)
                                                                       ---------   ---------      
          Accumulated postretirement benefit obligation - ending         175,062     158,388
          Unrecognized net gain                                           45,709      55,426
                                                                       ---------   ---------  
          Accrued plan cost included in                               
           accounts payable and other liabilities                      $ 220,771   $ 213,814
                                                                       =========   =========             
</TABLE>
<TABLE>
<CAPTION>
                                                                                               Year Ended December 31,
                                                                                ----------------------------------------------------
                                                                                    1998                1997              1996
                                                                                ----------------    ----------------  --------------
<S>                                                                              <C>                  <C>            <C>    
          Net periodic plan cost included the following components:
               Service cost                                                       $     204             $   190          $ 2,866
               Interest cost                                                         11,483              12,007           10,969
               Amortization of unrecognized gain                                     (4,730)             (3,384)          (4,016)
                                                                                  ---------             -------          ------- 
          Net periodic plan cost included in other expense                        $   6,957             $ 8,813          $ 9,819
                                                                                  =========             =======          ======= 
</TABLE>
                                       43

<PAGE>

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


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

         Directors health benefit plan (Cont'd.)
         -----------------------------

         A discount  rate of 6.50%,  7.25% and 7.50% was  assumed  for the years
         ended  December 31, 1998,  1997 and 1996,  respectively.  For the years
         ended  December  31, 1998  1997and  1996,  a medical cost trend rate of
         6.5%, 7.0% and 7.5%, respectively,  decreasing 0.5% per year thereafter
         until an  ultimate  rate of 5.0% 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, 1998, by $15,335 and the aggregate of the
         service and interest components of net periodic  postretirement benefit
         cost  for the year  ended  December  31,  1998 by  $1,392,  while a one
         percent  decrease in the  assumed  medical  cost trend would  result in
         comparable decreases of $13,475 and $1,299, respectively.

         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-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.
         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 basic net income per common share  computations.  ESOP
         compensation  expenses  were  $306,489,  $257,575  and $177,679 for the
         years ended December 31, 1998, 1997 and 1996, respectively.


                                       44

<PAGE>


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


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

         ESOP (Cont'd.)
         ----

         The ESOP shares were as follows:


                                                            December 31,
                                                   -----------------------------
                                                        1998             1997
                                                   -------------    ------------

              Allocated shares                           33,927           16,223
              Shares committed to be released            15,739           16,474
              Unreleased shares                         193,674          210,643
                                                    -----------      -----------
              Total ESOP shares                         243,340          243,340
                                                    ===========      ===========

              Fair value of unreleased shares       $ 3,873,480      $ 4,318,182
                                                    ===========      ===========
               
         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, during the year ended December 31, 1997 contributed
         $1,688,171 to the MSBP to allow the MSBP to purchase  121,670 shares of
         common  stock of the Company in the open  market at an average  cost of
         $13.875 per share.

         Under the 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 or
         disability.  At December 31, 1998 and 1997,  103,798  shares and 79,248
         shares,  respectively,  had been  granted  to  directors  and,  at both
         December 31, 1998 and 1997,  26,767 shares had been granted to officers
         and employees.  37,522 shares and 16,311 shares were vested at December
         31,  1998 and 1997,  respectively.  $501,237,  $271,101  and $87,903 of
         expense  related to the MSBP shares was recorded during the years ended
         December 31, 1998, 1997 and 1996, respectively.


                                       45
<PAGE>


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



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

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

         The Company 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 or disability.  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.

         Shares  of  common   stock  have  been   granted   under  the  plan  as
         non-incentive stock options to directors and incentive stock options to
         officers and employees, respectively, as follows:

<TABLE>
<CAPTION>
                                                          Shares                                  Weighted 
                                          --------------------------------------                   Average
                                             Non-                                   Exercise      Exercise
                                           Incentive    Incentive       Total         Price         Price
                                          -----------  ------------  -----------   ------------  -----------
<S>                                        <C>           <C>           <C>          <C>          <C>     
        Granted in 1996                      121,665       109,496       231,161      $ 10.625     $ 10.625
        Granted in 1997                           -         16,000        16,000        20.000       20.000
                                             -------       -------       -------

        Balance at December 31, 1997         121,665       125,496       247,161                     11.232
            Cancelled                              -          (304)         (304)       10.625       10.625
            Forfeited                              -        (6,083)       (6,083)       10.625       10.625
                                             -------       -------       -------

        Balance at December 31, 1998         121,665       119,109       240,774                     11.248
                                             =======       =======       =======
</TABLE>

         No  options  have  been  exercised.  Options  for  93,110  shares  were
         excercisable at December 31, 1998 at a weighted  average exercise price
         of $10.947.  Options for 46,232 shares were exercisable at December 31,
         1997 at a weighted average exercise price of $10.625.


                                       46
<PAGE>

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



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

         Stock Option Plan (Cont'd.)
         -----------------

         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 1997 and 1996, all of which have
         exercise prices equal to the market price of the Company's common stock
         at  the  grant   date,   were   estimated   using   the   Black-Scholes
         option-pricing  model.  Such fair values and the  assumptions  used for
         estimating fair values are as follows:

<TABLE>
<CAPTION>
                                                                          December 31,
                                                                    -----------------------
                                                                       1997         1996
                                                                    ------------ ----------
<S>                                                                  <C>          <C>   
         Weighted average grant-date fair value per share              $ 5.87       $ 2.81
         Expected common stock dividend yield                            1.00%        0.94%
         Expected volatility                                            23.29%       13.90%
         Expected option life                                          5 years      5 years
         Risk-free interest rate                                         5.88%       6.875%

</TABLE>

         Had the Company  used the fair value based  method,  net income for the
         years ended December 31, 1998,  1997 and 1996 would have been decreased
         to  $1,616,000,  $1,736,000 and $574,000,  respectively,  and basic and
         diluted net income per common  share  would have been  reduced to $0.73
         and $0.70,  respectively,  for the year ended December 31, 1998,  $0.73
         and $0.70,  respectively,  for the years  ended  December  31, 1997 and
         $0.21 each during the year ended December 31, 1996.


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

The Bank qualifies as a Savings Institution 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").

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 did not have a material adverse effect on the Company's consolidated
financial position or operations.

                                       47

<PAGE>

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


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

Retained  earnings at December 31, 1998 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,
                                ----------------------------------------------
                                      1998            1997            1996
                                --------------   --------------  -------------
    Current:
        Federal                   $ 887,989        $  990,405      $ 540,688
        State                       104,111           117,522         87,761
                                  ---------        ----------      ---------

                                    992,100         1,107,927        628,449
                                  ---------        ----------      ---------
    Deferred:
        Federal                    (135,889)          (32,405)      (222,744)
        State                       (12,361)           (3,122)       (20,261)
                                  ---------        ----------      ---------

                                   (148,250)          (35,527)      (243,005)
                                  ---------        ----------      ---------
                                  $ 843,850        $1,072,400      $ 385,444
                                  =========        ==========      =========


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

<TABLE>
<CAPTION>

                                                                Year Ended December 31,
                                                  -----------------------------------------------
                                                      1998              1997            1996
                                                  --------------   ---------------  -------------
<S>                                                  <C>             <C>              <C>      
       Tax at the statutory rate                     $ 881,132       $   995,695      $ 338,753
       New Jersey Savings Institution Tax,
        net of federal income tax effect                60,555            75,504         44,550
       Dividends received deduction                    (96,381)             -             -
       Other                                            (1,456)            1,201          2,141
                                                     ---------       -----------      ---------
                                                     $ 843,850       $ 1,072,400      $ 385,444
                                                     =========       ===========      =========
</TABLE>

                                       48

<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,
                                                                -----------------------------
                                                                     1998            1997
                                                                -------------   -------------
<S>                                                           <C>                <C>      
   Deferred tax assets:
       Allowance for loan losses                                $  380,915         $ 316,151
       Deferred loan origination fees, net                          63,821            63,821
       Deferred compensation                                       176,979           115,025
       Minimum pension liability                                   156,561           120,111
       Goodwill                                                    133,544            90,101
       MSBP                                                          4,757            15,513
       Unrealized loss on securities available for sale            190,927            39,938
                                                                ----------         ---------

         Total deferred tax assets                               1,107,504           760,660
                                                                ----------         ---------

   Deferred tax liabilities:
       Depreciation of premises and equipment                       81,671            67,944
       Other                                                          -                2,572
                                                                ----------         ---------

         Total deferred tax liabilities                             81,671            70,516
                                                                ----------         ---------

         Net deferred tax asset included in other assets        $1,025,833         $ 690,144
                                                                ==========         =========
</TABLE>



At December 31, 1998 and 1997,  current income taxes  receivable of $309,549 and
$25,526,  respectively,  are included in other assets.  At December 31, 1998 and
1997, income taxes payable of $95,242 and $119,876,  respectively,  are included
in other liabilities.


                                       49

<PAGE>

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


14.      NET INCOME PER COMMON SHARE
- ------------------------------------

                                             Year Ended December 31, 1998
                                       -----------------------------------------
                                                       Weighted
                                           Net          Average       Per Share
                                          Income         Shares         Amounts
                                       ------------  -------------    ----------

Basic net income per share             $ 1,747,716      2,207,591        $ 0.79
                                                                         ======
Effect of dilutive securities:
     Stock options                            -            96,875
     MSBP unearned shares                     -             6,774
                                       -----------          -----

Diluted net income per share           $ 1,747,716      2,311,240        $ 0.76
                                       ===========      ==========       ======


                                             Year Ended December 31, 1997
                                       -----------------------------------------
                                                        Weighted
                                          Net            Average       Per Share
                                         Income           Shares        Amounts
                                       ------------  --------------  ----------

Basic net income per share             $ 1,856,115      2,389,063        $ 0.78
                                                                         ======
Effect of dilutive securities:
     Stock options                             -           71,296
     MSBP unearned shares                      -            6,531
                                       -----------      ---------

Diluted net income per share           $ 1,856,115      2,466,890        $ 0.75
                                       ===========      =========        ======


                                             Year Ended December 31, 1996
                                       -----------------------------------------
                                                        Weighted
                                          Net            Average       Per Share
                                         Income          Shares         Amounts
                                       ------------   ------------    ----------

Basic net income pre share             $   610,889      2,727,627        $ 0.22
                                                                         ======
Effect of dilutive securities:
     Stock options                            -             7,336
     MSBP unearned shares                     -             1,681
                                       -----------      ---------

Diluted net income per share           $   610,889      2,736,644       $ 0.22
                                       ===========      =========       ======

                                       50
<PAGE>


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

15.  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 a 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.
Currently,  the Federal  Deposit  Insurance  Corporation  ("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.

The FDIC has  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.

16.  COMMITMENTS
- ----------------

The Bank is a party to financial instruments with  off-balance-sheet risk in the
normal course of business to meet the financing  needs of its  customers.  These
financial  instruments  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, 1998, the Bank had commitments outstanding to originate mortgage
loans of $5,128,000,  of which  $1,251,000  were for adjustable  rate loans with
initial  rates over the first ten years of the loan terms  ranging from 6.25% to
6.75% and $3,877,000  were for fixed rate loans with rates ranging from 6.25% to
7.00%.  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,  1998,  outstanding  commitments  related to unused home equity
lines of credit  totaled  $4,618,000.  These  amounts,  when  used,  will  carry
interest rates that will float at rates ranging from the prime rate plus 1/4% to
the prime rate plus 1 3/4%.

                                       51

<PAGE>


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

16.      COMMITMENTS (Cont'd.)
- --------------------

Rental  expenses  related to the  occupancy  of premises  totaled  approximately
$68,000,  $30,000 and $38,000 for the years ended  December 31,  1998,  1997 and
1996, respectively.  Minimum non-cancellable  obligations under lease agreements
with original terms of more than one year are as follows:

                    December 31,                  Amount
                    ------------                ----------

                       1999                      $ 36,360
                       2000                        36,360
                       2001                        36,360
                       2002                        15,150
                                                 --------
                                                 $124,230 
                                                 ========


17.  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.  Significant  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, both available for sale
         and held to  maturity,  fair value is  estimated  using  quoted  market
         prices.

         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.

                                                                          
                                       52

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

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

         Borrowed money
         --------------

         The fair value of advances  and  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
         creditworthiness   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,
                                                                   -----------------------------------------------------
                                                                              1998                       1997
                                                                   -------------------------- --------------------------
                                                                    Carrying        Fair       Carrying        Fair
                                                                     Amount         Value       Amount         Value
                                                                   ------------  ------------ ------------  ------------
<S>                                                                <C>           <C>           <C>           <C>    
             Financial assets:
                 Cash and cash equivalents                          $ 33,393      $ 33,393      $ 6,788       $ 6,788
                 Investment securities available for sale             39,423        39,423         -             -
                 Investment securities held to maturity               40,577        40,358       57,988        58,129
                 Mortgage-backed securities available for sale        13,971        13,971       13,929        13,929
                 Mortgage-backed securities held to maturity          61,373        61,307       90,957        91,246
                 Loans receivable                                    149,062       154,536      147,033       148,534
                 Interest receivable                                   1,961         1,961        2,079         2,079
             Financial liabilities:
                 Deposits                                            243,048       244,613      230,133       226,113
                 Borrowed money                                       68,500        68,488       58,720        58,708
             Commitments:
                 To fund loans                                         9,746         9,746        7,306         7,306

</TABLE>


         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  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.


                                       53

<PAGE>

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


18.  PARENT ONLY FINANCIAL INFORMATION
- --------------------------------------

The Company operates one wholly owned subsidiary,  the Bank. The earnings of the
Bank are  recognized  by the  Company  using the  equity  method of  accounting.
Accordingly, the earnings of the Bank are recorded as increases in the Company's
investment  in  the  subsidiary.  The  following  are  the  condensed  financial
statements for the Company  (parent  company only) as of December 31, 1998, 1997
and for the periods ended  December 31, 1998,  1997 and 1996. The Company had no
operations prior to the Bank's conversion to stock form on January 5, 1996.

<TABLE>
<CAPTION>

                                                                          December 31,
                                                                ---------------------------------
             Statements of Financial Condition                       1998                1997
             ---------------------------------                  ---------------    -------------- 
<S>                                                             <C>                <C>               
             Assets
             ------
             Cash and due from banks                              $ 1,167,896         $ 1,167,965      
             Securities available for sale                          6,331,875                -
             Loan receivable from subsidiary                             -              6,044,666
             ESOP loan receivable                                   2,049,555           2,213,081
             Investment in subsidiary                              31,273,275          29,200,841
             Other assets                                             127,965              18,000
                                                                  -----------         -----------
                                                                
                  Total assets                                    $40,950,566         $38,644,553
                                                                  ===========         ===========
                                                                
             Liabilities and stockholders' equity               
                                                                
             Liabilities                                        
                                                                
             Due to subsidiary                                    $ 3,405,982         $   257,783
             Other liabilities                                         99,128              92,109
                                                                  -----------         -----------
                                                                
                                                                    3,505,110             349,892
                                                                  -----------         -----------
             Stockholders' equity                               
                                                                
             Common stock                                             304,175             304,175
             Additional paid in capital                            29,204,431          29,067,633
             Retained earnings                                     19,517,521          18,275,517
             Common stock acquired by ESOP                         (1,936,741)         (2,106,432)
             Unearned restricted MSBP stock                          (855,791)         (1,329,167)
             Treasury stock                                        (8,191,308)         (5,632,286)
             Accumulated other comprehensive income                  (596,831)           (284,779)
                                                                  -----------         -----------
                                                                
                  Total stockholders' equity                      37,445,456           38,294,661
                                                                  -----------         -----------
                                                                
                  Total liabilities and stockholders equity       $40,950,566         $38,644,553 
                                                                  ===========         ===========
</TABLE>


                                       54
<PAGE>

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


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

                              STATEMENTS OF INCOME
                              --------------------

<TABLE>
<CAPTION>

                                                                                                         
                                                                                                        From
                                                                                                      Inception
                                                                                                      January 5,
                                                                 Year Ended December 31,               1996 to
                                                           ---------------------------------         December 31,
                                                                 1998                1997                1996
                                                           -------------        ------------       -------------
<S>                                                        <C>                 <C>                  <C>       
Interest income                                             $   543,398         $   666,225          $  880,582
Equity in undistributed earnings of subsidiary                1,591,741           1,598,621             248,247
                                                            -----------         -----------          ----------

                                                              2,135,139           2,264,846           1,128,829
Expenses                                                        336,173             235,731             274,940
                                                            -----------         -----------          ----------

Income before income taxes                                    1,798,966           2,029,115             853,889
Income taxes                                                     51,250             173,000             243,000
                                                            -----------         -----------          ----------

Net income                                                  $ 1,747,716         $ 1,856,115          $  610,889
                                                            ===========         ===========          ==========

</TABLE>


                                       55
<PAGE>

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



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

                            STATEMENTS OF CASH FLOWS
                            ------------------------
<TABLE>
<CAPTION>

                                                                                                                                
                                                                                                                From               
                                                                                                              Inception            
                                                                                                              January 5,          
                                                                        Year Ended December 31,                1996 to
                                                                 -----------------------------------         December 31, 
                                                                       1998                 1997                1996
                                                                 -----------------     -------------       ---------------
<S>                                                               <C>                 <C>                 <C>         
Cash flows from operating activities:
     Net income                                                     $ 1,747,716         $ 1,856,115         $    610,889
     Adjustments to reconcile net income to net cash
       provided by operating activities:
          Amortization of premiums                                        1,044                -                    -
          Equity in undistributed earnings of subsidiary             (1,591,741)         (1,598,620)            (248,247)
          (Increase) in other assets                                   (100,764)             (5,833)             (12,167)
          Increase in other liabilities                                   7,019              30,327               61,782
                                                                    -----------         -----------          -----------

          Net cash provided by operating activities                      63,274             281,989              412,257
                                                                    -----------         -----------          -----------

Cash flows from investing activities:
     Purchase of all outstanding stock of the Bank                         -                   -             (14,638,780)
     Purchase of securities available for sale                       (6,355,000)               -                   -
     Loan to the Bank                                                      -                   -             (12,205,380)
     Repayments of loan by the Bank                                   6,044,666           2,809,598            3,351,116
     Loan to ESOP                                                          -                   -              (2,433,400)
     Repayments of loan by ESOP                                         163,526             129,841               90,478
                                                                    -----------         -----------          -----------

          Net cash (used in) provided by investing activities          (146,808)          2,939,439          (25,835,966)
                                                                    -----------         -----------          -----------

Cash flows from financing activities:
     Net proceeds from issuance of common stock                            -                   -              29,263,522
     Increase in due from subsidiary                                  3,148,199             128,891              128,892
     Acquisition of treasury stock                                   (2,559,022)         (2,355,282)          (3,277,004)
     Dividends paid                                                    (505,712)           (382,654)            (136,119)
                                                                    -----------         -----------          -----------

          Net cash provided by (used in) financing activities            83,465          (2,609,045)          25,979,291
                                                                    -----------         -----------          -----------

Net (decrease) increase in cash and cash equivalents                        (69)            612,383              555,582
Cash and cash equivalents - beginning                                 1,167,965             555,582                -
                                                                    -----------         -----------          -----------

Cash and cash equivalents - ending                                  $ 1,167,896         $ 1,167,965         $    555,582
                                                                    ===========         ===========          ===========

</TABLE>

                                       56
<PAGE>

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


19.  QUARTERLY FINANCIAL DATA (UNAUDITED)
- -----------------------------------------

<TABLE>
<CAPTION>

                                                    Year Ended December 31, 1998
                                       --------------------------------------------------------
                                          First        Second          Third          Fourth
                                         Quarter       Quarter        Quarter         Quarter
                                        ---------     ---------      ---------       ---------
                                                 (In thousands, except per share data)
<S>                                     <C>           <C>            <C>             <C>    
Interest income                          $ 5,608       $ 5,898        $ 5,651         $ 5,589
Interest expense                           3,518         3,768          3,745           3,664
                                         -------       -------        -------         -------

      Net interest income                  2,090         2,130          1,906           1,925

Provision for loan losses                     60            60             60             (19)
Non-interest income                           63           102            116             122
Non-interest expenses                      1,387         1,432          1,253           1,629
Income taxes                                 247           246            226             125
                                         -------       -------        -------         -------

Net income                               $   459       $   494        $   483         $   312
                                         =======       =======        =======         =======

Net income per common share:
      Basic                              $  0.20       $  0.23        $  0.22          $ 0.14
                                         =======       =======        =======         =======

      Diluted                            $  0.19       $  0.22        $  0.21          $ 0.14
                                         =======       =======        =======         =======
</TABLE>

<TABLE>
<CAPTION>

                                                    Year Ended December 31, 1998
                                       --------------------------------------------------------
                                          First        Second          Third          Fourth
                                         Quarter       Quarter        Quarter         Quarter
                                        ---------     ---------      ---------       ---------
                                                 (In thousands, except per share data)

<S>                                     <C>           <C>            <C>             <C>    
Interest income                          $ 4,981       $ 4,971        $ 5,348         $ 5,764
Interest expense                           2,995         3,034          3,322           3,569
                                         -------       -------        -------         -------

      Net interest income                  1,986         1,937          2,026           2,195

Provision for loan losses                     60            60             60              60
Non-interest income                           61           215             68              84
Non-interest expenses                      1,272         1,307          1,348           1,477
Income taxes                                 270           316            229             257
                                         -------       -------        -------         -------

Net income                               $   445       $   469        $   457         $   485
                                         =======       =======        =======         =======

Net income per common share:
      Basic                              $  0.18       $  0.20        $  0.19         $  0.21
                                         =======       =======        =======         =======

      Diluted                            $  0.17       $  0.19        $  0.19         $  0.20
                                         =======       =======        =======         =======

</TABLE>


                                       57

<PAGE>

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


20.      IMPACT OF RECENT ACCOUNTING STANDARDS
- ----------------------------------------------

In June 1998,  the FASB issued  Statement No. 133,  "Accounting  for  Derivative
Instruments and Hedging  Activities".  Statement No. 133 establishes  accounting
and reporting standards for derivative instruments, including certain derivative
instruments   embedded  in  other   contracts   (collectively   referred  to  as
derivatives),  and for hedging activities.  It requires that an entity recognize
all  derivatives  as either assets or liabilities in the statements of financial
position and measure those instruments at fair value. If certain  conditions are
met, a derivative may be specifically  designated as (a) a hedge of the exposure
to  changes  in  the  fair  value  of a  recognized  asset  or  liability  or an
unrecognized firm commitment, (b) a hedge of the exposure to variable cash flows
of a forecasted transaction,  or (c) a hedge of the foreign currency exposure of
a net investment in a foreign  operation,  an unrecognized  firm commitment,  an
available-for-sale  security,  or  a   foreign-currency-denominated   forecasted
transaction.  The accounting for changes in the fair value of a derivative (that
is,  gains and losses)  depends on the intended  use of the  derivative  and the
resulting designation.

At the date of initial  application of Statement No. 133, an entity may transfer
any  held-to-maturity  security  into  the  available-for-sale  category  or the
trading  category.  An entity  will then be able in the  future to  designate  a
security transferred into the available-for-sale category as the hedged item, or
its variable interest payments as the cash flow hedged transactions,  in a hedge
of the exposure to changes in market interest rates, changes in foreign currency
exchange  rates,  or changes  in the  overall  fair  value.  (Statement  No. 133
precludes a  held-to-maturity  security from being designated as the hedged item
in a fair value hedge of market interest rate risk or the risk of changes in its
overall fair value and precludes  the variable cash flows of a  held-to-maturity
security from being designated as the hedged transaction in a cash flow hedge of
market interest rate risk).  Statement No. 133 provides that such transfers from
the  held-to-maturity  category at the date of initial  adoption  shall not call
into  question an entity's  intent to hold other debt  securities to maturity in
the future.

Statement  No. 133 is  effective  for all fiscal  quarters  of all fiscal  years
beginning  after June 15, 1999, the quarter ended March 31, 2000 for the Company
and Bank. Initial application shall be as of the beginning of an entity's fiscal
quarter.  Earlier  application  of all of the provisions of Statement No. 133 is
permitted only as of the beginning of a fiscal quarter.  Earlier  application of
selected  provisions or  retroactive  application of provisions of Statement No.
133 are not permitted.

Management of the Company and Bank has not yet determined when Statement No. 133
will be  implemented,  but does  not  believe  the  ultimate  implementation  of
Statement No. 133 will have a material  impact on their  consolidated  financial
position or results of operations.


                                       58

<PAGE>


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



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



                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

Michael J. Allen                                              Mary Denise Hopper
Vice President                                                   Vice President

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

     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 4       50 West 33rd Street
     Washington, D.C.  20005                     New York, New York  10001-2697

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


         The Company's  Annual Report for the Year Ended December 31, 1998 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.

                                       59

<PAGE>



                                OFFICE LOCATIONS

                           LITTLE FALLS BANCORP, INC.
                                 86 Main Street
                         Little Falls, New Jersey 07424
                                 (973) 256-6100

                                LITTLE FALLS BANK

                                   Main Office
                                 86 Main Street
                         Little Falls, New Jersey 07424
                                 (973) 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




<PAGE>

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

     We hereby  consent to the  incorporation  by reference  into the previously
filed  Registration  Statement  on Form  S-8 (No.  333-39897)  of  Little  Falls
Bancorp,  Inc. (the "Company") of our report dated January 22, 1999,  except for
the last two  paragraphs  of Note 2, as to which the date is January  26,  1999,
included in the Company's Annual Report on Form 10-K for the year ended December
31, 1998.



                                             /s/Radics & Co., LLC
                                             -----------------------------------
                                             Radics & Co., LLC

- -------------------------
Pine Brook, New Jersey
March 22, 1999


<TABLE> <S> <C>


<ARTICLE>                                            9

<LEGEND>
     THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  DERIVED FROM THE
ANNUAL REPORT ON FORM 10-K AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL INFORMATION.
</LEGEND>

<MULTIPLIER>                                   1000
       
<S>                                            <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-END>                                   DEC-31-1998
<CASH>                                            5,780 
<INT-BEARING-DEPOSITS>                              613
<FED-FUNDS-SOLD>                                 27,000
<TRADING-ASSETS>                                      0
<INVESTMENTS-HELD-FOR-SALE>                      53,394
<INVESTMENTS-CARRYING>                          101,951
<INVESTMENTS-MARKET>                            101,665
<LOANS>                                         150,391
<ALLOWANCE>                                       1,329
<TOTAL-ASSETS>                                  350,617
<DEPOSITS>                                      243,048
<SHORT-TERM>                                     18,500
<LIABILITIES-OTHER>                               1,623
<LONG-TERM>                                      50,000
                                 0
                                           0
<COMMON>                                            304
<OTHER-SE>                                       37,141
<TOTAL-LIABILITIES-AND-EQUITY>                  350,617
<INTEREST-LOAN>                                  11,381 
<INTEREST-INVEST>                                11,365
<INTEREST-OTHER>                                      0
<INTEREST-TOTAL>                                 22,746
<INTEREST-DEPOSIT>                               10,504
<INTEREST-EXPENSE>                               14,695
<INTEREST-INCOME-NET>                             8,051
<LOAN-LOSSES>                                       161
<SECURITIES-GAINS>                                   47
<EXPENSE-OTHER>                                   5,702
<INCOME-PRETAX>                                   2,592
<INCOME-PRE-EXTRAORDINARY>                        1,748
<EXTRAORDINARY>                                       0
<CHANGES>                                             0
<NET-INCOME>                                      1,748
<EPS-PRIMARY>                                      0.79
<EPS-DILUTED>                                      0.76
<YIELD-ACTUAL>                                     2.42
<LOANS-NON>                                       1,003
<LOANS-PAST>                                          0
<LOANS-TROUBLED>                                      0
<LOANS-PROBLEM>                                   3,218
<ALLOWANCE-OPEN>                                  1,329
<CHARGE-OFFS>                                         0
<RECOVERIES>                                          0
<ALLOWANCE-CLOSE>                                 1,329
<ALLOWANCE-DOMESTIC>                              1,329
<ALLOWANCE-FOREIGN>                                   0
<ALLOWANCE-UNALLOCATED>                           1,329
        


</TABLE>


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