OCEAN FINANCIAL CORP
10-K405, 1999-03-26
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: CASINOVATIONS INC, 10KSB, 1999-03-26
Next: ESC MEDICAL SYSTEMS LTD, SC 13D/A, 1999-03-26



<PAGE>
 
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-K

                  Annual report pursuant to Section 13 of the
                  Securities Exchange Act of 1934, as amended

                  For the fiscal year ended DECEMBER 31, 1998
                          Commission File No.: 0-27428

                             OCEAN FINANCIAL CORP.
             (exact name of registrant as specified in its charter)

          DELAWARE                            22-3412577
     (State or other jurisdiction of        (I.R.S. Employer I.D. No.)
     incorporation or organization)

                975 HOOPER AVENUE, TOMS RIVER, NEW JERSEY 08753
                    (Address of principal executive offices)

       Registrant's telephone number, including area code: (732) 240-4500
       Securities registered pursuant to Section 12(b) of the Act:  NONE
          Securities registered pursuant to Section 12(g) of the Act:

                    COMMON STOCK, PAR VALUE $0.01 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 is not contained herein, and will not be contained, to the
best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of the 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, i.e., persons other than the directors and executive officers of
the registrant, was $185,030,266, based upon the last sales price as quoted on
The Nasdaq Stock Market for March  19, 1999.

     The number of shares of Common Stock outstanding as of March 19, 1999 is
14,021,905.

                      DOCUMENTS INCORPORATED BY REFERENCE

     THE ANNUAL REPORT TO STOCKHOLDERS FOR THE YEAR ENDED DECEMBER 31, 1998, IS
INCORPORATED BY REFERENCE INTO PART II OF THIS FORM 10-K.

     THE PROXY STATEMENT FOR THE 1999 ANNUAL MEETING OF SHAREHOLDERS IS
INCORPORATED BY REFERENCE INTO PART III OF THIS FORM 10-K.
<PAGE>
 
                                      INDEX

<TABLE> 
<CAPTION> 
                                                                           PAGE
<S>                                                                        <C> 
                                    PART I

Item 1.   Business.......................................................   1
Item 2.   Properties.....................................................  30
Item 3.   Legal Proceedings..............................................  30
Item 4.   Submission of Matters to a Vote of Security Holders............  30
                                                                         
                                    PART II                              
                                                                         
Item 5.   Market for Registrant's Common Equity and Related              
          Stockholder Matters............................................  30
Item 6.   Selected Financial Data........................................  30
Item 7.   Management's Discussion and Analysis of Financial              
          Condition and Results of Operations............................  30
Item 7A.  Quantitative and Qualitative Disclosures About Market Risk.....  30
Item 8.   Financial Statements and Supplementary Data....................  30
Item 9.   Changes in and Disagreements with Accountants                  
          on Accounting and Financial Disclosure.........................  31
                                                                         
                                   PART III                              
                                                                         
Item 10   Directors and Executive Officers of the Registrant.............  31
Item 11   Executive Compensation.........................................  31
Item 12   Security Ownership of Certain Beneficial Owners                
          and Management.................................................  31
Item 13   Certain Relationships and Related Transactions.................  31
                                                                         
                                    PART IV                              
                                                                         
Item 14   Exhibits, Financial Statement Schedules and Reports            
          on Form 8-K....................................................  31
</TABLE> 

SIGNATURES
<PAGE>
 
                                     PART I


ITEM 1.  BUSINESS
- -----------------

GENERAL

Ocean Financial Corp. (the "Company") was organized by the Board of Directors of
Ocean Federal Savings Bank (the "Bank") for the purpose of acquiring all of the
capital stock of the Bank issued in connection with the Bank's conversion from
mutual to stock form, which was completed on July 2, 1996. At December 31, 1998,
the Company had consolidated total assets of $1,561.7 million and total equity
of $197.7 million. The Company was incorporated under Delaware law and is a
savings and loan holding company subject to regulation by the Office of Thrift
Supervision ("OTS"), the Federal Deposit Insurance Corporation ("FDIC") and the
Securities and Exchange Commission ("SEC"). Currently, the Company does not
transact any material business other than through its subsidiary, the Bank.

The Bank was originally founded as a state-chartered building and loan
association in 1902, and converted to a federal savings and loan association in
1945. The Bank became a federally chartered mutual savings bank in 1989. The
Bank's principal business has been and continues to be attracting retail
deposits from the general public in the communities surrounding its branch
offices and investing those deposits, together with funds generated from
operations and borrowings, primarily in single-family, owner-occupied
residential mortgage loans within its market area. To a significantly lesser
extent, the Bank invests in commercial real estate, multi-family, construction,
consumer and commercial loans. The Bank also invests in mortgage-backed
securities, securities issued by the U.S. Government and agencies thereof, and
other investments permitted by applicable law and regulations. The Bank may
periodically sell newly originated 30-year, fixed-rate mortgage loans to the
secondary market. Loan sales come from loans held in the Bank's portfolio
designated as being held for sale or originated during the period and being so
designated. The Bank retains all of the servicing rights of loans sold. The
Bank's revenues are derived principally from interest on its mortgage loans, and
to a lesser extent, interest on its investment and mortgage-backed securities
and income from loan servicing. The Bank's primary sources of funds are
deposits, principal and interest payments on loans and mortgage-backed
securities, Federal Home Loan Bank ("FHLB") and other borrowings and to a lesser
extent, investment maturities and proceeds from the sale of loans.

In addition to historical information, this Form 10-K may include certain
forward looking statements based on current management expectations. The
Company's actual results could differ materially from those management
expectations. Factors that could cause future results to vary from current
management expectations include, but are not limited to, general economic
conditions, legislative and regulatory changes, monetary and fiscal policies of
the federal government, changes in tax policies, rates and regulations of
federal and state tax authorities, changes in interest rates, deposit flows, the
cost of funds, demand for loan products, demand for financial services,
competition, changes in the quality or composition of the Bank's loan and
investment portfolios, changes in accounting principles, policies or guidelines,
and other economic, competitive, governmental and technological factors
affecting the Company's operations, markets, products, services and prices.
Further description of the risks and uncertainties to the business are included
in detail herein and in the Company's Annual Report to Stockholders.

MARKET AREA AND COMPETITION

The Bank is a community-oriented financial institution, offering a wide variety
of financial services to meet the needs of the communities it serves. The Bank
conducts its business through an administrative and branch office located in
Toms River, Ocean County, New Jersey, and ten additional branch offices,
<PAGE>
 
nine of which are located in Ocean County and one of which is located in
Middlesex County, New Jersey. The Bank's deposit gathering base is concentrated
in the communities surrounding its offices. While its lending area extends
throughout New Jersey, most of the Bank's mortgage loans are secured by
properties located in Ocean County and Southern Monmouth County.

The Bank is the oldest and largest community-based financial institution
headquartered in Ocean County, New Jersey, which is located along the central
New Jersey shore. Ocean County is among the fastest growing population areas in
New Jersey and has a significant number of retired residents who have
traditionally provided the Bank with a stable source of deposit funds. The
economy in the Bank's primary market area is based upon a mixture of service and
retail trade. Other employment is provided by a variety of wholesale trade,
manufacturing, federal, state and local government, hospitals and utilities. The
area is also home to commuters working in New Jersey suburban areas around New
York and Philadelphia.

The Bank faces significant competition both in making loans and in attracting
deposits. The State of New Jersey has a high density of financial institutions,
many of which are branches of significantly larger institutions which have
greater financial resources than the Bank, all of which are competitors of the
Bank to varying degrees. The Bank's competition for loans comes principally from
commercial banks, savings banks, savings and loan associations, credit unions,
mortgage banking companies and insurance companies. Its most direct competition
for deposits has historically come from commercial banks, savings banks, savings
and loan associations and credit unions. The Bank faces additional competition
for deposits from short-term money market funds, other corporate and government
securities funds and from other financial service institutions such as brokerage
firms and insurance companies.

LENDING ACTIVITIES

Loan Portfolio Composition.  The Bank's loan portfolio consists primarily of
- --------------------------                                                  
conventional first mortgage loans secured by one- to four-family residences. At
December 31, 1998, the Bank had total loans outstanding of $976.2 million, of
which $869.8 million or 89.10% of total loans, were one- to four-family,
residential mortgage loans. The remainder of the portfolio consisted of $42.0
million of commercial real estate, multi-family and land loans, or 4.30% of
total loans; $6.1 million of real estate construction loans, or .63% of total
loans; $51.8 million of consumer loans, primarily home equity loans and lines of
credit, equaling 5.31% of total loans; and $6.5 million of commercial loans, or
 .66% of total loans. The Bank had $25.1 in loans held for sale at December 31,
1998. At that same date, 47.00% of the Bank's total loans had adjustable
interest rates.

The types of loans that the Bank may originate are subject to federal and state
law and regulations. Interest rates charged by the Bank on loans are affected by
the demand for such loans and the supply of money available for lending purposes
and the rates offered by competitors. These factors are, in turn, affected by,
among other things, economic conditions, monetary policies of the federal
government, including the Federal Reserve Board, and legislative tax
policies.

                                       2
<PAGE>
 
The following table sets forth the composition of the Bank's loan portfolio in
dollar amounts and as a percentage of the portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                                          At December 31,                                         
                                                       ---------------------------------------------------                        
                                                                                                                                  
                                                                        1998               1997                                   
                                                       ---------------------------------------------------                        
                                                                       PERCENT                  PERCENT                           
                                                          AMOUNT      OF TOTAL      AMOUNT     OF TOTAL                           
                                                       ---------------------------------------------------                        
                                                         (DOLLARS IN THOUSANDS)                                                   
<S>                                                    <C>            <C>           <C>        <C>                                
Real estate:                                                                                                                      
    One- to four-family .............................    $869,769        89.10%    $711,548       89.57%                          
    Commercial real estate, multi-family and land....      42,008         4.30       25,699        3.24 
    Construction.....................................       6,108          .63        8,748        1.10                           
Consumer (1).........................................      51,785         5.31       45,417        5.72                           
Commercial loans.....................................       6,483          .66        2,904         .37                           
                                                         --------       ------     --------      ------                           
       Total loans...................................     976,153       100.00%     794,316      100.00%                          
                                                                        ======                   ======                           
Less:                                                                                                                             
   Undisbursed loan funds............................       1,996                     2,867                                       
   Unamortized (premium) discount,                                                                                                
           net                                                (62)                        9                                       
   Deferred loan fees................................         608                     1,133                                       
   Allowance for loan losses.........................       7,460                     6,612                                       
                                                         --------                  --------                                       
          Total loans, net...........................     966,151                   783,695                                       
Less:                                                                                                                             
   Mortgage loans held for sale......................      25,140                         -                                       
                                                         --------                  --------                                       
   Loans receivable, net.............................    $941,011                  $783,695                                       
                                                         ========                  ========                                       
                                                                                                                                  
Total loans:                                                                                                                      
       Adjustable rate...............................    $458,809        47.00%    $475,533       59.87%                          
       Fixed rate....................................     517,344        53.00      318,783       40.13                           
                                                         --------       ------     --------      ------                           
                                                         $976,153       100.00%    $794,316      100.00%                          
                                                         ========       ======     ========      ======                           
<CAPTION>                                                                                                                         
                                                                                  At December 31,                                 
                                                       -------------------------------------------------------------------------  
                                                                 1996                      1995                     1994          
                                                       ----------------------    -----------------------------------------------  
                                                                      PERCENT                   PERCENT                  PERCENT  
                                                          AMOUNT     OF TOTAL       AMOUNT     OF TOTAL      AMOUNT     OF TOTAL  
                                                       ----------------------    -----------------------------------------------  
                                                                                (DOLLARS IN THOUSANDS)                            
<S>                                                    <C>           <C>         <C>           <C>          <C>         <C>       
Real estate:                                                                                                                      
    One- to four-family .............................    $628,525       91.05%     $575,010       92.01%    $552,401       91.63% 
    Commercial real estate, multi-family and land....      15,634        2.26        14,939        2.39       13,885        2.30
    Construction.....................................       9,287        1.35         8,153        1.30       10,474        1.74  
Consumer (1).........................................      36,860        5.34        26,867        4.30       26,100        4.33  
Commercial loans.....................................           -           -             -           -            -           -  
                                                         --------      ------      --------      ------     --------      ------  
       Total loans...................................     690,306      100.00%      624,969      100.00%     602,860      100.00% 
                                                                       ======                    ======                   ======  
Less:                                                                                                                             
   Undisbursed loan funds............................       3,517                     2,687                    2,661              
   Unamortized (premium) discount,                                                                                                
           net                                                 11                        12                       13              
   Deferred loan fees................................       1,302                     1,679                    2,263              
   Allowance for loan losses.........................       6,021                     6,001                    5,608              
                                                         --------                  --------                 --------              
          Total loans, net...........................     679,455                   614,590                  592,315              
Less:                                                                                                                             
   Mortgage loans held for sale......................         727                     1,894                        -              
                                                         --------                  --------                 --------              
   Loans receivable, net.............................    $678,728                  $612,696                 $592,315              
                                                         ========                  ========                 ========              
                                                                                                                                  
Total loans:                                                                                                                      
       Adjustable rate...............................    $437,706       63.41%     $405,485       64.88%    $386,424       64.10% 
       Fixed rate....................................     252,600       36.59       219,484       35.12      216,436       35.90  
                                                         --------      ------      --------      ------     --------      ------  
                                                         $690,306      100.00%     $624,969      100.00%    $602,860      100.00% 
                                                         ========      ======      ========      ======     ========      ======   
</TABLE>
_________________________
(1) Consists primarily of home equity loans and lines of credit, and to a lesser
extent, loans on savings accounts, automobile and student loans.

                                       3
<PAGE>
 
Loan Maturity.  The following table shows the contractual maturity of the Bank's
- -------------                                                                   
total loans at December 31, 1998. There were $25.1 of loans held for sale at
December 31, 1998. The table does not include principal repayments. Principal
repayments, including prepayments, on total loans was $182.2, $120.9 million and
$103.5 million million for the years ended December 31, 1998, 1997, and 1996,
respectively.

<TABLE>
<CAPTION>
                                                                              AT DECEMBER 31, 1998
                                                 -----------------------------------------------------------------------------------

                                                              COMMERCIAL
                                                 ONE- TO      REAL ESTATE,                                              TOTAL
                                                 FOUR-        MULTI-FAMILY                                  COMMERCIAL  LOANS
                                                 FAMILY       AND LAND       CONSTRUCTION        CONSUMER   LOANS       RECEIVABLE
                                                 -----------------------------------------------------------------------------------
                                                                                     (IN THOUSANDS)                      
<S>                                              <C>          <C>            <C>                 <C>        <C>         <C>
One year or less.............................    $ 26,838         $ 2,126    $6,108              $ 6,013    $2,918       $   44,003
                                                 --------         -------    ------              -------    ------         --------
After one year:
   More than one year to three years.........      59,638           4,334         -                9,922     1,790           75,684
   More than three years to five years.......      62,932          12,848         -                9,383     1,296           86,459
   More than five years to 10 years..........     161,253          11,452         -               17,234       479          190,418
   More than 10 years to 20 years............     279,569           7,259         -                9,233         -          296,061
   More than 20 years........................     279,539           3,989         -                    -         -          283,528
                                                 --------         -------    ------              -------    ------         --------

   Total due after December 31, 1999.........     842,931          39,882         -               45,772     3,565          932,150
                                                 --------         -------    ------              -------    ------         --------

   Total amount due..........................    $869,769         $42,008    $6,108              $51,785    $6,483          976,153
                                                 ========         =======    ======              =======    ======
   Less:
          Undisbursed loan funds....................                                                                          1,996
          Unamortized premium, net..................                                                                            (62)
          Deferred loan fees........................                                                                            608
          Allowance for loan losses.................                                                                          7,460
                                                                                                                           --------
   Total loans, net..........................                                                                               966,151

Less:  Mortgage loans held for sale..........                                                                                25,140

                                                                                                                           --------
Loans receivable, net........................                                                                              $941,011
                                                                                                                           ========
</TABLE>

                                       4
<PAGE>
 
The following table sets forth at December 31, 1998, the dollar amount of total
loans receivable contractually due after December 31, 1999, and whether such
loans have fixed interest rates or adjustable interest rates.

<TABLE>
<CAPTION>
                                                 DUE AFTER DECEMBER 31, 1999
                                       -------------------------------------------
                                       FIXED           ADJUSTABLE            TOTAL
                                       -----           ----------            -----
<S>                                    <C>             <C>                   <C> 
                                                     (IN THOUSANDS)
Real estate loans:
     One- to four-family.............. $466,760          $376,171        $842,931
     Commercial real estate,
         multi-family and land........   19,097            20,785          39,882
Consumer..............................   21,467            24,305          45,772
Commercial loans......................    3,257               308           3,565
                                       --------          --------        --------
     Total loans receivable........... $510,581          $421,569        $932,150
                                       ========          ========        ========
</TABLE>

Origination, Sale, Servicing and Purchase of Loans. The Bank's residential
- --------------------------------------------------                         
mortgage lending activities are conducted primarily by commissioned loan
representatives in the exclusive employment of the Bank and through the Bank's
branch offices. The Bank originates both adjustable-rate and fixed-rate loans.
The Bank's ability to originate loans is dependent upon the relative customer
demand for fixed-rate or adjustable-rate mortgage loans, which is affected by
the current and expected future level of interest rates. The Bank may
periodically sell part of the 30-year, fixed-rate mortgage loans that it
originates and retain for portfolio ARM loans and shorter term fixed-rate loans
with maturities of 15 years or less. The Bank retains all servicing of the loans
sold. See "- Loan Servicing." At December 31, 1998 there were $25.1 million in
loans categorized as held for sale. In the past, the Bank has also originated
loans through commitments negotiated with correspondent mortgage origination
firms.

The following tables set forth the Bank's loan originations, purchases, sales,
principal repayments and loan activity for the periods indicated.

<TABLE>
<CAPTION>
 
                                                                         FOR THE YEAR DECEMBER 31,
                                                         -------------------------------------------------------
                                                              1998                   1997              1996
                                                         --------------          -------------      ------------
                                                                                 (IN THOUSANDS)
<S>                                                      <C>                     <C>                <C>
Total loans:
Beginning balance......................................        $  794,316               $690,306        $624,969
                                                               ----------               --------        --------
  Loans originated:
    One- to four-family................................           287,842                182,519         170,381
    Commercial real estate,
     multi-family and land.............................            27,354                 16,709           2,031
    Construction.......................................             4,826                  4,743           1,537
    Consumer...........................................            28,203                 22,982          21,829
    Commercial.........................................             3,981                  3,177               -
                                                               ----------               --------        --------
      Total loans originated...........................           352,206                230,130         195,778
                                                               ----------               --------        --------
  Loans purchased......................................            29,207                      -               -
                                                               ----------               --------        --------
      Total............................................         1,175,729                920,436         820,747
Less:
  Principal repayments.................................           182,170                120,905         103,546
  Sales of loans.......................................            16,414                  2,752          24,711
  Transfer to REO......................................               992                  2,463           2,184
                                                               ----------               --------        --------
   Total loans.........................................        $  976,153               $794,316        $690,306
                                                               ==========               ========        ========
</TABLE>

                                       5
<PAGE>
 
One- to Four-Family Mortgage Lending.  The Bank offers both fixed-rate and
- ------------------------------------                                      
adjustable-rate mortgage loans secured by one- to four-family residences with
maturities up to 30 years. Substantially all of such loans are secured by
property located in the Bank's primary market area. Loan originations are
generally obtained from the Bank's existing or past customers, members of the
local communities and commissioned loan representatives and their contacts with
the local real estate industry. In the past, the Bank has also originated loans
through commitments negotiated with correspondent mortgage origination firms.

At December 31, 1998, the Bank's total loans outstanding were $976.2 million, of
which $869.8 million, or 89.10%, were one- to four-family residential mortgage
loans, primarily single-family and owner-occupied. To a lesser extent, the Bank
also makes mortgage loans secured by seasonal second homes. The average size of
the Bank's one- to four-family mortgage loan was approximately $90,000 at
December 31, 1998. The Bank currently offers a number of ARM loan programs with
interest rates which adjust every one-, three-, five or ten-years. The Bank's
ARM loans generally provide for periodic (not less than 2%) and overall (not
more than 6%) caps on the increase or decrease in the interest rate at any
adjustment date and over the life of the loan. The interest rate on these loans
is indexed to the applicable one-, three-, five or ten-year U.S. Treasury
constant maturity yield, with a repricing margin which ranges generally from
2.75% to 3.25% above the index. The Bank also offers three-, five-,and seven -
year ARM loans which operate as fixed-rate loans for three, five, or seven years
and then convert to one-year ARM loans for the remainder of the term. The ARM
loans are then indexed to a margin of generally 2.75% to 3.25% above the one-
year U.S. Treasury constant maturity yield.

Generally, ARM loans pose credit risks different than risks inherent in fixed-
rate loans, primarily because as interest rates rise, the payments of the
borrower rise, thereby increasing the potential for delinquency and default. At
the same time, the marketability of the underlying property may be adversely
affected by higher interest rates. In order to minimize risks, borrowers of one-
year ARM loans with a loan-to-value ratio of 75% or less are qualified at the
fully-indexed rate (the applicable U.S. Treasury index plus the margin, rounded
to the nearest one-eighth of one percent), and borrowers of one-year ARM loans
with a loan-to-value ratio over 75% are qualified at the higher of the fully
indexed rate or the initial rate plus the 2% annual interest rate cap. The Bank
does not originate ARM loans which provide for negative amortization.

The Bank's fixed-rate mortgage loans currently are made for terms from 10 to 30
years. At December 31, 1998, the Bank had commitments for the origination of
fixed-rate mortgage loans totaling $34.9 million. The normal terms for such
commitments provide for a maximum of 90 days rate lock upon receipt of a 1.0%
fee charged on the mortgage amount. The Bank may periodically sell part of the
30-year, fixed-rate residential mortgage loans that it originates. The Bank
retains the servicing on all loans sold. The Bank generally retains for its
portfolio shorter term, fixed-rate loans with maturities of 15 years or less,
and certain longer term fixed-rate loans, generally consisting of loans to
facilitate the sale of REO, loans to officers, directors or employees of the
Bank and "jumbo", non-conforming loans as determined by applicable FNMA and
FHLMC guidelines. The Bank may retain all or most of its longer term fixed rate
loans after considering volume and yield and after evaluating interest rate risk
and capital management considerations. The retention of 30-year fixed-rate
mortgage loans may increase the level of interest rate risk carried by the Bank,
as the rates on these loans will not adjust during periods of rising interest
rates and the loans can be subject to substantial increases in prepayments
during periods of falling interest rates.

The Bank's policy is to originate one- to four-family residential mortgage loans
in amounts up to 80% of 

                                       6
<PAGE>
 
the lower of the appraised value or the selling price of the property securing
the loan and up to 97% of the appraised value or selling price if private
mortgage insurance is obtained. Mortgage loans originated by the Bank include
due-on-sale clauses which provide the Bank with the contractual right to deem
the loan immediately due and payable in the event the borrower transfers
ownership of the property without the Bank's consent. Due-on-sale clauses are an
important means of adjusting the rates on the Bank's fixed-rate mortgage loan
portfolio and the Bank has generally exercised its rights under these clauses.

Commercial Real Estate, Multi-Family and Land Lending.  The Bank originates
- -----------------------------------------------------                      
commercial real estate loans that are secured by properties generally used for
business purposes such as small office buildings or retail facilities located in
the Bank's primary market area. The Bank's underwriting procedures provide that
commercial real estate loans may be made in amounts up to 80% of the appraised
value of the property. The Bank currently originates commercial real estate
loans with terms of up to twenty five years with fixed or adjustable rates which
are indexed to a margin above the one-, three-, or five-year U.S. Treasury
constant maturity yield. In reaching its decision on whether to make a
commercial real estate loan, the Bank considers the net operating income of the
property and the borrower's expertise, credit history, profitability and the
term and quantity of leases. The Bank has generally required that the properties
securing commercial real estate loans have debt service coverage ratios of at
least 130%. Generally, properties securing a loan are appraised by an
independent appraiser and title insurance is required on all first mortgage
loans. The Bank typically requires the personal guarantee of the principal
borrowers for all commercial real estate loans. The Bank's commercial real
estate loan portfolio at December 31, 1998 was $29.1 million, or 3.0% of total
loans. The largest commercial real estate loan in the Bank's portfolio at
December 31, 1998 was a performing loan for which the Bank had an outstanding
carrying balance of $2.6 million, which was secured by a first mortgage on an
owner-occupied 38,000 square foot commercial building.

The Bank originates multi-family mortgage loans generally secured by buildings
with five or more housing units located in the Bank's primary market area. As a
result of market conditions in its primary market area, the Bank currently
originates multi-family loans on a limited and highly selective basis. In
reaching its decision on whether to make a multi-family loan, the Bank considers
the qualifications of the borrower as well as the underlying property. Some of
the factors to be considered are: the net operating income of the mortgaged
premises before debt service and depreciation; the debt service ratio; and the
ratio of loan amount to appraised value. Pursuant to the Bank's current
underwriting policies, a multi-family adjustable-rate mortgage loan may only be
made in an amount up to 75% of the appraised value of the underlying property to
a maximum amount of generally $4 million. In addition, the Bank generally
requires a debt service ratio of 120%. Properties securing a loan are appraised
by an independent appraiser and title insurance is required on all loans. The
Bank's multi-family loan portfolio at December 31, 1998, totaled $12.9 million.
The Bank's largest multi-family loan at December 31, 1998, had an outstanding
balance of $2.2 million and was secured by a 125-unit affordable-housing
apartment complex located in Toms River, New Jersey. To a significantly lesser
extent, the Bank also originates land loans, although no such loans were
outstanding at December 31, 1998.

Loans secured by commercial real estate and multi-family residential properties
are generally larger and involve a greater degree of risk than one- to four-
family residential mortgage loans. Because payments on loans secured by multi-
family properties are often dependent on successful operation or management of
the properties, repayment of such loans may be subject to a greater extent to
adverse conditions in the real estate market or the economy. The Bank seeks to
minimize these risks through its underwriting policies, which require such loans
to be qualified at origination on the basis of the property's income and debt
coverage ratio.

                                       7
<PAGE>
 
Construction Lending.  At December 31, 1998, construction loans totaled $6.1
- --------------------                                                        
million, or .63%, of the Bank's total loans outstanding.  The Bank originates
single-family construction loans primarily on a construction/permanent basis
with such loans converting to an amortizing loan following the completion of the
construction phase.  Most of the Bank's construction loans are made to
individuals building their primary residence, while, to a lesser extent, loans
are made to developers known to the Bank in order to build single-family houses
under contract for sale, which loans become due and payable over terms not
exceeding 18 months.  The current policy of the Bank is to charge interest rates
on its construction loans which float at margins which are generally 1.5% above
the prime rate (as published in the Wall Street Journal).  The Bank's
construction loans increase the interest rate sensitivity of its earning assets.
At December 31, 1998, the Bank had 27 construction loans, with the largest loan
commitment being approximately $750,000.  At December 31, 1998, all of the
Bank's construction lending portfolio consisted of loans secured by property
located in the State of New Jersey, for the purpose of constructing one- to
four-family homes.  The Bank may originate construction loans to individuals and
contractors on approved building lots in amounts up to 75% of the appraised
value of the land and the building.  The terms to maturity of the Bank's
construction/permanent loans are similar to the Bank's other one- to four-family
mortgage products.  The Bank requires an appraisal of the property, credit
reports, and financial statements on all principals and guarantors, among other
items, for all construction loans.

Construction lending, by its nature, entails additional risks compared to one-
to four-family mortgage lending, attributable primarily to the fact that funds
are advanced upon the security of the project under construction prior to its
completion.  As a result, construction lending often involves the disbursement
of substantial funds with repayment dependent on the success of the ultimate
project and the ability of the borrower or guarantor to repay the loan.  Because
of these factors, the analysis of prospective construction loan projects
requires an expertise that is different in significant respects from that which
is required for residential mortgage lending.  The Bank has attempted to address
these risks through its underwriting procedures.

Consumer Loans.  The Bank also offers consumer loans.  At December 31, 1998, the
- --------------                                                                  
Bank's consumer loans totaled $51.8 million, or 5.31% of the Bank's total loan
portfolio.  Of that amount, home equity loans comprised $28.2 million, or 54.5%;
home equity lines of credit comprised $20.2 million, or 39.0%; loans on savings
accounts totaled $1.2 million, or 2.3%; and automobile and student loans totaled
$2.2 million, or 4.2%.

The Bank originates home equity loans secured by one- to four-family residences.
These loans are originated as either adjustable-rate or fixed-rate loans with
terms ranging from 10 to 20 years.  Home equity loans are typically made on
owner-occupied, one- to four-family residences and generally to the Bank's first
mortgage customers.  These loans are subject to a 80% loan-to-value limitation,
including any other outstanding mortgages or liens.

The Bank also offers a variable rate home equity line of credit which extends a
credit line based on the applicant's income and equity in the home.  Generally,
the credit line, when combined with the balance of the first mortgage lien, may
not exceed 80% of the appraised value of the property at the time of the loan
commitment.  Home equity lines of credit are secured by a mortgage on the
underlying real estate.  The Bank presently charges no origination fees for
these loans, but may in the future charge origination fees for its home equity
lines of credit.  A borrower is required to make monthly payments of principal
and interest, at a minimum of $50, based upon a 10 or 15 year amortization
period.  Generally, the adjustable rate of interest charged is the prime rate of
interest (as published in the Wall Street Journal) plus a range of 0.0% to
1.25%.  The loans have an 18% lifetime cap on interest rate adjustments.

                                       8
<PAGE>
 
Commercial Lending.  At December 31, 1998, commercial loans totaled $6.5
- ------------------                                                      
million, or .66% of the Bank's total loans outstanding.  During 1996, a
Commercial Lending group was established within the Bank.  The group's primary
function is to service the business communities' banking and financing needs in
the Bank's primary market area.  The Commercial Lending group originates both
commercial loans (including loans for working capital; fixed asset purchases;
and acquisition, receivable and inventory financing) and commercial mortgage
loans (including acquisition, construction, expansion and refinancing of owner
occupied and investment properties).  Credit facilities such as lines of credit
and term loans will be used to facilitate these requests.   In all cases, the
Bank will review and analyze financial history and capacity, collateral value,
strength and character of the principals, and general payment history of the
borrower and principals in coming to a credit decision.

A well-defined credit policy has been approved by the Bank's Board of Directors.
This policy discourages high risk credits, while focusing on quality
underwriting, sound financial strength, and close management and Board
monitoring.  Commercial business lending, both secured and unsecured, is
generally considered to involve a higher degree of risk than secured residential
real estate lending.  Risk of loss on a commercial business loan is dependent
largely on the borrower's ability to remain financially able to repay the loan
out of ongoing operations.  If the Bank's estimate of the borrower's financial
ability is inaccurate, the Bank may be confronted with a loss of principal on
the loan.

Loan Approval Procedures and Authority.  The Board of Directors establishes the
- --------------------------------------                                         
loan approval policies of the Bank.  The Board of Directors has authorized the
approval of loans secured by real estate up to $2.0 million and unsecured loans
up to $1.0 million by various employees of the Bank, on a scale which requires
approval by personnel with progressively higher levels of responsibility as the
loan amount increases.  A minimum of two employees' signatures are required to
approve residential loans over $227,150. Loans secured by real estate in amounts
over $2.0 million and unsecured loans over $1.0 million require approval by the
Loan Committee of the Board of Directors. Loans in excess of $4.0 million
require approval by the Board of  Directors.  Pursuant to OTS regulations, loans
to one borrower generally cannot exceed 15% of the Bank's unimpaired capital,
which at December 31, 1998 amounted to $25.2  million.  At December 31, 1998,
the Bank's maximum loan exposure to a single borrower was $5.7 million.

Loan Servicing.  Loan servicing includes collecting and remitting loan payments,
- --------------                                                                  
accounting for principal and interest, making inspections as required of
mortgaged premises, contacting delinquent mortgagors, supervising foreclosures
and property dispositions in the event of unremedied defaults, making certain
insurance and tax payments on behalf of the borrowers and generally
administering the loans.  The Bank also services mortgage loans for others.  All
of the loans currently being serviced for others are loans which have been sold
by the Bank.  At December 31, 1998, the Bank was servicing $132.3 million of
loans for others.  For the years ended December 31, 1998, 1997 and 1996, loan
servicing fees totaled $105,000, $529,000, and $543,000, respectively.

Delinquencies and Classified Assets.  The Board of Directors performs a monthly
- -----------------------------------                                            
review of all delinquent loan totals which includes loans sixty days or more
past due, and the detail of each loan thirty days or more past due that were
originated within the past year.  In addition, management prepares a quarterly
list of all classified loans and a narrative report of classified commercial,
commercial real estate, multi-family, land and construction loans. The
procedures taken by the Bank with respect to delinquencies vary depending on the
nature of the loan and period of delinquency.  When a borrower fails to make a
required payment on a loan, the Bank takes a number of steps to have the
borrower cure the delinquency and restore the loan to current status.  The Bank
generally sends the borrower a written notice of non-payment after the loan is
first past due.  In the event payment is not then received, 

                                       9
<PAGE>
 
additional letters and phone calls generally are made. If the loan is still not
brought current and it becomes necessary for the Bank to take legal action,
which typically occurs after a loan is delinquent at least 90 days or more, the
Bank will commence foreclosure proceedings against any real property that
secures the loan. If a foreclosure action is instituted and the loan is not
brought current, paid in full, or an acceptable workout accommodation is not
agreed upon before the foreclosure sale, the real property securing the loan
generally is sold at foreclosure.

The Bank's Internal Asset Classification Committee, which is chaired by an
officer who reports directly to the Audit Committee of the Board of Directors,
reviews and classifies the Bank's assets quarterly and reports the results of
its review to the Board of Directors.  The Bank classifies assets in accordance
with certain regulatory guidelines established by the OTS which are applicable
to all savings associations.  At December 31, 1998, the Bank had $5.8 million of
assets, including all REO, classified as Substandard, $8,000 of assets
classified as Doubtful and no assets classified as Loss.  Loans and other assets
may also be placed on a watch list as "Special Mention" assets.  Assets which do
not currently expose the insured institution to sufficient risk to warrant
classification in one of the aforementioned categories but possess weaknesses
are required to be designated "Special Mention."  Special Mention assets totaled
$3.2 million at December 31, 1998, and consisted primarily of loans secured by
single-family, owner-occupied residences.  These loans are classified as Special
Mention due to past delinquencies or other identifiable weaknesses.  At December
31, 1998, the largest loan classified as Special Mention had a balance of
$548,000 and the largest loan classified as Substandard had a balance of
$246,000.

Non-Accrual Loans and REO
- -------------------------

The following table sets forth information regarding non-accrual loans and REO.
The Bank had no troubled-debt restructured loans within the meaning of SFAS 114,
and 4 REO properties at December 31, 1998.  It is the policy of the Bank to
cease accruing interest on loans 90 days or more past due or in the process of
foreclosure.  For the years ended December 31, 1998, 1997, 1996, 1995 and 1994,
respectively, the amount of interest income that would have been recognized on
nonaccrual loans if such loans had continued to perform in accordance with their
contractual terms was $270,000, $278,000, $345,000, $428,000 and $607,000.

                                       10
<PAGE>
 
<TABLE>
<CAPTION>
                                                                   December 31,
                                        -------------------------------------------------------------------
                                             1998            1997          1996        1995        1994
                                             ----            ----          ----        ----        ----
                                                               (Dollars in Thousands)
<S>                                          <C>             <C>          <C>        <C>         <C>
Non-accrual loans:
  Real estate:

    One- to four-family.................     $ 4,605         $ 5,062      $7,148     $ 8,296     $10,280
    Commercial real estate,
    multi-family and land...............         574             382         122         154          96
    Construction........................           -               -         314          --         265
  Consumer..............................         245             110         113         221         298
                                             -------         -------      ------     -------     -------
         Total..........................       5,424           5,554       7,697       8,671      10,939
REO, net(1).............................          43           1,198       1,555       1,367       1,580
                                             -------         -------      ------     -------     -------
  Total non-performing assets...........     $ 5,467         $ 6,752      $9,252     $10,038     $12,519
                                             =======         =======      ======     =======     =======

   Allowance for loan losses as a
    percent of total loans receivable
     (2)................................         .76%            .83%        .88%        .97%        .94%

   Allowance for loan losses as a
   percent
    of total non-performing loans (3)...      137.54          119.03       78.23       69.21       51.27

   Non-performing loans as a percent
   of
    total loans receivable(2)(3)........         .56             .70        1.12        1.40        1.83

   Non-performing assets
    as a percent of total assets(3).....         .35             .45         .71         .97        1.29
</TABLE>

(1) REO balances are shown net of related loss allowances.

(2) Total loans includes loans receivable and mortgage loans held for sale, less
    undisbursed loan funds, deferred loan fees and unamortized premiums and
    discounts.

(3) Non-performing assets consist of non-performing loans and REO. Non-
    performing loans consist of all loans 90 days or more past due and other
    loans in the process of foreclosure.


Allowance for Loan Losses.  The allowance for loan losses is established through
- -------------------------                                                       
a provision for loan losses based on management's evaluation of the risks
inherent in its loan portfolio and the general economy.  The allowance for loan
losses is maintained at an amount management considers sufficient to provide for
estimated losses based on evaluating known and inherent risks in the loan
portfolio based upon management's continuing analysis of the factors underlying
the quality of the loan portfolio.  These factors include changes in the size
and composition of the loan portfolio, actual loan loss experience, current and
anticipated economic conditions, detailed analysis of individual loans for which
full collectibility may not be assured, and the determination of the existence
and realizable value of the collateral and guarantees securing the loan.
Additions to the allowance are charged to earnings.  In addition, various
regulatory agencies, as an integral part of their examination process,
periodically review the Bank's allowance for loan losses.  Such agencies may
require the Bank to make additional provisions for loan losses based upon
information available to them at the time of their examination.  Although
management uses the best information available, future adjustments to the
allowance may be necessary due to economic, operating, regulatory and other
conditions beyond the Company's control.  As of December 31, 1998 and 1997, the
Bank's allowance for loan losses was .76% and .83%, 

                                       11
<PAGE>
 
respectively, of total loans. The Bank had non-accrual loans of $5.4 million and
$5.6 million at December 31, 1998 and 1997, respectively. The Bank will continue
to monitor and modify its allowances for loan losses as conditions dictate.

The following table sets forth activity in the Bank's allowance for estimated
loan losses for the periods set forth in the table.


<TABLE>
<CAPTION>
                                                                       AT OR FOR THE YEAR  ENDED
                                                ----------------------------------------------------------------------
                                                   1998          1997           1996           1995           1994
                                                ----------    -----------    -----------    -----------    -----------  
                                                                          (DOLLARS IN THOUSANDS)
<S>                                             <C>         <C>            <C>            <C>            <C>  
Balance at beginning of year....................    $6,612         $6,021         $6,001         $5,608         $5,504
                                                    ------         ------         ------         ------         ------
Charge-offs:
 Real Estate:
     One- to four-family........................        63            328            599            510            907

     Commercial real estate,
       multi-family and land....................        --             --             30             28            141

     Construction...............................        --             --             --             --             --
 
 Consumer.......................................         2              9             63             30              5
                                                    ------         ------         ------         ------         ------
                                                                   
       Total....................................        65            337            692            568          1,053
 
Recoveries......................................        13             28             12             11             28
                                                    ------         ------         ------         ------         ------ 
                                                                                                       
     Net charge-offs                                    52            309            680            557          1,025 
                                                    ------         ------         ------         ------         ------     

Provision for loan losses.......................       900            900            700            950          1,129
                                                    ------         ------         ------         ------         ------ 
 
Balance at end of year..........................    $7,460         $6,612         $6,021         $6,001         $5,608
                                                    ======         ======         ======         ======         ======
 
Ratio of net charge-offs during the year
  to average net loans outstanding during
  the year......................................       .01%           .05%           .11%           .09%           .18%
                                                    ======         ======         ======         ======         ======
</TABLE>

                                       12
<PAGE>
 
 The following tables set forth the Bank's percent of allowance for loan losses 
to total allowance and the percent of loans to total loans in each of the 
categories listed at the dates indicated (Dollars in thousands).

<TABLE>
<CAPTION>
                        ----------------------------------------------------------------------------------------
                                      1998                                           1997            
                        ----------------------------------------------------------------------------------------
                                                       Percent of                                 Percent of     
                                    Percent of         Loans in Each                Percent of    Loans in Each    
                                    Allowance to       Category to                  Allowance to  Category to       
                          Amount    Total Allowance    Total Loans       Amount     Total Loans   Total Loans    
                        ----------------------------------------------------------------------------------------
<S>                     <C>         <C>                <C>               <C>        <C>         C>                 
One- to                                                                                                         
 four-family              $2,824              37.86%         89.10%      $2,485            37.58%       89.57% 
Commercial real                                                                                                
  estate, multi-                                                                                               
  family and land            993              13.30           4.30          591             8.94         3.24   
Construction                  31                .42            .63           44              .67         1.10   
Consumer                     505               6.77           5.31          471             7.12         5.72   
Commercial                   220               2.95            .66           58              .88          .37   
Unallocated                2,887              38.70             --        2,963            44.81            -            
                          ------             ------         ------       ------          -------       ------    
                                                                                                                
Total                     $7,460             100.00%        100.00%      $6,612           100.00%      100.00% 
                          ======             ======         ======       ======          =======       ======   
                        
<CAPTION>               
                                                            At December 31,
                        -----------------------------------------------------------------------------------------
                                            1996                                 1995                 
                        -----------------------------------------------------------------------------------------
                                                        Percent of                               Percent of      
                                       Percent of       Loans in Each              Percent of    Loans in Each   
                                       Allowance to     Category to                Allowance to  Category to      
                           Amount      Total Loans      Total Loans     Amount     Total Loans   Total Loans     
                        -----------------------------------------------------------------------------------------
<S>                        <C>         <C>              <C>             <C>        <C>           <C>                 
One- to                                                                                                         
 four-family               $2,659             44.16%          91.05%    $2,790           46.49%           92.01% 
Commercial real                                                                                                   
  estate, multi-                                                                                                  
  family and land             330              5.48            2.26        556            9.27             2.39  
Construction                   75              1.25            1.35         41             .68             1.30  
Consumer                      324              5.38            5.34        273            4.55             4.30  
Commercial                     --                --              --         --              --               --  
Unallocated                 2,633             43.73              --      2,341           39.01               --  
                           ------            ------           ------    ------          ------           ------  
                                                                                                                
Total                      $6,021            100.00%          100.00%   $6,001          100.00%          100.00% 
                           ======            ======           ======    ======          ======           ======  

<CAPTION>                                                                                                              
                              ---------------------------------------------------------
                                                                 1994                          
                              ---------------------------------------------------------
                                                                           Percent of          
                                                        Percent of         Loans in Each    
                                                        Allowance to       Category to     
                                    Amount              Total Loans        Total Loans                         
                              ---------------------------------------------------------      
<S>                                 <C>                 <C>                <C>
One- to                       
 four-family                        $2,809                     50.09%             91.63% 
Commercial real               
  estate, multi-              
  family and land                      483                      8.61               2.30
Construction                            79                      1.41               1.74
Consumer                               268                      4.78               4.33
Commercial                              --                        --                 --
Unallocated                          1,969                     35.11                 --
                                    ------                    ------             ------
                              
Total                               $5,608                    100.00%            100.00%
                                    ======                    ======             ======
</TABLE> 

                                      13
<PAGE>
 
INVESTMENT ACTIVITIES

Federally chartered savings institutions have the authority to invest in various
types of liquid assets, including United States Treasury obligations, securities
of various federal agencies, certificates of deposit of insured banks and
savings institutions, bankers' acceptances, repurchase agreements and federal
funds. Subject to various restrictions, federally chartered savings institutions
may also invest their assets in commercial paper, investment-grade corporate
debt securities and mutual funds whose assets conform to the investments that a
federally chartered savings institution is otherwise authorized to make
directly. Additionally, the Bank must maintain minimum levels of investments
that qualify as liquid assets under OTS regulations. See "Regulation and
Supervision - Federal Savings Institution Regulation -Liquidity." Historically,
the Bank has maintained liquid assets above the minimum OTS requirements and at
a level considered to be adequate to meet its normal daily activities.

The investment policy of the Bank as established by the Board of Directors
attempts to provide and maintain liquidity, generate a favorable return on
investments without incurring undue interest rate and credit risk, and
complement the Bank's lending activities. Specifically, the Bank's policies
generally limit investments to government and federal agency-backed securities
and other non-government guaranteed securities, including corporate debt
obligations, that are investment grade. The Bank's policies provide that all
investment purchases must be approved by two officers (either the Vice
President/Treasurer, Executive Vice President/Chief Financial Officer or the
President and Chief Executive Officer) and be ratified by the Board of
Directors.

Investment and mortgage-backed securities identified as held to maturity are
carried at cost, adjusted for amortization of premium and accretion of discount,
which are recognized as adjustments to interest income. Management determines
the appropriate classification of securities at the time of purchase. If
management has the intent and the Bank has the ability at the time of purchase
to hold securities until maturity, they are classified as held to maturity.
Securities to be held for indefinite periods of time and not intended to be held
to maturity are classified as available for sale. Securities available for sale
include securities that management intends to use as part of its asset/liability
management strategy. Such securities are carried at fair value and unrealized
gains and losses, net of related tax effect, are excluded from earnings, but are
included as a separate component of stockholders' equity. At December 31, 1998,
all of the Bank's investment and mortgage-backed securities were classified as
available for sale.

Mortgage-backed Securities. Mortgage-backed securities represent a participation
- --------------------------
interest in a pool of single-family or multi-family mortgages, the principal and
interest payments on which, in general, are passed from the mortgage
originators, through intermediaries that pool and repackage the participation
interests in the form of securities, to investors such as the Bank. Such
intermediaries may be private issuers, or agencies including FHLMC, FNMA and
GNMA that guarantee the payment of principal and interest to investors.
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- or ARM loans.

The actual maturity of a mortgage-backed security varies, depending on when the
mortgagors repay or prepay the underlying mortgages. Prepayments of the
underlying mortgages may shorten the life of the security, thereby affecting its
yield to maturity and the related market value of the mortgage-backed security.
The prepayments of the underlying mortgages depend on many factors, including
the type of mortgages, the coupon rates, the age of mortgages, the geographical
location of the underlying real estate collateralizing the mortgages, general
levels of market interest rates, and general economic conditions. GNMA mortgage-
backed securities that are backed by assumable Federal Housing Authority ("FHA")
or the Department of Veterans Affairs ("VA") loans generally have a longer life
than conventional non-

                                       14
<PAGE>
 
assumable loans underlying FHLMC and FNMA mortgage-backed securities. During
periods of falling mortgage interest rates, prepayments generally increase, as
opposed to periods of increasing interest rates when prepayments generally
decrease. If the interest rate of underlying mortgages significantly exceeds the
prevailing market interest rates offered for mortgage loans, refinancing
generally increases and accelerates the prepayment of the underlying mortgages.
Prepayment experience is more difficult to estimate for adjustable-rate 
mortgage-backed securities.

The Bank has significant investments in mortgage-backed securities and has
utilized such investments to complement its mortgage lending activities. At
December 31, 1998, mortgage-backed securities totaled $381.8 million, or 24.4%
of total assets, all of which were classified as available for sale. The Bank
invests in a large variety of mortgage-backed securities, including ARM, balloon
and fixed-rate mortgage-backed securities, the majority of which are directly
insured or guaranteed by FHLMC, GNMA and FNMA. At such date, the mortgage-backed
securities portfolio had a weighted average interest rate of 6.32%.

The Bank generally purchases short-term, straight sequential or planned
amortization class collateralized mortgage obligations ("CMOs"). CMOs are
securities created by segregating or portioning cash flows from mortgage pass-
through securities or from pools of mortgage loans. CMOs provide a broad range
of mortgage investment vehicles by tailoring cash flows from mortgages to meet
the varied risk and return preferences of investors. These securities enable the
issuer to "carve up" the cash flows from the underlying securities and thereby
create multiple classes of securities with different maturity and risk
characteristics. The Bank invests in U.S. Government and agency-backed CMOs and
privately issued CMOs, all of which have agency-backed collateral. All of the
Bank's CMOs and mortgage-backed securities are currently rated "AAA". Prior to
purchasing mortgage-backed securities, each security is tested for Federal
Financial Institutions Examination Council ("FFIEC") qualification. At December
31, 1998, the Bank's investment in CMOs had an amortized cost and market value
of $137.2 million.

At December 31, 1998 the Bank had outstanding CMO's from one issuer, Residential
Funding Corp., in excess of ten percent of stockholders equity. The aggregate
book and market values of these securities was $43.4 million and $43.8 million,
respectively, at December 31, 1998.

                                       15
<PAGE>
 
The following table sets forth the Bank's mortgage-backed securities activities
for the periods indicated.

<TABLE>
<CAPTION>
                                                                                FOR THE YEAR
                                                                             ENDED DECEMBER 31,
                                                       ------------------------------------------------------------

                                                             1998                  1997                  1996
                                                       -----------------    -------------------     ---------------
                                                                                (IN THOUSANDS)
<S>                                                    <C>                  <C>                     <C>
Beginning balance......................................        $ 457,148              $ 395,542           $ 265,113

   Mortgage-backed securities
    purchased..........................................          181,095                248,917             251,004
 
   Less:  Principal repayments.........................         (204,359)              (164,291)           (117,048)
  
          Mortgage-backed securities sold.........               (48,824)               (19,149)                  -

          Amortization of premium................                 (3,230)                (3,504)             (1,804)
 
   Change in net unrealized gain
       (loss) on mortgage-backed
          securities available for sale................               10                   (367)             (1,723)
                                                               ---------              ---------           --------- 
Ending balance.........................................        $ 381,840              $ 457,148           $ 395,542
                                                               =========              =========           =========
</TABLE>

The following table sets forth certain information regarding the amortized cost
and market value of the Bank's mortgage-backed securities at the dates
indicated.

<TABLE>
<CAPTION>
                                                                  At December 31,
                               ---------------------------------------------------------------------------------------------
                                          1998                               1997                                  1996     
                               ---------------------------------------------------------------------------------------------
                                AMORTIZED         MARKET         AMORTIZED         MARKET         AMORTIZED         MARKET  
                                  COST            VALUE            COST            VALUE            COST            VALUE   
                               -----------       ----------     ----------       -----------     -----------       ---------
                                                                      (IN THOUSANDS)                                        
<S>                            <C>               <C>            <C>               <C>            <C>               <C>     
Mortgage-backed                                                                                                             
     securities:                                                                                                            
     FHLMC................        $106,762        $107,166         $245,414        $245,559         $316,773        $317,735
     FNMA.................          74,027          74,434          109,873         109,991           69,190          69,108
     GNMA.................          63,041          63,073           97,714          98,172            2,800           2,931
     CMOs.................         137,230         137,167            3,378           3,426            5,643           5,768
                                  --------        --------         --------        --------         --------        --------
Total mortgage-backed                                                                                                       
     securities...........        $381,060        $381,840         $456,379        $457,148         $394,406        $395,542
                                  ========        ========         ========        ========         ========        ======== 
</TABLE>

                                       16
<PAGE>
 
Investment Securities. The following table sets forth certain information
- ---------------------                                                    
regarding the amortized cost and market values of the Bank's investment
securities at the dates indicated.

<TABLE>
<CAPTION>
                                                                          AT DECEMBER 31,
                                   -----------------------------------------------------------------------------------------------
                                                1998                               1997                             1996
                                   -----------------------------    ---------------------------------   --------------------------
                                     AMORTIZED           MARKET       AMORTIZED             MARKET      AMORTIZED          MARKET
                                       COST              VALUE          COST                VALUE          COST            VALUE
                                   -------------        --------    -------------        ------------   ----------        --------
                                                                            (IN THOUSANDS)
<S>                                <C>                  <C>            <C>               <C>            <C>               <C>
Investment securities:
  U.S. Government and
  agency obligations................    $ 59,983        $ 60,387         $204,992        $205,648         $175,003        $173,327

  State and municipal
  obligations.......................       1,946           1,935              393             400              693             701

  Corporates........................      74,976          72,249               --              --               --              --

  Equity
  investments.......................       3,226           2,834            1,170           1,309               --              --
                                        --------        --------         --------        --------         --------        -------- 
Total investment
         securities.................    $140,131        $137,405         $206,555        $207,357         $175,696        $174,028
                                        ========        ========         ========        ========         ========        ========
</TABLE>

                                       17
<PAGE>
 
The table below sets forth certain information regarding the amortized cost,
weighted average yields and contractual maturities of the Bank's investment and
mortgage-backed securities, excluding equity securities, as of December 31,
1998.

<TABLE>
<CAPTION>
                                                                                At December 31, 1998
                                                       ----------------------------------------------------------------------    
                                                                                 MORE THAN ONE             MORE THAN FIVE        
                                                       ONE YEAR OR LESS          YEAR TO FIVE YEARS        YEARS TO TEN YEARS    
                                                       ------------------        ------------------        ------------------    
                                                       AMORTIZED COST            AMORTIZED COST            AMORTIZED COST        
                                                       ------------------        ------------------        ------------------     
<S>                                                    <C>                      <C>                        <C>                   
Investment securities:                                                                                                           
  U.S. Government and agency obligations.........      $               --       $            34,983        $           25,000
  State and municipal obligations (1)............                      --                       199                     1,747
  Corporate debt.................................                      --                        --                        --
                                                                   ------                   -------                   -------
Total investment securities......................      $               --       $            35,182        $           26,747
                                                                                            =======                   =======

Weighted average yield...........................                      --%                     6.79%                     6.79%
                                                                   ======                   =======                   =======

Mortgage-backed securities:
  FHLMC..........................................      $            7,417       $            47,347        $            8,792
  FNMA...........................................                     367                    17,016                    22,247
  GNMA...........................................                      --                       116                       995
  CMOs...........................................                      --                       406                        --
                                                                   ------                   -------                   -------
Total mortgage-backed securities.................      $            7,784       $            64,885        $           32,034
                                                                   ======                    =======                  =======
Weighted average yield...........................                    6.86%                     6.69%                     5.80%
                                                                   ======                    =======                  =======
<CAPTION> 
                                                                                 AT DECEMBER 31, 1998                            
                                                       ----------------------------------------------------------------------    
                                                       MORE THAN TEN YEARS                         TOTAL                         
                                                       -------------------       --------------------------------------------    
                                                       AMORTIZED COST            AMORTIZED COST            MARKET VALUE          
                                                       -------------------       ------------------        ------------------    
                                                                                 (DOLLARS IN THOUSANDS)                          
<S>                                                    <C>                       <C>                       <C>                   
Investment securities:
  U.S. Government and agency obligations.........      $                --       $           59,983        $           60,387
  State and municipal obligations (1)............                       --                    1,946                     1,935
  Corporate debt.................................                   74,976                   74,976                    72,249
                                                                  --------                 --------                  --------
Total investment securities......................      $            74,976       $          136,905        $          134,571
                                                                  ========                 ========                  ========

Weighted average yield...........................                     6.26%                    6.50%
                                                                  ========                 ========

Mortgage-backed securities:
  FHLMC..........................................      $            43,206       $          106,762        $          107,166
  FNMA...........................................                   34,397                   74,027                    74,434
  GNMA...........................................                   61,930                   63,041                    63,073
  CMOs...........................................                  136,824                  137,230                   137,167
                                                                  --------                 --------                  --------
Total mortgage-backed securities.................      $           276,357       $          381,060        $          381,840
                                                                  ========                 ========                  ========
Weighted average yield...........................                     6.28%                    6.32%
                                                                  ========                 ========
</TABLE> 
__________________________
(1)  Tax equivalent yield. 

                                       18
<PAGE>
 
SOURCES OF FUNDS

General. Deposits, loan and MBS repayments and prepayments, proceeds from sales
- -------                                                                         
of loans, investment maturities, cash flows generated from operations and FHLB
and other borrowings are the primary sources of the Bank's funds for use in
lending, investing and for other general purposes.


Deposits. The Bank offers a variety of deposit accounts with a range of
- --------                                                                
interest rates and terms. The Bank's deposits consist of savings accounts, NOW
accounts, money market accounts, non-interest bearing accounts and time
deposits. For the year ended December 31, 1998, time deposits constituted 65.6%
of total average deposits. The flow of deposits is influenced significantly by
general economic conditions, changes in money market rates, prevailing interest
rates and competition. The Bank's deposits are obtained predominantly from the
areas in which its branch offices are located. The Bank relies on its community
banking focus stressing customer service and long-standing relationships with
customers to attract and retain these deposits; however, market interest rates
and rates offered by competing financial institutions significantly affect the
Bank's ability to attract and retain deposits. The Bank does not use brokers to
obtain deposits.

The following table presents the deposit activity of the Bank for the periods
indicated:


<TABLE>
<CAPTION>
 
                                                                        FOR THE YEAR ENDED DECEMBER 31,
                                                                ----------------------------------------------
                                                                   1998            1997              1996
                                                                ----------      -----------      -------------
                                                                               (IN THOUSANDS)
<S>                                                             <C>             <C>              <C>
Net deposits (withdrawals)................................      $    8,890      $     2,946      $     (29,111)
Acquisition of deposits                                             10,732               --                 --
Interest credited on deposit accounts.....................          38,865           39,088             37,283
                                                                   -------          -------           --------
Total increase in deposit accounts........................      $   58,487      $    42,034      $       8,172
                                                                   =======          =======           ========
</TABLE>

At December 31, 1998, the Bank had $67.0 million in certificate accounts in
amounts of $100,000 or more maturing as follows:


<TABLE>
<CAPTION>
                                                                                              WEIGHTED    
                                                                                              AVERAGE     
          MATURITY PERIOD                                                        AMOUNT       RATE        
          -------------------------------------------------------           ---------------   ------------
                                                                                 (DOLLARS IN THOUSANDS)   
          <S>                                                               <C>               <C>         
          Three months or less...................................                   $25,568           4.97%
          Over three through six months..........................                     9,661           5.48
          Over six through 12 months.............................                    13,315           5.36
          Over 12 months.........................................                    18,501           5.89
                                                                                    -------           ----
          Total..................................................                   $67,045           5.38
                                                                                    =======           ==== 
</TABLE>

                                       19
<PAGE>
 
The following table sets forth the distribution of the Bank's average deposit
accounts for the periods indicated and the weighted average interest rates at
the end of each period, on each category of deposits presented.



<TABLE> 
<CAPTION> 
                                                                               AT OR FOR THE YEARS ENDED DECEMBER 31,
                                                       -----------------------------------------------------------------------------
                                                                         1998                                   1997      
                                                       ----------------------------------------   ----------------------------------
                                                                        PERCENT OF                            PERCENT              
                                                                        TOTAL        WEIGHTED                 OF TOTAL     WEIGHTED
                                                           AVERAGE      AVERAGE      AVERAGE      AVERAGE     AVERAGE      AVERAGE
                                                           BALANCE      DEPOSITS     YIELD        BALANCE     DEPOSITS     YIELD   
                                                       -------------  ------------  ----------   ---------   ----------   ----------
                                                                                                 (DOLLARS IN THOUSANDS)    
<S>                                                    <C>            <C>           <C>          <C>         <C>          <C>    
Money market deposit accounts.....................       $   71,800        7.10%       2.59%      $ 68,972        7.18%      2.90%  
Savings accounts..................................          167,058       16.53        2.03        168,733       17.56       2.28   
NOW accounts......................................           89,679        8.87        1.59         77,785        8.09       1.84   
Non-interest-bearing accounts.....................           18,749        1.86           -          8,115         .84          -   
                                                         ----------      ------                   --------      ------             
   Total..........................................          347,286       34.36        1.90        323,605       33.67       2.21   
                                                         ----------      ------                   --------      ------             
                                                                                                                                   
Time deposits:                                                                                                                     
   Six months or less.............................           87,087        8.62        4.57         78,724        8.19       5.05   
   Over Six through 12 months.....................          135,919       13.44        4.98        146,951       15.29       5.41   
   Over 12 through 24 months......................          219,706       21.74        5.45        178,440       18.57       5.77   
   Over 24 months.................................          108,748       10.76        6.07        120,709       12.56       6.10   
   IRA/KEOGH......................................          112,023       11.08        5.57        112,602       11.72       5.84   
                                                         ----------      ------                   --------      ------             
       Total time deposits........................          663,483       65.64        5.35        637,425       66.33       5.69   
                                                         ----------      ------                   --------      ------             
          Total average deposits..................       $1,010,769      100.00%       4.08%      $961,030      100.00%      4.52%  
                                                         ==========      ======                   ========      ======             

<CAPTION> 
                                                         AT OR FOR THE YEARS ENDED DECEMBER 31,
                                                       ------------------------------------------
                                                                         1996
                                                       -----------------------------------------
                                                                       PERCENT
                                                                       OF TOTAL      WEIGHTED
                                                           AVERAGE     AVERAGE       AVERAGE
                                                           BALANCE     DEPOSITS      YIELD
                                                       ------------   ----------   -------------
<S>                                                    <C>            <C>          <C>
Money market deposit accounts.....................        $ 70,209        7.52%        2.90%
Savings accounts..................................         175,060       18.75         2.28
NOW accounts......................................          72,265        7.74         1.84
Non-interest-bearing accounts.....................           6,425         .69           --
                                                          --------      ------
   Total..........................................         323,959       34.70         2.27
                                                          --------      ------
                                                       
Time deposits:                                         
   Six months or less.............................          71,353        7.64         4.95
   Over Six through 12 months.....................         151,485       16.23         5.23
   Over 12 through 24 months......................         150,085       16.08         5.49
   Over 24 months.................................         124,056       13.29         6.09
   IRA/KEOGH......................................         112,641       12.06         5.86
                                                          --------      ------
       Total time deposits........................         609,620       65.30         5.55
                                                          --------      ------
          Total average deposits..................        $933,579      100.00%        4.44%
                                                          ========      ======
</TABLE>

                                       20
<PAGE>
 
Borrowings
- ----------

From time to time the Bank has obtained advances from the FHLB as an alternative
to retail deposit funds and may do so in the future as part of its operating
strategy.  FHLB advances may also be used to acquire certain other assets as may
be deemed appropriate for investment purposes.  These advances are
collateralized primarily by certain of the Bank's mortgage loans and mortgage-
backed securities and secondarily by the Bank's investment in capital stock of
the FHLB.  The Bank has an available overnight line of credit with the FHLB-NY
for $50.0 million which expires November 20, 1999.  The Bank also has available
from the FHLB a one-month overnight repricing line of credit for $50.0 million
which expires on November 20, 1999.  When utilized, both lines carry a floating
interest rate of 1/8% over the current federal funds rate and are secured by the
Bank's mortgage loans, mortgage-backed securities, U.S. Government securities
and FHLB stock.  The maximum amount that the FHLB will advance to member
institutions, including the Bank, fluctuates from time to time in accordance
with the policies of the OTS and the FHLB.  At December 31, 1998, the Bank had
borrowed $30.0 million against the FHLB line of credit.

The Bank also borrows funds using securities sold under agreements to
repurchase.  Under this form of borrowing specific U.S. Government agency and/or
mortgage-backed securities are pledged as collateral to secure the borrowing.
These securities are not under the Bank's control.  At December 31, 1998, the
Bank had borrowed $282.1 million through securities sold under agreements to
repurchase.  (See note 11 to the consolidated financial statements in the 1998
Annual Report to Stockholders.)

SUBSIDIARY ACTIVITIES

The Bank owns two subsidiaries - Ocean Investment Services Corp. (formerly Dome
Financial Services, Inc.) and Ocean Federal Realty Inc.

Ocean Investment Services Corp. was originally organized in 1982 to engage in
the sale of all-savers life insurance.   For the past several years the
subsidiary has been inactive, however, in 1998, the Bank began to sell non-
deposit investment products (annuities and mutual funds) through a third party
marketing firm to Bank customers through this subsidiary, recognizing fee income
from such sales.

Ocean Federal Realty Inc. was established in 1997 and is intended to qualify as
a real estate investment trust, which may, among other things, be utilized by
the Company to raise capital in the future.  Upon formation of Ocean Federal
Realty Inc., the Bank transferred $668 million of mortgage loans to this
subsidiary.

PERSONNEL

As of December 31, 1998, the Bank had 221 full-time employees and 53 part-time
employees.  The employees are not represented by a collective bargaining unit
and the Bank considers its relationship with its employees to be good.

REGULATION AND SUPERVISION

GENERAL

The Company, as a savings and loan holding company, is required to file certain
reports with, and otherwise comply with the rules and regulations of the Office
of Thrift Supervision ("OTS").

                                       21
<PAGE>
 
The Bank is subject to extensive regulation, examination and supervision by the
OTS, as its primary federal regulator, and the FDIC, as the deposit insurer.
The Bank is a member of the Federal Home Loan Bank ("FHLB") System and its
deposit accounts are insured up to applicable limits by the Savings Association
Insurance Fund ("SAIF") managed by the FDIC.  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.  The OTS and/or the FDIC conduct periodic examinations to test the
Bank's safety and soundness and compliance with various regulatory requirements.
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 insurance fund 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
regulatory requirements and policies, whether by the OTS, the FDIC or the
Congress, could have a material adverse impact on the Company, the Bank and
their operations.  Certain of the regulatory requirements applicable to the Bank
and to the Company are referred to below or elsewhere herein.  The description
of statutory provisions and regulations applicable to savings institutions and
their holding companies set forth in this Form 10-K does not purport to be a
complete description of such statutes and regulations and their effects on the
Bank and the Company.

HOLDING COMPANY REGULATION

The Company is a nondiversified unitary savings and loan holding company within
the meaning of federal law.  As a unitary savings and loan holding company, the
Company generally is not restricted under existing laws as to the types of
business activities in which it may engage, provided that the Bank continues to
be a qualified thrift lender ("QTL").  See "Federal Savings Institution
Regulation - QTL Test."  Upon any non-supervisory acquisition by the Company of
another savings institution or savings bank that meets the QTL test and is
deemed to be a savings institution by the OTS, the Company would become a
multiple savings and loan holding company (if the acquired institution is held
as a separate subsidiary) and would generally be limited to activities
permissible for bank holding companies under Section 4(c)(8) of the Bank Holding
Company Act ("BHC Act"), subject to the prior approval of the OTS, and certain
activities authorized by OTS regulation.

A savings and loan holding company is prohibited from, directly or indirectly,
acquiring more than 5% of the voting stock of another savings institution or
holding company thereof, without prior written approval of the OTS; or acquiring
or retaining control of a depository institution that is not insured by the
FDIC.  In evaluating applications by holding companies to acquire savings
institutions, the OTS considers the financial and managerial resources and
future prospects of the company and institution involved, the effect of the
acquisition on the risk to the insurance funds, the convenience and needs of the
community and competitive factors.

The OTS may not approve any acquisition that would result in a multiple savings
and loan holding company controlling savings institutions in more than one
state, subject to two exceptions:  (i) the approval of interstate supervisory
acquisitions by savings and loan holding companies and (ii) the acquisition of a
savings institution in another state if the laws of the state of the target
savings institution specifically permit such acquisitions.  The states vary in
the extent to which they permit interstate savings and loan holding company
acquisitions.

Although savings and loan holding companies are not subject to specific capital
requirements or specific restrictions on the payment of dividends or other
capital distributions, federal regulations prescribe such restrictions on
subsidiary savings institutions as described below. The Bank must notify the OTS
30 days 

                                       22
<PAGE>
 
before declaring any dividend to the Company. In addition, the financial impact
of a holding company on its subsidiary institution is a matter that is evaluated
by the OTS and the agency has authority to order cessation of activities or
divestiture of subsidiaries deemed to pose a threat to the safety and soundness
of the institution.

FEDERAL SAVINGS INSTITUTION REGULATION

Business Activities.  The activities of federal savings institutions are
- -------------------                                                     
governed by federal law and regulations.  These laws and regulations delineate
the nature and extent of the activities in which federal associations may
engage.  In particular, many types of lending authority for federal
associations, e.g., commercial, non-residential real property loans and consumer
loans, are limited to a specified percentage of the institution's capital or
assets.

Capital Requirements.  The OTS capital regulations require savings institutions
- --------------------                                                           
to meet three minimum capital standards:  a 1.5% tangible capital ratio, a 3%
leverage capital ratio and an 8% risk-based capital ratio.  In addition, the
prompt corrective action standards discussed below also establish, in effect, a
minimum 2% tangible capital standard, a 4% leverage capital ratio (3% for
institutions receiving the highest rating on the CAMEL financial institution
rating system), and, together with the risk-based capital standard itself, a 4%
Tier I risk-based capital standard.  The OTS regulations also require that, in
meeting the tangible, leverage and risk-based capital standards, institutions
must generally deduct investments in and loans to subsidiaries engaged in
activities not permissible for a national bank.

The risk-based capital standard for savings institutions requires the
maintenance of Tier I (core) and total capital (which is defined as core capital
and supplementary capital) to risk-weighted assets of 4% and 8%, respectively.
In determining the amount of risk-weighted assets, all assets, including certain
off-balance sheet assets, are multiplied by a risk-weight factor of 0% to 100%,
as assigned by the OTS capital regulation based on the risks OTS believes are
inherent in the type of asset.  The components of Tier I (core) capital
currently include common stockholders' equity (including retained earnings),
certain noncumulative perpetual preferred stock and related surplus, and
minority interests in equity accounts of consolidated subsidiaries less
intangibles other than certain purchased mortgage servicing rights and credit
card relationships.  The components of supplementary capital currently include
cumulative preferred stock, long-term perpetual preferred stock, mandatory
convertible securities, subordinated debt and intermediate preferred stock and
the allowance for loan and lease losses limited to a maximum of 1.25% of risk-
weighted assets.  Overall, the amount of supplementary capital included as part
of total capital cannot exceed 100% of core capital.

The capital regulations also incorporate an interest rate risk component.
Savings institutions with "above normal" interest rate risk exposure are subject
to a deduction from total capital for purposes of calculating their risk-based
capital requirements.  For the present time, the OTS has deferred implementation
of the interest rate risk component.  At December 31, 1998, the Bank met each of
its capital requirements.

                                      23
<PAGE>
 
The following table presents the Bank's capital position at December 31, 1998
relative to fully phased-in regulatory requirements.

<TABLE>
<CAPTION>
                                                                          EXCESS                       CAPITAL
                                                                                          --------------------------------
                                ACTUAL             REQUIRED            (DEFICIENCY)           ACTUAL            REQUIRED
                               CAPITAL             CAPITAL                AMOUNT              PERCENT           PERCENT
                         ------------------    ---------------    -------------------     ---------------   --------------
                                                            (DOLLARS IN THOUSANDS)
<S>                      <C>                   <C>                <C>                     <C>               <C>
Tangible..............        $167,881             $23,371               $144,510             10.78%             1.50%
Core (Leverage).......         167,881              46,742                121,139             10.78%             3.00%
Risk-based............         175,113              61,514                113,599             22.77%             8.00%
</TABLE>

Prompt Corrective Regulatory Action.  The OTS is required to take certain
- -----------------------------------                                      
supervisory actions against undercapitalized institutions, the severity of which
depends upon the institution's degree of undercapitalization.  Generally, a
savings institution that has a ratio of total capital to risk weighted assets of
less than 8%, a ratio of Tier I (core) capital to risk-weighted assets of less
than 4% or a ratio of core capital to total assets of less than 4% (3% or less
for institutions with the highest examination rating) is considered to be
"undercapitalized."  A savings institution that has a total risk-based capital
ratio less than 6%, a Tier 1 capital ratio of less than 3% or a leverage ratio
that is less than 3% is considered to be "significantly undercapitalized" and a
savings institution that has a tangible capital to assets ratio equal to or less
than 2% is deemed to be "critically undercapitalized."  Subject to a narrow
exception, the banking regulator is required to appoint a receiver or
conservator for an institution that is "critically undercapitalized."  The
regulation also provides that a capital restoration plan must be filed with the
OTS within 45 days of the date a savings institution receives notice that it is
"undercapitalized," "significantly undercapitalized" or "critically
undercapitalized."  Compliance with the plan must be guaranteed by any parent
holding company.  In addition, numerous mandatory supervisory actions become
immediately applicable to an undercapitalized institution, including, but not
limited to, increased monitoring by regulators and restrictions on growth,
capital distributions and expansion.  The OTS could also take any one of a
number of discretionary supervisory actions, including the issuance of a capital
directive and the replacement of senior executive officers and directors.

Insurance of Deposit Accounts.  Deposits of the Bank are presently insured by
- -----------------------------                                                
the SAIF.  The FDIC maintains a risk-based assessment system by which
institutions are assigned to one of three categories based on their
capitalization and one of three subcategories based on examination ratings and
other supervisory information.  An institution's assessment rate depends upon
the categories to which it is assigned.  Assessment rates for SAIF member
institutions are risk adjusted, determined semiannually by the FDIC, and
currently range from zero to 27 basis points.

In addition to the assessment for deposit insurance, institutions are required
to make payments on bonds issued in the late 1980s by the Financing Corporation
("FICO") to recapitalize the predecessor to the SAIF.  During 1998, FICO
payments for SAIF members approximated 6.10 basis points, while Bank Insurance
Fund ("BIF") members paid 1.22 basis points.  By law, there will be equal
sharing of FICO payments between SAIF and BIF members on the earlier of January
1, 2000 or the date the SAIF and BIF are merged.

The Bank's assessment rate for fiscal 1998 was zero basis points and the premium
paid for this period, all of which was related to FICO payments, was $599,000.
The FDIC has authority to increase insurance assessments.  A significant
increase in SAIF insurance premiums would likely have an adverse effect on the
operating expenses and results of operations of the Bank.  Management cannot
predict what insurance assessment rates will be in the future.

                                      24
<PAGE>
 
Insurance of deposits may be terminated by the FDIC upon a finding that the
institution has engaged in unsafe or unsound practices, is in an unsafe or
unsound condition to continue operations or has violated any applicable law,
regulation, rule, order or condition imposed by the FDIC or the OTS.  The
management of the Bank does not know of any practice, condition or violation
that might lead to termination of deposit insurance.

Thrift Rechartering Legislation.  Legislation enacted in 1996 provided that the
- -------------------------------                                                
BIF and SAIF were to have merged on January 1, 1999 if there were no more
savings associations as of that date.  Various proposals to eliminate the
federal savings association charter, create a uniform financial institutions
charter, abolish the OTS and restrict savings and loan holding company
activities have been introduced in Congress.  The Bank is unable to predict
whether such legislation will be enacted or the extent to which the legislation
would restrict or disrupt its operations.

Loans to One Borrower.  Federal law provides savings institutions are generally
- ---------------------                                                          
subject to the limits on loans to one borrower applicable to national banks.  A
savings institutions may not make a loan or extend credit to a single or related
group of borrowers in excess of 15% of its unimpaired capital and surplus.  An
additional amount may be lent, equal to 10% of unimpaired capital and surplus,
if secured by readily-marketable collateral.  At December 31, 1998, the Bank's
limit on loans to one borrower was $25.2 million.  At December 31, 1998, the
Bank's largest aggregate outstanding balance of loans to one borrower was $5.7
million.

QTL Test.  Federal law requires savings institutions to meet a QTL test.  Under
- --------                                                                       
the QTL test, a savings and loan association is required to either qualify as a
"domestic building and loan association" under the Internal Revenue Code or
maintain at least 65% of its "portfolio assets" (total assets less: (i)
specified liquid assets up to 20% of total assets; (ii) intangibles, including
goodwill; and (iii) the value of property used to conduct business) in certain
"qualified thrift investments" (primarily residential mortgages and related
investments, including certain mortgage-backed securities) in at least 9 months
out of each 12 month period.

A savings institution that fails the QTL test is subject to certain operating
restrictions and may be required to convert to a bank charter.  As of December
31, 1998, the Bank maintained in excess of 100% of its portfolio assets in
qualified thrift investments and, therefore, met the QTL test.  Recent
legislation has expanded the extent to which education loans, credit card loans
and small business loans may be considered "qualified thrift investments."

Limitation on Capital Distributions.  OTS regulations impose limitations upon
- -----------------------------------                                          
all capital distributions by savings institutions, such as cash dividends,
payments to repurchase or otherwise acquire its shares and payments to
shareholders of another institution in a cash-out merger.  The regulation, which
became effective in 1998, established three tiers of institutions based
primarily on an institution's capital level.  An institution that exceeded all
capital requirements before and after a proposed capital distribution ("Tier 1
Bank") and had not been advised by the OTS that it is in need of more than
normal supervision, could, after prior notice but without obtaining approval of
the OTS, make capital distributions during a calendar year equal to the greater
of (i) 100% of its net earnings to date during the calendar year plus the amount
that would reduce by one-half its "surplus capital ratio" (the excess capital
over its fully phased-in capital requirements) at the beginning of the calendar
year or (ii) 75% of its net income for the previous four quarters.  Any
additional capital distributions would require prior regulatory approval.
Effective April 1, 1999, the OTS's capital distribution regulation will change.
Under the new regulation, an application to and the prior approval of the OTS
will be required prior to any capital distribution if the institution does not
meet the criteria for "expedited treatment" of applications under OTS
regulations (i.e., generally, examination ratings in the two top categories),
the total capital distributions for the calendar year exceed net income for the
that year plus the amount of retained net income for the 

                                      25
<PAGE>
 
preceding two years, the institution would be undercapitalized following the
distribution or the distribution would otherwise be contrary to a statute,
regulation or agreement with OTS. If an application is not required the
institution must still provide prior notice to OTS of the capital distribution.
In the event the Bank's capital fell below its regulatory requirements or the
OTS notified it that it was in need of more than normal supervision, the Bank's
ability to make capital distributions could be restricted. In addition, the OTS
could prohibit a proposed capital distribution by any institution, which would
otherwise be permitted by the regulation, if the OTS determines that such
distribution would constitute an unsafe or unsound practice. At December 31,
1998, the Bank was a Tier 1 Bank.

Liquidity.  The Bank is required to maintain an average daily balance of
- ---------                                                               
specified liquid assets equal to a monthly average of not less than a specified
percentage of its net withdrawable deposit accounts plus short-term borrowings.
This liquidity requirement is currently 4% but may be changed from time to time
by the OTS to any amount within the range of 4% to 10% depending upon economic
conditions and the savings flows of member institutions. Monetary penalties may
be imposed for failure to meet the liquidity requirement.  The Bank's liquidity
ratio for December 31, 1998 was 12.5%, which exceeded the applicable
requirement.  The Bank has never been subject to monetary penalties for failure
to meet its liquidity requirement.

Assessments.  Savings institutions are required to pay assessments to the OTS to
- -----------                                                                     
fund the agency's operations.  The general assessments, paid on a semi-annual
basis, are computed upon the savings institution's total assets, including
consolidated subsidiaries, as reported in the Bank's latest quarterly thrift
financial report.  The assessments paid by the Bank for the fiscal year ended
December 31, 1998 totaled $267,000.

Transactions with Related Parties.  The Bank's authority to engage in
- ---------------------------------                                    
transactions with "affiliates" (e.g.., any company that controls or is under
common control with an institution, including the Company and its non-savings
institution subsidiaries) is limited by federal law.  The aggregate amount of
covered transactions with any individual affiliate is limited to 10% of the
capital and surplus of the savings institution.  The aggregate amount of covered
transactions with all affiliates is limited to 20% of the savings institution's
capital and surplus.  Certain transactions with affiliates are required to be
secured by collateral in an amount and of a type described by federal law.  The
purchase of low quality assets from affiliates is generally prohibited.
Transactions with affiliates must be on terms and under circumstances, that are
at least as favorable to the institution as those prevailing at the time for
comparable transactions with non-affiliated companies.  In addition, savings
institutions are prohibited from lending to any affiliate that is engaged in
activities that are not permissible for bank holding companies and no savings
institution may purchase the securities of any affiliate other than a
subsidiary.

The Bank's authority to extend credit to executive officers, directors and 10%
shareholders ("insiders"), as well as entities such persons control, is governed
by federal law.  Such loans are required to be made on terms substantially the
same as those offered to unaffiliated individuals and to not involve more than
the normal risk of repayment.  Recent legislation created an exception for loans
made pursuant to a benefit or compensation program that is widely available to
all employees of the institution and does not give preference to insiders over
other employees.  This law limits both the  individual and aggregate limits on
the amount of loans the Bank may make to insiders based, in part, on the Bank's
capital position and requires certain board approval procedures to be followed.

Enforcement.  The OTS has primary enforcement responsibility over savings
- -----------                                                              
institutions and has the authority to bring actions against the institution and
all institution-affiliated parties, including stockholders, and any attorneys,
appraisers and accountants who knowingly or recklessly participate in wrongful
action likely to have an adverse effect on an insured institution.  Formal
enforcement action may range from the issuance of a capital directive or cease
and desist order to removal of officers and/or 

                                      26
<PAGE>
 
directors to institution of receivership, conservatorship or termination of
deposit insurance. Civil penalties cover a wide range of violations and can
amount to $25,000 per day, or even $1 million per day in especially egregious
cases. The FDIC has the authority to recommend to the Director of the OTS
enforcement action to be taken with respect to a particular savings institution.
If action is not taken by the Director, the FDIC has authority to take such
action under certain circumstances. Federal law also establishes criminal
penalties for certain violations.

Standards for Safety and Soundness.  The federal banking agencies have adopted
- ----------------------------------                                            
Interagency Guidelines Prescribing Standards for Safety and Soundness.  The
guidelines set forth the safety and soundness standards that the federal banking
agencies use to identify and address problems at insured depository institutions
before capital becomes impaired. If the OTS determines that an institution fails
to meet any standard prescribed by the guidelines, the OTS may require the
institution to submit an acceptable plan to achieve compliance with the
standard.

FEDERAL RESERVE SYSTEM

The Federal Reserve Board regulations require savings institutions to maintain
non-interest earning reserves against their transaction accounts (primarily NOW
and regular checking accounts).  The Federal Reserve Board regulations generally
required for 1998 that reserves be maintained against aggregate transaction
accounts as follows: for accounts aggregating $46.5 million or less (subject to
adjustment by the Federal Reserve Board) the reserve requirement is 3%; and for
accounts aggregating greater than $46.5 million, the reserve requirement is
$1.395  million plus 10% (subject to adjustment by the Federal Reserve Board
between 8% and 14%) against that portion of total transaction accounts in excess
of $46.5 million.  The first $4.9 million of otherwise reservable balances
(subject to adjustments by the Federal Reserve Board) are exempted from the
reserve requirements.  The Bank is in compliance with the foregoing
requirements.

FEDERAL AND STATE TAXATION

FEDERAL TAXATION

General.  The Company and the Bank report their income on a calendar year basis
- -------                                                                        
using the accrual method of accounting, and are subject to federal income
taxation in the same manner as other corporations with some exceptions,
including particularly the Bank's reserve for bad debts discussed below.  The
following discussion of tax matters is intended only as a summary and does not
purport to be a comprehensive description of the tax rules applicable to the
Bank or the Company.  The Bank has not been audited by the IRS in over 10 years.
For its 1998 taxable year, the Bank is subject to a maximum federal income tax
rate of 35.0%.

Bad Debt Reserves.  For fiscal years beginning prior to December 31, 1995,
- -----------------                                                         
thrift institutions which qualified under certain definitional tests and other
conditions of the Internal Revenue Code of 1986 (the "Code") were permitted to
use certain favorable provisions to calculate their deductions from taxable
income for annual additions to their bad debt reserve.  A reserve could be
established for bad debts on qualifying real property loans (generally secured
by interests in real property improved or to be improved) under (i) the
Percentage of  Taxable Income Method (the "PTI Method") or (ii)  the Experience
Method.  The reserve for nonqualifying loans was computed using the Experience
Method.

The Small Business Job Protection Act of 1996 (the "1996 Act"), which was
enacted on August 20, 1996, requires savings institutions to recapture (i.e.,
take into taxable income) certain portions of their accumulated bad debt
reserves.  The 1996 Act repeals the reserve method of accounting for bad debts
effective for tax years beginning after 1995.  Thrift institutions that would be
treated as small banks are 

                                      27
<PAGE>
 
allowed to utilize the Experience Method applicable to such institutions, while
thrift institutions that are treated as large banks (those generally exceeding
$500 million in assets) are required to use only the specific charge-off method.
Thus, the PTI Method of accounting for bad debts is no longer available for any
financial institution.

A thrift institution required to change its method of computing reserves for bad
debts will treat such change as a change in method of accounting, initiated by
the taxpayer, and having been made with the consent of the IRS.  Any Section
481(a) adjustment required to be taken into income with respect to such change
generally will be taken into income ratably over a six-taxable year period,
beginning with the first taxable year beginning after 1995, subject to the
residential loan requirement.

Under the residential loan requirement provision, the recapture required by the
1996 Act will be suspended for each of two successive taxable years, beginning
with the Bank's current taxable year, in which the Bank originates a minimum of
certain residential loans based upon the average of the principal amounts of
such loans made by the Bank during its six taxable years preceding its current
taxable year.

Under the 1996 Act, for its current and future taxable years, the Bank is not
permitted to make additions to its tax bad debt reserves.  In addition, the Bank
is required to recapture (i.e., take into taxable income) over a six year period
the excess of the balance of its tax bad debt reserves as of December 31, 1995
over the balance of such reserves as of December 31, 1987.  Since the Bank
satisfied the residential loan requirement provision for 1996 and 1997 as
described above, the six year recapture period became effective for the 1998 tax
year.  As a result of such recapture, the Bank will incur an additional tax
liability of approximately $2.3 million.  The Bank has accrued for this
liability in the consolidated financial statements.

Distributions.  Under the 1996 Act, if the Bank makes "non-dividend
- -------------                                                      
distributions" to the Company, such distributions will be considered to have
been made from the Bank's unrecaptured tax bad debt reserves (including the
balance of its reserves as of December 31, 1987) to the extent thereof, and then
from the Bank's supplemental reserve for losses on loans, to the extent thereof,
and an amount based on the amount distributed (but not in excess of the amount
of such reserves) will be included in the Bank's income.  Non-dividend
distributions include distributions in excess of the Bank's current and
accumulated earnings and profits, as calculated for federal income tax purposes,
distributions in redemption of stock, and distributions in partial or complete
liquidation.  Dividends paid out of the Bank's current or accumulated earnings
and profits will not be so included in the Bank's income.

The amount of additional taxable income triggered by a non-dividend is an amount
that, when reduced by the tax attributable to the income, is equal to the amount
of the distribution.  Thus, if the Bank makes a non-dividend distribution to the
Company, approximately one and one-half times the amount of such distribution
(but not in excess of the amount of such reserves) would be includable in income
for federal income tax purposes, assuming a 35% federal corporate income tax
rate.  The Bank does not intend to pay dividends that would result in a
recapture of any portion of its bad debt reserves.

SAIF Recapitalization Assessment.  The Funds Act levied a 65.7-cent fee on every
- --------------------------------                                                
$100 of thrift deposits held on March 31, 1995.  For financial statement
purposes, this assessment was reported as an expense for the quarter ended
September 30, 1996.   The Funds Act includes a provision which states that the
amount of any special assessment paid to capitalize SAIF under this legislation
is deductible under Section 162 of the Code in the year of payment.

Corporate Alternative Minimum Tax.  The Internal Revenue Code of 1986, as
- ---------------------------------                                        
amended (the "Code") imposes a tax on alternative minimum taxable income
("AMTI") at a rate of 20%.  The excess of the bad debt reserve deduction using
the percentage of taxable income method over the deduction that would 

                                      28
<PAGE>
 
have been allowable under the experience method is treated as a preference item
for purposes of computing the AMTI. Only 90% of AMTI can be offset by net
operating loss carryovers of which the Bank currently has none. AMTI is
increased by an amount equal to 75% of the amount by which the Bank's adjusted
current earnings exceeds its AMTI (determined without regard to this preference
and prior to reduction for net operating losses). In addition, for taxable years
beginning after December 31, 1986 and before January 1, 1996, an environmental
tax of .12% of the excess of AMTI. (with certain modifications) over $2.0
million is imposed on corporations, including the Bank, whether or not an
Alternative Minimum Tax ("AMT") is paid. The Bank does not expect to be subject
to the AMT.

Dividends Received Deduction and Other Matters.  The Company may exclude from
- ----------------------------------------------                               
its income 100% of dividends received from the Bank as a member of the same
affiliated group of corporations.  The corporate dividends received deduction is
generally 70% in the case of dividends received from unaffiliated corporations
with which the Company and the Bank will not file a consolidated tax return,
except that if the Company or the Bank own more than 20% of the stock of a
corporation distributing a dividend then 80% of any dividends received may be
deducted.

STATE AND LOCAL TAXATION

New Jersey Taxation.  The Bank files New Jersey income tax returns.  For New
- -------------------                                                         
Jersey income tax purposes, savings institutions are presently taxed at a rate
equal to 3% of taxable income.  For this purpose, "taxable income" generally
means federal taxable income, subject to certain adjustments (including addition
of interest income on State and municipal obligations).

The Company is required to file a New Jersey income tax return because it will
be doing business in New Jersey.  For New Jersey tax purposes, regular
corporations are presently taxed at a rate equal to 9% of taxable income.  For
this purpose, "taxable income" generally means Federal taxable income, subject
to certain adjustments (including addition of interest income on state and
municipal obligations). However, if the Company meets certain requirements, it
may be eligible to elect to be taxed as a New Jersey Investment Company at a tax
rate presently equal to 2.25% (25% of 9%) of taxable income.

Delaware Taxation.  As a Delaware holding company not earning income in
- -----------------                                                      
Delaware, the Company is exempted from Delaware corporate income tax but is
required to file an annual report with and pay an annual franchise tax to the
State of Delaware.

                                      29
<PAGE>
 
ITEM 2.  PROPERTIES

The Bank currently conducts its business through its administrative office,
which was recently relocated to Toms River and which includes a branch office,
and ten other full service offices located in Ocean and Middlesex Counties.  The
Company believes that the Bank's current facilities will be adequate to meet the
present and immediately foreseeable needs of the Bank and the Company.

ITEM 3.  LEGAL PROCEEDINGS

The Company and the Bank are not involved in any pending legal proceedings other
than routine legal proceedings occurring in the ordinary course of business.
Such other routine legal proceedings in the aggregate are believed by management
to be immaterial to the Company's financial condition or results of operations.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

                                    PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Information relating to the market for Registrant's common equity and related
stockholder matters appears under "Shareholder Information" on the Inside Back
Cover in the Registrant's 1998 Annual Report to Stockholders and is incorporated
herein by reference.

ITEM 6.  SELECTED FINANCIAL DATA

The above-captioned information appears under "Selected Consolidated Financial
and Other Data of the Company" in the Registrant's 1998 Annual Report to
Stockholders on pages 11 and 12 and is incorporated herein by reference.

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The above-captioned information appears under "Management's Discussion and
Analysis of Financial Condition and Results of Operations" in the Registrant's
1998 Annual Report to Stockholders on pages 13 through 20 and is incorporated
herein by reference.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The above captioned information appears under "Management Discussion and
Analysis of Financial Condition and Results of Operations - Management of
Interest Rate Risk" in the Registrant's 1998 Annual Report to Stockholders on
pages 14 and 15.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Consolidated Financial Statements of Ocean Financial Corp. and its
subsidiary, together with the report thereon by KPMG LLP appears in the
Registrant's 1998 Annual Report to Stockholders on pages 21 through 36 and are
incorporated herein by reference.

                                      30
<PAGE>
 
     ITEM 9.   CHANGE IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
     FINANCIAL DISCLOSURE

     None.

                                   PART III

     ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information relating to Directors and Executive Officers of the
     Registrant is incorporated herein by reference to the Registrant's Proxy
     Statement for the Annual Meeting of Stockholders to be held on April 22 ,
     1999, at pages 5 through 7.

     ITEM 11.  EXECUTIVE COMPENSATION

     The information relating to directors' compensation and executives'
     compensation is incorporated herein by reference to the Registrant's Proxy
     Statement for the Annual Meeting of Stockholders to be held on April 22,
     1999, at pages 8 and 9 and pages 14 through 18 (excluding the Executive
     Compensation Committee Report and Stock Performance Graph).

     ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information relating to security ownership of certain beneficial owners
     and management is incorporated herein by reference to the Registrant's
     Proxy Statement for the Annual Meeting of Stockholders to be held on April
     22, 1999, at pages 3 through 4 and 6 through 7.

     ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information relating to certain relationships and related transactions
     is incorporated herein by reference to the Registrant's Proxy Statement for
     the Annual Meeting of Stockholders to be held on April 22, 1999, at page
     18.


                                    PART IV

     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)  Consolidated Financial Statements of the Company are incorporated by
     reference to the following indicated pages of the 1998 Annual Report to
     Stockholders.

                                       31
<PAGE>
 
<TABLE>
<CAPTION>
                                                                         PAGE
<S>                                                                      <C>
   Independent Auditors' Report........................................     36
 
   Consolidated Statements of Financial Condition at
     December 31, 1998 and 1997........................................     21
 
   Consolidated Statements of Income and Comprehensive Income for the
     Years Ended December 31, 1998, 1997 and 1996......................     22
 
   Consolidated Statements of Changes in Stockholders' Equity
     for the Years Ended December 31, 1998, 1997 and 1996..............     23
 
   Consolidated Statements of Cash Flows for the
     Years Ended December 31, 1998, 1997 and 1996......................     24
 
Notes to Consolidated Financial Statements for the
   Years Ended December 31, 1998, 1997 and 1996........................  25-35
</TABLE>

The remaining information appearing in the 1998 Annual Report to Stockholders 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.

                                       32
<PAGE>
 
3.1       Certificate of Incorporation of Ocean Financial Corp.*
3.2       Bylaws of Ocean Financial Corp.*
4.0       Stock Certificate of Ocean Financial Corp.*
10.1      Form of Ocean Federal Savings Bank Employee Stock Ownership Plan*
10.1(a)   Amendment to Ocean Federal Savings Bank Employee Stock
          Ownership Plan (filed previously)
10.2      Ocean Federal Savings Bank Employees' Savings and Profit Sharing Plan*
10.3      Ocean Federal Savings Bank 1995 Supplemental Executive Retirement
          Plan*
10.4      Ocean Federal Savings Bank Deferred Compensation Plan for Directors*
10.5      Ocean Federal Savings Bank Deferred Compensation Plan for Officers*
10.6      Ocean Federal Savings Bank Long-Term Award Program*
10.7      Ocean Federal Savings Bank Performance Achievement Awards Program*
10.8      Amended and Restated Ocean Financial Corp. 1997 Incentive Plan (filed
          previously)
10.9      Form of Employment Agreement between Ocean Federal Savings Bank and
          certain executive officers, including Michael J. Fitzpatrick and John
          R. Garbarino*
10.10     Form of Employment Agreement between Ocean Financial Corp. and certain
          executive officers, including Michael J. Fitzpatrick and John R.
          Garbarino*
10.11     Form of Change in Control Agreement between Ocean Federal Savings Bank
          and certain executive officers, including Michael E. Barrett, John K.
          Kelly and Karl E. Reinheimer*
10.12     Form of Change in Control Agreement between Ocean Financial Corp. and
          certain executive officers, including Michael E. Barrett, John K.
          Kelly and Karl E. Reinheimer *
13.0      Portions of 1998 Annual Report to Stockholders (filed herewith)
21.0      Subsidiary information is incorporated herein by reference to "Part 
          I - Subsidiaries"
23.0      Consent of KPMG LLP (filed herewith)
27.0      Financial Data Schedule (filed herewith)

(b)       Reports on Form 8-K

          None.

          __________________________________
*    Incorporated herein by reference into this document from the Exhibits to
Form S-1, Registration Statement, effective May 13, 1996 as amended,
Registration No. 33-80123.

                                       33
<PAGE>
 
CONFORMED                          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.

                              OCEAN FINANCIAL CORP.



                              By:   /s/John R. Garbarino
                                    --------------------                    
                                    John R. Garbarino
                                    Chairman of the Board,
                                    President and
                                    Chief Executive Officer and
                                    Director


                              Date: March 17, 1999

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed by the following persons in the capacities and on the
dates indicated.


Name                                             Date
- ----                                             ----


/s/ John R. Garbarino                            March 17, 1999
- ---------------------------                                
John R. Garbarino
Chairman of the Board, President and
Chief Executive Officer
(principal executive officer)


/s/ Michael J. Fitzpatrick                       March 17, 1999
- ---------------------------
Michael J. Fitzpatrick
Executive Vice President and
Chief Financial Officer
(principal accounting and financial officer)


/s/ Michael E. Barrett                           March 17, 1999
- ---------------------------                               
Michael E. Barrett
Director


/s/ Thomas F. Curtin                             March 17, 1999
- ---------------------------
Thomas F. Curtin
Director

                                        
/s/ Carl Feltz, Jr.                              March 17, 1999
- ---------------------------
Carl Feltz, Jr.
Director

                                       34
<PAGE>
 
/s/ Robert E. Knemoller                    March 17, 1999
- --------------------------
Robert E. Knemoller
Director


/s/ Donald E. McLaughlin                   March 17, 1999
- --------------------------
Donald E. McLaughlin
Director


/s/ Diane F. Rhine                         March 17, 1999
- --------------------------
Diane F. Rhine
Director


/s/ Frederick E. Schlosser                 March 17, 1999
- --------------------------
Frederick E. Schlosser
Director


/s/ James T. Snyder                        March 17, 1999
- --------------------------
James T. Snyder
Director

                                       35

<PAGE>
 
O c e a n   F i n a n c i a l   C o r p .



                                                         [PHOTO]


1 9 9 8



                A n n u a l   R e p o r t
<PAGE>
 
                                     [MAP]


                             Our Mission Statement
                             ---------------------

Ocean Financial Corp. develops shareholder value as a community-focused
financial services organization.


                                    [PHOTO]


Ocean Federal Savings Bank, the subsidiary of Ocean Financial Corp., is located
in the central coastal area of New Jersey between the major metropolitan cities
of New York and Philadelphia. With administrative offices in Toms River, New
Jersey (shown above), Ocean Federal provides financial services to retail and
business customers throughout the Jersey Shore market.


Table of Contents
- ------------------------------------------------------------


Financial Highlights                                       1
- ------------------------------------------------------------
Letter to our Shareholders                                 2
- ------------------------------------------------------------
Board of Directors                                         5
- ------------------------------------------------------------
Bank Services                                              6
- ------------------------------------------------------------
Selected Financial Data                                   11
- ------------------------------------------------------------
Management's Discussion and Analysis                      13
- ------------------------------------------------------------
Consolidated Financial Statements                         21
- ------------------------------------------------------------
Directors and Senior Officers                             38
- ------------------------------------------------------------
Shareholder Information                    Inside Back Cover
- ------------------------------------------------------------


<PAGE>
 
Financial Highlights
- -------------------------------------------------------------------------------
(dollars in thousands, except per share amounts)

<TABLE> 
<CAPTION> 

At or For The Year Ended December 31,                          1998             1997             1996
- -----------------------------------------------------------------------------------------------------
<S>                                                  <C>              <C>              <C>    
Total assets                                          $   1,561,744    $   1,510,947    $   1,303,865
- -----------------------------------------------------------------------------------------------------
Loans receivable, net                                       941,011          783,695          678,728
- -----------------------------------------------------------------------------------------------------
Deposits                                                  1,035,251          976,764          934,730
- -----------------------------------------------------------------------------------------------------
Stockholders' equity                                        197,740          215,544          252,789
- -----------------------------------------------------------------------------------------------------
Net interest income                                          44,158           43,048           36,379
- -----------------------------------------------------------------------------------------------------
Provision for loan losses                                       900              900              700
- -----------------------------------------------------------------------------------------------------
Net income before non-recurring items                        13,525           13,825           11,576
- -----------------------------------------------------------------------------------------------------
Net income (loss)                                            12,972           13,825           (1,729)
- -----------------------------------------------------------------------------------------------------
Diluted earnings per share (3)                                 0.95             0.88              N/A
- -----------------------------------------------------------------------------------------------------
Stockholders' equity per common share (3)                     13.52            13.72            13.95
- -----------------------------------------------------------------------------------------------------
Stockholders' equity to total assets at end of year           12.66%           14.27%           19.39%
- -----------------------------------------------------------------------------------------------------
Performance Ratios (1):                                                                              
- -----------------------------------------------------------------------------------------------------
  Return on average assets                                     0.88%            0.97%            1.00%
- -----------------------------------------------------------------------------------------------------
  Return on average stockholders' equity                       6.63             6.00             6.91
- -----------------------------------------------------------------------------------------------------
  Average interest rate spread                                 2.39             2.39             2.61
- -----------------------------------------------------------------------------------------------------
  Net interest margin                                          2.98             3.12             3.22
- -----------------------------------------------------------------------------------------------------
  Operating expenses to average assets                         1.66             1.63             1.73
- -----------------------------------------------------------------------------------------------------
  Operating efficiency ratio                                  53.69            50.80            51.11
- -----------------------------------------------------------------------------------------------------
Actual contributions to stockholders' equity and                                                     
  resultant cash earnings data (2) (before                                                           
  non-recurring items):                                                                              
- -----------------------------------------------------------------------------------------------------
  Cash earnings                                         $    16,688    $      16,823    $      12,456
- -----------------------------------------------------------------------------------------------------
  Diluted cash earnings per share (3)                          1.22             1.08              N/A
- -----------------------------------------------------------------------------------------------------
  Return on average assets                                     1.09%            1.19%            1.07%
- -----------------------------------------------------------------------------------------------------
  Return on average stockholders' equity                       8.18             7.30             7.43
- -----------------------------------------------------------------------------------------------------
  Operating efficiency ratio                                  44.60            41.76            47.87
- -----------------------------------------------------------------------------------------------------
</TABLE> 

(1)  Performance ratios are calculated to exclude the effect of non-recurring
     charges in 1998 relating to the loss on the sale of mortgage-backed
     securities and in 1996 for a charitable donation and the special Savings
     Association Insurance Fund assessment.

(2)  Cash earnings are determined by adding (net of taxes) to reported earnings
     the non-cash expenses stemming from the amortization and appreciation of
     allocated shares in the Company's stock-related benefit plans and the
     amortization of a premium relating to a deposit acquisition.

(3)  Per share amounts for prior periods have been adjusted for the two-for-one
     stock split effected in the form of a 100% stock dividend paid on May 15,
     1998.

Ocean Federal Savings Bank, the sole subsidiary of Ocean Financial Corp.,
founded in 1902, is a federally chartered stock savings bank with ten branches
located in Ocean County and one in Middlesex County. It is the oldest and
largest community-based financial institution headquartered in Ocean County, New
Jersey.
<PAGE>
 
Letter to our Shareholders
- --------------------------------------------------------------------------------

March, 1999


Dear Fellow Shareholders,

Of the goals established for 1998, enhancing the value of your shares in Ocean
Financial Corp. was, as always, preeminent. While we can claim to have added
value to your Ocean Financial investment during the past twelve months, we
believe that consistent attention to this goal over time argues for a reflection
on how shareholder value is actually enhanced. 

In our view, with Ocean Federal Savings Bank, the subsidiary of the Ocean
Financial Corp., positioned as the Community Bank of choice in one of New
Jersey's fastest growing markets, shareholder value is principally built from
the intrinsic, franchise value accorded to the Bank. It therefore follows that
to succeed in building shareholder value over time, it is paramount to make the
Bank a more profitable, yet attractive institution to both the community and its
employees. This strategic objective has become a key focus of the Company's
current mission.

For Ocean Financial Corp., 1998 was more than the transition into the third year
of operations for a parent Holding Company of a Financial Institution with
nearly 100 years experience. It marked the next step in the Company's long-term
plan for building shareholder value:

o    Diluted earnings per common share for the year amounted to $.95, an 8%
     increase over the $.88 earned in 1997.

o    Cash earnings (the amount by which stockholder equity changes solely by
     virtue of operating results) grew to $1.22 from $1.08 per diluted share in
     1997, a 13% increase.

o    In May, the cash dividend on the common stock was increased 20% and the
     stock was split two-for-one.

o    The Board of Directors authorized the fourth and fifth stock repurchase
     programs. When completed, all five repurchase programs will have resulted
     in the Company repurchasing over four million shares, amounting to 22.6% of
     the common stock originally issued in 1996.

o    Stock repurchases have been invaluable in reducing the healthy, though
     inflated, capital ratio of the Company from over 20% in 1996, to 14.3% and
     12.7% at the respective 1997 and 1998 year ends. 


                                    [PHOTO]

The Ocean Federal Savings Bank senior management team (from left to right) John 
R. Garbarino, President and Chief Executive Officer; Karl E. Reinheimer; Michael
J. Fitzpatrick; Michael E. Barrett and John K. Kelly.


               Cash earnings 
              (the amount by
           which stockholder
              equity changes
         solely by virtue of
          operating results)
               grew to $1.22
              from $1.08 per
               diluted share
                  in 1997, a
               13% increase.


2 . Ocean Financial Corp. . OCFC
<PAGE>
 
o    The $.12 per share paid to stockholders of record early in 1999 marks the
     eighth consecutive quarterly dividend declared by the Board.


Throughout the year additional shareholder value was thus created through the
activities of Ocean Financial Corp.

Similarly, among significant benchmarks for the subsidiary Bank:

o    Deposits surpassed $1 billion, representing 6% growth entirely in core
     accounts, as CD balances remained essentially unchanged in the low interest
     rate environment.

o    The Bank's loan portfolio grew over 20%, topping $941 million at year end.
     Commercial loan growth was solid for the year.

o    As a pleasant consequence of this growth mix, the Bank's loan-to-deposit
     ratio increased dramatically from 80% to 91%.

o    At midyear, the Bank purchased the branch deposits of the Whiting office
     closed by Summit Bank. These deposits were successfully transferred to the
     existing Ocean Federal branch across the street.

o    A new branch office was also opened in the Lake Ridge section of Toms
     River, attracting $13 million in deposits in only nine months.

With 11 current branches, and more planned for 1999, Ocean Federal Savings Bank
is the only well-established community bank headquartered in Ocean County
serving the Jersey shore. This has extended Ocean Federal the unique opportunity
to essentially "redefine" community banking in the area. Through these
activities, franchise value was added to the Bank, further enhancing Ocean
Financial Corp. shareholder value.

As the Corporate mission statement (see inside cover) clearly sets forth, the
Company is focused on shareholder value built in a community banking niche. The
Company is NOT a nationwide or statewide banking organization and has no
international exposure. Neither is planned growth driven by a voracious appetite
for acquisitions and the need to expand operations or market reach at all costs.
At the other end of the spectrum, the Company is far more than a de novo,
start-up community bank, devoid of essential financial products or the
technology and capital resources required to deliver efficient, effective
service.

Ocean Federal Savings Bank is purely and simply, clearly focused on the
communities served since the turn of the last century. As Money Magazine noted
recently, Monmouth and Ocean Counties remain among the "most desirable regions"
in which to live in the entire nation, based on economic stability, employment
opportunities, and other quality-of-life factors. We certainly agree with those
editors, and feel fortunate indeed to conduct our business in such a desirable
market.

In the coming year, the Bank will seek to continue to grow franchise value by
pursuing a more diverse customer base and providing new products and services
through expanded delivery systems:

o    Plans for two new branch offices are well under way in Spring Lake Heights
     and Wall Township, broadening the reach into southern Monmouth County.

o    Extended service hours for customers to conduct their banking more
     conveniently will be introduced.

o    A Web site will be launched to further facilitate the delivery of the
     Bank's financial services to the customer who chooses a computer banking
     option.


                          Year Over Year Loan Growth

                           [BAR CHART APPEARS HERE]

                        1995     1996     1997     1998
                        ----    -----    -----    -----
                        3.4%    10.8%    15.5%    20.1%


                             Loan-to-Deposit Ratio

                           [BAR CHART APPEARS HERE]

                        1995     1996     1997     1998
                        ----    -----    -----    -----
                        66.1%   72.6%    80.2%    90.9%


                                                Ocean Financial Corp. . OCFC . 3
<PAGE>
 
Letter to our Shareholders
- --------------------------------------------------------------------------------

o    Commercial loans and core deposits will be targeted to become a greater
     percentage of the balance sheet as the Bank seeks to capture a more
     significant portion of the underserved small business market.

o    Trust and Asset Management services will be implemented as a community
     financial services business line.

o    The Bank's non-traditional deposit product program and related services,
     "Investment Services at the Ocean", will support the Company's plans to
     grow non-interest income, while fulfilling the community's expectations of
     the Bank as a trusted resource providing a full range of financial
     services.

These improvements establish a greater competitive edge for the Community Bank,
and once realized, provide the Company with a stronger capacity for enhancing
future franchise and ultimately, shareholder value.

These plans will be implemented with a clear focus on the most important
remaining event of this century, the coming of the new millennium. At your
company, "Y2K" is not merely a new buzzword in the 1999 vocabulary, rather for
some time at Ocean Financial, it has represented a very important, potential
problem which every employee has been focused on addressing. Ocean Financial has
been getting ready for the year 2000, technologically, since early in 1997.
We're looking forward to successfully serving the financial needs of our
community in the new century... and so are our computers.

Despite the ambitious plans and past success, however, the personal satisfaction
we realize in "making a difference" is often life's greatest reward. We continue
to take great pride in our active involvement with local charities, schools, and
social service agencies, fulfilling our commitment to the community. Through the
operations of The Ocean Federal Foundation, established and fully expensed by
the Bank in 1996, nearly $3 million in grants has been awarded to needy and
deserving organizations throughout our local communities, $1.2 million in 1998
alone. As important, though perhaps less visible, were the quiet efforts of
individual Ocean Federal employees unselfishly volunteering their own time to
community activities too numerous to document here.

At Ocean Financial Corp., we encourage such extra effort -- but not merely for
its good corporate citizenship and benefits to society. It is because, above
all, we believe in just that: Extra effort.

Only by working smarter... trying harder... and planning ahead to reach each
well-defined community banking goal... can we build value for your investment
and help you, our shareholders, reach your goals.

And that, more than anything else, is what we value most.

On behalf of the employees, officers, and Directors of Ocean Financial Corp. and
Ocean Federal Savings Bank, I thank you for your trust in us -- and look forward
to seeing you at the Annual Meeting on April 22, 1999.



Sincerely,

/s/ John R. Garbarino
John R. Garbarino
Chairman, President and
Chief Executive Officer


             We're looking
                forward to
               successfully
               serving the
           financial needs
          of our community
        in the new century
             ...and so are
            our computers.


4 . Ocean Financial Corp. . OCFC
 
<PAGE>
 
Board of Directors
- --------------------------------------------------------------------------------

                                    [PHOTO]

Pictured from top right, clockwise:

John R. Garbarino - Chairman, President
and Chief Executive Officer

Donald E. McLaughlin - Audit
Committee Chairman

Thomas F. Curtin - Human
Resources/Compensation
Committee Chairman

Michael E. Barrett - Executive Vice President

Frederick E. Schlosser - Audit Committee,
Human Resources/Compensation Committee

Robert E. Kuemoller - Audit Committee
Budget and Planning Committee

Diane F. Rhine - Human Resources/
Compensation Committee

Carl Feltz Jr. - Budget and Planning Committee

James T. Snyder - Budget and Planning
Committee Chairman


                                                Ocean Financial Corp. . OCFC . 5
<PAGE>
 
The Value of Personal Service
- --------------------------------------------------------------------------------


Financial experts have been predicting it for years: The age of consolidation.
An era of megamergers, economies of scale, and growth through insatiable
acquisitions.

At Ocean Financial Corp., we believe in "consolidating" too. Except our efforts
are concentrated on bringing everything together locally. As THE Community Bank
in our local market, thinking first about those who live, work, bank and invest
here is not just being "responsive." It's our responsibility.

Which is why such careful thought went into the 1998 introduction of new
products designed to serve our customers better, and to ultimately build value
for our shareholders. Offering a wider choice in retail checking -- including a
spectrum of interest-


                                    [PHOTO]

Assistant Manager, Ruth D. Louis, at our Toms River branch, greets each customer
with a smile.



bearing accounts and a VISA(R) check card -- allowed us to broaden relationships
with existing customers while attracting over 9,000 new checking accounts. Our
investment services, including mutual funds, annuities and other non-traditional
products, also encouraged a full-service connection that might otherwise have
been lost to competition.

On that note, retaining customers, enhancing branch traffic and cross-selling
bank services were a major focus in 1998 and will continue to be emphasized
going forward.

Our Retail Division is designed to cater to customer needs with a team approach
to service that provides one-stop decision making and even faster responses to
their requests. We believe these efforts, and other aggressive measures, will
give the Bank a competitive edge in 1999 and beyond.

For example, stronger penetration into the consumer loan, equity loan and line
of credit markets will be pursued in 1999, along with our sustained emphasis on
originating residential mortgage loans. Retail deposit growth will also continue
to be a priority, improving the mix of core deposits vs. lower-margin funding
such as CDs. Traditional fee income enhancement will also be sought, as will the
analysis of office support functions to provide maximum operating efficiencies.
Finally, to increase the Bank's market presence, two new branches will open in
1999, representing our first entree into Monmouth County. Our Spring Lake
Heights office is scheduled for the third quarter, followed by our Wall Township
office slated for the fourth quarter.

Overall, these efforts are built on the belief that thoughtful planning serves
us far better than a philosophy of quick fixes. In an age when consolidations
can alter relationships overnight, remaining true to our community bank
strengths will not just ensure we survive "merger mania."

We will thrive because of it.


Checking Account Growth
- --------------------------------------------------------------------------------

                           [BAR CHART APPEARS HERE]


6 . Ocean Financial Corp. . OCFC 
<PAGE>
 
                "I live here...
                and work here.
                But most banks
[PHOTO]         seem to do neither.
                Why should I 
                'reach high' or
                'climb mountains'
                when there's
                someone around
                the corner who
                wants to help me?"


Ocean Financial Corp. . OCFC . 7
<PAGE>
 
"Our old bank said

a loan was 'out of

the question.' so I                       [PHOTO]

asked them one:

How can you 

make a lending

decision about my

main office when 

your's isn't even in

the state?"


8 . Ocean Financial Corp. . OCFC
<PAGE>
 
The Value of Relationships 
- --------------------------------------------------------------------------------


A marina owner in Ocean County was content with his large regional bank. That
is, until his business line of credit matured, and his loan officer wouldn't
return calls. After being "stood up" for a scheduled meeting without even
receiving an apology, he called the Commercial Lending team at Ocean Federal
instead. Shortly after, a new $1.2 million line was all his, along with merchant
services to help his business grow faster.

A local doctor's practice in Monmouth County was expanding, with plans to add an
office in Ocean County. Yet his commercial mortgage application had been
lingering for a month throughout his bank's vast loan department. With time
running out to acquire the perfect location, he asked Ocean Federal for help.
Our team responded with a verbal commitment in 24 hours, resulting in a mortgage
for the new office and refinancing the mortgage on the original location. Now he
is looking forward to the opening of our new branch office in Wall Township
later this year.

These are true stories with real, happy endings. Yet for those who've become
disenchanted with the lending policies of larger, non-community-based banks,
they are actually happy beginnings.

The new relationships developed through our loan officers provide solid proof
that no one knows Jersey Shore businesses better, or understands their unique
challenges quite so well. Which is why the newly expanded Commercial Lending
division has seen such impressive growth in its short history, improving in
sales and shareholder value each year. In 1998, over $26 million in total loans
were originated, representing a 41.8% increase from the prior year. Working
closely with our retail branch managers and residential lending officers, our
team shared referrals -- and success stories -- with commercial customers in
promising markets like commercial real estate, manufacturing, and healthcare.

Also in 1998, we expanded our commercial product menu, including new
enhancements to Cash Management services like Account Analysis and Sweep
Investment Accounts.

Adding to our core business banking services like deposit accounts, escrow
management and employee retirement plans, we will continue to roll out new
products in 1999. For example, business customers can look forward to Internet
account access in 1999, providing added speed and convenience for their company
banking needs.

With an ever present emphasis on quality, loan growth remains a priority. Our
focus will be to capitalize on current relationships by providing in-depth local
knowledge and prompt, responsive service -- then cross-selling whenever possible
over business lines. Additionally, Ocean Federal's growing branch network,
including our upcoming Monmouth County offices, will also open more avenues.

Of course, our most important "address" isn't located in any one branch. It is
in how we address each customer: With the respect they deserve as successful
members of our business community.

And with the friendliness one shares with a good neighbor.


                                    [PHOTO]

Mary Huff, Vice President Commercial Lending, visits a local -- and loyal -- 
business customer to discuss financing options for the company's expansion.


                                                Ocean Financial Corp. . OCFC . 9
<PAGE>
 
The Value of Commitment 
- --------------------------------------------------------------------------------


You could call it "investing in our future" with a positive "return on equity"
that Ocean Financial Corp. shares in the community.

We prefer to think of it as "giving back" to those who've supported us.

In 1998, our commitment to the community was stronger than ever, especially in
support of the service organizations and programs that make our neighborhoods a
better place to live. This was perhaps most obvious through the continued
activities of The Ocean Federal Foundation, the private nonprofit foundation
established and fully expensed in 1996 by Ocean Federal Savings Bank to provide
assistance to charitable endeavors in our communities.

Over $1.2 million was awarded by the Foundation last year -- including grants to
such deserving efforts as programs to support the arts, education, not-for-
profit medical organizations, and housing for the disadvantaged.


                                    [PHOTO]

From funding for the disadvantaged to support for the arts, the Foundation 
continues to help improve quality of life in our community.



Cerebral Palsy of Monmouth and Ocean, for example, obtained over $100,000 to
help build a home for individuals with physical handicaps. Coastal Caregivers
and Caregivers of Toms River received over $37,000 in funding for their ongoing
efforts to provide services for the elderly. A grant for $73,000 made it
possible to establish a local Big Brothers Big Sisters chapter. In addition,
cultural programs such as the "Festival of the Atlantic" and Brick Township's
Summerfest were able to continue with the assistance of the Foundation. These
popular summer concert series on our beaches are enjoyed by thousands of
residents and vacationers.

On a related note, as most of America cheered them on to a World Championship,
we took special pride in the accomplishments of the 1998 Toms River East Little
League team. Although our loan to finance their all-season practice facility may
not be the only reason our "home team" enjoyed such success -- it felt good to
be one of their earliest fans.

Fans, who like all loyal supporters, are with the team through thick and thin.
Just as we've been for our neighbors for nearly 100 years.


                                    [PHOTO]

Crowned World Champion in 1998, the Toms River East Little League team brought 
pride and more than a few smiles to all of us here in Ocean County.


In 1998, our commitment 
to the community was 
stronger than ever, 
especially in support of 
the service organizations 
and programs that make 
our neighborhoods a
better place to live.


10 . Ocean Financial Corp. . OCFC
<PAGE>
 
Selected Consolidated Financial 
and Other Data of the Company
- --------------------------------------------------------------------------------


The selected consolidated financial and other data of the Company set forth
below is derived in part from, and should be read in conjunction with the
Consolidated Financial Statements of the Company and Notes thereto presented
elsewhere in this Annual Report.

<TABLE> 
<CAPTION> 
At December 31,                                                1998          1997          1996           1995          1994
- -----------------------------------------------------------------------------------------------------------------------------
(dollars in thousands)
<S>                                                     <C>           <C>           <C>            <C>           <C> 
Selected Financial Condition Data:
- -----------------------------------------------------------------------------------------------------------------------------
Total assets                                            $ 1,561,744   $ 1,510,947   $ 1,303,865    $ 1,036,445   $   971,651
- -----------------------------------------------------------------------------------------------------------------------------
Investment securities held to maturity                         --            --            --             --         127,451
- -----------------------------------------------------------------------------------------------------------------------------
Investment securities available for sale                    137,405       207,357       174,028        114,881          --
- -----------------------------------------------------------------------------------------------------------------------------
FHLB-NY stock                                                16,800        14,980         8,457          7,723         7,323
- -----------------------------------------------------------------------------------------------------------------------------
Mortgage-backed securities held to maturity                    --            --            --             --         224,569
- -----------------------------------------------------------------------------------------------------------------------------
Mortgage-backed securities available for sale               381,840       457,148       395,542        265,113          --
- -----------------------------------------------------------------------------------------------------------------------------
Loans receivable, net                                       941,011       783,695       678,728        612,696       592,315
- -----------------------------------------------------------------------------------------------------------------------------
Mortgage loans held for sale                                 25,140          --             727          1,894          --
- -----------------------------------------------------------------------------------------------------------------------------
Deposits                                                  1,035,251       976,764       934,730        926,558       867,420
- -----------------------------------------------------------------------------------------------------------------------------
Federal Home Loan Bank borrowings                            30,000        20,400         8,800         10,400          --
- -----------------------------------------------------------------------------------------------------------------------------
Securities sold under agreements to repurchase              282,108       288,200        99,322           --            --
- -----------------------------------------------------------------------------------------------------------------------------
Stockholders' equity                                        197,740       215,544       252,789         92,351        82,334
- -----------------------------------------------------------------------------------------------------------------------------

For the Year Ended December 31,                                1998          1997          1996           1995          1994
- -----------------------------------------------------------------------------------------------------------------------------
(dollars in thousands except per share amounts)

Selected Operating Data:
- -----------------------------------------------------------------------------------------------------------------------------
Interest income                                         $   105,557   $    98,656   $    80,236    $    70,210   $    63,683
- -----------------------------------------------------------------------------------------------------------------------------
Interest expense                                             61,399        55,608        43,857         40,004        32,373
- -----------------------------------------------------------------------------------------------------------------------------
  Net interest income                                        44,158        43,048        36,379         30,206        31,310
- -----------------------------------------------------------------------------------------------------------------------------
Provision for loan losses                                       900           900           700            950         1,129
- -----------------------------------------------------------------------------------------------------------------------------
  Net interest income after provision for loan losses        43,258        42,148        35,679         29,256        30,181
- -----------------------------------------------------------------------------------------------------------------------------
Other income                                                  2,411         2,509         2,881          1,356         2,057
- -----------------------------------------------------------------------------------------------------------------------------
Operating expenses                                           25,457        23,145        39,206         18,006        17,104
- -----------------------------------------------------------------------------------------------------------------------------
  Income (loss) before provision for income taxes            20,212        21,512          (646)        12,606        15,134
- -----------------------------------------------------------------------------------------------------------------------------
Provision for income taxes                                    7,240         7,687         1,083          4,659         5,405
- -----------------------------------------------------------------------------------------------------------------------------

  Net income (loss)                                     $    12,972   $    13,825   $    (1,729)   $     7,947   $     9,729
- -----------------------------------------------------------------------------------------------------------------------------

Basic earnings (loss) per share                         $       .97   $       .90   $      (.39)           N/A           N/A
- -----------------------------------------------------------------------------------------------------------------------------
Diluted earnings (loss) per share                       $       .95   $       .88   $      (.39)           N/A           N/A
- -----------------------------------------------------------------------------------------------------------------------------

Net income before non-recurring items (2)               $    13,525   $    13,825   $    11,576    $     7,947   $     9,729
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE> 
Earnings (loss) per share for 1996 is for the period from July 2, 1996 (date of
conversion) to December 31, 1996 Per share amounts for prior periods have been
adjusted for the two-for-one stock split effected in the form of a 100% stock
dividend paid on May 15, 1998.

Selected Consolidated Financial and Other Data (continued)


                                               Ocean Financial Corp. . OCFC . 11
<PAGE>
 
<TABLE> 
<CAPTION> 
At or for the Year Ended December 31,                                          1998      1997      1996       1995      1994
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>       <C>       <C>        <C>       <C> 
Selected Financial Ratios and Other Data (1):
- -----------------------------------------------------------------------------------------------------------------------------
Performance Ratios:
- -----------------------------------------------------------------------------------------------------------------------------
  Return on average assets                                                     0.85%     0.97%     (.15)%     0.80%     1.02%
- -----------------------------------------------------------------------------------------------------------------------------
  Return on average assets, as adjusted (2)                                    0.88      0.97      1.00       0.80      1.02
- -----------------------------------------------------------------------------------------------------------------------------
  Return on average stockholders' equity                                       6.36      6.00     (1.03)      9.44     12.54
- -----------------------------------------------------------------------------------------------------------------------------
  Return on average stockholders' equity, as adjusted (2)                      6.63      6.00      6.91       9.44     12.54
- -----------------------------------------------------------------------------------------------------------------------------
  Average stockholders' equity to average assets                              13.33     16.25     14.42       8.51      8.11
- -----------------------------------------------------------------------------------------------------------------------------
  Stockholders' equity to total assets at end of year                         12.66     14.27     19.39       8.91      8.47
- -----------------------------------------------------------------------------------------------------------------------------
  Average interest rate spread (3)                                             2.39      2.39      2.61       2.79      3.07
- -----------------------------------------------------------------------------------------------------------------------------
  Net interest margin (4)                                                      2.98      3.12      3.22       3.13      3.34
- -----------------------------------------------------------------------------------------------------------------------------
  Average interest-earning assets to average                           
- -----------------------------------------------------------------------------------------------------------------------------
    interest-bearing liabilities                                             114.35    117.95    115.84     107.98    107.71
- -----------------------------------------------------------------------------------------------------------------------------
  Operating expenses to average assets                                         1.66      1.63      3.37       1.82      1.79
- -----------------------------------------------------------------------------------------------------------------------------
  Operating expenses to average assets, as adjusted (2)                       1.66       1.63      1.73      1.82       1.79
- -----------------------------------------------------------------------------------------------------------------------------
  Operating efficiency ratio (5)                                              54.67     50.80     99.86      57.05     51.26
- -----------------------------------------------------------------------------------------------------------------------------
  Operating efficiency ratio, as adjusted (2)(5)                              53.69     50.80     51.11      57.05     51.26
- -----------------------------------------------------------------------------------------------------------------------------
Regulatory Capital Ratios (Bank Only):                                 
- -----------------------------------------------------------------------------------------------------------------------------
  Tangible capital                                                            10.78     11.91     12.69       8.72      8.43
- -----------------------------------------------------------------------------------------------------------------------------
  Core capital                                                                10.78     11.91     12.69       8.72      8.43
- -----------------------------------------------------------------------------------------------------------------------------
  Risk-based capital                                                          22.77     29.88     32.04      21.34     20.34
- -----------------------------------------------------------------------------------------------------------------------------
Asset Quality Ratios:                                                  
- -----------------------------------------------------------------------------------------------------------------------------
  Non-performing loans as a percent of total loans receivable (6)(7)           0.56      0.70      1.12       1.40      1.83
- -----------------------------------------------------------------------------------------------------------------------------
  Non-performing assets as a percent of total assets (7)                       0.35      0.45      0.71       0.97      1.29
- -----------------------------------------------------------------------------------------------------------------------------
  Allowance for loan losses as a percent of total loans receivable (6)         0.76      0.83      0.88       0.97      0.94
- -----------------------------------------------------------------------------------------------------------------------------
  Allowance for loan losses as a percent of total non-performing loans (7)   137.54    119.03     78.23      69.21     51.27
- -----------------------------------------------------------------------------------------------------------------------------

Number of full-service customer facilities                                       11        10         9          8         8
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE> 
(1)  With the exception of end of year ratios, all ratios are based on average
     daily balances for 1998, 1997, 1996 and 1995 and average monthly balances
     for 1994.

(2)  Performance ratios are calculated to exclude the effect of non-recurring
     charges in 1998 relating to the loss on the sale of mortgage-backed
     securities and in 1996 relating to a charitable donation and the special
     Savings Association Insurance Fund assessment.

(3)  The average interest rate spread represents the difference between the
     weighted average yield on interest-earning assets and the weighted average
     cost of interest-bearing liabilities.

(4)  The net interest margin represents net interest income as a
     percentage of average interest-earning assets. 

(5)  Operating efficiency ratio represents the ratio of operating expenses to
     the aggregate of other income and net interest income.

(6)  Total loans receivable includes loans receivable and loans held for sale,
     less undisbursed loan funds, deferred loan fees and unamortized
     discounts/premiums.

(7)  Non-performing assets consist of non-performing loans and real estate
     acquired through foreclosure ("REO"). Non-performing loans consist of all
     loans 90 days or more past due and other loans in the process of
     foreclosure. It is the Company's policy to cease accruing interest on all
     such loans.


12 . Ocean Financial Corp. . OCFC
<PAGE>
 
Management's Discussion and Analysis of 
Financial Condition and Results of Operations
- --------------------------------------------------------------------------------

General
Ocean Financial Corp. (the "Company") was incorporated on November 21, 1995, and
is the holding company for Ocean Federal Savings Bank (the "Bank"). On August
17, 1995, the Board of Directors of the Bank adopted a Plan of Conversion, as
amended, to convert from a federally chartered mutual savings bank to a
federally chartered capital stock savings bank with the concurrent formation of
a holding company ("the Conversion"). 

The Conversion was completed on July 2, 1996 with the issuance by the Company of
16,776,156 shares of its common stock in a public offering to the Bank's
eligible depositors and the Bank's employee stock ownership plan (the "ESOP").
The purchase of 1,342,092 shares of common stock (8% of the total shares
offered) by the ESOP was funded by a loan of $13.4 million from the Company.

In exchange for 50% of the net conversion proceeds ($81.6 million), the Company
acquired 100% of the stock of the Bank and retained the remaining net conversion
proceeds at the holding company level.

Concurrent with the close of the Conversion, an additional 1,342,092 shares of
common stock (8% of the offering) were issued and donated by the Company to the
Ocean Federal Foundation (the "Foundation"), a private foundation dedicated to
charitable purposes within Ocean County, New Jersey and its neighboring
communities. The fair market value of the contribution of $13.4 million was
reflected as an expense in the Company's 1996 operating results and as an
increase to capital stock and paid in capital for the same amount.

The Company had no operations prior to July 2, 1996 and, accordingly, the
results of operations prior to that date reflect only those of the Bank and its
subsidiaries. 

The Company conducts business, primarily through its ownership of the Bank which
operates its administrative/branch office located in Toms River and ten other
branch offices. Ten of the eleven branch offices are located in Ocean County,
New Jersey with the eleventh branch in Middlesex County.

The Company has historically operated as a consumer-oriented federal savings
bank, with a focus on offering traditional savings deposit and loan products to
its local community. In recent years, the Company's strategy has been to
maintain profitability while limiting its credit and interest rate risk
exposure. To accomplish these objectives, the Company has sought to: (1) control
credit risk by emphasizing the origination of single-family, owner-occupied
residential mortgage loans and consumer loans, consisting primarily of home
equity loans and lines of credit; (2) offer superior service and competitive
rates to increase the core deposit base consistent with its capital management
goals; (3) invest funds in excess of loan demand in mortgage-backed and
investment securities; and (4) control operating expenses.

The Company expects to continue to capitalize on its strengths -- the delivery
of traditional thrift products and services (primarily single-family mortgages)
with a high level of customer service, thereby maintaining its community
orientation. Despite this emphasis, the Company took steps from 1996 to 1998 to
modify its historical operating strategy. With industry consolidation
eliminating most locally headquartered competitors, the Company saw an
opportunity to fill a perceived void for locally delivered commercial loan and
deposit services. As such, in the second half of 1996 the Company assembled an
experienced team of commercial lending professionals and began offering
commercial loan and deposit services and merchant credit card services to
businesses in Ocean County and surrounding communities. 

Management believes that the diversification of the Company's loan products may
expose the Company to a higher degree of credit risk than is involved in the
Company's one- to four-family residential mortgage lending activity. As a
consequence of this strategy, management has developed a well-defined credit
policy focusing on quality underwriting and close management and Board
monitoring.

With the significant increase in capital arising from the stock conversion, the
Company adopted a leverage strategy in late 1996 to improve returns on capital.
The strategy included the retention of most 30-year fixed rate mortgage loans,
most of which had previously been sold and the use of wholesale borrowings to
fund purchases of investment and mortgage-backed securities. The adoption of
this strategy may increase the Company's interest rate risk exposure. As noted
below, management seeks to carefully monitor and assess the Company's interest
rate risk exposure while actively managing the balance sheet composition.

Management is also seeking to increase the Company's market share in its primary
market area by expanding the Bank's branch network. During 1996, the Company
opened a branch office in Toms River at the site of its new administrative
offices. In February 1997, a new branch opened in Lacey Township. In 1998, the
Company opened an additional branch office in Toms River during the second
quarter. Branches in Wall Township and Spring Lake Heights, both in Southern
Monmouth County, are expected to open during the latter part of 1999. The
Company is also evaluating additional office sites within its existing market
area.

Management is also seeking to diversify its retail product line. During 1998,
the Company began offering alternative investment products (annuities and mutual
funds) for sale through its retail branch network. The products are non-
proprietary, sold through a third party vendor, and provide the Company with fee
income opportunities. In 1999, the menu of alternative investment products will
be expanded to include life insurance. The Company is also planning the
introduction of trust and asset management services during 1999.

The Company's results of operations are dependent primarily on net interest
income, which is the difference between the interest income earned on the
Company's interest-earning assets, such as loans and investments, and the
interest expense on its interest-bearing liabilities, such as deposits and
borrowings. The Company also generates non-interest income such as income from
secondary marketing activities, loan servicing and other fees. The Company's
operating expenses primarily consist of compensation and employee benefits,
general and administrative expenses, federal deposit insurance premiums,
occupancy and equipment expenses, marketing expenses and other operating
expenses. The Company's results of operations are also significantly affected by
general economic and competitive conditions, particularly changes in market
interest rates, government policies and actions of regulatory agencies.

                                       Ocean Financial Corp. - OCFC      Page 13
<PAGE>
 
- --------------------------------------------------------------------------------


Management of Interest Rate Risk
Market risk is the risk of loss from adverse changes in market prices and rates.
The Company's market risk arises primarily from interest rate risk inherent in
its lending, investment and deposit taking activities. The Company's
profitability is affected by fluctuations in interest rates. A sudden and
substantial increase in interest rates may adversely impact the Company's
earnings to the extent that the interest rates borne by assets and liabilities
do not change at the same speed, to the same extent or on the same basis. To
that end, management actively monitors and manages its interest rate risk
exposure.

The principal objectives of the Company's interest rate risk management function
are to evaluate the interest rate risk included in certain balance sheet
accounts; determine the level of risk appropriate given the Company's business
focus, operating environment, capital and liquidity requirements and performance
objectives; and manage the risk consistent with Board approved guidelines.
Through such management, the Company seeks to reduce the vulnerability of its
operations to changes in interest rates. The Company monitors its interest rate
risk as such risk relates to its operating strategies. The Company's Board of
Directors has established an Asset/Liability Committee ("ALCO Committee")
consisting of members of the Company's management, responsible for reviewing the
Company's asset/liability policies and interest rate risk position. The ALCO
Committee meets monthly and reports trends and the Company's interest rate risk
position to the Board of Directors on a quarterly basis. The extent of the
movement of interest rates, higher or lower, is an uncertainty that could have a
negative impact on the earnings of the Company.

In recent years, the Company has utilized the following strategies to manage
interest rate risk: (i) emphasizing the origination for portfolio of fixed-rate
mortgage loans having terms to maturity of not more than fifteen years,
adjustable-rate loans, and consumer loans consisting primarily of home equity
loans and lines of credit; (ii) holding primarily short-term and/or adjustable-
rate mortgage-backed and investment securities; and (iii) attempting to reduce
the overall interest rate sensitivity of liabilities by emphasizing core and
longer-term deposits. The Company also periodically sells 30-year fixed-rate
mortgage loans into the secondary market. In determining whether to retain 30-
year fixed-rate mortgages, management considers the Company's overall interest
rate risk position, the volume of such loans, the loan yield and the types and
amount of funding sources. During 1997 and 1998 the Company began retaining most
of its 30-year fixed rate mortgage loan production in order to improve yields
and increase balance sheet leverage. Management felt that the significant
capital position of the Company resulting from the Conversion, mitigated the
additional interest rate risk associated with retaining these mortgages.
Additionally, the Company extended the maturity on part of its wholesale
borrowings for up to ten years.

The matching of assets and liabilities may be analyzed by examining the extent
to which such assets and liabilities are "interest rate sensitive" and by
monitoring an institution's interest rate sensitivity "gap." An asset or
liability is said to be interest rate sensitive within a specific time period if
it will mature or reprice within that time period. The interest rate sensitivity
gap is defined as the difference between the amount of interest-earning assets
maturing or repricing within a specific time period and the amount of
interest-bearing liabilities maturing or repricing within that time period. A
gap is considered positive when the amount of interest rate sensitive assets
exceeds the amount of interest rate sensitive liabilities. A gap is considered
negative when the amount of interest rate sensitive liabilities exceeds the
amount of interest rate sensitive assets. Accordingly, during a period of rising
interest rates, an institution with a negative gap position generally would not
be in as favorable a position, compared to an institution with a positive gap,
to invest in higher yielding assets. This may result in the yield on the
institution's assets increasing at a slower rate than the increase in its cost
of interest-bearing liabilities. Conversely, during a period of falling interest
rates, an institution with a negative gap might experience a repricing of its
assets at a slower rate than its interest-bearing liabilities, which,
consequently, may result in its net interest income growing at a faster rate
than an institution with a positive gap position.

At December 31, 1998 the Company's one year gap was negative 10.6%. In
performing this calculation, except as stated below, the amount of assets and
liabilities which reprice or mature during a particular period were determined
in accordance with the earlier of term to repricing or the contractual maturity
of the asset or liability. Loans receivable reflect principal balances expected
to be redeployed and/or repriced as a result of contractual amortization and
anticipated prepayments of adjustable-rate loans and fixed-rate loans, and as a
result of contractual rate adjustments on adjustable-rate loans. Loans on
residential properties were projected to repay at rates between 6% and 30%
annually. Mortgage-backed securities were projected to prepay at rates between
20% and 30% annually. Passbook accounts, negotiable order of withdrawal ("NOW")
and money market accounts were assumed to decay at 3.33% per month. Prepayment
and decay rates can have a significant impact on the Company's estimated gap.
There can be no assurance that projected prepayment rates for loans and
mortgage-backed securities will be achieved or that projected decay rates will
be realized. 



14 . Ocean Financial Corp. . OCFC
<PAGE>
 
- -------------------------------------------------------------------------------


Certain shortcomings are inherent in gap analysis. For example, although certain
assets and liabilities may have similar maturities or periods to repricing, they
may react in different degrees to changes in market interest rates. Also, the
interest rates on certain types of assets and liabilities may fluctuate in
advance of changes in market interest rates, while interest rates on other types
may lag behind changes in market rates. Additionally, certain assets, such as
adjustable-rate loans, have features which restrict changes in interest rates
both on a short-term basis and over the life of the asset. Further, in the event
of a change in interest rates, prepayment and decay rates would likely deviate
significantly from those assumed in the calculation. Finally, the ability of
many borrowers to service their adjustable-rate loans may be impaired in the
event of an interest rate increase.

Another method of analyzing an institution's exposure to interest rate risk is
by measuring the change in the institution's net portfolio value ("NPV") and net
interest income under various interest rate scenarios. NPV is the difference
between the net present value of assets, liabilities and off-balance sheet
contracts. The NPV ratio, in any interest rate scenario, is defined as the NPV
in that scenario divided by the market value of assets in the same scenario. The
Company's interest rate sensitivity is monitored by management through the use
of an interest rate risk ("IRR") model which measures IRR by modeling the change
in NPV and net interest income over a range of interest rate scenarios. The
Office of Thrift Supervision ("OTS") also produces an NPV only analysis using
its own model, based upon data submitted on the Bank's quarterly Thrift
Financial Reports, the results of which may vary from the results provided by
the Company's model, primarily due to differences in the assumptions utilized
including estimated loan prepayment rates, reinvestment rates and deposit decay
rates. The table below sets forth the Company's NPV and net interest income as
of December 31, 1998 and 1997, as calculated by the Company.

As is the case with the gap calculation, certain shortcomings are inherent in
the methodology used in the NPV and net interest income IRR measurements. The
model requires the making of certain assumptions which may tend to oversimplify
the manner in which actual yields and costs respond to changes in market
interest rates. First, the model assumes that the composition of the Company's
interest sensitive assets and liabilities existing at the beginning of a period
remains constant over the period being measured. Second, the model assumes that
a particular change in interest rates is reflected uniformly across the yield
curve regardless of the duration to maturity or repricing of specific assets and
liabilities. Third, the model does not take into account the Company's business
or strategic plans. Accordingly, although the measurements below do provide an
indication of the Company's IRR exposure at a particular point in time, such
measurements are not intended to provide a precise forecast of the effect of
changes in market interest rates on the Company's net interest income and can be
expected to differ from actual results.

<TABLE> 
<CAPTION> 
                                  December 31, 1998                                           December 31, 1997
Change in    -----------------------------------------------------------------------------------------------------------------------
Interest            Net Portfolio Value           Net Interest Income           Net Portfolio Value            Net Interest Income
Rates in     ---------------------------------   ---------------------    --------------------------------    ----------------------
Basis Points                              NPV                                                         NPV
(Rate Shock)    Amount    % Change       Ratio      Amount   % Change        Amount   % Change       Ratio       Amount   % Change
- ------------------------------------------------------------------------------------------------------------------------------------
(dollars in thousands)
<S>          <C>          <C>            <C>     <C>         <C>          <C>         <C>           <C>       <C>         <C> 
 400         $ 140,420       (42.6)%      10.0   $  40,490      (16.1)%   $ 148,630      (40.7)%      10.9    $  36,892      (22.1)%
- ------------------------------------------------------------------------------------------------------------------------------------
 300           170,890       (30.1)       11.8      43,131      (10.6)      181,482      (27.6)       12.9       40,423      (14.6)
- ------------------------------------------------------------------------------------------------------------------------------------
 200           202,431       (17.2)       13.5      45,347       (6.0)      213,613      (14.8)       14.7       44,085       (6.9)
- ------------------------------------------------------------------------------------------------------------------------------------
 100           225,510        (7.8)       14.7      46,979       (2.7)      234,059       (6.6)       15.8       45,959       (2.9)
- ------------------------------------------------------------------------------------------------------------------------------------
Static         244,538         --         15.5      48,260        --        250,697        --         16.5       47,342       --
- ------------------------------------------------------------------------------------------------------------------------------------
(100)          256,618         4.9        15.9      49,023        1.6       255,243        1.8        16.5       48,446        2.3
- ------------------------------------------------------------------------------------------------------------------------------------
(200)          261,974         7.1        15.9      49,392        2.3       256,799        2.4        16.3       49,072        3.7
- ------------------------------------------------------------------------------------------------------------------------------------
(300)          264,595         8.2        15.9      49,336        2.2       258,282        3.0        16.1       50,261        6.2
- ------------------------------------------------------------------------------------------------------------------------------------
(400)          264,239         8.1        15.6      48,951        1.4       258,579        3.1        15.8       51,310        8.4
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE> 


Ocean Financial Corp. . OCFC . 15
<PAGE>
 
Analysis of Net Interest Income

Net interest income represents the difference between income on interest-earning
assets and expense on interest-bearing liabilities. Net interest income also
depends upon the relative amounts of interest-earning assets and interest-
bearing liabilities and the interest rate earned or paid on them.

The following table sets forth certain information relating to the Company at
December 31, 1998 and for each of the years ended December 31, 1998, 1997, and
1996. The yields and costs are derived by dividing income or expense by the
average balance of assets or liabilities, respectively, for the periods shown
except where noted otherwise. Average balances are derived from average daily
balances. The yields and costs include fees which are considered adjustments to
yields.

<TABLE> 
<CAPTION> 
                                       At December 31,                                              Years Ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------
                                        1998                              1998                                1997            
- ------------------------------------------------------------------------------------------------------------------------------
                                                Average                            Average                            Average 
                                                 Yield/     Average                  Yield/     Average                 Yield/
                                       Balance    Cost      Balance     Interest      Cost      Balance     Interest     Cost 
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>         <C>      <C>          <C>          <C>       <C>         <C>         <C>      
Assets:                                                                                                                       
- ------------------------------------------------------------------------------------------------------------------------------
Interest-earning assets:                                                                                                      
- ------------------------------------------------------------------------------------------------------------------------------
Interest-earning deposits and                                                                                                 
  short-term investments            $    7,424    2.94%  $    5,375   $      295      5.49%  $    2,852  $      155      5.43%
- ------------------------------------------------------------------------------------------------------------------------------
Investment securities (1)              137,405    6.50      173,158       11,461      6.62      196,650      13,302      6.76 
- ------------------------------------------------------------------------------------------------------------------------------
Loans receivable, net (2)              966,151    7.55      863,172       67,038      7.77      725,866      57,540      7.93 
- ------------------------------------------------------------------------------------------------------------------------------
Mortgage-backed securities (3)         381,840    6.32      423,516       25,669      6.06      442,500      26,907      6.08 
- ------------------------------------------------------------------------------------------------------------------------------
FHLB stock                              16,800    7.00       15,096        1,094      7.25       11,271         752      6.67 
- ------------------------------------------------------------------------------------------------------------------------------
Total interest-earning  assets       1,509,620    7.11    1,480,317      105,557      7.13    1,379,139      98,656      7.15 
- ------------------------------------------------------------------------------------------------------------------------------
Non-interest-earning assets             52,124               49,428                              38,829
- ------------------------------------------------------------------------------------------------------------------------------
Total assets                        $1,561,744           $1,529,745                          $1,417,968
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                                              
Liabilities and Equity:                                                                                                       
- ------------------------------------------------------------------------------------------------------------------------------
Interest-bearing liabilities:                                                                                                 
- ------------------------------------------------------------------------------------------------------------------------------
Money market deposit accounts       $   77,690    2.59%  $   71,800        2,026      2.82%  $   68,972       2,028      2.94%
- ------------------------------------------------------------------------------------------------------------------------------
Savings accounts                       172,036    2.03      167,058        3,442      2.06      168,733       3,877      2.30 
- ------------------------------------------------------------------------------------------------------------------------------
NOW accounts                           106,363    1.59       89,679        1,517      1.69       77,785       1,388      1.78 
- ------------------------------------------------------------------------------------------------------------------------------
Time deposits                          657,008    5.35      663,483       36,819      5.55      637,425      35,667      5.60 
- ------------------------------------------------------------------------------------------------------------------------------
Total                                1,013,097    4.18      992,020       43,804      4.42      952,915      42,960      4.51 
- ------------------------------------------------------------------------------------------------------------------------------
FHLB borrowings                         30,000    5.13       19,947        1,061      5.32        7,207         414      5.74 
- ------------------------------------------------------------------------------------------------------------------------------
Securities sold under                                                                                                         
  agreements to repurchase             282,108    5.33      282,590       16,534      5.85      209,089      12,234      5.85 
- ------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities   1,325,205    4.45    1,294,557       61,399      4.74    1,169,211      55,608      4.76 
- ------------------------------------------------------------------------------------------------------------------------------
Non-interest-bearing liabilities        38,799               31,222                              18,395                       
- ------------------------------------------------------------------------------------------------------------------------------
Total liabilities                    1,364,004            1,325,779                           1,187,606                       
- ------------------------------------------------------------------------------------------------------------------------------
Stockholders' equity                   197,740              203,966                             230,362                       
- ------------------------------------------------------------------------------------------------------------------------------
Total liabilities and equity        $1,561,744           $1,529,745                          $1,417,968                       
- ------------------------------------------------------------------------------------------------------------------------------
Net interest income                                                      $44,158                            $43,048 
- ------------------------------------------------------------------------------------------------------------------------------
Net interest rate spread (4)                      2.66%                               2.39%                              2.39% 
- ------------------------------------------------------------------------------------------------------------------------------
Net interest margin (5)                           3.20%                               2.98%                              3.12% 
- ------------------------------------------------------------------------------------------------------------------------------
Ratio of  interest-earning assets                                                                                             
  to interest-bearing liabilities       113.92%              114.35%                           117.95%                        
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE> 

<TABLE> 
<CAPTION> 
- ---------------------------------------------------------------------------
                                                     1996
- ---------------------------------------------------------------------------
                                                                   Average
                                        Average                      Yield/
                                        Balance    Interest           Cost
- ---------------------------------------------------------------------------
<S>                                   <C>        <C>              <C> 
Assets:                             
- ---------------------------------------------------------------------------
Interest-earning assets:            
- ---------------------------------------------------------------------------
Interest-earning deposits and       
  short-term investments             $    4,872  $      251           5.15%
- ---------------------------------------------------------------------------
Investment securities (1)               148,378       9,710           6.54
- ---------------------------------------------------------------------------
Loans receivable, net (2)               637,453      50,324           7.89
- ---------------------------------------------------------------------------
Mortgage-backed securities (3)          331,669      19,413           5.85
- ---------------------------------------------------------------------------
FHLB stock                                8,323         538           6.46
- ---------------------------------------------------------------------------
Total interest-earning  assets        1,130,695      80,236           7.10
- ---------------------------------------------------------------------------
Non-interest-earning assets              31,810
- ---------------------------------------------------------------------------
Total assets                         $1,162,505  
- ---------------------------------------------------------------------------
                                    
Liabilities and Equity:             
- ---------------------------------------------------------------------------
Interest-bearing liabilities:       
- ---------------------------------------------------------------------------
Money market deposit accounts        $   70,209       1,994           2.84%
- ---------------------------------------------------------------------------
Savings accounts                        175,060       4,069           2.32
- ---------------------------------------------------------------------------
NOW accounts                             72,265       1,371           1.90
- ---------------------------------------------------------------------------
Time deposits                           609,620      33,555           5.50
- ---------------------------------------------------------------------------
Total                                   927,154      40,989           4.42
- ---------------------------------------------------------------------------
FHLB borrowings 30,000                   39,135       2,298           5.87
- ---------------------------------------------------------------------------
Securities sold under               
  agreements to repurchase                9,803         570           5.81
- ---------------------------------------------------------------------------
Total interest-bearing liabilities      976,092      43,857           4.49
- ---------------------------------------------------------------------------
Non-interest-bearing liabilities         18,778
- ---------------------------------------------------------------------------
Total liabilities                       994,870
- ---------------------------------------------------------------------------
Stockholders' equity                    167,635
- ---------------------------------------------------------------------------
Total liabilities and equity      $   1,162,505
- ---------------------------------------------------------------------------
Net interest income                                 $36,379
- ---------------------------------------------------------------------------
Net interest rate spread (4)                                          2.61%
- ---------------------------------------------------------------------------
Net interest margin (5)                                               3.22%
- ---------------------------------------------------------------------------
Ratio of  interest-earning assets   
  to interest-bearing liabilities           115.84%
- ---------------------------------------------------------------------------
</TABLE> 


(1)  Includes investment securities available for sale.

(2)  Amount is net of deferred loan fees, undisbursed loan funds, discounts and
     premiums and estimated loan loss allowances and includes loans held for
     sale and non-performing loans.

(3)  Includes mortgage-backed securities available for sale.

(4)  Net interest rate spread represents the difference between the yield on
     interest-earning assets and the cost of interest-bearing liabilities.

(5)  Net interest margin represents net interest income divided by average
     interest-earning assets.


16 . Ocean Financial Corp. . OCFC
<PAGE>
 
Rate Volume Analysis. The following table presents the extent to which changes
in interest rates and changes in the volume of interest-earning assets and
interest-bearing liabilities have affected the Company's interest income and
interest expense during the periods indicated. Information is provided in each
category with respect to: (i) changes attributable to changes in volume (changes
in volume multiplied by prior rate); (ii) changes attributable to changes in
rate (changes in rate multiplied by prior volume); and (iii) the net change. The
changes attributable to the combined impact of volume and rate have been
allocated proportionally to the changes due to volume and the changes due to
rate.

<TABLE> 
<CAPTION> 
                                                           Year Ended December 31, 1998      Year Ended December 31, 1997
                                                                    Compared to                        Compared to
                                                           Year Ended December 31, 1997      Year Ended December 31, 1996
                                                         ---------------------------------------------------------------------
                                                                Increase (Decrease)                Increase (Decrease)
                                                                        Due to                              Due to
                                                         ---------------------------------------------------------------------
                                                           Volume        Rate         Net      Volume        Rate         Net
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>         <C>         <C>         <C>         <C>         <C> 
Interest-earning assets:
- ------------------------------------------------------------------------------------------------------------------------------
  Interest-earning deposits and short-term investments   $    138    $      2    $    140    $   (109)   $     13    $    (96)
- ------------------------------------------------------------------------------------------------------------------------------
  Investment securities                                    (1,569)       (272)     (1,841)      3,256         336       3,592
- ------------------------------------------------------------------------------------------------------------------------------
  Loans receivable, net                                    10,681      (1,183)      9,498       6,962         254       7,216
- ------------------------------------------------------------------------------------------------------------------------------
  Mortgage-backed securities                               (1,150)        (88)     (1,238)      6,705         789       7,494
- ------------------------------------------------------------------------------------------------------------------------------
  FHLB stock                                                  272          70         342         196          18         214
- ------------------------------------------------------------------------------------------------------------------------------
      Total interest-earning assets                         8,372      (1,471)      6,901      17,010       1,410      18,420
- ------------------------------------------------------------------------------------------------------------------------------
Interest-bearing liabilities:
- ------------------------------------------------------------------------------------------------------------------------------
  Money market deposit accounts                                82         (84)         (2)        (35)         69          34
- ------------------------------------------------------------------------------------------------------------------------------
  Savings accounts                                            (38)       (397)       (435)       (155)        (37)       (192)
- ------------------------------------------------------------------------------------------------------------------------------
  NOW accounts                                                202         (73)        129         104         (87)         17
- ------------------------------------------------------------------------------------------------------------------------------
  Time deposits                                             1,469        (317)      1,152       1,510         602       2,112
- ------------------------------------------------------------------------------------------------------------------------------
      Total                                                 1,715        (871)        844       1,424         547       1,971
- ------------------------------------------------------------------------------------------------------------------------------
  FHLB borrowings                                             679         (32)        647      (1,834)        (50)     (1,884)
- ------------------------------------------------------------------------------------------------------------------------------
  Securities sold under agreements to repurchase            4,300        --         4,300      11,660           4      11,664
- ------------------------------------------------------------------------------------------------------------------------------
      Total interest-bearing liabilities                    6,694        (903)      5,791      11,250         501      11,751
- ------------------------------------------------------------------------------------------------------------------------------
Net change in net interest income                        $  1,678    $   (568)   $  1,110    $  5,760    $    909    $  6,669
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE> 


Comparison of Financial Condition at December 31, 1998 
and December 31, 1997

Total assets at December 31, 1998 were $1.562 billion, an increase of $50.8
million, compared to $1.511 billion at December 31, 1997. 

Investment securities available for sale decreased by $70.0 million, to a
balance of $137.4 million at December 31, 1998, compared to a balance of $207.4
million at December 31, 1997, and mortgage-backed securities available for sale
decreased by $75.3 million, to $381.8 million at December 31, 1998, from $457.1
million at December 31, 1997. The investment and mortgage-backed securities
available for sale portfolios decreased in order to fund growth in the Bank's
loans receivable. In December 1998, the Bank also sold $51.3 million of
adjustable-rate mortgage-backed securities with high prepayment speeds. The sale
proceeds funded the purchase of $28.9 million in whole loans. Loans receivable,
net, increased by $157.3 million, or 20.1%, to a balance of $941.0 million at
December 31, 1998, compared to a balance of $783.7 million at December 31, 1997.
The increase was largely attributable to robust residential loan growth
(including mortgage refinance activity) in the Bank's market area, as well as
commercial lending (including commercial real estate) initiatives which
accounted for $20.4 million of this growth. Included in the residential loan
growth is $125.7 million of 30-year fixed-rate mortgage loans which the Bank
retained in portfolio, while $16.1 million of 30-year fixed-rate mortgage loans
were sold. The Company is also holding $25.1 million of mortgage loans held for
sale at December 31, 1998, all of which were 30-year fixed rate mortgage loans.
The sale was completed in January 1999 at an after-tax gain of $328,000. In the
past, the Bank has often sold most of its fixed-rate 30-year loan production
into the secondary market. For the loans retained, the Bank acquired funding
with terms of three to ten years, mitigating part of the interest rate risk
associated with retaining these mortgages.

Total deposits at December 31, 1998 were $1.035 billion, an increase of $58.5
million, compared to $976.8 million at December 31, 1997. On June 29, 1998, the
Company completed the purchase of $10.7 million in deposit balances from Summit
Bank's Whiting, New Jersey branch, for a deposit premium of $1.0 million.
Stockholders' equity at December 31, 1998 was $197.7 million, compared to $215.5
million at December 31, 1997. The Company repurchased 1.1 million shares of
common stock during the year ended December 31, 1998 for $18.6 million, fully
completing the remainder of a 5% repurchase program announced in October 1997;
another 5% repurchase program announced in July 1998; and partially completing
an additional 5% repurchase program announced in November 1998. Additionally,
during the second quarter of 1998, the Company loaned $8.2 million to the Bank's
Employee Stock Ownership Plan ("ESOP" or the "Plan") which enabled the ESOP
trustee to purchase 422,500 shares of common stock. Allocations during the
initial 12 year ESOP term which expires in year 2008, will not be affected by
the purchase of these shares and, therefore, no compensation expense will be
recognized by the Company relating to the allocation of these shares to plan
participants until at least the year 2009.

Results of Operations

General

Net income decreased to $13.0 million for the year ended December 31, 1998 as
compared to net income of $13.8 million for the year ended December 31, 1997.
Diluted earnings per share, however, increased 8.0%, to $.95 for the year ended
December 31, 1998, as compared to $.88 for the year ended December 31, 1997.


                                               Ocean Financial Corp. . OCFC . 17
<PAGE>
 
The increase in earnings per share is the result of the Company's repurchase
program and the additional ESOP purchases, both of which reduced the number of
shares outstanding for purposes of calculating earnings per share.

Interest Income

Interest income for the year ended December 31, 1998 was $105.6 million,
compared to $98.7 million for the year ended December 31, 1997, an increase of
$6.9 million or 7.0%. The increase in interest income was the result of an
increase in the average balance of loans receivable which increased by $137.3
million for the year ended December 31, 1998. The increase in the year-over-year
average balance of loans receivable more than offset a $42.5 million decrease in
the average balance of investment and mortgage-backed securities. Overall
interest-earning assets increased $101.2 million for the year ended December 31,
1998, as compared to the year ended December 31, 1997. The average yield
declined slightly to 7.13% for the year ended December 31, 1998, as compared to
7.15% for the year ended December 31, 1997.

Interest Expense

Interest expense for the year ended December 31, 1998 was $61.4 million,
compared to $55.6 million for the year ended December 31, 1997, an increase of
$5.8 million, or 10.4%. The increase in interest expense was primarily the
result of an increase in the average outstanding balance of total borrowings
(Federal Home Loan Bank and securities sold under agreements to repurchase)
which increased by $86.2 million for the year ended December 31, 1998, as
compared to the same prior year period and an additional increase in average
interest-bearing deposits of $39.1 million for the year ended December 31, 1998,
as compared to the same prior year period. The increase in wholesale borrowings
was part of a leverage strategy adopted in late 1996 to improve returns on
invested capital. Proceeds from the borrowings were invested in mortgage loans
and investment and mortgage-backed securities. The average cost of
interest-bearing liabilities decreased to 4.74% for the year ended December 31,
1998, as compared to 4.76% for the same prior year period.

Provision for Loan Losses

For the year ended December 31, 1998, the Company's provision for loan losses
was $900,000, unchanged from the same prior year period. The Company's non-
performing assets declined by $1.3 million at December 31, 1998, as compared to
December 31, 1997 allowing for stable provisions despite loan growth.

Management of the Company is responsible for the determination of the level of
the allowance for loan losses. The allowance for loan losses is maintained at a
level sufficient to provide for estimated losses based on evaluating known and
inherent risks in the loan portfolio and upon management's continuing analysis
of the factors underlying the quality of the loan portfolio. These factors
include changes in the size and composition of the loan portfolio, actual loan
loss experience, current and anticipated economic conditions, detailed analysis
of individual loans for which full collectibility may not be assured, and
determination of the existence and realizable value of the collateral and
guarantees securing the loan. Additions to this allowance are charged to
earnings. In addition, various regulatory agencies, as an integral part of their
examination process, periodically review the Bank's allowance for loan losses.
Such agencies may require the Bank to provide additions to the allowance based
upon information available to them at the time of their examination. Although
management uses the best information available, future adjustments to the
allowance may be necessary due to economic, operating, regulatory and other
conditions beyond the Company's control.

Other Income

Other income decreased to $2.4 million for the year ended December 31, 1998,
compared to $2.5 million for the same prior year period. The decrease was due to
the recognition of a $850,000 loss on the sale of mortgage-backed securities.
Excluding the loss, other income increased $752,000, or 30.0% for the year ended
December 31, 1998, as compared to the prior year. The increase was primarily due
to gains recognized on the sale of 30-year fixed-rate mortgage loans, which the
Company periodically sells as part of the management of interest rate risk.
These gains amounted to $228,000 for the year ended December 31, 1998.
Additionally, deposit related fees (part of fees and service charges) increased
by $476,000 for the year ended December 31, 1998, as compared to the same prior
year period, due to growth in commercial account services and retail core
account balances. The Company also realized $104,000 in fee income during 1998
from the sale of alternative investment products, a service the Company
introduced late in this year's second quarter. The growth in these fees was
partly offset by reductions in loan servicing fees due to prepayments of the
loans underlying the servicing portfolio. Total servicing fee income declined by
$424,000 for the year ended December 31, 1998, as compared to the prior year.

Operating Expenses

Operating expenses were $25.5 million for the year ended December 31, 1998, an
increase of $2.3 million compared to the same prior year period. For the year
ended December 31, 1998, marketing expense increased $677,000 as the Bank
aggressively promoted its new retail checking products. The Bank also opened its
eleventh branch office in early April of 1998. Out-of-pocket expenses associated
with readying the Company's data processing systems for the Year 2000 amounted
to $102,000 during 1998.

Provision for Income Taxes

Income tax expense was $7.2 million for the year ended December 31, 1998,
compared to $7.7 million for the year ended December 31, 1997. The effective tax
rate was relatively stable at 35.8% for the year ended December 31, 1998, as
compared to 35.7% for the same prior year period.

Comparison of operating results for the years ended December 31, 1997 and
December 31, 1996

General

Net income increased to $13.8 million for the year ended December 31, 1997, as
compared to a net loss of $1.7 million for the year ended December 31, 1996.
Prior year amounts were adversely affected by a charge of $5.7 million ($3.7
million after tax) representing the Bank's share of a special assessment to
recapitalize the Savings Association Insurance Fund ("SAIF") of the FDIC.
Additionally, concurrent with the close of the Company's stock offering on July
2, 1996, the Company funded The Ocean Federal Foundation with a one-time
donation of 1,342,092 shares of common stock, resulting in a charge of $13.4
million ($9.7 million after tax).

Interest Income

Interest income for the year ended December 31, 1997 was $98.6 million, compared
to $80.2 million for the year ended December 31, 1996, an increase of $18.4
million, or 23.0%. The increase in interest income was the result of increases
in the average size of the investment and mortgage-backed securities available
for sale portfolios, due to the investment, in 1997, of funds received from
wholesale borrowings. Also, the average balance of loans receivable increased
$88.4 million for the year ended December 31, 1997, as compared to the same
prior year period. The increase in interest income was further augmented by an
increase in the yield on average interest earning assets, which improved to
7.15% on average in 1997, from 7.10% on average in 1996.

Interest Expense

Interest expense for the year ended December 31, 1997 was $55.6 million,
compared to $43.9 million for the year ended December 31, 1996, an increase of
$11.7 million or 26.8%. The 


18 . Ocean Financial Corp. . OCFC
<PAGE>
 
increase in interest expense was primarily the result of an increase in the
average outstanding balance of total borrowings, as previously discussed, and a
smaller average increase in deposits. The average cost of interest-bearing
liabilities also increased to 4.76% for the year ended December 31, 1997, as
compared to 4.49% for the same prior year period due to a greater percentage
increase in higher cost wholesale funding over retail deposit funding.

Provision for Loan Losses

For the year ended December 31, 1997, the Company's provision for loan losses
was $900,000, compared to $700,000 for the same prior year period. The increase
was due to overall loan growth and the introduction of commercial business loans
which generally carry greater credit risk than the 1-4 family mortgage loans
which have been the Bank's historical focus.

Other Income

Other income was $2.5 million for the year ended December 31, 1997, compared to
$2.9 million for the same prior year period. Income from the net gain (loss) on
sales of loans and securities decreased $410,000 for the year ended December 31,
1997, compared to the same prior year period. The decrease was due to the
recognition of a loss of $142,000 in 1997 on the sale of a mortgage-backed
security. Additionally, the Company sold $2.7 million of 30-year fixed rate
mortgage loans in 1997, a decrease of $21.5 million as compared to $24.2 million
sold in 1996. Management determined that the significant capital position of the
Company mitigated the additional interest rate risk associated with retaining
these mortgages.

Operating Expenses

Operating expenses were $23.1 million and $39.2 million for the year ended
December 31, 1997, a decrease of $16.1 million compared to the same prior year
period. The charitable donation to The Ocean Federal Foundation in the third
quarter of 1996 accounted for $13.4 million of the decrease. Additionally,
federal deposit insurance expense declined by $7.3 million for the year ended
December 31, 1997, compared to the same prior year period due to the special
SAIF assessment of $5.7 million recorded in the third quarter of 1996. As a
result of the special assessment insurance premiums on SAIF-insured deposits
declined to 6.5 basis points per $100 of deposits effective January 1, 1997, as
compared to 23 basis points in 1996.

The increase in compensation and employee benefits expense of $3.7 million for
the year ended December 31, 1997, as compared to the same prior year period, was
due to the expense associated with the amortization, beginning in February 1997,
of incentive stock awards and the higher expense associated with the Bank's
Employee Stock Ownership Plan as a result of the increase in the Company's stock
price over its initial $10 per share cost. The ESOP expense was partly offset by
eliminating matching contributions under the Bank's 401K Plan.

Equipment expense increased by $426,000 for the year ended December 31, 1997,
compared to the same prior year period due to the establishment of two new
branch offices and the upgrade of computer equipment. General and administrative
expenses increased by $386,000 for the year ended December 31, 1997, compared to
the same prior year period due to expenses associated with operating as a
publicly-owned holding company.

Provision for Income Taxes

Income tax expense was $7.7 million for the year ended December 31, 1997,
compared to $1.1 million for the year ended December 31, 1996 due to the
significant increase in income before income taxes.

Liquidity and Capital Resources

The Company's primary sources of funds are deposits, principal and interest
payments on loans and mortgage-backed securities, FHLB and other borrowings and,
to a lesser extent, investment maturities and proceeds from the sale of loans
and securities. While scheduled amortization of loans are predictable sources of
funds, deposit flows and mortgage prepayments are greatly influenced by general
interest rates, economic conditions and competition. The Company has other
sources of liquidity if a need for additional funds arises, including an
overnight line of credit and advances from the FHLB.

At December 31, 1998, the Company had $30.0 million of outstanding overnight
borrowings from the FHLB, representing an increase from $20.4 million at
December 31, 1997. The Company utilizes the overnight line from time to time to
fund short-term liquidity needs. The Company also borrowed $282.1 million at
December 31, 1998 through securities sold under agreements to repurchase, a
decrease from $288.2 million at December 31, 1997. These borrowings were used to
fund a wholesale leverage strategy designed to improve returns on invested
capital.

The Company's cash needs for the year ended December 31, 1998, were principally
provided by maturities of investment securities available for sale, principal
payments on loans and mortgage-backed securities, proceeds from the sale of
mortgage-backed securities, and increased deposits, including a deposit
acquisition. The cash provided was principally used for investing activities,
which included the purchase of investment and mortgage-backed securities, the
origination of loans and the purchase of treasury stock. For the year ended
December 31, 1997, the cash needs of the Company were primarily satisfied by
principal payments on loans and mortgage-backed securities, securities sold
under agreements to repurchase and increased deposits. The cash provided was
principally utilized for loan originations, purchases of investment and
mortgage-backed securities and the purchase of treasury stock.

Federal regulations require the Bank to maintain minimum levels of liquid
assets. The required percentage has varied from time to time based upon economic
conditions and savings flows and is currently 4% of net withdrawable savings
deposits and borrowings payable on demand or in one year or less during the
preceding calendar month. Liquid assets for purposes of this ratio include cash,
accrued interest receivable, certain time deposits, U.S. Treasury and Government
agencies and other securities and obligations generally having remaining
maturities of less than five years. The levels of these assets are dependent on
the Bank's operating, financing, lending and investing activities during any
given period. As of December 31, 1998 and 1997, the Bank's liquidity ratios were
12.5% and 9.8%, respectively, both in excess of the minimum regulatory
requirement.

At December 31, 1998, the Bank exceeded all of its regulatory capital
requirements with tangible capital of $167.9 million, or 10.8%, of total
adjusted assets, which is above the required level of $23.4 million or 1.5%;
core capital of $167.9 million or 10.8% of total adjusted assets, which is above
the required level of $46.8 million, or 3.0%; and risk-based capital of $175.1
million, or 22.8% of risk-weighted assets, which is above the required level of
$61.5 million or 8.0%. The Bank is considered a "well capitalized" institution
under the Office of Thrift Supervision's prompt corrective action regulations.

Impact of Year 2000

The Company has developed a formal project plan to prepare its systems, hardware
and facilities for the Year 2000. The project plan has been in place since 1997
and was developed following guidelines set forth by the Federal Financial
Institutions Examination Council. These guidelines mandate that the Year 2000
project address five specific phases: awareness, assessment, renovation,
validation (testing), and implementation. During the first quarter of 1998, the
Bank completed the awareness and assessment phases by identifying all
potentially impacted systems and vendors. During the fourth quarter of 


                                               Ocean Financial Corp. . OCFC . 19
<PAGE>
 
1998, vendors were carefully monitored to ensure that Year 2000 compliant
software and hardware was delivered on schedule to meet testing time frames. As
a result, the renovation phase was substantially complete at December 31, 1998.

In September 1998 BISYS, the Bank's data processing agent and the primary
provider of mission critical services, delivered remediated software and
provided a testing facility for Year 2000 validation purposes. In conjunction
with BISYS, scheduled testing commenced in November 1998 and is expected to
continue through March of 1999. During that time, all mission critical systems
and functions that BISYS provides will be tested by Company personnel to ensure
compliance. A formal reporting structure between BISYS and the Company has been
designed to ensure the timely correction of any issues found during testing. In
the event that the validation process proves existing services to be
non-compliant, a contingency agreement with BISYS allows the Company the option
to convert to a fully compliant system by the end of 1999. All other primary
service providers have completed the Year 2000 reprogramming. Testing with these
vendors is underway and is also expected to be completed by March 1999.

The Company has completed inventories of all mission critical functions, funds
takers and funds providers, and is making every effort to ensure compliance in
each of these areas. In the case of failure caused by a Year 2000 problem, the
Bank has documented contingency plans that will be initiated to resolve mission
critical issues.

The Company has established a formal process for measuring potential credit risk
associated with the Year 2000. Major customers in the Residential and Commercial
Loan portfolios have been assessed to determine an appropriate risk rating and
the Company is monitoring the progress of these borrowers towards Year 2000
compliance on an ongoing basis.

Expenses related to the Bank's Year 2000 effort in 1998 totaled $327,000. This
expense consists of $102,000 in costs associated with the renovation of
software, hardware purchases and consulting charges and $225,000 representing an
estimate of the direct cost for compensation and fringe benefits of internal
employees working on the Year 2000 project. The Bank expects to spend an
additional $400,000 to $600,000 in 1999. This figure represents costs associated
with initiating customer awareness programs, testing, implementation and
consulting expenses and includes $125,000 to $175,000 for the direct cost of
internal employees. Estimated expenses and completion dates associated with this
project are based upon all known facts and available resources. The Company
expects that the represented estimates will not change materially, but there can
be no guarantee that the estimates will be achieved. Factors that may influence
changes in estimates include, but are not limited to, expenses associated with
obtaining qualified personnel, ability to correctly identify and renovate all
functions related to the Year 2000 and other similar items.

The Company believes that it is taking all reasonable steps to prepare for the
Year 2000, especially in the case of mission critical functions. However,
management cannot make representations that all systems and especially those of
significant third parties will be Year 2000 compliant or that they will not be
adversely affected by Year 2000 issues.

Impact of Inflation and Changing Prices

The consolidated financial statements and notes thereto presented herein have
been prepared in accordance with GAAP, which require the measurement of
financial position and operating results in terms of historical dollar amounts
without considering the changes in the relative purchasing power of money over
time due to inflation. The impact of inflation is reflected in the increased
cost of the Company's operations. Unlike industrial companies, nearly all of the
assets and liabilities of the Company are monetary in nature. As a result,
interest rates have a greater impact on the Company's performance than do the
effects of general levels of inflation. Interest rates do not necessarily move
in the same direction or to the same extent as the price of goods and services.

Impact of New Accounting Pronouncements

In June 1997, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards No. 131, Disclosures about Segments of an
Enterprise and Related Information (SFAS 131). SFAS 131 establishes standards
for the way public business enterprises are to report information about
operating segments in annual financial statements and requires those enterprises
to report selected financial information about operating segments in interim
financial reports to shareholders. SFAS 131 is effective for financial
statements for periods beginning after December 15, 1997. Based upon the current
operations of the Company and established reporting mechanisms, the Company does
not have separate reportable operating segments and, therefore, the adoption of
SFAS 131 did not have an impact on the company's financial disclosures.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement establishes accounting and
reporting standards for derivative instruments, and for hedging activities. SFAS
No. 133 supersedes the disclosure requirements in SFAS No. 80, 105 and 119. This
statement is effective for fiscal years beginning after June 15, 1999. The
adoption of SFAS No. 133 is not expected to have a material impact on the
financial position or results of operations of the Company.

In October 1998, the FASB issued SFAS No. 134 "Accounting for Mortgage-Backed
Securities Retained after the Securitization of Mortgage Loans Held for Sale by
a Mortgage Banking Enterprise." This Statement amends FASB Statement 65
"Accounting for Certain Mortgage Banking Activities" to require that after the
securitization of mortgage loans held for sale, an entity engaged in mortgage
banking activities classify the resulting mortgage-backed securities or other
retained interests based on its ability and intent to sell or hold those
investments. This Statement is effective for the first fiscal quarter beginning
after December 15, 1998. The adoption of this Statement is not expected to have
a material impact on the financial position or results of operations of the
Company.

Private Securities Litigation Reform Act 
Safe Harbor Statement

In addition to historical information, this annual report may include certain
forward looking statements based on current management expectations. The
Company's actual results could differ materially from those management
expectations. Factors that could cause future results to vary from current
management expectations include, but are not limited to, general economic
conditions, legislative and regulatory changes, monetary and fiscal policies of
the federal government, changes in tax policies, rates and regulations of
federal and state tax authorities, changes in interest rates, deposit flows, the
cost of funds, demand for loan products, demand for financial services,
competition, changes in the quality or composition of the Bank's loan and
investment portfolios, changes in accounting principles, policies or guidelines,
and other economic, competitive, governmental and technological factors
affecting the Company's operations, markets, products, services and prices.
Further description of the risks and uncertainties to the business are included
in Item 1, BUSINESS of the Company's 1998 Form 10-K.

20 . Ocean Financial Corp. . OCFC 

<PAGE>
 
Consolidated Statements of Financial Conditions
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
December 31, 1998 and 1997                                                                                1998            1997
- ------------------------------------------------------------------------------------------------------------------------------
(dollars in thousands, except per share amounts)
<S>                                                                                                <C>             <C> 
Assets
- ------------------------------------------------------------------------------------------------------------------------------
Cash and due from banks                                                                            $    10,295     $     2,225
- ------------------------------------------------------------------------------------------------------------------------------
Investment securities available for sale (notes 4, 11 and 15)                                          137,405         207,357
- ------------------------------------------------------------------------------------------------------------------------------
Federal Home Loan Bank of New York stock, at cost (note 15)                                             16,800          14,980
- ------------------------------------------------------------------------------------------------------------------------------
Mortgage-backed securities available for sale (notes 5, 11 and 15)                                     381,840         457,148
- ------------------------------------------------------------------------------------------------------------------------------
Loans receivable, net (notes 6 and 15)                                                                 941,011         783,695
- ------------------------------------------------------------------------------------------------------------------------------
Mortgage loans held for sale                                                                            25,140            --
- ------------------------------------------------------------------------------------------------------------------------------
Interest and dividends receivable (note 7)                                                               9,820          11,064
- ------------------------------------------------------------------------------------------------------------------------------
Real estate owned, net (note 9)                                                                             43           1,198
- ------------------------------------------------------------------------------------------------------------------------------
Premises and equipment, net (note 8)                                                                    13,947          14,279
- ------------------------------------------------------------------------------------------------------------------------------
Other assets (note 12)                                                                                  25,443          19,001
- ------------------------------------------------------------------------------------------------------------------------------
  Total assets                                                                                     $ 1,561,744     $ 1,510,947
- ------------------------------------------------------------------------------------------------------------------------------

Liabilities and Stockholders' Equity
- ------------------------------------------------------------------------------------------------------------------------------
Deposits (note 10)                                                                                 $ 1,035,251     $   976,764
- ------------------------------------------------------------------------------------------------------------------------------
Federal Home Loan Bank borrowings (note 15)                                                             30,000          20,400
- ------------------------------------------------------------------------------------------------------------------------------
Securities sold under agreements to repurchase (note 11)                                               282,108         288,200
- ------------------------------------------------------------------------------------------------------------------------------
Advances by borrowers for taxes and insurance                                                            5,096           4,773
- ------------------------------------------------------------------------------------------------------------------------------
Other liabilities (notes 12 and 13)                                                                     11,549           5,266
- ------------------------------------------------------------------------------------------------------------------------------
  Total liabilities                                                                                  1,364,004       1,295,403
- ------------------------------------------------------------------------------------------------------------------------------
Stockholders' Equity (notes 2, 3, 12, 13 and 14):
- ------------------------------------------------------------------------------------------------------------------------------
  Preferred stock, $.01 par value, 5,000,000 shares authorized, no shares issued                          --              --
- ------------------------------------------------------------------------------------------------------------------------------
  Common stock, $.01 par value, 55,000,000 shares authorized, 18,118,248 shares issued
   and 14,629,776 and 15,705,720 shares outstanding at December 31, 1998 and 1997, respectively            181             181
- ------------------------------------------------------------------------------------------------------------------------------
  Additional paid-in capital                                                                           178,309         177,223
- ------------------------------------------------------------------------------------------------------------------------------
  Retained earnings-substantially restricted                                                           103,982          97,487
- ------------------------------------------------------------------------------------------------------------------------------
  Accumulated other comprehensive (loss) income                                                         (1,226)            989
- ------------------------------------------------------------------------------------------------------------------------------
  Less:  Unallocated common stock held by
- ------------------------------------------------------------------------------------------------------------------------------
   Employee Stock Ownership Plan                                                                       (17,376)        (10,903)
- ------------------------------------------------------------------------------------------------------------------------------
              Unearned Incentive Awards                                                                 (5,963)         (7,897)
- ------------------------------------------------------------------------------------------------------------------------------
              Treasury stock, 3,488,472 and 2,412,528 shares
               at December 31, 1998 and 1997, respectively                                             (60,167)        (41,536)
- ------------------------------------------------------------------------------------------------------------------------------
  Total stockholders' equity                                                                           197,740         215,544
- ------------------------------------------------------------------------------------------------------------------------------
Commitments and contingencies (note 15)
- ------------------------------------------------------------------------------------------------------------------------------
  Total liabilities and stockholders' equity                                                       $ 1,561,744     $ 1,510,947
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE> 

See accompanying notes to consolidated financial statements.


                                               Ocean Financial Corp. . OCFC . 21
<PAGE>
 
Consolidated Statements of Income 
and Comprehensive Income
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
Years Ended December 31,1998, 1997 and 1996                                   1998          1997         1996
- -------------------------------------------------------------------------------------------------------------
(in thousands, except per share amounts)
<S>                                                                      <C>           <C>          <C> 
Interest income: 
- -------------------------------------------------------------------------------------------------------------
  Loans                                                                  $  67,038     $  57,540    $  50,324
- -------------------------------------------------------------------------------------------------------------
  Mortgage-backed securities                                                25,669        26,907       19,413
- -------------------------------------------------------------------------------------------------------------
  Investment securities and other                                           12,850        14,209       10,499
- -------------------------------------------------------------------------------------------------------------
    Total interest income                                                  105,557        98,656       80,236
- -------------------------------------------------------------------------------------------------------------
Interest expense:
- -------------------------------------------------------------------------------------------------------------
  Deposits (note 10)                                                        43,804        42,960       40,989
- -------------------------------------------------------------------------------------------------------------
  Borrowed funds                                                            17,595        12,648        2,868
- -------------------------------------------------------------------------------------------------------------
    Total interest expense                                                  61,399        55,608       43,857
- -------------------------------------------------------------------------------------------------------------
    Net interest income                                                     44,158        43,048       36,379
- -------------------------------------------------------------------------------------------------------------
Provision for loan losses (note 6)                                             900           900          700
- -------------------------------------------------------------------------------------------------------------
    Net interest income after provision for loan losses                     43,258        42,148       35,679
- -------------------------------------------------------------------------------------------------------------
Other income:
- -------------------------------------------------------------------------------------------------------------
  Fees and service charges                                                   2,087         1,905        1,819
- -------------------------------------------------------------------------------------------------------------
  Net (loss) gain on sales of loans and securities available for sale
    (note 5)                                                                  (622)         (132)         278
- -------------------------------------------------------------------------------------------------------------
  Net income from other real estate operations                                 209           223          355
- -------------------------------------------------------------------------------------------------------------
  Other                                                                        737           513          429
- -------------------------------------------------------------------------------------------------------------
    Total other income                                                       2,411         2,509        2,881
- -------------------------------------------------------------------------------------------------------------
Operating expenses:
- -------------------------------------------------------------------------------------------------------------
  Compensation and employee benefits (notes 13 and 14)                      14,604        13,969       10,296
- -------------------------------------------------------------------------------------------------------------
  Occupancy (note 15)                                                        1,936         1,919        1,882
- -------------------------------------------------------------------------------------------------------------
  Equipment                                                                  1,362         1,288          862
- -------------------------------------------------------------------------------------------------------------
  Marketing                                                                  1,427           750          818
- -------------------------------------------------------------------------------------------------------------
  Federal deposit insurance (note 18)                                          865           719        8,051
- -------------------------------------------------------------------------------------------------------------
  Data processing                                                            1,278         1,243          941
- -------------------------------------------------------------------------------------------------------------
  General and administrative                                                 3,985         3,257        2,937
- -------------------------------------------------------------------------------------------------------------
  Charitable donation (notes 2 and 12)                                        --            --         13,419
- -------------------------------------------------------------------------------------------------------------
    Total operating expenses                                                25,457        23,145       39,206
- -------------------------------------------------------------------------------------------------------------
    Income (loss) before provision for income taxes                         20,212        21,512         (646)
- -------------------------------------------------------------------------------------------------------------
Provision for income taxes (note 12)                                         7,240         7,687        1,083
- -------------------------------------------------------------------------------------------------------------
    Net income (loss)                                                       12,972        13,825       (1,729)
- -------------------------------------------------------------------------------------------------------------
Other Comprehensive Income:
- -------------------------------------------------------------------------------------------------------------
  Unrealized (loss) gain on securities available for sale
    arising during period                                                   (4,370)        1,952       (3,762)
- -------------------------------------------------------------------------------------------------------------
  Reclassification adjustment for losses included in net income                850           142          --
- -------------------------------------------------------------------------------------------------------------
  Unrealized (loss) gain on securities available for sale                   (3,520)        2,094       (3,762)
- -------------------------------------------------------------------------------------------------------------
  Income tax (benefit) expense                                              (1,305)          770       (1,357)
- -------------------------------------------------------------------------------------------------------------
    Other comprehensive (loss) income                                       (2,215)        1,324       (2,405)
- -------------------------------------------------------------------------------------------------------------
    Comprehensive income (loss)                                          $  10,757     $  15,149    $  (4,134)
- -------------------------------------------------------------------------------------------------------------
Basic earnings (loss) per share                                          $     .97     $     .90    $    (.39)
- -------------------------------------------------------------------------------------------------------------
Diluted earnings (loss) per share                                        $     .95     $     .88    $    (.39)
- -------------------------------------------------------------------------------------------------------------
Average basic shares outstanding (note 1)                                   13,335        15,344       16,860
- -------------------------------------------------------------------------------------------------------------
Average diluted shares outstanding (note 1)                                 13,677        15,638       16,860
- -------------------------------------------------------------------------------------------------------------
</TABLE> 

Earnings (loss) per share and shares outstanding for 1996 cover the period from
July 2, 1996 (date of conversion) to December 31, 1996

See accompanying notes to consolidated financial statements.


22 . Ocean Financial Corp. . OCFC
<PAGE>
 
Consolidated Statements of Changes in 
Stockholders' Equity
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                                             Accumulated Employee
                                                                                   Other    Stock
                                                                 Additional      Compre-   Owner-   Unearned 
                                                Common   Paid-In   Retained      hensive     ship  Incentive   Treasury
For The Years Ended 31, 1998, 1997 and 1996      Stock   Capital   Earnings (Loss)Income     Plan     Awards      Stock        Total
- ------------------------------------------------------------------------------------------------------------------------------------
(dollars in thousands, except per share amounts)
<S>                                             <C>     <C>      <C>        <C>          <C>       <C>        <C>           <C> 
Balance at December 31, 1995                    $ --    $   --     $ 90,281   $  2,070   $   --     $   --     $  --        $ 92,351
- ------------------------------------------------------------------------------------------------------------------------------------
Sale of 16,776,156 shares of common stock                                                                               
  in conversion                                    168   163,216       (84)      --         --          --        --         163,300
- ------------------------------------------------------------------------------------------------------------------------------------
Donation of 1,342,092 shares of common stock                                                                            
  to the Ocean Federal Foundation at par value      13    13,414         (6)      --         --         --        --         13,421 
- ------------------------------------------------------------------------------------------------------------------------------------
Acquisition of 1,342,092 shares of stock by ESOP  --        --         --         --      (13,421)      --         --       (13,421)
- ------------------------------------------------------------------------------------------------------------------------------------
Allocation of ESOP stock                          --        --         --         --        1,090       --         --         1,090
- ------------------------------------------------------------------------------------------------------------------------------------
ESOP adjustment                                   --         182       --         --         --         --         --           182
- ------------------------------------------------------------------------------------------------------------------------------------
Net loss                                          --        --       (1,729)      --         --         --         --        (1,729)
- ------------------------------------------------------------------------------------------------------------------------------------
Other comprehensive income net of tax,                                                                                  
  unrealized loss on securities                                                                                         
  available for sale                              --        --         --       (2,405)      --         --         --        (2,405)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1996                       181   176,812     88,462       (335)   (12,331)      --         --       252,789
- ------------------------------------------------------------------------------------------------------------------------------------
Acquisition of 671,046 shares of common stock                                                                           
  for Incentive Awards                            --        (506)      --         --         --       (9,670)      --       (10,176)
- ------------------------------------------------------------------------------------------------------------------------------------
Earned Incentive Awards                           --        --         --         --         --        1,773       --         1,773
- ------------------------------------------------------------------------------------------------------------------------------------
Purchase 2,412,528 shares of common stock         --        --         --         --         --         --      (41,536)    (41,536)
- ------------------------------------------------------------------------------------------------------------------------------------
Allocation of ESOP stock                          --        --         --         --        1,428       --         --         1,428
- ------------------------------------------------------------------------------------------------------------------------------------
ESOP adjustment                                   --         917       --         --         --         --                      917 
- ------------------------------------------------------------------------------------------------------------------------------------
Cash dividend - $.30 per share                    --        --       (4,800)      --         --         --         --        (4,800)
- ------------------------------------------------------------------------------------------------------------------------------------
Net income                                        --        --       13,825       --         --         --         --        13,825
- ------------------------------------------------------------------------------------------------------------------------------------
Other comprehensive income net of tax,                                                                                  
  unrealized gain on securities                                                                                         
  available for sale                              --        --         --        1,324       --         --         --         1,324
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1997                       181   177,223     97,487        989    (10,903)    (7,897)   (41,536)    215,544
- ------------------------------------------------------------------------------------------------------------------------------------
Earned Incentive Awards -                         --        --         --         --                              1,934       1,934 
- ------------------------------------------------------------------------------------------------------------------------------------
Tax benefit of stock plans                        --         463       --         --         --         --         --           463
- ------------------------------------------------------------------------------------------------------------------------------------
Purchase 1,078,292 shares of common stock         --        --         --         --         --         --      (18,672)    (18,672)
- ------------------------------------------------------------------------------------------------------------------------------------
Allocation of ESOP stock                          --        --         --         --        1,727       --         --         1,727
- ------------------------------------------------------------------------------------------------------------------------------------
ESOP adjustment                                   --         623       --         --         --         --                      623 
- ------------------------------------------------------------------------------------------------------------------------------------
Cash dividend - $.46 per share                    --        --       (6,470)      --         --         --         --        (6,470)
- ------------------------------------------------------------------------------------------------------------------------------------
Acquisition of 422,500 shares of                                                                                        
  common stock by ESOP                            --        --         --         --       (8,200)      --         --        (8,200)
- ------------------------------------------------------------------------------------------------------------------------------------
Exercise of stock options - 2,348 shares          --        --           (7)      --         --         --           41          34
- ------------------------------------------------------------------------------------------------------------------------------------
Net income                                        --        --       12,972       --         --         --         --        12,972
- ------------------------------------------------------------------------------------------------------------------------------------
Other comprehensive income net of tax,                                                                                  
  unrealized loss on securities                                                                                         
  available for sale                              --        --         --       (2,215)      --         --         --        (2,215)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1998                    $  181  $178,309   $103,982   $ (1,226)  $(17,376)  $ (5,963)  $(60,167)  $ 197,740
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE> 

See accompanying notes to consolidated financial statements.


                                               Ocean Financial Corp. . OCFC . 23
<PAGE>
 
Consolidated Statements of Cash Flows
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
Years Ended December 31, 1998, 1997 and 1996                                    1998        1997         1996
- --------------------------------------------------------------------------------------------------------------
(dollars in thousands)
<S>                                                                       <C>          <C>          <C> 
Cash flows from operating activities:
- --------------------------------------------------------------------------------------------------------------
  Net income (loss)                                                       $  12,972    $  13,825    $  (1,729)
- --------------------------------------------------------------------------------------------------------------
Adjustments to reconcile net income (loss) to net cash provided
  by operating activities:
- --------------------------------------------------------------------------------------------------------------
    Donation of 1,342,092 shares of common stock to the
      Ocean Federal Foundation                                                 --           --         13,419
- --------------------------------------------------------------------------------------------------------------
    Depreciation and amortization of premises and equipment                   1,472        1,354          760
- --------------------------------------------------------------------------------------------------------------
    Amortization of Incentive Awards                                          1,934        1,773         --
- --------------------------------------------------------------------------------------------------------------
    Amortization of ESOP                                                      1,727        1,428        1,090
- --------------------------------------------------------------------------------------------------------------
    ESOP adjustment                                                             623          917          182
- --------------------------------------------------------------------------------------------------------------
    Tax benefit of stock plans                                                  463         --           --
- --------------------------------------------------------------------------------------------------------------
    Amortization of servicing asset                                             572          197          204
- --------------------------------------------------------------------------------------------------------------
    Amortization of deposit premium                                              52         --           --
- --------------------------------------------------------------------------------------------------------------
    Net premium amortization in excess of discount
      accretion on securities                                                 3,190        3,498        1,761
- --------------------------------------------------------------------------------------------------------------
    Net accretion of deferred fees and discounts in excess of
      premium amortization on loans                                            (533)        (382)        (487)
- --------------------------------------------------------------------------------------------------------------
    Provision for loan losses                                                   900          900          700
- --------------------------------------------------------------------------------------------------------------
    Deferred taxes                                                            1,749          529       (3,263)
- --------------------------------------------------------------------------------------------------------------
    Net gain on sales of real estate owned                                     (173)        (457)        (507)
- --------------------------------------------------------------------------------------------------------------
    Net loss (gain) on sales of loans and securities
      available for sale                                                        622          132         (278)
- --------------------------------------------------------------------------------------------------------------
    Proceeds from sales of mortgage loans held for sale                      16,301        2,705       24,173
- --------------------------------------------------------------------------------------------------------------
    Mortgage loans originated for sale                                      (41,604)      (2,008)     (23,453)
- --------------------------------------------------------------------------------------------------------------
    Decrease (increase) in interest and dividends receivable                  1,244       (1,307)      (2,277)
- --------------------------------------------------------------------------------------------------------------
    Increase in other assets                                                 (6,092)      (4,865)        (830)
- --------------------------------------------------------------------------------------------------------------
    Increase in other liabilities                                             6,283          874          577
- --------------------------------------------------------------------------------------------------------------
        Total adjustments                                                   (11,270)       5,288       11,771
- --------------------------------------------------------------------------------------------------------------
      Net cash provided by operating activities                               1,702       19,113       10,042
- --------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
- --------------------------------------------------------------------------------------------------------------
  Net increase in loans receivable                                         (129,468)    (107,948)     (68,429)
- --------------------------------------------------------------------------------------------------------------
  Loans purchased                                                           (29,207)        --           --
- --------------------------------------------------------------------------------------------------------------
  Proceeds from sales of mortgage-backed securities available for sale       47,974       19,006         --
- --------------------------------------------------------------------------------------------------------------
  Purchase of investment securities available for sale                     (128,751)     (51,154)    (105,006)
- --------------------------------------------------------------------------------------------------------------
  Purchase of mortgage-backed securities available for sale                (181,095)    (248,917)    (251,004)
- --------------------------------------------------------------------------------------------------------------
  Proceeds from maturities of investment securities available for sale      195,216       20,300       43,858
- --------------------------------------------------------------------------------------------------------------
  Principal payments on mortgage-backed securities available for sale       204,359      164,291      117,048
- --------------------------------------------------------------------------------------------------------------
  Purchases of Federal Home Loan Bank of New York stock                      (1,820)      (6,523)        (734)
- --------------------------------------------------------------------------------------------------------------
  Proceeds from sales of real estate owned                                    2,320        3,277        2,503
- --------------------------------------------------------------------------------------------------------------
  Purchases of premises and equipment                                        (1,140)      (1,533)      (7,219)
- --------------------------------------------------------------------------------------------------------------
    Net cash used in investing activities                                   (21,612)    (209,201)    (268,983)
- --------------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
- --------------------------------------------------------------------------------------------------------------
  Acquisition of deposits                                                    10,732         --           --
- --------------------------------------------------------------------------------------------------------------
  Deposit premium                                                            (1,030)        --           --
- --------------------------------------------------------------------------------------------------------------
  Increase in deposits                                                       47,755       42,034        8,172
- --------------------------------------------------------------------------------------------------------------
  Increase (decrease) in Federal Home Loan Bank borrowings                    9,600       11,600       (1,600)
- --------------------------------------------------------------------------------------------------------------
  (Decrease) increase in securities sold under agreements to repurchase      (6,092)     188,878       99,322
- --------------------------------------------------------------------------------------------------------------
  Increase in advances by borrowers for taxes and insurance                     323          941          511
- --------------------------------------------------------------------------------------------------------------
  Net proceeds of common stock issuance                                        --           --        149,886
- --------------------------------------------------------------------------------------------------------------
  Purchase of Incentive Award shares                                           --        (10,176)        --
- --------------------------------------------------------------------------------------------------------------
  Exercise of stock options                                                      34         --           --
- --------------------------------------------------------------------------------------------------------------
  Dividends paid                                                             (6,470)      (4,800)        --
- --------------------------------------------------------------------------------------------------------------
  Purchase of ESOP shares                                                    (8,200)       --            --
- --------------------------------------------------------------------------------------------------------------
  Purchase of treasury stock                                                (18,672)     (41,536)        --
- --------------------------------------------------------------------------------------------------------------
    Net cash provided by financing activities                                27,980      186,941      256,291
- --------------------------------------------------------------------------------------------------------------
    Net increase (decrease) in cash and due from banks                        8,070       (3,147)      (2,650)
- --------------------------------------------------------------------------------------------------------------
Cash and due from banks at beginning of year                                  2,225        5,372        8,022
- --------------------------------------------------------------------------------------------------------------
Cash and due from banks at end of year                                    $  10,295    $   2,225    $   5,372
- --------------------------------------------------------------------------------------------------------------
Supplemental Disclosure of Cash Flow  Information:
- --------------------------------------------------------------------------------------------------------------
  Cash paid during the year for:
- --------------------------------------------------------------------------------------------------------------
    Interest                                                              $  60,658    $  54,863    $  43,624
- --------------------------------------------------------------------------------------------------------------
    Income taxes                                                                 30        7,246        4,231
- --------------------------------------------------------------------------------------------------------------
  Non cash investing activities:
- --------------------------------------------------------------------------------------------------------------
    Transfer of loans receivable to real estate owned                           992        2,463        2,184
- --------------------------------------------------------------------------------------------------------------
    Mortgage loans securitized into mortgage-backed securities            $  16,082    $   2,025    $  23,392
- --------------------------------------------------------------------------------------------------------------
</TABLE> 

See accompanying notes to consolidated financial statements.


24 . Ocean Financial Corp. . OCFC
<PAGE>
 
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

December 31, 1998 and 1997

(1) Summary of Significant Accounting Policies

As more fully described in note 2, Ocean Federal Savings Bank (the "Bank")
converted from a mutual savings bank to a capital stock savings bank on July 2,
1996. As part of the conversion, Ocean Financial Corp. (the "Company") was
formed, acquired all of the Bank's conversion stock, and issued its common stock
in a subscription offering. The acquisition of the Bank's conversion stock was
accounted for similar to a pooling of interests and, therefore, the financial
condition and results of operations of the Bank prior to July 2, 1996 became the
financial condition and results of operations of the Company.


Principles of Consolidation
The consolidated financial statements include the accounts of the Company and
its wholly-owned subsidiary, Ocean Federal Savings Bank, and its wholly-owned
subsidiaries, Ocean Federal Realty, Inc. and Ocean Investment Services Corp. All
significant intercompany accounts and transactions have been eliminated in
consolidation. 

Certain amounts previously reported have been reclassified to conform to the
current year's presentation.


Business
The Bank provides a range of banking services to customers through a network of
branches in Ocean and Middlesex counties in New Jersey. The Bank is subject to
competition from other financial institutions; it is also subject to the
regulations of certain regulatory agencies and undergoes periodic examinations
by those regulatory authorities. 


Basis of Financial Statement Presentation
The consolidated financial statements have been prepared in conformity with
generally accepted accounting principles. In preparing the consolidated
financial statements, management is required to make estimates and assumptions
that affect the reported amounts of assets and liabilities as of the date of the
consolidated statement of financial condition and revenues and expenses for the
period then ended. Actual results could differ significantly from those
estimates and assumptions. 

Material estimates that are particularly susceptible to significant change in
the near term relate to the determination of the allowance for loan losses and
the valuation of real estate acquired in connection with foreclosures or in
settlement of loans. In connection with the determination of the allowances for
loan losses and Real Estate Owned (REO), management obtains independent
appraisals for significant properties.

Cash Equivalents
Cash equivalents consist of interest-bearing deposits in other financial
institutions and loans of Federal funds. For purposes of the consolidated
statements of cash flows, the Company considers all highly liquid debt
instruments with original maturities of three months or less to be cash
equivalents.


Investment and Mortgage-Backed Securities
Investment and mortgage-backed securities identified as held to maturity are
carried at cost, adjusted for amortization of premiums and accretion of
discounts, which are recognized as adjustments to interest income using a method
which approximates a level yield over the estimated average life of the security
and adjusted, in the case of mortgage-backed securities, for actual prepayments.
Management determines the appropriate classification of securities at the time
of purchase. If management has the intent and the Company has the ability at the
time of purchase to hold securities until maturity, they are classified as held
to maturity. 

Debt securities not intended to be held to maturity are classified as available
for sale. Securities available for sale include securities that management
intends to use as part of its asset/liability management strategy. Such
securities are carried at fair value and unrealized gains and losses, net of
related tax effect, are excluded from earnings, but are included as a separate
component of stockholders' equity. Gains or losses on the sale of such
securities are included in other income using the specific identification
method.


Loans Receivable
Loans receivable, other than loans held for sale, are stated at unpaid principal
balance, plus unamortized premiums less unearned discounts, net of deferred loan
origination and commitment fees, and the allowance for loan losses. Discounts
and premiums are recognized in income using the level-yield method over the
estimated lives of the loans.

Loan origination and commitment fees and certain direct loan origination costs
are deferred and the net fee or cost is recognized in interest income using the
level-yield method over the contractual life of the specifically identified
loans, adjusted for actual prepayments.

Loans in which interest is more than 90 days past due, including impaired loans,
and other loans in the process of foreclosure are placed on nonaccrual status.
Interest income previously accrued on these loans, but not yet received, is
reversed in the current period. Any interest subsequently collected is credited
to income in the period of recovery. A loan is returned to accrual status when
all amounts due have been received and the remaining principal balance is deemed
collectible.

A loan is considered impaired when it is deemed probable that the Company will
not collect all amounts due according to the contractual terms of the loan
agreement. The Company has defined the population of impaired loans to be all
non-accrual commercial real estate, multi-family and land loans. Impaired loans
are individually assessed to determine that the loan's carrying value is not in
excess of the fair value of the collateral or the present value of the loan's
expected future cash flows. Smaller balance homogeneous loans that are
collectively evaluated for impairment, such as residential mortgage loans and
installment loans, are specifically excluded from the impaired loan portfolio.


Mortgage Loans Held for Sale
The Company may periodically sell all or part of its conforming loan
originations. Mortgage loans intended for sale are carried at the lower of
unpaid principal balance, net, or market value on an aggregate basis.


Allowance for Loan Losses
The adequacy of the allowance for loan losses is based on management's
evaluation of the Company's past loan loss experience, known and inherent risks
in the portfolio, adverse situations that may affect the borrower's ability to
repay, estimated value of any underlying collateral and current economic
conditions. Additions to the allowance arise from charges to operations through
the provision for loan losses or from the recovery of amounts previously charged
off. The allowance is reduced by loan charge-offs. Loans are charged-off when
management believes such loans are uncollectible.

Management believes that the allowance for losses on loans is adequate. While
management uses available information to recognize losses on loans, future
additions to the allowance may be necessary based on changes in economic
conditions in the Company's market area. In addition, various regulatory
agencies, as an integral part of their routine examination process, periodically
review the Bank's allowance for losses on loans. Such agencies may require the
Bank to recognize additions to the allowances based on their judgments about
information available to them at the time of their examination.


                                               Ocean Financial Corp. . OCFC . 25
<PAGE>
 
- --------------------------------------------------------------------------------


Real Estate Owned
Real estate owned is carried at the lower of cost or fair value, less estimated
costs to sell. When a property is acquired, the excess of the loan balance over
fair value is charged to the allowance for loan losses. A reserve for real
estate owned has been established to provide for subsequent declines in the fair
values of properties. Real estate owned is carried net of the related reserve.
Operating results from real estate owned, including rental income, operating
expenses, and gains and losses realized from the sales of real estate owned are
recorded as incurred.


Premises and Equipment
Land is carried at cost and premises and equipment, including leasehold
improvements, are stated at cost less accumulated depreciation and amortization.
Depreciation and amortization are computed using the straight-line method over
the estimated useful lives of the assets or leases. Repair and maintenance items
are expensed and improvements are capitalized. Gains and losses on dispositions
are reflected in current operations.


Income Taxes
The Company utilizes the asset and liability method of accounting for income
taxes. Under this method, deferred tax assets and liabilities are recognized for
the future tax consequences attributable to differences between the financial
statement carrying amounts of existing assets and liabilities and their
respective tax bases. Deferred tax assets and liabilities are measured using
enacted tax rates expected to apply to taxable income in the years in which
those temporary differences are expected to be recovered or settled. The effect
on deferred tax assets and liabilities of a change in tax rates is recognized in
income in the period that includes the enactment date.


Pension Plan
Pension plan costs for 1997 and 1996 are charged to expense based on the
actuarial computation of current and future benefits for employees. The Plan was
terminated on July 22, 1998 and all vested benefits were paid to participants.


Stock Based Compensation
The Company accounts for stock based compensation using the intrinsic value
method under Accounting Principles Board No. 25 and accordingly has recognized
no compensation expense under this method. The fair value pro forma disclosures
required by Statement of Financial Accounting Standards No. 123 are included in
note 14 -- Incentive Plan.


Comprehensive Income
Effective January 1, 1998, the Company adopted Statement of Financial Accounting
Standards No. 130, "Reporting Comprehensive Income" (SFAS 130) which establishes
standards for reporting and display of comprehensive income and its components
in a full set of general purpose financial statements. Under SFAS 130,
comprehensive income is divided into net income and other comprehensive income.
Other comprehensive income includes items previously recorded directly in
equity, such as unrealized gains or losses on securities available for sale.
Comparative financial statements provided for earlier periods have been
reclassified to conform with the provisions of this Statement.


Stock Dividend
Shares and related share amounts for prior periods have been adjusted for the
2-for-1 stock split effected in the form of a 100% stock dividend paid on 
May 15, 1998.


Contributions
Contributions made are recognized as expenses in the period made and as
decreases of assets or increases of liabilities depending on the form of the
benefits given. Contributions made are measured at the fair values of the asset
given or, if made in the form of a settlement or cancellation of a donee's
liabilities, at the fair value of the liabilities canceled.


Earnings (Loss) Per Share
Basic earnings (loss) per share is computed by dividing net income (loss) by the
weighted average number of shares of common stock outstanding. Diluted earnings
(loss) per share is calculated by dividing net income (loss) by the weighted
average number of shares of common stock outstanding plus potential common
stock, utilizing the treasury stock method. All share amounts exclude
unallocated shares of stock held by the Employee Stock Ownership Plan (ESOP).
Loss per share for 1996 was computed on net loss and average shares outstanding
for the period from July 2, 1996 (conversion date) through December 31, 1996.

The following reconciles shares outstanding for basic and diluted earnings per
share for the years ended December 31, 1998 and 1997 and for the period from
July 2, 1996 to December 31, 1996 (in thousands):

                                                                         For the
                                                                     period from
                                                                    July 2, 1996
                                                                     to December
Year Ended December 31,                              1998       1997   31, 1996
- --------------------------------------------------------------------------------
Weighted average shares net of Treasury shares     15,174     17,112     18,118
- --------------------------------------------------------------------------------
Less:  Unallocated ESOP shares                     (1,281)    (1,160)    (1,258)
- --------------------------------------------------------------------------------
       Unallocated incentive award shares            (558)      (608)      --
- --------------------------------------------------------------------------------
Average basic shares outstanding                   13,335     15,344     16,860
- --------------------------------------------------------------------------------
Add:  Effect of dilutive securities:
- --------------------------------------------------------------------------------
       Stock options                                  171        144       --
- --------------------------------------------------------------------------------
       Incentive awards                               171        150       --
- --------------------------------------------------------------------------------
Average diluted shares outstanding                 13,677     15,638     16,860
- --------------------------------------------------------------------------------

(2) Stock Form of Ownership

On August 17, 1995, the Board of Directors of the Bank adopted a Plan of
Conversion to convert from a federally chartered mutual savings bank to a
federally chartered stock savings bank with the concurrent formation of a
holding company. As part of the conversion, the Company was incorporated under
Delaware law on November 21, 1995. The Company completed its initial public
offering on July 2, 1996 with the issuance of 16,776,156 shares of common stock
to the Bank's eligible depositors and the Bank's Employee Stock Ownership Plan
(the "ESOP"), resulting in proceeds of $163.3 million (net of $4.5 million in
costs). The Company retained $81.6 million of the net proceeds and used the
remaining net proceeds to purchase all of the outstanding stock of the Bank.

Concurrent with the close of the conversion, an additional 1,342,092 shares of
common stock (8% of the offering) were issued and donated by the Company to The
Ocean Federal Foundation (the "Foundation"), a private foundation dedicated to
charitable purposes within Ocean County, New Jersey and its neighboring
communities. The fair market value of the contribution of $13.4 million was
reflected as a current expense and as an increase to capital stock and paid in
capital for the same amount. The Company also recorded a related tax benefit of
$3.7 million with a corresponding increase to the Company's deferred tax assets.

At the time of the conversion, the Bank established a liquidation account with a
balance equal to its retained earnings at March 31, 1996. The balance in the
liquidation account at December 31, 1998 was approximately $22.9 million. The
liquidation account will be maintained for the benefit of eligible account
holders


26 . Ocean Financial Corp. . OCFC
<PAGE>
 
- --------------------------------------------------------------------------------

who continue to maintain their accounts at the Bank after the conversion. The
liquidation account will be reduced annually to the extent that the eligible
account holders have reduced their qualifying deposits as of each anniversary
date. Subsequent increases will not restore an eligible account holder's
interest in the liquidation account. In the 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 the current adjusted
qualifying balances for accounts then held.

The Company may not declare or pay cash dividends on or repurchase any of its
shares of common stock if the effect thereof would cause stockholders' equity to
be reduced below applicable regulatory capital maintenance requirements, the
amount required for the liquidation account, or if such declaration and payment
would otherwise violate regulatory requirements.


(3) Regulatory Matters

Office of Thrift Supervision (OTS) regulations require savings institutions to
maintain minimum levels of regulatory capital. Under the regulations in effect
at December 31, 1998, the Bank was required to maintain a minimum ratio of
tangible capital to total adjusted assets of 1.5%; a minimum ratio of Tier 1
(core) capital to total adjusted assets of 3.0%; and a minimum ratio of total
(core and supplementary) capital to risk-weighted assets of 8.0%.

Under its prompt corrective action regulations, the OTS is required to take
certain supervisory actions (and may take additional discretionary actions) with
respect to an undercapitalized institution. Such actions could have a direct
material effect on the institution's financial statements. The regulations
establish a framework for the classification of savings institutions into five
categories: well capitalized, adequately capitalized, undercapitalized,
significantly undercapitalized, and critically undercapitalized. Generally an
institution is considered well-capitalized if it has a Tier 1 ratio of at least
6.0%; and a total risk-based capital ratio of at least 10.0%. At December 31,
1998 and 1997 the Bank was considered well-capitalized.

The following is a summary of the Bank's actual capital amounts and ratios as of
December 31, 1998 and 1997, compared to the OTS minimum capital adequacy
requirements and the OTS requirements for classification as a well-capitalized
institution (in thousands).

                                                                    To be well
                                                     For            capitalized
                                                   capital          under prompt
                                                   adequacy          corrective
                                 Actual            purposes            action
- --------------------------------------------------------------------------------
                              Amount  Ratio      Amount  Ratio     Amount  Ratio
- --------------------------------------------------------------------------------
As of December 31, 1998:
- --------------------------------------------------------------------------------
  Tangible capital          $167,881   10.8%   $ 23,371    1.5%  $   --       -%
- --------------------------------------------------------------------------------
  Core capital               167,881   10.8      46,742    3.0     77,903    5.0
- --------------------------------------------------------------------------------
  Tier 1 risk-based
    capital                  167,881   21.8      30,757    4.0     46,135    6.0
- --------------------------------------------------------------------------------
  Risk-based capital         175,113   22.8      61,514    8.0     76,892   10.0
- --------------------------------------------------------------------------------

As of December 31, 1997:
- --------------------------------------------------------------------------------
  Tangible capital          $178,592   11.9%   $ 22,491    1.5%  $   --       -%
- --------------------------------------------------------------------------------
  Core capital               178,592   11.9      44,982    3.0     74,969    5.0
- --------------------------------------------------------------------------------
  Tier 1 risk-based
    capital                  178,592   28.8      24,763    4.0     37,144    6.0
- --------------------------------------------------------------------------------
  Risk-based capital         184,970   29.9      49,525    8.0     61,906   10.0
- --------------------------------------------------------------------------------


OTS regulations impose limitations upon all capital distributions by savings
institutions, like the Bank, such as dividends and payments to repurchase or
otherwise acquire shares. Based on these limitations, approximately $107,054,000
of the Bank's capital is unavailable for distribution to the Company.


(4) Investment Securities Available for Sale

The amortized cost and estimated market value of investment securities available
for sale at December 31, 1998 and December 31, 1997 are as follows (in
thousands):

December 31, 1998
- --------------------------------------------------------------------------------
                                               Gross           Gross   Estimated
                          Amortized       Unrealized      Unrealized      Market
                               Cost            Gains          Losses       Value
- --------------------------------------------------------------------------------
United States 
  Government and 
  agency obligations      $  59,983           $  404      $      -     $  60,387
- --------------------------------------------------------------------------------
State and municipal 
  obligations                 1,946                7             (18)      1,935
- --------------------------------------------------------------------------------
Corporates                   74,976                -          (2,727)     72,249
- --------------------------------------------------------------------------------
Equity investments            3,226                -            (392)      2,834
- --------------------------------------------------------------------------------
                           $140,131           $  411        $ (3,137)   $137,405
- --------------------------------------------------------------------------------


December 31, 1997
- --------------------------------------------------------------------------------
                                               Gross           Gross   Estimated
                          Amortized       Unrealized      Unrealized      Market
                               Cost            Gains          Losses       Value
- --------------------------------------------------------------------------------
United States 
  Government and 
  agency obligations       $204,992             $948           $(292)  $ 205,648
- --------------------------------------------------------------------------------
State and municipal 
  obligations                   393                7               -         400
- --------------------------------------------------------------------------------
Equity investments            1,170              139               -       1,309
- --------------------------------------------------------------------------------
                         $  206,555           $1,094           $(292)  $ 207,357
- --------------------------------------------------------------------------------

The amortized cost and estimated market value of investment securities available
for sale, excluding equity investments, at December 31, 1998 by contractual
maturity, are shown below (in thousands). Actual maturities will differ from
contractual maturities because borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties. At December 31, 1998,
investment securities available for sale with an amortized cost and estimated
market value of $136,706,000 and $134,365,000, respectively, were callable prior
to the maturity date.


December 31, 1998
- --------------------------------------------------------------------------------
                                                                       Estimated
                                                      Amortized           Market
                                                           Cost            Value
- --------------------------------------------------------------------------------
  Due after one year through five years               $  35,182       $   35,456
- --------------------------------------------------------------------------------
  Due after five years through ten years                 26,747           26,866
- --------------------------------------------------------------------------------
  Due after 10 years                                     74,976           72,249
- --------------------------------------------------------------------------------
                                                       $136,905         $134,571
- --------------------------------------------------------------------------------


                                               Ocean Financial Corp. . OCFC . 27
<PAGE>
 
- --------------------------------------------------------------------------------

(5) Mortgage-Backed Securities Available for Sale

The amortized cost and estimated market value of mortgage-backed securities
available for sale at December 31, 1998 and December 31, 1997 are as follows (in
thousands):


December 31, 1998
- --------------------------------------------------------------------------------
                                               Gross           Gross   Estimated
                          Amortized       Unrealized      Unrealized      Market
                               Cost            Gains          Losses       Value
- --------------------------------------------------------------------------------
  FHLMC                    $106,762          $   621           $(217)   $107,166
- --------------------------------------------------------------------------------
  FNMA                       74,027              515            (108)     74,434
- --------------------------------------------------------------------------------
  GNMA                       63,041               81             (49)     63,073
- --------------------------------------------------------------------------------
  Collaterized mortgage 
    obligations             137,230              178            (241)    137,167
- --------------------------------------------------------------------------------
                           $381,060           $1,395           $(615)   $381,840
- --------------------------------------------------------------------------------


December 31, 1997
- --------------------------------------------------------------------------------
                                               Gross           Gross   Estimated
                          Amortized       Unrealized      Unrealized      Market
                               Cost            Gains          Losses       Value
- --------------------------------------------------------------------------------
  FHLMC                  $  245,414          $ 1,549         $(1,404) $  245,559
- --------------------------------------------------------------------------------
  FNMA                      109,873              719            (601)    109,991
- --------------------------------------------------------------------------------
  GNMA                       97,714              465              (7)     98,172
- --------------------------------------------------------------------------------
  Collaterized mortgage 
    obligations               3,378               48               -       3,426
- --------------------------------------------------------------------------------
                         $  456,379          $ 2,781         $(2,012) $  457,148
- --------------------------------------------------------------------------------

Gross losses on the sale of mortgage-backed securities available for sale of
$850,000 and $142,000 were realized in 1998 and 1997, respectively.

Collateralized mortgage obligations issued by FHLMC, FNMA and private interests
amounted to $15,705,000, $9,699,000 and $111,763,000, respectively, at December
31, 1998 and $2,274,000, $519,000 and $633,000, respectively, at December 31,
1997. The privately issued CMOs have generally been underwritten by large
investment banking firms with the timely payment of principal and interest on
these securities supported (credit enhanced) in varying degrees by either
insurance issued by a financial guarantee insurer, letters of credit or
subordination techniques. Substantially all such securities are triple "A"
rated by one or more of the nationally recognized securities rating agencies.
The privately-issued CMOs are subject to certain credit-related risks normally
not associated with U.S. Government Agency CMOs. Among such risks is the limited
loss protection generally provided by the various forms of credit enhancements
as losses in excess of certain levels are not protected. Furthermore, the credit
enhancement itself is subject to the credit worthiness of the enhancer. Thus, in
the event a credit enhancer does not fulfill its obligations, the CMO holder
could be subject to risk of loss similar to a purchaser of a whole loan pool.
Management believes that the credit enhancements are adequete to protect the
Company from losses and has, therefore, not provided an allowance for losses on
it's privately-issued CMOs.

The contractual maturities of mortgage-backed securities available for sale
generally exceed 20 years; however, the effective lives are expected to be
shorter due to anticipated prepayments.


(6) Loans Receivable, Net

A summary of loans receivable at December 31, 1998 and 1997 follows (in
thousands):

December 31,                                                 1998         1997 
Real estate mortgage:
- --------------------------------------------------------------------------------
  One to four-family                                     $ 844,129    $ 710,880
- --------------------------------------------------------------------------------
  Commercial real estate, multi-family and land             42,008       25,699
- --------------------------------------------------------------------------------
  FHA insured & VA guaranteed                                  500          668
- --------------------------------------------------------------------------------
                                                           886,637      737,247
- --------------------------------------------------------------------------------
Real estate construction                                     6,108        8,748
- --------------------------------------------------------------------------------
Consumer                                                    51,785       45,417
- --------------------------------------------------------------------------------
Commercial                                                   6,483        2,904
- --------------------------------------------------------------------------------
    Total loans                                            951,013      794,316
- --------------------------------------------------------------------------------
Loans in process                                            (1,996)      (2,867)
- --------------------------------------------------------------------------------
Deferred fees                                                 (608)      (1,133)
- --------------------------------------------------------------------------------
Unearned premium (discount)                                     62           (9)
- --------------------------------------------------------------------------------
Allowance for loan losses                                   (7,460)      (6,612)
- --------------------------------------------------------------------------------
                                                           (10,002)     (10,621)
- --------------------------------------------------------------------------------
                                                         $ 941,011    $ 783,695
- --------------------------------------------------------------------------------

At December 31, 1998, 1997 and 1996, loans in the amount of $5,424,000,
$5,554,000 and $7,697,000, respectively, were three or more months delinquent or
in the process of foreclosure and the Company was not accruing interest income.
If these loans had continued to realize interest in accordance with their
contractual terms, approximately $270,000, $278,000 and $345,000 of additional
interest income would have been recognized for the years ended December 31,
1998, 1997 and 1996, respectively. The Company was not committed to lend
additional funds on any nonaccrual loans at December 31, 1998.

An analysis of the allowance for loan losses for the years ended December 31,
1998, 1997 and 1996 is as follows (in thousands):


Year Ended December 31,                        1998          1997          1996
- --------------------------------------------------------------------------------
Balance at beginning of year                $ 6,612       $ 6,021       $ 6,001
- --------------------------------------------------------------------------------
Provision charged to operations                 900           900           700
- --------------------------------------------------------------------------------
Charge-offs                                     (65)         (337)         (692)
- --------------------------------------------------------------------------------
Recoveries                                       13            28            12
- --------------------------------------------------------------------------------
Balance at end of year                      $ 7,460       $ 6,612       $ 6,021
- --------------------------------------------------------------------------------

At December 31, 1998, 1997 and 1996, the Company serviced loans for others in
the amount of $132,334,000, $144,230,000 and $152,717,000, respectively.


(7) Interest and Dividends Receivable

A summary of interest and dividends receivable at December 31, 1998 and 1997
follows (in thousands):

December 31,                                               1998             1997
- --------------------------------------------------------------------------------
Loans                                                   $ 4,644          $ 4,018
- --------------------------------------------------------------------------------
Investment securities                                     2,279            3,190
- --------------------------------------------------------------------------------
Mortgage-backed securities                                2,897            3,856
- --------------------------------------------------------------------------------
                                                        $ 9,820          $11,064
- --------------------------------------------------------------------------------


28 . Ocean Financial Corp. . OCFC
<PAGE>
 
- --------------------------------------------------------------------------------

(8) Premises and Equipment, Net

Premises and equipment at December 31, 1998 and 1997 are summarized as follows
(in thousands):

December 31,                                                1998           1997
- --------------------------------------------------------------------------------
Land                                                    $  3,195       $  3,195
- --------------------------------------------------------------------------------
Buildings and improvements                                11,038         10,922
- --------------------------------------------------------------------------------
Leasehold improvements                                     1,090          1,322
- --------------------------------------------------------------------------------
Furniture and equipment                                    6,532          5,613
- --------------------------------------------------------------------------------
Automobiles                                                  144            150
- --------------------------------------------------------------------------------
Construction in progress                                       2            181
- --------------------------------------------------------------------------------
Total                                                     22,001         21,383
- --------------------------------------------------------------------------------
Accumulated depreciation and amortization                 (8,054)        (7,104)
- --------------------------------------------------------------------------------
                                                         $13,947       $ 14,279
- --------------------------------------------------------------------------------


(9) Real Estate Owned, Net 

An analysis of the allowance for losses on real estate owned for the years ended
December 31, 1998, 1997 and 1996 is as follows (in thousands):

Year Ended December 31,                          1998         1997         1996
- --------------------------------------------------------------------------------
Balance at beginning of year                    $ 367        $ 402        $ 411
- --------------------------------------------------------------------------------
Losses charged off                                (31)         (35)          (9)
- --------------------------------------------------------------------------------
Balance at end of year                          $ 336        $ 367        $ 402
- --------------------------------------------------------------------------------


(10) Deposits

Deposits, including accrued interest payable of $238,000 and $175,000 at
December 31, 1998 and 1997, respectively, are summarized as follows (in
thousands):

December 31,                                1998                1997
- --------------------------------------------------------------------------------
                                          Weighted            Weighted
                                           Average             Average
                                      Amount    Cost        Amount    Cost
- --------------------------------------------------------------------------------
Non-interest bearing accounts     $   22,154      - %     $ 13,149      - %
- --------------------------------------------------------------------------------
NOW accounts                         106,363    1.59        77,994    1.84
- --------------------------------------------------------------------------------
Money market deposit accounts         77,690    2.59        67,979    2.90
- --------------------------------------------------------------------------------
Savings accounts                     172,036    2.03       163,202    2.28
- --------------------------------------------------------------------------------
Time deposits                        657,008    5.35       654,440    5.69
- --------------------------------------------------------------------------------
                                  $1,035,251    4.08%     $976,764    4.52%
- --------------------------------------------------------------------------------


Included in time deposits at December 31, 1998 and 1997, respectively, is
$67,045,000 and $59,504,000 in deposits of $100,000 and over.

Time deposits at December 31, 1998 mature as follows (in thousands):

December 31,                    1998
- ------------------------------------
1999                        $450,709
- ------------------------------------
2000                         119,432
- ------------------------------------
2001                          50,672
- ------------------------------------
2002                          22,668
- ------------------------------------
2003                           7,018
- ------------------------------------
Thereafter                     6,509
- ------------------------------------
                            $657,008
- ------------------------------------


Interest expense on deposits for the years ended December 31, 1998, 1997 and
1996 was as follows (in thousands):

Year ended December 31,                           1998         1997         1996
- --------------------------------------------------------------------------------
NOW accounts                                   $ 1,517      $ 1,388      $ 1,371
- --------------------------------------------------------------------------------
Money market deposit accounts                    2,026        2,028        1,994
- --------------------------------------------------------------------------------
Savings accounts                                 3,442        3,877        4,069
- --------------------------------------------------------------------------------
Time deposits                                   36,819       35,667       33,555
- --------------------------------------------------------------------------------
                                               $43,804      $42,960      $40,989
- --------------------------------------------------------------------------------


(11) Securities Sold Under Agreements to Repurchase

Securities sold under agreements to repurchase are as follows (in thousands):

                                             1998           1997           1996
- --------------------------------------------------------------------------------
Balance at December 31                   $282,108       $288,200       $ 99,322
- --------------------------------------------------------------------------------
Average Balance                           282,590        209,089          9,803
- --------------------------------------------------------------------------------
Maximum amount outstanding
at any month end                          302,736        294,826         99,322
- --------------------------------------------------------------------------------
Average interest rate:
During the year                              5.85%          5.85%          5.81%
- --------------------------------------------------------------------------------
At December 31                               5.33           6.01           5.69
- --------------------------------------------------------------------------------

At December 31, 1998, securities sold under agreements to repurchase matured as
follows: $117,108,000 in 1999; $30,000,000 in 2002; $40,000,000 in 2003;
$35,000,000 in 2004; $25,000,000 in 2005; and $35,000,000 in 2008. At December
31, 1998, $165,000,000 of the securities sold under agreements to repurchase
were callable prior to the maturity date. Securities sold under agreements to
repurchase are collateralized by U.S. Government agency and mortgage-backed
securities with an amortized cost and a market value of $291,552,000 and
$292,936,000, respectively, at December 31, 1998 and $301,117,000 and
$301,231,000, respectively, at December 31, 1997. The securities underlying the
agreements are not under the Company's control.

(12) Income Taxes

Legislation was enacted in August 1996 which repealed for tax purposes the
percentage of taxable income bad debt reserve method. As a result, the Company
must instead use the direct charge-off method to compute its bad debt deduction.
The legislation also requires the Company to recapture its post-1987 additions
to the tax bad debt reserve of $2,333,000. The Company has accrued for this
liability in the consolidated financial statements.

Retained earnings at December 31, 1998 includes approximately $10,750,000 for
which no provision for income tax has been made. This amount represents an
allocation of income to bad debt deductions for tax purposes only. Events that
would result in taxation of these reserves include failure to qualify as a bank
for tax purposes, distributions in complete or partial liquidation, stock
redemptions and excess distributions to shareholders. At December 31, 1998 the
Company had an unrecognized deferred tax liability of $3,870,000 with respect to
this reserve.


                                               Ocean Financial Corp. . OCFC . 29
<PAGE>
 
- --------------------------------------------------------------------------------


The provision for income taxes for the years ended December 31, 1998, 1997 and
1996 consists of the following (in thousands):

Year Ended December 31,                     1998           1997            1996
- --------------------------------------------------------------------------------
Current:
   Federal                               $ 5,460        $ 6,921         $ 4,001
- --------------------------------------------------------------------------------
   State                                      31            237             345
- --------------------------------------------------------------------------------
      Total Current                        5,491          7,158           4,346
- --------------------------------------------------------------------------------
Deferred:
   Federal                                 1,746            584          (2,992)
- --------------------------------------------------------------------------------
   State                                       3            (55)           (271)
- --------------------------------------------------------------------------------
      Total Deferred                       1,749            529          (3,263)
- --------------------------------------------------------------------------------
                                         $ 7,240        $ 7,687         $ 1,083
- --------------------------------------------------------------------------------


A reconciliation between the provision for income taxes and the expected amount
computed by multiplying income before provision for income taxes times the
applicable statutory Federal income tax rate for the years ended December 31,
1998, 1997 and 1996 is as follows (in thousands):

Year Ended December 31,                         1998         1997         1996
- --------------------------------------------------------------------------------
Income (loss) before provision
  for income taxes                          $ 20,212     $ 21,512     $   (646)
- --------------------------------------------------------------------------------
Applicable statutory
Federal income tax  rate                        35.0%        35.0%        35.0%
- --------------------------------------------------------------------------------
Computed "expected"
  Federal income tax expense
  (benefit)                                 $  7,074     $  7,529     $   (226)
- --------------------------------------------------------------------------------
Increase(decrease) in Federal income
tax expense resulting from:
    Valuation allowance                         --           --          1,166
- --------------------------------------------------------------------------------
    ESOP adjustment                              218          316           62
- --------------------------------------------------------------------------------
    State income taxes net of
      Federal benefit                             22          119           49
- --------------------------------------------------------------------------------
    Other items, net                             (74)        (277)          32
- --------------------------------------------------------------------------------
                                            $  7,240     $  7,687     $  1,083
- --------------------------------------------------------------------------------
Effective tax rate                              35.8%        35.7%         N/A
- --------------------------------------------------------------------------------

Included in other assets at December 31, 1998 and 1997 is a net deferred tax
asset of $3,750,000 and $4,194,000, respectively. In addition, included in other
liabilities at December 31, 1998 and 1997 is a current tax payable of $5,387,000
and $491,000, respectively.

The tax effects of temporary differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities at December 31, 1998 and
1997 are presented below (in thousands).

December 31,                                                   1998        1997
- --------------------------------------------------------------------------------
  Deferred tax assets:
  Allowance for loan and real estate
    owned losses per books                                  $ 2,913     $ 2,601
- --------------------------------------------------------------------------------
  Reserve for uncollected interest                              110         113
- --------------------------------------------------------------------------------
  Deferred compensation                                         409         331
- --------------------------------------------------------------------------------
  Accrued pension expense                                         3         194
- --------------------------------------------------------------------------------
  Premises and equipment,
    differences in depreciation                                 244         286
- --------------------------------------------------------------------------------
  Other reserves                                                199         173
- --------------------------------------------------------------------------------
  Stock awards                                                  677         652
- --------------------------------------------------------------------------------
  Charitable donation                                         3,003       3,599
- --------------------------------------------------------------------------------
  Unrealized loss on securities available for sale              727        --
- --------------------------------------------------------------------------------
  Other                                                          97           8
- --------------------------------------------------------------------------------
      Total gross deferred tax assets                         8,382       7,957
- --------------------------------------------------------------------------------
Less valuation allowance                                     (1,166)     (1,166)
- --------------------------------------------------------------------------------
      Deferred tax assets, net                                7,216       6,791
- --------------------------------------------------------------------------------
  Deferred tax liabilities:
  Allowance for loan and real estate
    owned losses for tax purposes                              (726)       (858)
- --------------------------------------------------------------------------------
  Unrealized gain on securities available for sale             --          (578)
- --------------------------------------------------------------------------------
  Excess servicing on sale of mortgage loans                   (130)        (94)
- --------------------------------------------------------------------------------
  Investments, discount accretion                               (20)        (26)
- --------------------------------------------------------------------------------
  Deferred loan and commitment fees                            (648)       (371)
- --------------------------------------------------------------------------------
  Undistributed income of real estate
    investment  trust subsidiary                             (1,942)       (670)
- --------------------------------------------------------------------------------
      Total deferred tax liabilities                         (3,466)     (2,597)
- --------------------------------------------------------------------------------
      Net deferred tax assets                               $ 3,750     $ 4,194
- --------------------------------------------------------------------------------

As disclosed in footnote 2, the Company, as part of the conversion, recorded a
charitable donation expense of $13,419,000. Under the Internal Revenue Code,
charitable donations are tax deductible subject to a limitation based on 10% of
the Company's annual taxable income. The Company, however, is able to carry
forward any unused portion of the deduction for five years following the year in
which the contribution is made. Based on the Company's estimate of taxable
income for 1996 and the carry forward period, $3,419,000 of the charitable
donation expense was considered non-tax deductible as it was unlikely that the
Company would realize sufficient earnings over the six year period to take the
full deduction. As a result, the Company has established a deferred tax
valuation allowance of $1,166,000 relating to the nondeductible expense.

The Company has determined that it is not required to establish a valuation
reserve for the remaining deferred tax asset account since it is "more likely
than not" that the remaining deferred tax assets will be realized through future
reversals of existing taxable temporary differences, future taxable income and
tax planning strategies. The conclusion that it is "more likely than not" that
the remaining deferred tax assets will be realized is based on the history of
earnings and the prospects for continued growth. Management will continue to
review the tax criteria related to the recognition of deferred tax assets.


30 . Ocean Financial Corp. . OCFC
<PAGE>
 
- --------------------------------------------------------------------------------


(13) Employee Benefit Plans

Employee Stock Ownership Plan
As part of the conversion, the Bank established an ESOP to provide retirement
benefits for eligible employees. All full-time employees are eligible to
participate in the ESOP after they attain age 21 and complete one year of
service during which they work at least 1,000 hours. Beginning April 1, 1997,
ESOP shares are first allocated to employees who also participate in the Bank's
Incentive Savings (401K) Plan in an amount equal to 50% of the first 6% of the
employee's contribution. During 1998 and 1997, 9,188 and 6,690 shares,
respectively, were either released or committed to be released under this
formula. The remaining ESOP shares are allocated among participants on the basis
of compensation earned during the year. Employees are fully vested in their ESOP
account after the completion of five years of credited service or completely if
service was terminated due to death, retirement, disability, or change in
control of the Company. ESOP participants are entitled to receive distributions
from the ESOP account only upon termination of service, which includes
retirement and death.

The ESOP originally borrowed $13,421,000 from the Company to purchase 1,342,092
shares of common stock issued in the conversion. On May 12, 1998, the initial
loan agreement was amended to allow the ESOP to borrow an additional $8,200,000
in order to fund the purchase of 422,500 shares of common stock. At the same
time the term of the loan was extended from the initial twelve years to thirty
years. The amended loan is to be repaid from discretionary contributions by the
Bank to the ESOP trust. The Bank intends to make contributions to the ESOP in
amounts at least equal to the principal and interest requirement of the debt,
assuming a fixed interest rate of 8.25%. The Bank's obligation to make such
contributions is reduced to the extent of any dividends paid by the Company on
unallocated shares and any investment earnings realized on such dividends. As of
December 31, 1998 and 1997, contributions to the ESOP, which were used to fund
principal and interest payments on the ESOP debt, totaled $3,111,000 and
$2,133,000, respectively. During 1998 and 1997, $601,000 and $368,000,
respectively, of dividends paid on unallocated ESOP shares were used for debt
service. At December 31, 1998 and 1997, the loan had an outstanding balance of
$17,615,000 and $11,184,000, respectively, and the ESOP had unallocated shares
of 1,373,814 and 1,087,884, respectively. At December 31, 1998, the unallocated
shares had a fair value of $22,840,000. The unamortized balance of the ESOP is
shown as unallocated common stock held by the ESOP and is reflected as a
reduction of stockholders' equity.

For the years ended December 31, 1998 and 1997, the Bank recorded compensation
expense related to the ESOP of $2,350,000 and $2,345,000, respectively,
including $623,000 and $917,000, respectively, representing adjustments to
expense to reflect the increase in the average fair value of allocated shares in
excess of cost. As of December 31, 1998, 261,109 shares had been allocated to
participants and 129,669 shares were committed to be released.


Pension Plan
Effective June 7, 1996, the Company froze benefit accruals under a qualified
noncontributory defined benefit pension plan (the "Plan") and subsequently
terminated the Plan on July 22, 1998. As a result of these actions, the Company
recognized a curtailment gain in 1996 of $24,000 and a termination loss in 1998
of $7,000.

The following table sets forth the Plan's latest available funded status and
amounts recognized at December 31, 1997 in the Company's consolidated statements
of financial condition (in thousands):

                                                                           1997
- --------------------------------------------------------------------------------
Actuarial present value of benefit obligations 
- - accumulated benefit obligation:
- --------------------------------------------------------------------------------
Vested                                                                  $(1,625)
- --------------------------------------------------------------------------------
Non-vested                                                                 (106)
- --------------------------------------------------------------------------------
Projected benefit obligation for service                  
  rendered to date                                                       (1,731)
- --------------------------------------------------------------------------------
Plan assets at fair value, primarily a group              
  annuity contract                                                        1,456
- --------------------------------------------------------------------------------
Plan assets less than projected benefit obligation                         (275)
- --------------------------------------------------------------------------------
Unrecognized net loss                                                       120
- --------------------------------------------------------------------------------
Unrecognized net transition asset                                          (311)
- --------------------------------------------------------------------------------
Accrued pension cost (included in other  liabilities)                   $  (466)
- --------------------------------------------------------------------------------

The components of net pension expense for the years ended December 31, 1997 and
1996 are as follows (in thousands):


                                                              1997        1996
- --------------------------------------------------------------------------------
Service cost - benefits earned during the year               $--         $  98
- --------------------------------------------------------------------------------
Interest cost on projected benefit obligation                  113         136
- --------------------------------------------------------------------------------
Actual return on plan assets                                   (81)        (89)
- --------------------------------------------------------------------------------
Net amortization and deferral                                  (39)        (42)
- --------------------------------------------------------------------------------
  Net pension (benefit) expense                              $  (7)      $ 103
- --------------------------------------------------------------------------------
Assumptions used to develop the
  net periodic pension cost are:
- --------------------------------------------------------------------------------
  Discount rate                                               6.51%       6.51%
- --------------------------------------------------------------------------------
  Expected long-term rate of return on assets                 6.75        6.75
- --------------------------------------------------------------------------------
  Rate of increase in compensation level                       N/A        5.00
- --------------------------------------------------------------------------------

The Bank also maintains an incentive savings plan for eligible employees. An
employee may make contributions to the plan of 1% to 15% of his or her
compensation. Prior to July 1, 1996, the Bank contributed 75% of the first 6% of
the employee's contribution to the employee's account. From to July 1, 1996
through March 31, 1997, the Bank contributed 50% of the first 6% of the
employees contribution to the employee's account. Effective March 31, 1997, the
Bank eliminated their matching obligation under this plan. The Bank's
contributions under this plan were $53,000 and $161,000 for the years ended
December 31, 1997 and 1996, respectively.


(14) Incentive Plan

On February 4, 1997, a special meeting of the Company's shareholders ratified
the Ocean Financial Corp. 1997 Incentive Plan (the "Incentive Plan"). The
Incentive Plan authorizes the granting of options to purchase Common Stock,
option-related awards and awards of Common Stock. The purpose of the Incentive
Plan is to attract and retain qualified personnel in key positions, provide
officers, employees and non-employee directors ("Outside Directors") with a
proprietary interest in the Company as an incentive to contribute to the success
of the Company, promote the attention of management to other stockholder's
concerns and reward employees for outstanding performance. All officers, other
employees and Outside Directors of the Company and its affiliates are eligible
to receive awards under the Incentive Plan.


                                               Ocean Financial Corp. . OCFC . 31
<PAGE>
 
- --------------------------------------------------------------------------------


During 1997, the Company acquired 671,046 shares in the open market at a cost of
$10,176,000. At December 31, 1998, 647,758 of these shares have been awarded to
officers and directors. Such amounts represent deferred compensation and have
been accounted for as a reduction of stockholders' equity. Awards vest at the
rate of 20% per year except that the Company has determined that certain awards
are also contingent upon attainment of certain performance goals by the Company,
which performance goals would be established by a committee of outside directors
("Committee"). The first and second annual installments will vest on the first
and second anniversary dates of the date of grant. Vesting of 25% of the third
annual installment, and 50% of each of the fourth and fifth annual installments,
will be subject to the attainment of performance goals established by the
Committee. The performance goals may be set by the Committee on an individual
basis, for all Stock Awards made during a given period of time, or for all Stock
Awards for indefinite periods. No Stock Award that is subject to a performance
goal is to be distributed to an employee until the Committee confirms that the
underlying performance goal has been achieved. No Stock Award that is subject to
a performance goal is to be distributed to an Outside Director until an
independent third party confirms that the underlying performance goal has been
achieved. The Company recorded compensation expense relating to stock awards of
$1,934,000 and $1,773,000 for the years ended December 31, 1998 and 1997,
respectively.

Under the Incentive Plan, the Company is authorized to issue up to 1,677,614
shares, subject to option. All options expire 10 years from the date of grant
and vest at the rate of 20% per year.

The company accounts for stock option awards using the intrinsic value method
and has recognized no compensation expense in 1998 and 1997. SFAS 123 permits
the use of the intrinsic value method; however, requires the Company to disclose
the pro forma net income and earnings per share as if the stock based
compensation had been accounted for using the fair value method. Had the
compensation costs for the Company's stock option plan been determined based on
the fair value method, the Company's net income and earnings per share would
have been reduced to the pro forma amounts indicated below (in thousands except
per share data):

                                                             1998           1997
- --------------------------------------------------------------------------------
Net income:
- --------------------------------------------------------------------------------
  As reported                                          $   12,972     $   13,825
- --------------------------------------------------------------------------------
  Pro forma                                                12,059         13,000
- --------------------------------------------------------------------------------
Basic earnings per share:
- --------------------------------------------------------------------------------
  As reported                                          $      .97     $      .90
- --------------------------------------------------------------------------------
  Pro forma                                                   .90            .85
- --------------------------------------------------------------------------------
Diluted earnings per share:
- --------------------------------------------------------------------------------
  As reported                                          $      .95     $      .88
- --------------------------------------------------------------------------------
  Pro forma                                                   .88            .83
- --------------------------------------------------------------------------------
Weighted average fair value of an option
  share granted during the year                        $     4.35     $     4.08
- --------------------------------------------------------------------------------

The fair value of stock options granted by the Company was estimated through the
use of the Black-Scholes option pricing model applying the following
assumptions:

                                                           1998             1997
- --------------------------------------------------------------------------------
Risk-free  interest rate                                  5.21%            6.25%
- --------------------------------------------------------------------------------
Expected option life                                    6 years          6 years
- --------------------------------------------------------------------------------
Expected volatility                                         25%              25%
- --------------------------------------------------------------------------------
Expected dividend yield                                   2.75%            2.50%
- --------------------------------------------------------------------------------

A summary of option activity for the years ended December 31, 1998 and 1997
follows:
<TABLE> 
<CAPTION> 
                                           1998                              1997
- ---------------------------------------------------------------------------------------------
                                                   Weighted                          Weighted
                                   Number           Average       Number              Average 
                                of Shares    Exercise Price    of Shares       Exercise Price
- ---------------------------------------------------------------------------------------------
<S>                             <C>          <C>               <C>             <C>     
Outstanding at
  beginning of year             1,567,402        $   14.46                --              --
- ---------------------------------------------------------------------------------------------
Granted                           112,402            17.23         1,621,758       $   14.45
- ---------------------------------------------------------------------------------------------
Exercised                          (2,348)           14.41                --              --
- ---------------------------------------------------------------------------------------------
Forfeited                         (34,629)           14.41           (54,356)          14.41
- ---------------------------------------------------------------------------------------------
Outstanding at
  end of year                   1,642,827        $   14.67         1,567,402       $   14.46
- ---------------------------------------------------------------------------------------------


At December 31,                                                   1998                  1997
- ---------------------------------------------------------------------------------------------
Options exercisable                                            310,527                  None
- ---------------------------------------------------------------------------------------------
Range of exercise prices                              $13.94 -- $19.88      $14.41 -- $18.56
- ---------------------------------------------------------------------------------------------
Weighted average
  remaining contractual life                                 8.2 years             9.1 years
- ---------------------------------------------------------------------------------------------
</TABLE> 


(15) Commitments, Contingencies and Concentrations of Credit Risk

The Company, in the normal course of business, is party to financial instruments
and commitments which involve, to varying degrees, elements of risk in excess of
the amounts recognized in the consolidated financial statements. These financial
instruments and commitments include unused consumer lines of credit and
commitments to extend credit. 

At December 31, 1998, the following commitments and contingent liabilities
existed which are not reflected in the accompanying consolidated financial
statements (in thousands):

December 31,                                                                1998
- --------------------------------------------------------------------------------
Unused consumer and construction loan 
   lines of credit (primarily floating- rate)                            $16,363
- --------------------------------------------------------------------------------
Unused commercial loan lines of credit 
   (primarily floating rate)                                               3,864
- --------------------------------------------------------------------------------
Other commitments to extend credit:
- --------------------------------------------------------------------------------
   Fixed Rate                                                             34,938
- --------------------------------------------------------------------------------
   Adjustable Rate                                                        11,808
- --------------------------------------------------------------------------------
   Floating Rate                                                             560
- --------------------------------------------------------------------------------

The Company's fixed-rate loan commitments expire within 90 days of issuance and
carried interest rates ranging from 6.00% to 7.00% at December 31, 1998.

The Company's maximum exposure to credit losses in the event of nonperformance
by the other party to these financial instruments and commitments is represented
by the contractual amounts. The Company uses the same credit policies in
granting commitments and conditional obligations as it does for financial
instruments recorded in the consolidated statements of financial condition.

These commitments and obligations do not necessarily represent future cash flow
requirements. The Company evaluates each customer's creditworthiness on a
case-by-case basis. The amount of collateral obtained, if deemed necessary, is
based on management's assessment of risk. The unused consumer and construction
loan lines of credit are collateralized by mortgages on real estate.


32 . Ocean Financial Corp. . OCFC
<PAGE>
 
- --------------------------------------------------------------------------------

The Bank has an available overnight line of credit with the Federal Home Loan
Bank of New York ("FHLB") for $50,000,000 which expires November 20, 1999. The
Bank also has available from the FHLB, a one-month overnight repricing line of
credit for $50,000,000 which expires November 20, 1999. When utilized, both
lines carry a floating interest rate of 1/8% over the current Federal funds rate
and are secured by the Bank's mortgage loans, mortgage-backed securities, U.S.
Government agency obligations and FHLB stock. As a member of the FHLB of New
York, the Company is required to maintain a minimum investment in the capital
stock of the Federal Home Loan Bank of New York, at cost, in an amount not less
than 1% of its outstanding home loans (including mortgage-backed securities) or
5% of its outstanding notes payable to the FHLB.

At December 31, 1998, the Company is obligated under noncancellable operating
leases for premises and equipment. Rental expense under these leases aggregated
approximately $573,000, $515,000 and $822,000 for the years ended December 31,
1998, 1997 and 1996 respectively.

The projected minimum rental commitments as of December 31, 1998 are as follows
(in thousands):

December 31                     December 31, 1998
- -------------------------------------------------
1999                                         $504 
- -------------------------------------------------
2000                                          453
- -------------------------------------------------
2001                                          377
- -------------------------------------------------
2002                                          353
- -------------------------------------------------
2003                                          279
- -------------------------------------------------
Thereafter                                  3,368
- -------------------------------------------------
                                          $ 5,334
- -------------------------------------------------

The Company grants one to four-family first mortgage real estate loans and
multi-family first mortgage real estate loans to borrowers primarily located in
Ocean, Middlesex and Monmouth Counties, New Jersey. Its borrowers' abilities to
repay their obligations are dependent upon various factors including the
borrowers' income and net worth, cash flows generated by the underlying
collateral, value of the underlying collateral and priority of the Company's
lien on the property. Such factors are dependent upon various economic
conditions and individual circumstances beyond the Company's control; the
Company is, therefore, subject to risk of loss.

The Company believes its lending policies and procedures adequately minimize the
potential exposure to such risks and that adequate provisions for loan losses
are provided for all known and inherent risks. Collateral and/or guarantees are
required for all loans.


Contingencies
The Company is a defendant in certain claims and legal actions arising in the
ordinary course of business. Management and its legal counsel are of the opinion
that the ultimate disposition of these matters will not have a material adverse
effect on the Company's consolidated financial condition, results of operations
or liquidity.


(16) Fair Value of Financial Instruments

Statement of Financial Accounting Standards No. 107, "Disclosures about Fair
Value of Financial Instruments" (SFAS 107), requires that the Company disclose
estimated fair values for its financial instruments. Fair value estimates,
methods and assumptions are set forth below for the Company's financial
instruments.


Cash and due from banks
For cash and due from banks, the carrying amount approximates fair value.


Investments and Mortgage-backed securities
The fair value of investment and mortgage-backed securities is estimated based
on bid quotations received from securities dealers, if available. If a quoted
market price was not available, fair value was estimated using quoted market
prices of similar instruments, adjusted for differences between the quoted
instruments and the instruments being valued.


Federal Home Loan Bank of New York stock
The fair value for Federal Home Loan Bank of New York Stock is its carrying
value since this is the amount for which it could be redeemed. There is no
active market for this stock and the Company is required to maintain a minimum
balance based upon the unpaid principal of home mortgage loans and
mortgage-backed securities.


Loans
Fair values are estimated for portfolios of loans with similar financial
characteristics. Loans are segregated by type such as residential mortgage,
construction, land, consumer and commercial. Each loan category is further
segmented into fixed and adjustable rate interest terms and by performing and
non-performing categories. 

Fair value of performing loans was estimated using the quoted market prices for
securities backed by similar loans, adjusted for differences in loan
characteristics, if applicable.

Fair value for significant non-performing loans is based on recent external
appraisals of collateral securing such loans, adjusted for the timing of
anticipated cash flows.


Deposits 
The fair value of deposits with no stated maturity, such as non-interest bearing
demand deposits, savings, and NOW and money market accounts, is equal to the
amount payable on demand. The fair value of certificates of deposit is based on
the discounted value of contractual cash flows. The discount rate is estimated
using the rates currently offered for deposits of similar remaining maturities.


Federal Home Loan Bank borrowings
Federal Home Loan Bank borrowings are short-term in nature and the carrying
amount approximates fair value.


Securities sold under agreements to repurchase
Fair value estimates are based on discounting contractual cash flows using rates
which approximate the rates offered for borrowings of similar remaining
maturities.


Commitments to extend credit, and to purchase or sell securities
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.


                                               Ocean Financial Corp. . OCFC . 33
<PAGE>
 
- --------------------------------------------------------------------------------

The estimated fair values of the Bank's financial instruments as of December 31,
1998 and 1997 are presented in the following tables (in thousands). Since the
fair value of off-balance sheet commitments approximate book value, these
disclosures are not included.

                                                            Book         Fair
December 31, 1998                                          Value        Value
- -----------------------------------------------------------------------------
Financial Assets:
  Cash and due from banks                             $   10,295   $   10,295
- -----------------------------------------------------------------------------
  Investment securities available for sale               137,405      137,405
- -----------------------------------------------------------------------------
  Mortgage-backed securities available for sale          381,840      381,840
- -----------------------------------------------------------------------------
  Federal Home Loan Bank of New York stock                16,800       16,800
- -----------------------------------------------------------------------------
  Loans receivable and mortgage loans held for sale      966,151      982,009
- -----------------------------------------------------------------------------
Financial Liabilities:
  Deposits                                             1,035,251    1,042,528
- -----------------------------------------------------------------------------
  Federal Home Loan Bank borrowings                       30,000       30,000
- -----------------------------------------------------------------------------
  Securities sold under agreements to repurchase      $  282,108      281,437
- -----------------------------------------------------------------------------

                                                            Book         Fair
December 31, 1997                                          Value        Value
- -----------------------------------------------------------------------------
Financial Assets:
  Cash and due from banks                               $  2,225     $  2,225
- -----------------------------------------------------------------------------
  Investment securities available for sale               207,357      207,357
- -----------------------------------------------------------------------------
  Mortgage-backed securities available for sale          457,148      457,148
- -----------------------------------------------------------------------------
  Federal Home Loan Bank of New York stock                14,980       14,980
- -----------------------------------------------------------------------------
  Loans receivable and mortgage loans held for sale      783,695      807,651
- -----------------------------------------------------------------------------
Financial Liabilities:                                              
  Deposits                                               976,764      978,631
- -----------------------------------------------------------------------------
  Federal Home Loan Bank borrowings                       20,400       20,400
- -----------------------------------------------------------------------------
  Securities sold under agreements to repurchase        $288,200     $288,547
- -----------------------------------------------------------------------------


Limitations
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 Company's entire holdings of a particular financial
instrument. Because no market exists for a significant portion of the Company's
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 and involve uncertainties and matters of
significant judgment and, therefore, cannot be determined with precision.
Changes in assumptions could significantly affect the estimates.

Fair value estimates are based on existing balance sheet financial instruments
without attempting to estimate the value of anticipated future business and the
value of assets and liabilities that are not considered financial instruments.
Significant assets and liabilities that are not considered financial assets or
liabilities include the mortgage banking operation, deferred tax assets, and
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 the estimates.


(17) Parent-Only Financial Information

The following condensed statements of financial condition at December 31, 1998
and 1997 and condensed statements of operations and cash flows for the years
ended December 31, 1998 and 1997 and for the period from July 2, 1996 (date of
conversion) to December 31, 1996 for Ocean Financial Corp. (parent company only)
reflects the Company's investment in its wholly-owned subsidiary, the Bank,
using the equity method of accounting. The Company had no results of operations
prior to July 2, 1996.

CONDENSED STATEMENTS OF FINANCIAL CONDITION

December 31,                                                   1998         1997
- --------------------------------------------------------------------------------
(in thousands)

Assets
Cash and due from banks                                    $      7     $      7
- --------------------------------------------------------------------------------
Advances to subsidiary Bank                                   7,639        9,931
- --------------------------------------------------------------------------------
Investment securities                                         2,834       10,780
- --------------------------------------------------------------------------------
ESOP loan receivable                                         17,615       11,184
- --------------------------------------------------------------------------------
Investment in subsidiary Bank                               167,885      181,470
- --------------------------------------------------------------------------------
Other assets                                                  2,143        3,320
- --------------------------------------------------------------------------------
      Total Assets                                         $198,123     $216,692
- --------------------------------------------------------------------------------

Liabilities and Stockholders' Equity
Taxes payable                                              $    383     $  1,148
- --------------------------------------------------------------------------------
Stockholders' Equity                                        197,740      215,544
- --------------------------------------------------------------------------------
      Total Liabilities and Stockholders' Equity           $198,123     $216,692
- --------------------------------------------------------------------------------


CONDENSED STATEMENTS OF OPERATIONS
                                                                        For the
                                                                    period from
                                                                   July 2, 1996
                                                                    to December
Year ended December 31,                             1998        1997   31, 1996 
- --------------------------------------------------------------------------------
(in thousands)

Dividend income - 
  Subsidiary Bank                               $ 18,000    $   --     $   --
- --------------------------------------------------------------------------------
Interest income -
  Investment securities                              354       2,889       --
- --------------------------------------------------------------------------------
Interest income -
  Advances to subsidiary Bank                        234         132      1,840
- --------------------------------------------------------------------------------
Interest income -
  ESOP loan receivable                             1,342       1,015        547
- --------------------------------------------------------------------------------
      Total  dividend and interest income         19,930       4,036      2,387
- --------------------------------------------------------------------------------
Other  income                                       --             2       --   
- --------------------------------------------------------------------------------
Charitable donation                                 --          --       13,419
- --------------------------------------------------------------------------------
Other operating expenses                             421         383        152
- --------------------------------------------------------------------------------
      Income (loss) before income taxes
        and equity in (distribution in
        excess of) undistributed earnings
        of subsidiary Bank                        19,509       3,655    (11,184)
- --------------------------------------------------------------------------------
Provision (benefit) for income taxes                 562       1,233     (2,755)
- --------------------------------------------------------------------------------
      Income (loss) before equity in
        (distribution in excess of)
        undistributed earnings of
        subsidiary Bank                           18,947       2,422     (8,429)
- --------------------------------------------------------------------------------
Equity in (distribution in excess of)
        undistributed earnings
        of subsidiary Bank                        (5,975)     11,403      1,817
- --------------------------------------------------------------------------------
Net income (loss)                               $ 12,972    $ 13,825   $ (6,612)
- --------------------------------------------------------------------------------


34 .  Ocean Financial Corp. . OCFC
<PAGE>
 
- --------------------------------------------------------------------------------


CONDENSED STATEMENTS OF CASH FLOWS 

                                                                        For the
                                                                    period from
                                                                July 2, 1996 to
                                                                       December
Year ended December 31,                          1998         1997     31, 1996 
- --------------------------------------------------------------------------------
(in thousands) 

Cash flows from operating activities:
  Net income (loss)                         $  12,972    $  13,825    $  (6,612)
- --------------------------------------------------------------------------------
  Donation of 1,342,092 shares of common
    stock to the Ocean Federal Foundation        --           --         13,419
- --------------------------------------------------------------------------------
  Decrease (increase) in advances to
    subsidiary Bank                             2,292       61,622      (71,553)
- --------------------------------------------------------------------------------
  Equity in (distribution in excess of)
    undistributed earnings
    of subsidiary Bank                          5,975      (11,403)      (1,817)
- --------------------------------------------------------------------------------
  Decrease (increase) in other assets           1,177          289       (3,470)
- --------------------------------------------------------------------------------
  (Decrease) increase in taxes payable           (765)         458          690
- --------------------------------------------------------------------------------
  Reduction in Incentive Awards                 1,934        1,773         --
- --------------------------------------------------------------------------------
    Net cash provided by (used in)
      operating activities                     23,585       66,564      (69,343)
- --------------------------------------------------------------------------------
Cash flows from investing activities:
  Purchase of investment securities            (2,046)     (71,170)        --
- --------------------------------------------------------------------------------
  Sale of investment securities                10,000       60,000         --
- --------------------------------------------------------------------------------
  Funding of ESOP loan receivable,
    net of repayments                          (6,431)       1,118      (12,302)
- --------------------------------------------------------------------------------
  Payments for investments in
    subsidiary Bank                              --           --        (81,650)
- --------------------------------------------------------------------------------
    Net cash provided by
      (used in) investing activities            1,523      (10,052)     (93,952)
- --------------------------------------------------------------------------------
Cash flows from financing activities:
  Net proceeds of common stock issuance          --           --        163,302
- --------------------------------------------------------------------------------
  Dividends paid                               (6,470)      (4,800)        --
- --------------------------------------------------------------------------------
  Purchase of Incentive Award shares             --        (10,176)        --
- --------------------------------------------------------------------------------
  Purchase of  treasury stock                 (18,672)     (41,536)        --
- --------------------------------------------------------------------------------
  Exercise of stock options                        34         --           --
- --------------------------------------------------------------------------------
    Net cash (used in) provided by
      financing activities                    (25,108)     (56,512)     163,302
- --------------------------------------------------------------------------------
    Net increase in cash and
      due from banks                             --           --              7
- --------------------------------------------------------------------------------
Cash and due from banks at
  beginning of period                               7            7         --
- --------------------------------------------------------------------------------
Cash and due from banks at end of period    $       7    $       7    $       7
- --------------------------------------------------------------------------------


(18) Recapitalization of Savings Association 
Insurance Fund (SAIF) 

On September 30, 1996, legislation was enacted which, among other things,
imposed a special one-time assessment on Saving Association Insurance Fund
(SAIF) member institutions, including the Bank, to recapitalize the SAIF and
spread the obligations for payment of Financing Corporation (FICO) bonds across
all SAIF and Bank Insurance Fund (BIF) members. The Federal Deposit Insurance
Corporation (FDIC) special assessment amounted to 65.7 basis points on SAIF
assessable deposits held as of March 31, 1995. The Company incurred a charge of
$5,720,000 before taxes as a result of the FDIC special assessment. This
legislation eliminated the substantial disparity between the amount that BIF and
SAIF member institutions had been paying for deposit insurance premiums.

Effective January 1, 1997, BIF members paid a portion of the FICO payment equal
to 1.3 basis points on BIF-insured deposits compared to 6.5 basis points on
SAIF-insured deposits, and will pay a pro rata share of the FICO payment on the
earlier of January 1, 2000, or the date upon which the last savings association
ceases to exist. The legislation also requires BIF and SAIF to be merged by
January 1, 1999, provided that subsequent legislation is adopted to eliminate
the savings association charter and no savings associations remain as of that
time.

Beginning January 1, 1997 SAIF assessment rates ranged from 0 to 27 basis points
based upon an institutions risk classification and capital group. Based upon its
current classification the rate applicable to the Bank is 0.


                                               Ocean Financial Corp. . OCFC . 35
<PAGE>
 
- --------------------------------------------------------------------------------


Independent Auditors' Report
- --------------------------------------------------------------------------------


The Board of Directors and Stockholders

Ocean Financial Corp:

We have audited the consolidated statements of financial condition of Ocean
Financial Corp. and subsidiary as of December 31, 1998 and 1997, and the related
consolidated statements of income and 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. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Ocean Financial
Corp. and subsidiary as of December 31, 1998 and 1997, and the results of their
operations and their cash flows for each of the years in the three-year period
ended December 31, 1998 in conformity with generally accepted accounting
principles.


/s/ KPMG LLP

Short Hills, New Jersey

January 21, 1999


36 . Ocean Financial Corp. . OCFC
<PAGE>
 
Selected Consolidated Quarterly Financial Data
- --------------------------------------------------------------------------------


(Unaudited)

<TABLE> 
<CAPTION> 
Quarter ended                                          Dec. 31    Sept. 30    June 30   March 31
- ------------------------------------------------------------------------------------------------
(dollars in thousands, except per share data)
<S>                                                   <C>         <C>        <C>        <C> 
1998
- ------------------------------------------------------------------------------------------------
Interest income                                       $ 26,618    $ 26,494   $ 26,219   $ 26,226
- ------------------------------------------------------------------------------------------------
Interest expense                                        15,283      15,660     15,310     15,146
- ------------------------------------------------------------------------------------------------
Net interest income                                     11,335      10,834     10,909     11,080
- ------------------------------------------------------------------------------------------------
Provision for loan losses                                  225         225        225        225
- ------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses     11,110      10,609     10,684     10,855
- ------------------------------------------------------------------------------------------------
Other income (loss)                                       (139)        876      1,053        621
- ------------------------------------------------------------------------------------------------
Operating expenses                                       6,499       6,304      6,673      5,981
- ------------------------------------------------------------------------------------------------
Income before provision for income taxes                 4,472       5,181      5,064      5,495
- ------------------------------------------------------------------------------------------------
Provision for income taxes                               1,547       1,845      1,862      1,986
- ------------------------------------------------------------------------------------------------
Net income                                            $  2,925    $  3,336   $  3,202   $  3,509
- ------------------------------------------------------------------------------------------------
Basic earnings per share                              $    .23    $    .25   $    .23   $    .26
- ------------------------------------------------------------------------------------------------
Diluted earnings per share                            $    .23    $    .25   $    .23   $    .24
- ------------------------------------------------------------------------------------------------

1997
- ------------------------------------------------------------------------------------------------
Interest income                                       $ 26,233    $ 25,568   $ 24,310   $ 22,545
- ------------------------------------------------------------------------------------------------
Interest expense                                        15,407      14,658     13,510     12,033
- ------------------------------------------------------------------------------------------------
Net interest income                                     10,826      10,910     10,800     10,512
- ------------------------------------------------------------------------------------------------
Provision for loan losses                                  225         225        225        225
- ------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses     10,601      10,685     10,575     10,287
- ------------------------------------------------------------------------------------------------
Other income                                               776         572        575        586
- ------------------------------------------------------------------------------------------------
Operating expenses                                       6,116       5,724      5,845      5,460
- ------------------------------------------------------------------------------------------------
Income before provision for income taxes                 5,261       5,533      5,305      5,413
- ------------------------------------------------------------------------------------------------
Provision for income taxes                               1,781       1,993      1,889      2,024
- ------------------------------------------------------------------------------------------------
Net income                                            $  3,480    $  3,540   $  3,416   $  3,389
- ------------------------------------------------------------------------------------------------
Basic earnings per share                              $    .24    $    .24   $    .22   $    .20
- ------------------------------------------------------------------------------------------------
Diluted earnings per share                            $    .24    $    .23   $    .21   $    .20
- ------------------------------------------------------------------------------------------------
</TABLE> 


                                               Ocean Financial Corp. . OCFC . 37
<PAGE>
 
Ocean Financial Corp.
Ocean Federal Savings Bank
- --------------------------------------------------------------------------------


Ocean Financial Corp.
Ocean Federal Savings Bank

BOARD OF DIRECTORS

Michael E. Barrett
Executive Vice President
Ocean Federal Savings Bank

Thomas F. Curtin
Partner
The Foristall Company.

Carl Feltz, Jr.
Principal
Feltz Associates

John R. Garbarino
President and Chairman of the Board

Robert E. Knemoller  
Retired, Executive Officer
Ocean Federal Savings Bank

Donald E. McLaughlin
Owner
Donald E. McLaughlin, CPA, P.C.

Diane F. Rhine
Owner
Citta & Cobb, Inc.

Frederick E. Schlosser
Retired
Steinbach & Co. 

James T. Snyder
Retired
Proprietor, Wallach's Inc.

Roy M. Hyde
Director Emeritus


OCEAN FINANCIAL CORP.
EXECUTIVE OFFICERS

John R. Garbarino
President and Chairman of the Board

Michael J. Fitzpatrick
Executive Vice President
and Chief Financial Officer

John K. Kelly
Senior Vice President
and Corporate Secretary


Ocean Federal Savings Bank

CORPORATE OFFICERS

John R. Garbarino
President and Chief Executive Officer

Michael E. Barrett
Executive Vice President
Residential Loan Division

Michael J. Fitzpatrick
Executive Vice President and
Chief Financial Officer

Karl E. Reinheimer
Executive Vice President and 
Chief Operating Officer

John K. Kelly
Senior Vice President and 
General Counsel

Barbara A. Reitmeyer
Corporate Secretary


SENIOR VICE PRESIDENTS

James J. Flynn
Mortgage Lending

William J. Ruckert, III
Commercial Lending

Kirby H. Wood
Retail Banking

Stephen J. Wilson
Retail Banking


VICE PRESIDENTS

Philip J. Bailey
Deposit Services

M. Eileen Bergin
Legal

Jennifer Bizub
Human Resources

Victoria J. Bonavito
Branch Administration

Owen J. Bonner
Loan Review and
Quality Control

William J. Glinski
Treasurer

Jill Apito Hewitt
Marketing

Mary C. Huff
Commercial Lending

Percy Keynton
Internal Audit

Frank J. Recca
Loan Servicing

Kevin B. Runyon
Information Technology

John Van Eenennaam
Controller

Barbara Yack
Branch Administration


Ocean Federal Savings Bank

ASSISTANT VICE PRESIDENTS

Elizabeth M. Alexander

Douglas A. Blyth

Christine B. Boldt

Patricia A. Broadfoot

Lorraine L. Campanile

Sharon L. Danielson

Judith A. DiLauro

Edward R. Fryer

Michael L. Frankovich

Pauline A. Higgins

Sharon Labash

Jeanette M. Loftus

Lilia C. Madero

Karen A. Olsen

Marvin L. Penn

Lynn Rhoads

Catherine R. Rollo

Doreen L. Rowe

M. Jane Ruhnke

George E. Ryll

Adrienne L. Sanchez

Frank A. Scarpone

Matthew J. Schwing

Patricia M. Siciliano

Lorraine P. Smith

Peggy S. Staab

Michael T. Stocko

Nancy Uffer

Lois A. Velardo


ASSISTANT SECRETARY

Geraldine J. LaBrutto



38 . Ocean Financial Corp. . OCFC 
<PAGE>
 
Banking Offices
- ---------------

BERKELEY
Holiday City Plaza
(732)341-4100
Lois A. Velardo
Manager

Holiday City Plaza III
(732)914-0137
Lorraine P. Smith
Manager

BRICK
Main Office
321 Chambers Bridge Road
(732)477-5151
Douglas A. Blyth
Manager

70 Brick Boulevard
(732)477-3800
Patricia M. Siciliano
Manager

CONCORDIA
Concordia Shopping Mall
(609)395-7080
Lorraine L. Campanile
Manager

LACEY
900 Lacey Road
(609)242-1800
Jeanette M. Loftus
Manager

POINT PLEASANT BEACH
701 Arnold Avenue
(732)892-8500
Sharon Labash
Manager

POINT PLEASANT BORO
2400 Bridge Avenue
(732)899-2800
Frank A. Scarpone
Manager

TOMS RIVER
975 Hooper Avenue
(732)244-8989
Lilia C. Madero
Manager

The Shoppes at Lake Ridge
147 Route 70, Suite 1
(732)363-2727
Judith A. DiLauro
Manager

WHITING
Whiting Shopping Center
(732)849-0500
Catherine R. Rollo
Manager



Shareholder Information
- -----------------------

ADMINISTRATIVE OFFICES

975 Hooper Avenue
Toms River, NJ 08754-2009
(732)240-4500


ANNUAL MEETING OF SHAREHOLDERS

The Annual Meeting of Shareholders will be held on April 22, 1999 at 10 a.m. at
the Crystal Point Yacht Club at 3900 River Road at the intersection of State
Highway 70, Point Pleasant, New Jersey.


INVESTOR RELATIONS

Copies of the Company's earnings releases and financial publications, including
the annual report on Form 10-K (without exhibits) filed with the Securities and
Exchange Commission are available without charge by contacting:

Sally Dennis
Ocean Financial Corp.
975 Hooper Avenue
Toms River, New Jersey 08754-2009
(732)240-4500, ext. 7516


STOCK TRANSFER AGENT AND REGISTRAR

Shareholders wishing to change the name, address or ownership of stock, to
report lost certificates or to consolidate accounts are asked to contact the
Company's stock registrar and transfer agent directly:

American Stock Transfer and Trust Co.
Shareholder Relations Department
40 Wall Street, 46th Floor
New York, NY 10005
(800)937-5449


INDEPENDENT AUDITORS

KPMG LLP
150 John F. Kennedy Parkway
Short Hills, NJ 07078


SECURITIES COUNSEL

Muldoon, Murphy & Faucette LLP
5101 Wisconsin Avenue, NW
Washington, DC 20016


Market Information for Common Stock
- -----------------------------------

Ocean Financial Corp.'s common stock is traded on the Nasdaq National Market
under the symbol OCFC. The stock is customarily listed as OCEANFIN in the Asbury
Park Press and the Ocean County Observer. Shares of the common stock were made
available to qualified subscribers at $10.00 per share during the initial
offering. The table below shows the reported high and low sales prices of the
common stock during the periods indicated in 1998 and 1997. Share prices for
prior periods have been adjusted for the two-for-one stock split effected in the
form of a 100% stock dividend paid on May 15, 1998.

1998
- -------------------------------------------------------------------
                First          Second          Third        Fourth
                Quarter        Quarter         Quarter      Quarter
- -------------------------------------------------------------------

High            19             20              19 9/16      16 5/8
Low             16 5/8         18 1/4          13 7/8       12 



1997
- -------------------------------------------------------------------
                First          Second          Third        Fourth
                Quarter        Quarter         Quarter      Quarter
- -------------------------------------------------------------------

High            16 1/4         17 13/16        18 1/4       19 3/8
Low             12 11/16       13 7/16         16 1/8       17 1/16


As of December 31, 1998, the Company had approximately 6,000 shareholders of
record, including the number of persons or entities holding stock in nominee or
street name through various brokers and banks.


                                               Ocean Financial Corp. . OCFC . 39
<PAGE>
 

                             Ocean Financial Corp.
                               975 Hooper Avenue
                           Toms River, NJ 08754-2009
                                (732) 240-4500
                                 NASDAQ . OCFC

     Member FDIC . Equal Housing Lender [LOGO] . Equal Opportunity Lender



<PAGE>
 
                                             Exhibit 23


                       INDEPENDENT ACCOUNTANTS' CONSENT
                       --------------------------------



The Board of Directors
Ocean Financial Corp.:

We consent to incorporation by reference in the registration statement (No. 33-
34143) on Form S-8, pertaining to the Ocean Financial Corp. 1997 Incentive Plan,
and to the registration statement (No. 33-34145), on Form S-8, pertaining to the
Retirement Plan for Ocean Federal Savings Bank, of Ocean Financial Corp., of our
report dated January 21, 1999, relating to the consolidated statements of
financial condition of Ocean Financial Corp. and subsidiary as of December 31,
1998 and 1997 and the related consolidated statements of income and
comprehensive income, changes in stockholders' equity, and cash flows for each
of the years in the three-year period ended December 31, 1998, which report is
incorporated by reference in the December 31, 1998 Annual Report on Form 10-K of
Ocean Financial Corp.


                                         KPMG LLP


Short Hills, New Jersey
March 26, 1999

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                          10,295
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    519,245
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                        941,011
<ALLOWANCE>                                      7,460
<TOTAL-ASSETS>                               1,561,744
<DEPOSITS>                                   1,035,251
<SHORT-TERM>                                   302,108
<LIABILITIES-OTHER>                             16,645
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                           181
<OTHER-SE>                                     197,559
<TOTAL-LIABILITIES-AND-EQUITY>               1,561,744
<INTEREST-LOAN>                                 67,038
<INTEREST-INVEST>                               38,519
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                               105,557
<INTEREST-DEPOSIT>                              43,804
<INTEREST-EXPENSE>                              61,399
<INTEREST-INCOME-NET>                           44,158
<LOAN-LOSSES>                                      900
<SECURITIES-GAINS>                               (850)
<EXPENSE-OTHER>                                 25,457
<INCOME-PRETAX>                                 20,212
<INCOME-PRE-EXTRAORDINARY>                      20,212
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    12,972
<EPS-PRIMARY>                                      .97
<EPS-DILUTED>                                      .95
<YIELD-ACTUAL>                                    7.13
<LOANS-NON>                                      5,424
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 6,612
<CHARGE-OFFS>                                       65
<RECOVERIES>                                        13
<ALLOWANCE-CLOSE>                                7,460
<ALLOWANCE-DOMESTIC>                             4,573
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          2,887
        

</TABLE>


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