PEOPLES BANCORP INC /DE/
S-1, 1997-12-22
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: IN HOUSE REHAB CORP, DEF 14A, 1997-12-22
Next: FIFTH THIRD BANK AUTO TRUST 1996-A, 8-K, 1997-12-22



    As filed with the Securities and Exchange Commission on December 22, 1997
                                                       Registration No. 333-    
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                              PEOPLES BANCORP, INC.
             (Exact name of registrant as specified in its charter)
<TABLE><CAPTION>
           Delaware                           6712                  (To be applied for)
<S>                                 <C>                             <C>
(State or other jurisdiction of         (Primary standard            (I.R.S. Employer
incorporation or organization)       industrial classification)     identification number)
</TABLE>
                            134 Franklin Corner Road
                         Lawrenceville, New Jersey 08648
                                 (609) 844-3100
               (Address, including zip code, and telephone number,
                 including area code, of registrant's principal
                               executive offices)

                              Wendell T. Breithaupt
                      President and Chief Executive Officer
                              Peoples Bancorp, Inc.
                            134 Franklin Corner Road
                         Lawrenceville, New Jersey 08648
                                 (609) 844-3100
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                   Copies to:
                              John J. Gorman, Esq.
                             Kenneth R. Lehman, Esq.
                      Luse Lehman Gorman Pomerenk & Schick
                           5335 Wisconsin Avenue, N.W.
                                    Suite 400
                             Washington, D.C. 20015

Approximate  date of  commencement  of proposed  sale to the public:  As soon as
practicable after this registration statement becomes effective.

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

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

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

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

If delivery of the prospectus is expected to be made pursuant to Rule 434, check
the following box. [ ]

                         CALCULATION OF REGISTRATION FEE
<TABLE><CAPTION>
                                                                  Proposed          Proposed maximum
        Title of each class of            Amount to be        maximum offering         aggregate            Amount of
     securities to be registered           registered         price per share      offering price (1)    registration fee
     ---------------------------           ----------         ---------------      ------------------    ----------------
<S>                                     <C>                        <C>               <C>                    <C>        
Common Stock, $.01 par value per share  35,707,500 shares          $10.00            $357,075,000           $105,338.00
</TABLE>
- ----------
(1)  Estimated solely for the purpose of calculating the registration fee.

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

Prospectus Supplement

                            TRENTON SAVINGS BANK FSB

                            TRENTON SAVINGS BANK FSB
                           401(K) PROFIT SHARING PLAN

        (Participation Interests in up to 200,000 shares of Common Stock)

         This   Prospectus   Supplement   relates  to  the  offer  and  sale  to
participants (the  "Participants") in the Trenton Savings Bank FSB 401(k) Profit
Sharing Plan (the "Plan") of participation interests and shares of common stock,
par value $.01 per share (the "Common  Stock"),  of Peoples  Bancorp,  Inc. (the
"Company"),  in  connection  with the proposed  conversion of the Company from a
federally  chartered  mutual  holding  company to a Delaware  stock  corporation
pursuant to a Plan of Conversion and  Reorganization  (the "Conversion") and the
related subscription and community offering (collectively, the "Offering").

         The Plan  permits  Participants  to direct the trustee of the Plan (the
"Trustee")  to purchase  Common Stock with amounts in the Plan  attributable  to
such  Participants.  This  Prospectus  Supplement  relates to the  election of a
Participant  to direct  the  purchase  of Common  Stock in  connection  with the
Conversion.  A  Participant  will  be  able to  provide  alternative  investment
instructions to the Trustee in the event that the Offering is oversubscribed and
the total  amount  allocated by a  Participant  cannot be used by the Trustee to
purchase Common Stock.

         The   Prospectus  of  the  Company   dated   February  ___,  1998  (the
"Prospectus") which is attached to this Prospectus  Supplement includes detailed
information  with respect to the Conversion,  the Common Stock and the financial
condition,  results of operations and business of Trenton  Savings Bank FSB (the
"Bank").  This Prospectus  Supplement,  which provides detailed information with
respect to the Plan, should be read only in conjunction with the Prospectus.

         THESE PARTICIPATION  INTERESTS HAVE NOT BEEN APPROVED OR DISAPPROVED BY
THE FEDERAL DEPOSIT INSURANCE  CORPORATION,  SECURITIES AND EXCHANGE COMMISSION,
OR BY ANY OTHER FEDERAL AGENCY, OR BY ANY STATE SECURITIES BUREAU OR OTHER STATE
AGENCY, NOR HAS ANY SUCH OFFICE, CORPORATION, COMMISSION, BUREAU OR OTHER AGENCY
PASSED  UPON  THE  ACCURACY  OR  ADEQUACY  OF THIS  PROSPECTUS  SUPPLEMENT.  ANY
REPRESENTATION  TO  THE  CONTRARY  IS  A  CRIMINAL  OFFENSE.  THE  PARTICIPATION
INTERESTS ARE BEING OFFERED  PURSUANT TO AN EXEMPTION FROM THE SECURITIES ACT OF
1933 AND HAVE NOT BEEN REGISTERED WITH THE SECURITIES AND EXCHANGE COMMISSION.

         No person has been  authorized to give any  information  or to make any
representations  other than those contained in the Prospectus or this Prospectus
Supplement,  and, if given or made, such information or representations must not
be  relied  upon  as  having  been  authorized  by the  Bank or the  Plan.  This
Prospectus Supplement does not constitute an offer to sell or solicitation of an
offer to buy


<PAGE>



any securities in any  jurisdiction to any person to whom it is unlawful to make
such offer or  solicitation in such  jurisdiction.  Neither the delivery of this
Prospectus Supplement and the Prospectus nor any sale made hereunder shall under
any  circumstances  create any implication  that there has been no change in the
affairs of the Bank or the Plan since the date hereof,  or that the  information
herein  contained  or  incorporated  by  reference  is  correct  as of any  time
subsequent to the date hereof. This Prospectus Supplement should be read only in
conjunction  with the Prospectus  that is attached hereto and should be retained
for future reference.

The date of this Prospectus Supplement is February __, 1998.


<PAGE>



                            NOTICE TO PARTICIPANTS IN
                          THE TRENTON SAVINGS BANK FSB
                           401(K) PROFIT SHARING PLAN

         Attached  to this  Notice is a copy of the  Prospectus  and  Prospectus
Supplement relating to the offer and sale of participation  interests and shares
of common  stock,  par value $.01 per share  (the  "Common  Stock"),  of Peoples
Bancorp, Inc. (the "Company").

         The Trenton  Savings Bank FSB 401(k)  Profit  Sharing Plan (the "Plan")
enables you to direct the investment of all or a portion of your account balance
into one of eight  alternative  investment  funds,  including an Employer  Stock
Fund. The Prospectus Supplement has been prepared and distributed to you so that
you can make an informed decision  regarding your opportunity to invest all or a
portion  of  your  account  balance  in the  Plan  in the  Employer  Stock  Fund
established  as an investment  option under the Plan.  You are also provided the
opportunity  to invest  all or a portion  of your  account  balance in the other
funds  selected by the  trustees  of the Plan.  The other funds in which you may
invest  include:  A. Core Equity Fund, B. Emerging  Growth Equity Fund, C. Value
Equity Fund, D. Actively Managed Bond Fund, E.  Intermediate-Term  Bond Fund, F.
Short-Term  Investment Fund, and G.  International  Equity Fund. The trustees of
the RSI Retirement  Trust  established by Retirement  System Group Inc.  ("RSI")
serve as trustees for the Plan,  other than the Employer  Stock Fund,  for which
Marine Midland Bank serves as trustee (the "Employer Stock Fund Trustee").

         The Plan's feature which allows  participants the opportunity to direct
the investment of their account balances is intended to satisfy the requirements
of  Section  404(c)  of the  Employee  Retirement  Income  Security  Act of 1974
("ERISA").  The  effect  of this is  two-fold.  First,  you will not be deemed a
'fiduciary'  by virtue of your exercise of  investment  discretion.  Second,  no
person who  otherwise  is a  fiduciary  (for  example,  the  employer,  the Plan
administrator,   or  the  Plan's   trustee)  is  liable   under  the   fiduciary
responsibility  provision of ERISA for any loss which results from your exercise
of control over the assets in your Plan account.

         Because  you are  entitled  to invest all or a portion of your  account
balance in the Plan in the Employer Stock Fund which is invested in Common Stock
of the Company,  the regulations  under Section 404(c) of ERISA require that the
Plan establish  procedures that ensure the  confidentiality  of your decision to
purchase,  hold,  or  sell  employer  securities,  except  to  the  extent  that
disclosure of such information is necessary to comply with federal or state laws
not  preempted by ERISA.  These  regulations  also require that your exercise of
voting and similar  rights with respect to the Employer  Stock Fund be conducted
pursuant to procedures that ensure the confidentiality of your exercise of these
rights.  Accordingly,  the Plan committee  designates the person designated from
time to time (the  "Designee")  by the Employer Stock Fund Trustee as the person
to whom your sealed voting  instructions  should be returned.  The Designee will
transfer your sealed instructions to an independent third party to be designated
by the Bank, to tally such instructions. In the case of an event that involves a
potential for undue  employer  influence,  you will be instructed to return your
instructions  directly to the independent  third party.  The  independent  third
party will then inform the  Employer  Stock Fund  Trustee as to the  appropriate
manner in which to vote the shares in the Employer Stock Fund.


<PAGE>



                                TABLE OF CONTENTS

THE OFFERING..................................................................1

   Securities Offered.........................................................1
   Election to Purchase Common Stock in the Conversion; Priorities............1
   Value of Participation Interests...........................................2
   Method of Director Transfer................................................2
   Time for Directing Transfer................................................3
   Irrevocability of Transfer Direction.......................................3
   Direction to Purchase Common Stock After the Conversion....................3
   Purchase Price of Common Stock.............................................4
   Nature of a Participant's Interest in Common Stock.........................4
   Voting Rights of Common Stock..............................................5

DESCRIPTION OF THE PLAN.......................................................5

   Introduction...............................................................5
   Eligibility and Participation..............................................6
   Contributions Under the Plan...............................................7
   Limitations on Contributions...............................................8
   Investment of Contributions and Account Balances...........................11
   Benefits Under the Plan....................................................15
   Withdrawals and Distributions From the Plan................................16
   Administration of the Plan a...............................................17
   Reports to Plan Participants...............................................18
   Plan Administrator.........................................................18
   Amendment and Termination..................................................18
   Merger, Consolidation or Transfer..........................................19
   Federal Income Tax Consequences............................................19
   ERISA and Other Qualifications.............................................24
   SEC Reporting and Short-Swing Profit Liability.............................24
   Financial Information Regarding Plan Assets................................25

LEGAL OPINION.................................................................25


<PAGE>



                                  THE OFFERING

Securities Offered

         The securities  offered hereby are participation  interests in the Plan
and up to 200,000 shares  (assuming a purchase price of $10 per share) of Common
Stock may be acquired  by the Plan to be held in the  Employer  Stock Fund.  The
Company  is the  issuer of the  Common  Stock.  Only  employees  of the Bank may
participate  in the Plan. The Common Stock to be issued hereby is conditioned on
the consummation of the Conversion.  A Participant's  investment in units in the
Employer  Stock Fund in the  Conversion  is subject to the priority set forth in
the Plan of Conversion. Information with regard to the Plan is contained in this
Prospectus  Supplement  and  information  with regard to the  Conversion and the
financial condition,  results of operation and business of the Bank is contained
in the attached Prospectus. The address of the principal executive office of the
Bank is 134  Franklin  Corner Road,  Lawrenceville,  NJ  08648-0950.  The Bank's
telephone number is (609) 844-3100.

Election to Purchase Common Stock in the Conversion; Priorities

         The Plan permits each  Participant  to direct the  investment of his or
her  account  balance  among  eight  investment  alternatives  which  include an
employer  stock fund (the "Employer  Stock Fund").  The Trustee of the Plan will
purchase  Common Stock  offered for sale in  connection  with the  Conversion in
accordance with each Participant's directions. Participants will be provided the
opportunity to elect alternative investments from among the Funds offered, which
alternative selection will be used in the event the Prospectus is oversubscribed
and the Trustee is unable to use the full amount  allocated by a Participant  to
purchase  Common Stock in the  Offering.  If a  Participant  fails to direct the
investment of his or her account balance, the Participant's account balance will
remain in the other investment  funds of the Plan as previously  directed by the
Participant.  If a  Participant  has  never  made an  investment  election,  the
Participant's  account  balance will be invested in the Trenton Savings Bank FSB
401(k) Short-Term Investment Fund.

         The shares of Common Stock to be sold in the Offering are being offered
in accordance  with the following  priorities:  (i)  depositors of the Bank with
account  balances  of $50 or more  as of  August  31,  1996  ("Eligible  Account
Holders");  (ii) the Employee Stock Ownership Plan and related trust ("ESOP") in
an amount up to 4% of the shares sold in the Offering and the Bank's 401(k) Plan
in an amount up to 200,000 shares sold in the Offering;  (iii) depositors of the
Bank with  account  balances of $50 or more as of December  31, 1997 who are not
Eligible  Account  Holders  ("Supplemental  Eligible  Account  Holders");   (iv)
depositors  of the Bank as of  January  __,  1998 who are not  Eligible  Account
Holders or Supplemental  Eligible  Account  Holders;  (v) certain members of the
general  public,  with  preference  given to Minority  Stockholders  and then to
natural persons residing in Mercer, Burlington and Ocean Counties, New Jersey.

         To the extent that Participants fall into one of these categories, they
are being  permitted  to use funds in their Plan account to subscribe or pay for
the Common Stock being acquired. Common

                                        1

<PAGE>



Stock so purchased will be placed in a Participant's Employer Stock Fund account
within his or her 401(k)  account.  Funds not  transferred to the Employer Stock
Fund will  remain in the other  investment  funds of the Plan as directed by the
Participant.

         Purchase  of  Common  Stock  by  Participants  is  subject  to the same
purchase  limitations  applicable to other purchases.  No person,  together with
associates of and persons acting in concert with such person,  may purchase more
than 60,000 Subscription shares in the Subscription  Offering,  which limitation
may be  increased  or  decreased  by the  Company  and/or  the  Bank in its sole
discretion.  No person may purchase  fewer than 25 shares.  Reference is made to
the Prospectus for a complete description of purchase limitations.

Value of Participation Interests

         The assets of the Plan were valued at approximately $2,992,373.42 as of
September  30, 1997.  Each  Participant  was informed of the value of his or her
beneficial interest in the Plan as of September 30,1997. The $2,992,373.42 value
represents  the  aggregate  market  value  as  of  September  30,1997,   of  all
Participants accounts and earnings thereon, less previous withdrawals.

Method of Directing Transfer

         Each Participant  shall receive a form which provides for a Participant
to direct  that all or a portion of his or her  beneficial  interest in the Plan
(but not less than 10% of such  interest) be  transferred  to the Employer Stock
Fund (the "Contribution and Investment Form") or to the other investment options
established under the Plan. The Participant's investment in the other investment
options set forth in the Plan may be in any whole  percentage  from 10% to 100%.
If a Participant wishes to invest all or part of his or her beneficial  interest
in the assets of the Plan to the purchase of Common  Stock issued in  connection
with the Conversion, he or she should indicate that decision on the Contribution
and Investment Form.

Time for Directing Transfer

         Directions to transfer  amounts to the Employer  Stock Fund in order to
purchase Common Stock issued in connection with the Offering must be returned to
the Bank no later than _:00 p.m.
on March __, 1998.

Irrevocability of Transfer Direction

         A  Participant's   direction  to  transfer  amounts  credited  to  such
Participant's  account  in the  Plan to the  Employer  Stock  Fund in  order  to
purchase  shares of Common Stock in connection with the Offering is irrevocable.
Participants,  however,  will be able to direct the investment of their accounts
under the Plan as explained below.



                                        2

<PAGE>



Direction to Purchase Common Stock After the Offering

         After the Offering,  a  Participant  will continue to be able to direct
that a certain  percentage of his or her interest in the Plan (but not less than
10%) be  transferred  to the Employer Stock Fund and invested in Common Stock or
to the other investment funds available under the Plan (amounts  invested in the
investment  funds may be  invested  in any whole  percentage  from 10% to 100%).
Alternatively,  a  Participant  may  direct  that  all or any  portion  of  such
Participant's  interest in the Plan be transferred  to the Trenton  Savings Bank
FSB 401(k): A. Core Equity Fund, B. Emerging Growth Equity Fund, C. Value Equity
Fund,  D.  Actively  Managed  Bond Fund,  E.  Intermediate-Term  Bond  Fund,  F.
Short-Term  Investment  Fund,  or G.  International  Equity  Fund  (said  funds,
together with the Employer Stock Fund being hereinafter referred to as the "Plan
Funds"), in accordance with the terms of the Plan. Participants are permitted to
direct that future contributions (in any whole percentage from 10% to 100%) made
to the Plan by or on their  behalf  will be  invested  among any of the  Trenton
Savings Bank FSB 401(k) Plan Funds.  The allocation of a Participant's  interest
in a Plan Fund may be  changed  not more often  than once per  quarter.  Special
restrictions may apply to transfers directed to and from the Employer Stock Fund
by those Participants who are officers,  directors and principal shareholders of
the Company who are subject to the provisions of Section 16(b) of the Securities
and Exchange Act of 1934 (the "Exchange Act"), as amended.

Purchase Price of Common Stock

         The funds  transferred  to the Employer  Stock Fund for the purchase of
Common Stock in connection  with the Offering will be used by the Employer Stock
Fund  Trustee  to  purchase  shares of Common  Stock,  except in the event of an
oversubscription,  as discussed  above. The price paid for such shares of Common
Stock will be the same price as is paid by all other persons who purchase shares
of Common Stock in the Offering.

         Subsequent  to the  Offering,  Common  Stock  purchased by the Employer
Stock Fund Trustee will be acquired in open market transactions. The prices paid
by  the  Trustee  for  shares  of  Common   Stock  will  not  exceed   "adequate
consideration"  as defined in Section  3(18) of the Employee  Retirement  Income
Security Act of 1974, as amended ("ERISA").

Nature of a Participant's Interest in the Common Stock

         The Common  Stock will be held in the name of the  Employer  Stock Fund
Trustee,  as Trustee.  Shares of Common  Stock  acquired at the  direction  of a
Participant  will be  allocated  to the  Participant's  account  under the Plan.
Therefore,  earnings  with  respect  to a  Participant's  account  should not be
affected by the investment  designations (including investments in Common Stock)
of other  Participants.  The Employer  Stock Fund Trustee as record  holder will
vote such allocated and unallocated shares, if any, as directed by Participants.

Voting Rights of Common Stock

         The Employer Stock Fund Trustee  generally will exercise  voting rights
attributable to all

                                        3

<PAGE>



Common Stock held by the Trust as directed by Participants with interests in the
Employer  Stock Fund.  With respect to each matter as to which holders of Common
Stock  have  a  right  to  vote,  each  Participant  will  be  allocated  voting
instruction rights reflecting such Participant's  proportionate  interest in the
Employer  Stock Fund.  The number of shares of Common Stock held in the Employer
Stock Fund that are voted in the  affirmative  and negative on each matter shall
be  proportionate  to the  number  of voting  instruction  rights  exercised  by
participants in the affirmative and negative respectively.


DESCRIPTION OF THE PLAN

Introduction

         The Plan was  adopted  effective  January 1, 1979 and was  amended  and
restated effective July 1, 1993. Amendment Number Two, permitting  investment in
the  Employer  Stock  Fund,  was adopted on May 24,  1995.  The Plan is a profit
sharing  plan  with a cash  or  deferred  compensation  feature  established  in
accordance with the requirements  under Section 401(a) and Section 401(k) of the
Internal  Revenue Code of 1986, as amended (the  "Code").  The Plan is qualified
under  Section  401(a) of the Code,  and its related  trust is  qualified  under
Section 501(a) of the Code.

         The Bank  intends  that the Plan,  in  operation,  will comply with the
requirements  under Section 401(a) and Section 401(k) of the Code. The Bank will
adopt any  amendments  to the Plan that may be necessary to ensure the qualified
status of the Plan under the Code and applicable Treasury Regulations.

         Employee  Retirement  Income  Security Act. The Plan is an  "individual
account plan" other than a "money  purchase  pension plan" within the meaning of
ERISA.  As  such,  the  Plan is  subject  to all of the  provisions  of  Title I
(Protection of Employee Benefit Rights) and Title II (Amendments to the Internal
Revenue  Code  Relating  to  Retirement  Plans) of  ERISA,  except  the  funding
requirements contained in Part 3 of Title I of ERISA which by their terms do not
apply to an individual account plan (other than a money purchase plan). The Plan
is not subject to Title IV (Plan  Termination  Insurance) of ERISA.  The funding
requirements  contained in Title IV of ERISA are not applicable to  Participants
(as defined below) or beneficiaries under the Plan.

         Reference to full Text of Plan. The following  statements are summaries
of certain  provisions  of the Plan.  They are not complete and are qualified in
their entirety by the full text of the Plan.  Words  capitalized but not defined
in the  following  discussion  have the same  meaning  as set forth in the Plan.
Copies of the Plan are  available to all  employees by filing a request with the
Plan Administrator,  c/o Trenton Savings Bank FSB, Attention: Ms. Judy G. Olsen,
Assistant  Vice  President,   134  Franklin  Corner  Road,   Lawrenceville,   NJ
08648-0950. Each employee is urged to read carefully the full text of the Plan.




                                        4

<PAGE>



Eligibility and Participation

         Any salaried employee of the Employer is eligible to participate in the
Plan on the Entry  Date  following  completion  of one (1 ) year of  Eligibility
Service,  as  defined,  with the Bank,  provided he or she has reached age 21 at
such time.  A year of  Eligibility  Service  is  defined as the 12 month  period
following the  employee's  commencement  date or first plan year during which an
employee completes at least 870 hours of service with the Bank, whichever occurs
first.  The plan year is January 1 to December 31 (the "Plan  Year").  The entry
dates are January 1 and July 1 (the "Entry Dates").

         As of  December  31,  1996,  there  were  approximately  124  employees
eligible to participate in the Plan, and 101 employees  participating  by making
salary deferral contributions.


Contributions Under the Plan

         401(k) Plan Contributions. Each Participant in the Plan is permitted to
elect to defer such  Participant's  compensation (as defined below) on a pre-tax
basis up to the  lesser of 11% of  annual  compensation  (expressed  in terms of
whole  percentages)  or the  applicable  limit  under  the Code (for  1998,  the
applicable limit is $10,000) and subject to certain other  restrictions  imposed
by  the  Code,  and  to  have  that  amount  contributed  to the  Plan  on  such
participant's  behalf.  (Under the Code, the pre-tax basis could be increased to
the lesser of 25% of annual  compensation or the $10,000  applicable limit). For
purposes of the Plan,  "Compensation"  means,  generally,  a Participant's total
compensation received from the Bank, including amounts the Participant elects to
defer as salary  contributions to the Plan. In 1998, the annual  Compensation of
each  Participant  taken  into  account  under  the Plan was and is  limited  to
$160,000.  (Limits established by the IRS are subject to increase pursuant to an
annual cost of living  adjustment,  as permitted by the Code). A Participant may
elect to modify the amount  contributed to the Plan not more often than once per
quarter by providing  written notice to the Plan  Administrator  at least thirty
(30) days prior to the effective date of the modification, unless another period
is designated by the Plan Administrator.  However, special restrictions apply to
persons subject to Section 16 of the Exchange Act.

         Employer Contributions. The Bank may make, but is not required to make,
discretionary  matching  contributions  to the Plan. If the Bank makes  matching
contributions  to  participants  accounts,  it will  contribute  an amount to be
determined  annually,  provided  the  participant  has worked at least 870 hours
during  the Plan  Year and is  employed  by the Bank on the last day of the Plan
Year.  In no  case  may  the  Bank's  matching  contribution  exceed  5.4%  of a
Participant's annual base Compensation.  The Bank may, at its discretion,  match
such lesser  percentage,  such as 1%, 2% or 3%, or a percentage  thereof,  as it
determines appropriate, or may make no matching contribution at all.

         The  Bank   may  also   make   discretionary   Qualified   Non-Elective
Contributions  on behalf of Participants  equal to a percentage of each eligible
Participant's Compensation, to be determined each year by the Bank.

                                        5

<PAGE>



         Finally, the Bank may make discretionary  profit sharing  contributions
("Non-elective Contributions") to the accounts of Participants who work at least
870 hours in the Plan Year and are  employed  on the last day of the Plan  Year.
Such  Non-elective  Contributions,  if made,  will be integrated with the Bank's
social  security  tax  payments on behalf of each  Participant.  In effect,  the
Bank's Non-elective Contribution will be allocated to each Participant's account
in the same  proportion  that such  Participant's  Compensation in excess of the
social  security  taxable wage base (also  called  "excess  compensation")  plus
Compensation  bears to the total "excess  compensation" plus Compensation of all
eligible participants. However, the maximum amount which can be allocated in the
first step is 5.7% of a Participant's  "excess  compensation" plus Compensation.
If after the first step, a portion of the Bank's  Non-elective  Contribution has
not yet been allocated,  then the remainder will be allocated among Participants
in the same proportion that each  Participant's  Compensation bears to the total
Compensation of all Participants.


Limitations on Contributions

         Limitation on Employee Salary Deferrals.  The annual amount of deferred
Compensation of a Participant  (when  aggregated with any elective  deferrals of
the  Participant  under a simplified  employee  pension  plan or a  tax-deferred
annuity) may not exceed the limitation  contained in Section 402(g) of the Code,
adjusted  for  increases  in the cost of  living as  permitted  by the Code (the
limitation  for 1998 is  $10,000).  Contributions  in excess of this  limitation
("excess  deferrals")  will be included in the  Participant's  gross  income for
federal  income tax purposes in the year they are made.  In  addition,  any such
excess deferral will again be subject to federal income tax when  distributed by
the Plan to the  Participant,  unless the  excess  deferral  (together  with any
income  allocable  thereto) is distributed to the Participant not later than the
first April 15th  following  the close of the  taxable  year in which the excess
deferral is made.  Any income on the excess  deferral  that is  distributed  not
later than such date shall be  treated,  for  federal  income tax  purposes,  as
earned  and  received  by the  Participant  in the  taxable  year in  which  the
distribution is made.

         Limitations  on  Annual   Additions  and  Benefits.   Pursuant  to  the
requirements of the Code, the Plan provides that the amount of contributions and
forfeitures allocated to each Participant's Salary Deferral Account and Employer
Contribution  Account  during any Plan Year may not exceed the lesser of $30,000
or 25% of the  Participant's  Compensation  for the Plan Year (as  defined).  In
addition,  annual  additions  are  limited  to the extent  necessary  to prevent
contributions  on behalf of any employee from exceeding the employee's  combined
plan limit, i.e., a limit that takes into account the contributions and benefits
made on behalf of an employee to all plans of the Bank. To the extent that these
limitations  have  been  exceeded  with  respect  to  a  Participant,  the  Plan
Administrator shall:

         (i) return any voluntary after-tax employee contributions to the extent
that the return would reduce the excess amount in the Participant's accounts;

         (ii)  hold  any  excess  amount  remaining  after  the  application  of
paragraph (i), in a suspense account;

                                        6

<PAGE>



         (iii)  use the  suspense  account  in the  next  limitation  year  (and
succeeding limitation years, if necessary) to reduce Employer  contributions for
that  Participant  if such  Participant is covered by the Plan at the end of the
limitation  year, or if the Participant is not covered,  allocate and reallocate
the suspense  account in the next  limitation  year (and  succeeding  limitation
years,  if necessary) to all  Participants  before any Employer  contribution or
employee  contributions  which would be "annual  additions" are made to the Plan
for such limitation year; and

         (iv) reduce Employer  contributions to the Plan for the limitation year
by the amount of the suspense  account  allocated  and  reallocated  during such
limitation year.

         Limitation  on Plan  Contributions  for Highly  Compensated  Employees.
Sections  401(k)  and 401(m) of the Code  limits  the amount of salary  deferral
contributions  and  matching  contributions  that may be made to the Plan in any
Plan Year on behalf of Highly Compensated  Employees (defined below) in relation
to the amount of salary deferral contributions made by or on behalf of all other
employees  eligible  to  participate  in the  Plan.  Specifically,  the  "actual
deferral  percentage"  ("ADP") (i.e., the average of the actual deferral ratios,
expressed  as  a  percentage,   of  each  eligible  employee's  salary  deferral
contribution if any, for the Plan Year over the employee's Compensation), of the
Highly  Compensated  Employees must meet either of the following  tests: (i) the
ADP of the eligible  Highly  Compensated  Employees is not more than 125% of the
ADP of all other  eligible  employees,  or (ii) the ADP of the  eligible  Highly
Compensated  Employees  is not more than  200% of the ADP of all other  eligible
employees,  and  the  excess  of the ADP for  the  eligible  Highly  Compensated
Employees  over the ADP of all  other  eligible  employees  is not more than two
percentage points.  Similarly, the actual contribution percentage ("ACP") (i.e.,
the average of the actual  contribution  ratios,  expressed as a percentage,  of
each eligible employee's matching contributions,  if any, for the Plan Year over
the employees Compensation) of the Highly Compensated Employees must meet either
of the following tests: (i) the ACP of the eligible Highly Compensated Employees
is not more than 125% of the ACP of all other  eligible  employees,  or (ii) the
ACP of the eligible  Highly  Compensated  Employees is not more than 200% of the
ACP of all other eligible employees,  and the excess of the ACP for the eligible
Highly  Compensated  Employees  over the ACP of all other  employees is not more
than two percentage points.

         In general,  for Plan Years  beginning  in 1998,  a Highly  Compensated
Employee  includes any employee,  who, (1) during the Plan Year or the preceding
Plan Year,  was at any time a 5% owner (i.e.,  owns directly or indirectly  more
than 5% of the stock of an  employer,  or stock  possessing  more than 5% of the
total  combined  voting  power  of all  stock  of an  employer),  or (2) for the
preceding Plan Year, received Compensation from an employer in excess of $80,000
(in  1998),  and (if the  employer  elects  for a Plan  Year)  was in the  group
consisting of the top 20% of employees when ranked on the basis of  Compensation
paid  during the Plan Year.  The dollar  amounts  set forth  above are  adjusted
annually to reflect increases in the cost of living.

         In order to  prevent  the  disqualification  of the  Plan,  any  amount
contributed  by Highly  Compensated  Employees that exceed the ADP limitation in
any Plan Year  ("excess  contributions"),  together  with any  income  allocable
thereto,  must be distributed to such Highly  Compensated  Employees  before the
close of the following Plan Year. Moreover, the Bank will be subject to a

                                        7

<PAGE>



10% excise tax on any excess  contributions  unless such  excess  contributions,
together with any income allocable thereto,  either are  re-characterized or are
distributed  before the close of the first 2- 1/2 months following the Plan Year
to which  such  excess  contributions  relate.  In  addition,  in order to avoid
disqualification of the Plan, any contributions by Highly Compensated  Employees
that  exceed  the  average  contribution  limitation  in any Plan Year  ("excess
aggregate  contributions")  together with any income allocable thereto,  must be
distributed  to such  Highly  Compensated  Employees  before  the  close  of the
following  Plan  Year.  However,  the 10% excise tax will be imposed on the Bank
with respect to any excess aggregate  contributions,  unless such amounts,  plus
any income allocable thereto,  are distributed within 2-1/2 months following the
close of the Plan Year in which they arose.

Investment of Contributions and Account Balances

         All amounts credited to Participants'  accounts under the Plan are held
in the Plan Trust (the "Trust") which is administered  by the Trustee  appointed
by the Bank's Board of Directors.

         Prior to the Offering,  Participants have been provided the opportunity
to direct the investment of their accounts into one of the following  funds (the
"Funds"):

A. Core Equity Fund
B. Emerging Growth Equity Fund
C. Value Equity Fund
D. Actively Managed Bond Fund
E. Intermediate-Term Bond Fund
F. Short-Term Investment Fund
G. International Equity Fund
H. Employer Stock Fund

         A Participant may elect to have both past contributions (and earnings),
as well as future  contributions to the  Participant's  accounts invested in the
Funds listed above.  Transfers of past  contributions (and the earnings thereon)
do not affect the investment mix of future  contributions.  These elections will
be effective on the effective  date of the  Participant's  written notice to the
Plan Administrator, provided such notice is filed with the Plan Administrator at
least 15 days before it is to become effective.  Alternatively,  a Participant's
investment  elections  will be  effective  if made in any  other  manner  deemed
appropriate by the Plan  Administrator if such manner is communicated in writing
to the  Participants  by the  Plan  Administrator.  Any  amounts  credited  to a
Participant's  accounts for which  investment  directions  are not given will be
invested in the Trenton Savings Bank FSB 401(k) Short-Term Investment Fund.

         The net  gain  (or  loss)  of the  Funds  from  investments  (including
interest  payments,  dividends,  realized  and  unrealized  gains and  losses on
securities,  and  expenses  paid from the Trust) will be allocated at least four
times during the Plan Year. For purposes of such allocations,  all assets of the
Trust are valued at fair market value.


                                        8

<PAGE>



         Account H (The  Employer  Stock Fund).  Account H (The  Employer  Stock
Fund)  consists of  investments  in Common Stock.  Cash dividends paid on Common
Stock held in the Employer Stock Fund are credited to a cash dividend subaccount
for each  Participant  investing in the Employer Stock Fund. After the Offering,
the Trustee will use all amounts  held by it in the Employer  Stock Fund (except
the amounts credited to cash dividend  subaccounts) to purchase shares of Common
Stock of the Company.  All purchases  will be made at prevailing  market prices.
Under  certain  circumstances,  the  Trustee  may be required to limit the daily
volume of shares purchased.  Pending investment in Common Stock,  assets held in
the Employer Stock Fund may be placed in the bank deposits and other  short-term
investments.

         When Common Stock is  purchased  or sold,  the cost or net proceeds are
charged or credited to the accounts of Participants  affected by the purchase or
sale.  Except for Common Stock purchased in the Offering,  the Participant  will
pay any brokerage commissions,  transfer fees and other expenses incurred in the
sale and purchase of securities attributable to him or her in all the investment
alternatives,  including  the Common Stock for the Employer  Stock Fund.  At the
Bank's election,  however, the Bank may pay such brokerage  commissions transfer
fees, and other expenses.  A  Participant's  account will be adjusted to reflect
changes in the value of shares of Common Stock  resulting from stock  dividends,
stock splits and similar changes.

         Investments  in the  Employer  Stock Fund may involve  certain  special
risks in investments  in Common Stock of the Company.  For a discussion of these
risk factors,  see the  Prospectus.  Neither the Bank nor the Plan guarantee the
performance of the Employer Stock Fund nor are the amounts in the Employer Stock
Fund  or any  of the  Plan  Funds  insured  by  the  Federal  Deposit  Insurance
Corporation.

         The  following  is a  description  of each of the  Plan's  seven  other
investment funds.

         Account A (Core Equity Fund). This fund seeks capital  appreciation and
income  and  invests  in a  broadly  diversified  group of high  quality,  large
capitalization   companies   exhibiting   sustainable  growth  in  earnings  and
dividends.

         Account B  (Emerging  Growth  Equity  Fund).  This fund  seeks  capital
appreciation  and income by investing  primarily in stocks of smaller  companies
with  higher-than-average  earnings and dividend growth potential. The fund will
generally have a higher degree of risk and price  volatility than the portfolios
of the Core Equity Fund and the Value Equity Fund.

         Account C (Value Equity Fund). This fund seeks capital appreciation and
income and invests heavily in out-of-favor stocks of financially sound companies
that are selling at unjustifiably  low market valuations based on price/earnings
ratios, price-to-book ratios, etc.

         Account D (Active Managed Bond Fund). This fund invests in high quality
fixed income  securities and seeks both principal  appreciation and income.  The
maturity structure of this fund is expected to vary  substantially  based on the
perceived relative attractiveness of different areas of the fixed income market.
At least 65% of its assets must be invested in securities issued or backed by

                                        9

<PAGE>



the United States government, or its agencies or instrumentalities.

         Account E  (Intermediate-Term  Bond  Fund).  This fund seeks  principal
appreciation and income and invests in high quality  fixed-income  vehicles that
mature  within 10 years or have  expected  average lives of 10 years or less. At
least 65% of its assets must be invested in  securities  issued or backed by the
United States government, or its agencies or instrumentalities.

         Account F (Short-Term  Investment  Fund). This fund is invested in high
quality,  money market  instruments with a maximum average maturity of one year.
This fund focuses on  preservation  of principal  will  producing a  competitive
money market return.

         Account  G  (International   Equity  Fund).  This  fund  seeks  capital
appreciation  and income by investing in stocks of  companies  headquartered  in
foreign countries.  Each selection is based on companies whose current prices do
not reflect the true earnings  potential and for companies that are misperceived
by investors,  and therefore, are selling at "undervalued" prices (unjustifiably
low price- to-book ratios,  price/earnings  ratios, etc). Investments in foreign
markets with unacceptable political or economic risks are avoided.  Holdings are
concentrated  in the larger  markets of Europe,  Australia  and the Far East. In
addition,   the  portfolio   manager  will  invest  in  emerging   markets,   as
opportunities  arise.  The fund  generally  carries a higher  degree of risk and
price  volatility  than the Core Equity Fund and the Value Equity Fund, but less
than the Emerging Growth Equity Fund.

         The annual  percentage  total  returns for the above funds for the most
recent quarter, the past year and the past three years is given in the following
table:

Net Investment Performance
         (After Investment Expense)
<TABLE>
<CAPTION>

                                                              Quarter                   Annualized
                                                              Ended              -----------------------
         Fund                                                 9/30/97            12 Months       3 Years
         ----                                                 -------            ---------       -------
        <S>                                                     <C>               <C>             <C>   
         A.       Core Equity Fund(1)                           6.69%             34.54%          28.86%
         B.       Emerging Growth Equity Fund(1)               20.91%             25.94%          32.93%
         C.       Value Equity Fund(1)                         10.67%             44.59%          28.47%
         D.       Actively Managed Bond Fund(1)                 3.93%             10.07%           9.15%
         E.       Intermediate-Term Bond Fund(1)                2.47%              7.68%           7.50%
         F.       Short-Term Investment Fund(1)                 1.24%              4.89%           4.96%
         G.       International Equity Fund(1)                 -1.22%             12.91%          10.29%
</TABLE>
- --------------
(1) Source, RSI Retirement Trust

Benefits Under the Plan

         Vesting.   A   Participant,   at  all  times,   has  a  fully   vested,
nonforfeitable interest in his or her

                                       10

<PAGE>



salary  deferral  contribution  and the  earnings  thereon  under the Plan.  The
Participant's    Employer   Contribution   Account   (consisting   of   matching
contributions  and forfeitures)  vests in the Participant in accordance with the
following schedule:

         Years of Vesting Service                             Vested Percentage
         ------------------------                             -----------------
         Less than 1 year                                              0%
         1 year but less than 2 years                                 20%
         2 years but less than 3 years                                40%
         3 years but less than 4 years                                60%
         4 years but less than 5 years                                80%
         5 years or more                                             100%

         A Participant  will also be 100% vested in Employer  contributions  and
forfeitures,  regardless of his or her years of vesting service, upon attainment
of normal  retirement age under the Plan,  death or  disability.  Any non-vested
contributions  which are  forfeited  shall be used to reduce the  Bank's  future
contributions to the Plan.

Withdrawals and Distributions From the Plan

         APPLICABLE   FEDERAL  LAW  REQUIRES  THE  PLAN  TO  IMPOSE  SUBSTANTIAL
RESTRICTIONS ON THE RIGHT OF A PLAN PARTICIPANT TO WITHDRAW AMOUNTS HELD FOR HIS
OR HER  BENEFIT  UNDER  THE  PLAN  PRIOR  TO THE  PARTICIPANT'S  TERMINATION  OF
EMPLOYMENT WITH THE BANK. A SUBSTANTIAL  FEDERAL TAX PENALTY MAY ALSO BE IMPOSED
ON  WITHDRAWALS  MADE  PRIOR  TO THE  PARTICIPANT'S  ATTAINMENT  OF AGE  59-1/2,
REGARDLESS OF WHETHER SUCH A WITHDRAWAL OCCURS DURING HIS OR HER EMPLOYMENT WITH
THE BANK OR AFTER TERMINATION OF EMPLOYMENT.

         Withdrawals Prior to Termination of Employment.  A Participant may make
a withdrawal from his or her accounts prior to termination of employment only in
the event of  financial  hardship,  subject to the hardship  distribution  rules
under  the  Plan.  These  requirements  insure  that  Participants  have  a true
financial need before a withdrawal may be made.

         Distribution  Upon  Retirement or Disability.  Payment of benefits to a
Participant who retires, incurs a disability, or otherwise terminates employment
shall be made in a lump-sum payment or in installments,  over a period that does
not extend beyond the life expectancy of the Participant (or the Participant and
his designated beneficiary).  Benefit payments ordinarily shall commence as soon
as practicable  following termination of service upon (i) retirement on or after
attainment of normal retirement age; (ii) retirement due to disability; or (iii)
death of the  Participant.  With respect of a 5% owner,  benefit  payments  must
commence no event later than April 1 following  the  calendar  year in which the
Participant attains age 70-1/2.

         Distribution  Upon Death.  A Participant  who dies prior to the benefit
commencement date for retirement,  disability or termination of employment,  and
who has a surviving spouse shall have

                                       11

<PAGE>



his or her benefits  valued as of the valuation date  immediately  following the
Participant's  death  and  paid to the  surviving  spouse.  With  respect  to an
unmarried  Participant,  and in the case of a married  Participant  with spousal
consent to the  designation of another  beneficiary,  payment of benefits to the
beneficiary,  payment of benefits to the  beneficiary of a deceased  Participant
shall be made in accordance  with the  Participant's  election,  in the form and
manner specified above.

         Distribution  Upon  Termination  for Any Other Reason.  Distribution of
benefits to a Participant  who  terminates  employment for any other reason will
not be made to the  Participant at the time of termination  but shall be made on
the  occurrence  of an  event  which  would  result  in a  distribution  had the
Participant  remained  in the employ of the Bank (i.e.,  upon the  Participant's
death,   disability,   or  attainment  of  early  or  normal   retirement  age).
Alternatively,  at the  Participant's  election,  a  Participant  may  receive a
distribution of his accounts after he has incurred a one year break in service.

         Nonalienation  of Benefits.  Except with respect to federal  income tax
withholding and as provided with respect to a qualified domestic relations order
(as defined in the Code),  benefits  payable under the Plan shall not be subject
in any manner to anticipation,  alienation, sale, transfer,  assignment, pledge,
encumbrance,  charge,  garnishment,  execution,  or  levy  of any  kind,  either
voluntary  or  involuntary,  and any  attempt  to  anticipate,  alienate,  sell,
transfer, assign, pledge, encumber, charge or otherwise dispose of any rights to
benefits payable under the Plan shall be void.


Administration of the Plan

The  trustee  with  respect to the Plan is the named  fiduciary  of the Plan for
purposes of Section 402 of ERISA.

         Trustee. The trustee is appointed by the Board of Directors of the Bank
to serve at its  pleasure.  The  trustees  of the RSI  Retirement  Trust are the
trustees of the Plan,  other than of the Employer  Stock Fund,  for which Marine
Midland Bank serves as trustee. The trustees are referred to collectively herein
as the Trustee.

         The Trustee  receives and holds the  contributions to the Plan in trust
and  distributes  the account  balances to  Participants  and  beneficiaries  in
accordance  with  the  terms  of  the  Plan  and  the  directions  of  the  Plan
Administrator.  The Trustee is  responsible  for investment of the assets of the
Trust.

Reports to Plan Participants

         The Trustee  will  furnish to each  Participant  a  statement  at least
annually showing (i) the balance in the Participant's  accounts as of the end of
that period,  (ii) the amount of contributions  allocated to such  Participant's
accounts  for that  period,  and (iii)  the  adjustments  to such  Participant's
accounts to reflect earnings or losses (if any).


                                       12

<PAGE>



Plan Administrator

         Pursuant to the terms of the Plan, the Plan is administered by the plan
administrator (the "Plan Administrator"). The Bank is the Plan Administrator and
has designated a committee  consisting of Wendell T.  Breithaupt,  President and
Chief Executive  Officer,  Leo J. Bellarmino,  Executive Vice President,  Robert
Russo, Vice President and Treasurer and Judy G. Olsen, Assistant Vice President,
to supervise its  responsibilities  as such. The address and telephone number of
the Plan Administrator is c/o Trenton Savings Bank FSB,  Attention:  Ms. Judy G.
Olsen,  Assistant Vice President,  134 Franklin Corner Road,  Lawrenceville,  NJ
08648-0950,  Telephone  number  (609)  844-  3100.  The  Plan  Administrator  is
responsible for the administration of the Plan, interpretation of the provisions
of the Plan,  prescribing  procedures  for  filing  applications  for  benefits,
preparation and distribution of information  explaining the Plan, maintenance of
plan  records,  books of  account  and all other data  necessary  for the proper
administration  of the Plan,  and  preparation  and  filing of all  returns  and
reports  relating  to the Plan  which  are  required  to be filed  with the U.S.
Department of Labor and the IRS, and for all disclosures  required to be made to
Participants, beneficiaries, and others under Sections 104 and 105 of ERISA.

Amendment and Termination

         It is the  intention  of the Bank to  continue  the Plan  indefinitely.
Nevertheless,  the  Bank may  terminate  the  Plan at any  time.  If the Plan is
terminated in whole or in part, then regardless of other provisions in the Plan,
each employee affected by such termination shall have a fully vested interest in
his or her accounts. The Bank reserves the right to make, from time to time, any
amendment or  amendments to the Plan which do not cause any part of the Trust to
be used for, or diverted  to, any purpose  other than the  exclusive  benefit of
Participants or their beneficiaries;  provided,  however, that the Bank may make
any amendment it determines necessary or desirable,  with or without retroactive
effect, to comply with ERISA.

Merger, Consolidation or Transfer

         In the event of the merger or  consolidation  of the Plan with  another
plan,  or the transfer of the Trust assets to another  plan,  the Plan  requires
that  each  Participant  would  (if  either  the  Plan or the  other  plan  then
terminated)  receive a benefit  immediately  after the merger,  consolidation or
transfer which is equal to or greater than the benefit he or she would have been
entitled to receive immediately before the merger, consolidation or transfer (if
the Plan had then terminated).

Federal Income Tax Consequences

         The  following is only a brief  summary of certain  federal  income tax
aspects of the Plan which are of general  application  under the Code and is not
intended to be a complete or definitive  description  of the federal  income tax
consequences of participating in or receiving  distributions  from the Plan. The
summary is  necessarily  general in nature and does not purport to be  complete.
Moreover,   statutory   provisions   are   subject  to  change,   as  are  their
interpretations,  and their  application  may vary in individual  circumstances.
Finally, the consequences under applicable state

                                       13

<PAGE>



and local  income tax laws may not be the same as under the  federal  income tax
laws.  Participants  are urged to consult their tax advisors with respect to any
distribution from the Plan and transactions involving the Plan.

         The Plan is qualified  under Section  401(a) and 401(k) of the Code and
the related  Trust is exempt from tax under  Section  501(a) of the Code. A plan
that is  qualified.  under these  sections  of the Code is afforded  special tax
treatment which include the following:  (1) the Bank is allowed an immediate tax
deduction for the amount contributed to the Plan each year; (2) Participants pay
no current income tax on amounts  contributed  by the Bank on their behalf;  and
(3)  Earnings  of the  plan  are  tax-exempt  thereby  permitting  the  tax-free
accumulation of income and gains on  investments.  The Plan will be administered
to comply in operation  with the  requirements  of the Code as of the applicable
effective  date of any change in the law.  The Bank  expects to timely adopt any
amendments to the Plan that may be necessary to maintain the qualified status of
the Plan under the Code.

         Assuming  that  the  Plan  is   administered  in  accordance  with  the
requirements  of the Code,  participation  in the Plan  under  existing  federal
income tax laws will have the following effects:

         (a) Amounts  contributed to a Participant's  account and the investment
earnings on the account are not includable in a  Participant's  federal  taxable
income  until  such  contributions  or  earnings  are  actually  distributed  or
withdrawn from the Plan.  Special tax treatment may apply to the taxable portion
of any  distribution  that  includes  Common  Stock or  qualifies  as a Lump Sum
Distribution (as described below).

         (b)  Income  earned on assets  held by the Trust will not be taxable to
the Trust.

         Lump Sum Distribution. A distribution from the Plan to a Participant or
the beneficiary of a Participant will qualify as a lump sum distribution  ("Lump
Sum Distribution") if it is made: (i) within one taxable year of the Participant
or  beneficiary;  (ii) on  account of the  Participant's  death,  disability  or
separation from service,  or after the Participant  attains age 59-1/2; and (ii)
consists of the balance to the credit of the Participant under this Plan and all
other profit sharing plans,  if any,  maintained by the Bank. The portion of any
Lump Sum  Distribution  that is required to be included in the  Participant's or
beneficiary's  taxable income for federal income tax purposes (the"total taxable
amount")  consists of the entire amount of such Lump Sum  Distribution  less the
amount of after-tax contributions,  if any, made by the Participant to any other
profit  sharing  plan   maintained  by  the  Bank  which  is  included  in  such
distribution.

         Averaging  Rules. The portion of the total taxable amount of a Lump Sum
Distribution that is attributable to participation  after 1973 in the Plan or in
any other  profit-sharing  plan  maintained  by the Bank (the  "ordinary  income
portion")  will be taxable  generally as ordinary  income for federal income tax
purposes.  However,  a  Participant  who has  completed  at least  five years of
participation  in the Plan before the taxable year in which the  distribution is
made, or a beneficiary  who receives a Lump Sum  Distribution  on account of the
Participant's death (regardless of the period of the Participant's participation
in the Plan or any other profit-sharing plan maintained by the Bank), may

                                       14

<PAGE>



elect to have the ordinary  income portion of such Lump Sum  Distribution  taxed
according to a special averaging rule ("five-year  averaging").  The election of
the special averaging rules may apply only to one Lump Sum Distribution received
by the Participant or beneficiary,  provided such amount is received on or after
the Participant turns 59-1/2 and the recipient elects to have any other Lump Sum
Distribution from a qualified plan received in the same taxable year taxed under
the special averaging rule. Under a special  grandfather  rule,  individuals who
turned 50 by 1985 may elect to have  their  Lump Sum  Distribution  taxed  under
either the five-year  averaging  rule or under the prior law ten-year  averaging
rule.  Such  individuals  also may  elect to have that  portion  of the Lump Sum
Distribution  attributable to the  Participant's  pre-1974  participation in the
Plan taxed at a flat 20% rate as gain from the sale of a capital asset.

         Common  Stock  Included  in  Lump  Sum  Distribution.  If  a  Lump  Sum
Distribution includes Common Stock, the distribution  generally will be taxed in
the manner described above, except that the total taxable amount will be reduced
by the amount of any net  unrealized  appreciation  with  respect to such Common
Stock,  i.e.,  the excess of the value of such  Common  Stock at the time of the
distribution  over its cost to the Plan.  The tax basis of such Common  Stock to
the  Participant  or  beneficiary  for purposes of computing gain or loss on its
subsequent  sale  will  be the  value  of  the  Common  Stock  at  the  time  of
distribution  less the  amount  of net  unrealized  appreciation.  Any gain on a
subsequent sale or other taxable disposition of such Common Stock, to the extent
of the amount of net unrealized  appreciation at the time of distribution,  will
be considered  long-term  capital gain  regardless of the holding period of such
Common  Stock.  Any gain on a subsequent  or other  taxable  disposition  of the
Common Stock in excess of the amount of net unrealized  appreciation at the time
of distribution will be considered  either short-term  capital gain or long-term
capital  gain  depending  upon the  length of the  holding  period of the Common
Stock.  The recipient of a  distribution  may elect to include the amount of any
net unrealized  appreciation in the total taxable amount of such distribution to
the extent allowed by the regulations to be issued by the IRS.

         Contribution to Another  Qualified Plan or to an IRA. A Participant may
defer federal income  taxation of all or any portion of the total taxable amount
of a Lump Sum  Distribution  (including the proceeds from the sale of any Common
Stock included in the Lump Sum  Distribution) to the extent that such amount, or
a portion thereof, is contributed,  within 60 days after the date of its receipt
by the  Participant,  to another  qualified plan or to an individual  retirement
account  ("IRA").  If  less  than  the  total  taxable  amount  of  a  Lump  Sum
Distribution  is contributed  to another  qualified plan or to an IRA within the
applicable 60-day period,  the amount not so contributed must be included in the
Participant's  income for federal  income tax  purposes and will not be eligible
for the special averaging rules or for capital gains treatment.  Additionally, a
Participant  may defer the federal  income  taxation of any portion of an amount
distributed  from  the  Plan  on  account  of the  Participant's  disability  or
separation  from service,  generally,  if the amount is  distributed  within one
taxable year of the Participant, and such amount is contributed,  within 60 days
after the date of its  receipt  by the  Participant,  to an IRA.  Prior to 1993,
following the partial  distribution  of a Participant's  account,  any remaining
balance under the Plan (and the balance to the credit of the  Participant  under
any other profit  sharing plan  sponsored by the Bank) would not be eligible for
the special averaging rules or for capital gains treatment.  For these purposes,
a  "partial  distribution"  is a  distribution  within one  taxable  year of the
Participant  equal to at least 50% of the  balance  of a  Participant's  account
("Partial

                                       15

<PAGE>


Distribution").

         Pursuant to a change in the law,  effective January 1, 1993,  virtually
all distributions  from the Plan may be rolled over to another qualified Plan or
to an IRA without regard to whether the  distribution is a Lump Sum Distribution
or a Partial  Distribution.  Effective  January 1, 1993,  Participants  have the
right to elect to have the Trustee  transfer  all or any portion of an "eligible
rollover  distribution"  directly to another plan qualified under Section 401(a)
of the Code or to an IRA. If the Participant does not elect to have an "eligible
rollover  distribution"  transferred directly to another qualified plan or to an
IRA, the  distribution  will be subject to a mandatory  federal  withholding tax
equal to 20% of the taxable  distribution.  An "eligible rollover  distribution"
means any amount  distributed from the Plan except:  (1) a distribution  that is
(a) one of a series of  substantially  equal  periodic  payments  made (not less
frequently than annually ) over the Participant's  life or the joint life of the
Participant and the Participant's designated beneficiary, or (b) for a specified
period of ten years or more;  (2) any amount that is required to be  distributed
under the minimum  distribution rules; and (3) any other distributions  excepted
under applicable federal law.

         The  beneficiary of a Participant  who is the  Participant's  surviving
spouse  also may  defer  federal  income  taxation  of all or any  portion  of a
distribution from the Plan to the extent that such amount, or a portion thereof,
is  contributed  within 60 days after the date of its  receipt by the  surviving
spouse,  to an IRA. If all or any portion of the total taxable  amount of a Lump
Sum  Distribution is contributed by the surviving  spouse of a Participant to an
IRA within the applicable  60-day period,  any subsequent  distribution from the
IRA will not be eligible for the special  averaging  rules or for capital  gains
treatment. Any amount received by the Participant's surviving spouse that is not
contributed to another  qualified plan or to an IRA within the applicable 60-day
period,  and any amount received by a nonspouse  beneficiary will be included in
such  beneficiary's  income for federal tax  purposes in the year in which it is
received.

         Additional  Tax on Early  Distributions.  A Participant  who receives a
distribution  from the Plan prior to attaining  age 59-1/2 will be subject to an
additional  income tax equal to 10% of the taxable  amount of the  distribution.
The 10%  additional  income  tax will not  apply,  however,  to the  extent  the
distribution  is  rolled  over  into  an IRA or  another  qualified  plan or the
distribution is (i) made to a beneficiary (or to the estate or a Participant) on
or after the death of the Participant,  (ii)  attributable to the  Participant's
being disabled within the meaning of Section 72(m)(7) of the Code, (iii) part of
a series of  substantially  equal periodic  payments (not less  frequently  than
annually) made for the life (or life expectancy) of the Participant or the joint
lives (or joint life expectancies) of the Participant and his beneficiary,  (iv)
made to the  Participant  after  separation  from  service  on  account of early
retirement  under the Plan after  attainment  of age 55, (v) made to pay medical
expenses to the extent deductible for federal income tax purposes, (vi) payments
made to an alternate payee pursuant to a qualified  domestic relations order, or
(vii)  made to  effect  the  distribution  of  excess  contributions  or  excess
deferrals.

ERISA and Other Qualifications

         As noted above, the Plan is subject to certain  provisions of the ERISA
and has received a

                                       16

<PAGE>



favorable determination that it is qualified under Section 401(a) of the Code.

         The  foregoing is only a brief  summary of certain  federal  income tax
aspects of the Plan which are of general  application  under the Code and is not
intended to be a complete or definitive  description  of the federal  income tax
consequences  of  participating  in or  receiving  distributions  from the Plan.
Accordingly,  each Participant is urged to consult a tax advisor  concerning the
federal,  state and local tax  consequences  of  participating  in and receiving
distributions from the Plan.

SEC Reporting and Short-Swing Profit Liability

         Section  16  of  the  Exchange  Act  imposes  reporting  and  liability
requirements on officers,  directors,  and persons beneficially owning more than
10% of public  companies such as the Company.  Section 16(a) of the Exchange Act
requires  the  filing of  reports  of  beneficial  ownership.  Within 10 days of
becoming a person subject to the reporting requirements of Section 16(a), a Form
3 reporting initial  beneficial  ownership must be filed with the Securities and
Exchange Commission ("SEC") . Certain changes in beneficial  ownership,  such as
purchases,  sales and gifts must be  reported  periodically,  either on a Form 4
within 10 days after the end of the month in which a change occurs,  or annually
on a Form 5 within 45 days after the close of the Company's fiscal year. Certain
discretionary  transactions  in and  beneficial  ownership  of the Common  Stock
through the Employer  Stock Fund of the Plan by officers,  directors and persons
beneficially  owning more than 10% of the Common  Stock of the  Company  must be
reported to the SEC by such individuals.

         In addition to the  reporting  requirements  described  above,  Section
16(b) of the Exchange Act as provides for the recovery by the Company of profits
realized by an officer, director or any person beneficially owning more than 10%
of  the  Company's  Common  Stock  ("Section  16(b)  Persons")   resulting  from
non-exempt  purchases  and  sales  of the  Company's  Common  Stock  within  any
six-month period.

         The SEC has  adopted  rules  that  provide  exemption  from the  profit
recovery provisions of Section 16(b) for participant-directed  employer security
transactions within an employee benefit plan, such as the Plan, provided certain
requirements are met. These requirements generally involve restrictions upon the
timing of  elections  to  acquire  or dispose  of  employer  securities  for the
accounts of Section 16(b) Persons.

         Except  for  distributions  of Common  Stock due to death,  disability,
retirement,  termination of employment or under a qualified  domestic  relations
order,  under the Plan,  Section  16(b)  Persons are  required to hold shares of
Common  Stock   distributed   from  the  Plan  for  six  months  following  such
distribution  and are prohibited  from directing  additional  purchases of units
within  the  Employer  Stock  Fund  for  six  months  after   receiving  such  a
distribution.

Financial Information Regarding Plan Assets

         Financial  statements  for the Plan for the year  ending  December  31,
1996, are attached to the Prospectus.  The financial statements were prepared by
RSI.

                                       17

<PAGE>


                                  LEGAL OPINION

         The validity of the issuance of the Common Stock will be passed upon by
Luse Lehman Gorman Pomerenk & Schick,  A Professional  Corporation,  Washington,
D.C.,  which firm acted as special  counsel to the Bank in  connection  with the
Company's Conversion from a mutual holding company to a stock corporation.



                                       18


<PAGE>
PROSPECTUS

                              Peoples Bancorp, Inc.
             (Proposed Holding Company for Trenton Savings Bank FSB)
                        35,707,500 Shares of Common Stock

         Peoples  Bancorp,  Inc., a Delaware  corporation  (the  "Company"),  is
offering up to  31,050,000  shares  (subject to  adjustment  to up to 35,707,500
shares as described  herein) of its common stock,  par value $.01 per share (the
"Common Stock"),  in connection with the conversion of Peoples  Bancorp,  M.H.C.
(the  "Mutual  Holding  Company"),  from a federally  chartered  mutual  holding
company to a Delaware  stock  corporation  pursuant to a Plan of Conversion  and
Reorganization  (the "Plan of  Conversion").  As of December 1, 1997, the Mutual
Holding  Company  held no  material  assets  except  for  5,796,000  shares,  or
approximately  64.1%, of the common stock  ("Mid-Tier  Common Stock") of Peoples
Bancorp,  Inc. (the  "Mid-Tier  Holding  Company"),  a federal  savings and loan
holding company, which owns 100% of the common stock of Trenton Savings Bank FSB
(the "Bank"),  a federal stock savings bank. The remaining  3,250,444 shares, or
approximately  35.9%, of the Mid-Tier Common Stock (the "Minority  Shares") were
publicly owned by stockholders  including the Bank's employees,  directors,  and
stock  benefit  plans  (together,  the  "Minority   Stockholders").   After  the
Conversion (as defined herein),  the Company will be the sole stockholder of the
Bank.
                                                        (continued on next page)

  FOR INFORMATION ON HOW TO SUBSCRIBE, CALL THE STOCK CENTER AT (609) ________
                  --------------------------------------------
               FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE
               CONSIDERED BY EACH PROSPECTIVE INVESTOR, SEE "RISK
                       FACTORS" BEGINNING ON PAGE ______.
                  --------------------------------------------
    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
        AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION, OR ANY
          OTHER FEDERAL AGENCY OR ANY STATE SECURITIES COMMISSION, NOR
            HAS SUCH COMMISSION, OFFICE OR OTHER AGENCY OR ANY STATE
                SECURITIES COMMISSION PASSED UPON THE ACCURACY OR
                 ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
                     TO THE CONTRARY IS A CRIMINAL OFFENSE.
<TABLE>
<CAPTION>
================================================================================================================
                                                                    Estimated Underwriting            Estimated
                                                                     Commissions and Other            Net Cash
                                           Subscription Price (1)    Fees and Expenses (2)          Proceeds (3)
                                           ----------------------    ---------------------          ------------
<S>                                                <C>                       <C>                        <C>  
Minimum Per Share........................          $10.00                    $.13                       $9.87
Midpoint Per Share.......................          $10.00                    $.11                       $9.89
Maximum Per Share........................          $10.00                    $.10                       $9.90
Maximum Per Share (as adjusted)..........          $10.00                    $.08                       $9.92
Minimum Total............................       $149,611,000              $1,935,000                $147,676,000
Midpoint Total...........................       $176,013,000              $1,935,000                $174,078,000
Maximum Total............................       $202,416,000              $1,935,000                $200,481,000
Maximum Total, as adjusted (4)...........       $232,778,000              $1,935,000                $230,843,000
================================================================================================================
</TABLE>
(1)  Based on (i) the independent  appraisal prepared by FinPro, Inc. ("FinPro")
     dated  December 17, 1997,  which states that the estimated pro forma market
     value of the Common Stock ranged from $229,500,000 to $310,500,000 (subject
     to adjustment to $357,075,000),  and (ii) the Adjusted  Minority  Ownership
     Percentage  (as  defined  herein),  pursuant  to which  65.2% of the  to-be
     outstanding  shares of Common Stock will be offered as Subscription  Shares
     in the Offering. See "The  Conversion--Share  Exchange Ratio," and "--Stock
     Pricing and Number of Shares to be Issued."

(2)  Consists of the  estimated  costs of the  Conversion,  including  estimated
     fixed  expenses  of $935,000  and  marketing  fees to be paid to  Friedman,
     Billings, Ramsey & Co., Inc. Actual expenses may vary from these estimates.
     See  "Pro  Forma  Data"  for the  assumptions  used in  arriving  at  these
     estimates.

(3)  Includes  proceeds  from the sale of shares of Common Stock in the Offering
     to the Bank's  employee stock  ownership  plan and trust (the "ESOP").  The
     ESOP  intends to purchase 4% of the shares sold in the  Offering.  Funds to
     purchase  such shares will be loaned to the ESOP by the Company,  which may
     fund such loan with offering  proceeds.  The Bank intends to repay the ESOP
     loan with  funds  from  future  operations.  See "The  Conversion--Plan  of
     Distribution and Selling  Commissions" and "Management of the Bank--Benefit
     Plans."

(4)  As adjusted to give  effect to the sale of up to an  additional  15% of the
     shares that may be offered without a  resolicitation  of subscribers or any
     right of  cancellation.  See "The  Conversion--Stock  Pricing and Number of
     Shares to be Issued."

                     FRIEDMAN, BILLINGS, RAMSEY & CO., INC.

               The date of this Prospectus is February ____, 1998

                                        1
<PAGE>


         Of the shares of Common  Stock  offered  hereby,  (i) up to  20,241,623
shares  (subject to adjustment to up to 23,277,802  shares) of Common Stock (the
"Subscription  Shares") are being offered for a subscription price of $10.00 per
share (the  "Subscription  Price") in a subscription  and community  offering as
described below,  and (ii) up to 10,808,377  shares (subject to adjustment to up
to 12,429,698  shares) of Common Stock (the "Exchange Shares") will be issued to
Minority  Stockholders  pursuant to an  Agreement  of Merger,  whereby  Minority
Shares shall  automatically,  without further action by the holder  thereof,  be
converted  into and become a right to receive shares of Common Stock (the "Share
Exchange").   See  "The  Conversion--Share  Exchange  Ratio."  The  simultaneous
conversion of the Mutual  Holding  Company to stock form pursuant to the Plan of
Conversion, the exchange of all of the Minority Shares for Common Stock, and the
offer and sale of  Subscription  Shares  pursuant to the Plan of Conversion  are
herein referred to collectively as the "Conversion."

         Non-transferable rights to subscribe for Common Stock in a subscription
offering (the "Subscription  Offering") have been granted, in order of priority,
to the  following:  (i)  depositors of the Bank with account  balances of $50 or
more as of August 31,  1996 (the  "Eligibility  Record  Date," and such  account
holders  "Eligible Account  Holders");  (ii) the Bank's employee stock ownership
plan and related  trust (the "ESOP") in an amount up to 4% of the shares sold in
the Offering and the Bank's 401(k) Plan in an amount up to 200,000 of the shares
sold in the Offering; (iii) depositors with aggregate account balances of $50 or
more as of December 31, 1997 (the  "Supplemental  Eligibility  Record Date") who
are not Eligible Account Holders ("Supplemental Eligible Account Holders");  and
(iv)  depositors of the Bank as of January ___, 1998 (the "Voting  Record Date")
who are not Eligible  Account Holders or Supplemental  Eligible  Account Holders
("Other Members"). Subscription rights are nontransferable;  persons found to be
transferring  subscription  rights  will be  subject to the  forfeiture  of such
rights and possible further  sanctions and penalties imposed by the OTS. Subject
to the prior rights of holders of subscription  rights,  the Company is offering
the shares of Common Stock not subscribed for in the  Subscription  Offering for
sale in a concurrent  community  offering (the "Community  Offering") to certain
members of the general public with preference given to Minority Stockholders and
then to natural  persons  residing  in the New Jersey  counties  of  Burlington,
Mercer  and Ocean (the  "Community").  The  Company  retains  the right,  in its
discretion,  to accept  or  reject  any  order in the  Community  Offering.  The
Subscription Offering and Community Offering are referred to collectively as the
"Offering." Unless otherwise specifically provided, the term "Offering" does not
include the shares of Common Stock that will be issued in the Share Exchange.

         The minimum number of shares that may be purchased is 25 shares. Except
for the ESOP and the 401(k)  Plan,  no  Eligible  Account  Holder,  Supplemental
Eligible Account Holder or Other Member may in their capacities as such purchase
in the Subscription  Offering more than 60,000  Subscription  Shares; no person,
together with associates of and persons acting in concert with such person,  may
purchase in the Offering  more than 60,000  Subscription  Shares;  and no person
together with  associates of and persons  acting in concert with such person may
purchase in the aggregate more than the number of Subscription  Shares that when
combined with Exchange  Shares  received by such person together with associates
of and persons  acting in concert  with such person  exceeds  5.0% of the shares
sold in the Offering,  provided,  however,  that the maximum purchase limitation
may be  increased or  decreased  at the sole  discretion  of the Company and the
Bank.  See "The  Conversion--Subscription  Offering  and  Subscription  Rights,"
"--Community Offering" and "--Limitations on Common Stock Purchases."

         The  Subscription  Offering and Community  Offering  will  terminate at
______ p.m.  local time,  on March ____,  1998 (the  "Expiration  Date")  unless
extended  by the  Bank  and the  Company,  with  the  approval  of the  OTS,  if
necessary.  The Bank and the  Company  may  determine  to extend  the  Community
Offering for any reason,  whether or not  subscriptions  have been  received for
shares at the minimum,  midpoint,  or maximum of the Offering Range, and are not
required  to give  subscribers  notice  of any  such  extension.  The  Community
Offering  must  be  completed  within  45  days  after  the  expiration  of  the
Subscription  Offering  unless  extended  by the Bank and the  Company  with the
approval of the OTS, if necessary.  Orders  submitted are irrevocable  until the
completion or termination of the Conversion;  provided that all subscribers will
have  their  funds  returned  promptly,   with  interest,   and  all  withdrawal
authorizations  will be canceled if the  Conversion is not  completed  within 45
days after the expiration of the Subscription  Offering,  unless such period has
been   extended   with  the  consent  of  the  OTS,  if   necessary.   See  "The
Conversion--Subscription  Offering and Subscription Rights" and "--Procedure for
Purchasing Shares in Subscription and Community Offerings."

         The Mid-Tier  Common Stock is currently  traded on the Nasdaq  National
Market. The Company has received  conditional  approval to have its Common Stock
listed on the  Nasdaq  National  Market  under the  Mid-Tier  Holding  Company's
previous  symbol  "TSBS."  Friedman,  Billings,  Ramsey & Co., Inc.  ("FBR") has
advised the Company that upon completion of the Conversion, it intends to act as
a market maker in the Common Stock. See "Market for Common Stock."


                                        2

<PAGE>





                                  [INSERT MAP]
















THE SHARES OF COMMON STOCK OFFERED  HEREBY ARE NOT SAVINGS  ACCOUNTS OR DEPOSITS
AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION  ("FDIC"),  THE
BANK INSURANCE FUND ("BIF"), THE SAVINGS ASSOCIATION  INSURANCE FUND ("SAIF") OR
ANY OTHER GOVERNMENT AGENCY.

                                        3

<PAGE>





                                     SUMMARY

         The following summary does not purport to be complete, and is qualified
in  its  entirety  by  the  more  detailed  information  including  the  "Recent
Developments" section and Consolidated Financial Statements and Notes thereto of
the Bank appearing elsewhere in this Prospectus.

The Company

         The Company was  organized in December 1997 by the Bank for the purpose
of  owning  all  of the  capital  stock  of  the  Bank  upon  completion  of the
Conversion. Immediately following the Conversion, the only significant assets of
the Company  will be the capital  stock of the Bank and that  percentage  of the
Offering  proceeds  retained by the  Company  and the loan to fund the  proposed
ESOP. The Company will succeed to the Mid-Tier Holding Company's name:  "Peoples
Bancorp,  Inc."  See "The  Company"  and  "Regulation  and  Supervision--Holding
Company Regulation."

The Mutual Holding Company

         The Mutual Holding Company is a federal mutual holding company that was
organized  on August 3,  1995 in  connection  with the  mutual  holding  company
reorganization of the Bank's mutual savings bank predecessor. The Mutual Holding
Company has no material  assets other than Mid-Tier  Common Stock.  Accordingly,
all financial and other information  contained in this Prospectus relates to the
business, financial condition, and results of operations of the Mid-Tier Holding
Company and/or its wholly-owned  subsidiary,  the Bank. Upon consummation of the
Conversion,  the Mutual  Holding  Company will convert from mutual to stock form
and  simultaneously  merge with and into the Mid-Tier Holding Company.  See "The
Conversion"

The Mid-Tier Holding Company

         The  Mid-Tier  Holding  Company was formed to become the stock  holding
company   of  the   Bank  in  the   two-tier   reorganization   (the   "Two-Tier
Reorganization") of the Bank and the Mutual Holding Company, which was completed
in July 1997. In the Two-Tier  Reorganization,  all of the outstanding shares of
the Bank's  common stock ("Bank  Common  Stock"),  including  shares held by the
Mutual Holding Company and Minority Stockholders,  were converted into shares of
Mid-Tier Common Stock,  and the Bank became the  wholly-owned  subsidiary of the
Mid-Tier  Holding  Company.  As of  September  30, 1997,  the  Mid-Tier  Holding
Company's only material  asset  consisted of 100% of the  outstanding  shares of
common stock of the Bank.

The Bank

         The Bank  conducts  its  business  from a corporate  center  located in
Lawrenceville,  New Jersey, 14 branch offices located in Mercer,  Burlington and
Ocean  Counties,  New Jersey,  and a trust  services  subsidiary  with an office
located in Ocean County,  New Jersey.  On January 1, 1995,  the Bank completed a
charter  change from a New Jersey  chartered  mutual savings bank to a federally
chartered  mutual  savings  bank,  permitting  expansion of branch  offices into
adjacent  market areas in  Pennsylvania.  On August 3, 1995,  the Bank's  mutual
predecessor  reorganized from a federally chartered mutual savings bank into the
Mutual Holding Company and concurrently  formed the Bank, which succeeded to the
name and operations of the Bank's mutual predecessor (the "Reorganization").  At
the  time of the  Reorganization,  the  Bank  conducted  a stock  offering  (the
"Minority Stock Offering") in which it raised approximately $30.0 million of net
proceeds

         The Bank has  traditionally  operated as a  community-oriented  savings
institution providing mortgage loans and other traditional financial services to
its local community.  The Bank is primarily engaged in attracting  deposits from
the general public through its offices and using those funds to originate  loans
secured  by one- to  four-family  residences  primarily  located  in Mercer  and
Burlington  Counties  where  the  Bank's  offices  are  located,  as  well as in
neighboring  Bucks County,  Pennsylvania.  Loans secured by one- to  four-family
residences  amounted  to $242.4


                                        4

<PAGE>

million,  or 60.4%, of the Bank's total loan portfolio at September 30, 1997. In
recent  years the Bank has  substantially  increased  its  portfolio of mortgage
loans secured by multi-family  and commercial real estate,  commercial  business
loans,  consumer loans and home equity and property improvement loans, which, in
the aggregate, amounted to $158.7 million, or 39.6%, of the total loan portfolio
at  September  30,  1997.  The Bank also has a  securities  portfolio  primarily
consisting of U.S. Treasury and federal government agency obligations, corporate
and municipal bonds and  mortgage-backed  securities issued by federal agencies,
which portfolio  amounted to $198.4  million,  or 31.1%, of the Bank's assets at
September 30, 1997.

         The Bank's  executive  offices are located at 134 Franklin Corner Road,
Lawrenceville,  New Jersey,  and its telephone  number at that location is (609)
844-3100.

The Conversion

         General.  On September  24, 1997,  the Board of Directors of the Mutual
Holding Company  unanimously  adopted the Plan of Conversion and  Reorganization
(the "Plan of  Conversion"),  pursuant  to which the Mutual  Holding  Company is
converting  from a  federally  chartered  mutual  holding  company to a Delaware
chartered  stock  corporation.  As part of the Conversion each of the issued and
outstanding Minority Shares shall  automatically,  without further action by the
holder  thereof,  be  converted  into and  become a right to receive a number of
shares of Common  Stock  determined  pursuant to the  Exchange  Ratio.  See "The
Conversion--Share Exchange Ratio".

         Reasons  for  the  Conversion.   The  Board  of  Directors  unanimously
determined  to conduct the  Conversion  because it believed  that the market for
equity securities in financial services companies was at an unprecedented  level
and that the Bank (together with the Company, the "Converted Institution") could
raise substantial funds from such a transaction. The Board of Directors believed
that  maximizing  such  proceeds  is in the  best  interests  of  the  Converted
Institution  because such proceeds can be used to increase the net income of the
Converted Institution though investment and eventual leveraging of the proceeds,
and support the possible  expansion  of the Bank's  existing  franchise  through
internal  growth  or the  acquisition  of  branch  offices  or  other  financial
institutions.  Management believed that acquisition opportunities would increase
as a result of the  Conversion  because  the  Converted  Institution  would have
substantially  more capital following the Conversion.  The Bank has acquired two
financial institutions since September 30, 1996, and intends to actively explore
additional  acquisitions,  although  neither  the  Company  nor the Bank has any
specific  plans,   arrangements  or  understandings   regarding  any  additional
expansions or acquisitions at this time. In addition,  the Board considered that
there was no  assurance  that the pricing for  financial  services  stocks would
continue at such  favorable  levels,  and that if the market were to become less
favorable, the amount of capital that could be raised in the Conversion might be
substantially reduced. See "Risk  Factors--Potential Low Return on Equity" and "
Uncertainty as to Future Growth Opportunities." See "The Conversion--Purposes of
Conversion."

         Approvals  Required.  The  Plan  of  Conversion  and  the  transactions
incident to the Conversion  must be approved by the  affirmative  vote of: (i) a
majority  of the total  eligible  votes of the  members  of the  Mutual  Holding
Company at the  Special  Meeting  of Members to be held on March ___,  1998 (the
"Special  Meeting of Members");  (ii) the holders of at least  two-thirds of the
outstanding common stock of the Mid-Tier Holding Company;  and (iii) the holders
of a majority of the Minority Shares at a special meeting of stockholders of the
Mid-Tier  Holding Company to be held on March ___, 1998 (the "Special Meeting of
Stockholders").  Consummation  of the Conversion is also subject to the approval
of the OTS.

         Effective  Date.  The  Effective  Date  is  the  date  upon  which  the
Conversion  is  consummated,  which is expected to be during the fiscal  quarter
ended June 30, 1997.

         Share  Exchange  Ratio.  OTS  regulations  and policy provide that in a
conversion of a mutual holding  company to stock form,  stockholders  other than
the  mutual  holding  company  will be  entitled  to  exchange  their  shares of
subsidiary  savings bank (or mid-tier  holding  company) common stock for common
stock of the converted  holding  company,  provided that the bank and the mutual
holding  company  demonstrate to the  satisfaction of the OTS that the basis for
the exchange is fair and reasonable. The Boards of Directors of the Bank and the
Company have  determined



                                        5

<PAGE>

that each Minority Share will on the Effective Date be  automatically  converted
into and  become  the right to receive a number of  Exchange  Shares  determined
pursuant to an exchange  ratio (the "Exchange  Ratio") which was  established as
the ratio that ensures that after the Conversion, subject to the Dividend Waiver
Adjustment  described  in "The  Conversion  Share  Exchange  Ratio" and a slight
adjustment  to reflect the  receipt of cash in lieu of  fractional  shares,  the
percentage  of the to-be  outstanding  shares of Common Stock issued to Minority
Stockholders  in  exchange  for  their  Minority  Shares  will be  equal  to the
percentage  of  the  Mid-Tier   Common  Stock  held  by  Minority   Stockholders
immediately prior to the Conversion. The total number of shares held by Minority
Stockholders  after the  Conversion  would also be affected by any  purchases by
such persons in the Offering.

         Based on the 35.9% of the  outstanding  shares of the  Mid-Tier  Common
Stock held by Minority  Stockholders as of December 1, 1997, the $3.9 million of
dividends  waived by the Mutual  Holding  Company as of  December  1, 1997,  the
$21,000 of assets other than  Mid-Tier  Common Stock held by the Mutual  Holding
Company as of December 1, 1997,  and the  Independent  Valuation,  the following
table sets forth, at the minimum, midpoint, maximum, and adjusted maximum of the
Offering Range, the following:  (i) the total number of Subscription  Shares and
Exchange  Shares to be issued in the  Conversion,  (ii) the percentage of Common
Stock  outstanding  after the  Conversion  that will be sold in the Offering and
issued in the Share Exchange, and (iii) the Exchange Ratio.

<TABLE>
<CAPTION>

                                 Subscription Shares          Exchange Shares          Total Shares
                                     to be Issued               to be Issued            of Common
                                --------------------       ---------------------        Stock to be       Exchange
                                 Amount      Percent           Amount     Percent       Outstanding       Ratio
                                 ------      -------           ------     -------       -----------       -----
<S>                            <C>             <C>           <C>           <C>           <C>             <C>   
Minimum....................    14,961,058      65.2%         7,988,942     34.8%         22,950,000      2.4578
Midpoint...................    17,601,341      65.2%         9,398,659     34.8%         27,000,000      2.8915
Maximum....................    20,241,623      65.2%        10,808,377     34.8%         31,050,000      3.3252
Adjusted maximum...........    23,277,802      65.2%        12,429,698     34.8%         35,707,500      3.8240
</TABLE>

         The final  Exchange  Ratio will be calculated at the  conclusion of the
Conversion  and will be affected by any  additional  waivers of dividends by the
Mutual Holding Company,  any change in the Mutual Holding Company's assets other
than Mid-Tier Common Stock, and any options exercised  subsequent to December 1,
1997.

         Effect on Stockholders'  Equity per Share of the Shares Exchanged.  The
Conversion will increase the stockholders' equity of Minority  Stockholders.  At
September 30, 1997, the stockholders' equity per share was $11.97 for each share
of  Mid-Tier  Common  Stock  outstanding,  including  shares  held by the Mutual
Holding  Company.  Based on the pro forma  information  set forth in "Pro  Forma
Data," assuming the sale of 17,601,341 shares of Common Stock at the midpoint of
the Offering Range, the pro forma stockholders' equity per share of Common Stock
was $9.94,  and the aggregate pro forma  stockholders'  equity for the number of
Exchange Shares to be received for each Minority Share was $28.74. The pro forma
stockholders'  equity for the aggregate number of Exchange Shares to be received
for each Minority Share was $26.15,  $31.35 and $34.34 at the minimum,  maximum,
and adjusted maximum of the Offering Range.

         Effect on Earnings per Share of the Shares  Exchanged.  The  Conversion
will also affect Minority  Stockholders'  pro forma earnings per share.  For the
nine months ended  September  30, 1997,  and the fiscal year ended  December 31,
1996, the earnings per share was $.65 and $.94, respectively,  for each share of
Mid-Tier Common Stock  outstanding,  including shares held by the Mutual Holding
Company.  Based on the pro  forma  information  set forth in "Pro  Forma  Data,"
assuming  the sale of  17,601,341  shares of Common Stock at the midpoint of the
Offering  Range,  the pro forma  earnings per share of Common Stock was $.34 and
$.49,  respectively,  for such periods, and the aggregate pro forma earnings for
the number of Exchange  Shares to be received for each  Minority  Share was $.98
and $1.42,  respectively.  For the nine months ended  September  30,  1997,  the
aggregate  pro forma  earnings for the number of Exchange  Shares to be received
for each Minority Share was $.93, $1.03 and $1.11 at the minimum,  maximum,  and
adjusted  maximum of the Offering Range.  For the fiscal year ended December 31,
1996, the aggregate pro forma  earnings for the number of Exchange  Shares to be
received  for each  Minority  Share was $1.20,  $1.63 and $1.87 at the  minimum,
maximum, and adjusted maximum of the Offering Range.


                                        6

<PAGE>



         Effect  on  Dividends  per  Share.  The  Company's  Board of  Directors
anticipates  declaring and paying quarterly cash dividends of $.025, or $.10 per
share of Common Stock on an annual  basis,  or an aggregate  annual  dividend of
$.25,  $.29,  $.34 and $.38 for the number of Exchange  Shares received for each
Minority Share, at the minimum,  midpoint,  maximum and adjusted  maximum of the
Offering Range,  respectively.  The Bank, or the Mid-Tier Holding Company,  have
paid quarterly cash dividends of $.0875 per Minority Share, or $.35 per Minority
Share on an  annual  basis,  for  each of the full  fiscal  quarters  since  the
Minority  Stock  Offering in August  1995.  See  "Market for Common  Stock." The
Mid-Tier Holding Company intends to continue to pay a quarterly cash dividend of
$.0875 per share  through the fiscal  quarter  ended March 31, 1998.  Dividends,
when and if paid, will be subject to determination  and declaration by the Board
of  Directors  in its  discretion,  which will take into  account the  Company's
consolidated financial condition and results of operations,  tax considerations,
industry standards,  economic  conditions,  regulatory  restrictions on dividend
payments  by the Bank to the  Company,  general  business  practices  and  other
factors. See "Dividend Policy."

         Effect on the Market and Appraised Value of the Shares  Exchanged.  The
aggregate  Subscription Price of the shares of Common Stock received in exchange
for each Minority Share is $24.58,  $28.92,  $33.25,  and $38.24 at the minimum,
midpoint,  maximum and adjusted maximum of the Offering Range. The last trade of
Mid-Tier  Common Stock on August 7, 1997, the day preceding the  announcement of
the Conversion,  was $22 per share, and the price at which Mid-Tier Common Stock
last traded on February ____, 1998, was $________ per share.

         Dissenters'  and  Appraisal  Rights.  Under OTS  regulations,  Minority
Stockholders will not have dissenters'  rights or appraisal rights in connection
with the exchange of Minority Shares for shares of Common Stock of the Company.

         Tax  Consequences  of  Conversion.  The Bank will receive an opinion of
counsel  with regard to federal  income  taxation and will receive an opinion of
counsel or tax advisor with regard to New Jersey  taxation,  which will indicate
that the  adoption  and  implementation  of the Plan of  Conversion  will not be
taxable for federal or New Jersey  income tax  purposes to the Bank,  the Mutual
Holding Company,  the Mid-Tier Holding Company, the Minority  Stockholders,  the
Interim Savings Bank,  members of the Mutual Holding Company or eligible account
holders or the Company. Consummation of the Conversion is conditioned upon prior
receipt by the Bank of such opinions. See "The Conversion--Tax Aspects."

         Exchange of Mid-Tier  Holding  Company  Stock  Certificates.  Until the
Effective Date, the Minority Shares will continue to be available for trading on
the Nasdaq National  Market.  The exchange and conversion of Minority Shares for
shares of the Common Stock will occur automatically on the Effective Date. After
the Effective  Date,  former  holders of the Mid-Tier  Common Stock will have no
further equity  interest in the Bank (other than as stockholders of the Company)
and there will be no further transfers of the Mid-Tier Common Stock on its stock
transfer  records.  For persons  holding  Minority  Shares in street  name,  the
conversion of Minority Shares into shares of Common Stock will occur without any
action on the part of such stockholder. For persons holding certificated shares,
as soon as  practicable  after the Effective  Date,  the Company,  or a transfer
agent,  bank or trust  company  designated  by the  Company,  in the capacity of
exchange  agent (the  "Exchange  Agent"),  will send a transmittal  form to each
Minority  Stockholder of record as of the Effective Date. The transmittal  forms
are expected to be mailed within five business days after the Effective Date and
will  contain  instructions  with  respect  to  the  surrender  of  certificates
representing  the Mid-Tier  Common Stock or Certificates  formerly  representing
shares  of  Bank  Common  Stock  that  were  not  replaced   with   Certificates
representing  Mid-Tier Common Stock into which such shares were converted in the
Two-Tier  Reorganization  ("Converted  Bank Common Stock  Certificates").  It is
expected  that  certificates  for shares of the  Company's  Common Stock will be
distributed  within five  business  days after the receipt of properly  executed
transmittal forms and other required documents. See "The Conversion--Exchange of
Certificates."  MID-TIER HOLDING COMPANY  STOCKHOLDERS  SHOULD NOT FORWARD STOCK
CERTIFICATES  TO THE MID-TIER  HOLDING  COMPANY,  THE BANK OR THE EXCHANGE AGENT
UNTIL THEY HAVE RECEIVED TRANSMITTAL FORMS.


                                        7

<PAGE>


The Subscription and Community Offerings

         Up to 20,241,623  Subscription  Shares  (subject to adjustment to up to
23,277,802  shares) will be offered for a subscription price of $10.00 per share
(the  "Subscription  Price") in the  Subscription  Offering  and,  to the extent
shares  remain  available for sale,  in the  Community  Offering  which is being
conducted concurrently with, and/or following the conclusion of the Subscription
Offering  (together,  the "Offering").  Common Stock offered in the Subscription
Offering  shall be offered in the  following  order of priority to: (i) Eligible
Account  Holders;  (ii) the Bank's ESOP in an amount up to 4% of the shares sold
in the  Offering  and the Bank's  401(k)  Plan in an amount up to 200,000 of the
shares sold in the Offering;  (iii) Supplemental  Eligible Account Holders;  and
(iv) Other Members.

         Common Stock not  subscribed  for in the  Subscription  Offering may be
offered in the Community Offering to certain members of the general public, with
preference given, in the Bank's discretion, to Minority Stockholders and then to
natural persons residing in the Community.  The Company and the Bank reserve the
absolute  right to reject or accept any  orders in the  Community  Offering,  in
whole  or in  part,  either  at the  time of  receipt  of an order or as soon as
practicable  following the Expiration  Date. The Bank and the Company have hired
FBR as  consultant  and advisor in the  Conversion  and to assist in  soliciting
subscriptions in the Offering.  See "The  Conversion--Subscription  Offering and
Subscription Rights" and "--Community Offering."

         The Offering  will  terminate at ______ p.m.  local time, on March ___,
1998 (the  "Expiration  Date") unless the Community  Offering is extended by the
Bank and the Company,  with the approval of the OTS, if necessary.  The Bank and
the Company  may  determine  to extend the  Community  Offering  for any reason,
whether or not subscriptions  have been received for the minimum,  midpoint,  or
maximum of the number of shares  offered in the  Offering,  and the Bank and the
Company are not required to give subscribers  notice of any such extension.  The
Community  Offering must be completed within 45 days after the expiration of the
Subscription  Offering  unless  extended  by the Bank and the  Company  with the
approval of the OTS, if necessary.

Prospectus Delivery and Procedure for Purchasing Shares

         To ensure that each  purchaser  receives a Prospectus at least 48 hours
prior to the  Expiration  Date,  Prospectuses  may not be mailed later than five
days prior to such date or be hand  delivered  later than two days prior to such
date. Order forms that include certain  certifications  ("Order Forms") may only
be  distributed  with a  Prospectus.  Execution  of an Order  Form will  confirm
receipt or delivery of the Prospectus.  The Bank will accept for processing only
properly  completed Order Forms.  The Bank will not be required to accept orders
submitted on  photocopied  or facsimilied  Order Forms.  Payment by check,  bank
draft,  certified or teller's check,  money order, or debit  authorization to an
existing  passbook or certificate of deposit  account at the Bank must accompany
each stock order form. See "The Conversion--Procedure for Purchasing Shares."

         To ensure that each prospective  purchaser is properly identified as to
his stock purchase  priority,  depositors as of the Eligibility  Record Date and
Supplemental  Eligibility  Record Date must list all accounts on the stock order
form giving all names in each account and the account number,  and  shareholders
of the  Mid-Tier  Holding  Company  must list the  number of shares of  Mid-Tier
Common Stock held as of February  _____,  1997.  Failure to list all accounts or
share holdings may result in a subscriber's loss of subscription rights, receipt
of lower  priority  subscription  rights or loss of  preference in the Community
Offering.  The  priority of any order  submitted  by two or more persons will be
based on the  priority  of the  person  with the  lowest  priority  subscription
rights.

Restrictions on Transfer of Subscription Rights and Shares

         No person may transfer or enter into any agreement or  understanding to
transfer the legal or  beneficial  ownership of the  subscription  rights issued
under the Plan of  Conversion  or the shares of Common  Stock to be issued  upon
their exercise.  Each person exercising  subscription rights will be required to
certify  that a  purchase  of Common  Stock is solely  for the  purchaser's  own
account and that there is no agreement or  understanding  regarding  the sale or
transfer  of such  shares.  See "The  Conversion--Restrictions  on  Transfer  of
Subscription Rights and Shares." The

                                        8

<PAGE>

Company and the Bank will pursue any and all legal and equitable remedies in the
event they  become  aware of the  transfer of  subscription  rights and will not
honor orders known by them to involve the transfer of such rights.

Purchase Limitations

         The minimum number of shares that may be purchased is 25 shares. Except
for the ESOP and the 401(k)  Plan,  no  Eligible  Account  Holder,  Supplemental
Eligible Account Holder or Other Member may in their capacities as such purchase
in the Subscription  Offering more than 60,000  Subscription  Shares; no person,
together with associates of and persons acting in concert with such person,  may
purchase in the Offering  more than 60,000  Subscription  Shares;  and no person
together with  associates of and persons  acting in concert with such person may
purchase in the aggregate more than the number of Subscription  Shares that when
combined with Exchange  Shares  received by such person together with associates
of and persons  acting in concert  with such person  exceeds  5.0% of the shares
sold in the Offering,  provided,  however,  that at any time during the Offering
and without  further  approval by the members of the Mutual  Holding  Company or
stockholders  of the  Mid-Tier  Holding  Company and without  further  notice to
subscribers,  the Company and the Bank, in their sole  discretion,  may increase
the maximum purchase limitation to up to 5% of the aggregate number of shares of
Common Stock issued in the Conversion. Under certain circumstances,  subscribers
for the maximum  number of shares will,  and certain large  subscribers  may, be
resolicited to increase their  subscriptions  in the event of any such increase.
The  Company  and the  Bank may  determine  to  increase  the  maximum  purchase
limitation  in their  sole  discretion  whether or not  subscriptions  have been
received for shares at the minimum,  midpoint or maximum of the Offering  Range,
subject to any necessary regulatory approval, for any reason,  including to sell
the  minimum  number of shares  offered,  and to raise  more  capital.  See "The
Conversion--Limitations   on  Common  Stock  Purchases."  In  the  event  of  an
oversubscription,    shares   will   be   allocated   as   described   in   "The
Conversion--Subscription  Offering  and  Subscription  Rights" and  "--Community
Offering," and in accordance with the Plan of Conversion.  In the event of a 15%
increase in the total number of shares to be offered, the additional shares will
be distributed and allocated as described herein without the  resolicitation  of
subscribers   as  described  in  "The   Conversion--Subscription   Offering  and
Subscription Rights" and "--Limitation on Common Stock Purchases."

Stock Pricing and Number of Shares to be Issued

         The  Plan of  Conversion  and  Federal  regulations  require  that  the
aggregate  purchase  price of the Common Stock in the Offering  must be based on
the  appraised  aggregate  pro  forma  market  value  of the  Common  Stock,  as
determined by an independent  valuation.  The Bank and the Company have retained
FinPro,  Inc.  ("FinPro") to make such valuation (the "Independent  Valuation").
The  Independent  Valuation  was  prepared  based  on the  assumption  that  the
aggregate  amount of Common  Stock  sold in the  Offering  would be equal to the
estimated  pro forma  market  value of the Company  multiplied  by the  Adjusted
Majority  Ownership  Percentage (as defined in "the  Conversion--Share  Exchange
Ratio").  The  Independent  Valuation  states that as of December ___, 1997, the
estimated  pro forma  market  value of the  Company  ranged  from a  minimum  of
$229,500,000 to a maximum of $310,500,000  with a midpoint of $270,000,000  (the
"Valuation  Range").  The aggregate  offering price of the  Subscription  Shares
offered in the Offering will be equal to the Valuation  Range  multiplied by the
Adjusted  Majority  Ownership  Percentage (as defined in "the  Conversion--Share
Exchange Ratio"). The number of Subscription Shares offered in the Offering will
be equal to the aggregate  offering price of the Subscription  Shares divided by
the  Subscription  Price.  The  number of  Subscription  Shares  offered  in the
Offering and/or the aggregate of the offering price of the  Subscription  Shares
are referred to herein as the "Offering  Range."  Based on the Valuation  Range,
the Adjusted  Minority  Ownership  Percentage and the  Subscription  Price,  the
minimum  of the  Offering  Range will be  14,961,058  Subscription  Shares,  the
midpoint of the Offering Range will be 17,601,341  Subscription  Shares, and the
maximum of the Offering Range will be 20,241,623 Subscription Shares.

         The Board of  Directors  reviewed  the  Independent  Valuation  and, in
particular,  considered (i) the Mid-Tier Holding Company's  financial  condition
and results of operations,  (ii) financial  comparisons of the Mid-Tier  Holding
Company in relation to holding  company's of financial  institutions  of similar
size  and  asset  quality,  (iii)  stock  market  conditions  generally  and  in
particular for financial institutions,  and (iv) the historical trading price of
the Minority  Shares,  all of which are set forth in the Independent  Valuation.
The Board also reviewed the methodology and the


                                        9

<PAGE>


assumptions used by FinPro in preparing its appraisal. The Independent Valuation
of  the  Common  Stock  is  not  intended  and  should  not  be  construed  as a
recommendation of any kind as to the advisability of purchasing the Common Stock
in the  Offering,  nor can any  assurance  be given that those who  purchase  or
receive  Common Stock in the  Conversion  will be able to sell such shares after
the  Conversion  at or above  the  Subscription  Price.  Further,  the pro forma
stockholders'  equity is not intended to represent  the fair market value of the
Common  Stock and may be  greater  than  amounts  that  would be  available  for
distribution to  stockholders in the event of liquidation.  See "Pro Forma Data"
and "The Conversion--Stock Pricing and Number of Shares to be Issued."

         There is no  obligation or  understanding  on the part of management or
the Board of  Directors  to take  and/or pay for any shares in order to complete
the Conversion. Following commencement of the Subscription Offering, the maximum
of the  Valuation  Range may be  increased  by up to 15% to up to  $357,075,000,
which will result in a corresponding increase of up to 15% in the maximum of the
Offering Range to $232,778,020,  or 23,277,802 shares, to reflect changes in the
market and financial conditions,  without the resolicitation of subscribers. The
minimum of the Valuation  Range and the minimum of the Offering Range may not be
decreased without a resolicitation of subscribers.  See "--Limitations on Common
Stock  Purchases" as to the method of distribution  and allocation of additional
shares that may be issued in the event of an increase in the  Offering  Range to
fill  unfilled  orders in the  Subscription  and Community  Offerings.  See "The
Conversion--Stock Pricing" and --Number of Shares to be Issued."

Use of Proceeds

         Net  proceeds  from the sale of the Common  Stock are  estimated  to be
between $147.7 million and $200.5 million, based on the assumptions set forth in
"Pro  Forma  Data."  Actual net cash  proceeds  cannot be  determined  until the
Conversion  is  completed,  and will  depend on the number of shares sold in the
Offering and the expenses of the  Conversion.  See "Pro Forma Data." The Company
will contribute at least 50% of the estimated  adjusted net Offering proceeds to
the Bank.

         The Company  will be unable to utilize  any of the net  proceeds of the
Offering until the Effective  Date. The Company and the Bank intend to initially
use funds from the Offering for general business purposes  including  investment
in  one-  to  four-family  residential  mortgage  loans  and  other  loans,  and
investment in short-term and  intermediate-term  securities and  mortgage-backed
securities.  In  addition,  the Bank and the  Company  intend  in the  future to
utilize net proceeds to expand current  operations  through  internal  growth or
acquisitions,  or for diversification into other banking-related  businesses and
for other business and investment purposes.  The Bank has acquired two financial
institutions  since  September 30, 1996,  and the Company and the Bank intend to
actively explore additional  acquisitions,  although neither the Company nor the
Bank has any  specific  plans,  arrangements  or  understandings  regarding  any
additional expansions or acquisitions at this time. Net proceeds retained by the
Company  may be used for  general  business  activities  including,  subject  to
applicable  limitations,  the possible  payment of dividends and  repurchases of
Common Stock. See "Use of Proceeds."

Dividends

         The Company intends to pay a quarterly cash dividend of $.025 per share
of Common Stock, or $.10 per share of Common Stock on an annual basis. The first
dividend is expected to be declared for the fiscal  quarter ended June 30, 1998.
Dividends, when and if paid, will be subject to determination and declaration by
the Board of  Directors  in its  discretion,  which will take into  account  the
Company's  consolidated  financial  condition  and  results of  operations,  tax
considerations, industry standards, economic conditions, regulatory restrictions
on dividend payments by the Bank to the Company,  general business practices and
other factors. See "Dividend Policy."

Market for Common Stock

         There is an established  market for the Mid-Tier  Common Stock which is
currently  listed on the Nasdaq National Market under the symbol "TSBS," and the
Mid-Tier  Holding  Company had 12 market  makers as of September  30, 1997. As a
newly formed  company,  however,  the Company has never issued capital stock and
consequently there is no established market for its Common Stock. It is expected
that the Company's Common Stock

                                       10

<PAGE>


may be more liquid than the Minority Shares because there will be  significantly
more outstanding shares owned by the public.  However, there can be no assurance
that an active and liquid trading  market for the Common Stock will develop,  or
if developed, will be maintained.  The Minority Shares will automatically on the
Effective Date, without further action by the holder thereof,  be converted into
and  become a right to  receive  shares of Common  Stock  based on the  Exchange
Ratio.

         The Company has received  conditional approval to have its Common Stock
listed on the Nasdaq National Market under the Mid-Tier Holding Company previous
symbol  "TSBS."  FBR  has  advised  the  Company  that  upon  completion  of the
Conversion, it intends to act as a market maker in the Common Stock.

Benefit Plans

         The Bank's  ESOP is expected to purchase up to 4% of the shares sold in
the Offering,  or 704,054 shares assuming the sale of 17,601,341  shares,  after
satisfaction  of  purchase  orders  of  Eligible  Account  Holders.  The  shares
purchased by the ESOP will be allocated to the accounts of employees (except for
Messrs.   Breithaupt  and  Bellarmino  who  have   voluntarily   agreed  not  to
participate)  without payment by such persons of additional cash  consideration.
Subject to  participant  direction of the plan's  investment,  the Bank's 401(k)
Plan may  purchase  up to  150,000  of the shares  sold in the  offering,  after
satisfaction  of  purchase  orders or Eligible  Account  Holders.  In  addition,
subject to stockholder approval,  the Bank or the Company intends to adopt (i) a
recognition and retention plan (the "1998  Recognition  Plan") pursuant to which
the Bank or the Company  intends to award to employees and directors of the Bank
a number of shares of  Common  Stock  equal to up to 4% of the  number of shares
sold in the  Offering,  and (ii) a stock  option  plan (the "1998  Stock  Option
Plan")  pursuant  to which the  Company  intends to award  options to purchase a
number of shares of Common Stock equal to up to 10% of the number of shares sold
in the  Offering  at an exercise  price  equal to the fair  market  value of the
Common  Stock at the time of the  award.  Shares  awarded  pursuant  to the 1998
Recognition  Plan or the 1998 Stock Option Plan may be  authorized  but unissued
shares,  or shares of Common Stock  acquired by the Bank,  the Company,  or such
plans in the open  market.  The exercise of such options may, and such awards of
Recognition  Plan shares and ESOP shares from  authorized but unissued shares of
the Company  would,  dilute the interest of existing  stockholders.  The Company
intends  to submit  the 1998  Recognition  Plan and 1998  Stock  Option  Plan to
stockholders for approval. In addition,  the Bank or the Company intend to adopt
employment  contracts for additional  senior  officers.  See  "Management of the
Bank--Benefit Plans."

Risk Factors

         Attention should be given to the matters discussed under "Risk Factors"
which  include,  among  others,  discussions  of low  returns on equity that may
follow the Conversion, uncertainty as to future growth opportunities and ability
to successfully  deploy  Offering  proceeds,  the Independent  Valuation and its
impact on the trading  price of the Common Stock,  absence of future  securities
gains,  the possible  increase in the Offering Range and number of shares issued
in the  Offering,  the  potential  impact of changes in  interest  rates,  risks
related  to  an  increased   portfolio  of  higher   yielding   loans,   certain
anti-takeover  considerations,  the possible  dilutive effect of the issuance of
additional  shares,  expected  higher  compensation  expenses in future periods,
regulatory  oversight  and  legislation,  and  capability  of  the  Bank's  data
processing systems to accommodate the year 2000.

                                       11

<PAGE>


                         SELECTED CONSOLIDATED FINANCIAL
                   AND OTHER DATA OF THE BANK AND SUBSIDIARIES

         The  following  tables  set  forth  selected  consolidated   historical
financial  and  other  data  of the  Mid-Tier  Holding  Company  (including  its
subsidiaries)  for the periods and at the dates  indicated.  The  information is
derived in part from and  should be read in  conjunction  with the  Consolidated
Financial Statements and Notes thereto of the Mid-Tier Holding Company contained
elsewhere herein. The Selected  Consolidated  Financial  Condition and Operating
Data at and for the nine month  periods  ended  September  30, 1997 and 1996 are
derived from unaudited  consolidated financial statements and, in the opinion of
management,  all adjustments (consisting of normal recurring accruals) necessary
for a fair presentation of the results for the unaudited periods have been made.
The  results  of  operations  data  presented  below for the nine  months  ended
September 30, 1997,  are not  necessarily  indicative of the results that may be
expected for any future period.
<TABLE>
<CAPTION>

                                                At                              At December 31,
                                            September 30, ----------------------------------------------------------
                                               1997       1996          1995       1994          1993      1992
                                               ----       ----          ----       ----          ----      ----
                                                                          (In Thousands)
Selected Financial Condition Data:
<S>                                          <C>          <C>         <C>         <C>          <C>         <C>     
Total assets............................     $638,942    $601,016     $514,218    $441,019    $435,746     $409,227
Cash and cash equivalents...............       13,209      20,938       16,253      12,665      15,763       11,983
Securities available for sale...........      127,651      87,648       83,776      64,961          --           --
Securities held to maturity:
  Debt securities.......................       31,158      37,935       36,945      27,017     121,814      161,923
  Mortgage-backed securities............       39,603      48,618       54,316      35,087      33,169       23,800
  Federal Home Loan Bank stock..........        3,386       3,089        2,864       2,495          --           --
Loans, net..............................      397,866     380,288      306,093     289,504     255,656      201,889
Deposits................................      493,334     491,246      410,770     377,559     383,840      366,069
Stockholders' equity....................      108,239     103,352       97,542      58,769      49,123       40,624
Intangible assets.......................       10,834       9,164        2,325          --          --           --
Borrowings..............................       30,000          --           --          --          --           --
</TABLE>

<TABLE>
<CAPTION>

                                              Nine Months Ended
                                                September 30,                Years Ended December 31,
                                             ------------------   -------------------------------------------------
                                               1997      1996       1996      1995      1994       1993      1992
                                               ----      ----       ----      ----      ----       ----      ----
                                                                          (In Thousands)
Selected Operating Data:
<S>                                          <C>        <C>      <C>        <C>        <C>       <C>        <C>    
Total interest income....................    $32,616    26,662   $36,903    $33,518    $29,468   $30,754    $31,440
Total interest expense...................     16,223    12,865    17,941     17,010     12,851    13,253     16,179
                                             -------   -------    ------    -------    -------   -------    -------
  Net interest income....................     16,393    13,797    18,962     16,508     16,617    17,501     15,261
Provision for loan losses................      1,488        --        --        150        180       880        520
                                             -------   -------    ------    -------    -------   -------    -------
  Net interest income after provision
    for loan losses......................     14,905    13,797    18,962     16,358     16,437    16,621     14,741
Other income.............................      4,169     2,711     3,818      4,946      3,150     3,819      1,172
Operating expenses.......................      9,844     6,434     9,669      7,792      7,475     6,536      6,010
                                             -------   -------    ------    -------    -------   -------    -------
Income before income taxes and
  cumulative effect of accounting change       9,230    10,074    13,111     13,512     12,112    13,904      9,903
Income taxes.............................      3,332     3,626     4,720      4,864      4,437     4,876      3,369
                                             -------   -------    ------    -------    -------   -------    -------
Income before cumulative effect of
  accounting change......................      5,898     6,448     8,391      8,648      7,675     9,028      6,534
Cumulative effect of accounting change            --        --        --         --         --      (529)        --
                                             -------    ------    ------    -------    -------   -------    -------
      Net income.........................    $ 5,898   $ 6,448    $8,391    $ 8,648    $ 7,675   $ 8,499    $ 6,534
                                             =======   =======    ======    =======    =======   =======    =======
</TABLE>


                                       12

<PAGE>

<TABLE>
<CAPTION>

                                                          At or for the
                                                       Nine Months Ended
                                                        September 30, (5)               At or for the Years Ended December 31,
                                                       ------------------      ----------------------------------------------------
                                                         1997       1996         1996        1995       1994       1993       1992
                                                         ----       ----         ----        ----       ----       ----       ----
Selected Operating Ratios and Other Data:
<S>                                                     <C>        <C>          <C>         <C>        <C>        <C>        <C>   
Performance Ratios:
Return on average assets ..........................      1.25%       1.66%       1.56%       1.73%      1.72%      2.00%      1.64%
Return on average equity ..........................      7.57%       8.61%       8.34%      11.33%     13.45%     18.75%     17.52%
Interest rate spread (1) ..........................      3.06%       2.96%       2.98%       2.96%      3.49%      3.94%      3.62%
Net interest margin (1) ...........................      3.65%       3.69%       3.66%       3.47%      3.87%      4.26%      3.97%
Net interest income after provision for
  loan losses to total operating expense ..........    151.41%     214.44%     196.11%     209.93%    219.89%    254.30%    245.27%
Operating expenses to average total assets ........      2.09%       1.66%       1.80%       1.56%      1.67%      1.54%      1.51%
Efficiency ratio (2) ..............................     55.81       43.77       46.53       43.84      42.95      45.15      43.07

Asset Quality Ratios:
Nonperforming loans to net loans at
  end of period ...................................      1.43%       0.47%       1.03%       0.71%      0.87%      0.71%      0.82%
Nonperforming assets to total assets
  at end of period ................................      0.91%       0.33%       0.69%       0.43%      0.59%      0.42%      0.40%
Allowance for loan losses to
  nonperforming loans at end of period ............     56.25%     109.15%      74.19%      80.91%     65.24%     80.65%     38.35%
Average interest-earning assets to
  average interest-bearing liabilities ............    116.06%     120.96%     119.80%     114.32%    112.72%    109.92%    108.36%

Capital and Equity Ratios:
Average equity to average assets ..................     16.52%      19.26%      18.67%      15.27%     12.78%     10.67%      9.38%
Equity to assets at end of period .................     16.94%      19.38%      17.20%      18.97%     13.33%     11.27%      9.93%

Per Share Data:
Book value per share ..............................    $11.97      $11.24      $11.44      $10.94        N/A        N/A        N/A
Earnings per share ................................    $ 0.65      $ 0.72      $ 0.94         N/A        N/A        N/A        N/A

Other Data:
Full service offices ..............................        14          11          14          10          9          9          9
</TABLE>

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

(1)  Interest rate spread represents the difference between the weighted average
     yield on average  interest-earning assets and the weighted average costs of
     average  interest-bearing  liabilities,  and net interest margin represents
     net interest income as a percentage of average interest-earning assets.

(2)  The efficiency ratio is calculated by dividing non-interest expense, net of
     nonrecurring  items into net  interest  income  before  provision  for loan
     losses plus non-interest income, net of non-recurring items.

(3)  The Minority  Stock  Offering,  which raised net proceeds of $30.0 million,
     was completed on August 3, 1995.

(4)  During the nine month  periods ended  September 30, 1997 and 1996,  and the
     fiscal years ended December 31, 1996,  1995 and 1994, the Bank recorded net
     securities gains of $2.9 million,  $2.2 million, $2.8 million, $4.1 million
     and $2.4 million,  respectively.  The Bank's portfolio of equity securities
     was completely  divested as of September 30, 1997 and  management  believes
     that the Company's  earnings after the  Conversion  will not be enhanced by
     net securities gains in the amounts  recently  experienced by the Bank. See
     "Risk Factors--Absence of Securities Gains."

(5)  Annualized where appropriate.

                                       13

<PAGE>


                                  RISK FACTORS

         The  following  risk  factors,  in  addition  to the other  information
presented in this Prospectus,  should be considered by prospective  investors in
deciding whether to purchase the Common Stock offered hereby.

Low Return on Equity Following the Conversion

         At September 30, 1997, the Mid-Tier  Holding  Company's ratio of equity
to assets  and return on average  assets was 16.9% and 7.4%,  respectively.  The
Company's  equity  position will be  significantly  increased as a result of the
Conversion.  On a pro forma basis as of September 30, 1997, assuming the sale of
Common Stock at the  midpoint of the  Offering  Range,  the  Company's  ratio of
equity to assets would be approximately  33.6% and,  assuming the sale of Common
Stock at the adjusted  maximum of the Offering  Range,  the  Company's  ratio of
equity to assets would be approximately  37.7%. The Company's  ability to invest
the Offering proceeds in loans and ultimately leverage the capital raised in the
Offering will be  significantly  affected by industry  competition for loans and
deposits.  In addition,  future income is likely to be adversely affected by the
absence of securities  gains (see  "--Absence  of Securities  Gains") and higher
compensation expenses (see "--Higher  Compensation Expenses in Future Periods").
The Company  currently  anticipates  that it will take time to prudently  deploy
such  capital,  and, as a result,  the Company's  return on equity  initially is
expected to be below the industry average immediately after the Conversion.

Uncertainty as to Future Growth Opportunities and Ability to Successfully Deploy
Offering Proceeds

         In an effort to fully deploy  post-Conversion  capital,  in addition to
attempting  to  increase  its loan and deposit  growth,  the Company may seek to
expand its banking  franchise  by  acquiring  other  financial  institutions  or
branches.  The Company's ability to grow through selective acquisitions of other
financial  institutions  or branches of such  institutions  will be dependent on
successfully  identifying,   acquiring  and  integrating  such  institutions  or
branches.  There  can be no  assurance  the  Company  will be  able to  generate
internal growth or to identify attractive acquisition  candidates,  acquire such
candidates on favorable terms,  successfully integrate any acquired institutions
or branches into the Company,  or increase  profits  sufficiently  to offset the
increase in expenses that will result from an acquisition. The Bank has acquired
two financial  institutions  since  September 30, 1996,  and the Company and the
Bank intend to actively explore  additional  acquisitions,  although neither the
Company nor the Bank has any  specific  plans,  arrangements  or  understandings
regarding any additional expansions or acquisitions at this time.

Independent  Valuation of the Company and its Impact on the Trading Price of the
Common Stock

         The offering  price as a percentage of pro forma tangible book value of
the Common  Stock sold in the  Offering  ranges from 98.3% at the minimum of the
Offering Range to 115.2% at the adjusted  maximum of the Offering Range. For the
nine months ended September 30, 1997, on an annualized  basis,  the price to pro
forma  earnings per share of the Common  Stock sold in the Offering  ranges from
19.7x at the minimum of the Offering  Range to 25.9x at the adjusted  maximum of
the  Offering  Range.  The price to pro forma  tangible  book value at which the
Common  Stock is being sold in the Offering  substantially  exceeds the price to
pro forma  tangible  book  value of common  stock  sold in most  mutual-to-stock
conversions  that  do  not  involve  a  mutual  holding  company  conversion  or
reorganization.  Moreover,  the Bank and the Company may determine to extend the
Community  Offering  for any  reason,  whether  or not  subscriptions  have been
received for shares at the minimum,  midpoint,  or maximum of the Offering Range
Prospective  investors  should be aware that as a result of the relatively  high
valuation and any extension of the Community  Offering to increase the number of
shares sold in the Offering, the after-market performance of the Common Stock is
likely  to be  less  favorable  during  the  period  immediately  following  the
Conversion   than  the  price   performance  of  common  stock  sold  in  recent
mutual-to-stock  conversions that do not involve a mutual-to-stock conversion of
a mutual holding company,  and the price performance of common stock sold in the
Minority Stock Offering.

Absence of Securities Gains

         At the time it converted  to a federal  savings bank charter in January
1995, the Bank had a portfolio of equity  securities that the OTS required to be
divested over a period of time. Such  securities had  appreciated in value,  and
the Bank  recorded  substantial  gains on their sale.  Due in large part to such
divestiture, the Bank recorded net

                                       14

<PAGE>

securities  gains of $2.9  million  and $2.2  million,  and $2.8  million,  $4.2
million,  and $2.4  million,  for the nine months ended  September  30, 1997 and
1996, and the fiscal years ended December 31, 1996, 1995 and 1994, respectively.
The  Bank's  portfolio  of  equity  securities  was  completely  divested  as of
September 30, 1997,  therefore the Company's  earnings after the Conversion will
not be enhanced by net securities gains in the amounts  recently  experienced by
the Bank.

Possible Increase in Offering Range and Number of Shares Issued

         The number of  Subscription  Shares to be sold in the Conversion may be
increased  as a result  of an  increase  in the  Offering  Range of up to 15% to
reflect changes in market and financial conditions following the commencement of
the Subscription and Community  Offerings.  In the event that the Offering Range
is so  increased,  it is expected  that the Company will issue up to  23,277,802
shares  of  Common  Stock  at  the  Subscription   Price.   Based  upon  various
assumptions,  such an  increase in the number of shares  issued in the  Offering
will decrease a subscriber's pro forma annualized net earnings per share and pro
forma   stockholders'   equity  per  share,  but  will  increase  the  Company's
consolidated pro forma  stockholders'  equity and pro forma net income. See "Pro
Forma Data."

Potential  Effects of Changes in Interest  Rates and the Current  Interest  Rate
Environment

         The  operations  of the Bank  are  substantially  dependent  on its net
interest income,  which is the difference  between the interest income earned on
its   interest-earning   assets   and   the   interest   expense   paid  on  its
interest-bearing  liabilities.  Like  most  savings  institutions,   the  Bank's
earnings are affected by changes in market  interest  rates,  and other economic
factors beyond its control.  If an  institution's  interest-earning  assets have
longer effective maturities than its interest-bearing  liabilities, the yield on
the institution's interest-earning assets generally will adjust more slowly than
the cost of its interest-bearing liabilities and, as a result, the institution's
net  interest  income and  interest  rate spread  generally  would be  adversely
affected by material and prolonged  increases in interest  rates and  positively
affected by comparable  declines in interest rates. Based upon certain repricing
assumptions,  the Bank's  interest-earning  liabilities  repricing  or  maturing
within   one  year   exceeded   its   interest-bearing   assets   with   similar
characteristics  by $17.3  million  or 2.7 % of total  assets.  Accordingly,  an
increase in interest  rates  generally  would result in a decrease in the Bank's
average  interest  rate  spread and net  interest  income.  The  Bank's  average
interest rate spread remained  relatively  stable at 3.06%,  2.98% and 2.96% for
the nine months ended September 30, 1997 and the fiscal years ended December 31,
1996 and 1995,  although  no  assurance  can be given  that the  Bank's  average
interest rate spread will not decrease in future  periods.  Any such decrease in
the Bank's average  interest rate spread could  adversely  affect the Bank's net
interest  income.  See  "Management's   Discussion  and  Analysis  of  Financial
Condition and Results of Operations--Assets and Liability Management."

         In  addition  to  affecting  interest  income and  expense,  changes in
interest rates also can affect the value of the Bank's interest-earning  assets,
which  comprise  fixed-  and  adjustable-rate  instruments,  and the  ability to
realize gains from the sale of such assets.  Generally,  the value of fixed-rate
instruments  fluctuates  inversely with changes in interest  rates. At September
30, 1997, the Bank had $127.7  million of securities  available for sale and the
Bank had $0.6 million of net unrealized  gains with respect to such  securities,
which were  included as a separate  component in the Bank's total  stockholders'
equity, net of tax, as of such date.

         Changes in interest rates also can affect the average life of loans and
mortgage-related securities.  Decreases in interest rates in recent periods have
resulted in increased  prepayments of loans and mortgage-backed  securities,  as
borrowers refinanced to reduce borrowing costs. Under these  circumstances,  the
Bank is  subject  to  reinvestment  risk to the  extent  that it is not  able to
reinvest  such  prepayments  at rates which are  comparable  to the rates on the
maturing loans or securities. See "Business of the Bank--Lending Activities."

Risks Related to Increased Portfolio of Higher-Yielding Loans

         To complement  the Bank's  traditional  emphasis on one- to four-family
residential real estate lending,  the Bank has recently  increased its portfolio
of  higher-yielding  loans.  During the 21 months ended  September 30, 1997, the
Bank's  portfolio of commercial  business loans  increased by $50.7 million,  or
438%, to $62.2 million from $11.6  million,  the Bank's  portfolio of commercial
real estate and  multifamily  residential  real estate loans  increased by $12.5
million, or 44.8%, to $40.3 million from $27.8 million, and the Bank's portfolio
of home equity loans increased by

                                       15

<PAGE>


$12.1 million, or 55.3%, to $33.9 million from $21.8 million.  Management's goal
is to continue to increase the Bank's portfolio of these loans.

         Commercial  and  multifamily  residential  real  estate and  commercial
business  lending  generally  are  considered to involve a higher degree of risk
than single-family  residential  lending due to a variety of factors,  including
generally  larger  loan  balances  to single  borrowers  or  groups  of  related
borrowers,  the dependency for repayment on successful development and operation
of the project or business  and income  stream of the  borrower,  and loan terms
which  often  do not  require  full  amortization  of the loan  over  its  term.
Commercial business loans are generally considered to involve a higher degree of
risk because,  in addition to the factors described above, the collateral may be
in  the  form  of  intangible   assets  and/or   inventory   subject  to  market
obsolescence.  Such risks can be significantly  affected by economic conditions.
In addition,  commercial real estate and commercial  business lending  generally
requires  substantially  greater  oversight  efforts  compared to other lending.
Moreover,  such lending  frequently  necessitates  greater  allowances  for loan
losses to address these increased risks,  and larger  provisions for loan losses
that  are  charged  to  earnings.  See  "Business--Lending  Activities."  As  of
September  30,  1997,  the Bank had $3.0 million of  non-performing  real estate
loans,   and   $2.5   of   non-performing   commercial   business   loans.   See
"Business--Asset Quality--Non-Performing Assets."

Certain Anti-Takeover Considerations

         Provisions  in  the  Company's  and  the  Bank's  Governing  Documents.
Provisions in the Company's  Certificate of Incorporation and the Bank's Charter
and their  respective  Bylaws  provide for  limitations  on  stockholder  voting
rights.  In addition,  the Bank's  Federal Stock Charter and Bylaws,  as well as
certain federal regulations,  assist the Company in maintaining its status as an
independent publicly owned corporation. These provisions may prevent a change of
control of the  Company  even if desired by a majority  of  stockholders.  These
provisions  provide for,  among other things,  supermajority  voting,  staggered
boards of directors,  noncumulative voting for directors,  limits on the calling
of special  meetings,  and certain uniform price provisions for certain business
combinations. In particular, the Company's Certificate of Incorporation provides
that  beneficial  owners of more than 10% of the  Company's  outstanding  Common
Stock  may not vote the  shares  owned in excess of the 10%  limit.  The  Bank's
amended  Federal Stock Charter also  prohibits,  for a period of five years from
the  closing  of the  Conversion,  the  acquisition  of, or offer  to,  acquire,
directly or indirectly,  the beneficial ownership of more than 10% of the Bank's
voting  securities.  Any  person  violating  this  restriction,  except  for the
Company,  may not vote any of the  Bank's  securities  held in excess of the 10%
limitation.  In the event that holders of revocable proxies for more than 10% of
the shares of Common  Stock of the Company  acting as a group or in concert with
other proxy holders attempt actions that could indirectly  result in a change in
control  of the  Bank,  management  of the  Bank  will be able  to  assert  this
provision of the Bank's  Federal Stock Charter  against such holders if it deems
such  assertion  to be in the best  interests  of the Bank,  the Company and its
stockholders.  It is uncertain, however, whether the Bank would be successful in
asserting such provision against such persons.

         Provisions of Compensation Plans and Employment  Agreements.  Moreover,
the Bank's current and proposed  employment  agreements provide for benefits and
cash  payments  in the event of a change in control of the  Company or the Bank.
Additionally,  the Bank's current stock benefit plans,  and the 1998 Recognition
Plan and 1998 Stock Option Plan may provide for accelerated vesting in the event
of a change in control.  These  provisions may have the effect of increasing the
cost of acquiring the Company,  thereby  discouraging future attempts to acquire
control of the Company or the Bank. See  "Restrictions on the Acquisition of the
Company and the Bank--Restrictions in the Company's Certificate of Incorporation
and Bylaws," and "Management of the Bank--Benefits."

Possible Dilutive Effect of Issuance of Additional Shares

         If the  1998  Recognition  Plan  is  approved  by  stockholders  of the
Company, the Recognition Plan intends to acquire an amount of Common Stock equal
to 4% of the shares of Common  Stock sold in the  Offering.  If such  shares are
acquired at a per share price equal to the Subscription  Price, the cost of such
shares would be $8.0 million,  assuming the Common Stock sold in the Offering at
the maximum of the Offering  Range.  Such shares of Common Stock may be acquired
in the open market with funds  provided by the Company,  or from  authorized but
unissued  shares of Common Stock.  In the event that the 1998  Recognition  Plan
acquires authorized but unissued shares of

                                       16

<PAGE>


Common Stock from the Company,  the interests of existing  stockholders  will be
diluted  and net income per share and  stockholders'  equity per share  would be
decreased.

         If the Stock  Option Plan is approved by  stockholders  of the Company,
the  Company  intends to reserve  for future  issuance  pursuant  to such plan a
number of shares of Common  Stock  equal to 10% of the Common  Stock sold in the
Conversion  (2,024,162  shares,  based on the issuance of the maximum 20,241,623
shares). Such shares may be authorized but previously unissued shares,  treasury
shares or shares  purchased  by the Company in the open  market or from  private
sources.  If authorized but previously unissued shares are used under such plan,
the  issuance  of the total  number of shares  available  under  such plan would
dilute  the  voting  interests  of  stockholders  at the time of such  award and
decrease net income per share and stockholders' equity per share.

         As of  December 1, 1997,  there were  options  outstanding  to purchase
294,637 Minority Shares at an average exercise price of approximately $15.47 per
share.  On the Effective  Date these  options will be converted  into and become
options to purchase Common Stock of the Company.  The number of shares of Common
Stock to be received upon  exercise of such options will be determined  pursuant
to the Exchange  Ratio.  The exercise of such  currently  existing stock options
will  result  in  dilution  of  the  Common  Stock   holdings  of  the  existing
stockholders.

Higher Compensation Expenses in Future Periods

         Management believes that the Company's compensation expenses are likely
to increase  substantially  in the future due to the  additional  stock  benefit
plans that the Company intends to implement,  and the additional  employees that
the Bank and its  subsidiaries  have  recently  hired and  expect to hire in the
future to assist the Company in executing  its strategy of growing the Company's
operations.

         Among the benefit  plans that the Company  intends to establish are the
1998 Recognition Plan and the ESOP.  Generally  accepted  accounting  principals
will  require the  Company to record  compensation  expense  upon the vesting of
shares of restricted  stock awarded  pursuant to the 1998  Recognition  Plan and
upon the  commitment to release  shares under the ESOP. As regards the ESOP, the
compensation  expense will be equal to the fair value of the shares committed to
be released,  and future  increases  and decreases in fair value of Common Stock
committed  to be  released  will have a  corresponding  effect  on  compensation
expense  related to the ESOP.  To the  extent  that the fair value of the Bank's
ESOP  shares  differ  from the cost of such  shares,  the  differential  will be
charged or credited to equity.

Regulatory Oversight and Legislation

         The  Bank  is  subject  to  extensive   regulation,   supervision   and
examination by the OTS, as its chartering authority,  and by the FDIC as insurer
of its deposits up to applicable limits. The Bank is a member of the FHLB System
and is subject to certain  limited  regulations  promulgated  by the FRB. As the
holding  company of the Bank, the Company also will be subject to regulation and
oversight by the OTS. Such regulation and  supervision  govern the activities in
which an institution can engage and are intended primarily for the protection of
the insurance  fund and  depositors.  Regulatory  authorities  have been granted
extensive  discretion  in  connection  with their  supervisory  and  enforcement
activities  which are  intended to  strengthen  the  financial  condition of the
banking and thrift  industries,  including the imposition of restrictions on the
operation of an institution, the classification of assets by the institution and
the adequacy of an institution's  allowance for loan losses.  Any change in such
regulation and oversight, whether by the OTS, the FDIC or Congress, could have a
material impact on the Company,  the Bank and their respective  operations.  See
"Regulation."

         On September 30, 1996, the Deposit  Insurance Funds ("DIF") Act of 1996
was enacted  into law.  The DIF Act  contemplates  the  development  of a common
charter for all federally chartered depository institutions and the abolition of
separate charters for national banks and federal savings associations. It is not
known  what  form the  common  charter  may take and what  effect,  if any,  the
adoption of a new charter  would have on the  financial  condition or results of
operations  of  the  Bank.  See   "Regulation--Federal   Regulation  of  Savings
Institutions."

         Legislation  is proposed  periodically  providing  for a  comprehensive
reform of the banking and thrift  industries,  and has included  provisions that
would (i) require federal savings  associations to convert to a national bank or
a  state-chartered  bank or thrift,  (ii)  require all savings and loan  holding
companies to become bank holding


                                       17

<PAGE>

companies and (iii) abolish the OTS. It is uncertain when or if any of this type
of  legislation  will be passed,  and, if passed,  in what form the  legislation
would be passed. As a result,  management cannot accurately predict the possible
impact of such legislation on the Bank.

Capability of the Bank's Data Processing Hardware to Accommodate the Year 2000

         Like many financial institutions the Bank relies upon computers for the
daily  conduct  of its  business  and for data  processing  generally.  There is
concern among industry  experts that on January 1, 2000 computers will be unable
to "read" the new year and there may be widespread  computer  malfunctions.  The
Bank generally  relies on independent  third parties to provide data  processing
services to the Bank, and has been advised by its data processing service center
that the issue has been addressed.  Based on these  representations,  management
does  not  believe  that  significant  additional  costs  will  be  incurred  in
connection with the year 2000 issue.

                                   THE COMPANY

         The Company was organized in November 1997 for the purpose of acquiring
all of the  outstanding  shares of capital  stock of the Bank.  The  Company has
applied to the OTS to become a savings and loan holding company and as such will
be subject to regulation by the OTS.  After  completion of the  Conversion,  the
Company will conduct  business  initially as a unitary  savings and loan holding
company. See "Regulation--Holding  Company Regulation." Upon consummation of the
Conversion,  the  Company's  assets will be  primarily  the shares of the Bank's
capital stock acquired in the Conversion, the portion of the net proceeds of the
Conversion  permitted  by the OTS to be  retained by the  Company,  and the ESOP
loan. The Company  initially will have no significant  liabilities.  See "Use of
Proceeds." The  management of the Company is set forth under  "Management of the
Company."  Initially,  the Company will neither own nor lease any property,  but
instead will use the  premises,  equipment  and  furniture  of the Bank.  At the
present  time,  the  Company  does not intend to employ any  persons  other than
officers  but will  utilize  the  support  staff of the Bank  from time to time.
Additional  employees  will be hired as  appropriate  to the extent the  Company
expands its business.

         The Conversion will provide the Bank with additional capital to support
future growth and enhance  results of operations.  Management  believes that the
holding company  structure will provide the Company with additional  flexibility
to  diversify  its  business   activities   through  existing  or  newly  formed
subsidiaries,  or  through  acquisitions  of or  mergers  with  other  financial
institutions and financial  services related  companies or for other business or
investment purposes, including the possible repurchase Common Stock as permitted
by the OTS.  Although  there  are no  current  arrangements,  understandings  or
agreements,  written or oral,  regarding any such opportunities or transactions,
the Company will be in a position  after the  Conversion,  subject to regulatory
limitations and the Company's financial position,  to take advantage of any such
acquisition and expansion  opportunities  that may arise. The initial activities
of the Company are  anticipated  to be funded by the  proceeds  permitted  to be
retained  by  the  Company  and  earnings  thereon  or,  alternatively,  through
dividends received from the Bank.

         The Company's  executive office is located at 134 Franklin Corner Road,
Lawrenceville, New Jersey, and its telephone number is (609) 844-3100.

                                    THE BANK

         Chartered by the New Jersey  State  Legislature  on March 7, 1844,  the
Trenton  Savings  Fund  Society  was  founded to  promote  thrift in the area of
Trenton,  New Jersey.  It adopted the name "Trenton Savings Bank" in early 1990.
Throughout  its  history,  the Bank has been  engaged in  lending  funds to home
buyers,  consumers,  and  businesses  within its local  community.  The Bank has
maintained a commitment to conservative lending practices, community service and
control  of  operating  expenses,   resulting  in  a  strong  capital  position.
Management  believes that this philosophy  enabled the Bank to survive the Civil
War, the Great  Depression,  two World Wars,  two stock  market  crashes and the
1980s crisis in the banking and thrift  industries.  At September 30, 1997,  the
Bank had $638.9 million of total assets,  $493.3 million of total deposits,  and
$108.2 million of total stockholders' equity.

         The Bank  conducts  its  business  from a corporate  center  located in
Lawrenceville,  New Jersey, 14 branch offices located in Mercer,  Burlington and
Ocean Counties, New Jersey, and a trust services subsidiary with an office


                                       18

<PAGE>



in Ocean County,  New Jersey.  On January 1, 1995,  the Bank completed a charter
change from a New Jersey chartered mutual savings bank to a federally  chartered
mutual savings bank, permitting expansion of branch offices into adjacent market
areas in Pennsylvania,  and the OTS has recently approved,  and the Bank intends
to  establish,   a  branch  office  in  Bucks  County,   Pennsylvania.   In  the
Reorganization on August 3, 1995, the Bank's mutual predecessor reorganized from
a federally  chartered  mutual savings bank into the Mutual Holding  Company and
concurrently  formed the Bank, which succeeded to the name and operations of the
Bank's mutual predecessor. At the time of the Reorganization, the Bank conducted
the Minority  Stock Offering in which it raised  approximately  $30.0 million of
net proceeds.

         The Bank has  traditionally  operated as a  community-oriented  savings
institution providing mortgage loans and other traditional financial services to
its local community.  The Bank is primarily engaged in attracting  deposits from
the general  public  through  its  offices  and using  those funds to  originate
mortgage  and  commercial  loans  primarily  located  in Mercer  and  Burlington
Counties where the Bank's offices are located,  as well as in neighboring  Bucks
County,  Pennsylvania.  Loans secured by one- to four-family residences amounted
to $242.4 million, or 60.4%, of the Bank's total loan portfolio at September 30,
1997. The Bank also originates  other mortgage loans secured by multi-family and
commercial  real estate,  commercial  business  loans,  consumer  loans and home
equity and property  improvement  loans,  which,  in the aggregate,  amounted to
$158.7 million, or 39.6%, of the total loan portfolio at September 30, 1997. The
Bank also has a securities  portfolio primarily  consisting of U.S. Treasury and
federal  government  agency  obligations,  corporate  and  municipal  bonds  and
mortgage-backed   securities  which  are  insured  by  federal  agencies,  which
portfolio  amounted  to  $201.8  million,  or  31.6%,  of the  Bank's  assets at
September 30, 1997. In addition,  as of that same date,  aggregate cash and cash
equivalents totaled $13.2 million, or 2.07%, of total assets.

         The Bank's  executive  offices are located at 134 Franklin Corner Road,
Lawrenceville,  New Jersey,  and its telephone  number at that location is (609)
844-3100.



                                       19

<PAGE>

                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

         At September  30, 1997,  the Bank exceeded all OTS  regulatory  capital
requirements. Set forth below is a summary of the Bank's compliance with the OTS
capital  standards as of September 30, 1997, on a historical and pro forma basis
assuming that the indicated number of shares were sold as of such date, and that
the Company  contributes  to the Bank 50% of the  estimated  net proceeds of the
Offering.  See "Pro Forma Data" for the  assumptions  used to determine  the net
proceeds of the Offerings.  For purposes of the table below, the amount expected
to be borrowed by the ESOP and the cost of the shares expected to be acquired by
the 1998 Recognition Plan are deducted from pro forma regulatory capital.
<TABLE>
<CAPTION>
                                                         Pro Forma at September 30, 1997, Based Upon the Sale of
                          Historical at      ---------------------------------------------------------------------------------------
                       September 30, 1997     14,961,058 Shares     17,601,341 Shares     20,241,623 Shares     23,277,802 Shares
                       -------------------   ------------------   --------------------   -------------------   ---------------------
                                 Percent               Percent               Percent               Percent               Percent
                                   of                    of                    of                    of                    of
                        Amount  Assets (2)   Amount   Assets (2)   Amount    Assets (2)  Amount    Assets (2)   Amount  Assets(1)(2)
                        ------  ----------   ------   ----------   ------    ----------  ------    ----------   ------  ------------
                                                                 (Dollars in Thousands)
<S>                    <C>         <C>       <C>         <C>       <C>         <C>       <C>         <C>       <C>        <C>   
GAAP capital.......... $108,239    16.94%    $ 170,109   24.27%    $ 181,196   25.45%    $192,286    26.60%    $205,039   27.87%

Tangible capital:
  Capital level (3)... $ 97,200    15.48%    $ 159,070   23.06%    $ 170,157   24.28%    $181,247    25.46%    $194,000   26.77%
  Requirement.........    9,418     1.50        10,346    1.50        10,512    1.50       10,678     1.50       10,870    1.50
                       --------   ------     ---------  ------     ---------  ------     --------   ------     --------   -----
    Excess............ $ 87,782    13.98%    $ 148,724   21.56%    $ 159,645   22.78%    $170,569    23.96%    $183,130   25.27%
                       ========   ======     =========  ======     =========  ======     ========   ======     ========   =====

Core capital:
  Capital level (3)... $ 97,200    15.48%    $ 159,070   23.06%    $ 170,157   24.28%    $181,247    25.46%    $194,000   26.77%
  Requirement (4).....   18,835     3.00        20,691    3.00        21,024    3.00       21,356     3.00       21,739    3.00
                       --------   ------     ---------  ------     ---------  ------     --------   ------     --------   -----
    Excess............ $ 78,365    12.48%    $ 138,379   20.06%    $ 149,133   21.28%    $156,891    22.46%    $172,261   23.77%
                       ========   ======     =========  ======     =========  ======     ========   ======     ========   =====

Risk-based capital:
  Capital level (3)(5) $100,401    26.48%     $162,271   41.46%     $173,358   44.04%    $184,448    46.59%    $197,201   49.50%
  Requirement.........   30,324     8.00        31,314    8.00        31,492    8.00       31,669     8.00       31,873    8.00
                       --------   ------     ---------  ------     ---------  ------     --------   ------     --------   -----
    Excess............ $ 70,077    18.48%    $ 130,957   33.46%    $ 141,886   36.04%    $152,779    38.59%    $165,328   41.50%
                       ========   ======     =========  ======     =========  ======     ========   ======     ========   =====
</TABLE>

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

(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could occur due to a 15% increase in the Offering Range to reflect  changes
     in market or general financial conditions following the commencement of the
     Offering.

(2)  Tangible  and  core  capital  levels  are  shown as a  percentage  of total
     adjusted  assets.  Risk-based  capital  levels are shown as a percentage of
     risk-weighted  assets.  Pro forma total adjusted and  risk-weighted  assets
     used for the  capital  calculations  include  the  proceeds  of the  ESOP's
     purchase of 4% of the Subscription Shares.

(3)  Regulatory  capital levels  exclude $.2 million of net unrealized  gains on
     securities and intangible assets of $10.8 million.

(4)  The current OTS core capital  requirement  for savings banks is 3% of total
     adjusted assets. The OTS has proposed core capital requirements which would
     require a core  capital  ratio of 3% of total  adjusted  assets for savings
     banks that receive the highest supervisory rating for safety and soundness,
     and a 4% to 5% core capital ratio  requirement for all other savings banks.
     See   "Regulation--Federal   Regulation  of  Savings   Institution--Capital
     Requirements."

(5)  Pro forma  amounts and  percentages  assume net  proceeds  are  invested in
     assets that carry a 20% risk-weighting.

                                 USE OF PROCEEDS

         Although  the actual  net  proceeds  from the sale of the  Subscription
Shares  cannot be determined  until the Offering is  completed,  it is presently
anticipated  that the net  proceeds  will be between  $147.7  million and $200.5
million (or $230.9  million if the Offering  Range is  increased by 15%),  based
upon the  assumptions  set forth in "Pro Forma Data." The Company will be unable
to utilize any of the net proceeds of the Offering until the consummation of the
Conversion.

                                       20

<PAGE>

         The Company will  contribute to the Bank 50% of the net proceeds of the
Offering,  which  will be added to the  Bank's  general  funds  that  management
currently intends to initially utilize for general corporate purposes, including
investment in one-to-four  family  residential real estate loans and other loans
and   investment   in   short-term   and   intermediate-term    securities   and
mortgage-backed  securities.  The  Company  intends  to use a portion of the net
proceeds  to loan  funds to the ESOP to enable  the ESOP to  purchase  4% of the
Subscription  Shares issued in the Offering.  To the extent the 1998 Recognition
Plan is not funded with authorized but unissued common stock of the Company, the
Company or Bank may use net  proceeds  from the Offering to fund the purchase of
stock to be awarded  under  such  plan.  See  "Management  of the  Bank--Benefit
Plans".

         Net Offering  Proceeds,  including proceeds retained by the Company and
proceeds  contributed to the Bank, may also used to support the future expansion
of operations  through  branch  acquisitions,  the  establishment  of new branch
offices, and the acquisition of other financial  institutions or diversification
into other  banking  related  businesses.  The Bank has acquired  two  financial
institutions  since  September 30, 1996,  and the Company and the Bank intend to
actively explore additional  acquisitions,  although neither the Company nor the
Bank has any  specific  plans,  arrangements  or  understandings  regarding  any
additional expansions or acquisitions at this time.

         Upon  completion  of the  Conversion,  the  Board of  Directors  of the
Company will have the  authority to repurchase  stock,  subject to statutory and
regulatory  requirements.  Unless approved by the OTS, the Company,  pursuant to
OTS policy,  will be prohibited from repurchasing any shares of the Common Stock
for three years except (i) for an offer to all stockholders on a pro rata basis,
or (ii) for the repurchase of qualifying  shares of a director.  Notwithstanding
the  foregoing  and  except as  provided  below,  beginning  one year  following
completion of the  Conversion,  the Company may  repurchase  its Common Stock so
long as:  (i) the  repurchases  within  the  following  two years are part of an
open-market  program not involving  greater than 5% of its  outstanding  capital
stock during a twelve-month  period;  (ii) the repurchases do not cause the Bank
to become  "undercapitalized"  within the  meaning of the OTS prompt  corrective
action  regulation;  and (iii) the Company provides to the Regional  Director of
the OTS no later than ten days prior to the commencement of a repurchase program
written notice containing a full description of the program to be undertaken and
such program is not disapproved by the Regional Director.

         Based upon facts and circumstances following the Conversion and subject
to applicable regulatory  requirements,  the Board of Directors may determine to
repurchase  stock in the future.  Such facts and  circumstances  may include but
will not be  limited to (i) market  and  economic  factors  such as the price at
which  the  stock  is  trading  in  the  market,  the  volume  of  trading,  the
attractiveness  of other investment  alternatives in terms of the rate of return
and risk  involved in the  investment,  the  ability to increase  the book value
and/or  earnings  per  share  of  the  remaining  outstanding  shares,  and  the
opportunity  to improve the  Company's  return on equity;  (ii) the avoidance of
dilution to stockholders by not having to issue  additional  shares to cover the
exercise of stock options or to fund employee stock benefit plans; and (iii) any
other  circumstances in which  repurchases would be in the best interests of the
Company and its shareholders.  In the event the Company determines to repurchase
stock,  such  repurchases may be made at market prices which may be in excess of
the  Subscription  Price  in  the  Offering.  To the  extent  that  the  Company
repurchases  stock at market prices in excess of the per share book value,  such
repurchases   may  have  a  dilutive  effect  upon  the  interests  of  existing
stockholders.

                                 DIVIDEND POLICY

         The  Company  intends to pay a  quarterly  cash  dividend  of $.025 per
share,  or $.10 per share on an annual basis.  The first dividend is expected to
be  declared  for the  fiscal  quarter  ended  June 30,  1998.  Declarations  of
dividends  by the  Company's  Board of  Directors  will  depend upon a number of
factors, including the amount of the net proceeds from the Offerings retained by
the  Company,  investment  opportunities  available  to the Company or the Bank,
capital  requirements,  regulatory  limitations,  the  Company's  and the Bank's
financial  condition and results of operation,  tax  considerations  and general
economic conditions. Consequently, there can be no assurance that dividends will
in fact be paid on the Common Stock or that, if paid, such dividends will not be
reduced or eliminated in future periods. See "Market for the Common Stock."

         The Bank will not be permitted  to pay  dividends to the Company on its
capital  stock if its  stockholders'  equity  would be reduced  below the amount
required   for   the    liquidation    account.    See   "The   Conversion   and
Reorganization--Liquidation  Rights."  For  information  concerning  federal and
state law and regulations which apply

                                       21

<PAGE>

to the Bank in  determining  the amount of proceeds which may be retained by the
Company  and  regarding  a  savings   institution's   ability  to  make  capital
distributions  including  payment  of  dividends  to its  holding  company,  see
"Federal    and    State    Taxation--Federal    Taxation--Distributions"    and
"Regulation--Federal  Regulation of Savings  Institutions--Limitation on Capital
Distributions."

         Unlike  the  Bank,  the  Company  is  not  subject  to  OTS  regulatory
restrictions  on the payment of  dividends  to its  stockholders,  although  the
source of such dividends  will be dependent on the net proceeds  retained by the
Company and earnings thereon and may be dependent,  in part, upon dividends from
the Bank. The Company is subject,  however, to the requirements of Delaware law,
which  generally  limit  dividends  to an amount  equal to the excess of the net
assets  of  the  Company  (the  amount  by  which  total  assets   exceed  total
liabilities) over its statutory capital  (generally defined as the aggregate par
value of the  outstanding  shares of the  Company's  capital  stock  without par
value) or, if there is no such excess, to its net profits for the current and/or
immediately preceding fiscal year.

         Additionally,  in connection with the  Conversion,  the Company and the
Bank have  committed to the OTS that during the one-year  period  following  the
consummation of the Conversion and the Reorganization, the Company will not take
any action to declare an extraordinary  dividend to stockholders  which would be
treated by recipient  stockholders  as a tax-free  return of capital for federal
income tax purposes without prior approval of the OTS.

         Since the  completion  of the first full fiscal  quarter  following the
August 1995 Reorganization and Minority Stock Offering, the Bank or the Mid-Tier
Holding  Company have paid, in the aggregate,  annual cash dividends of $.35 per
common  share,  which amounts to a quarterly  dividend of $.0875 per share.  The
Mid-Tier Holding Company intends to continue to pay regular quarterly  dividends
through the fiscal quarter ended March 31, 1997.

                           MARKET FOR THE COMMON STOCK

         There is an  established  market for  Mid-Tier  Common  Stock  which is
currently listed on the Nasdaq National Market under the symbol, "TSBS," and the
Mid-Tier  Holding  Company had 12 market  makers as of September  30, 1997. As a
newly formed  company,  however,  the Company has never issued capital stock and
consequently there is no established market for its Common Stock. It is expected
that the Common Stock will be more liquid than the  Mid-Tier  Common Stock since
there  will be  significantly  more  outstanding  shares  owned  by the  public.
However,  there can be no assurance that an active and liquid trading market for
the Common Stock will develop,  or if developed,  will be  maintained.  Minority
Shares will  automatically,  without further action by the holders  thereof,  be
converted  into and  become a right to  receive a number  of  shares of  Company
Common  Stock  that is  determined  pursuant  to the  Exchange  Ratio.  See "The
Conversion and Reorganization--Share Exchange Ratio."

         The Company has received  conditional approval to have its Common Stock
listed on the  Nasdaq  National  Market  under the  Mid-Tier  Holding  Company's
previous symbol "TSBS." One of the requirements  for continued  quotation of the
Common Stock on the Nasdaq  National Market is that there be at least two market
makers for the Common  Stock.  The Company will seek to encourage  and assist at
least two market  makers to make a market in its Common  Stock.  Making a market
involves  maintaining  bid and ask quotations  and being able, as principal,  to
effect transactions in reasonable quantities at those quoted prices,  subject to
various securities laws and other regulatory requirements.  Although not legally
or  contractually  required  to do so, FBR has  advised  the  Company  that upon
completion of the Conversion,  it intends to act as a market maker in the Common
Stock,  depending  upon the volume of trading  and  subject to  compliance  with
applicable laws and regulatory requirements.

         Additionally,  the  development of a public market having the desirable
characteristics of depth,  liquidity and orderliness depends on the existence of
willing  buyers and sellers,  the presence of which is not within the control of
the  Company,  the Bank or any market  maker.  In the event  that  institutional
investors  buy a relatively  large  proportion  of the  Offering,  the number of
active  buyers and  sellers of the Common  Stock at any  particular  time may be
limited. There can be no assurance that persons purchasing the Common Stock will
be able to sell  their  shares at or above the  Subscription  Price.  Therefore,
purchasers  of the Common  Stock should have a long-term  investment  intent and
should recognize that a possibly limited trading market may make it difficult to
sell the Common Stock after the Conversion and may have an adverse effect on the
price of the Common Stock.



                                       22

<PAGE>



         The  following  table  sets  forth the high and low bid  quotes for the
Minority Shares since the completion of the Minority Stock Offering in which the
Minority Shares were sold for $10.00 per share, together with the cash dividends
declared subsequent thereto.

                                                                         Cash
Fiscal Year Ended                                                      Dividends
December 31, 1995                   High                Low            Declared
- -----------------                 --------            -------          --------

Third quarter....................  $14 1/8            $11                $ .0575
Fourth quarter...................   13 3/4             12 7/8              .0875

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

First quarter....................   15                 12 7/8              .0875
Second quarter...................   15                 13 1/4              .0875
Third quarter....................   15 1/8             13 1/4              .0875
Fourth quarter...................   16 3/8             14                  .0875

Fiscal Year Ended
December 31, 1997
- -----------------

First quarter....................   18 5/8             15 3/4              .0875
Second quarter...................   20 5/8             17 7/8              .0875
Third quarter....................   33 1/2             19 1/8              .0875
Fourth quarter...................                                          .0875


         At  August  7,  1997  (the  day   immediately   preceding   the  public
announcement  of the  Conversion)  and at February  __,  1998,  the last sale of
Minority  Shares as reported on the Nasdaq National Market was at a price of $22
per share and $_____ per share,  respectively.  All Minority  Shares,  including
shares held by the Bank's officers and directors,  will on the Effective Date be
automatically  converted into and become the right to receive a number of shares
of Common Stock of the Company  determined  pursuant to the Exchange Ratio,  and
options to purchase Minority Shares will be converted into options to purchase a
number of shares of Common Stock determined  pursuant to the Exchange Ratio, for
the same aggregate exercise price. See "Beneficial Ownership of Common Stock.


                                       23

<PAGE>

                                 CAPITALIZATION

         The following table presents the historical consolidated capitalization
of the  Mid-Tier  Holding  Company  at  September  30,  1997,  and the pro forma
consolidated   capitalization   of  the  Company  after  giving  effect  to  the
Conversion,  based  upon the  assumptions  set  forth in the  "Pro  Forma  Data"
section.

<TABLE>
<CAPTION>

                                                                                     Pro Forma Consolidated Capitalization
                                                                                   Based Upon the Sale for $10.00 Per Share of
                                                                            --------------------------------------------------------
                                                              Historical    14,961,058      17,601,341      20,241,623    23,277,802
                                                           Capitalization      Shares          Shares         Shares      Shares (1)
                                                           --------------      ------          ------         ------      ----------
                                                                                      (Dollars in Thousands)
<S>                                                            <C>            <C>            <C>            <C>            <C>     
Deposits (2) ............................................      $493,334       $493,334       $493,334       $493,334       $493,334
Borrowed funds ..........................................        30,000         30,000         30,000         30,000         30,000
                                                               --------       --------       --------       --------       --------
Total deposits and borrowed funds .......................      $523,334       $523,334       $523,334       $523,334       $523,334
                                                               ========       ========       ========       ========       ========
Stockholders' equity:
  Preferred Stock, $.01 par value, 70,000,000
 shares authorized; none to be issued (3) ...............      $   --         $   --         $   --         $   --         $   --
  Common Stock, $.01 par value, 1,000,000
    shares authorized; shares to be issued
     as reflected (3) ...................................           904            230            270            311            357
  Additional paid-in capital (4) ........................        30,495        178,740        205,102        231,464        261,780
  Retained income (5) ...................................        77,592         77,592         77,592         77,592         77,592
  Net unrealized holding gain on securities .............           202            202            202            202            202
  Less:
    Unearned Mid-Tier Common Stock held by
      1996 Recognition Plan .............................           954            954            954            954            954
    Common Stock acquired by ESOP .......................          --            5,984          7,041          8,097          9,311
    Common  Stock acquired by 1998
      Recognition Plan (6) ..............................          --            5,984          7,041          8,097          9,311
                                                               --------       --------       --------       --------       --------

      Total stockholders' equity ........................      $108,239       $243,967       $268,265       $292,546       $320,480
                                                               ========       ========       ========       ========       ========

  Total stockholders' equity as a percentage of
    pro forma total assets ..............................          16.9%          31.5%          33.6%          35.5%          37.7%
                                                               ========       ========       ========       ========       ========
</TABLE>
- ----------------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could occur due to a 15% increase in the Offering Range to reflect  changes
     in market or general financial conditions following the commencement of the
     Subscription and Community Offerings.

(2)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     Common Stock in the  Conversion.  Such  withdrawals  would reduce pro forma
     deposits by the amount of such withdrawals.

(3)  The Mid-Tier Holding Company has 10,000,000  authorized shares of preferred
     stock, par value $.10 per share.

(4)  Does not include  proceeds  from the Offering  that the Company  intends to
     lend to the ESOP to enable  it to  purchase  shares of Common  Stock in the
     Offering.  No effect has been given to the issuance of additional shares of
     Common Stock  pursuant to the 1998 Stock  Option Plan and 1998  Recognition
     Plan  expected to be adopted by the Company.  If such plans are approved by
     stockholders,  an amount  equal to 10% of the shares of Common Stock issued
     in the Offering  will be reserved for issuance upon the exercise of options
     under  the 1998  Stock  Option  Plan,  and the 1998  Recognition  Plan will
     acquire an amount of Common  Stock equal to 4% of the number of shares sold
     in the Offering,  either through open market  purchases or from  authorized
     but  unissued  shares.  No effect has been given to the exercise of options
     currently outstanding. See "Management of the Bank--Benefits." The Mid-Tier
     Holding Company has 30,000,000  authorized shares of Mid-Tier Common Stock,
     par value $.10 per share.

(5)  The retained income of the Bank will be substantially  restricted after the
     Conversion,  see "The  Conversion--Liquidation  Rights" and "Regulation and
     Supervision--Federal  Regulations of Savings  Institutions--Limitations  on
     Capital Distributions."

(6)  Assumes that,  subsequent to the  Conversion,  an amount equal to 4% of the
     Subscription  Shares is purchased by the 1998 Recognition Plan through open
     market purchases.  The common stock to be purchased by the 1998 Recognition
     Plan is  reflected  as a  reduction  of  stockholders'  equity.  See  "Risk
     Factors--Possible  Dilutive Effect of Issuance of Additional  Shares," "Pro
     Forma Data" and "Management of the Bank--Benefit Plans."

                                 PRO FORMA DATA

         The  actual  net  proceeds  from  the sale of the  Common  Stock in the
Offering cannot be determined  until the Conversion is completed.  However,  net
cash proceeds are currently  estimated to be between  $147.7  million and $200.5
million  based upon the  assumption  that FBR  receives a marketing  fee of $1.0
million  and that  Conversion  expenses,  excluding  FBR's  marketing  fee,  are
$885,000.

                                       24

<PAGE>



         Actual Conversion  expenses may vary from those estimated,  because the
fees paid will depend upon the  percentages  and total number of the shares sold
in the  Offering and other  factors.  Under the Plan of  Conversion,  the Common
Stock must be sold in the Offering at an aggregate  Subscription  Price not less
than nor greater than the Offering  Range,  which is subject to adjustment.  The
Offering Range, as established by the Board of Directors is between a minimum of
$149.6  million  and a maximum  of $202.4  million,  with a  midpoint  of $176.0
million.  This  represents a range between a minimum of 14,961,058  shares and a
maximum of 20,241,623  shares,  based upon the Subscription  Price of $10.00 per
share.  If the Offering  Range is  increased  by up to 15% to reflect  market or
general  financial  conditions  following the commencement of the Offering,  the
adjusted  maximum  number  of  shares  of  Common  Stock to be  issued  would be
23,277,802, for estimated gross proceeds of $232.8 million.

         Pro forma  consolidated  net income of the  Company for the nine months
ended  September  30, 1997 and for the fiscal year ended  December  31, 1996 has
been  calculated  as if the  Company had been in  existence  and  estimated  net
proceeds  received by the  Company and the Bank had been  invested at an assumed
interest  rate of 5.52% for the nine months ended  September  30, 1997,  and the
fiscal year ended December 31, 1996. The reinvestment  rate was calculated based
on the one year U.S.  Treasury bill rate (which, in light of changes in interest
rates  in  recent  periods  are  deemed  by the  Company  and  the  Bank to more
accurately  reflect pro forma  reinvestment  rates than the  arithmetic  average
method).  The effect of  withdrawals  from deposit  accounts for the purchase of
Common  Stock  has not been  reflected.  The pro  forma  after-tax  yield on the
estimated  net  proceeds  is  assumed  to be  3.53%  for the nine  months  ended
September 30, 1997, and 3.53% for the fiscal year ended December 31, 1996, based
on an effective  tax rate of 36.0%.  Historical  and pro forma per share amounts
have  been  calculated  by  dividing  historical  and pro forma  amounts  by the
indicated  number of shares of Common Stock. No effect has been given in the pro
forma  stockholders'  equity  calculations  for the assumed  earnings on the net
proceeds.  It is assumed  that the  Company  will  retain  50% of the  estimated
adjusted net Conversion proceeds.

         The following pro forma  information may not be  representative  of the
financial  effects  of the  foregoing  transactions  at the dates on which  such
transactions  actually  occur and  should not be taken as  indicative  of future
results of operations.  Pro forma consolidated  stockholders'  equity represents
the  difference  between  the  stated  amount of assets and  liabilities  of the
Company  computed in accordance with generally  accepted  accounting  principles
("GAAP").  The pro forma  stockholders'  equity is not intended to represent the
fair market value of the Common Stock and may be greater than amounts that would
be available for distribution to stockholders in the event of liquidation.


                                       25

<PAGE>
         The  following  table  summarizes  historical  data of the Bank and pro
forma data of the Company at or for the nine months ended September 30, 1997 and
for the year ended December 31, 1996,  based on assumptions  set forth above and
in the table and should not be used as a basis for  projections  of market value
of the Common Stock  following the  Conversion.  No effect has been given in the
tables to the  possible  issuance  of  additional  shares  reserved  for  future
issuance  pursuant  to  currently  outstanding  stock  options or the 1998 Stock
Option Plan, nor does book value give any effect to the  liquidation  account to
be  established in the  Conversion or the bad debt reserve in  liquidation.  See
"The  Conversion--Liquidation  Rights," and "Management of the  Bank--Directors'
Compensation," and "--Executive Compensation."
<TABLE><CAPTION>
                                                                            At or For the Nine Months Ended September 30, 1997
                                                                                    Based upon the Sale for $10.00 of
                                                                        ---------------------------------------------------------
                                                                         14,961,058      17,601,341     20,241,623     23,277,802
                                                                          Shares           Shares         Shares       Shares (1)
                                                                        -----------     -----------    -----------    -----------
                                                                                  (Dollars and Number of Shares in Thousands)
<S>                                                                      <C>             <C>             <C>             <C>      
Gross proceeds .....................................................     $ 149,611       $ 176,013       $ 202,416       $ 232,778
Expenses ...........................................................        (1,935)         (1,935)         (1,935)         (1,935)
                                                                         ---------       ---------       ---------       ---------
  Estimated net proceeds ...........................................       147,676         174,078         200,481         230,843
  Common stock purchased by ESOP (2) ...............................        (5,984)         (7,041)         (8,097)         (9,311)
  Common stock purchased by 1998 Recognition Plan (3) ..............        (5,984)         (7,041)         (8,097)         (9,311)
                                                                         ---------       ---------       ---------       ---------
    Estimated net cash proceeds ....................................     $ 135,708       $ 159,996       $ 184,287       $ 212,221
                                                                         =========       =========       =========       =========
For the nine months ended September 30, 1997:
Net income:
  Historical .......................................................     $   5,898       $   5,898       $   5,898       $   5,898
Pro forma adjustments:
  Income on net proceeds ...........................................         3,593           4,238           4,879           5,619
  ESOP (2) .........................................................          (239)           (282)           (324)           (372)
  1998 Recognition Plan (3) ........................................          (574)           (676)           (777)           (894)
                                                                         ---------       ---------       ---------       ---------
    Pro forma net income ...........................................     $   8,678       $   9,176       $   9,676       $  10,251
                                                                         =========       =========       =========       =========
Net income per share (4):
  Historical .......................................................     $    0.26       $    0.22       $    0.20       $    0.17
Pro forma adjustments:
  Income on net proceeds ...........................................          0.16            0.16            0.16            0.16
  ESOP (2) .........................................................         (0.01)          (0.01)          (0.01)          (0.01)
  1998 Recognition Plan (3) ........................................         (0.02)          (0.02)          (0.03)          (0.03)
                                                                         ---------       ---------       ---------       ---------
    Pro forma net income per share (4)(5) ..........................     $    0.39       $    0.35       $    0.32       $    0.29
                                                                         =========       =========       =========       =========
Pro forma price to annualized earnings .............................        19.23x          21.43x          23.44x          25.86x
                                                                         =========       =========       =========       =========
Number of shares used in calculating pro forma price
  to annualized earnings ...........................................        22,389          23,340          30,291          34,835
                                                                         =========       =========       =========       =========
At September 30, 1997:
Stockholders' equity:
  Historical .......................................................     $ 108,239       $ 108,239       $ 108,239       $ 108,239
  Mutual Holding Company assets ....................................            21              21              21              21
  Estimated net proceeds ...........................................       147,676         174,078         200,481         230,843
  Less: Common stock acquired by ESOP (2) ..........................        (5,984)         (7,041)         (8,097)         (9,311)
        Common Stock acquired by 1998 Recognition
         Plan (3) ..................................................        (5,984)         (7,041)         (8,097)         (9,311)
                                                                         ---------       ---------       ---------       ---------
   Pro forma stockholders' equity (6) ..............................       243,968         268,256         292,547         320,481
   Intangible assets ...............................................       (10,834)        (10,834)        (10,834)        (10,834)
                                                                         ---------       ---------       ---------       ---------
   Pro form tangible stockholders' equity ..........................     $ 233,134       $ 257,422       $ 281,713       $ 309,647
                                                                         =========       =========       =========       =========
Stockholders' equity per share (7):
  Historical .......................................................     $    4.72       $    4.01       $    3.48       $    3.03
  Estimated net proceeds ...........................................          6.43            6.45            6.46            6.46
  Less: Common stock acquired by ESOP (2) ..........................         (0.26)          (0.26)          (0.26)          (0.26)
        Common Stock acquired by 1998
        Recognition Plan (3) .......................................         (0.26)          (0.26)          (0.26)          (0.26)
                                                                         ---------       ---------       ---------       ---------
   Pro forma stockholders' equity per share (6) (7) ................         10.63            9.94            9.42            8.90
    Intangible assets per share ....................................         (0.47)          (0.41)          (0.35)          (0.30)
                                                                         ---------       ---------       ---------       ---------
    Pro forma tangible stockholders' equity per share ..............     $   10.16       $    9.53       $    9.07       $    8.67
                                                                         =========       =========       =========       =========
Number of shares used in calculating stockholders'
  equity per share .................................................        22,950          27,000          31,050          35,708
                                                                         =========       =========       =========       =========
Offering prices as a percentage of pro forma stockholders'
  equity per share .................................................         94.07%         100.60%         106.04%         111.48%
                                                                         =========       =========       =========       =========
Offering price as a percentage of pro forma tangible
  stockholders' equity per share ...................................         98.43%         104.93%         110.25%         115.34%
                                                                         =========       =========       =========       =========
</TABLE>                                          (Footnotes begin on next page)
                                       26
<PAGE>

<TABLE><CAPTION>
                                                                            At or For the Twelve Months Ended December 31, 1996
                                                                                   Based upon the Sale for $10.00 of
                                                                      ------------------------------------------------------------
                                                                       14,961,058       17,601,341      20,241,623     23,277,802
                                                                         Shares           Shares          Shares       Shares (1)
                                                                       -----------      -----------    -----------    -----------
                                                                                   (Dollars and Shares in Thousands)
<S>                                                                      <C>             <C>             <C>             <C>      
Gross proceeds .....................................................     $ 149,611       $ 176,013       $ 202,416       $ 232,778
Expenses ...........................................................        (1,935)         (1,935)         (1,935)         (1,935)
                                                                         ---------       ---------       ---------       ---------
  Estimated net proceeds ...........................................       147,676         174,078         200,481         230,843
  Common stock purchased by ESOP (2) ...............................        (5,984)         (7,041)         (8,097)         (9,311)
  Common stock purchased by 1998 Recognition Plan (3) ..............        (5,984)         (7,041)         (8,097)         (9,311)
                                                                         ---------       ---------       ---------       ---------
      Estimated net proceeds .......................................     $ 135,708       $ 159,996       $ 184,287       $ 212,221
                                                                         =========       =========       =========       =========
For the twelve months ended December 31, 1996:
Net income:
  Historical .......................................................     $   8,391       $   8,391       $   8,391       $   8,391
Pro forma adjustments:
  Income on adjusted net proceeds ..................................         4,790           5,648           6,505           7,491
  ESOP (2) .........................................................          (319)           (376)           (432)           (497)
  1998 Recognition Plan (3) ........................................          (766)           (901)         (1,036)         (1,192)
                                                                         ---------       ---------       ---------       ---------
      Pro forma net income .........................................     $  12,096       $  12,762       $  13,428       $  14,193
                                                                         =========       =========       =========       =========
Net income per share (4):
  Historical .......................................................     $    0.37       $    0.32       $    0.28       $    0.24
Pro forma adjustments:
  Income on net proceeds ...........................................          0.21            0.21            0.21            0.21
  ESOP (2) .........................................................         (0.01)          (0.01)          (0.01)          (0.01)
  1998 Recognition Plan (3) ........................................         (0.03)          (0.04)          (0.04)          (0.03)
                                                                         ---------       ---------       ---------       ---------
    Pro forma net income per share (4) (5) .........................     $    0.54       $    0.48       $    0.44       $    0.41
                                                                         =========       =========       =========       =========
Pro forma price to earnings ........................................        18.52x          20.41x          22.22x          24.39x
                                                                         =========       =========       =========       =========
Number of shares used in calculating pro forma price
  to earnings ......................................................        22,402          26,359          30,308          34,854
                                                                         =========       =========       =========       =========
At December 31, 1996:
Stockholders' equity:
  Historical .......................................................     $ 103,352       $ 103,352       $ 103,352       $ 103,352
  Mutual Holding Company assets ....................................            21              21              21              21
  Estimated net proceeds ...........................................       147,676         174,078         200,481         230,843
  Less: Common stock acquired by ESOP (2) ..........................        (5,984)         (7,041)         (8,097)         (9,311)
        Common Stock acquired by 1998
         Recognition Plan (3) ......................................        (5,984)         (7,041)         (8,097)         (9,311)
                                                                         ---------       ---------       ---------       ---------
Pro forma stockholders' equity (6) .................................       239,081         263,369         287,660         315,594
  Intangible assets ................................................        (9,164)         (9,164)         (9,164)         (9,164)
                                                                         ---------       ---------       ---------       ---------
  Pro forma tangible stockholders' equity ..........................     $ 229,917       $ 254,205       $ 278,496       $ 306,430
                                                                         =========       =========       =========       =========
Stockholders' equity per share (7):
  Historical .......................................................          4.50            3.83            3.33            2.90
  Estimated net proceeds ...........................................          6.44            6.45            6.46            6.46
  Less: Common stock acquired by ESOP (2) ..........................         (0.26)          (0.26)          (0.26)          (0.26)
        Common Stock acquired by 1998
        Recognition Plan (3) .......................................         (0.26)          (0.26)          (0.26)          (0.26)
                                                                         ---------       ---------       ---------       ---------
  Pro forma stockholders' equity per share (6)(7) ..................         10.42            9.76            9.27            8.84
  Intangible assets per share ......................................         (0.40)           (.34)           (.30)           (.26)
                                                                         ---------       ---------       ---------       ---------
  Pro forma tangible stockholders' equity per share ................     $   10.02       $    9.42       $    8.97       $    8.58
                                                                         =========       =========       =========       =========
Number of shares used in calculating stockholders'
  equity per share .................................................        22,950          27,000          31,050          35,708
                                                                         =========       =========       =========       =========
Offering price as a percentage of pro forma stockholders'
  equity per share .................................................         95.97%         102.46%         107.87%         113.12%
                                                                         =========       =========       =========       =========
Offering price as a percentage of pro forma tangible
  stockholders' equity per share ...................................         99.80%         106.16%         111.48%         116.55%
                                                                         =========       =========       =========       =========
</TABLE>
- ---------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could occur due to a 15% increase in the Offering Range to reflect  changes
     in market  and  financial  conditions  following  the  commencement  of the
     Offering.

(2)  Assumes  that 4% of shares of Common  Stock  sold in the  Offering  will be
     purchased  by the ESOP.  For  purposes  of this  table,  the funds  used to
     acquire such shares are assumed to have been  borrowed by the ESOP from the
     net proceeds of the Offering  retained by the Company.  The Bank intends to
     make  annual  contributions  to the ESOP in an amount at least equal to the
     principal of the debt. The Bank's total annual payments on the ESOP debt is
     based upon 12 equal annual  installments  of  principal.  SOP 93-6 requires
     that an employer record compensation expense in an amount equal to the fair
     value of the shares  committed to be released to  employees.  The pro forma
     adjustments assume that the ESOP shares are allocated in equal annual

                                       27

<PAGE>

(footnotes continued)

     installments based on the number of loan repayment  installments assumed to
     be paid by the Bank,  and the fair value of the Common Stock remains at the
     Subscription  Price.  The  unallocated  ESOP  shares  are  reflected  as  a
     reduction of stockholders'  equity.  No reinvestment is assumed on proceeds
     contributed to fund the ESOP. The pro forma net income further  assumes (i)
     that 37,000, 44,000, 51,000 and 58,000 shares were committed to be released
     with  respect to the nine months  ended  September  31,  1997,  and 50,000,
     59,000, 67,000 and 78,000 shares were committed to be released with respect
     to the fiscal year ended  December 31,  1996,  in each case at the minimum,
     midpoint,   maximum,   and  adjusted   maximum  of  the   Offering   Range,
     respectively,  and (ii) in accordance  with SOP 93-6,  only the ESOP shares
     committed  to be released  during the  respective  period  were  considered
     outstanding  for  purposes  of  net  income  per  share  calculations.  See
     "Management of the Bank--Benefit  Plans--Employee  Stock Ownership Plan and
     Trust."

(3)  Subject to the approval of the Company's stockholders, the 1998 Recognition
     Plan  intends to purchase  an  aggregate  number of shares of Common  Stock
     equal to 4.0% of the shares to be sold in the  Offering.  The shares may be
     acquired directly from the Company,  or through open market purchases.  The
     funds to be used by the 1998  Recognition  Plan to purchase the shares will
     be  provided  by  the  Bank  or  the  Company.   See   "Management  of  the
     Bank--Benefit   Plans--1998   Recognition  Plan."  Assumes  that  the  1998
     Recognition  Plan acquires the shares through open market  purchases at the
     Subscription  Price with funds contributed by the Bank, and that 15% of the
     amount  contributed to the 1998 Recognition Plan is amortized as an expense
     during the nine months ended  September 30, 1997, and 20% during the fiscal
     year ended December 31, 1996.

(4)  Per share figures include shares of Common Stock that will be exchanged for
     Minority  Shares in the Share Exchange.  Net income per share  computations
     are  determined by taking the number of  subscription  shares assumed to be
     sold in the Offering and the number of Exchange Shares assumed to be issued
     in the Share  Exchange and, in accordance  with SOP 93-6,  subtracting  the
     ESOP shares which have not been committed for release during the respective
     period.  See Note 2 above.  The number of shares of Common  Stock  actually
     sold and the  corresponding  number of Exchange  Shares may be more or less
     than the assumed amounts.

(5)  No effect has been given to the  issuance  of  additional  shares of Common
     Stock  pursuant  to the 1998 Stock  Option  Plan,  which is  expected to be
     adopted by the Company following the Offering and presented to stockholders
     for approval. If the 1998 Stock Option Plan is approved by stockholders, an
     amount  equal to 10% of the  Common  Stock  sold in the  Offerings  will be
     reserved  for future  issuance  upon the  exercise of options to be granted
     under the 1998 Stock Option Plan. The issuance of authorized but previously
     unissued  shares of Common Stock  pursuant to the exercise of options under
     such  plan  would  dilute  existing   stockholders'   interests.   Assuming
     stockholder  approval of the plan,  that all the options were  exercised at
     the end of the period at an exercise price equal to the Subscription Price,
     and that the 1998  Recognition  Plan purchases shares in the open market at
     the  Subscription  Price,  (i) pro forma net  income per share for the nine
     months ended September 31, 1997 would be $0.36,  $0.33,  $0.30,  and $0.28,
     and pro forma stockholders' equity per share at September 31, 1997 would be
     $10.34,  $9.70,  $9.23 and $8.82,  in each case at the  minimum,  midpoint,
     maximum and adjusted maximum of the Offering Range, respectively,  and (ii)
     pro forma net income per share for the fiscal year ended  December 31, 1996
     would be $0.50,  $0.45,  $0.41 and $0.38,  and the pro forma  stockholders'
     equity per share at December 31, 1996 would be $10.14,  $9.54,  $9.09,  and
     $8.70, in each case at the minimum,  midpoint, maximum and adjusted maximum
     of the Offering Range, respectively.

(6)  The retained income of the Bank will be substantially  restricted after the
     Conversion. See "Dividend Policy," "The Conversion--Liquidation Rights" and
     "Regulation    and     Supervision--Federal     Regulation    of    Savings
     Institutions--Limitation on Capital Distributions."

(7)  Per share figures include shares of Common Stock that will be exchanged for
     Minority  Shares  in the Share  Exchange.  Stockholders'  equity  per share
     calculations  are  based  upon the sum of (i) the  number  of  Subscription
     Shares assumed to be sold in the Offering,  and (ii) Exchange  Shares equal
     to the  minimum,  midpoint,  maximum and  adjusted  maximum of the Offering
     Range,  respectively.  The  Exchange  Shares  reflect an Exchange  Ratio of
     2.4578, 2.8915, 3.3252, and 3.8240, respectively, at the minimum, midpoint,
     maximum,  and adjusted  maximum of the Offering  Range,  respectively.  The
     number of Subscription Shares actually sold and the corresponding number of
     Exchange Shares may be more or less than the assumed amounts.


                                       28

<PAGE>

             PEOPLES BANCORP, INC. CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>

                                                             September 30,               December 31,
                                                          -------------------   -----------------------------
                                                             1997       1996      1996       1995        1994
                                                             ----       ----      ----       ----        ----
                                                              (unaudited)
                                                                   (In Thousands Except Per Share Data)
Interest and dividend income:
<S>                                                       <C>        <C>        <C>       <C>        <C>      
   Interest and fees on loans........................     $ 22,393   $ 18,085   $ 25,503  $  22,347  $  20,569
   Interest on securities available for sale.........        5,825      3,594      4,762      4,484      5,058
   Interest and dividends on investment securities
     held to maturity................................        3,992      4,464      5,861      5,183      3,485
   Interest on federal funds sold....................          406        519        777      1,504        355
                                                          --------   --------   --------  ---------  ---------
       Total interest income.........................       32,616     26,662     36,903     33,518     29,467

Interest expense on deposits (note 11)...............       14,734     12,865     17,941     17,010     12,851
Interest expense on borrowings (note 12).............        1,489         --         --         --         --
                                                          --------   --------   --------  ---------  ---------
       Total interest expense........................       16,223     12,865     17,941     17,010     12,851
                                                          --------   --------   --------  ---------  ---------

       Net interest income...........................       16,393     13,797     18,962     16,508     16,616

Provision for loan losses (note 8)...................        1,488         --         --        150        180
                                                          --------   --------   --------  ---------  ---------

       Net interest income after provision for loan
         losses......................................       14,905     13,797     18,962     16,358     16,436
                                                          --------   --------   --------  ---------  ---------

Other income:
   Service fees on deposit accounts..................          651        259        485        361        346
   Fees and other income.............................          595        240        471        390        394
   Net gain on sale of other real estate.............           --         23         23          2          3
   Net gain on sale of securities (note 5)...........        2,923      2,189      2,839      4,193      2,406
                                                          --------   --------   --------  ---------  ---------
       Total other income............................        4,169      2,711      3,818      4,946      3,151
                                                          --------   --------   --------  ---------  ---------

Operating expense:
   Salaries and employee benefits (note 15)..........        5,357      3,361      5,104      3,959      3,626
   Net occupancy expense (note 9)....................        1,171        903      1,306      1,131      1,033
   Equipment expense.................................           84         53         88         58         71
   Data processing fees..............................          392        302        416        346        334
   Amortization of intangible assets.................          577        204        389        226         21
   FDIC insurance premium (note 18)..................           39        232        233        492        873
   FDIC special assessment...........................           --        177        177         --         --
   Other operating expense...........................        2,224      1,202      1,956      1,580      1,517
                                                          --------   --------   --------  ---------  ---------
       Total operating expense.......................        9,844      6,434      9,669      7,792      7,475
                                                          --------   --------   --------  ---------  ---------
       Income before income taxes....................        9,230     10,074     13,111     13,512     12,112
Income taxes (note 13)...............................        3,332      3,626      4,720      4,864      4,437
                                                          --------   --------   --------  ---------  ---------
       Net income....................................     $  5,898   $  6,448   $  8,391  $   8,648  $   7,675
                                                          ========   ========   ========  =========  =========
Earnings per common share............................     $    .65   $    .72   $   0.94         --         --
                                                          ========   ========   ========  =========  =========
Weighted average common shares outstanding...........        9,129      8,966      8,966         --         --
                                                          ========   ========   ========  =========  =========
</TABLE>

See accompanying notes to Consolidated Financial Statements

                                       29

<PAGE>

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

General

         The  profitability  of the Bank  depends  primarily on its net interest
income,  which  is the  difference  between  interest  and  dividend  income  on
interest-earning  assets,   principally  loans  and  investment  securities  and
interest expense on interest-bearing deposits and borrowed funds. The Bank's net
income  also is  dependent,  to a  lesser  extent,  on the  level  of its  other
operating income (including service charges and, when available,  gains on sales
of securities) and operating  expenses,  such as salaries and employee benefits,
net occupancy expense,  deposit insurance premiums,  professional fees, goodwill
amortization,  data  processing and  miscellaneous  other  expenses,  as well as
federal and state income tax expenses.

Business Strategy

         The Bank's current business strategy is to continue to serve its market
area as a community-oriented  financial  institution dedicated to financing home
ownership, commercial activity and providing financial services to its customers
in an efficient manner.  The principal  components of its strategy are discussed
below.

o  Emphasizing  Traditional  Lending and  Investment  Activities.  The Bank is a
community-oriented savings institution operating primarily in Mercer, Burlington
and Ocean  counties,  New Jersey.  The Bank's  current  lending  emphasis is the
origination of one- to four-family residential mortgage loans,  multi-family and
commercial   mortgage  loans,  home  equity  and  property   improvement  loans,
commercial  business loans and consumer  loans.  The Bank  generally  originates
loans for its own portfolio and, with limited exceptions, has not engaged in the
purchase or sale of loans. The Bank generally  limits its lending  activities to
Mercer and  Burlington  Counties,  New Jersey,  and Bucks County,  Pennsylvania.
However, the Bank's asset-based lending subsidiary, TSBusiness Finance ("TSBF"),
provides funds to corporations in the entire State of New Jersey and the greater
Delaware Valley.  The Bank does not engage in securities  trading and limits its
investments  to  U.S.  Treasury  and  federal  government  agency   obligations,
mortgage-backed  securities issued by federal  government  agencies or sponsored
corporations,  municipal securities and corporate  obligations which are rated A
or higher by a national  rating  agency.  By investing in these types of assets,
the  Bank's  strategy  has been to  supplement  its loan  portfolio  and  reduce
significantly  the credit and  interest  rate risk of its asset base in exchange
for lower rates of return than would  typically  be  available  through  lending
activities.  In addition,  the Bank in January  1997  instituted  an  investment
leverage  program by borrowing $30 million for  reinvestment  in federal  agency
securities which are designated as available for sale.

o  Complementing  the Bank's  Traditional  Lending by Growing the  Portfolio  of
High-Yielding  Loans. To complement the Bank's  traditional  emphasis on one- to
four-family residential real estate lending, the Bank has recently increased its
portfolio of  higher-yielding  loans.  During the 21 months ended  September 30,
1997,  the Bank's  portfolio of  commercial  business  loans  increased by $50.7
million,  or 438%, to $62.2 million from $11.6 million,  the Bank's portfolio of
commercial real estate and multifamily  residential  real estate loans increased
by $12.5 million, or 44.8%, to $40.3 million from $27.8 million,  and the Bank's
portfolio of home equity loans  increased by $12.1 million,  or 55.3%,  to $33.9
million from $21.8 million.  This growth has resulted  primarily from the Bank's
acquisition of Burlington County Bank, discussed below, and its establishment of
TSBF.  Because the yields on these types of loans are generally  higher than the
yields on one- to  four-family  residential  real estate loans,  the Bank's goal
over the next  several  years is to continue to increase  its  portfolio of such
loans in a controlled,  safe and sound manner. Although management believes that
it can safely  originate,  service and monitor these loans, such loans generally
expose lenders to greater risk of loss than one- to four-family residential real
estate loans.

o Increasing the Bank's Fee Income. On September 8, 1997, the Bank completed the
acquisition of Manchester Trust Bank  ("Manchester  Trust"),  Ocean County,  New
Jersey,  a trust services company with $140.1 million of assets under management
as of September 30, 1997. Manchester Trust, which is operated as a subsidiary of
the Bank,  provides  trust services  primarily to retirees in Ocean County,  New
Jersey.  Management  views this  acquisition  as the first  step in a  strategic
growth  into the trust  services  business,  and its goal over the next  several
years is to increase


                                       30

<PAGE>

its total assets  under  management,  and its  noninterest  income  derived from
providing such services,  by offering  similar services in the other counties in
the Bank's market area.

o Strong Retail Deposit Base. The Bank has 12  full-service  offices  located in
Mercer and  Burlington  County and two full service  offices  located in limited
access  retirement  communities  located in Ocean County,  New Jersey.  The Bank
believes it has a stable  community  retail  deposit base. The Bank believes its
market share of deposits is approximately  4.7% in Mercer County, New Jersey and
3.4% in Burlington County, New Jersey. The Bank has recently  introduced several
new products and services as part of a strategy of  increasing  its  transaction
accounts and decreasing its reliance on certificates of deposit. As of September
30, 1997,  transaction and savings accounts totaled $290.2 million,  or 41.1% of
the Bank's total  deposit.  The Bank does not solicit for  deposits  outside its
primary market area and does not utilize the services of deposit brokers.

o Growth Through Acquisitions.  A component of the Bank's operating strategy has
recently been and continues to be growth through acquisitions. The Bank believes
that assets and expertise acquired in whole-bank acquisitions can supplement the
Bank's internal growth in areas that have not  traditionally  been emphasized by
the Bank.  Accordingly,  the Bank's growth in its  portfolio of higher  yielding
loans was  supplemented  by its  acquisition on September 30, 1996 of Burlington
County Bank  ("BCB"),  an $80.2  million  commercial  bank located in Burlington
Township,  New Jersey, and the Bank's development of its trust services business
was the result of its  acquisition  of Manchester  Trust with $140.1  million of
assets under management,  and BCB with approximately $10 million of assets under
management at the time of the acquisition.  Management's strategy is to continue
to grow these lines of business, as well as the Bank's deposits and portfolio of
other loans,  through  additional  acquisitions  and internal  development.  The
Company's  ability to grow through  selective  acquisitions  of other  financial
institutions  or  branches  of such  institutions  will  depend on  successfully
identifying,  acquiring and integrating such institutions or branches. There can
be no  assurance  the  Company  will be able to generate  internal  growth or to
identify attractive acquisition candidates, acquire such candidates on favorable
terms or successfully  integrate any acquired  institutions or branches into the
Company.  Neither the Company nor the Bank has any specific plans,  arrangements
or  understandings  regarding any additional  expansions or acquisitions at this
time.  In  addition,  the  Bank  intends  to  grow  internally  through  de novo
branching,  and has received OTS approval to open a new branch in Bucks  County,
Pennsylvania.

Asset and Liability Management

         General.  It is the  objective of the Bank to  minimize,  to the degree
prudently  possible,  its exposure to interest rate risk,  while  maintaining an
acceptable interest rate spread.  Interest rate spread is the difference between
the Bank's yield on its interest-earning assets and its cost of interest-bearing
liabilities. Interest rate risk is generally understood to be the sensitivity of
the Bank's earnings,  net asset values,  and stockholders'  equity to changes in
market interest rates.

         Changes in interest  rates  affect the Bank's  earnings.  The effect on
earnings  of changes in  interest  rates  generally  depends on how  quickly the
Bank's yield on interest-earning assets and cost of interest-bearing liabilities
react to the changes in market rates of interest.  If the Bank's cost of deposit
accounts  reacts more quickly to changes in market interest rates than the yield
on the  Bank's  mortgage  loans  and  other  interest-earnings  assets,  then an
increasing  interest rate  environment is likely to adversely  affect the Bank's
earnings  and a  decreasing  interest  rate  environment  is likely to favorably
affect the  Bank's  earnings.  On the other  hand,  if the  Bank's  yield on its
mortgage loans and other interest-earnings assets reacts more quickly to changes
in market  interest  rates than the Bank's  cost of  deposit  accounts,  then an
increasing  interest rate  environment is likely to favorably  affect the Bank's
earnings  and a  decreasing  interest  rate  environment  is likely to adversely
affect  the  Bank's  earnings.  Interest  rate  sensitivity  is  managed  by the
Asset/Liability  Management Committee ("ALCO").  The principal objective of ALCO
is to maximize income within acceptable levels of established risk policy.

         The  table set  forth  below  shows  that the  Bank's  interest-bearing
liabilities   which  mature  or  reprice   within  short   periods   exceed  its
interest-earning assets with similar  characteristics.  Accordingly,  a material
and prolonged  increasing  interest rate  environment  generally would adversely
affect net interest income,  while a material and prolonged  decreasing interest
rate environment generally would have a positive effect on net interest income.



                                       31

<PAGE>



         The  Bank's  current  investment  strategy  is to  maintain  an overall
securities portfolio that provides a source of liquidity and that contributes to
the Bank's overall profitability and asset mix within given quality and maturity
considerations.  The securities  portfolio is concentrated in U.S.  Treasury and
federal government agency securities providing high asset quality to the overall
balance  sheet mix.  Most  securities  recently  purchased by the Bank have been
classified as available for sale to provide  management  with the flexibility to
make adjustments to the portfolio given changes in the economic or interest rate
environment,  to fulfill unanticipated  liquidity needs, or to take advantage of
alternative investment opportunities.

         The  following  table  presents  the  difference   between  the  Bank's
interest-earning  assets and interest-bearing  liabilities at September 30, 1997
expected  to  reprice or mature,  based on certain  assumptions,  in each of the
future time periods shown.  This table does not necessarily  indicate the impact
of general interest rate movements on the Bank's net interest income because the
repricing of certain assets and  liabilities is subject to competitive and other
limitations.  As a result,  certain assets and liabilities indicated as maturing
or otherwise  repricing  within a stated period may in fact mature or reprice at
different times and at different volumes.

<TABLE>
<CAPTION>
                                            Within         One to          Three to          Over
                                           One Year      Three Years       Five Years     Five Years       Total
                                           ----------    ------------   -------------    -----------   ---------
<S>                                        <C>           <C>            <C>              <C>           <C>    
Interest-earning assets:
  Mortgage loans:
    Fixed-rate...........................  $   13,384     $    22,639    $    14,401     $   57,148    $ 107,572
    Adjustable-rate......................      81,249          56,105         33,460          4,293      175,107
  Non-mortgage loans:
    Fixed-rate...........................       9,230          18,444          9,193         13,504       50,371
    Adjustable rate......................      62,521           4,540            794            128       67,983
  Securities available for sale: (1)
    Debt securities......................      41,853          65,890          3,511            680      111,934
    Equity securities....................          10              --             --             --           10
    Mortgage-backed securities...........       1,809           2,993          2,317          7,953       15,072
  Securities held to maturity:
    Debt securities......................      25,234           3,349            235          2,340       31,158
    Mortgage-backed securities...........      18,926          13,789          6,278            610       39,603
    Federal Home Loan Bank stock.........          --              --             --          3,386        3,386
Federal funds sold.......................       2,300              --             --             --        2,300
                                           ----------     -----------    -----------     ----------    ---------
Total interest-earning assets............  $  256,516     $   187,749    $    70,189     $   90,042    $ 604,496
                                           ----------     -----------    -----------     ----------    ---------

Interest-bearing liabilities:
  Deposits:
    Demand accounts......................      39,285          21,405          7,732         37,753      106,175
    Savings accounts.....................      16,478          13,677         10,684         56,091       96,930
    Certificates of deposit..............     218,046          68,098          4,078              7      290,229
     Borrowings..........................          --          30,000             --             --       30,000
                                           ----------     -----------    -----------     ----------    ---------
      Total interest-bearing liabilities.  $  273,809     $   133,180    $    22,494     $   93,851    $ 523,334
                                           
Excess (deficiency) of interest-earning
 assets over interest-bearing liabilities  $  (17,293)    $    54,569    $    47,695     $   (3,809)
                                           ==========     ===========    ===========     ==========

Cumulative excess (deficiency) of
 interest-earning assets over
 interest-bearing liabilities ...........  $  (17,293)    $    37,276    $    84,971     $   81,162
                                           ==========     ===========    ===========     ==========

Cumulative ratio of excess (deficiency)
  of interest-earning assets as a
  percentage of total assets.............       (2.7%)            5.8%          13.3%          12.7%
                                                =====            ====           ====           ====
</TABLE>
- ----------------
(1)  Debt securities available for sale are reflected in this table at amortized
     cost, equity securities are reflected at estimated market value.



                                       32

<PAGE>



     In  preparing  the table  above,  it has been  assumed,  in  assessing  the
interest rate sensitivity of the Bank, that: (i) mortgage loans will prepay at a
rate of 12.0% per year, (ii) fixed maturity deposits will not be withdrawn prior
to maturity;  and (iii) Demand and Savings  accounts will decay at the following
rates:

                                                Over 1       Over 3
                                   1 Year       Through      Through      Over 5
                                   or Less      3 Years      5 Years       Years
                                   -------      -------      -------      ------
Demand accounts                     37.0%        32.0%        17.0%        17.0%
Savings accounts                    17.0%        17.0%        16.0%        14.0%


         Certain  shortcomings are inherent in the method of analysis  presented
in the preceding table. 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. In addition,  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. Certain assets, such as adjustable-rate mortgage loans,
have features which restrict changes in interest rates on a short-term basis and
over the life of the  assets.  Further,  in the  event of a change  in  interest
rates, prepayment and early withdrawal levels would likely deviate significantly
from  those  assumed in  calculating  the table.  Finally,  the  ability of many
borrowers  to make  payments on their  adjustable-rate  debt may decrease in the
event of an interest rate increase.

         Net Portfolio Value. The OTS has adopted a final rule that incorporates
an interest rate risk ("IRR")  component into the risk-based  capital rules. The
IRR  component is a dollar  amount that will be deducted  from total capital for
the purpose of calculating an institution's  risk-based capital  requirement and
is measured in terms of the  sensitivity  of its net portfolio  value ("NPV") to
changes in interest rates. NPV is the difference between discounted incoming and
outgoing cash flows from assets,  liabilities,  and off-balance sheet contracts.
An  institution's  IRR is  measured  as the  change  to its NPV as a result of a
hypothetical 200 basis point change in market interest rates. A resulting change
in NPV of more than 2% of the estimated  market value of its assets will require
the  institution to deduct from its capital 50% of that excess change.  The rule
provides  that the OTS  will  calculate  the IRR  component  quarterly  for each
institution from the institution's Thrift Financial Reports. The following table
presents the Bank's NPV as of  September  30, 1997,  as  calculated  by the OTS,
based on information provided to the OTS by the Bank.

   Change in                                                     Change in NPV
Interest Rates                Net Portfolio Value             as a percentage of
in Basis Points     -------------------------------------      Estimated Market
 (Rate Shock)        Amount        $ Change      % Change       Value of Assets
- ---------------     --------       --------      --------      -----------------
                             (Dollars in Thousands)

      400          $  70,771      $  37,887         34.90%             (6.0%)
      200             91,206         17,452         16.01              (2.8%)
     Stat            108,658             --            --                --
     (200)           121,742         13,084         12.00               2.1%
     (400)           133,351         24,693         22.70               3.9%

         As shown by the table above, increases in interest rates will result in
net decreases in the Bank's NPV,  while  decreases in interest rates will result
in smaller net increases in the Bank's NPV. The table suggests that in the event
of a 200 basis point change in interest rates,  the Bank would experience a 2.8%
decrease in NPV in a rising  interest rate  environment,  and a 2.1% increase in
NPV in a decreasing interest rate environment.

         Certain  shortcomings are inherent in the methodology used in the above
table.  Modeling changes in NPV requires the making of certain  assumptions that
may tend to oversimplify  the manner in which actual yields and costs respond to
changes in market interest rates.  First, the models assume that the composition
of the Bank's interest


                                       33

<PAGE>



sensitive  assets and liabilities  existing at the beginning of a period remains
constant  over the period  being  measured.  Second,  the models  assume  that a
particular  change in interest  rates is  reflected  uniformly  across the yield
curve regardless of the duration to maturity or repricing of specific assets and
liabilities. Accordingly, although the NPV measurements do provide an indication
of the Bank's  interest rate risk exposure at a particular  point in time,  such
measurements  are not  intended  to provide a precise  forecast of the effect of
changes in market interest rates on the Bank's net interest income.

Comparison of Financial Condition

         Total assets  increased  $37.9  million,  or 6.3%, to $638.9 million at
September 30, 1997 from $601.0 million at December 31, 1996. Deposit growth from
the branch  system and net  earnings  after  dividend  payments  generated  $7.1
million of asset growth.  Deposits increased by $2.1 million,  or .4%, to $493.3
million at September 30, 1997 from $491.2 million at December 31, 1996. Cash and
cash  equivalents  decreased  by $7.7  million,  or 36.9%,  to $13.2  million on
September 30, 1997 from $20.9 million at December 31, 1996. Securities available
for sale increased  $40.0 million,  or 45.6%, to $127.7 million at September 30,
1997 from $87.6  million at  December  31,  1996.  Securities  held to  maturity
decreased  $15.8  million or 18.2% to $70.8  million at September  30, 1997 from
$86.6 million at December 31, 1996. On January 4, 1997,  the Bank  instituted an
investment leverage program by borrowing $30 million for reinvestment in federal
agency  securities  which  were  designated  as  available  for sale.  Net loans
increased  $17.6 million,  or 4.6%, to $397.9 million at September 30, 1997 from
$380.3 million at December 31, 1996. The Bank's  investment in Federal Home Loan
Bank ("FHLB") stock  increased  $297,000,  or 9.6%, to $3.4 million at September
30, 1997 from $3.1 million at December 31, 1996, as the Bank's  larger  mortgage
loan portfolio permitted additional investment in FHLB stock.

         Total assets  increased  $86.8 million,  or 16.9%, to $601.0 million at
December 31, 1996 from $514.2 million at December 31, 1995.  Deposit growth from
the branch  system and net earnings  after  dividend  payments  generated  $12.0
million  of asset  growth.  The  acquisition  of BCB added an  additional  $74.8
million in assets.  Deposits  increased by $80.5  million,  or 19.6%,  to $491.2
million at December 31, 1996 from $410.8  million at December 31, 1995.  Deposit
growth consisted of $7.3 million from the Bank's branch system and $73.2 million
from  the  acquisition  of BCB.  Cash  and cash  equivalents  increased  by $4.7
million,  or 28.8%,  to $20.9 million on December 31, 1996 from $16.3 million at
December 31, 1995.  Securities  available for sale  increased  $3.9 million,  or
4.6%,  to $87.6  million at December 31, 1996 from $83.8 million at December 31,
1995.  Securities  held to maturity  decreased  $4.6 million,  or 5.0%, to $86.6
million at December 31, 1996 from $91.2 million at December 31, 1995.  Net loans
increased  $74.2 million,  or 24.2%, to $380.3 million at December 31, 1996 from
$306.1 million at December 31, 1995. These portfolios also increased as loan and
mortgage backed securities  principal payment, and deposit flows were reinvested
in these asset  categories and as a result of the acquisition of BCB. The Bank's
investment  in FHLB  stock  increased  $225,000,  or 7.9%,  to $3.1  million  at
December 31, 1996 from $2.9 million at December 31, 1995,  as the Bank's  larger
mortgage loan portfolio required additional investment in FHLB stock.

         Stockholders'  equity  increased by $4.9  million,  or 4.7%,  to $108.2
million at September  30, 1997 from $103.4  million at December  31,  1996.  The
increase  was due to $5.9  million of net  income  combined  with a $.7  million
amortization  of unearned  shares of Mid-Tier  Common  Stock under a  restricted
stock plan,  offset by a $.9 million  decrease in  unrealized  gains on sales of
investments and $.9 million in dividends.  The decrease in unrealized  gains was
primarily  attributable  to the Bank's sale of equity  securities to comply with
OTS  requirements  that the Bank  divest  its  portfolio  of equity  securities.
Stockholders  equity  increased by $5.8 million,  or 6.0%, to $103.4  million at
December  31, 1996 from $97.5  million at December  31,  1995.  The  increase in
stockholders  equity  was due to net  income  of $8.4  million,  offset  by $1.1
million  of  dividends  and a  decline  in the  net  unrealized  gain on sale of
securities of $1.6 million.


                                       34

<PAGE>



Average Balance Sheet

         The  following  table sets forth  certain  information  relating to the
Bank's  average  balance  sheet and  reflects  the  average  yield on assets and
average cost of  liabilities  for the periods  indicated and the average  yields
earned and rates paid.  Such yields and costs are derived by dividing  income or
expense by the average balance of assets or liabilities,  respectively,  for the
periods presented. Average balances are derived from daily average balances.

<TABLE>
<CAPTION>
                                                                  For the Nine Months Ended September 30,
                                      At September 30,    ------------------------------------------------------
                                           1997                      1997                        1996
                                      ---------------     --------------------------  --------------------------
                                                                             Average                     Average
                                      Actual   Yield/     Average             Yield/  Average             Yield/
                                      Balance    Cost     Balance  Interest  Cost(6)  Balance  Interest   Cost(6)
                                      -------    ----     -------  --------  ------   -------  --------  -------
                                                                (Dollars in Thousands)
<S>                                   <C>       <C>      <C>       <C>       <C>      <C>      <C>       <C>    
Assets: (1)
Interest-earning assets:
  Mortgage loans....................  $282,679   7.43%   $268,505    14,810   7.35%  $263,421   $14,503    7.34%
  Consumer loans....................    56,245   8.10      56,946     3,335   7.81     45,012     2,669    7.91
  Commercial business loans.........    62,245   8.54      62,867     4,248   9.01     13,497       913    9.02
  Securities available for sale:(2)
  Debt securities...................   127,006   6.55     117,810     5,764   6.51     72,540     3,462    6.36
  Equity securities.................        10     --         485        61  16.77      1,478       132   11.91
Investments held to maturity:
  Debt securities and Federal Home
    Loan Bank stock.................    34,544   6.06      39,562     1,787   6.02     40,924     1,967    6.41
  Mortgage-backed securities........    39,603   5.72      44,085     2,205   6.67     48,942     2,497    6.80
Federal funds sold..................     2,300   6.25       9,181       406   5.90     13,035       519    5.31
                                      --------           --------    ------          --------   -------
    Total interest-earning assets ..   604,496   7.14     599,441    32,616   7.25    498,849    26,662    7.12
Non-interest earning assets (3) ....    34,446             29,750                      19,293
                                      --------           --------                    --------
      Total assets..................  $638,942           $629,191                    $518,142
                                      ========           ========                    ========
                                     
Liabilities and Stockholders' equity:
  Certificates of deposits..........  $290,229   5.40%   $289,656    11,611   5.34%   262,765    10,304    5.23%
  Transaction and savings  deposits.   203,105   2.16     196,854     3,123   2.12    149,635     2,561    2.28
  Borrowed funds....................    30,000   6.03      31,950     1,489   6.21         --        --      --
                                      --------           --------    ------          --------   -------   -----
    Total interest-bearing          
         liabilities................   523,334   4.18     518,460    16,223   4.19    412,400    12,865    4.16
                                    
Non-interest bearing liabilities....     7,369              6,809                       5,924
                                      --------           --------                    --------
      Total liabilities.............   530,703            525,269                     418,324
                                      --------           --------                    --------
Stockholders' equity................   108,239            103,922                      99,818
                                      --------           --------                    --------
Total liabilities and stockholders' 
   equity...........................  $638,942           $629,191                    $518,142
                                      ========           ========                    ========
                                    
Net interest income.................                                $16,393                     $13,797
                                                                    =======                     =======
Net interest spread (4).............             2.96%                        3.06%                        2.96%
                                               ======                       ======                        =====
Net interest margin (5).............             3.61%                        3.65%                        3.69%
                                               ======                       ======                        =====
Ratio of average interest-earning
  assets to average interest-bearing
  liabilities ......................           115.63%                      115.62%                      120.96%
                                               ======                       ======                       ======
</TABLE>
- ----------
(1)  Average balances and rates include non-accrual loans.
(2)  Securities  available  for sale are  reflected  in this table at  amortized
     cost.
(3)  Includes market value adjustment on securities available for sale.
(4)  Net interest spread represents the difference  between the weighted average
     rates earned on interest-earning assets and the weighted average rates paid
     on interest-bearing liabilities.
(5)  Net yield on average interest-earning assets represents net interest income
     as a percentage of average interest-earning assets.
(6)  Average Yields and cost have been reflected on an annualized basis.



                                       35

<PAGE>



Average Balance Sheet (continued)

<TABLE>
<CAPTION>
                                                                        Years Ended December 31,
                                             ------------------------------------------------------------------------------
                                                       1996                       1995                      1994
                                             ------------------------   ------------------------   ------------------------
                                                              Average                    Average                    Average
                                             Average           Yield/   Average           Yield/   Average           Yield/
                                             Balance  Interest  Cost    Balance  Interest  Cost    Balance  Interest  Cost
                                             -------  -------- ------   -------  -------- ------   -------  -------- ------
                                                                         (Dollars in Thousands)
<S>                                         <C>       <C>      <C>     <C>       <C>      <C>     <C>       <C>      <C>   
Assets:(1)
Interest-earning assets:
Mortgage loans...........................   $264,984  $19,489   7.35%  $251,520  $18,558   7.38%  $247,697  $17,926   7.24%
Consumer loans...........................     47,823    3,727   7.79     35,662    2,866   8.04     23,885    1,789   7.49
Commercial business loans................     24,973    2,287   9.16      9,861      922   9.35     10,486      854   8.14
Securities available for sale: (2)
  Debt securities........................     74,817    4,601   6.15     67,938    4,076   6.00     51,438    2,849   5.54
  Equity securities......................      1,367      161  11.78      4,944      409   8.27      9,861      684   6.94
Investments held to maturity:
  Investment securities and Federal Home
   Loan Bank stock.......................     40,858    2,627   6.43     29,331    1,910   6.51     42,994    2,849   6.63
  Mortgage-backed securities.............     47,990    3,234   6.74     51,323    3,273   6.38     34,707    2,162   6.23
Federal funds sold.......................     14,650      777   5.30     25,175    1,504   5.97      8,533      355   4.16
                                            --------  -------          --------  -------          --------  -------
      Total interest-earning assets          517,462   36,903   7.13    475,754   33,518   7.05    429,601   29,468   6.86
                                                      -------                    -------                    -------
Non-interest earning assets (3)..........     21,195                     24,175                     16,863
                                            --------                   --------                   --------
        Total assets.....................   $538,657                   $499,929                   $446,464
                                            ========                   ========                   ========
                                         
Interest-bearing liabilities and retained
  earnings:                              
    Certificates of deposits.............   $271,362   14,045   5.18   $251,932   13,006   5.16   $220,873    8,918   4.04
    Transaction and savings deposits.....    160,576    3,896   2.43    164,213    4,004   2.44    160,265    3,933   2.45
                                            --------  -------          --------  -------          --------  -------
      Total interest-bearing liabilities.    431,938   17,941   4.15    416,145   17,010   4.09    381,138   12,851   3.37
                                                      -------                    -------                    -------
Non-interest bearing liabilities.........      6,166                      7,437                      8,279
                                            --------                   --------                   --------
        Total liabilities................    438,104                    423,582                    389,417
                                            --------                   --------                   --------
Stockholders' equity.....................    100,553                     76,347                     57,047
                                            --------                   --------                    -------
Total liabilities and stockholders' equity  $538,657                   $499,929                   $446,464
                                            ========                   ========                   ========

Net interest income......................             $18,962                    $16,508                    $16,617
                                                      =======                    =======                    =======
Net interest spread (4)..................                       2.98%                      2.96%                      3.49%
                                                               =====                      =====                      =====
Net interest margin (5)..................                       3.66%                      3.47%                      3.87%
                                                               =====                      =====                      =====
Ratio of average interest-earning assets to average
   interest-bearing liabilities..........                     119.80%                    114.32%                    112.72%
                                                              ======                     ======                     ======
</TABLE>
- ----------
(1)  Average balances and rates include non-accrual loans.
(2)  Securities  available  for sale are  reflected  in this table at  amortized
     cost.
(3)  Includes market value adjustment on securities available for sale.
(4)  Interest rate spread represents the difference between the weighted average
     rates earned on interest-earning assets and the weighted average rates paid
     on interest-bearing liabilities.
(5)  Net yield on average interest-earning assets represents net interest income
     as a percentage of average interest-earning assets.



                                       36

<PAGE>

         Rate/Volume Analysis. The following table describes the extent to which
changes in interest rates and changes in volume of  interest-related  assets and
liabilities  have  affected the Bank's  interest  income and expense  during the
periods   indicated.   For  each   category  of   interest-earning   assets  and
interest-bearing liabilities, information is provided on changes attributable to
(i) changes in volume  (change in volume  multiplied  by prior year rate),  (ii)
changes in rate  (change in rate  multiplied  by prior year  volume),  and (iii)
total change in rate and volume. The combined effect of changes in both rate and
volume has been allocated to the change due to volume.
<TABLE>
<CAPTION>
                                 Nine Months Ended September 30,                       Year Ended December 31,
                                 ------------------------------    ----------------------------------------------------------------
                                         1997  vs. 1996                   1996  vs. 1995                    1995  vs. 1994
                                 ------------------------------    ------------------------------    ------------------------------
                                   Increase/(Decrease) Due to        Increase/(Decrease) Due to        Increase/(Decrease) Due to
                                 ------------------------------    ------------------------------    ------------------------------
                                                               
                                 Volume       Rate        Net      Volume       Rate        Net      Volume       Rate        Net
                                 ------      ------     -------    ------      ------     -------    ------      ------     -------
                                                                       (In Thousands)
<S>                              <C>         <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>    
Interest-earning assets:                                                        
 Mortgage loans................  $  281      $   26     $   307    $1,006      $  (75)    $   931    $  285      $  347     $   632
 Consumer loans................     711         (45)        666       950         (89)        861       946         131       1,077
 Commercial business loans.....   3,336          (1)      3,335     1,384         (19)      1,365       (59)        127          68
 Securities available for sale:
    Debt securities............   2,193         109       2,302       423         102         525       990         237       1,227
    Equity securities..........    (143)         72         (71)     (422)        174        (248)     (406)        131        (275)
 Securities held to maturity:                                                   
    Debt securities and Federal                                                 
      Home Loan Bank stock ....     (20)       (160)       (180)      740         (23)        717      (887)        (52)       (939)
    Mortgage-backed securities.    (228)        (64)       (292)     (224)        185         (39)    1,059          52       1,111
 Federal funds sold............    (190)         77        (113)     (558)       (169)       (727)      995         154       1,149
                                 ------      ------     -------    ------      ------      ------    ------      ------     -------
      Total....................   5,940          14       5,954     3,299          86       3,385     2,923       1,127       4,050
                                 ------      ------     -------    ------      ------      ------    ------      ------     -------
                                                                                
Interest-bearing liabilities:                                                   
 Certificates of deposit.......     995         315       1,310       989          50       1,039     1,614       2,474       4,088
 Interest-bearing savings                                                       
    deposits...................     801        (239)        562       (92)        (16)       (108)       87         (16)         71
 Borrowed funds................   1,486           0       1,486        --          --          --        --          --          --
                                 ------      ------     -------    ------      ------     -------    ------      ------     -------
      Total....................   3,282          76       3,358       897          34         931     1,701       2,458       4,159
                                 ------      ------     -------    ------      ------     -------    ------      ------     -------
                                                                                
Net change in net interest                                                      
   income......................  $2,658      $  (62)    $ 2,596    $2,402      $   52      $2,454    $1,222     $(1,331)    $  (109)
                                 ------      ======     =======    ======      ======      ======    ======      ======     =======
</TABLE>
Comparison of Result of Operations

         General.  The Bank reported net income of $5.9 million and $6.4 million
for the nine months ended  September 30, 1997 and 1996,  respectively,  and $8.4
million,  $8.6 million and $7.7  million for the years ended  December 31, 1996,
1995 and 1994,  respectively.  Net  income  includes  net gains from the sale of
equity  securities  of $2.9  million and $2.2  million for the nine months ended
September 30, 1997 and 1996,  respectively,  and $2.8 million,  $4.2 million and
$2.4  million  for the fiscal  years ended  December  31,  1996,  1995 and 1994,
respectively.  Net  income net of  securities  gains was $4.0  million  and $5.0
million for the nine months ended September 30, 1997 and 1996, and $6.6 million,
$6.0 million and $6.2 million for the fiscal years ended December 31, 1996, 1995
and 1994,  respectively.  Net income net of securities  gains  decreased for the
nine months ended September 30, 1997 compared to the nine months ended September
30, 1996  primarily  due to a $1.5 million  increase in the  provision  for loan
losses.

         Interest  and  Dividend  Income.  The  Bank's  net  interest  income is
determined by its interest rate spread (i.e., the difference  between the yields
earned on its interest-earning assets and the rates paid on its interest-bearing
liabilities and borrowings) and the relative amounts of interest-earning  assets
and interest-bearing liabilities and borrowings. Total interest income increased
by $6.0 million,  or 22.3%, to $32.6 million for the nine months ended September
30, 1997 from $26.7 million for the nine months ended September 30, 1996, as the
Bank increased its interest  income from all loan  categories,  debt  securities
available for sale,  investment  securities and FHLB stock, which increases were
partially  offset  by  decreases  in  interest  income  from  equity  securities
available for sale,  federal funds sold,  and  mortgage-backed  securities.  The
increase in interest income resulted primarily from a $100.6 million,  or 20.2%,
increase  in  average  interest-earning  assets to $599.4  million  from  $498.8
million  and  a  13  basis  point  increase  in  yield  on  the  Bank's  average
interest-earning assets to 7.25% from 7.12%. The increase in average

                                       37
<PAGE>



interest-earning  assets  resulted from the Bank's  acquisition  of BCB, the $30
million leverage program, and deposit inflows.

         Interest income from mortgage loans increased by $307,000,  or 2.1%, to
$14.8 million for the nine months ended  September 30, 1997,  from $14.5 million
for the nine months ended  September  30, 1996.  This increase was due to a $5.1
million,  or 1.9%,  increase in average  mortgage  loans to $268.5  million from
$263.4 million, combined with an increase in the yield on average mortgage loans
to 7.35% from 7.34%.  Interest  income from consumer loan increased by $666,000,
or 25.0%,  to $3.3  million  from $2.7  million  as a result of a $11.9  million
increase in average  consumer loans to $56.9 million from $45.0  million,  which
was  partially  offset by a 10 basis  point  decrease  in the  yield on  average
consumer loans. Interest income from commercial business loans increased by $3.3
million or 365.3%,  to $4.2 million for the nine months ended September 30, 1997
from $913,000 for the nine months ended  September  30, 1996.  This increase was
due to a $49.4  million or a 365.8%,  increase  in average  commercial  business
loans to $62.9 million from $13.5 million which offset a 1 basis point  decrease
in the yield on  average  commercial  business  loans to 9.01% from  9.02%.  The
increase in average commercial business loan balances was due to the acquisition
of BCB and increased  commercial  business loan activity.  Interest  income from
debt securities available for sale increased by $2.3 million, or 66.49%, to $5.8
million  from $3.5  million  due to a 15 basis  point  increase  in the yield on
average  debt  securities  available  for sale to 6.51% from 6.36%,  and a $45.3
million,  or 62.4%,  increase in average debt  securities  available for sale to
$117.8  million  from 72.5  million.  The  increase in average  debt  securities
available for sale was primarily attributable to the investment of funds for the
$30  million  leverage  program.   Interest  income  from  the   mortgage-backed
securities held to maturity declined to $2.2 million, from $2.5 million or 11.7%
for the nine  months  ended  September  30,  1996.  The  decrease  in income was
primarily  attributed  to  $4.9  million  decrease  in the  average  balance  of
mortgage-backed  securities to $44.1 million from $48.9 million  combined with a
decrease in the yield on average mortgage-backed securities to 6.67% from 6.80%.

         Income from equity securities  available for sale decreased by $71,000,
or 53.8%, to $61,000 from $132,000 due to a $1.0 million, or 67.2%,  decrease in
average  equity  securities  available for sale to $.5 million from $1.5 million
which was partially offset by a 486 basis point increase in the yield on average
equity  securities  available  for sale to 16.77% from  11.91%.  The decrease in
average  equity   securities   available  for  sale  resulted  from  the  Bank's
liquidation  of this  portfolio,  as  required  in  connection  with the  Bank's
conversion to a  federally-chartered  savings bank,  while the increase in yield
resulted from the favorable  market  conditions  for equity that existed  during
1997.

         Interest  income from debt  securities  held to maturity and FHLB stock
decreased  by  $180,000,  or 9.2%,  to $1.8  million for the nine  months  ended
September  30, 1997 from $2.0  million for the nine months ended  September  30,
1996 due to a $1.4  million,  or 3.3%,  decrease in the average  balance of debt
securities  to $39.6  million for the nine months ended  September 30, 1997 from
$40.9  million for the nine months ended  September  30,  1996.  The decrease in
income was also  attributed to a 39 basis point  decrease in yield to 6.02% from
6.41%.  Interest  income from federal funds sold decreased  $113,000 to $406,000
from  $519,000 due to a $3.9 million  decrease in average  federal funds sold to
$9.2 million from $13.0  million,  which offset a 59 basis point increase in the
yield on average federal funds sold to 5.90% from 5.31%.

         The  increase in the Bank's  average  balance of  mortgage,  commercial
loans, consumer loans, and debt securities available for sale, resulted from the
Bank's leverage  program,  the acquisition of BCB and internal loan growth.  The
changes  in  yields  on  mortgage  loans,  consumer  loans,   commercial  loans,
investment  securities  and federal  funds sold  resulted  from the  purchase of
interest-earning assets at 1997 market yields.

         Total interest  income  increased by $3.4 million,  or 10.1%,  to $36.9
million for the year ended  December  31,  1996 from $33.5  million for the year
ended December 31, 1995, as the Bank increased its interest income from all loan
categories,  debt securities available for sale,  investment securities and FHLB
stock,  which  increases were partially  offset by decreases in interest  income
from  equity   securities   available  for  sale,   federal   funds  sold,   and
mortgage-backed  securities.  The increase in interest income resulted primarily
from a $41.7 million,  or 8.8%, increase in average  interest-earning  assets to
$517.5 million from $475.8 million and an eight basis point increase in yield on
the Bank's average interest-earnings assets to 7.13% from 7.05%. The increase in
average  interest-earning assets resulted from the Bank's acquisition of BCB and
deposit inflows.



                                       38

<PAGE>



         Interest income from mortgage loans increased by $931,000,  or 5.0%, to
$19.5 million for the year ended  December 31, 1996,  from $18.6 million for the
year ended December 31, 1995. This increase was due to a $13.5 million, or 5.4%,
increase in average mortgage loans to $265.0 million from $251.5 million,  which
offset a decrease  in the yield on average  mortgage  loans to 7.35% from 7.38%.
Interest  income from consumer loans  increased by $861,000,  or 30.0%,  to $3.7
million  from $2.9  million as a result of a $12.2  million  increase in average
consumer loans to $47.8 million from $35.7 million,  which was partially  offset
by a 25 basis point decrease in the yield on average  consumer  loans.  Interest
income from commercial  business loans increased by $1.4 million,  or 148.0%, to
$2.3 million for the year ended  December 31, 1996,  from  $922,000 for the year
ended  December 31, 1995.  This increase was due to a $15.1  million,  or 153.3%
increase in average commercial business loans to $25.0 million from $9.9 million
which  offset a 19 basis  point  decrease  in the  yield on  average  commercial
business loans to 9.16% from 9.35%. The increase in average commercial  business
loan  balances  was  due to the  acquisition  of BCB  and  increased  commercial
business loan activity.  Interest income from debt securities available for sale
increased by $525,000,  or 12.9%,  to $4.6 million from $4.1 million due to a 15
basis point increase in the yield on average debt securities  available for sale
to 6.15% from 6.00%,  and a $6.9  million,  or 10.1%,  increase in average  debt
securities  available  for sale to $74.8  million from $67.9  million.  Interest
income  from  mortgage-backed  securities  remained at $3.2  million,  as a $3.3
million, or 6.5%, decrease in the average balance of mortgage-backed  securities
to $48.0  million  from $51.3  million was offset by an increase in the yield on
average mortgage-backed securities to 6.74% from 6.38%.

         Income from equity securities available for sale decreased by $248,000,
or 60.6%, to $161,000 from $409,000 due to a $3.6 million, or 72.4%, decrease in
average equity securities  available for sale to $1.4 million from $4.9 million,
partially  offset by a 351 basis point  increase in the yield on average  equity
securities  available  for sale to 11.78%  from 8.27%.  The  decrease in average
equity  securities  available  for  sale  resulted  from the  Bank's  continuing
strategy of  liquidating  such  securities,  as required in connection  with the
Bank's conversion to a  federally-chartered  savings bank, while the increase in
yield  resulted from the favorable  market  conditions for equities that existed
during 1996.

         Interest  income from debt  securities  held to maturity and FHLB stock
increased  by  $717,000,  or 37.5%,  to $2.6 million from $1.9 million due to an
$11.5 million,  or 39.3% increase in the average  balance of debt  securities to
$40.9  million for 1996 from $29.3 million for 1995.  This increase  offset an 8
basis point decrease in yield to 6.43% from 6.51%.  Interest income from federal
funds sold  decreased  $727,000  to  $777,000  from $1.5  million due to a $10.5
million  decrease  in average  federal  funds sold to $14.7  million  from $25.2
million,  and a 67 basis point  decrease in the yield on average  federal  funds
sold to 5.30% from 5.97%.

         The  increase in the Bank's  average  balance of  mortgage,  commercial
loans,  consumer  loans,  debt  securities  available for sale,  and  investment
securities  resulted from the  acquisition of BCB and internal loan growth.  The
decrease  in  yields  on  mortgage  loan,  consumer  loans,   commercial  loans,
investment  securities  and federal  funds sold  resulted  from the  purchase of
interest-earning assets at market yields which were lower in 1996 than in 1995.

         Total interest  income  increased by $4.1 million,  or 13.7%,  to $33.5
million for the year ended  December  31,  1995 from $29.5  million for the year
ended December 31, 1994, as the Bank increased its interest income from mortgage
and  consumer  loans,  debt  securities  available  for  sale,   mortgage-backed
securities,  and federal funds sold,  which  increases were partially  offset by
decreases in interest  income from equity  securities  available  for sale,  and
investment  securities and FHLB stock.  The increase in interest income resulted
primarily from a $46.2 million, or 10.7%,  increase in average  interest-earning
assets to $475.8  million from $429.6  million and a 19 basis point  increase in
the yield on the Bank's  average  interest-earnings  assets to 7.05% from 6.86%.
The  increase  in  average  interest-earning  assets  resulted  from the  Bank's
deployment  of the $29.6  million of net  proceeds  from the Bank's  August 1995
stock offering (the "Stock  Offering"),  assumption of $34.0 million of deposits
from the Resolution Trust  Corporation (the "RTC"),  and retained  earnings over
the period.

         Interest income from investment  securities and FHLB stock decreased by
$939,000,  or 33.0%, to $1.9 million in 1995 from $2.8 million in 1994 primarily
due to a decrease in average investment  securities as a result of maturities of
such  securities  and the Bank's  strategy  of  deploying  the  proceeds of such
maturities into higher-yielding  assets. Interest income from federal funds sold
increased by $1.1 million, to $1.5 million in 1995 from $355,000


                                       39

<PAGE>



in 1994 due to a $16.6 million  increase in average  federal funds sold to $25.2
million  from $8.5  million,  and a 181  basis  point  increase  in the yield on
average  federal  funds sold to 5.97% from 4.16%.  The increase in federal funds
sold  resulted  from excess  funds  received  from the  oversubscription  of the
initial public offering, which were invested in Federal funds awaiting refund to
subscribers.

         Total  Interest  Expense.  Total  interest  expense  increased  by $3.4
million,  or 26.1%,  to $16.2  million for the nine months ended  September  30,
1997,  from $12.9  million for the nine months ended  September  30,  1996.  The
increase  was  due  to  a  $104.1  million,  or  25.21%,   increase  in  average
interest-bearing  liabilities  to $516.5  million from $412.4  million,  and a 3
basis  point  increase  in the  average  cost  of the  Bank's  interest  bearing
liabilities  to 4.19% from  4.16%.  The  increase  in  average  interest-bearing
liabilities  resulted  from the $30 million  borrowing  in January  1997 for the
Bank's  leverage  investment  program  combined with a $26.9 million,  or 10.2%,
increase  in  average  certificates  of  deposit  and a $47.2  million,  or 31.6
increase in average core deposits. The increase in interest-bearing  liabilities
was largely the result of the  acquisition  of BCB.  The increase in the average
rate paid for funds was  attributed  to the higher cost of monies for the Bank's
leverage program and the increased cost of certificates of deposit during 1997.

         As a result of the foregoing,  the Bank's net interest income was $16.4
million for the nine months ended  September  30, 1997 compared to $13.8 million
for the nine months ended  September 30, 1996.  The Bank's  interest rate spread
was 3.06% for the nine months ended September 30, 1997 compared to 2.96% for the
nine  months   ended   September   30,   1996,   as  the  yield  on  the  Bank's
interest-earning   assets  increased  more  rapidly  than  the  Bank's  cost  of
interest-bearing liabilities.

         Total interest expense increased by $931,000, or 5.5%, to $17.9 million
for the year ended  December  31,  1996,  from $17.0  million for the year ended
December 31, 1995. The increase was due to a $15.8 million, or 3.8%, increase in
average interest-bearing  liabilities to $431.9 million from $416.1 million, and
a 6 basis  point  increase in the  average  cost of the Bank's  interest-bearing
liabilities  to 4.15% from  4.09%.  The  increase  in  average  interest-bearing
liabilities  resulted  from a  $19.4  million,  or  7.7%,  increase  in  average
certificates of deposit which offset a $3.6 million, or 2.2% decrease in average
core  deposits.  The increase in  interest-bearing  liabilities  was largely the
result of the  acquisition  of BCB.  The  increase in rates paid on deposits was
attributed  to the  effect of paying  higher  market  rates on  certificates  of
deposit in 1996 and a slight decline in less expensive core deposits.

         As a result of the foregoing,  the Bank's net interest income was $19.0
million for 1996  compared to $16.5 million for 1995.  The Bank's  interest rate
spread was 2.98% for 1996 compared to 2.96% for 1995, as the yield on the Bank's
interest-earning   assets  increased  more  rapidly  than  the  Bank's  cost  of
interest-bearing liabilities.

         Total interest  expense  increased by $4.2 million,  or 32.4%, to $17.0
million for the year ended  December 31, 1995,  from $12.9  million for the year
ended  December 31, 1994.  The  increase  was due to a $35.0  million,  or 9.2%,
increase in average  interest-bearing  liabilities to $416.1 million from $381.1
million,  and a 72  basis  point  increase  in the  average  cost of the  Bank's
interest-bearing  liabilities  to 4.09%  from  3.37%.  The  increase  in average
interest-bearing  liabilities resulted from a $31.1 million, or 14.1%,  increase
in average  certificates  of deposit,  and a $3.9  million,  or 2.5% increase in
average core deposits. The increase in interest-bearings liabilities was largely
the result of the  assumption  of $34.0  million of deposits  form the RTC.  The
increase in rates paid on deposits was  attributed to the higher average cost of
the  certificates  of deposit  purchased  from the RTC, and the effect of paying
higher market rates on  certificates of deposit in 1994 which continue until the
maturity of the certificates after 1995.

         Provision  for Loan  Losses.  The  Bank's  provision  for  loan  losses
amounted to $1.5  million,  $0, $0,  $150,000  and  $180,000 for the nine months
ended  September 30, 1997 and 1996, and the years ended December 31, 1996,  1995
and 1994,  respectively.  Provisions for loan losses represent charges to income
in order to maintain the allowance for loan losses at a level deemed appropriate
by  management  based on historical  experience,  the volume and type of lending
conducted by the Bank,  the amount of  non-performing  loans,  general  economic
conditions  (particularly  as they relate to the Bank's market area),  and other
factors relating to the Bank's loan portfolio.  During the third quarter of 1997
the bank  increased its loan loss  provision by $1.3 million,  as compared to no
provision in the third quarter of 1996. This increase was primarily attributable
to a niche line of  business  that was  inherited  through  the  acquisition  of
Burlington County bank.  Management has made the decision to exit the automobile
dealer   floorplan   financing   business  and  has  made   provisions  for  the
deterioration of this portfolio. Of the $1.3 million provision, $687 thousand


                                       40

<PAGE>



was immediately  charged-off as the Bank expeditiously addressed the credit risk
in these loans and any  potential  losses  associated  with exiting this line of
business.  Non-performing  loans  totaled  $5.7  million at  September  30, 1997
compared  to $3.9  million at  December  31,  1996.  Non-performing  assets as a
percentage of total assets  increased to .91% at September 30, 1997 from .69% at
December 31, 1996.  Based upon  management's  evaluation  of the factors  listed
above,  management  believes that the Bank's asset quality remains  strong,  and
that the  allowance  for loan  losses as of  September  30,  1997 is adequate to
provide for loan losses,  although  there can be no  assurance  that such losses
will not exceed  estimated  amounts.  The Bank's  allowance for loan losses as a
percentage of total loans outstanding increased to.80% at September 30,1997 from
 .76% at December 31, 1996.

         The decrease in the provisions to $0 in 1996 from $150,000 and $180,000
in 1995 and 1994,  respectively,  was based upon the Bank's analysis of the loan
portfolio,  history of charge-offs,  and strength of the Bank's coverage ratios.
The  acquisition  of BCB added $1.2 million,  or 67.1%,  to the Bank's loan loss
reserves,  increasing  the total loan loss reserves at December 31, 1996 to $2.9
million.  Nonperforming loans totaled $3.9 million at December 31, 1996 compared
to $2.2 million at December 31, 1995, primarily as the result of the acquisition
of BCB's  substantial  commercial  loan  portfolio.  Nonperforming  assets  as a
percentage of total assets  increased  from .43% at December 31, 1995 to .69% at
December 31, 1996.

         Other Income.  For the nine months ended  September  30, 1997,  the net
gain on security  sales  increased to $.7 million,  or 33.5%,  to $2.9  million,
compared to a net gain of $2.2 million for the nine months ended  September  30,
1996. Service fees and other income increased $.7 million or 149.7% for the nine
months  ended  September  30, 1997 to $1.2 million from $.5 million for the nine
months ended September 30, 1996. The increase in fees is primarily  attributable
to the  acquisition  of BCB deposits and loans which have higher fee  generating
characteristics.

         In 1996,  the net gain on security  sales  decreased  $1.4 million,  or
32.3%,  to $2.8  million,  compared  to a net  gain  in  1995  of $4.2  million.
Consequently,  other income  decreased  $1.1 million for the year ended December
31, 1996  compared to the year ended  December 31, 1995.  Service fees and other
income increased $206,000 for fiscal 1996 compared to fiscal 1995.

         Other income  increased by $1.7 million,  or 57.0%, to $4.9 million for
1995 compared to $3.2 million for 1994. The increase  resulted  primarily from a
$1.8 million increase in gain on sale of securities.  In 1995, the Bank realized
a net gain on security  sales of $4.2  million as compared to a net gain in 1994
of $2.4 million.

         Operating Expenses. Total operating expenses increased by $3.4 million,
or 53.0%,  to $9.8  million  for the nine  months  ended  September  30, 1997 as
compared to $6.4 million for the nine months ended September 30, 1996.  Salaries
and employee benefits increased $2.0 million,  or 59.4%, to $5.4 million for the
nine months ended September 30, 1997 from $3.4 million for the nine months ended
September 30, 1996,  reflecting  normal salary increases,  management  incentive
awards, and nine months additional  salaries from the acquisition of BCB. During
the same period the amortization of intangible assets increased from $204,000 to
$577,000,  reflecting  the  amortization  of nine  months of  goodwill  from the
acquisition of BCB. Net occupancy expenses increased $268,000,  or 29.7%, due to
the addition of one branch as well as the acquisition of two BCB branches. Other
operating  expenses  increased $1.0 million,  or 85.0%,  to $2.2 million for the
nine months  ended  September  30, 1997 as compared to $1.2 million for the nine
months ended September 30, 1996,  reflecting  routine expense increases and nine
months of expenses from the  acquisition  of BCB.  These expense  increases were
offset by a $193,000  reduction  in FDIC  insurance  premiums  to  $39,000  from
$232,000 for the nine months  ended  September  30,  1996.  Included in the FDIC
premiums  for the nine  months  ended  September  30,  1996 was a  special  FDIC
assessment of $177,000 a result of  legislation,  enacted in September  1996, to
recapitalize the Savings  Association  Insurance Fund (the "SAIF") by a one-time
assessment on all SAIF-insured  deposits held as of March 31, 1995. Although the
majority  of the Bank's  deposits  are BIF-  insured,  in 1995 the Bank  assumed
approximately  $34.0  million  of  SAIF-insured   deposits  from  the  RTC.  The
assessment  was 65.7 basis points per $100 in deposits,  payable on November 30,
1996. In addition,  beginning  January 1, 1997,  interest payments on FICO bonds
issued in the late 1980's by the Financing  Corporation to recapitalize  the now
defunct Federal Savings and Loan Insurance  Corporation  will be paid jointly by
institutions  such as the Bank  that  are  insured  by the BIF and  SAIF-insured
institutions. The FICO assessment will be 1.29 basis points per $100 in BIF


                                       41

<PAGE>



deposits and 6.44 basis points per $100 in SAIF deposits.  Beginning  January 1,
2000,  the FICO  interest  payments  will be paid  pro-rata by banks and thrifts
based on deposits (approximately 2.4 basis points per $100 in deposits). The BIF
and SAIF  will be  merged on  January  1,  1999,  provided  the bank and  saving
association  charters  are merged by that date.  In that  event,  pro-rata  FICO
sharing will begin on January 1, 1999.

         Total operating expenses  increased by $1.9 million,  or 24.0%, to $9.7
million in 1996 as  compared  to $7.8  million in 1995.  Salaries  and  employee
benefits  increased  $1.1 million,  or 28.9%,  to $5.1 million in 1996 from $4.0
million  in 1995,  reflecting  normal  salary  increases,  management  incentive
awards,  and three months of additional  salaries from the  acquisition  of BCB.
Amortization of intangible assets increased from $226,000 in 1995 to $389,000 in
1996,  reflecting  the  amortization  of  three  months  of  goodwill  from  the
acquisition of BCB. Net occupancy expenses increased $175,000,  or 15.5%, due to
the  addition of one branch as well as the  acquisition  of three BCB  branches.
Other operating expenses increased  $553,000,  or 35.0%, to $2.1 million in 1996
as compared to $1.6 million in 1995,  reflecting  routine expense  increases and
three months of expenses from the  acquisition of BCB.  These expense  increases
were offset by a $259,000 reduction in FDIC insurance premiums.

          Total  operating  expenses  increased  by $317,000,  or 4.2%,  to $7.8
million in 1995 as  compared  to $7.5  million in 1994.  Salaries  and  employee
benefits increased $333,000,  or 9.2%, to $4.0 million in 1995 from $3.6 million
in 1994 reflecting normal salary increases and staff enhancements.  Amortization
of  intangible  assets  increased  from  $21,000  in 1994 to  $226,000  in 1995,
reflecting  the  amortization  of the premium paid for the  assumption  of $34.0
million in deposits from the RTC in March 1995. Net occupancy expenses and other
operating expense increased $98,000, or 9.5%, and $75,000 or 4.1%, respectively,
reflecting routine expense  increases.  These expense increases were offset by a
$13,000 equipment  expense reduction and a $381,000  reduction in FDIC insurance
premiums.

         Income Taxes.  For the nine months ended September 30, 1997, the income
tax expense  amounted  to $3.3  million  compared  to $3.6  million for the nine
months ended September 30, 1996,  reflecting primarily the differences in income
before  taxes.  The  effective  tax rate  remained  consistent  at 36.1% in 1997
compared to 36.0% in 1996.

         Income tax expense  amounted to $4.7 million,  $4.9  million,  and $4.4
million in 1996, 1995, and 1994,  reflecting primarily the differences in income
before  income taxes for such periods.  The  effective  income tax rate remained
consistent in 1996, 1995 and 1994 at 36.0%, 36.0% and 36.6%, respectively.

Liquidity and Capital Resources

         The Bank is required under applicable  federal  regulations to maintain
specified  levels of "liquid"  investments in qualifying  types of United States
Government, federal agency and other investments having maturities of five years
or less.  Current OTS regulations  require that a savings  institution  maintain
liquid  assets  of  not  less  than  4% of  its  average  daily  balance  of net
withdrawable  deposit  accounts and  borrowings  payable in one year or less, of
which  short-term  liquid  assets  must  consist  of not less than 1%.  Monetary
penalties may be imposed for failure to meet applicable liquidity  requirements.
At  September  30,  1997,  the Bank's  liquidity,  as  measured  for  regulatory
purposes,   was  28.83%,  or  $115.0  million  in  excess  of  the  minimum  OTS
requirement.

         Cash was generated by the Bank's operating  activities  during the nine
months ended September 30, 1997 and 1996, and the years ended December 31, 1996,
1995 and 1994,  primarily as a result of the  acquisition of BCB, the assumption
of deposits, proceeds from the conversion, borrowings for a leverage program and
retained earnings.  The adjustments to reconcile net income to net cash provided
by operations during the years presented  consisted  primarily of net gains from
sale of securities, the provision for loan losses, depreciation and amortization
expense,  increases or decreases in accrued interest payable or receivable,  and
increases  or  decreases  in other  assets and other  liabilities.  The  primary
investing  activity of the Bank is lending,  which is funded with cash  provided
from operations and financing activities including deposits, as well as proceeds
from amortization and prepayments on existing loans and proceeds from maturities
of mortgage-backed  securities and other investment  securities.  For additional
information about cash flows from the Bank's operating,  financing and investing
activities,  see the  Consolidated  Statements  of Cash  Flows  included  in the
Consolidated Financial Statements.



                                       42

<PAGE>



         At  September  30,  1997,  the Bank had  outstanding  $19.4  million in
commitments to originate and purchase loans, $5.5 million to purchase investment
securities  and $28.3  million in  commitments  under unused lines of credit for
commercial business loans. At the same date, the total amount of certificates of
deposit which are scheduled to mature by September 30, 1998 was $218.0  million.
The Bank believes  that it has adequate  resources to fund  commitments  as they
arise and that it can adjust the rate on savings certificates to retain deposits
in changing  interest rate  environments.  If the Bank requires funds beyond its
internal funding capabilities, advances from the FHLB of New York and borrowings
from correspondent banks are available as an additional source of funds.

         The Bank is required to maintain  specified amounts of capital pursuant
to federal law and  regulations  promulgated  thereunder by the OTS. The capital
standards  generally require the maintenance of regulatory capital sufficient to
meet a tangible capital requirement, a core capital requirement and a risk-based
capital requirement. At September 30, 1997, the Bank's tangible and core capital
totaled $97.2 million,  or 15.5%,  of adjusted total assets,  which exceeded the
minimum  requirements  at that date by  approximately  $87.8  million  and $78.4
million,  respectively,  or 14.0% and 12.5%,  respectively,  of  adjusted  total
assets.  The Bank's  risk-based  capital totaled $100.4 million at September 30,
1997, or 26.5%, of risk-weighted  assets, which exceeded the current requirement
of 8% by approximately  $70.1 million,  or 18.5%, of risk-weighted  assets.  See
"Historical and Pro Forma Capital Compliance."

Impact of New Accounting Standards

         In June 1996, the Financial  Accounting Standards Board ("FASB") issued
SFAS No. 125,  "Accounting  for Transfers and Servicing of Financial  Assets and
Extinguishment  of  Liabilities,"  SFAS 125 provides  accounting  and  reporting
standards for transfers and servicing of financial assets and  extinguishment of
liabilities.   These  standards  are  based  on  consistent   application  of  a
financial-component  approach and focuses on control. Under this approach, after
a transfer of financial assets, an entity recognizes the financial and servicing
assets it controls and the liabilities it has incurred,  derecognizes  financial
assets when control has been  surrendered,  and  derecognizes  liabilities  when
extinguished.   SFAS  125  provides  consistent   standards  for  distinguishing
transfers of  financial  assets that are sales from  transfers  that are secured
borrowings.  SFAS is effective for transfers  occurring  after December 31, 1996
and has been applied prospectively.

         In  December  1996,  the FASB issued  SFAS No.  127,  "Deferral  of the
Effective Date of Certain Provisions of FASB Statement No. 125," an amendment of
SFAS 125.  SFAS 127 defers for one year the  effective  date of portions of SFAS
125  that  address  secured  borrowings  and  collateral  for all  transactions.
Additionally,  SFAS 127b defers for one year the effective  date of transfers of
financial assets that are part of repurchase agreements,  securities lending and
similar  transactions.  The adoption of SFAS 125 and SFAS 127 is not expected to
have a material effect on the Mid- Tier Holding Company's consolidated financial
statements.

         Statement of Financial  Accounting  Standards  No. 128,  "Earnings  per
share" (SFAS 128)  establishes  standards for computing and presenting  earnings
per share (EPS) and  applies to  entities  with  publicly  held common  stock or
potential common stock. SFAS 128 replaces the presentation of primary EPS with a
presentation  of basic EPS and requires dual  presentation  of basic and diluted
EPS on the face of the income  statement for all entities  with complex  capital
structures.  SFAS 128 requires a reconciliation of the numerator and denominator
of the basic EPS  computation to the numerator and denominator of the dilute EPS
computation.  SFAS 128 is effective for financial  statements issued for periods
ending after December 14, 1997,  including interim periods,  earlier application
is not  permitted.  SFAS 128 also requires  restatement  of all prior period EPS
data  presented.  SFAS 128 is not  expected  to have a  material  effect  on the
Mid-Tier Holding Company's reported earnings per share.

         In June 1997,  the FASB issued SFAS No. 130,  "Reporting  Comprehensive
Income."  This  Statement  established  standards  for  reporting and display of
comprehensive income and its components (revenues,  expenses, gains, and losses)
in a  full  set of  general-purpose  financial  statements.  This  Statement  is
effective for fiscal years beginning  after December 15, 1997.  Reclassification
of financial statements for earlier periods provided for comparative purposes is
required.  The Mid-Tier  Holding Company has not determined the impact that this
Statement will have on its reporting of operations.


                                       43

<PAGE>



         In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments
of an Enterprise and Related  Information." This Statement established standards
for the way that public business  enterprises report information about operating
segments in annual  financial  statements  and requires  that those  enterprises
report  selected  information  about  operating  segments  in interim  financial
reports  issued to  shareholders.  It also  established  standards  for  related
disclosures about products and services,  geographic areas, and major customers.
This Statement is effective for financial statements for periods beginning after
December 15, 1997. In the initial year of application,  comparative  information
for  earlier  years is to be  restated.  This  Statement  need not be applied to
interim  financial  statements  in the  initial  year  of its  application,  but
comparative  information  for interim periods in the initial year of application
is to be reported in financial statements for interim periods in the second year
of  application.  This  Statement  is  not  expected  to  change  the  reporting
requirements of the Mid-Tier Holding Company.

Impact of Inflation and Changing Prices

         The financial  statements and related  financial data presented  herein
have been prepared in accordance  with GAAP,  which requires the  measurement of
financial position and operating results in terms of historical dollars, without
considering changes in relative purchasing power over time due to inflation.

         Unlike most  industrial  companies,  virtually all of the Bank's assets
and  liabilities are monetary in nature.  As a result,  interest rates generally
have a more  significant  impact on a financial  institution's  performance than
does the effect of inflation.

                              BUSINESS OF THE BANK

General

         The Bank has  traditionally  operated as a  community-oriented  savings
institution providing mortgage loans and other traditional financial services to
its local community.  The Bank is primarily engaged in attracting  deposits from
the general public through its offices and using those funds to originate  loans
secured  by one- to  four-family  residences  primarily  located  in Mercer  and
Burlington  Counties  where  the  Bank's  offices  are  located,  as  well as in
neighboring   Bucks  County,   Pennsylvania.   In  recent  years  the  Bank  has
substantially  increased its portfolio of mortgage loans secured by multi-family
and commercial real estate,  commercial business loans,  consumer loans and home
equity and property  improvement loans. The Bank also has a securities portfolio
primarily consisting of U.S. Treasury and federal government agency obligations,
corporate and municipal bonds and  mortgage-backed  securities issued by federal
agencies.

Market Area

         The Bank conducts business through its 14 branch offices located in the
central  New Jersey  counties  of  Mercer,  Burlington  and  Ocean,  and a trust
services  subsidiary located in Ocean County, New Jersey. The Bank's market area
for loans includes  neighboring Bucks County,  Pennsylvania which borders to the
west of Mercer County, New Jersey. Lawrenceville,  New Jersey, where the Bank is
headquartered,   is  located  in  Mercer   County  which  had  a  population  of
approximately 326,000 according to the 1990 Census.  Population is forecasted to
be 368,000 by 1999.

         The Bank's market area is both urban and suburban. Trenton, which is in
Mercer  County,  is the  capital  of the State of New  Jersey.  The two  largest
employers in Mercer County are the State of New Jersey and Princeton University.
Other  large  employers  in the Bank's  market  area  include  Lockheed  Martin,
Princeton Medical Center,  Bristol-Myers Squibb, N.J. Manufacturer,  Helene Fuld
Medical and Educational Testing Services.

         The economy in the Bank's  market area economy has remained  relatively
stable in recent years. The unemployment rates in Mercer and Burlington Counties
were 5.7% and 5.2%, respectively during 1996.



                                       44

<PAGE>



Lending Activities

         Loan Portfolio Composition. The principal components of the Bank's loan
portfolio  are  mortgage  loans  secured  by  one- to  four-family  residential,
commercial,  and multi-family  residential real estate. In addition,  the Bank's
loan  portfolio  includes  non-mortgage  loans which  include home equity loans,
commercial  business loans, and other consumer loans. At September 30, 1997, the
Bank's total loans receivable  totaled $401.0 million,  of which $242.4 million,
or 60.4%, were one- to four-family residential real estate mortgage loans, $40.3
million,  or 10.1%,  were  commercial and  multifamily  residential  real estate
loans, $33.9 million,  or 8.5%, were home equity loans, $62.2 million, or 15.5%,
were commercial  business loans, and $22.2 million, or 5.5%, were other consumer
loans.

         As a federally  chartered  savings bank, the Bank has general authority
to originate and purchase  loans secured by real estate  located  throughout the
United States.  Notwithstanding this nationwide lending authority,  the mortgage
loans of the  Bank are  primarily  secured  by  properties  located  in  Mercer,
Burlington and Ocean Counties, New Jersey, and Bucks County, Pennsylvania.



                                       45

<PAGE>

         Loan Portfolio Composition.  The following table sets forth information
regarding the  composition  of the Bank's loan  portfolio by type of loan at the
dates indicated.
<TABLE>
<CAPTION>
                                    At September 30, 
                                          1997       
                                   ----------------- 
                                    Amount   Percent 
                                   --------  ------- 
                                (Dollars In Thousands)
<S>                                <C>       <C>     
Mortgage loans:                                      
One- to four-family real estate..  $242,374    60.4% 
Commercial and multi-family                          
  residential real estate........    40,305    10.1  
                                   --------   -----  
    Total mortgage loans.........   282,679    70.5% 

Non-mortgage loans:                                  
Home equity loans (1)............    33,914     8.5% 
Commercial business loans........    62,245    15.5  
Other consumer loans (2).........    22,195     5.5  
                                   --------   -----  
    Total non-mortgage loans.....   118,354    29.5  
                                                     
      Total loans................   401,033   100.0% 
                                              =====  
Net deferred costs (fees)........        18          
Premiums (discounts).............        17          
Allowance for possible                               
  loan losses....................    (3,202)         
                                                     
    Net loans....................  $397,866          
                                   ========          
</TABLE>
<TABLE>
<CAPTION>
                                                                         At December 31,
                                  -------------------------------------------------------------------------------------------------
                                        1996                1995                1994                1993                1992
                                  -----------------   -----------------   -----------------   -----------------   -----------------
                                   Amount   Percent    Amount   Percent    Amount   Percent    Amount   Percent    Amount   Percent
                                  --------  -------   --------  -------   --------  -------   --------  -------   --------  -------
                                                     (Dollars In Thousands)
<S>                               <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Mortgage loans:                                            
One- to four-family real estate.. $239,470    62.5%   $227,717    74.0%   $228,133    78.3%   $206,585    80.2%   $163,322    80.3%
Commercial and multi-family                                
  residential real estate........   53,415    14.0      27,827     9.0      23,833     8.2      18,972     7.4      12,732     6.3
                                  --------   -----   ---------   -----    --------   -----    --------   -----    --------   -----
    Total mortgage loans.........  292,885    76.5     255,544    83.0     251,966    86.5     225,557    87.6     176,054    86.6

Non-mortgage loans:                                        
Home equity loans (1)............   28,138     7.3      21,833     7.1      22,043     7.6      19,117     7.4      16,673     8.2
Commercial business loans........   34,486     9.0      11,573     3.8       8,998     3.1       7,300     2.9       8,023     4.0
Other consumer loans (2).........   27,478     7.2      18,783     6.1       8,256     2.8       5,513     2.1       2,488     1.2
                                  --------    ----    --------   -----    --------   -----    --------   -----    --------   -----
    Total non-mortgage loans.....   90,102    23.5      52,189    17.0      39,297    13.5      31,930    12.4      27,184    13.4
                                                          
      Total loans................  382,987   100.0%    307,733   100.0%    291,263   100.0%    257,487   100.0%    203,328   100.0%
                                             =====               =====               =====               =====               =====
                                                           
Net deferred costs (fees)........      226                 104                (117)                360                 715
Premiums (discounts).............      (24)                 23                  --                  --                  --
Allowance for possible                                     
  loan losses....................   (2,901)             (1,767)             (1,642)              1,471                 634
                                                      --------            --------            --------            --------
    Net loans.................... $380,288            $306,093           $289,504             $255,656            $201,889
                                  ========            ========           ========             ========            ========
</TABLE>
- ----------
(1)  Includes home equity credit lines and second mortgages.
(2)  Includes student loans, installment loans and auto loans.

                                       46
<PAGE>


         Contractual  Principal  Repayments  and Interest  Rates.  The following
table sets forth the  maturity of the Bank's loan  portfolio  at  September  30,
1997. Demand loans,  loans having no stated schedule of repayments and no stated
maturity, and overdrafts are reported as due in one year or less.

<TABLE>
<CAPTION>

                                                 Due Within    Due 1-3    Due 3-5    Due 5-10    Due 10+
                                                  One Year      Years      Years       Years      Years      Total
                                                 ----------    -------    -------    --------    -------    -------
                                                                           (In Thousands)
<S>                                              <C>           <C>        <C>        <C>        <C>         <C>
Total mortgage loans........................      $12,602      $14,354    $44,479    $68,862    $142,382    $282,679
Total non-mortgage loans....................       53,025       13,747     32,359     10,754       8,469     118,354
                                                  -------      -------    -------    -------    --------    --------
Total loans.................................      $65,627      $28,101    $76,838    $79,616    $150,851    $401,033
                                                  =======      =======    =======    =======    ========    ========
</TABLE>


         Fixed- and  Adjustable-Rate  Loan  Schedule.  The following  table sets
forth the dollar  amount of total  loans due after one year from  September  30,
1997 which have  fixed  interest  rates or which  have  floating  or  adjustable
interest rates.

                                 Fixed          Adjustable
                                 Rates             Rates                 Total
                             -----------        ----------            ----------
                                              (In Thousands)
Mortgage loans.............  $   102,287         $ 167,790            $  270,077
Non-mortgage loans.........       49,179            16,150                65,329
                             -----------         ---------            ----------
Total loans................  $   151,466         $ 183,940            $  335,406
                             ===========         =========            ==========


         Scheduled  contractual  amortization  of  loans  does not  reflect  the
anticipated actual term of the Bank's loan portfolio.  The average life of loans
is substantially  less than their  contractual  terms because of prepayments and
due on sale  clauses,  which give the Bank the right to  declare a  conventional
loan immediately due and payable in the event, among other things, that borrower
sells the real property subject to the mortgage.

         Loan Originations and Underwriting.  The lending activities of the Bank
are subject to written, non-discriminatory,  underwriting standards and the loan
origination  procedures  established  by the  Bank's  Board of  Directors.  Loan
originations are obtained by a variety of sources, including referrals from real
estate brokers,  developers,  builders,  existing customers,  newspaper,  radio,
periodical  advertising and walk-in  customers.  Loan  applications are taken by
lending personnel,  and the loan department  supervises the obtainment of credit
reports,  appraisals  and other  documentation  involved  with a loan.  Property
valuations  are  performed  by one of a list of licensed  independent  certified
appraisers approved annually by the Board of Directors.  The Bank requires title
insurance on nearly all first  mortgage  loans  secured by real  estate.  Hazard
insurance  is also  required  on all secured  property  and flood  insurance  is
required if the property is within a designated flood plain.

         The Bank's loan approval  process  assesses the  borrower's  ability to
repay the loan and the  adequacy of the value of the  property  that will secure
the loan.  A loan  application  file is first  reviewed by a loan officer of the
Bank and then is submitted  for approval to an officer with  specific  delegated
authority  from the  Board of  Directors  to  approve  that type of loan up to a
certain  amount.  The legal  lending limit of the Bank at September 30, 1997 was
$16.2 million.  In March of 1996, the Board of Directors approved an increase in
the internal  lending  limit to one borrower to $5.0 million from $2.5  million,
and an  increase  in the  maximum  non-commercial  mortgage  loan  limit to $1.0
million from  $500,000.  In general,  the maximum home equity loan the Bank will
make is $100,000  and the maximum  installment  (automobile)  loan the Bank will
make is $50,000.  The Bank can exceed these limitations on a case-by-case  basis
and  intends  to  reevaluate  the  limitations   after  the  completion  of  the
Conversion.

                                       47

<PAGE>



         The following table shows loans originated,  purchased, loan reductions
and the net change in the Bank's loan portfolio during the periods indicated.

<TABLE>
<CAPTION>
                                                Nine Months Ended
                                                  September 30,             Years Ended December 31,
                                               ------------------     ----------------------------------
                                                1997       1996         1996         1995         1994
                                              --------   --------     --------     --------     --------
                                                                        (Dollars In Thousands)
<S>                                           <C>        <C>          <C>          <C>          <C>
Loans receivable at beginning of period.....  $382,987   $307,733     $307,733     $291,263     $257,487
Originations:                                                                   
  Residential...............................    16,875     36,159       42,318       23,363       54,777
  Commercial real estate and multifamily....    11,610      2,585        4,142        8,811        8,025
  Commercial business loans.................    25,311     11,142       14,474        5,307        6,131
  Home equity...............................     9,290      8,321       11,578        6,662       10,055
  Other.....................................     9,903     14,238       16,787       16,375        6,555
                                              --------   --------     --------     --------     --------
    Total originations......................    72,989     72,445       89,299       60,518       85,543
                                                                                
Purchased residential mortgage loans........        --      1,534        1,534        5,038           --
Loans acquired..............................        --         --       48,229           --           --
Transfer of mortgage loans to foreclosed
  real estate...............................      (274)       (89)        (682)          --          (77)
Repossession of assets in lieu of loans.....      (100)       (21)         (41)         (34)          --
Net charge offs.............................    (1,187)       (26)         (52)         (25)          (9)
Repayments..................................   (53,382)   (44,280)     (63,033)     (49,027)     (51,681)
                                              --------   --------     --------     --------     --------
Net loan activity...........................    18,046     29,563       75,254       16,470       33,776
                                              --------   --------     --------     --------     --------
    Total loans receivable at end of period   $401,033   $337,296     $382,987     $307,733     $291,263
                                              ========   ========     ========     ========     ========
</TABLE>


         One- to Four-Family  Real Estate Loans. The primary lending activity of
the Bank is the  origination of loans secured by first mortgage liens on one- to
four-family residences.  At September 30, 1997, $242.4 million, or 60.4%, of the
Bank's total loan portfolio consisted of one- to four-family real estate loans.

         The  loan-to-value  ratio,  maturity and other  provisions of the loans
made by the Bank  generally  have  reflected  the policy of making less than the
maximum loan permissible  under  regulations in accordance with sound practices,
market conditions and underwriting standards established by the Bank. The Bank's
lending  policies  on one- to  four-family  owner  occupied  real  estate  loans
generally  limit the  maximum  loan-to-value  ratio to 80% of the  lesser of the
appraised value or purchase price of the property and 75% of the appraised value
or purchase price on condominiums.

         As of September 30, 1997, the Bank offered 30-year fixed and adjustable
rate  mortgage  loans  on one- to  four-family  residences.  The  Bank  began to
originate  30-year  fixed-rate  mortgage  loans in early 1996.  All  residential
mortgage  loans are amortized on a monthly basis with principal and interest due
each month.  These loans  include "due on sale"  clauses,  which are  provisions
giving the Bank the right to declare a loan  immediately  due and payable in the
event the borrower sells or otherwise  disposes of the real property  subject to
the  mortgage.  The Bank  enforces due on sale  clauses to the extent  permitted
under applicable laws. Substantially all of the Bank's residential mortgage loan
portfolio consists of conventional loans.

         The Bank offers  adjustable rate one- to four-family real estate loans,
originated   directly,   which  are  fully  amortizing  loans  with  contractual
maturities  of up to 30  years.  These  loans  have  interest  rates  which  are
scheduled to adjust in accordance  with  designated  indices.  Initial rates are
fixed for one, three,  five or seven years before adjusting  annually.  The Bank
currently  offers its  adjustable  rate mortgage loans with a 2% cap on the rate
adjustment per year and a 6% rate  adjustment cap over the life of the loan. The
Bank's  underwriting  standards for one year adjustable rate mortgages  requires
that it assess a potential  borrower's  ability to make  principal  and interest
payments based on the initial note rate or the current index rate,  whichever is
greater at the time of  application.  Adjustable  rate  mortgages  with  initial
payment  periods greater than one year utilize the initial note rate. The Bank's
adjustable  rate mortgage  loans are not  convertible  by their terms into fixed
rate loans,  do not contain  prepayment  penalties  and do not produce  negative
amortization.



                                       48

<PAGE>



         Commercial and Multi-family  Residential Real Estate Mortgage Loans. At
September 30, 1997, $40.3 million,  or 10.1%, of the Bank's total loan portfolio
consisted of loans  secured by  multi-family  and  commercial  real estate.  The
Bank's  multi-family  and  commercial  mortgage  loans include  primarily  loans
secured  by  apartment  buildings,  small  office  buildings  and  small  retail
establishments.  Substantially  all of the Bank's  multi-family  and  commercial
mortgage  loans are secured by properties  located in the Bank's  primary market
area.  Management  believes that multi-family and commercial mortgage loans will
continue to be an integral component of the Bank's loan portfolio.  Originations
of multi-family  and commercial  mortgage loans amounted to $11.6 million,  $4.1
million,  $8.8 million and $8.0 million, or 12.0%, 4.6%, 14.6% and 9.4% of total
loan  originations  during the nine months ended  September  30, 1997 and during
fiscal 1996, 1995 and 1994, respectively.

         The Bank  originates both fixed and adjustable  rate  multi-family  and
commercial mortgage loans. The Bank currently offers multi-family and commercial
mortgage loans with terms generally up to ten years amortizing over no more than
a 20-year  period,  with no more than five  years at a fixed  rate of  interest.
Pursuant  to the  Bank's  underwriting  standards,  it offers  multi-family  and
commercial  mortgage loans with loan-to-value  ratios generally up to 70% of the
lower of the purchase price or an independent  appraisal.  Those  standards also
require that the cash flow from the collateral,  after  consideration of expense
and vacancy assumptions, be generally at least 120% of the debt service.

         The Bank requires  appraisals of substantially all properties  securing
multi-family  and commercial real estate loans.  All appraisals are performed by
an  independent  licensed  appraiser  from a list of appraisers  approved by the
Bank. In  originating  multi-family  and  commercial  mortgage  loans,  the Bank
considers the value of the property,  the credit  history of the borrower,  cash
flow of the project,  location of the real estate and the quality of  management
involved  with the  property.  Multi-family  and  commercial  mortgage  loans to
corporations  are  generally  guaranteed  by the  principals.  The Bank may also
require an environmental audit on such loans.

         Multi-family and commercial mortgage lending is generally considered to
involve  a higher  degree of credit  risk than one- to  four-family  residential
lending.  Such lending typically involves large loan balances  concentrated in a
single  borrower  or groups of  related  borrowers.  In  addition,  the  payment
experience  on  loans  secured  by  income-producing   properties  is  typically
dependent on the  successful  operation  of the related real estate  project and
thus may be subject to a greater extent to adverse conditions in the real estate
market or in the economy generally.

         The Bank also  offers  construction  loans on  commercial  real  estate
properties.  Construction  financing is generally considered to involve a higher
degree of credit risk than long-term financing on improved,  owner-occupied real
estate because of the  uncertainties of construction,  including the possibility
of costs  exceeding  the initial  estimates.  Construction  lending is generally
limited to the Bank's primary lending area. Construction loans are structured to
be converted  to permanent  loans at the end of the  construction  phase,  which
typically  is no more than nine  months.  Construction  loans have  terms  which
generally match the non-construction  loans then offered by the Bank except that
during the construction phase the borrower only pays interest on the loan.

         Home Equity Loans.  The Bank offers home equity fixed rate, home equity
credit  line  and FHA  Title I  property  improvement  loans.  The  home  equity
portfolio amounted to $33.9 million,  or 8.5%, of the total loan portfolio as of
September 30, 1997. Of this amount, $24.2 million, or 71.3%, were in the form of
home equity fixed rate loans;  $8.2  million,  or 24.3% were in the form of home
equity  credit  lines;  and $1.5  million,  or 4.4%  were in the form of  second
mortgages. FHA Title I property improvement loans amounted to $217,000.

         The home equity fixed rate loan is available on any owner-occupied one-
to four-family home, townhouse, or condominium in the Bank's lending area. It is
a fixed-rate mortgage which is based on the equity in the home, and is generally
secured by a first or second mortgage on the residence.  Loan amounts  generally
range from $5,000 to $100,000 (up to 75% of the appraised value of the home less
any outstanding senior mortgage/lien). The current maximum term is 180 months.

         The home equity credit line is available on any owner-occupied  one- to
four-family home, townhouse,  or condominium in the Bank's lending area. It is a
variable rate mortgage which is based on the equity in the home, and


                                       49

<PAGE>



is  generally  secured  by a first or second  mortgage  on the  residence.  Loan
amounts  generally  range from  $5,000 to $100,000  (up to 75% of the  appraised
value of the home less any outstanding senior mortgage/lien).

         The FHA Title I property  improvement loan is a fixed-rate  installment
loan  available on any  owner-occupied  one- to  four-family  home in the Bank's
lending  area.  Under the Title I program,  the Bank makes  loans from their own
funds to  eligible  borrowers  to finance  property  improvements,  and the U.S.
Department  of Housing and Urban  Development  ("HUD")  insures the Bank against
loss if the  borrower(s)  defaults.  Title I loans are not  government  loans or
grants, and are not low interest-rate loans. HUD does not lend money or regulate
interest rates.  Currently,  the maximum loan amount is $25,000, and the maximum
term is 180 months.  Any loan amount over $7,500 is secured by a mortgage on the
property.  The Bank conducts an on-site  inspection on any property  improvement
loan where the principal obligation is $7,500 or more, and where the borrower(s)
fails to submit a completion certificate.

         The second  mortgage  portfolio  consists of purchased notes secured by
second  mortgages on real estate located  throughout  New Jersey.  The purchases
occurred between 1983 and 1991; however,  the consumer lender is still servicing
the  portfolio,  pursuant  to the  original  agreement.  The  portfolio  is 100%
guaranteed by the consumer lender.

         Other Consumer Loans. Subject to the restrictions  contained in federal
laws and  regulations,  the Bank  also is  authorized  to make  loans for a wide
variety of  personal or consumer  purposes.  As of  September  30,  1997,  $22.2
million,  or 5.5%,  of the Bank's  total loan  portfolio,  consisted of consumer
loans (this figure does not include home equity  fixed-rate,  home equity credit
line, FHA Title I home improvement loans and second mortgage loans). The primary
component of the Bank's  consumer  loan  portfolio was $20.3 million of indirect
and direct  automobile  loans which are no longer being originated and are being
allowed to mature.  The servicer of these loans established  dealer  agreements,
application processing and credit underwriting, documentation and legal support,
loan billing and accounting,  customer  service,  full collection  support,  and
management reporting.  The servicer made preliminary  underwriting decisions and
made recommendations according to the Bank's underwriting criteria and the final
credit decision was made by the Bank.

         Automobile loans generally involve more credit risk than mortgage loans
because of the type and nature of the collateral. In addition,  consumer lending
collections are dependent on the borrower's continuing financial stability,  and
thus are more likely to be adversely affected by job loss, divorce, illness, and
personal bankruptcy.  In many cases, any repossessed collateral resulting from a
defaulted  consumer loan will not provide an adequate source of repayment of the
outstanding  loan  balance  because  of  depreciation  and  improper  repair and
maintenance  of  the  underlying  security.  See  "Management's  Discussion  and
Analysis of Results of Operations--Comparison of Results of Operation--Provision
for Loan Losses."

         The Bank also has  collateral  loans  secured by deposits,  which as of
September 30, 1997 amounted to $1.1 million.  The  collateral  deposit loans are
originated  through the  branches.  The minimum  loan amount is $1,000,  and the
maximum  loan-to-value  is 90% of the  principal  deposit  balance.  The loan is
priced at 3% over the  savings  instrument  rate.  Deposit  loans are payable on
demand.  However,  payment of interest is due  quarterly and payment to the loan
principal can be made at any time provided the quarterly interest has been paid.

         The Bank also has personal  loans (secured and unsecured) and overdraft
protection accounts, which as of September 30, 1997 totaled $321,000.

         Commercial  Business  Loans.  Commercial  business  loans are generally
provided to various types of closely held businesses located  principally in the
Bank's  primary  market  area.  The  Bank's  commercial  business  loans  may be
structured as short-term  self-liquidating  time notes,  revolving credits,  and
term loans. Time notes generally have terms of less than one year to accommodate
seasonal peaks and valleys in the borrower's business cycle. Commercial business
term loans  generally have terms of seven years or less and interest rates which
float in  accordance  with the prime  rate,  although  the Bank also  originates
commercial  business loans with fixed rates of interest.  The Bank's  commercial
loans generally are secured by equipment,  machinery or other  corporate  assets
including real estate and receivables  but may be unsecured.  The Bank generally
obtains personal  guarantees from the principals of the borrower with respect to
all commercial business loans.



                                       50

<PAGE>



         The  Bank,  through  its  subsidiary,  TSBusiness  Finance  Corporation
("TSBF"),  provides  secured lines of credit for businesses  where  conventional
financing is unavailable or inadequate.  TSBF's borrowing  relationships include
companies  involved  in  manufacturing,  wholesaling,  distribution  and service
companies.   Credit   accommodations  range  from  $500,000  to  $5,000,000  for
businesses in New Jersey and the greater Delaware Valley.

         Commercial business loans generally are deemed to entail  significantly
greater  credit risk than that which is involved  with  residential  real estate
lending.  The repayment of commercial  business loans  typically is dependent on
the  successful  operations  and  income  of the  borrower.  Such  risks  can be
significantly affected by economic conditions. In addition,  commercial business
lending generally requires  substantially  greater oversight efforts compared to
residential real estate lending.

         As of September  30, 1997,  the Bank had $62.2  million or 15.5% of the
total loan portfolio secured by commercial business loans outstanding.

         Loan  Origination  and Other Fees.  In  addition to interest  earned on
loans,  the Bank  generally  receives  loan  origination  fees or  "points"  for
originating  loans.  Loan points are a percentage of the principal amount of the
mortgage loan and are charged to the borrower in connection with the origination
of the loan. In accordance with SFAS No. 91, which deals with the accounting for
non-refundable  fees and costs  associated with  originating or acquiring loans,
the Bank's loan  origination  fees and certain  related direct loan  origination
costs are offset,  and the  resulting net amount is deferred and amortized as an
adjustment to the yield of such loans over their  contractual life. The increase
in net  deferred  costs is a result of  substantial  originations  of auto loans
which have a net cost associated with their  origination and minimal loan points
being generated from mortgage loans.

Asset Quality

         Delinquent Loans. The following table sets forth information  regarding
number and total  balance of loans  delinquent 30 days to 59 days, 60 days to 89
days and 90 days or more as of September 30, 1997.

<TABLE>
<CAPTION>
                                                              Commercial
                                          Mortgage             Business           Consumer          Total Loans
                                      ---------------     ---------------     ---------------     ---------------
                                      Number   Amount     Number   Amount     Number   Amount     Number   Amount
                                      ------   ------     ------   ------     ------   ------     ------   ------
                                                                 (Dollars in Thousands)
<S>                                   <C>      <C>        <C>      <C>        <C>      <C>        <C>      <C>
Loans delinquent for:                                                           
  30-59 days.....................        26    $1,774         51   $1,382         74   $  360        151   $3,516
  60-89 days.....................         7       500         15      660         18       61         40    1,221
  90 days and over...............        48     2,788         38    1,166          7      109         93    4,063
                                      -----    ------      -----   ------      -----   ------      -----   ------
    Total delinquent loans.......        81    $5,062        104   $3,208         99   $  530        284   $8,800
                                      =====    ======      =====   ======      =====   ======      =====   ======
</TABLE>


         Non-Performing  Assets.  The loan  portfolio  is  reviewed on a regular
basis by management and, in addition,  the commercial business loan portfolio is
reviewed  periodically by an independent loan review  consulting firm. The loans
are placed on a non-accrual status when, in the opinion of management,  there is
reasonable  probability  of loss or principal or the  collection  of  additional
interest is deemed  insufficient  to warrant  further  accrual.  Generally,  the
Bank's loans are placed on a  non-accrual  status when a default of principal or
interest  has  existed for a period of 90 days  except  when,  in the opinion of
management,   the   collection  of  the  principal  or  interest  is  reasonably
anticipated or adequate collateral exists. In addition, the Bank places any loan
on  non-accrual  if any part of it is  classified  as doubtful or loss or if any
part has been charged to the allowance for loan losses. When a loan is placed on
non-accruing status, total interest accrued and unpaid to date is reversed.

         Real  estate  owned  consists  of  property   acquired  through  formal
foreclosures and acquired by deed in lieu of foreclosure, and is recorded at the
lower of cost or fair  value.  Write-downs  from  cost to fair  value  which are
required  at the time of  foreclosure  are  charged  to the  allowance  for loan
losses.  After  transfer,  the  property is carried at the lower of cost or fair
value  as  determined  by  an  independent  appraisal,  less  estimated  selling
expenses.  Adjustments to the carrying value of such properties that result from
subsequent  declines in value are charged to  operations  in the period in which
the declines occur. At September 30, 1997, the Bank had one property  classified
as real estate owned.



                                       51

<PAGE>



         As part of the  acquisition  of  BCB,  the  Bank  acquired  BCB's  loan
portfolio.  BCB's underwriting standards and related risk characteristics of the
loan  portfolio  differed from those of the Bank. The addition of this portfolio
has  increased  the Bank's  non-performing  portfolio  and  negatively  effected
certain coverage ratios.  However,  management  believes that the Bank's overall
asset quality  remains strong.  Management  believes that the allowance for loan
losses is  adequate  based on  historical  experience,  the  volume  and type of
lending  conducted  by the Bank,  the amount of  non-performing  loans,  general
economic  conditions  and other factors  relating to the Bank's loan  portfolio.
However,  there can be no assurance that actual losses will not exceed estimated
amounts.

         The following  table sets forth  information  as of September 30, 1997,
December  31, 1996,  1995 and 1994  concerning  non-performing  assets in dollar
amounts and as a percentage of the Bank's net loans and total assets.
<TABLE>
<CAPTION>
                                                                      
                                                      At September
                                                         1997          1996          1995        1994
                                                       -------       -------       -------     -------
                                                                    (Dollars In Thousands)
<S>                                                      <C>           <C>           <C>         <C>
Non-accruing loans less than 90 days delinquent                                 
  Mortgage..........................................       200            --            --          --
  Non-mortgage......................................     1,237            --            --          --
Non-accruing loans 90 days or more delinquent:                                  
  Mortgage loans....................................     2,055         1,756         1,008         994
  Non-mortgage loans................................       985         1,195           114          31
Troubled debt restructured loans....................       192           206         1,052       1,044
Accruing loans 90 days or more delinquent:                                      
  Mortgage loans....................................       733           602            10         448
  Commercial business loans.........................       287           151            --          --
  Consumer loans....................................         3            --            --          --
                                                       -------       -------       -------     -------
Total non-performing loans..........................     5,692         3,910         2,184       2,517
Foreclosed assets...................................       142           253            34          77
                                                       -------       -------       -------     -------
Total non-performing assets.........................   $ 5,834       $ 4,163       $ 2,218     $ 2,594
                                                       =======       =======       =======     =======
Total non-performing loans as a percentage
  of net loans......................................      1.43%         1.03%         0.71%       0.87%
                                                       =======       =======       =======     =======
Total non-performing assets as a percentage
  of total assets...................................      0.91%         0.69%         0.43%       0.59%
                                                       =======       =======       =======     =======
</TABLE>


         Classified  Assets.  Federal  regulations  require  that  each  insured
savings  institution  classify  its assets on a regular  basis.  There are three
classifications  for  problem  assets:  "substandard,"  "doubtful"  and  "loss."
Substandard  assets have one or more defined weaknesses and are characterized by
the distinct  possibility that the insured institution will sustain some loss if
the  deficiencies  are not  corrected.  Doubtful  assets have the  weaknesses of
substandard assets with the additional  characteristic  that the weaknesses make
collection  or  liquidation  in full on the basis of currently  existing  facts,
conditions  and values  questionable,  and there is a high  possibility  of some
loss. An asset  classified loss is considered  uncollectible  and of such little
value that continuance as an asset of the institution is not warranted.  Another
category  designated  "special mention," although not a  "classification,"  also
must be established  and maintained for assets which do not currently  expose an
insured institution to a sufficient degree of risk to warrant  classification as
substandard,  doubtful or loss.  Assets  classified as  substandard  or doubtful
require the institution to establish  general  allowances for loan losses. If an
asset or portion thereof is classified loss, the insured institution must either
establish specific loan losses in the amount of 100% of the portion of the asset
classified loss, or charge-off such amount.  General loss allowances established
to cover possible  losses related to assets  classified  substandard or doubtful
may be  included in  determining  an  institution's  regulatory  capital,  while
specific  valuation  allowances  for loan  losses do not  qualify as  regulatory
capital.   Federal   examiners  may  disagree  with  an  insured   institution's
classifications and amounts reserved and have the authority to require a savings
institution to classify  additional  assets, or to change the  classification of
existing  classified  assets,  and,  if  appropriate,  to  establish  additional
reserves.  At September 30, 1997, the Bank had $3.3 million of loans  criticized
as special  mention,  $6.4 million  classified  as  substandard  and $.6 million
classified  as doubtful or loss.  As of  September  30, 1997,  total  classified
assets, which includes  repossessed assets,  amounted to 7.1 million or 1.09% of
total assets.

         Allowance  for Loan Losses.  It is  management's  policy to maintain an
allowance for estimated  loan losses based upon an assessment (1) in the case of
residential loans, management's review of delinquent loans, loans in


                                       52

<PAGE>



foreclosure and market conditions,  (2) in the case of commercial business loans
and  commercial  mortgage  loans,  when a  significant  decline  in value can be
identified  and (3) in the case of consumer  loans,  based on the  assessment of
risks  inherent  in the  loan  portfolio.  Although  management  uses  available
information to make such determinations, future adjustments to allowances may be
necessary  based on  economic  and market  conditions  and as a result of future
examinations by regulatory authorities,  and net earnings could be significantly
affected,  if circumstances  differ  substantially  from the assumptions used in
making the initial  determinations.  At September 30, 1997, the Bank's allowance
for loan losses, which includes a general valuation allowance,  amounted to $3.2
million compared to $2.9 million at December 31, 1996.

         The following table sets forth an analysis of the Bank's  allowance for
loan losses during the periods indicated.

<TABLE>
<CAPTION>
                                 At and for the Nine                                  At and for
                              Months Ended September 30,                      the Year Ended December 31,
                              --------------------------     ------------------------------------------------------------
                                 1997            1996          1996         1995         1994         1993         1992
                              ----------      ----------     --------     --------     --------     --------     --------
                                                            (Dollars In Thousands)
<S>                           <C>             <C>            <C>          <C>          <C>          <C>          <C>
Total loans outstanding.....  $ 401,033       $ 337,296      $382,987     $307,733     $291,263     $257,487     $203,238
                              =========       =========      ========     ========     ========     ========     ========
Average loans outstanding...  $ 388,318       $ 321,930      $337,780     $297,043     $282,068     $231,375     $187,839
                              =========       =========      ========     ========     ========     ========     ========
Balance at beginning of                                                         
  period....................      2,901       $   1,767      $  1,767     $  1,642     $  1,471     $    634     $    100
Charge-offs:                                                                    
  Mortgage loans............        (80)            (57)          (67)          --           --           --           --
  Consumer loans............       (164)             (9)          (34)         (32)         (23)          --           --
  Commercial business loans.     (1,069)             (9)           (9)          --           --          (43)          --
Recoveries..................        126              49            58            7           14           --           14
                              ---------       ---------      --------     --------     --------     --------     --------
Net charge-offs.............     (1,187)            (26)          (52)         (25)          (9)         (43)          14
Provision for loan losses...      1,488              --            --          150          180          880          520
Acquired allowance..........         --              --         1,186           --           --           --           --
                              ---------       ---------      --------     --------     --------     ========     ========
Balance at end of period....  $   3,202       $   1,741      $  2,901     $  1,767     $  1,642     $  1,471          634
                              =========       =========      ========     ========     ========     ========     ========
                                                                                
Allowance for loan losses                                                       
  as a percentage of total                                                      
   loans outstanding........       0.80%           0.52%         0.76%        0.57%        0.56%        0.57%        0.31%
                              =========       =========      ========     ========    =========    =========     ========
                                                                                
Net charge-offs as a                                                            
  percentage of average                                                         
  loans outstanding.........       0.41%           0.01%         0.02%        0.01%        0.00%        0.02%        0.00%
                              =========       =========      ========     ========     ========     ========     ========
                                                                                
Allowance for loan losses                                                       
  to non-performing loans...      56.25%         109.15%        74.19%       80.91%       65.24%       80.65%       38.35%
                              =========       =========      ========     ========     ========     ========     ========

</TABLE>




                                       53

<PAGE>



         The  following  table sets forth the  allocation  of allowance for loan
losses by loan category for the periods indicated.

<TABLE>
<CAPTION>
                               At September 30,                               At December 31,
                               ----------------  ----------------------------------------------------------------------------------
                                     1997             1996             1995             1994             1993             1992
                               ----------------  --------------   --------------   --------------   --------------   --------------
                                          % of             % of             % of             % of             % of             % of
                                         Total            Total            Total            Total            Total            Total
                               Amount  Loans(1)  Amount Loans(1)  Amount Loans(1)  Amount Loans(1)  Amount Loans(1)  Amount Loans(1)
                               ------  -------   ------ -------   ------ -------   ------ -------   ------ -------   ------ -------
                                                                     (Dollars in Thousands)
<S>                            <C>      <C>      <C>     <C>      <C>      <C>     <C>      <C>     <C>      <C>     <C>      <C> 
Balance at end of period
applicable to:
  Mortgage loans.............  $  758     70.5%  $ 906     76.5%  $  591    83.0%  $  593    86.5%  $  519    87.6%  $  223    86.6%
  Consumer loans.............     959     14.0     877     14.5      610    13.2      453    10.4      369     9.5      159     9.4
  Commercial business loans..   1,260     15.5     813      9.0      116    3.80       90     3.1       73     2.9       32     4.0
  Unallocated................     225       --     305       --      450      --      506      --      510      --      220      --
                               ------   ------   -----    -----   ------   -----   ------   -----   ------   -----   ------   -----
    Total allowance for loan
      losses.................  $3,202    100.0%  $2,901   100.0%  $1,767   100.0%  $1,642   100.0%  $1,471   100.0%  $  634   100.0%
                               ======   ======   ======   =====   ======   =====   ======   =====   ======   =====   ======   =====
</TABLE>
- ----------
(1)  Represents percentage of loans in each category to total loans.




                                       54

<PAGE>



Investment Activities

         Federally  chartered  savings  institutions have authority to invest in
various types of liquid assets,  including  United States Treasury  obligations,
securities of various federal  agencies and of state and municipal  governments,
certificates  of deposit at federally  insured  banks and savings  institutions,
certain bankers' acceptances and federal funds. Subject to various restrictions,
federally  chartered  savings  institutions  may also  invest a portion of their
assets in commercial  paper,  corporate debt  securities  and mutual funds,  the
assets of which conform to the  investments  that  federally  chartered  savings
institutions are otherwise  authorized to make directly.  In addition,  the Bank
has certain additional investment authority under OTS regulations as a result of
certain  grandfathered  powers  permitted under the terms of the approval of its
conversion from state to federal charter.

         The  following  table sets forth  certain  information  relating to the
Bank's investment securities and mortgage-backed securities held to maturity and
securities available for sale at the dates indicated.

<TABLE>
<CAPTION>

                                            At September 30,                  At December 31,
                                            ----------------  -------------------------------
                                                   1997                1996                1995                1994
                                            ------------------  ------------------  ------------------  ------------------
                                            Amortized   Market  Amortized   Market  Amortized   Market  Amortized   Market
                                              Cost      Value      Cost     Value      Cost     Value      Cost     Value
                                            ---------  -------  ---------  -------  ---------  -------  ---------  -------
                                                                       (In Thousands)
<S>                                         <C>        <C>      <C>       <C>       <C>       <C>       <C>        <C>    
Investments and mortgage-backed
  securities held to maturity:                                                      
United States Government Agency                                                     
  obligations.............................  $ 14,350  $ 14,321  $ 17,042  $ 16,907  $ 24,934  $ 24,928  $  5,826  $  5,666
Obligations of State and political                                                  
  subdivisions............................     2,293     2,412     3,400     3,497     1,055     1,156     1,055     1,081
Federal Home Loan Bank stock..............     3,386     3,386     3,089     3,089     2,864     2,864     2,495     2,495
Mortgage-backed securities................    39,603    39,650    48,618    48,587    54,316    55,032    35,087    34,096
Other corporate bonds.....................    14,515    14,539    17,493    17,521    10,955    11,041    20,136    19,991
                                            --------  --------  --------  --------  --------  --------  --------  --------
Total investments held to maturity                                                  
  including Federal Home Loan Bank stock..    74,147    74,308    89,642    89,601    94,124    95,021    64,599    63,329
                                            --------  --------  --------  --------  --------  --------  --------  --------
Securities available for sale: (1)                                                  
United States Treasury securities.........    51,320    51,444    65,336    65,507        --        --        --        --
United States Government and Agency                                                 
  obligations.............................    46,067    46,386     9,924     9,767    75,955    76,653    51,958    50,866
Equity securities.........................        10        10       894     3,201     2,536     7,123     8,375    14,095
Mortgage-backed securities................    15,072    15,221        --        --        --        --        --        --
Other bonds...............................    14,547    14,590     9,151     9,172        --        --        --        --
                                            --------  --------  --------  --------   -------  --------  --------  --------
  Total securities available for sale.....   127,016   127,651    85,305    87,647    78,491    83,776    60,333    64,961
                                            --------  --------  --------  --------  --------  --------  --------  --------
Total investments.........................  $201,163  $201,959  $174,947  $177,248  $172,615  $178,797  $124,932  $128,290
                                            ========  ========  ========  ========  ========  ========  ========  ========
</TABLE>

- ----------
(1)  The Bank adopted FASB No. 115 "Accounting for Investments" as of January 1,
     1994 and transferred  certain  securities held to maturity to available for
     sale. See the notes to the audited financial statements.

     As of September 30, 1997, the Bank's investment securities held to maturity
portfolio  had a carrying  value of $74.1  million,  of which $14.4 million were
securities issued by U.S. Agencies and other governmental subdivisions and $16.8
million were  corporate and municipal  bonds.  As of that same date,  the Bank's
securities  available for sale portfolio had an estimated market value of $127.7
million, of which $97.8 million were securities issued by the U.S.
Treasury and federal government agencies, and $14.6 million were other bonds.

     At September 30, 1997,  $16.8  million,  or 22.7%,  of the $74.1 million of
total  securities  held to maturity by the Bank were  scheduled to mature within
one year and had a weighted average yield of 5.79%. At September 30, 1997, $32.5
million, or 25.5%, of the $127.7 million of securities available for sale by the
Bank were  scheduled to mature within one year and had a weighted  average yield
of 5.85%.



                                       55

<PAGE>

         The  following  table sets  forth the  scheduled  maturities,  carrying
values, amortized cost, market values and weighted average yields for the Bank's
investment portfolio at September 30, 1997.
<TABLE>
<CAPTION>
                                                                      At September 30, 1997
                                      -----------------------------------------------------------------------------------
                                        Within One Year    One to Five Years    Five to Ten Years    More than Ten Years 
                                      ------------------   ------------------   ------------------   ------------------- 
                                                Weighted             Weighted             Weighted             Weighted  
                                      Amortized  Average   Amortized  Average   Amortized  Average   Amortized  Average  
                                         Cost     Yield       Cost     Yield       Cost     Yield       Cost     Yield   
                                      --------- --------   --------- --------   --------- --------   --------- --------  
                                                                  (Dollars in Thousands)
<S>                                   <C>       <C>        <C>       <C>        <C>       <C>        <C>       <C>       
Investments and mortgage-backed                                                 
  securities held to maturity:                                                  
                                                                                
Mortgage-backed securities..........  $ 5,540       5.6%   $ 21,884      6.7%   $     --       --%   $ 12,179      7.4%  
Federal Home Loan Bank stock........       --        --          --       --          --       --       3,386       --   
United States Agency obligations....      350       4.7      14,000      6.0          --       --          --       --   
Obligations of State and political                                              
  subdivisions......................      909       6.2         418      6.7         199      6.9         766     10.5   
Other bonds.........................   10,009       5.9       3,156      6.3       1,349      7.5          --       --   
                                      -------              --------             --------             --------            
  Total investments held to maturity  $16,808               $39,458               $1,548              $16,331            
                                      =======               =======               ======              =======            

Securities available for sale:

Mortgage-backed securities..........  $    --        --%   $     --       --%    $    --       --%   $ 15,071      7.4%  
United States Treasury               
  securities........................   26,186       5.8      25,134      6.0          --       --          --       --   
United States agency obligations          300       5.1         299      7.4      45,468      7.2          --       --   
Equity securities...................       --        --          --       --          --       --          10       --   
Other bonds.........................    6,011       6.1       7,659      6.3         877      6.6          --       --   
                                      -------               -------              -------              -------            
  Total securities available for sale $32,497               $33,092              $46,345              $15,081            
                                      =======               =======              =======              =======            

</TABLE>
                                             At September 30, 1997
                                          --------------------------
                                                      Total         
                                          --------------------------
                                                            Weighted
                                          Amortized  Market  Average
                                             Cost    Value    Yield 
                                          ---------  ------ --------
                                            (Dollars in Thousands)
Investments and mortgage-backed                                      
 securities held to maturity:                                       
                                                                    
Mortgage-backed securities..........      $39,603    $39,650   6.72%
Federal Home Loan Bank stock........        3,386      3,386     -- 
United States Agency obligations....       14,350     14,320   5.97 
Obligations of State and political                                   
 subdivisions......................         2,292      2,411   7.81 
Other bonds.........................       14,514     14,539   6.12 
                                          -------    -------        
 Total investments held to maturity       $74,145    $74,308        
                                          =======    =======        
                                                                    
Securities available for sale:                                       
                                                                    
Mortgage-backed securities..........      $15,071   $ 15,221   7.40%
United States Treasury                                               
 securities........................        51,320     51,444   5.91 
United States agency obligations           46,067     46,386   7.14 
Equity securities...................           10         10     -- 
Other bonds.........................       14,547     14,589   6.24 
                                          -------   --------       
 Total securities available for sale     $127,015   $127,651       
                                         ========   ========       
                                      

                                       56

<PAGE>



         Cash and Cash Equivalents.  The Bank also had cash and cash equivalents
consisting  primarily  of cash due from banks and  federal  funds sold  totaling
$20.9  million,  and $13.2  million at December 31, 1996 and September 30, 1997,
respectively.

Mortgage-Backed Securities

         The Bank has  invested in a  portfolio  of  mortgage-backed  securities
which are  insured or  guaranteed  by  Freddie  Mac,  Ginnie Mae or Fannie  Mae.
Mortgage-backed  securities increase the liquidity and the quality of the Bank's
assets by virtue of their  greater  liquidity  compared to  individual  mortgage
loans,  the guarantees that back the securities  themselves and their ability to
be used to collateralize  borrowings or other obligations of the Bank, including
repurchase  agreements.  In addition, at September 30, 1997, 20.3% of the Bank's
mortgage-backed  securities  portfolio  consisted  of pools of  adjustable  rate
mortgages.  Mortgage-backed securities of this type serve to reduce the interest
rate risk associated with changes in interest rates.  Also,  48.2% of the Bank's
mortgage-backed  securities consist of five- to seven-year  balloon  maturities,
providing further protection against interest rate increases.

         At September  30, 1997,  the Bank's  mortgage-backed  securities in the
held to maturity  category had a carrying  value and  estimated  market value of
$39.6 million.  Of the $53.8 million  portfolio,  $27.4 million was scheduled to
mature in five years or less and $27.3 million was scheduled to mature after ten
years.  Due to  prepayments of the  underlying  loan,  the actual  maturities of
mortgage-backed  securities  generally are substantially less than the scheduled
maturities.  The mortgage-backed securities held to maturity include a valuation
allowance of $169,000 at September 30, 1997. These securities were designated as
available  for sale  portfolio  on January 1, 1994 upon the adoption of SFAS No.
115 and were  subsequently  transferred  to held to maturity on October 1, 1994.
The October 1, 1994 transfer was designed to more accurately  reflect the Bank's
then current intent to hold these securities to maturity. The unrealized loss at
the time of the October 1, 1994  transfer is being  amortized to equity over the
estimated life of the related mortgage-backed securities.

         The $27.4 million of mortgage-backed securities which were scheduled to
mature in five  years or less at  September  30,  1997  qualify  for  regulatory
liquidity  and have fixed  interest  rates.  Of the Bank's total  investment  in
mortgage-backed  securities  at September 30, 1997,  $38.1 million  consisted of
Freddie Mac certificates,  $1.5 million consisted of Ginnie Mae certificates and
$15.2 million consisted of Fannie Mae certificates.

Sources of Funds

         General.  Deposits  are the  primary  source  of the  Bank's  funds for
lending and other investment purposes. In addition to deposits, the Bank derives
funds from loan principal  repayments.  Loan repayments are a relatively  stable
source of funds, while deposit inflows and outflows are significantly influenced
by general interest rates and money market conditions. Borrowings may be used on
a short-term  basis to compensate  for reductions in the  availability  of funds
from other  sources.  They may also be used on a longer term basis for  specific
leverage investment programs.

         Deposits. The Bank's deposits are attracted principally from within the
Bank's primary market area through the offering of a broad  selection of deposit
instruments,   money  market  accounts,   regular  savings  accounts,  and  term
certificate accounts. Deposit account terms vary, with the principal differences
being the minimum  balance  required,  the time periods the funds must remain on
deposit and the interest rate.

         Interest  rates  paid,  maturity  terms,  service  fees and  withdrawal
penalties are  established  by the Bank on a periodic  basis.  Determination  of
rates and terms are predicated on funds acquisition and liquidity  requirements,
rates paid by competitors,  growth goals and federal regulations.  The Bank does
not advertise for deposits  outside its primary market area and does not utilize
the services of deposit brokers.




                                       57

<PAGE>

         The following table sets forth the amount, percentage of total deposits
and the  change in dollar  amounts  of the  various  types of  deposit  accounts
offered by the Bank between the dates indicated.

<TABLE>
<CAPTION>
                                               At                                         At December 31,
                                          September 30,        ---------------------------------------------------------------------
                                              1997                       1996                       1995                  1994
                                    ------------------------   ------------------------   ------------------------   ---------------
                                    Amount  Percent $ Change   Amount  Percent $ Change   Amount  Percent $ Change   Amount  Percent
                                    ------  ------- --------   ------  ------- --------   ------  ------- --------   ------  -------
                                                                         (Dollars in Thousands)
<S>                                <C>       <C>     <C>      <C>       <C>     <C>      <C>       <C>     <C>      <C>       <C>  
Certificates of deposit:
  Maturing within 12 months ...... $218,046  44.2%   $29,302  $188,744  38.4%   $ 5,086  $183,658  44.7%   $57,884  $125,774  33.3%
  Maturing within 13-24 months ...   47,621   9.6      7,818    39,803   8.2     11,883    27,920   6.7     (8,517)   36,437   9.7
  Maturing within 25-36 months ...   20,474   4.2        176    20,298   4.1     (7,455)   27,753   6.8     (2,341)   30,094   8.0
  Maturing beyond 36 months ......    4,088   0.8    (43,613)   47,701   9.7     25,235    22,466   5.5     (9,747)   32,213   8.5
                                   -------- -----    -------  -------- -----    -------  -------- -----    -------  -------- -----
   Total certificates of deposit .  290,229  58.8     (6,317)  296,546  60.4     34,749   261,797  63.7     37,279   224,518  59.5
                                   -------- -----    -------  -------- -----    -------  -------- -----    -------  -------- -----

Transaction accounts:
  NOW ............................   14,955   3.0%    (1,476)   16,431   3.3      6,876     9,555   2.3         38     9,517   2.5
  Noninterest-bearing demand .....   27,982   5.7      2,616    25,366   5.2     14,566    10,800   2.6      1,405     9,395   2.5
  Passbook statement .............   95,132  19.3     (9,078)  104,210  21.2     11,464    92,746  22.6     (6,694)   99,440  26.3
  Club accounts ..................    1,069   0.2        800       269   0.1         50       219   0.1          7       212   0.1
  Money market demand deposits ...   58,394  11.8     13,600    44,794   9.1     11,899    32,895   8.0      1,349    31,546   8.3
  Other ..........................    5,573   1.2      1,943     3,630   0.7        872     2,758   0.7       (173)    2,931   0.8
                                   -------- -----    -------  -------- -----    -------  -------- -----    -------  -------- -----
   Total transaction accounts ....  203,105  41.2      8,405   194,700  39.6     45,727   148,973  36.3     (4,068)  153,041  40.5
                                   -------- -----    -------  -------- -----    -------  -------- -----    -------  -------- -----
     Total deposits .............. $493,334 100.0%   $ 2,088  $491,246 100.0%   $80,476  $410,770 100.0%   $33,211  $377,559 100.0%
                                   ======== =====    =======  ======== =====    =======  ======== =====    =======  ======== =====
</TABLE>

         The following  table shows the interest  rate and maturity  information
for the Bank's certificates of deposit at September 30, 1997.

                                     Over 1      Over 2
                         1 Year      Through     Through     Over 3
Interest Rate            or Less     2 Years     3 Years      Years       Total
- -------------            -------     -------     -------     ------       -----
                                         (Dollars in Thousands)

3-4%.................   $  3,624     $    46     $    --     $   --     $  3,670
4.01-5%..............     40,463       3,366           5          7       43,841
5.01-6%..............    166,700      42,069       7,107      4,053      219,929
6% and above.........      7,259       2,140      13,362         28       22,789
                        --------     -------     -------     ------     --------
  Total..............   $218,046     $47,621     $20,474     $4,088     $290,229
                        ========     =======     =======     ======     ========

         The following  table sets forth the scheduled  maturities of the Bank's
certificates  of  deposit  having  principal  amounts  of  $100,000  or  more at
September 30, 1997.

                                                      Certificates
         Maturity Period                               of Deposit
         ---------------                               ----------
                                                     (In Thousands)

         Three months or less......................      $ 7,183
         Over three through six months.............        6,576
         Over six through twelve months............        6,802
         Over twelve months........................        6,137
                                                         -------
           Total...................................      $26,698
                                                         =======

                                       58

<PAGE>

         The  following  table sets  forth the  savings  activities  of the Bank
during the periods indicated.

<TABLE>
<CAPTION>
                                            September 30,      Year Ended December 31,
                                            -------------  -------------------------------
                                                1997          1996       1995       1994
                                                ----          ----       ----       ----
                                                                    (In Thousands)
<S>                                           <C>          <C>        <C>        <C>      
Net decrease before interest credited
  and assumption of liabilities               $(10,460)    $(10,642)  $(17,773)  $(19,132)
Deposit liabilities acquired................        --       73,177     33,974         --
Interest credited...........................    12,548       17,941     17,010     12,851
                                              --------     --------   --------   --------
Net (decrease) increase in deposits.........  $  2,088     $ 80,476   $ 33,211   $ (6,281)
                                              ========     ========   ========   ========
</TABLE>

         The  following  table  sets  out  the  average  balances  in  the  main
categories of the Bank's deposit base, for the periods indicated.

<TABLE>
<CAPTION>
                                                                               December 31,
                                                           ----------------------------------------------------
                                       September 30, 1997        1996              1995              1994
                                       ------------------  ----------------  ----------------  ----------------
                                        Average  Average   Average  Average  Average  Average  Average  Average
                                        Balance    Rate    Balance    Rate   Balance    Rate   Balance    Rate
                                                                     (In Thousands)

<S>                                    <C>        <C>     <C>        <C>    <C>        <C>    <C>        <C>  
Average certificates of deposit....... $289,656   5.35%   $271,362   5.18%  $251,932   5.16%  $220,873   4.04%
                                       --------           --------          --------          --------
Interest-bearing savings deposits.....   99,857   2.20      94,569   2.54    112,269   2.59    106,435   2.50
Money market accounts.................   50,134   3.29      33,841   3.54     28,162   3.09     32,466   3.26
Demand deposit accounts...............   27,387   1.23      16,971   1.74     12,479   1.85     12,221   1.50
Other deposit accounts................   19,476   0.00      15,195     --     11,303     --      9,143     --
                                       --------           --------          --------          --------
Average core deposits.................  196,854   2.12     160,576   2.43    164,213   2.44    160,265   2.44
                                       --------           --------          --------          --------
  Total average deposits.............. $486,510   4.05%   $431,938   4.15%  $416,145   4.09%  $381,138   3.37%
                                       ========           ========          ========          ========
</TABLE>

         Borrowings. The Bank may obtain advances from the FHLB of New York upon
the  security  of the  common  stock  it owns in that  bank and  certain  of its
residential   mortgage   loans,    provided   certain   standards   related   to
creditworthiness  have been met.  Such  advances  are made  pursuant  to several
credit  programs,  each  of  which  has its  own  interest  rate  and  range  of
maturities.  Such  advances are  generally  available to meet seasonal and other
withdrawals of deposit accounts and to permit increased  lending and investment.
In January of 1997, the Board of Directors  approved a specific borrowing in the
amount of $30  million  for  reinvestment  in federal  agency  securities.  This
leverage borrowing was affected through a repurchase agreement with a major Wall
Street Broker and Dealer.  Management  may  periodically  recommend to the Board
similar borrowing opportunities.

Competition

         The Bank faces  strong  competition  both in  attracting  deposits  and
making real estate and other loans. Its most direct competition for deposits has
historically come from other savings  institutions,  commercial banks and credit
unions  located  in  central  New  Jersey,   including   many  large   financial
institutions which have greater financial and marketing  resources  available to
them. The Bank has eight branches in Mercer  County,  four in Burlington  County
and two in Ocean County. In addition,  the Bank has faced additional competition
for  investors'  funds from  short-term  money market  securities  and corporate
stocks and bonds. The ability of the Bank to attract and retain savings deposits
depends on its ability to generally provide a rate of return, liquidity and risk
comparable to that offered by competing investment opportunities.

         The  Bank   competes   for  loans   principally   from  other   savings
institutions,  commercial  banks,  and  mortgage  banking  companies.  The  Bank
competes  for loans  principally  through  the  interest  rates and loan fees it
charges and the efficiency and quality of services it provides  borrowers.  TSBF
also markets  asset-based  lending  products within the same  geographic  areas.
Competition may increase as a result of the continuing reduction of restrictions
on the interstate operations of financial institutions.

                                       59

<PAGE>

         As of June 30, 1996,  27 commercial  banks,  69 credit  unions,  and 59
savings  institutions  maintained  568 branch offices in the Bank's market area.
The Bank  encounters  strong  competition  both in  attracting  deposits  and in
originating  real  estate  and other  loans.  Its most  direct  competition  for
deposits has historically come from commercial and savings banks,  other savings
associations,  and credit unions in its market area. The Bank expects  continued
strong competition from such financial  institutions in the foreseeable  future,
including increased competition from "super-regional"  banks entering the market
by purchasing  large banks and savings banks, as well as institutions  marketing
"non-traditional"  investments. Many of these regional institutions have greater
financial  and marketing  resources  available to them than does the Bank. As of
June  30,  1996,  the  Bank  held  approximately  1.4% of all  deposits  held by
commercial banks,  credit unions, and savings  associations in the Bank's market
area. The Bank competes for savings deposits by offering depositors a high level
of personal service and a wide range of competitively priced financial services.

         The competition for real estate and other loans comes  principally from
commercial banks,  other savings  institutions,  and mortgage banking companies.
The Bank is one of a large number of  institutions  that compete for real estate
loans in the  Bank's  market  area.  This  competition  for loans has  increased
substantially in recent years. Many of the Bank's competitors have substantially
greater financial and marketing  resources available to them than does the Bank.
The Bank competes for real estate loans primarily through the interest rates and
loan fees it charges and advertising.

Properties

         At  September  30,  1997,  the Bank  conducted  its  business  from its
corporate center in  Lawrenceville,  New Jersey,  14 full service branch offices
located in Mercer,  Burlington and Ocean Counties, New Jersey and a trust office
in Ocean County, New Jersey. The aggregate net book value of the Bank's premises
and  equipment was $6.8 million as of September  30, 1997.  The following  table
sets forth certain information regarding such offices at September 30, 1997.



                                     Year      Leased         Lease Expiration 
Description/Address                 Opened      Owned               Date
- -------------------                 ------     ------         ----------------
Administrative Office
134 Franklin Corner Road             1993       Owned
Lawrenceville, New Jersey

Branch Offices
Trenton Branch                       1994      Leased       July 31, 1999
33 West State Street                                        Three 5-year options
Trenton, New Jersey

Ewing Branch                         1976      Leased       August 31, 2006
1980 North Olden Avenue                                     One 10-year option
Trenton, New Jersey

Hamilton Branch                      1977      Leased       April 30, 2007
2465 South Broad Street                                     One 10-year option
Trenton, New Jersey

Robbinsville Branch                  1980       Owned
2371 Route 33 & 526
Robbinsville, New Jersey

Lawrenceville Branch                 1990      Leased       January 31, 2000
2495 Brunswick Avenue                                       Two 5-year options
Lawrenceville, New Jersey


                                       60

<PAGE>

Pennington Branch                    1991       Owned
2583 Pennington Road
Pennington, New Jersey

Burlington Branch                    1983       Owned
332 High Street
Burlington, New Jersey

Mt. Holly Branch                     1989      Leased       December 20, 2004
501 High Street                                             Three 5-year options
Mt. Holly, New Jersey

Mercerville Branch                   1991      Leased       March 31, 2001
1750 Whitehorse-Mercerville Road                            One 5-year option
Mercerville, New Jersey

Leisure Village East                 1995      Leased       June 30, 2005
1 Dumbarton Drive                                           Two 5-year options
Lakewood, NJ 08701

West Windsor Branch                  1996      Leased       August 31, 2006
1349 Princeton-Highstown Road                               Three 5-year options
Cranbury, NJ 08512

Burlington Branch                    1988       Owned
1660 Beverly Road
Burlington, NJ 08016

Delanco Branch                       1989      Leased       August 31, 1999
Burlington Avenue & Coopertown Road                         Three 5-year options
Delanco, NJ 08075

Leisure Village West Branch          1997      Leased       February 28, 2007
3-C Buckingham Drive                                        Two 5-year options
Lakehurst, NJ 08733

Manchester Trust                     1997      Leased       May 31, 2000
2002 Route 70
Lakehurst, NJ 08733


Legal Proceedings

         There are various claims and lawsuits in which the Bank is periodically
involved  incident  to the Bank's  business.  In the opinion of  management,  no
material loss is expected from any of such pending claims or lawsuits.

Personnel

         The  Bank  and its  subsidiaries,  TSBF and  Manchester  Trust  had 128
full-time  employees and 27 part-time  employees at September 30, 1997.  None of
these  employees is party to a  collective  bargaining  agreement,  and the Bank
believes that it enjoys good relations with its personnel.

                                       61

<PAGE>

                                   REGULATION

         As a federally chartered  BIF-insured savings association,  the Bank is
subject to examination,  supervision and extensive regulation by the OTS and the
FDIC. The Bank is a member of the Federal Home Loan Bank ("FHLB")  system.  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 Bank also is subject to regulation by
the Board of  Governors  of the Federal  Reserve  System (the  "Federal  Reserve
Board") governing  reserves to be maintained  against deposits and certain other
matters. The OTS examines the Bank and prepares reports for the consideration of
the Bank's  Board of  Directors  on any  deficiencies  that they may find in the
Bank's  operations.  The  FDIC  also  examines  the  Bank  in  its  role  as the
administrator  of the BIF.  The  Bank's  relationship  with its  depositors  and
borrowers  also is  regulated  to a great  extent by both federal and state laws
especially in such matters as the ownership of savings accounts and the form and
content of the Bank's mortgage documents. Any change in such regulation, whether
by the FDIC,  OTS,  or  Congress,  could have a material  adverse  impact on the
Holding Company and the Bank and their operations.

Federal Regulation of Savings Institutions

         Business  Activities.   The  activities  of  savings  institutions  are
governed by the Home  Owners'  Loan Act, as amended (the "HOLA") and, in certain
respects,  the Federal Deposit Insurance Act (the "FDI Act") and the regulations
issued by the agencies to implement these  statutes.  These laws and regulations
delineate the nature and extent of the  activities in which savings  association
may engage. The description of statutory  provisions and regulations  applicable
to  savings  associations  set forth  herein  does not  purport to be a complete
description of such statutes and regulations and their effect on the Bank.

         Loans  to One  Borrower.  Under  the  HOLA,  savings  institutions  are
generally  subject to the  national  bank limits on loans to a single or related
group  of  borrowers.  Generally,  this  limit is 15% of the  Bank's  unimpaired
capital  and  surplus  plans and an  additional  10% of  unimpaired  capital and
surplus,  if such loan is secured by readily-  marketable  collateral,  which is
defined  to  include  certain  financial  instruments  and  bullion.  The OTS by
regulation  has  amended  the  loans  to one  borrower  rule to  permit  savings
associations  meeting  certain  requirement  to extend  loans to one borrower in
additional amounts under  circumstances  limited essentially to loans to develop
or complete residential housing units.

         Qualified  Thrift Lender Test.  In general,  savings  associations  are
required to maintain at least 65% of their portfolio assets in certain qualified
thrift  investments  (which  consist  primarily  of loans and other  investments
related  to  residential  real  estate  and  certain  other  assets).  A savings
association   that  fails  the  qualified  thrift  lender  test  is  subject  to
substantial  restrictions  on  activities  and to other  significant  penalties.
Recent  legislation  permits a savings  association  to qualify  as a  qualified
thrift  lender not only by  maintaining  65% of  portfolio  assets in  qualified
thrift investments (the "QTL test") but also, in the alternative,  by qualifying
under the Code as a  "domestic  building  and loan  association."  the Bank is a
domestic building and loan association as defined in the Code.

         Recent  legislation  also  expands  the  QTL  test to  provide  savings
associations with greater  authority to lend and diversify their portfolios.  In
particular,  credit  card  and  education  loans  may  now be  made  by  savings
associations  without regard to any  percentage-of-assets  limit, and commercial
loans  may be made in an  amount  up to 10  percent  of  total  assets,  plus an
additional 10 percent for small business loans.  Loans for personal,  family and
household  purposes  (other than credit card,  small  business  and  educational
loans) are now included  without limit with other assets that, in the aggregate,
may account for up to 20% of total  assets.  At September  30,  1997,  under the
expanded  QTL test,  approximately  73.6% of the Bank's  portfolio  assets  were
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, payments to stockholders
of another  institution  in a cash-out  merger and other  distributions  charged
against  capital.  The rule establishes  three tiers of institutions,  which are
based primarily on an institution's  capital level. An institution,  such as the
Bank, that exceeds all fully phased-in capital  requirements  before and after a
proposed capital distribution ("Tier 1 Association") and has not been advised by
the OTS that it is in need of more than normal supervision, could,


                                       62

<PAGE>



after  prior  notice  but  without  the  approval  of  the  OTS,   make  capital
distributions  during a calendar  year equal to the  greater of: (i) 100% of its
net 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  earnings  for the  previous  four  quarters;  provided  that the
institution  would not be  undercapitalized,  as that term is defined in the OTS
Prompt Corrective Action regulations,  following the capital  distribution.  Any
additional capital distributions would require prior regulatory approval. In the
event the Bank's capital fell below its  fully-phased  in requirement or the OTS
notified  it that it was in need of more than normal s  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.

         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  (currently  5%)  of  its  net  withdrawable  deposit  accounts  plus
borrowings  payable  in one year or less.  OTS  regulations  also  require  each
savings  institution  to maintain an average daily balance of short-term  liquid
assets  at a  specified  percentage  (currently  1%) of  the  total  of its  net
withdrawable  deposit  accounts  and  borrowings  payable  in one  year or less.
Monetary   penalties  may  be  imposed  for  failure  to  meet  these  liquidity
requirements. The Bank's average liquidity ratio for the quarter ended September
30, 1997 was 28.8%,  which exceeded the then applicable  requirements.  The Bank
has never been subject to monetary  penalties  for failure to meet its liquidity
requirements.

         Community  Reinvestment Act and Fair Lending Laws. Savings  association
share a responsibility under the Community  Reinvestment Act ("CRA") and related
regulations  of the OTS to help  meet the  credit  needs  of their  communities,
including low- and moderate-income neighborhoods.  In addition, the Equal Credit
Opportunity  Act and the Fair Housing Act  (together,  the "Fair Lending  Laws")
prohibit lenders from  discriminating in their lending practices on the basis of
characteristics  specified in those statutes. An institution's failure to comply
with  the  provisions  of  CRA  could,  at  a  minimum,   result  in  regulatory
restrictions  on its  activities,  and failure to complete with the Fair Lending
Laws could result in  enforcement  actions by the OTS, as well as other  federal
regulatory  agencies  and the  Department  of  Justice.  The  Bank  received  an
outstanding  CRA rating  under the  current CRA  regulations  in its most recent
federal examination by the OTS.

         Transactions  with Related  Parties.  The Bank's authority to engage in
transactions  with  related  parties or  "affiliates"  (i.e.,  any company  that
controls or is under common control with an  institution,  including the Holding
Company  and any  non-savings  institution  subsidiaries)  or to make  loans  to
certain insiders,  is limited by Sections 23A and 23B of the Federal reserve Act
("FRA").  Section  23A  limits the  aggregate  amount of  transactions  with any
individual  affiliate  to  10%  of  the  capital  and  surplus  of  the  savings
institution  and also  limits  the  aggregate  amount of  transactions  with all
affiliates  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  in Section 23A and the  purchase of low quality
assets from  affiliates  is  generally  prohibited.  Section 23B  provides  that
certain transactions with affiliates,  including loans and asset purchases, must
be on terms  and  under  circumstances,  including  credit  standards,  that are
substantially  the same or at least as  favorable  to the  institution  as those
prevailing  at  the  time  for  comparable   transactions  with   non-affiliated
companies.

         Enforcement.  Under  the  FDI  Act,  the OTS  has  primary  enforcement
responsibility  over  savings  institutions  and  has  the  authority  to  bring
enforcement  action  against  all   "institution-related   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
directors of the institutions, receivership,  conservatorship or the termination
of deposit  insurance.  Civil  penalties  cover a wide range of  violations  and
actions, and range up to $25,000 per day, unless a finding of reckless disregard
is made, in which case penalties may be as high as $1 million per day. Under the
FDI Act,  the FDIC has the  authority  to  recommend to the Director of OTS that
enforcement action 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.



                                       63

<PAGE>



         Standards for Safety and  Soundness.  The FDI Act requires each federal
banking agency to prescribe for all insured  depository  institutions  standards
relating to, among other  things,  internal  controls,  information  systems and
audit  systems,  loan  documentation,  credit  underwriting,  interest rate risk
exposure,  asset  growth,  and  compensation  fees and  benefits  and such other
operational  and  managerial  standards  as the agency  deems  appropriate.  The
federal banking agencies  adopted a final regulation and Interagency  Guidelines
Prescribing  Standards for Safety and Soundness  ("Guidelines") to implement the
safety and soundness  standards  required  under the FDI Act. 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.   The  Guidelines   address  internal  controls  and
information  systems;   internal  audit  system;   credit   underwriting;   loan
documentation; interest rate risk exposure; asset growth; and compensation, fees
and benefits.  If the  appropriate  federal  banking agency  determines  that an
institution fails to meet any standard prescribed by the Guidelines,  the agency
may  require  the  institution  to submit to the  agency an  acceptable  plan to
achieve  compliance  with the  standard,  as required by the FDI Act.  The final
regulations establish deadlines for the submission and review of such safety and
soundness compliance plans.

         Capital  Requirements.  The OTS  capital  regulations  require  savings
institutions to meet three capital standards:  a 1.5% tangible capital standard,
a 3% leverage (core capital) ratio and an 8% risk based capital  standard.  Core
capital is defined as common stockholder's equity (including retained earnings),
certain non-cumulative  perpetual preferred stock and related surplus,  minority
interests in equity accounts of consolidated subsidiaries less intangibles other
than certain mortgage  servicing rights ("MSRs") and credit card  relationships.
The OTS regulations  require that, in meeting the leverage  ratio,  tangible and
risk-based capital standards  institutions  generally must deduct investments in
and loans to  subsidiaries  engaged in activities not permissible for a national
bank. In addition,  the OTS prompt corrective action regulation  provides that a
savings  institution  that has a leverage  capital ratio of less than 4% (3% for
institutions  receiving the highest CAMEL examination  rating) will be deemed to
be "undercapitalized" and may be subject to certain restrictions.  See "--Prompt
Corrective Regulatory Action."

         The risk-based capital standard for savings  institutions  requires the
maintenance of total capital (which is defined as core capital and supplementary
capital)  to  risk-weighted  assets of 8%. In  determining  the  amount of risk-
weighted assets,  all assets,  including certain  off-balance sheet assets,  are
multiplied  by a  risk-weight  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 core capital are equivalent to those  discussed  earlier under
the 3% leverage  standard.  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,  within  specified  limits,  the allowance for loan and lease losses.
Overall,  the amount of supplementary  capital included as part of total capital
cannot exceed 100% of core capital.

         The OTS has  incorporated  an  interest  rate risk  component  into its
regulatory  capital  rule.  The final  interest  rate risk rule also adjusts the
risk-weighting  for  certain  mortgage  derivative  securities.  Under the rule,
savings  associations  with "above normal"  interest rate risk exposure would be
subject to a deduction  from total  capital for  purposes of  calculating  their
risk-based capital requirements.  A savings association's  interest that risk is
measured  by the decline in the net  portfolio  value of its assets  (i.e.,  the
difference  between  incoming  and outgoing  discounted  cash flows from assets,
liabilities  and  off-balance   sheet   contracts)  that  would  result  from  a
hypothetical  200-basis  point  increase or decrease  in market  interest  rates
divided  by the  estimated  economic  value  of  the  association's  assets,  as
calculated  in  accordance  with  guidelines  set  forth by the OTS.  A  savings
association whose measured interest rate risk exposure exceeds 2% must deduct an
interest rate  component in  calculating  its total capital under the risk-based
capital rule. The interest rate risk component is an amount equal to one-half of
the difference  between the  institution's  measured  interest rate risk and 2%,
multiplied by the estimated  economic value of the  association's  assets.  That
dollar amount is deducted  from an  association's  total capital in  calculating
compliance with its risk-based capital  requirement.  Under the rule, there is a
two quarter lag between the reporting  date of an  institution's  financial data
and the  effective  date for the new capital  requirement  based on that data. A
savings  association with assets of less than $300 million an risk-based capital
ratios in excess of 12% is not  subject  to the  interest  rate risk  component,
unless the OTS determines otherwise. The rule also provides that the Director of
the OTS may waive or defer an  association's  interest rate risk  component on a
case-by-case basis. The OTS has postponed the date that the component will first
be  deducted  from  an  institution's  total  capital  to  provide  it  with  an
opportunity  to review  the  interest  rate risk  approaches  taken by the other
federal banking agencies.


                                       64

<PAGE>



         At September  1997, the Bank met each of its capital  requirements,  in
each case on a fully phased -in basis.  See  "Historical  and Pro Forma  Capital
Compliance" for a table which sets forth in terms of dollars and percentages the
OTS  tangible,   leverage  and  risk-based  capital  requirements,   the  Bank's
historical  amounts and percentages at September 30, 1997, and pro forma amounts
and percentages  based upon the issuance of the shares within the Offering Range
and assuming that a portion of the net proceeds are retained by the Company.

         Thrift Charter.  Congress has been  considering  legislation in various
forms that would  require  federal  thrifts,  such as the Bank, to convert their
charters to national or state bank  charters.  Recent  legislation  required the
Treasury Department to prepare for Congress a comprehensive study on development
of a common charter for federal savings  association and commercial  banks; and,
in the event that the thrift  charter was  eliminated by January 1, 1999,  would
require the merger of the BIF and the SAIF into a single deposit  insurance fund
on  that  date.  The  Bank  cannot  determine  whether,  or in what  form,  such
legislation  may  eventually  be enacted and there can be no assurance  that any
legislation that is enacted would not adversely affect the Bank and the Company.

Prompt Corrective Regulatory Action

         Under the OTS Prompt Corrective Action regulations, the OTS is required
to take certain supervisory actions against undercapitalized  institutions,  the
severity  of which  depends  upon the  institution's  degree of  capitalization.
Generally,  a savings institution that has total risk-based capital of less than
8.0% or a leverage  ratio or a Tier 1 core capital  ratio that is less than 4.0%
is considered to be  undercapitalized.  A savings institution that has the total
risk- based  capital less than 6.0%, a Tier 1 core  risk-based  capital ratio of
less than 3.0% or a leverage  ratio that is less than 3.0% is  considered  to be
"significantly  undercapitalized"  and a savings institution that has a tangible
capital to assets  ratio equal to or less than 2.0% 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 an
institution  receives  notice  that  it  is  "undercapitalized,"  "significantly
undercapitalized"  or  "critically   undercapitalized."  In  addition,  numerous
mandatory supervisory actions become immediately  applicable to the institution,
including,  but not limited to, restrictions on growth,  investment  activities,
capital distributions,  and affiliate transactions.  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

         The FDIC has adopted a risk-based insurance assessment system. The FDIC
assigns  an  institution  to  one  of  three  capital  categories  based  on the
institution's  financial  information,  as of the reporting  period ending seven
months before the assessment  period,  consisting of (1) well  capitalized,  (2)
adequately  capitalized or (3)  undercapitalized,  and one of three  supervisory
subcategories  within each capital group.  The supervisory  subgroup to which an
institution  is assigned is based on a  supervisory  evaluation  provided to the
FDIC by the  institution's  primary federal  regulator and information which the
FDIC determines to be relevant to the institution's  financial condition and the
risk posed to the deposit  insurance  funds.  An  institution's  assessment rate
depends  on the  capital  category  and  supervisory  category  to  which  it is
assigned.  The FDIC is  authorized  to raise  the  assessment  rates in  certain
circumstances.  The FDIC has exercised this authority  several times in the past
and may raise insurance premiums in the future. If such e action is taken by the
FDIC, it could have an adverse effect on the earnings of the Bank.

Federal Home Loan Bank System

         The Bank is a member of the FHLB System,  which consists of 12 regional
FHLBs.  The FHLB  provides  a  central  credit  facility  primarily  for  member
institutions. The Bank, as a member of the FHLB, is required to acquire and hold
shares of  capital  stock in that FHLB in an amount at least  equal to 1% of the
aggregate principal amount of its unpaid residential  mortgage loans and similar
obligations at the beginning of each year, or 1/20 of its advances  (borrowings)
from the FHLB,  whichever is greater.  As of September 30, 1997, the Bank was in
compliance with this requirement.



                                       65

<PAGE>



         The FHLBs are required to provide funds for the resolution of insolvent
thrifts  and  to  contribute  funds  for  affordable  housing  programs.   These
requirements  could reduce the amount of  dividends  that the FHLBs pay to their
members and could also result in the FHLBs imposing a higher rate of interest on
advances to their members.

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  require that  reserves be maintained  against  aggregate
transaction  accounts as follows: for accounts aggregating $49.3 million or less
(subject to adjustment by the Federal Reserve Board) the reserve  requirement is
3%; and for accounts greater than $49.3 million, the reserve requirement is $1.5
million  (subject to adjustment by the Federal Reserve Board between 8% and 14%)
against that portion of total  transaction  accounts in excess of $49.3 million.
The first $4.4 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.  The balances maintained
to meet  the  reserve  requirements  imposed  by the FRB may be used to  satisfy
liquidity requirements imposed by the OTS.

Holding Company Regulation

         The Company. The Company will be a non-diversified  unitary savings and
loan holding  company  within the meaning of the HOLA. As such, the Company will
be  required to  register  with the OTS and will be subject to OTS  regulations,
examinations,  supervision and reporting requirements.  In addition, the OTS has
enforcement   authority  over  the  Company  and  its  non-savings   institution
subsidiaries.  Among other things, this authority permits the OTS to restrict or
prohibit  activities  that are determined to be a serious risk to the subsidiary
savings  institution.  The Bank must notify the OTS 30 days before declaring any
dividend to the Company.

         As a unitary savings and loan holding  company,  the Company  generally
will  not be  restricted  under  existing  laws  as to  the  types  of  business
activities in which it may engage, provided that the Bank continues to be a QTL.
See "--Federal Regulation of Savings Institutions--Qualified Thrift Lender Test"
for a discussion of the QTL requirements.  Upon any non-supervisory  acquisition
by the  Company of another  savings  association,  the  Company  would  become a
multiple  savings and loan holding company (if the acquired  institution is held
as a separate  subsidiary) and would be subject to extensive  limitations on the
types of  business  activities  in which it could  engage.  The HOLA  limits the
activities of a multiple  savings and loan holding  company and its  non-insured
institution  subsidiaries  primarily to activities  permissible for bank holding
companies under Section 4(c)(8) of the Bank Holding Company ("BHC") Act, subject
to the prior  approval of the OTS,  and to other  activities  authorized  by OTS
regulation.  Recently  proposed  legislation  would  treat all  savings and loan
holding  companies as bank holding  companies  and limit the  activities of such
companies  to  those   permissible  for  bank  holding   companies.   See  "Risk
Factors--Regulatory Oversight and Possible Legislation."

         The HOLA  prohibits a savings  and loan  holding  company,  directly or
indirectly, or through one or more subsidiaries,  from acquiring another savings
institution or holding company  thereof,  without prior written  approval of the
OTS. It also prohibits the acquisition or retention of, with certain exceptions,
more than 5% of a non-subsidiary  savings institution,  a non-subsidiary holding
company,  or a  non-subsidiary  company  engaged in activities  other than those
permitted by the HOLA; or acquiring or retaining  control of an institution that
is not federally  insured.  In evaluating  applications by holding  companies to
acquire savings institutions, the OTS must consider the financial and managerial
resources,  future prospects of the company and institution involved, the effect
of the  acquisition on the risk to the insurance fund, the convenience and needs
of the community and competitive factors.

         The OTS is prohibited from approving 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.



                                       66

<PAGE>



         The Mid-Tier Holding Company and the Mutual Holding Company. The Mutual
Holding  Company and the Mid-Tier  Holding  Company are  non-diversified  mutual
savings and loan holding  companies  within the meaning of the HOLA, as amended.
As such,  the Mutual  Holding  Company  and the  Mid-Tier  Holding  Company  are
registered  with  the OTS  and are  subject  to OTS  regulations,  examinations,
supervision  and reporting  requirements.  In addition,  the OTS has enforcement
authority over the Mutual Holding  Company and the Mid-Tier  Holding Company and
any non- savings  institution  subsidiaries.  Among other things, this authority
permits the OTS to restrict or prohibit  activities  that are determined to be a
serious risk to the subsidiary savings institution.

         Pursuant to Section 10(o) of the HOLA and OTS regulations and policy, a
mutual holding company and a federally  chartered  mid-tier  holding company may
engage in the  following  activities:  (i)  investing  in the stock of a savings
association;  (ii)  acquiring  a mutual  association  through the merger of such
association into a savings association  subsidiary of such holding company or an
interim savings  association  subsidiary of such holding company;  (iii) merging
with or  acquiring  another  holding  company;  one of whose  subsidiaries  is a
savings association; (iv) investing in a corporation, the capital stock of which
is available  for purchase by a savings  association  under federal law or under
the law of any state where the subsidiary  savings  association or  associations
share their home offices; (v) furnishing or performing management services for a
savings  association  subsidiary  of such  company;  (vi)  holding,  managing or
liquidating  assets owned or acquired from a savings subsidiary of such company;
(vii) holding or managing  properties used or occupied by a savings  association
subsidiary of such company properties used or occupied by a savings  association
subsidiary of such company;  (viii) acting as trustee under deeds of trust; (ix)
any other  activity  (A) that the Federal  Reserve  Board,  by  regulation,  has
determined to be permissible  for bank holding  companies  under Section 4(c) of
the Bank  Holding  Company  Act of 1956,  unless the  Director,  by  regulation,
prohibits or limits any such activity for savings and loan holding companies; or
(B) in which multiple  savings and loan holding  companies  were  authorized (by
regulation) to directly engage on March 5, 1987; and (x) purchasing, holding, or
disposing of stock acquired in connection with a qualified stock issuance if the
purchase of such stock by such savings and loan  holding  company is approved by
the  Director.  If a mutual  holding  company  acquires or merges  with  another
holding company,  the holding company acquired or the holding company  resulting
from such  merger  or  acquisition  may only  invest  in  assets  and  engage in
activities  listed in (i)  through  (x) above,  and has a period of two years to
cease  any   non-conforming   activities   and  divest  of  any   non-conforming
investments.

         The HOLA  prohibits a savings and loan holding  company,  including the
Mid-Tier Holding Company and the Mutual Holding Company, directly or indirectly,
or through one or more subsidiaries,  from acquiring another savings institution
or holding company  thereof,  without prior written approval of the OTS. It also
prohibits the acquisition or retention of, with certain exceptions, more than 5%
of a non-subsidiary savings institution,  a non-subsidiary holding company, or a
non-subsidiary  company engaged in activities  other than those permitted by the
HOLA; or acquiring or retaining  control of an institution that is not federally
insured.  In evaluating  applications  by holding  companies to acquire  savings
institutions,  the OTS must  consider the financial  and  managerial  resources,
future  prospects  of the company and  institution  involved,  the effect of the
acquisition on the risk to the insurance  fund, the convenience and needs of the
community and competitive factors.

         The OTS is prohibited from approving 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.

         In addition,  OTS  regulations  require the Mutual  Holding  Company to
notify the OTS of any proposed waiver of its right to receive  dividends.  It is
the OTS' recent  practice to review  dividend  waiver  notices on a case-by-case
basis, and, in general, not object to any such waiver if: (i) the mutual holding
company's board of directors determines that such waiver is consistent with such
directors' fiduciary duties to the mutual holding company's members; (ii) for as
long as the savings  association  subsidiary is controlled by the mutual holding
company, the dollar amount of dividends waived by the mutual holding company are
considered as a restriction on the retained earnings of the savings association,
which restriction,  if material, is disclosed in the public financial statements
of the savings  association  as a note to the  financial  statements;  (iii) the
amount of any dividend  waived by the mutual  holding  company is available  for
declaration  as a  dividend  solely  to the  mutual  holding  company,  and,  in
accordance with SFAS 5, where the


                                       67

<PAGE>



savings  association  determines that the payment of such dividend to the mutual
holding  company is  probable,  an  appropriate  dollar  amount is recorded as a
liability;  (iv) the amount of any waived  dividend is considered as having been
paid by the savings  association in evaluating  any proposed  dividend under OTS
capital  distribution  regulations;  and (v) in the  event  the  mutual  holding
company converts to stock form, the appraisal submitted to the OTS in connection
with the conversion  application  takes into account the aggregate amount of the
dividends waived by the mutual holding company.

Federal Securities Laws

         The Company has filed with the SEC a registration  statement  under the
Securities Act of 1933, as amended  ("Securities  Act"), for the registration of
the Common Stock to be issued pursuant to the Conversion. Upon completion of the
Conversion, the Company's Common Stock will be registered with the SEC under the
Exchange  Act.  The  Company  will then be  subject  to the  information,  proxy
solicitation,  insider trading  restrictions  and other  requirements  under the
Exchange Act.

         The registration under the Securities Act of shares of the Common Stock
to be issued in the Conversion does not cover the resale of such shares.  Shares
of the Common Stock  purchased by persons who are not  affiliates of the Company
may be resold  without  registration.  Shares  purchased  by an affiliate of the
Company  will be  subject  to the  resale  restrictions  of Rule 144  under  the
Securities Act. If the Company meets the current public information requirements
of Rule 144 under the Securities Act, each affiliate of the Company who complies
with the  other  conditions  of Rule  144  (including  those  that  require  the
affiliate's  sale to be aggregated with those of certain other persons) would be
able to sell in the public market, without registration,  a number of shares not
to exceed, in any three-month  period,  the greater of (i) 1% of the outstanding
shares of the  Company  or (ii) the  average  weekly  volume of  trading in such
shares during the preceding  four calendar  weeks.  Provision may be made in the
future by the Company to permit  affiliates to have their shares  registered for
sale under the Securities Act under certain circumstances.

                                    TAXATION

Federal Income Taxes

         General. The Mid-Tier Holding Company and the Bank are, and the Company
will be subject to federal  income  taxation in the same general manner as other
corporations,  with some exceptions discussed below. The following discussion of
federal taxation is intended only to summarize  certain pertinent federal income
tax matters and is not a comprehensive  description of the tax rules  applicable
to the Bank.

         Method  of  Accounting.  For  federal  income  tax  purposes,  the Bank
currently  reports its income and expenses on the accrual  method of  accounting
and uses a tax year  ending  December  31 for  filing  its  federal  income  tax
returns.  The Small Business  Protection Act of 1996 (the "1996 Act") eliminated
the use of the reserve  method of  accounting  for bad debt  reserves by savings
institutions, effective for taxable years beginning after 1995.

         Bad Debt  Reserves.  Prior to the 1996 Act,  the Bank was  permitted to
establish a reserve for bad debts and to make annual  additions  to the reserve.
These additions could,  within specified formula limits, be deducted in arriving
at the Bank's taxable income. As a result of the 1996 Act, the Bank must use the
specific  charge off method in computing its bad debt  deduction  beginning with
its 1996 Federal tax return. In addition,  the federal legislation  requires the
recapture  (over a six year  period) of the excess of tax bad debt  reserves  at
December 31, 1995 over those  established as of December 31, 1987. The amount of
such reserve  subject to recapture as of September 30, 1997,  was  approximately
$2.5 million

         Taxable  Distributions  and Recapture.  Prior to the 1996 Act, bad debt
reserves created prior to January 1, 1988 were subject to recapture into taxable
income should the Bank fail to meet certain thrift asset and definitional tests.
New  federal  legislation  eliminated  these  thrift  related  recapture  rules.
However, under current law, pre-1988 reserves remain subject to recapture should
the Bank make certain  non-dividend  distributions or cease to maintain a 8 bank
charter.


                                       68

<PAGE>



         At September 30, 1997,  the Bank's total federal  pre-1988  reserve was
approximately  $3.5 million.  This reserve  reflects the  cumulative  effects of
federal tax deductions by the Bank for which no Federal income tax provision has
been made.

         Minimum Tax. The Code imposes an  alternative  minimum tax ("AMT") at a
rate of 20% on a base of regular  taxable  income plus  certain tax  preferences
("alternative  minimum  taxable  income" or  "AMTI").  The AMT is payable to the
extent such AMTI is in excess of an exemption  amount.  Net operating losses can
offset no more than 90% of AMTI. Certain payments of alternative minimum tax may
be used as credits against regular tax liabilities in future years. The Bank has
not  been  subject  to the  alternative  minimum  tax and  has no  such  amounts
available as credits for carryover.

         Net Operating Loss Carryovers.  A financial  institution may carry back
net  operating  losses to the  preceding  two  taxable  years and forward to the
succeeding  20 taxable  years.  This  provision  applies to losses  incurred  in
taxable years  beginning  after 1986. At September 30, 1997, the Bank had no net
operating loss carryforwards for federal income tax purposes.

         Corporate  Dividends-Received  Deduction.  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
80% in the case of dividends  received from  corporations with which a corporate
recipient does not file a consolidated  return,  and corporations which own less
than 20% of the stock of a corporation  distributing  a dividend may deduct only
70% of dividends received or accrued on their behalf.

State and Local Taxation

         State of New Jersey. The Bank files New Jersey income tax returns.  For
New Jersey income tax purposes,  savings  institutions  are presented 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 the
addition of net interest income on state and municipal obligations). The Bank is
not currently under audit with respect to its New Jersey income tax returns.

         The Company  will be  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  obligation).   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 exempt  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.



                                       69

<PAGE>



                            MANAGEMENT OF THE COMPANY

         The Boards of Directors of the Company and the Mid-Tier Holding Company
are  divided  into three  classes  and are  elected by the  stockholders  of the
Mid-Tier Holding Company and the Company, respectively, for staggered three year
terms,  or until  their  successors  are  elected  and  qualified.  One class of
directors, consisting of directors Breithaupt,  Longstreth, Stokes and Truesdell
have terms of office  expiring in 1998; a second class,  consisting of directors
Pruitt,  Reinhard and Trainer have terms of office expiring in 1999; and a third
class,  consisting of director Sill have terms of office expiring in 2000. Their
names and  biographical  information  are set  forth  under  "Management  of the
Bank--Directors."

         The following  individuals hold positions as executive  officers of the
Company and the Mid-Tier  Holding  Company as is set forth below  opposite their
names.

         Name                             Position With the Company
         ----                             -------------------------       
Wendell T. Breithaupt.................... Director, President and Chief
                                          Executive Officer
                                  
Leo J. Bellarmino........................ Executive Vice President Officer
                                  
Richard L. Gallaudet..................... Vice President
                                  
Dean H. Lippincott....................... Vice President
                                  
Robert Russo............................. Vice President and Treasurer
                                  
Robert C. Hollenbeck..................... Vice President and Corporate Secretary
                               
         The executive  officers of the Mid-Tier Holding Company and the Company
are elected annually and hold office until their respective successors have been
elected and  qualified  or until death,  resignation  or removal by the Board of
Directors.

         Since the  formation of the Mid-Tier  Holding  Company and the Company,
none of the  executive  officers,  directors  or other  personnel  has  received
remuneration  from the  Mid-Tier  Holding  Company or the  Company.  Information
concerning  the  principal  occupations,  employment  and  compensation  of  the
directors and officers of the Mid-Tier  Holding  Company and the Company  during
the past five years is set forth under "Management of the Bank."

                             MANAGEMENT OF THE BANK

Directors

         The Bank's Board of Directors is composed of eight  members.  Directors
of the Bank are  generally  elected  to serve for a three  year  period or until
their  respective  successors  shall have been  elected and shall  qualify.  The
following table sets forth certain information  regarding the composition of the
Bank's  Board of Directors as of  September  30,  1997,  including  the terms of
office of Board members.



                                       70

<PAGE>


<TABLE>
<CAPTION>

                                                      Positions
                                                     Held in the            Director                Current Term
       Name                       Age                   Bank                Since (1)                 to Expire
       ----                       ---               ------------            ---------                 ---------

<S>                               <C>           <C>                           <C>                       <C> 
John B. Sill, Jr.                 75                  Chairman                1977                      2000
Wendell T. Breithaupt             64           Director, President and        1979                      1998
                                               Chief Executive Officer
Peter S. Longstreth               53                  Director                1992                      1998
George A. Pruitt                  51                  Director                1991                      1999
George W. Reinhard                65                  Director                1983                      1999
Charles E. Stokes, III            67                  Director                1978                      1998
Raymond E. Trainer                50                  Director                1986                      1999
Miles W. Truesdell, Jr.           54                  Director                1992                      1998
                                             -------------------------
</TABLE>

(1)  Reflects initial appointment to the Board of Directors of the Bank's mutual
     predecessor.

Executive Officers Who Are Not Directors

         The  following  table sets forth  information  regarding  the executive
officers of the Bank who are not also directors.

                                                    Positions
                                                   Held in the
       Name               Age                         Bank
       ----               ---                       --------
Leo J. Bellarmino          49                  Executive Vice President
Richard L. Gallaudet       53          Vice President and Senior Lending Officer
Dean H. Lippincott         45                       Vice President
Robert Russo               43                Vice President and Treasurer
Robert C. Hollenbeck       52           Vice President and Corporate Secretary
                               
         The  principal  occupation  during the past five years of each director
and executive  officer of the Bank is set forth below.  All directors  have held
their present positions for five years unless otherwise stated.

         John B.  Sill,  Jr.  is  President  of Ivins &  Taylor,  Inc.,  funeral
directors located in Trenton, New Jersey.

         Wendell T. Breithaupt is President and Chief  Executive  Officer of the
Bank and serves also as a Director. He has served as President since 1981 and as
Chief  Executive  Officer since 1982. He has been a Director since 1979. He is a
Director, Chairman of the Executive Committee, and Chairman of the Mercer County
Chamber of Commerce.  He is a member of the Mercer County  Economic  Development
Commission  and serves as a trustee of the  Drumthwacket  Foundation,  Inc.  and
serves as a member of the Banking Advisory Board of the State of New Jersey. Mr.
Breithaupt  serves  as  a  director  of  RSI  Retirement  Systems,  a  New  York
corporation.

         Peter S. Longstreth is Managing Partner of Aegis Property Group,  Ltd.,
a real estate development and project management company.

         George A. Pruitt is President of Thomas A. Edison State College.

         George W.  Reinhard  is  President  of Lester  Fellows  Co.,  Inc.,  an
interstate trucking firm.

         Charles E.  Stokes,  III is the  retired  President  of The Home Rubber
Company, which manufactures mechanical rubber goods, hoses, etc.

         Raymond E. Trainer is Chairman of General  Sullivan Group,  which is an
industrial  distribution holding company. He also is a director and secretary of
the TRAF Group which owns a medical collection agency.



                                       71

<PAGE>



         Miles W. Truesdell, Jr. is a Director and Partner of Truetech Controls,
Inc.,  which  operates as a specialty  distributor  that services the industrial
market with process control instrumentation.

         Executive  Officers Who Are Not  Directors.  Set forth below is a brief
description of the background of each person who serves as an executive  officer
of the Bank and who is not a director of the Bank.  Unless  otherwise noted, all
executive  officers who are not directors  have held their present  position for
five years.

         Leo J.  Bellarmino is Executive  Vice  President,  responsible  for the
Bank's Human Resources, Marketing, Branch Network, Project Planning, Information
Services,  Loan Operations,  Staff Services and Corporate Finance. He joined the
Bank in October of 1995. He was a former Senior Vice President  with  CoreStates
New  Jersey  National  Bank where he served in  various  management  capacities,
including division manager of their 140 New Jersey branch offices.

         Richard L.  Gallaudet is Vice  President  and Senior  Lending  Officer,
responsible for the direct management of all the Bank's lending  activities.  He
joined the Bank in 1990, prior to which he held a number of management positions
with other banks,  including three years of service (1986-1989) as President and
Chief  Executive  Officer of Cherry Hill  National  Bank and  thirteen  years of
service   (1973-1986)  as  a  Senior  Vice  President  with  MidLantic  National
Bank/South (formerly Heritage Bank).

         Dean H.  Lippincott  has been Vice  President  in charge of the  Bank's
Mortgage  Department  since  1988 and has  served  the Bank in a number of other
capacities since joining it in 1970. His responsibilities  include home mortgage
loan  originations.  He  participates  as a member  of The West  Ward  Community
Partnership Corp.

         Robert Russo is Vice President and Treasurer,  responsible for all bank
operations,  financial reporting,  and accounting systems. He joined the Bank in
1985 as an Assistant Vice  President.  He has held other positions in the thrift
industry since 1978.

         Robert  C.  Hollenbeck  is  Vice  President  and  Corporate   Secretary
responsible for investor  relations,  bank investments,  budgeting and corporate
regulatory  matters.  He joined the Bank in  November  1994.  He has 28 years of
banking  experience  including 11 years as Executive Vice President and Director
of New  Brunswick  Savings  Bank and five years as Executive  Vice  President of
Constellation Bank.

Directors Compensation

         Fees.  Each member of the Board of  Directors  of the Bank,  except Mr.
Breithaupt,  is paid a fee of $650  per  Board  meeting  attended  and  $500 for
attending meetings of the Executive,  Examining (Audit) and Emergency Operations
Committees.  Directors  attending  Loan  Committee  meetings  receive  $300  per
meeting,  directors  attending  Benefits  and  Compensation  Committee  meetings
receive $250 per meeting. The Chairman of the Board receives $900 per meeting of
the  Board  of  Directors  and  Executive  Committee,  and the  Chairman  of the
Examining (Audit)  Committee  receives $700 per meeting of the Examining (Audit)
Committee.  In addition,  non-officer directors other than the Chairman are paid
an annual  retainer of $5,000,  and the  Chairman is paid an annual  retainer of
$12,000.

         1996 Option Plan.  During 1996 the Bank and the Mutual Holding  Company
adopted the Trenton Savings Bank and Peoples Bancorp, MHC 1996 Stock Option Plan
(the "1996 Option Plan"), which was approved by the Bank's  stockholders.  Under
the 1996  Option  Plan,  Directors  Sill,  Stokes,  Reinhard,  Trainer,  Pruitt,
Longstreth and Truesdell each received options to purchase 12,000 shares of Bank
Common Stock with an exercise  price per share for each option equal to the fair
market  value of the Bank Common  Stock on the date the option was  granted,  or
$13.50 per share. Of such options,  33,600 options vested during the nine months
ended  September  30,  1997.  The awards  become  fully vested upon a director's
disability,  death, retirement or following termination of service in connection
with a change in control of the Bank or the Mutual Holding Company.  All options
granted  under  the 1996  Option  Plan  expire  upon the  earlier  of ten  years
following  the date of grant or,  generally,  nine years  following the date the
optionee ceases to be a director.



                                       72

<PAGE>
         1996 Recognition Plan. During 1996 the Bank adopted the Trenton Savings
Bank and Peoples  Bancorp,  MHC 1996  Recognition  and Retention Plan (the "1996
Recognition Plan"), which was approved by the Bank's stockholders.  During 1996,
9,364 shares of Bank Common Stock were awarded under the plan to Directors Sill,
Stokes,  Reinhard and Trainer, 7,491 shares were awarded to Director Pruitt, and
7,257  shares  were  awarded  to  Directors   Longstreth  and  Truesdell.   Such
participants  vested in 3,746,  2,996,  and 2,903 of such  shares of  Restricted
Stock,  respectively,  during the nine months ended  September 30, 1997.  Awards
become fully vested upon a director's disability, death, retirement or following
termination of service in connection with a change in control of the Bank or the
Mutual Holding  Company.  Unvested shares of Restricted Stock are forfeited by a
non-employee director upon failure to seek reelection,  failure to be reelected,
or resignation from the Board. Prior to vesting,  recipients of awards under the
1996  Recognition  Plan receive  dividends and may vote the shares of Restricted
Stock allocated to them.

Executive Compensation

         Summary  Compensation  Table.  The  following  table sets forth for the
years ended  December 31, 1996,  1995, and 1994,  certain  information as to the
total remuneration paid by the Bank to the Chief Executive Officer and executive
officers whose salary and bonuses  exceeded  $100,000 in 1996 ("Named  Executive
Officers").
<TABLE>
<CAPTION>
                                                                                 Long-Term Compensation
                                                                           ---------------------------------
                                              Annual Compensation                  Awards
                                      ----------------------------------- -----------------------
                           Year                                 Other      Restricted     Shares                    All
Name and                   Ended                              Annual Com-    Stock     Underlying     LTIP         Other
Principal Position(1)     Dec. 31,    Salary(2)   Bonus(3)   pensation(4)   Awards(5)   Options(6)   Payouts   Compensation(7)
- ----------------------    --------    ---------   --------   ------------   ---------   ----------   -------   ---------------
<S>                         <C>       <C>          <C>        <C>           <C>           <C>        <C>           <C>   
Wendell T. Breithaupt...    1996      $187,425     50,000          --       $560,426      78,00         --         80,712
   President and Chief..    1995       178,500     50,000          --             --          --        --         80,231
   Executive Officer....    1994       170,000     45,000          --             --          --        --         78,238

Leo J. Bellarmino.......    1996      $140,000    $10,000          --             --      34,000        --         $1,713
                            1995      $ 25,846         --          --             --          --        --             --
</TABLE>
- ------------------------------------
(1)  No  other  executive  officer  received  salary  and  bonuses  that  in the
     aggregate exceeded $100,000.

(2)  Includes  amounts  deferred at the election of the named executive  officer
     pursuant to the Bank's 401(k) Plan.

(3)  Includes  amounts earned during the year and awarded pursuant to the Bank's
     Profit  Sharing  Plan.  Payments  pursuant to the Profit  Sharing  Plan are
     reflected in the year earned,  rather than the year in which the payment is
     received.

(4)  The Bank provides  certain members of senior  management with the use of an
     automobile and other personal  benefits which have not been included in the
     table.  The  aggregate  amount of such  other  benefits  did not exceed the
     lesser  of  $50,000  or  10%  of  each  Named   Executive   Officer's  cash
     compensation. 

(5)  Includes  awards of 41,513  shares of restricted  stock to Mr.  Breithaupt,
     16,605  shares of which vested  during the nine months ended  September 30,
     1997.  The value of the  awards is based on the last sale price of the Bank
     Common Stock on the date of the award.  Dividends are paid to the holder of
     the restricted stock. As of December 31, 1996, the fair market value of the
     shares of restricted stock held by Mr. Breithaupt was $664,208. 

(6)  Of such options held by Mr.  Breithaupt and  Bellarmino,  31,200 and 13,600
     options,  respectively,  vested during the nine months ended  September 30,
     1997.

(7)  Includes  the  Bank's  contribution  to the  401(k)  Plan  and  the  Bank's
     Supplemental  Executive Retirement Plan, and insurance premiums paid by the
     Bank on behalf of Named Executive Officers.

Benefit Plans

         1996 Stock  Option  Plan.  The Bank's 1996 Option Plan is  available to
directors and officers and other employees of the Bank and its  affiliates.  The
plan is  administered by a committee of outside  directors.  The plan authorizes
the grant of incentive  stock  options  within the meaning of Section 422 of the
Internal  Revenue Code of 1986 (the "Code"),  "non-statutory  options," which do
not  qualify  as  incentive  stock  options,   and  certain  "Limited   Rights,"
exercisable  only upon a change in  control  of the Bank or the  Mutual  Holding
Company.  The following table sets forth certain  information  regarding  awards
under the 1996 Option Plan and information regarding the shares acquired and the
value realized during 1996 by Named Executive  Officers upon exercise of options
and the number of shares of Bank Common Stock  underlying  options and the value
of options held by Named Executive Officers at December 31, 1996.

                                       73
<PAGE>




                        OPTION GRANTS IN LAST FISCAL YEAR
<TABLE>
<CAPTION>
                                                                                                  Potential Realizable Value
                                                                                                   at Assumed Annual Rates
                                       Individual Grants                                         of Stock Price Appreciation
                                                                                                       for Option Term
- -----------------------------------------------------------------------------------------------------------------------------
                               Number of        Percent of Total
                               Securities      Options Granted to
                               Underlying       Employees in FY     Exercise or    Expiration
           Name                 Options               1996          Base Price        Date                5             10
- -----------------------------------------------------------------------------------------------------------------------------
<S>                              <C>                 <C>              <C>                 <C>         <C>          <C>       
Wendell T. Breithaupt            78000               52.0%            $13.50       August 2006        $979,680     $2,183,990

Leo J. Bellarmino                34000               22.7%            $13.50       August 2006        $427,040       $952,000

</TABLE>


               AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND
                          FISCAL YEAR-END OPTION VALUES
<TABLE>
<CAPTION>

                                                                      Number of Securities
                                  Shares              Value          Underlying Unexercised     Value of Unexercised In-
           Name                  Acquired           Realized               Options at             The-Money Options at
                               Upon Exercise                            Fiscal Year-End           Fiscal Year-End (1)
                                                                        ---------------           -------------------
                                                                   Exercisable/Unexercisable   Exercisable/Unexercisable
- ------------------------------------------------------------------------------------------------------------------------
<S>                              <C>                <C>                    <C>                       <C>    
Wendell T. Breithaupt               --                 --                  0/78,000                  $ 0/195,000

Leo J. Bellarmino                   --                 --                  0/34,000                  $ 0/85,000

</TABLE>

(1)  Equals the difference  between the aggregate exercise price of such options
     and the aggregate fair market value of the shares of Bank Common Stock that
     would be  received  upon  exercise,  assuming  such  exercise  occurred  on
     December 31, 1996, on which date the last sale of the Bank Common Stock was
     at a price of $16.00.


         Employment  Memoranda.  Mr.  Breithaupt  is a  party  to  a  memorandum
relating to  compensation  authorized  by the Board of Directors and executed by
the then members of the Compensation  Committee and Mr.  Breithaupt dated August
27, 1994. The memorandum  provides for employment by Mr.  Breithaupt at the Bank
through December 31, 1999, with compensation continued through date. Pursuant to
that  memorandum,  provided  performance  is  satisfactory,  Mr.  Breithaupt  is
guaranteed a base salary of at least  $170,000 per annum during this period plus
an annual  payment,  intended to be invested by him to supplement his retirement
income,  of $70,000 per annum  payable  prior to each January 30  following  the
completion of each year of service or, at his option,  in monthly  installments.
In addition, the memorandum also contemplates eligibility for an annual bonus of
up to $50,000 depending on obtaining  strategic and operational goals.  Bonuses,
if earned  and  awarded,  are to be paid no later  than  ninety  days  following
conclusion  of each  fiscal  year during this  period.  The  memorandum  will be
superseded  by an employment  agreement  that will be entered into in connection
with the Reorganization. See "--Employment Agreements."

         Retirement  Plan.  The Bank  maintains a defined  benefit  pension plan
("Retirement  Plan") for all  employees who have attained the age of 21 and have
completed one year of service with the Bank.  In general,  the  Retirement  Plan
provides for annual  benefits  payable  monthly upon  retirement at age 65 in an
amount equal to 1.65% of the "Average  Compensation"  of the employee  (which is
equal to the average of the total  compensation paid to him or her during the 60
consecutive  calendar months within the final 120 consecutive calendar months of
service  affording  the highest  average),  for each year of service,  plus,  if
applicable,  0.65% of Average  Compensation  in excess of an employee's  average
social  security  taxable  wage base for each year of the 35 year period  ending
with the employee's  social security  retirement  age,  multiplied by his or her
years of service, not in excess of 25 years.

         Under the Retirement Plan, an employee's benefits are unvested prior to
the completion of five years of service and are fully vested after five years of
service.  A year of service is any year in which an employee  works a minimum of
1,000 hours.  The Retirement Plan provides for an early  retirement  option with
reduced benefits for


                                       74

<PAGE>



         participants  who are age 55 and who  have 15  years  of  service.  The
Bank's  contribution  for the  Retirement  Plan for 1996 was $188,285,  1995 was
$168,308, and for 1994 was $115,000.

         The following table illustrates  annual pension benefits for retirement
at age 65 under various levels of compensation and years of service. The figures
in the table assume that the Retirement Plan continues in its present form, that
the  participants  retire at age 65 and that the  participants  elect a straight
life annuity form of benefit.

  Five Year   
   Average       10 Years of       15 Years of       20 Years of     25 Years of
Compensation       Service           Service           Service         Service
- ------------       -------           -------           -------         -------

$  40,000       $   7,295          $  10,942          $  14,590      $  18,238
   50,000           9,595             14,392             19,190         23,988
   60,000          11,895             17,842             23,790         29,738
   70,000          14,195             21,292             28,390         35,488
   80,000          16,495             24,742             32,990         41,238
   90,000          18,795             28,192             37,590         46,988
  100,000          21,095             31,642             42,190         52,738
  110,000          23,395             35,092             46,790         58,488
  120,000          25,695             38,542             51,390         64,238
  130,000          27,995             41,992             55,990         69,988
  140,000          30,295             45,442             60,590         75,738
  150,000          32,595             48,892             65,190         81,488
  160,000          34,895             52,342             69,780         87,238
                           

         The maximum annual  compensation  which may be taken into account under
the  Code  (as  adjusted  from  time  to  time  by  the  IRS)  for   calculating
contributions under qualified defined benefit plans is currently  $160,000,  and
the maximum annual benefit permitted under such plan is currently $125,000.

         At September 30, 1997, Mr. Breithaupt had 18 years of service under the
Retirement Plan, and his five-year average compensation was $160,000 (as limited
by the tax law requirements).

         Employee Stock  Ownership Plan and Trust.  The Bank has  established an
Employee Stock Ownership Plan and Related Trust ("ESOP") for eligible  employees
in  connection  with  the  Offering.  Messrs.  Breithaupt  and  Bellarmino  have
voluntarily  agreed not to participate in the ESOP. The ESOP is a  tax-qualified
plan subject to the requirements of the Employee  Retirement Income Security Act
of 1974 ("ERISA") and the Code.  Employees with a 12-month  period of employment
with the Bank  during  which  they  worked  at least  1,000  hours  and who have
attained age 21 are eligible to participate.  As part of the Offering,  the ESOP
plans to borrow funds from the Company and use the funds to purchase up to 4% of
the Common Stock to be issued in the Offering.  Collateral  for the loan will be
the Common Stock purchased by the ESOP. The loan will be repaid principally from
the Bank's contributions to the ESOP over a period of at least twelve years. The
interest rate for the loan will be the prime rate.  Shares purchased by the ESOP
will be held in a suspense account for allocation among participants as the loan
is repaid.

         Contributions to the ESOP and shares released from the suspense account
in an amount  proportionate  to the repayment of the ESOP loan will be allocated
among participants on the basis of compensation in the year of allocation, up to
an annual adjusted maximum level of compensation. Benefits generally become 100%
vested  after five years of credited  service or upon death,  retirement,  early
retirement, disability or in the event of a change in control of the Bank or the
Company.  A participant who terminates  employment  before becoming fully vested
will forfeit the nonvested portion of their account balance. Forfeitures will be
reallocated  among remaining  participating  employees in the same proportion as
contributions.  The Bank's contributions to the ESOP are discretionary,  subject
to the loan terms and tax law limits and, therefore,  benefits payable under the
ESOP cannot be estimated.



                                       75

<PAGE>



         In connection with the  establishment  of the ESOP, a committee will be
selected by the Bank to administer the ESOP (the "ESOP Committee"). In addition,
a trustee  for the ESOP  will be  appointed.  The  trustee  may be an  unrelated
corporate trustee or may consist of nonemployee  directors of the Bank. The ESOP
trustee will vote all allocated  shares held in the ESOP in accordance  with the
instructions of the participating  employees,  and unallocated shares and shares
held in the suspense account in a manner  calculated to most accurately  reflect
the instructions the ESOP trustee has received from  participants  regarding the
allocated  stock,  subject to and in accordance with the fiduciary  duties under
ERISA  owed by the ESOP  trustee  to the ESOP  participants.  Under  ERISA,  the
Secretary of Labor is authorized to bring an action against the ESOP trustee for
the failure of the ESOP trustee to comply with its  fiduciary  responsibilities.
Such a suit could seek to enjoin the ESOP trustee from  violating  its fiduciary
responsibilities  and  could  result in the  imposition  of civil  penalties  or
criminal penalties if the breach is found to be willful.

         1998 Stock Option Plan. At a meeting of the Company's  shareholders  to
be held at least six months after the  completion of the Offering,  the Board of
Directors intends to submit for shareholder  approval the 1998 Stock Option Plan
for  directors  and officers of the Bank and of the Company.  If approved by the
shareholders,  Common  Stock in an  aggregate  amount equal to 10% of the shares
sold in the  Offering  would be reserved  for  issuance by the Company  upon the
exercise of the stock  options  granted  under the 1998 Stock Option  Plan.  Ten
percent of the shares sold in the Offering  would  amount to  1,496,106  shares,
1,760,134 shares, 2,024,162 shares or 2,327,780 shares at the minimum, midpoint,
maximum and adjusted  maximum of the Offering  Range,  respectively.  No options
would be  granted  under  the 1998  Stock  Option  Plan  until the date on which
shareholder approval is received.

         The exercise  price of the options  granted under the 1998 Stock Option
Plan will be equal to the fair  market  value of the shares on the date of grant
of the stock  options.  If the 1998 Stock Option Plan is adopted within one year
following the Offering,  options will become exercisable at a rate of 20% at the
end of each  twelve  months of  service  with the Bank  after the date of grant,
subject to early vesting in the event of death or  disability.  Options  granted
under the 1998 Stock Option Plan would be adjusted  for capital  changes such as
stock splits and stock dividends.  Notwithstanding the foregoing, awards will be
100% vested upon  termination of employment  due to death or disability,  and if
the 1998 Stock Option Plan is adopted  more than 12 months  after the  Offering,
awards would be 100% vested upon normal retirement or a change in control of the
Bank or the Company.  Under OTS rules,  if the 1998 Stock Option Plan is adopted
within the first 12 months after the Offering, no individual officer can receive
more than 25% of the awards under the plan, no outside director can receive more
than 5% of the awards under the plan,  and all outside  directors as a group can
receive no more than 30% of the awards under the plan in the aggregate.

         The 1998 Stock  Option Plan would be  administered  by a  Committee  of
non-employee members of the Company's Board of Directors.  Options granted under
the 1998 Stock  Option Plan to  employees  could be  "incentive"  stock  options
designed to result in a  beneficial  tax  treatment  to the  employee but no tax
deduction  to the Company.  Non-qualified  stock  options  could also be granted
under the 1998  Stock  Option  Plan,  and will be  granted  to the  non-employee
directors who receive grants of stock options.  In the event an option recipient
terminated  his  employment  or service as an employee or director,  the options
would terminate during certain specified periods.

         1998 Recognition Plan. At a meeting of the Company's shareholders to be
held at least six months  after the  completion  of the  Offering,  the Board of
Directors  also intends to submit a Recognition  and  Retention  Plan (the "1998
Recognition  Plan") for shareholder  approval.  The 1998  Recognition  Plan will
provide the Bank's  directors and officers an ownership  interest in the Company
in a manner  designed to encourage  them to continue his or her service with the
Bank. The Bank will contribute  funds to the1998  Recognition  Plan from time to
time to enable it to acquire an aggregate  amount of Common Stock equal to up to
4% of the shares of Common Stock sold in the Offering,  either directly from the
Company or in open  market  purchases.  Four  percent of the shares  sold in the
Offering  would amount to 598,442  shares,  704,054  shares,  809,665 or 931,112
shares at the minimum,  midpoint,  maximum and adjusted  maximum of the Offering
Range, respectively. In the event that additional authorized but unissued shares
would be acquired by the 1998 Recognition Plan after the Offering, the interests
of existing  shareholders would be diluted. The executive officers and directors
will be awarded Common Stock under the 1998  Recognition  Plan without having to
pay cash for the shares. No awards under the 1998 Recognition Plan would be made
until  the  date  the  1998  Recognition  Plan  is  approved  by  the  Company's
shareholders.



                                       76

<PAGE>



         Awards under the 1998  Recognition  Plan would be  nontransferable  and
nonassignable,  and during the lifetime of the recipient could only be earned by
him.  If the 1998  Recognition  Plan is adopted  within one year  following  the
Offering,  the shares  which are subject to an award would vest and be earned by
the recipient at a rate of 20% of the shares  awarded at the end of each full 12
months of service  with the Bank  after the date of grant of the  award.  Awards
would be adjusted for capital  changes such as stock dividends and stock splits.
Notwithstanding  the foregoing,  awards would be 100% vested upon termination of
employment or service due to death or  disability,  and if the 1998  Recognition
Plan is adopted  more than 12 months  after the  Offering,  awards would be 100%
vested upon normal retirement or a change in control of the Bank or the Company.
If  employment  or  service  were to  terminate  for  other  reasons,  the award
recipient  would  forfeit  any  nonvested  award.  If  employment  or service is
terminated for cause (as would be defined in the 1998 Recognition Plan),  shares
not already delivered under the 1998 Recognition Plan would be forfeited.  Under
OTS rules,  if the 1998  Recognition  Plan is adopted within the first 12 months
after the  Offering,  no  individual  officer can  receive  more than 25% of the
awards  under the plan,  no outside  director  can  receive  more than 5% of the
awards under the plan,  and all outside  director as a group can receive no more
than 30% of the awards under the plan in the aggregate.

         When  shares  become  vested  under  the  1998  Recognition  Plan,  the
participant  will recognize  income equal to the fair market value of the Common
Stock earned,  determined as of the date of vesting,  unless the recipient makes
an  election  under ss.  83(b) of the Code to be taxed  earlier.  The  amount of
income  recognized  by the  participant  would be a  deductible  expense for tax
purposes for the Company.  If the 1998  Recognition  Plan is adopted  within one
year  following  the Offering,  dividends and other  earnings will accrue and be
payable to the award  recipient  when the shares vest.  If the 1998  Recognition
Plan is adopted  within one year  following the Offering,  shares not yet vested
under  the  1998  Recognition  Plan  will be voted  by the  trustee  of the 1998
Recognition  Plan,  taking into account the best  interests of the recipients of
the 1998 Recognition  Plan awards.  If the 1998 Recognition Plan is adopted more
than one year following the Offering, dividends declared on unvested shares will
be  distributed  to the  participant  when  paid,  and the  participant  will be
entitled to vote the unvested shares.

         Employment   Agreements.   Upon  completion  of  the  Offering,  it  is
anticipated  that the Bank will enter into  substantially  identical  employment
agreements with Messrs.  Breithaupt and Bellarmino.  Each of the agreements will
have a term of 36  months.  On  each  anniversary  date,  the  agreement  may be
extended for an additional twelve months, so that the remaining term shall be 36
months.  If the agreement is not renewed,  the  agreement  will expire 36 months
following the anniversary date. Under the agreements,  the current Base Salaries
for  Messrs.   Breithaupt  and   Bellarmino   will  be  $196,800  and  $140,000,
respectively. The Base Salary may be increased but not decreased. In addition to
the Base Salary, the agreement  provides for, among other things,  participation
in  retirement  plans and other  employee  and  fringe  benefits  applicable  to
executive  personnel.  The agreement  provides for  termination  by the Bank for
cause at any time. In the event the Bank terminates the  executive's  employment
for reasons other than for cause, or in the event of the executive's resignation
from the Bank upon (i) failure to re-elect the executive to his current offices,
(ii) a material change in the executive's functions, duties or responsibilities,
or relocation of his principal place of employment by more than 30 miles,  (iii)
liquidation or  dissolution  of the Bank,  (iv) a breach of the agreement by the
Bank,  or (v)  following  a change in  control of the Bank or the  Company,  the
executive,  or in the event of death,  his  beneficiary,  would be  entitled  to
severance pay in an amount equal to three times (or, in the event of a change in
control,  2.99  times) the average of the five  preceding  years.  Base  Salary,
including  bonuses  and any other  taxable  compensation  and the  amount of any
contributions  made to any employee  benefit plan.  The Bank would also continue
the executive's life, health,  dental and disability coverage for 36 months from
the date of  termination.  In the  event the  payments  to the  executive  would
include an "excess parachute  payment" as defined by Code Section 280G (relating
to payments made in connection with a change in control),  the payments would be
reduced in order to avoid having an excess parachute payment.

         Upon the  executive's  retirement,  he will be entitled to all benefits
available to him under any  retirement or other  benefit plan  maintained by the
Bank. In the event of the executive's disability for a period of six months, the
Bank may terminate the agreement provided that the Bank will be obligated to pay
him his Base Salary,  including  bonuses and other cash compensation paid to the
Executive  during such period,  for the  remaining  term of the agreement or one
year,  whichever  is  longer,  reduced  by any  benefits  paid to the  executive
pursuant to any disability insurance policy or similar arrangement maintained by
the Bank.  In the  event of the  executive's  death,  the Bank will pay his Base
Salary to his named  beneficiaries  for one year  following his death,  and will
also continue medical, dental,


                                       77

<PAGE>



and other benefits to his family for one year. The employment agreement provides
that,  following his termination of employment for reasons unrelated to a change
in control,  the  executive  will not compete  with the Bank for a period of one
year.

         Severance   Agreements.   Upon  completion  of  the  Offering,   it  is
anticipated  that the Bank will enter into Severance  Agreements (the "Severance
Agreements")  with certain  executives of the Bank which would  provide  certain
benefits  in the event of a change in  control of the Bank or the  Company.  The
Severance Agreements would provide for up to a one-year term. Commencing on each
anniversary date, the Board of Directors may extend any Severance  Agreement for
an additional  year. The Severance  Agreements would enable the Bank to offer to
designated officers certain protections against termination without cause in the
event of a change in control.  These  protections  against  termination  without
cause in the  event of a change  in  control  are  frequently  offered  by other
financial  institutions,  and the Bank may be at a competitive  disadvantage  in
attracting and retaining key employees if it does not offer similar protections.
Although the Severance  Agreements may have the effect of making a takeover more
expensive to an acquiror,  the Bank  believes that the benefits of enhancing the
Bank's ability to attract and retain  qualified  management  persons by offering
the Severance Agreements outweighs any disadvantage of such agreements.

         Following  a change in control of the  Company or the Bank,  an officer
would be  entitled to a payment  under the  Severance  Agreement  if the officer
voluntarily  or  involuntarily  terminates  employment  during  the term of such
agreement, other than for cause, as defined. In the event that an officer who is
a party to a Severance Agreement is entitled to receive payments pursuant to the
Severance  Agreement,  he would  receive a cash payment up to a maximum of three
times the average of the three preceding  years' annual base salary and bonuses.
In addition to the severance payment,  each covered officer would be entitled to
receive life,  health,  dental and disability  coverage for a period of up to 12
months  from the  date of  termination.  Notwithstanding  any  provision  to the
contrary in the Severance Agreement, payments under the Severance Agreements are
limited  so that they will not  constitute  an excess  parachute  payment  under
Section 280G of the Internal Revenue Code.

Indebtedness of Management

         All loans made by the Bank to the Bank's directors, executive officers,
and  members  of such  persons'  families  were made in the  ordinary  course of
business,  on  substantially  the  same  terms,  including  interest  rates  and
collateral,  as those  prevailing at the time for comparable  transactions  with
other persons and did not involve more than the normal risk of collectibility or
present  other  unfavorable   factors.   All  such  loans  comply  with  federal
regulations relating to loans to such persons.

                      BENEFICIAL OWNERSHIP OF COMMON STOCK

Beneficial Ownership of Mid-Tier Common Stock

         The  following  table  includes,   as  of  December  1,  1997,  certain
information as to the Mid-Tier Common Stock  beneficially  owned by (i) the only
persons  or  entities,  including  any  "group"  as that term  issued in Section
13(d)(3) of the Exchange  Act,  who or which was known to the  Mid-Tier  Holding
Company to be the beneficial owner of more than 5% of the issued and outstanding
Mid-Tier  Common Stock,  (ii) the directors of the Mid-Tier  Holding Company and
the Bank, (iii) certain  executive  officers of the Mid-Tier Holding Company and
the Bank,  and (iv) all directors and executive  officer of the Bank as a group.
For information  concerning  proposed  subscriptions  by directors and executive
officers  and the  anticipated  ownership  of Common  Stock by such persons upon
consummation of the Conversion,  see  "--Subscriptions by Executive Officers and
Directors."



                                       78

<PAGE>


<TABLE>
<CAPTION>

  Name of Beneficial                                      Amount and Nature                     Percent of
  Ownership or Number                                  of Beneficial Ownership                   Mid-Tier
  of Persons in Group                                      (1)(2)(3)(4)(5)                     Common Stock
  -------------------                                      ---------------                     ------------

<S>                                                         <C>                                    <C> 
Peoples Bancorp, MHC...............................         5,796,000                              64.1
  134 Franklin Corner Road
  Trenton, New Jersey
John B. Sill, Jr...................................            21,664                                 *
Wendell T. Breithaupt..............................            72,389                                 *
Peter S. Longstreth................................            35,057                                 *
George A. Pruitt...................................            12,547                                 *
George W. Reinhard.................................           120,864                               1.3
Charles E. Stokes, III.............................            18,164                                 *
Raymond E. Trainer.................................            44,770                                 *
Miles W. Truesdell, Jr.............................            32,057                                 *
Leo J. Bellarmino..................................            13,870                                 *
Richard L. Gallaudet...............................            15,146                                 *
Dean H. Lippincott.................................            16,169                                 *
Robert Russo.......................................             9,094                                 *
Robert C. Hollenbeck...............................            10,532                                 *
                                                           ----------                             -----
All directors and executive officers as a group (13 persons)  422,323                               4.7%
                                                           ==========                             =====
</TABLE>

*    Less than 1%

(1)  Based upon  filings  made  pursuant  to the  Exchange  Act and  information
     furnished by the  respective  individuals.  In  accordance  with Rule 13d-3
     under the Exchange Act, a person is deemed to be the  beneficial  owner for
     purposes  of this  table,  of any  shares of common  stock if he has shared
     voting or investment power with respect to such security, or has a right to
     acquire beneficial ownership at any time within 60 days from the date as to
     which beneficial  ownership is being  determined.  As used herein,  "voting
     power" is the power to vote or direct the voting of shares and  "investment
     power" is the  power to  dispose  or  direct  the  disposition  of  shares.
     Includes all shares held directly as well as by spouses and minor children,
     in trust  and  other  indirect  ownership,  over  which  shares  the  named
     individuals  effectively  exercise  sole or shared  voting  and  investment
     power.  

(2)  The executive  officers and directors of the Bank and the Mid-Tier  Holding
     Company are also  executive  officers  and  directors  of Peoples  Bancorp,
     M.H.C.

(3)  Under  applicable  regulations,  a  person  is  deemed  to have  beneficial
     ownership  of any shares of  Mid-Tier  Common  Stock  which may be acquired
     within  60 days of the  date as of  which  beneficial  ownership  is  being
     determined pursuant to the exercise of outstanding stock options. Shares of
     Mid-Tier  Common Stock which are subject to stock  options are deemed to be
     outstanding  for the purpose of computing  the  percentage  of  outstanding
     Mid-Tier  Common  Stock  owned  by such  person  or  group  but not  deemed
     outstanding  for the purpose of computing the percentage of Mid-Tier Common
     Stock owned by any other person or group.

(4)  Includes  the  following  amounts of unvested  shares of  restricted  stock
     awarded under the 1996 Recognition Plan which may be voted by the recipient
     pending vesting and  distribution:  Mr. Sill 5,618 shares;  Mr.  Breithaupt
     24,907 shares;  Mr. Longstreth 4,353 shares;  Mr. Pruitt 4,494 shares;  Mr.
     Reinhard 5,618 shares;  Mr. Stokes 5,618 shares;  Mr. Trainer 5,618 shares;
     Mr.  Truesdell 4,353 shares;  Mr.  Gallaudet 2,931 shares;  Mr.  Lippincott
     3,019 shares;  Mr. Russo 2,664  shares;  and Mr.  Hollenbeck  2,399 shares.
     Includes the following number of shares of Mid-Tier Common Stock underlying
     options that are exercisable within 60 days of the date of which beneficial
     ownership is being determined: Mr. Sill 4,800 shares; Mr. Breithaupt 23,793
     shares;  Mr. Longstreth 4,800 shares; Mr. Pruitt 4,800 shares; Mr. Reinhard
     4,800  shares;  Mr.  Stokes 4,800 shares;  Mr.  Trainer  4,800 shares;  Mr.
     Truesdell 4,800 shares;  Mr. Bellarmino 11,544 shares;  Mr. Gallaudet 4,000
     shares; and Mr. Russo 3,200 shares.



                                       79

<PAGE>



Subscriptions by Executive Officers and Directors

         The following table sets forth, for each of the Company's directors and
executive  officers and for all of the  directors  and  executive  officers as a
group,  (i) the number of Exchange  Shares to be held upon  consummation  of the
Conversion,  based upon their beneficial  ownership of the Mid-Tier Common Stock
as of October 31, 1997,  (ii) the proposed  purchases  of  Subscription  Shares,
assuming  sufficient  shares are available to satisfy their  subscriptions,  and
(iii) the  total  amount of  Common  Stock to be held upon  consummation  of the
Conversion  in each  case  assuming  that  Subscription  Shares  are sold at the
midpoint of the Offering Range.

<TABLE>
<CAPTION>

                                                          Proposed Purchases of            Total Common Stock
                                       Number of           Conversion Stock (1)                To Be Held
                                                          ---------------------         ------------------------
                                      Exchange Shares                    Number           Number       Percentage
                                      To be Held(2)(3)     Amount      of Shares         of Shares      of Total
                                      ----------------     ------      ---------         ---------      --------
<S>                                      <C>              <C>              <C>             <C>           <C> 
John B. Sill, Jr...............          62,652           $ 60,000         6,000           68,652        0.3%
Wendell T. Breithaupt..........         209,349                 --            --          209,349        0.8%
Peter S. Longstreth............         101,385                 --            --          101,385        0.4%
George A. Pruitt...............          36,286                 --            --           36,286        0.1%
George W. Reinhard.............         349,539            400,000        50,000          389,539        1.4%
Charles E. Stokes, III.........          52,530                 --            --           52,530        0.2%
Raymond E. Trainer.............         129,475            180,000        18,000          147,475        0.6%
Miles W. Truesdell, Jr.........          92,709            100,000        10,000          102,709        0.4%
Leo J. Bellarmino..............          40,112                 --            --           40,112        0.2%
Richard L. Gallaudet...........          43,802             10,000         1,000           44,802        0.2%
Dean H. Lippincott.............          46,761                 --            --           46,761        0.2%
Robert Russo...................          26,300             10,000         1,000           27,300        0.1%
Robert C. Hollenbeck...........          30,459                 --            --           30,459        0.1%
                                      ---------           --------     ---------        ---------    --------
     Total.....................       1,221,358           $760,000        76,000        1,297,358        4.8%
                                      =========           ========                      =========
</TABLE>
- ----------

(1)  Includes proposed  subscriptions,  if any, by associates.  Does not include
     subscription order by the ESOP. Intended purchases by the ESOP are expected
     to be 4% of the shares issued in the Offering. P

(2)  Includes shares underlying  options that may be exercised within 60 days of
     the date as of which ownership is being determined, and vested and unvested
     shares of restricted stock. See "--Beneficial  Ownership of Mid-Tier Common
     Stock."

(3)  Does not include  stock  options  and awards that may be granted  under the
     Company's  1998 Stock Option Plan and 1998  Recognition  Plan if such plans
     are approved by  stockholders  at an annual  meeting or special  meeting of
     shareholders at least six months following the Conversion.  See "Management
     of the Bank--New Benefits Plans."

                                 THE CONVERSION

         THE BOARD OF DIRECTORS OF THE MUTUAL HOLDING COMPANY, AND THE OTS, HAVE
APPROVED  THE PLAN OF  CONVERSION,  SUBJECT TO  APPROVAL  BY THE  MEMBERS OF THE
MUTUAL HOLDING  COMPANY  ENTITLED TO VOTE ON THE MATTER AND THE  SATISFACTION OF
CERTAIN OTHER  CONDITIONS.  SUCH OTS APPROVAL,  HOWEVER,  DOES NOT  CONSTITUTE A
RECOMMENDATION OR ENDORSEMENT OF THE PLAN BY SUCH AGENCY.

General

         On  September  24, 1997,  the Board of Directors of the Mutual  Holding
Company  adopted the Plan of  Conversion,  pursuant to which the Mutual  Holding
Company will be converted from a federally  chartered  mutual holding company to
the Company, a Delaware stock corporation.  It is currently intended that all of
the capital stock of the Bank will be held by the Company. The Plan was approved
by the OTS,  subject to, among other things,  approval of the Plan by the Mutual
Holding  Company's  members.  The Special Meeting of Members has been called for
this purpose.

         As  part  of  the  Conversion   each  of  the  Minority   Shares  shall
automatically,  without further action by the holder thereof,  be converted into
and  become a right to  receive a number of  shares of Common  Stock  determined
pursuant to the Exchange Ratio described  herein.  See "--Share Exchange Ratio."
Pursuant to the Plan of Conversion, the


                                       80

<PAGE>



Conversion will be effected as follows or in any other manner that is consistent
with  applicable  federal  law and  regulations  and the  intent  of the Plan of
Conversion.  Except for step (i), each of the following  steps in the Conversion
will be completed contemporaneously on the Effective Date.

     (i)  The Bank will establish the Company as a first-tier Delaware chartered
          stock holding company subsidiary.

     (ii) The Company will charter an interim federal association ("Interim").

     (iii)The Mutual  Holding  Company  will  merge  with and into the  Mid-Tier
          Holding  Company (the "MHC Merger"),  shares of Mid-Tier  Common Stock
          held by the Mutual Holding  Company will be canceled and each Eligible
          Account Holder and  Supplemental  Eligible Account Holder will receive
          an interest in a Liquidation  Account of the Mid-Tier  Holding Company
          in exchange for such person's interest in the Mutual Holding Company.

     (iv) The  Mid-Tier  Holding  Company will merge with and into the Bank (the
          "Mid-Tier  Merger")  with the  Bank as the  resulting  entity  and (i)
          Minority  Stockholders  will  constructively  receive  shares  of Bank
          Common Stock in exchange for their Mid-Tier Common Stock and (ii) each
          Eligible Account Holder and Supplemental  Eligible Account Holder will
          receive an interest in a  Liquidation  Account of the Bank in exchange
          for such person's interest in the Mid-Tier Holding Company.

     (v)  Contemporaneously  with the Mid-Tier  Merger,  Interim will merge with
          and into the Bank with the Bank as the  surviving  entity  (the  "Bank
          Merger").  Constructive  shareholders  of  the  Bank  (i.e.,  Minority
          Stockholders  immediately  prior to the Conversion)  will exchange the
          shares of Bank Common Stock that they  constructively  received in the
          Mid-Tier Merger for Common Stock pursuant to the Exchange Ratio.

     (vi) Contemporaneously  with the Bank  Merger,  the  Company  will sell the
          Subscription Shares in the Offering.

         The  Company  expects to receive  the  approval  of the OTS to become a
savings and loan holding company and to own all of the common stock of the Bank.
The  Company  intends  to  contribute  at least 50% of the net  proceeds  of the
Offering to the Bank.  The Conversion  will be effected only upon  completion of
the sale of all of the shares of Common Stock to be issued pursuant to the Plan.

         The Plan  provides  generally  for  consummation  of the  Conversion in
accordance with the steps set forth above. As part of the Conversion the Company
will  offer  shares of Common  Stock for sale in the  Subscription  Offering  to
Eligible Account Holders, the Bank's ESOP and 401(k) Plan. Supplemental Eligible
Account Holders and Other Members.  Subject to the prior rights of these holders
of  subscription  rights,  the  Company  will offer  Common  Stock for sale in a
concurrent  Community Offering to certain members of the general public,  with a
preference  given to Minority  Stockholders and then to natural persons residing
in the  Community.  The Bank has the right to accept or  reject,  in whole or in
part,  any  orders  to  purchase  shares of the  Common  Stock  received  in the
Community  Offering.  The Community  Offering  must be completed  within 45 days
after the completion of the Subscription  Offering unless otherwise  extended by
the OTS. See "--Community Offering."

         The number of shares of Common Stock to be issued in the Offering  will
be  determined  based upon an  independent  appraisal of the estimated pro forma
market value of the Common  Stock of the Company.  All shares of Common Stock to
be  issued  and  sold  in the  Offering  will be sold  at the  same  price.  The
Independent  Valuation  will be updated and the final number of the shares to be
issued in the Offering will be determined at the completion of the Offering. See
"--Stock  Pricing and Number of Shares to be Issued" for more  information as to
the determination of the estimated pro forma market value of the Common Stock.

         This  summary  of  the  Conversion  is  qualified  in its  entirety  by
reference to the  provisions  of the Plan of  Conversion.  A copy of the Plan of
Conversion is available for inspection at each branch of the Bank and at the


                                       81

<PAGE>



Northeast Region and Washington, D.C. offices of the OTS. The Plan of Conversion
is also filed as an Exhibit to the  Application  to Convert from Mutual to Stock
Form of which this  Prospectus  is a part,  copies of which may be obtained from
the OTS. See "Additional Information."

Purposes of Conversion

         The Board of Directors unanimously determined to conduct the Conversion
because it believed that the market for equity securities in financial  services
companies was at an  unprecedented  level and that the Bank  (together  with the
Company, the "Converted  Institution") could raise substantial funds from such a
transaction. The Board of Directors believed that maximizing such proceeds is in
the best  interests of the  Converted  Institution  because such proceeds can be
used to increase the net income of the Converted  Institution  though investment
and eventual  leveraging of the proceeds,  and support the possible expansion of
the Bank's  existing  franchise  through  internal  growth or the acquisition of
branch  offices  or  other  financial  institutions.  Management  believed  that
acquisition  opportunities  would increase as a result of the Conversion because
the Converted  Institution would have  substantially  more capital following the
Conversion. The Bank has acquired two financial institutions since September 30,
1996,  and the  Company  and the Bank  intend  to  actively  explore  additional
acquisitions,  although neither the Company nor the Bank has any specific plans,
arrangements   or   understandings   regarding  any  additional   expansions  or
acquisitions  at this time,  nor have  criteria  been  established  to  identify
potential  candidates for  acquisition.  In addition,  the Board considered that
there was no  assurance  that the pricing for  financial  services  stocks would
continue at such  favorable  levels,  and that if the market were to become less
favorable, the amount of capital that could be raised in the Conversion might be
substantially reduced. See "Risk  Factors--Potential Low Return on Equity" and "
Uncertainty as to Future Growth Opportunities."

         After  completion of the Conversion,  the unissued common and preferred
stock authorized by the Company's  Certificate of Incorporation  will permit the
Company, subject to market conditions and regulatory approval of an offering, to
raise  additional  equity capital  through  further sales of securities,  and to
issue securities in connection with possible acquisitions.  At the present time,
the Company has no plans with respect to  additional  offerings  of  securities,
other than the issuance of  additional  shares upon  exercise of stock  options.
Following  the  Conversion,  the Company will also be able to use  stock-related
incentive  programs  to attract and retain  executive  and other  personnel  for
itself and its subsidiaries.

Approvals Required

         The  affirmative  vote of a majority of the total eligible votes of the
members  of the Mutual  Holding  Company  at the  Special  Meeting of Members is
required to approve  the Plan of  Conversion.  By their  approval of the Plan of
Conversion  the  members of the Mutual  Holding  Company  will also be deemed to
approve the mergers that are incident to the Conversion. The affirmative vote of
the holders of (i) at least  two-thirds of the  outstanding  common stock of the
Mid-Tier  Holding  Company  and (ii) a majority  of the  Minority  Shares at the
Special  Meeting of  Stockholders is required to approve the Plan of Conversion.
Consummation of the Conversion is also subject to the approval of the OTS.

Share Exchange Ratio

         OTS  regulations  and policy  provide that in a conversion  of a mutual
holding  company to stock  form,  stockholders  other  than the  mutual  holding
company will be entitled to exchange their shares of subsidiary savings bank (or
mid-tier holding company) common stock for common stock of the converted holding
company,  provided that the bank and the mutual holding  company  demonstrate to
the  satisfaction  of the OTS  that  the  basis  for the  exchange  is fair  and
reasonable.  The Boards of Directors of the Bank and the Company have determined
that each Minority Share will on the Effective Date be  automatically  converted
into and  become  the right to receive a number of  Exchange  Shares  determined
pursuant an exchange ratio (the "Exchange  Ratio") which was  established as the
ratio that ensures  that after the  Conversion,  subject to the Dividend  Waiver
Adjustment  described  below and a slight  adjustment  to reflect the receipt of
cash in lieu of  fractional  shares,  the  percentage  of the to-be  outstanding
shares of Common  Stock  issued to Minority  Stockholders  in exchange for their
Minority Shares will be equal to the percentage of the Mid-Tier Common


                                       82

<PAGE>



Stock held by Minority  Stockholders  immediately  prior to the Conversion.  The
total number of shares held by Minority  Stockholders after the Conversion would
also be affected by any purchases by such persons in the Offering.

         The Dividend  Waiver  Adjustment  affects the  percentage  of the to-be
outstanding  shares of Common Stock  issued in exchange  for Minority  Shares to
reflect  (i) the  aggregate  amount of  dividends  waived by the Mutual  Holding
Company  and (ii) assets  other than  Mid-Tier  Common  Stock held by the Mutual
Holding Company.  Pursuant to the Dividend Waiver Adjustment,  the percentage of
the to-be outstanding shares of Common Stock issued to Minority  Stockholders in
exchange  for  their   Minority   Shares  (the  "Adjusted   Minority   Ownership
Percentage")  is equal to the  percentage  of the Mid-Tier  Common Stock held by
Minority Stockholders  multiplied by the Dividend Waiver Fraction.  The Adjusted
Majority  Ownership  Percentage  is equal  to the  Adjusted  Minority  Ownership
Percentage.  The  Dividend  Waiver  Fraction  is equal to the  product  of (a) a
fraction,  of which the  numerator  is equal to the Mid-Tier  Holding  Company's
stockholders'  equity at the time of the Conversion less the aggregate amount of
dividends  waived by the Mutual Holding  Company and the denominator is equal to
the  Mid-Tier  Holding  Company's  stockholders'  equity  at  the  time  of  the
Conversion, and (b) a fraction, of which the numerator is equal to the appraised
pro forma market value of the Common Stock minus the value of the Mutual Holding
Company's  assets other than Mid-Tier  Common Stock and the denominator is equal
to the pro forma market value of the Common Stock.  FinPro  determined the value
of the  Mutual  Holding  Company's  assets  other  Mid-Tier  Common  Stock to be
insignificant and not require and adjustment.

         Based on the 35.9% of the  outstanding  shares of the  Mid-Tier  Common
Stock held by Minority  Stockholders as of December 1, 1997, the $3.9 million of
dividends  waived by the Mutual  Holding  Company as of  December  1, 1997,  the
$21,000 of assets other than  Mid-Tier  Common Stock held by the Mutual  Holding
Company as of December 1, 1997,  and the  Independent  Valuation,  the following
table sets forth, at the minimum, midpoint, maximum, and adjusted maximum of the
Offering Range, the following:  (i) the total number of Subscription  Shares and
Exchange  Shares to be issued in the  Conversion,  (ii) the percentage of Common
Stock  outstanding  after the  Conversion  that will be sold in the Offering and
issued in the Share Exchange, and (iii) the Exchange Ratio.
<TABLE>
<CAPTION>

                                                                                         
                                  Subscription Shares           Exchange Shares          Total Shares
                                     to be Issued                to be Issued             of Common       
                                     ------------                ------------             Stock to be     Exchange        
                                 Amount        Percent       Amount         Percent      Outstanding       Ratio
                                 ------        -------       ------         -------      -----------       -----
<S>                            <C>               <C>         <C>              <C>        <C>              <C>   
Minimum....................    14,961,058        65.2%       7,988,942        34.8%      22,950,000       2.4578
Midpoint...................    17,601,341        65.2%       9,398,659        34.8%      27,000,000       2.8915
Maximum....................    20,241,623        65.2%      10,808,377        34.8%      31,050,000       3.3252
Adjusted maximum...........    23,277,802        65.2%      12,429,698        34.8%      35,707,500       3.8240
</TABLE>

         Options to purchase  Minority  Shares will also be  converted  into and
become  options to purchase  Common  Stock.  As of December 1, 1997,  there were
outstanding options to purchase 294,637 Minority Shares. The number of shares of
Common Stock to be received  upon  exercise of such  options will be  determined
pursuant to the Exchange  Ratio.  The aggregate  exercise price,  duration,  and
vesting  schedule of such options  will not be affected.  If all such options to
purchase  Minority  Shares are exercised prior to the Effective Date, then there
will be an increase in the h number of shares of Common Stock issued to Minority
Stockholders  in the Share  Exchange,  and a  decrease  in the  Exchange  Ratio.
Executive  officers and directors of the Bank do not intend to exercise  options
prior to the Effective  Date.  The Bank has no plans to grant  additional  stock
options prior to the Effective Date.

         The final  Exchange  Ratio will be calculated at the  conclusion of the
Conversion  and will be affected by any  additional  waivers of dividends by the
Mutual Holding Company,  any change in the Mutual Holding Company's assets other
than Mid-Tier Common Stock, and any options exercised  subsequent to December 1,
1997.



                                       83

<PAGE>



Effect of the Conversion on Minority Stockholders

         Effect on Stockholders'  Equity per Share of the Shares Exchanged.  The
Conversion will increase the stockholders' equity of Minority  Stockholders.  At
September 30, 1997, the stockholders' equity per share was $11.97 for each share
of the Mid-Tier Common Stock  outstanding,  including  shares held by the Mutual
Holding  Company.  7 Based on the pro forma  information set forth in "Pro Forma
Data," assuming the sale of 17,601,341  shares of 7 Common Stock at the midpoint
of the Offering Range,  the pro forma  stockholders'  equity per share of Common
Stock 7 was $9.94,  and the  aggregate  pro forma  stockholders'  equity for the
Exchange  Shares to be received  for each  Minority7  Share was $28.74.  The pro
forma  stockholders'  equity for the aggregate  number of Exchange  Shares to be
received for each Minority  Share was $26.15,  $31.35 and $34.34 at the minimum,
maximum, and adjusted maximum of the Offering Range.

         Effect on Earnings per Share of the Shares  Exchanged.  The  Conversion
will also affect Minority  Stockholders'  pro forma earnings per share.  For the
nine months ended  September  30, 1997,  and the fiscal year ended  December 31,
1996, the earnings per share was $.65 and $.94, respectively,  for each share of
Mid-Tier Common Stock  outstanding,  including shares held by the Mutual Holding
Company.  Based on the pro  forma  information  set forth in "Pro  Forma  Data,"
assuming  the sale of  17,601,341  shares of Common Stock at the midpoint of the
Offering  Range,  the pro forma  earnings per share of Common Stock was $.34 and
$.49,  respectively,  for such periods, and the aggregate pro forma earnings for
the number of Exchange  Shares to be received for each  Minority  Share was $.98
and $1.42,  respectively.  For the nine months ended  September  30,  1997,  the
aggregate  pro forma  earnings for the number of Exchange  Shares to be received
for each Minority Share was $.93, $1.03 and $1.11 at the minimum,  maximum,  and
adjusted  maximum of the Offering Range.  For the fiscal year ended December 31,
1996, the aggregate pro forma  earnings for the number of Exchange  Shares to be
received  for each  Minority  Share was $1.20,  $1.63 and $1.87 at the  minimum,
maximum, and adjusted maximum of the Offering Range.

         Effect  on  Dividends  per  Share.  The  Company's  Board of  Directors
anticipates  declaring and paying quarterly cash dividends of $.025, or $.10 per
share of Common Stock on an annual  basis,  or an aggregate  annual  dividend of
$.25,  $.29,  $.34 and $.38 for the number of Exchange  Shares received for each
Minority Share, at the minimum,  midpoint,  maximum and adjusted  maximum of the
Offering Range,  respectively.  The Bank, or the Mid-Tier Holding Company,  have
paid quarterly cash dividends of $.0875 per Minority Share, or $.35 per Minority
Share on an  annual  basis,  for  each of the full  fiscal  quarters  since  the
Minority  Stock  Offering in August  1995.  See  "Market for Common  Stock." The
Mid-Tier Holding Company intends to continue to pay a quarterly cash dividend of
$.0875 per share  through the fiscal  quarter  ended March 31, 1998.  Dividends,
when and if paid, will be subject to determination  and declaration by the Board
of  Directors  in its  discretion,  which will take into  account the  Company's
consolidated financial condition and results of operations,  tax considerations,
industry standards,  economic  conditions,  regulatory  restrictions on dividend
payments  by the Bank to the  Company,  general  business  practices  and  other
factors. See "Dividend Policy."

         Effect on the Market and Appraised Value of the Shares  Exchanged.  The
aggregate  Subscription Price of the shares of Common Stock received in exchange
for each Minority Share is $24.58,  $28.92,  $33.25,  and $38.24 at the minimum,
midpoint,  maximum and adjusted maximum of the Offering Range. The last trade of
the Bank's common stock on August 7, 1997, the day preceding the announcement of
the Conversion,  was $22 per share, and the price at which the Common Stock last
traded on February __, 1998, was $__________ per share.

         Dissenters'  and  Appraisal  Rights.  Under OTS  regulations,  Minority
Stockholders will not have dissenters'  rights or appraisal rights in connection
with the exchange of Minority Shares for shares of Common Stock of the Company.

Effects of Conversion on Depositors, Borrowers and Members

         General.  Each depositor in the Bank has both a deposit  account in the
Bank and a pro rata  ownership  interest in the net worth of the Mutual  Holding
Company based upon the balance in his or her account, which interest may only be
realized in the event of a  liquidation  of the Mutual  Holding  Company and the
Bank.  However,  this ownership interest is tied to the depositor's  account and
has no tangible market value separate from such deposit account. Any


                                       84

<PAGE>



depositor who opens a deposit account  obtains a pro rata ownership  interest in
the Mutual Holding Company which owns a majority of the common stock of the Bank
without any additional payment beyond the amount of the deposit. A depositor who
reduces or closes his  account  receives a portion or all of the  balance in the
account but nothing  for his  ownership  interest in the net worth of the Mutual
Holding Company,  which is lost to the extent that the balance in the account is
reduced or closed.

         Consequently,  depositors  in a stock  subsidiary  of a mutual  holding
company normally have no way of realizing the value of their ownership interest,
which has  realizable  value only in the unlikely  event that the Mutual Holding
Company and the Bank are liquidated.  In such event, the depositors of record at
that time, as owners,  would share pro rata in any residual surplus and reserves
of the Mutual Holding Company after other claims, including claims of depositors
to the amounts of their deposits, are paid.

         When a  mutual  holding  company  converts  to  stock  form,  permanent
nonwithdrawable  capital  stock is  created  in the  stock  holding  company  to
represent the ownership of the subsidiary  institution's  net worth.  The Common
Stock is  separate  and apart  from  deposit  accounts  and cannot be and is not
insured by the FDIC or any other governmental agency. Certificates are issued to
evidence   ownership  of  the  capital  stock.   The  stock   certificates   are
transferable,  and  therefore  the stock may be sold or traded if a purchaser is
available with no effect on any account the seller may hold in the Bank.

         Continuity.  While the  Conversion  is being  accomplished,  the normal
business  of the Bank of  accepting  deposits  and making  loans  will  continue
without interruption.  The Bank will continue to be subject to regulation by the
OTS and the  FDIC.  After the  Conversion,  the Bank will  continue  to  provide
services for  depositors  and borrowers  under  current  policies by its present
management  and  staff.  The  Directors  serving  the  Bank  at the  time of the
Conversion  will  serve as  Directors  of the Bank  after  the  Conversion.  The
Directors of the Company will consist of  individuals  currently  serving on the
Board of Directors of the Mid-Tier Holding Company.

         Effect  on  Deposit  Accounts.  Under  the  Plan  of  Conversion,  each
depositor in the Bank at the time of the Conversion will automatically  continue
as a depositor after the  Conversion,  and each such deposit account will remain
the same with respect to deposit  balance,  interest rate and other terms.  Each
such  account  will be  insured  by the FDIC to the same  extent as  before  the
Conversion.  Depositors  will  continue  to hold  their  existing  certificates,
passbooks and other evidences of their accounts.

         Effect on Loans. No loan  outstanding from the Bank will be affected by
the Conversion,  and the amount,  interest rate,  maturity and security for each
loan will remain as they were contractually fixed prior to the Conversion.

         Effect on Voting Rights of Members.  At present,  all depositors of the
Bank are members of, and have voting rights in, the Mutual Holding Company as to
all matters  requiring  membership  action.  Upon  completion of the Conversion,
depositors  will cease to be members of the Mutual  Holding  Company and will no
longer be  entitled  to vote at meetings  of the Mutual  Holding  Company.  Upon
completion  of the  Conversion,  all voting rights in the Bank will be vested in
the Company as the sole  shareholder of the Bank.  Exclusive  voting rights with
respect to the Company will be vested in the holders of Common Stock. Depositors
of the Bank  will not have  voting  rights  after the  Conversion  except to the
extent that they become  stockholders  of the  Company  through the  purchase of
Common Stock.

         Tax Effects. The Bank will receive an opinion of counsel with regard to
federal  and  state  income  taxation  to  the  effect  that  the  adoption  and
implementation  of the Plan of  Conversion  will not be taxable  for  federal or
state income tax purposes to the Bank, the Mid-Tier Holding Company,  the Mutual
Holding  Company,  the  Minority  Stockholders,  members of the  Mutual  Holding
Company, eligible account holders or the Company. See "--Tax Aspects."

         Effect on Liquidation  Rights.  Were the Bank to liquidate prior to the
Conversion,  all claims of creditors of the Bank,  including those of depositors
to the extent of their deposit  balances,  would be paid first.  Thereafter,  if
there were any assets of the Bank remaining, such assets would be distributed to
the Mid-Tier Holding Company,  to the extent of its stock ownership  interest in
the Bank. Were the Mutual Holding Company to liquidate, all claims of


                                       85

<PAGE>



creditors  would be paid  first.  Thereafter,  if there  were any  assets of the
Mutual Holding  Company  remaining,  members of the Mutual Holding Company would
receive such  remaining  assets,  pro rata,  based upon the deposit  balances in
their  deposit  account in the Bank  immediately  prior to  liquidation.  In the
unlikely event that the Bank were to liquidate after  Conversion,  all claims of
creditors  (including  those of  depositors,  to the  extent  of  their  deposit
balances) would also be paid first, followed by distribution of the "liquidation
account" to certain  depositors  (see,  "Liquidation  Rights"),  with any assets
remaining  thereafter  distributed  to the  Company  as the holder of the Bank's
capital   stock.   Pursuant  to  the  rules  and   regulations  of  the  OTS,  a
post-conversion   merger,   consolidation,   sale  of  bulk  assets  or  similar
combination or transaction with another insured savings institution would not be
considered a liquidation  and, in such a transaction,  the  liquidation  account
would be assumed by the surviving institution.

Stock Pricing and Number of Shares to be Issued

         The  Plan of  Conversion  and  Federal  regulations  require  that  the
aggregate  purchase  price of the Common Stock in the Offering  must be based on
the appraised  pro forma market value of the Common  Stock,  as determined by an
independent  valuation (the "Independent  Valuation").  The Bank and the Company
have retained FinPro, Inc.  ("FinPro") to make such valuation.  For its services
in making such  appraisal,  FinPro will receive a fee of $13,500  (which  amount
does not  include  a fee of  $11,000  to be paid to  FinPro  for  assistance  in
preparation of a business plan).  The Bank, the Mid-Tier  Holding  Company,  the
Mutual Holding  Company and the Company have agreed to indemnify  FinPro and its
employees  and  affiliates  against  certain  losses  (including  any  losses in
connection  with claims under the federal  securities  laws)  arising out of its
services  as  appraiser,  except  where  FinPro's  liability  results  from  its
negligence or bad faith.

         The  Independent  Valuation was prepared by FinPro in reliance upon the
information  contained in the Prospectus,  including the Consolidated  Financial
Statements.  FinPro also  considered the following  factors,  among others:  the
present and projected  operating results and financial  condition of the Company
and the Bank and the economic and demographic  conditions in the Bank's existing
marketing area; certain historical,  financial and other information relating to
the Bank; a comparative  evaluation of the operating and financial statistics of
the Bank with those of other publicly traded savings institutions located in the
mid-Atlantic region and on a national basis; the aggregate size of the Offering;
the  impact of the  Conversion  on the  consolidated  stockholders'  equity  and
earnings potential; the proposed dividend policy of the Company; and the trading
market for securities of comparable  institutions and general  conditions in the
market for such securities.

         The Independent Valuation was prepared based on the assumption that the
aggregate  amount of Common  Stock  sold in the  Offering  would be equal to the
estimated  pro forma  market  value of the Company  multiplied  by the  Adjusted
Minority  Ownership  Percentage.  The  Independent  Valuation  states that as of
December 17, 1997,  the estimated  pro forma market value of the Company  ranged
from a minimum of $229,500,000  to a maximum of $310,500,000  with a midpoint of
$270,000,000 (the "Valuation Range"). The Board of Directors determined to offer
the Subscription  Shares for $10.00 per share (the  "Subscription  Price").  The
aggregate offering price of the Subscription Shares offered in the Offering will
be equal to the Valuation Range  multiplied by the Adjusted  Minority  Ownership
Percentage.  The number of  Subscription  Shares offered in the Offering will be
equal to the aggregate offering price of the Subscription  Shares divided by the
Subscription  Price.  The number of Subscription  Shares offered in the Offering
and/or  the  aggregate  of the  offering  price of the  Subscription  Shares are
referred to herein as the "Offering  Range." Based on the Valuation  Range,  the
Adjusted Minority Ownership  Percentage and the Subscription  Price, the minimum
of the Offering Range will be 14,961,058  Subscription  Shares,  the midpoint of
the Offering Range will be 17,601,341  Subscription  Shares,  and the maximum of
the Offering Range will be 20,241,623 Subscription Shares.

         The Board of  Directors  reviewed  the  Independent  Valuation  and, in
particular,  considered (i) the Mid-Tier Holding Company financial condition and
results of  operations  for the months ended  September  30, 1997,  and the year
ended  December 31, 1996,  (ii) financial  comparisons  of the Mid-Tier  Holding
Company in relation to financial institutions of similar size and asset quality,
(iii)  stock  market  conditions  generally  and  in  particular  for  financial
institutions,  and (iv) the historical trading price of the Minority Shares, all
of which are set forth in the Independent Valuation. The Board also reviewed the
methodology  and the  assumptions  used by FinPro in preparing  the  Independent
Valuation.  The Valuation  Range may be amended with the approval of the OTS (if
required), if


                                       86

<PAGE>



necessitated  by  subsequent  developments  in the  financial  condition  of the
Company or the Bank or market conditions generally. In the event the Independent
Valuation  is updated to amend the pro forma market value of the Company to less
than $229,500,000 or more than  $357,075,000,  such appraisal will be filed with
the Securities and Exchange Commission by post-effective amendment.

         The Independent  Valuation,  however, is not intended,  and must not be
construed,  as a recommendation of any kind as to the advisability of purchasing
such shares.  FinPro did not  independently  verify the  Consolidated  Financial
Statements  and other  information  provided by the Bank,  nor did FinPro  value
independently  the assets or liabilities of the Bank. The Independent  Valuation
considers  the  Bank as a going  concern  and  should  not be  considered  as an
indication  of  the  liquidation  value  of the  Bank.  Moreover,  because  such
valuation is  necessarily  based upon  estimates and  projections of a number of
matters,  all of which are subject to change from time to time, no assurance can
be given that persons  purchasing such shares in the Offering will thereafter be
able to sell such shares at prices at or above the Subscription Price.

         Following commencement of the Subscription Offering, the maximum of the
Valuation Range may be increased by up to 15% to up to $357,075,000,  which will
result in a  corresponding  increase of up to 15% in the maximum of the Offering
Range to  23,277,802  shares,  to reflect  changes  in the market and  financial
conditions,  without  the  resolicitation  of  subscribers.  The  minimum of the
Valuation  Range and the  minimum  of the  Offering  Range may not be  decreased
without a resolicitation  of subscribers.  The Subscription  Price of $10.00 per
share will remain fixed. See "--Limitations on Common Stock Purchases" as to the
method of distribution and allocation of additional shares that may be issued in
the event of an increase in the Offering  Range to fill  unfilled  orders in the
Subscription and Community Offerings.

         If the update to the  Independent  Valuation at the  conclusion  of the
Offering  results in an increase in the maximum of the  Valuation  Range to more
than  $357,075,000  and a  corresponding  increase in the Offering Range to more
than 23,277,802  shares,  or a decrease in the minimum of the Valuation Range to
less than  $229,500,000  and a  corresponding  decrease in the Offering Range to
fewer than 14,961,058 shares,  then the Company,  after consulting with the OTS,
may terminate the Plan of Conversion and return all funds promptly with interest
at the Bank's passbook rate of interest on payments made by check,  certified or
teller's  check,  bank draft or money order,  extend or hold a new  Subscription
Offering,  Community Offering, or both, establish a new Offering Range, commence
a  resolicitation  of subscribers or take such other actions as permitted by the
OTS in order to complete the Conversion.  In the event that a resolicitation  is
commenced, unless an affirmative response is received within a reasonable period
of time, all funds will be promptly  returned to investors as described above. A
resolicitation,  if  any,  following  the  conclusion  of the  Subscription  and
Community  Offerings would not exceed 45 days unless further extended by the OTS
for periods of up to 90 days not to extend beyond March __, 2000.

         An increase in the number of shares to be issued in the Offering  would
decrease  both a  subscriber's  ownership  interest and the  Company's pro forma
earnings and stockholders equity on a per share basis while increasing pro forma
earnings  and  stockholder's  equity on an  aggregate  basis.  A decrease in the
number of shares to be issued in the Offering would increase both a subscriber's
ownership interest and the Company's pro forma earnings and stockholder's equity
on a per share basis  while  decreasing  pro forma net income and  stockholder's
equity on an aggregate basis. For a presentation of the effects of such changes,
see "Pro Forma Data."

         Copies of the appraisal report of FinPro and the detailed memorandum of
the appraiser  setting forth the method and  assumptions  for such appraisal are
available for inspection at the main office of the Bank and the other  locations
specified under "Additional Information."

Exchange of Stock Certificates

         Until the Effective Date, Minority Shares will continue to be available
for trading on the Nasdaq National Market. The conversion of the Mid-Tier Common
Stock into Common Stock will occur  automatically  on the Effective Date.  After
the Effective  Date,  former  holders of the Mid-Tier  Common Stock will have no
further equity interest in the Mid-Tier  Holding Company or the Bank (other than
as stockholders of the Company) and there


                                       87

<PAGE>



will be no further  transfers of the Mid-Tier Common Stock on the stock transfer
records of the Mid-Tier Holding Company.

         As soon as practicable after the Effective Date, the Company, or a bank
or trust company  designated by the Company,  in the capacity of exchange  agent
(the  "Exchange  Agent"),   will  send  a  transmittal  form  to  each  Minority
Stockholder.  The  transmittal  forms  are  expected  to be mailed  within  five
business  days  after the  Effective  Date and will  contain  instructions  with
respect to the surrender of certificates representing the Mid-Tier Common Stock,
or Certificates  formerly representing shares of Bank Common Stock that were not
replaced with  Certificates  representing  the Mid-Tier  Common Stock into which
such shares were  converted  in the  Two-Tier  Reorganization  ("Converted  Bank
Common Stock Certificates").  It is expected that certificates for shares of the
Company's  Common Stock will be distributed  within five business days after the
receipt of properly executed transmittal forms and other required documents.

         THE MID-TIER HOLDING  COMPANY'S  STOCKHOLDERS  SHOULD NOT FORWARD STOCK
CERTIFICATES  TO THE  BANK  OR THE  EXCHANGE  AGENT  UNTIL  THEY  HAVE  RECEIVED
TRANSMITTAL FORMS.

         Until the  certificates  representing  the Mid-Tier Common Stock and/or
Converted  Bank Common Stock  Certificates  are  surrendered  for exchange after
consummation  of  the  Conversion,   upon  compliance  with  the  terms  of  the
transmittal  form,  holders of such  certificates will not receive the shares of
the  Company's  Common Stock and will not be paid  dividends on the Common Stock
into  which  such  shares  have  been  converted.  When  such  certificates  are
surrendered,  any unpaid dividends will be paid without interest.  For all other
purposes,  however,  each certificate  which  represents  shares of the Mid-Tier
Common Stock  outstanding  at the Effective  Date and/or  Converted  Bank Common
Stock  Certificates  will be deemed to evidence  ownership  of the shares of the
Company's  Common Stock into which those shares have been converted by virtue of
the Conversion.

         All shares of Common  Stock  issued  upon  conversion  of shares of the
Mid-Tier  Common Stock shall be deemed to have been issued in full  satisfaction
of all rights  pertaining to Common Stock,  subject,  however,  to the Company's
obligation  to pay any dividends or make any other  distributions  with a record
date prior to the  Effective  Date which may have been  declared  or made by the
Mid-Tier  Holding  Company on or prior to the  Effective  Date and which  remain
unpaid at the Effective Date.

         No fractional shares of the Common Stock will be issued to any Minority
Stockholder upon consummation of the Conversion.  For each fractional share that
would otherwise be issued,  the Company will pay by check an amount equal to the
product  obtained by  multiplying  the  fractional  share interest to which such
holder  would  otherwise  be entitled  by the  Subscription  Price.  Payment for
fractional  shares will be made as soon as practicable  after the receipt by the
Exchange Agent of surrendered stock certificates.

         If a certificate  for the Mid-Tier  Common Stock and/or  Converted Bank
Common Stock Certificates has been lost, stolen or destroyed, the Exchange Agent
will issue the  consideration  properly  payable  upon  receipt  of  appropriate
evidence as to such loss, theft or destruction,  appropriate  evidence as to the
ownership of such  certificate by the claimant,  and  appropriate  and customary
indemnification.

Subscription Offering and Subscription Rights

         In accordance with the Plan of Conversion,  rights to subscribe for the
purchase of Common Stock in the  Subscription  Offering  have been granted under
the Plan of  Conversion  in the  following  order of  descending  priority.  All
subscriptions received will be subject to the availability of Common Stock after
satisfaction  of all  subscriptions  of all persons  having  prior rights in the
Subscription  Offering  and  to  the  maximum,  minimum,  and  overall  purchase
limitations  set forth in the Plan of  Conversion  and as described  below under
"--Limitations on Common Stock Purchases."

         Priority 1: Eligible  Account  Holders.  Each  depositor with aggregate
savings  account  balances of $50 or more (a "Qualifying  Deposit") as of August
31, 1996 (the "Eligibility Record Date," and such account holders, "Eligible


                                       88

<PAGE>



Account  Holders")  will  receive,  without  payment  therefor,  nontransferable
subscription  rights to subscribe in the  Subscription  Offering for a number of
Subscription  Shares  equal to up to the greater of 60,000  shares,  .10% of the
total offering of shares, or fifteen times the product (rounded down to the next
whole number)  obtained by multiplying  the aggregate  number of Exchange Shares
and  Subscription  Shares  issued in the  Conversion  by a fraction of which the
numerator is the amount of the Eligible Account Holder's  Qualifying Deposit and
the  denominator  is the total  amount of  Qualifying  Deposits of all  Eligible
Account  Holders,  in each case on the Eligibility  Record Date,  subject to the
overall  purchase  limitation and exclusive of shares purchased by the ESOP from
any increase in the shares offered pursuant to an increase in the maximum of the
Offering Range. See  "--Limitations on Common Stock Purchases." If there are not
sufficient shares available to satisfy all  subscriptions,  shares first will be
allocated so as to permit each subscribing Eligible Account Holder to purchase a
number of shares  sufficient to make his total allocation equal to the lesser of
100  shares  or the  number  of  shares  for  which he  subscribed.  Thereafter,
unallocated  shares  (except for  additional  shares  issued to the ESOP upon an
increase  in the  maximum  of the  Offering  Range)  will be  allocated  to each
subscribing  Eligible Account Holder whose subscription  remains unfilled in the
proportion  that the amount of his  aggregate  Qualifying  Deposit  bears to the
total amount of Qualifying Deposits of all subscribing  Eligible Account Holders
whose  subscriptions  remain  unfilled.  If an amount so  allocated  exceeds the
amount  subscribed for by any one or more Eligible Account  Holders,  the excess
shall be reallocated  among those Eligible  Account Holders whose  subscriptions
are not fully satisfied until all available shares have been allocated.

         To ensure proper allocation of stock, each Eligible Account Holder must
list on his  Order  Form all  deposit  accounts  in  which  he has an  ownership
interest on the Eligibility Record Date. Failure to list an account could result
in fewer shares being  allocated  than if all accounts had been  disclosed.  The
subscription  rights of  Eligible  Account  Holders  who are also  directors  or
officers  of  the  Bank  or  their   associates  will  be  subordinated  to  the
subscription rights of other Eligible Account Holders to the extent attributable
to increased  deposits in the twelve  months  preceding the  Eligibility  Record
Date.

         Priority 2:  Employee  Plans.  To the extent that there are  sufficient
shares  remaining  after  satisfaction  of  subscriptions  by  Eligible  Account
Holders,  the ESOP and  401(K)  Plan will  receive,  without  payment  therefor,
nontransferable  subscription rights to purchase Common Stock in the Offering on
behalf of ESOP and  401(K)  participants  subject  to the  purchase  limitations
described herein. The ESOP intends to subscribe for up to 4% of the Common Stock
issued in the  Offering,  including  4% of the total  number of shares,  if any,
issued if the maximum of the Offering  Range is  increased.  The 401(K) Plan may
purchase up to 200,000  shares of the Common Stock issued in the  Offering.  The
401(k) will purchase  shares only at the  direction of individual  Participants.
Additional  shares  issued in the event the  maximum  of the  Offering  Range is
increased will be sold first to the ESOP and the 401(K) Plan.

         Priority 3: Supplemental  Eligible Account Holders.  To the extent that
there are sufficient  shares  remaining after  satisfaction of  subscriptions by
Eligible Account Holders and the ESOP, each depositor with a Qualifying  Deposit
as of December 31, 1997 (the "Supplemental  Eligibility Record Date") who is not
an  Eligible  Account  Holder  ("Supplemental  Eligible  Account  Holder")  will
receive,  without  payment  therefor,  nontransferable  subscription  rights  to
subscribe in the Subscription Offering for a number of Subscription Shares equal
to the  greater of 60,000  shares,  .10% of the total  offering  of  shares,  or
fifteen times the product  (rounded  down to the next whole number)  obtained by
multiplying  the aggregate  number of Exchange  Shares and  Subscription  Shares
issued in the Conversion,  by a fraction of which the numerator is the amount of
the  Supplemental   Eligible  Account  Holder's   Qualifying   Deposit  and  the
denominator  is the total  amount of  Qualifying  Deposits  of all  Supplemental
Eligible Account Holders,  in each case on the Supplemental  Eligibility  Record
Date, subject to the overall purchase  limitation.  See "--Limitations on Common
Stock  Purchases." If there are not sufficient  shares  available to satisfy all
subscriptions,  shares first will be allocated so as to permit each  subscribing
Supplemental  Eligible Account Holder to purchase a number of shares  sufficient
to make his total  allocation equal to the lesser of 100 shares or the number of
shares for which he subscribed. Thereafter, unallocated shares will be allocated
to each subscribing  Supplemental Eligible Account Holder and whose subscription
remains  unfilled in the proportion  that the amount of his  Qualifying  Deposit
bears to the total amount of Qualifying Deposits of all subscribing Supplemental
Eligible Account Holders whose subscriptions remain unfilled.

         To ensure  proper  allocation  of  stock,  each  Supplemental  Eligible
Account Holder must list on his Order Form all deposit  accounts in which he has
an ownership  interest on the Supplemental  Eligibility  Record Date. Failure to
list an account could result in less shares being allocated than if all accounts
had been disclosed.


                                       89

<PAGE>



         Priority  4:  Other  Members.  To the  extent  that  there  are  shares
remaining after  satisfaction of subscriptions by Eligible Account Holders,  the
Employee Plans, and Supplemental Eligible Account Holders, each depositor with s
a Qualifying  Deposit on the Voting Record Date ("Other  Members") will receive,
without payment therefor, s nontransferable  subscription rights to subscribe in
the Subscription Offering for a number of Subscription Shares equal to up to the
greater of 60,000 shares,  or .10% of the total  offering of shares,  subject to
the overall purchase  limitation.  See  "--Limitations  on Stock  Purchases." If
there  are  not  sufficient  shares  available  to  satisfy  all  subscriptions,
available  shares  will  be  allocated  in  proportion  to  the  amounts  of the
subscriptions.

         Expiration  Date  for  the  Subscription   Offering.  The  Subscription
Offering will expire on March __, 1998 (the "Expiration Date"),  unless extended
for up to 45 days or such  additional  periods by the Bank with the  approval of
the OTS, if  necessary.  The Bank and the Company  may  determine  to extend the
Subscription  Offering and/or the Community Offering for any reason,  whether or
not  subscriptions  have been  received for shares at the  minimum,  midpoint,or
maximum of the Offering Range, and are not required to give  subscribers  notice
of any such extension.  Subscription  rights which have not been exercised prior
to the Expiration Date will become void.

         The Company  will not execute  orders  until all shares of Common Stock
have been subscribed for or otherwise  sold. If 14,961,058  shares have not been
subscribed  for or sold within 45 days after the  Expiration  Date,  unless such
period is extended with the consent of the OTS, all funds  delivered to the Bank
pursuant  to  the  Subscription  Offering  will  be  returned  promptly  to  the
subscribers with interest and all withdrawal authorizations will be canceled. If
an extension  beyond the 45 day period following the Expiration Date is granted,
the Bank will notify  subscribers  of the extension of time and of any rights of
subscribers to modify or rescind their subscriptions. Such extensions may not go
beyond March __, 2000.

         Persons in Nonqualified  States or Foreign Countries.  The Company will
make reasonable  efforts to comply with the securities laws of all states in the
United States in which persons  entitled to subscribe for stock  pursuant to the
Plan of Conversion reside.  However,  the Company is not required to offer stock
in the  Offering to any person who resides in a foreign  country or resides in a
state of the United  States with  respect to which (i) a small number of persons
otherwise eligible to subscribe for shares of Common Stock reside in such state;
or (ii) the Company  determines that compliance with the securities laws of such
state would be impracticable for reasons of cost or otherwise, including but not
limited to a request  that the Company or its officers or  directors,  under the
securities laws of such state, register as a broker, dealer, salesman or selling
agent or to register or  otherwise  qualify  the  subscription  rights or Common
Stock for sale or subject any filing with respect  thereto in such state.  Where
the number of persons  eligible to  subscribe  for shares in one state is small,
the  Company  will base its  decision  as to  whether or not to offer the Common
Stock in such state on a number of factors, including the size of accounts being
held by account holders in the state,  the cost of registering or qualifying the
shares or the need to register the Company, its officers, directors or employees
as brokers, dealers or salesmen.

Community Offering

         To  the  extent  that  shares  remain   available  for  purchase  after
satisfaction of all  subscriptions of the Eligible  Account  Holders,  the ESOP,
Supplemental  Eligible  Account  Holders  and Other  Members,  the  Company  has
determined to offer shares pursuant to the Plan of Conversion to certain members
of the general public in a direct community offering (the "Community  Offering")
with preference given first to Minority Stockholders and then to natural persons
residing in the  Community  (such  natural  persons  referred  to as  "Preferred
Subscribers").  Such persons,  together with associates of and persons acting in
concert  with such  persons,  may  purchase  up to 60,000  Subscription  Shares,
subject to the overall purchase  limitation.  See "--Limitations on Common Stock
Purchases."  The  opportunity  to  subscribe  for shares of Common  Stock in the
Community Offering category is subject to the right of the Company,  in its sole
discretion,  to accept or reject any such  orders in whole or in part  either at
the  time  of  receipt  of an  order  or as soon as  practicable  following  the
Expiration Date.

         Subject  to  the  foregoing,  if  the  amount  of  stock  remaining  is
insufficient  to fill the orders of  Preferred  Subscribers,  such stock will be
allocated among the Preferred  Subscribers in the manner that first permits each
Minority  Stockholder,  to the extent possible, to purchase the number of shares
necessary to make his total allocation of Common Stock equal to the lesser of 2%
of the shares offered in the Offering or the number of shares subscribed


                                       90

<PAGE>



for by each such Minority  Stockholder;  provided that if there are insufficient
shares  available  for such  allocation,  then  shares will be  allocated  among
Minority Stockholders whose orders remain unsatisfied in the proportion that the
unfilled  subscription of each bears to the total unfilled  subscriptions of all
Minority  Stockholders whose subscription remain  unsatisfied.  Remaining shares
will be  allocated  on an equal  number of shares  basis up to an  aggregate  of
60,000  shares,  subject to the overall  purchase  limitation.  If all orders of
Minority  Stockholders  are filled,  any shares  remaining  will be allocated to
natural persons residing in the Community in the Community Offering applying the
same  allocation  described above for Minority  Stockholders,  and then to other
members of the general public.

         The Community  Offering will  terminate no more than 45 days  following
the  Expiration  Date,  unless  extended  by the Bank and the  Company  with the
approval of the OTS if  necessary.  The Bank and the Company  may  determine  to
extend the Community Offering for any reason,  whether or not subscriptions have
been  received for shares at the minimum,  midpoint,  or maximum of the Offering
Range,  and are not required to give  subscribers  notice of any such extension.
The Company  will not execute  orders until all shares of Common Stock have been
subscribed for or otherwise sold. If 14,961,058  shares have not been subscribed
for or sold  within 45 days after the  Expiration  Date,  unless  such period is
extended  with the consent of the OTS, all funds  delivered to the Bank pursuant
to the Subscription  Offering will be returned  promptly to the subscribers with
interest and all  withdrawal  authorizations  will be canceled.  If an extension
beyond the 45 day period following the Expiration Date is granted, the Bank will
notify  subscribers of the extension of time and of any rights of subscribers to
modify or rescind their  subscriptions.  Such extensions may not go beyond March
__, 2000.

         The term  "resided" or  "residing" as used herein shall mean any person
who occupies a dwelling  within the  Community,  has a present  intent to remain
within the Community for a period of time, and manifests the genuineness of that
intent by  establishing  an  ongoing  physical  presence  within  the  Community
together with an indication that such presence within the Community is something
other  than  merely  transitory  in  nature.  To  the  extent  the  person  is a
corporation  or other  business  entity,  the  principal  place of  business  or
headquarters  shall be in the  Community.  To the  extent a person is a personal
benefit plan, the  circumstances of the beneficiary  shall apply with respect to
this  definition.  In the case of all other benefit plans,  circumstances of the
trustee shall be examined for purposes of this definition.  The Bank may utilize
deposit  or  loan  records  or  such  other  evidence  provided  to it to make a
determination as to whether a person is a resident.  In all cases, however, such
a determination shall be in the sole discretion of the Bank.

         The Board of Directors  has the right to reject any order  submitted in
the Offering by a person whose  representations  the Board of Directors believes
to be false or who it otherwise believes, either alone or acting in concert with
others, is violating,  evading,  circumventing,  or intends to violate, evade or
circumvent the terms and conditions of the Plan of Conversion.

Plan of Distribution and Selling Commissions

         Offering  materials for the Offering initially have been distributed to
certain  persons by mail,  with  additional  copies made available at the Bank's
office and from FBR. All prospective purchasers are to send payment along with a
completed  Order Form  directly to the Bank,  where such funds will be held in a
segregated  special  escrow  account  and not  released  until the  Offering  is
completed or terminated.

         To assist in the marketing of the Common  Stock,  the Bank has retained
FBR, a  broker-dealer  registered  with the National  Association  of Securities
Dealers, Inc. (the "NASD"). FBR will assist the Bank in the Offering as follows:
(i) in training and educating the Bank's  employees  regarding the mechanics and
regulatory requirements of the Conversion;  (ii) in conducting any informational
meetings for employees,  customers and the general public; (iii) in coordinating
the selling efforts in the Bank's local communities; and (iv) keeping records of
all orders for Common Stock.  For these  services,  the Agent will receive (i) a
management fee of $50,000;  and (ii) a marketing fee of .75% of the total dollar
amount of the Common Stock sold in the  Subscription  and  Community  Offerings,
reduced by the %  management  fee, not to exceed $1.0  million.  No fee shall be
payable by the Bank in  connection  with the sale of Common Stock to the ESOP or
to the Bank's directors, officers, employees, and such persons' immediate family
members.


                                       91

<PAGE>



         The Bank also will reimburse the Agent for its reasonable out-of-pocket
expenses  associated with its marketing  effort,  the estimated maximum of which
are $70,000.  The Bank has made an advance payment to the Agent in the amount of
$50,000. The Bank will indemnify FBR against liabilities and expenses (including
legal fees) incurred in connection with certain claims or litigation arising out
of or based upon  untrue  statements  or  omissions  contained  in the  offering
material for the Common Stock, including liabilities under the Securities Act of
1933.

         Certain  directors and  executive  officers of the Company and Bank may
participate in the solicitation of offers to purchase Common Stock. Such persons
will be  reimbursed  by the  Mutual  Holding  Company  and/or the Bank for their
reasonable  out-of-pocket  expenses,  including,  but not limited to, de minimis
telephone and postage expenses,  incurred in connection with such  solicitation.
Other regular,  full-time  employees of the Bank may participate in the Offering
but only in ministerial capacities, providing clerical work in effecting a sales
transaction or answering  questions of a potential  purchaser  provided that the
content of the employee's  responses is limited to information  contained in the
Prospectus or other  offering  documents,  and no offers or sales may be made by
tellers or at the teller  counter.  All sales  activity  will be  conducted in a
segregated or separately  identifiable area of the Bank's offices apart from the
area  accessible  to the general  public for the  purpose of making  deposits or
withdrawals.  Other  questions  of  prospective  purchasers  will be directed to
executive officers or registered representatives. Such other employees have been
instructed  not to solicit  offers to purchase  Common  Stock or provide  advice
regarding  the  purchase of Common  Stock.  The Company  will rely on Rule 3a4-1
under the  Securities  Exchange Act of 1934 (the "Exchange  Act"),  and sales of
Common Stock will be conducted  within the  requirements of Rule 3a4-1, so as to
permit  officers,  directors and employees to  participate in the sale of Common
Stock.  No  officer,  director  or  employee  of the Company or the Bank will be
compensated in connection with his  participation  by the payment of commissions
or other remuneration based either directly or indirectly on the transactions in
the Common Stock.

Procedure for Purchasing Shares

         Expiration Date. The Offering will terminate at _____ p.m., local time,
on March __, 1998,  unless  extended by the Company,  with prior approval of the
OTS,  if  required,  for  up to an  additional  45  days  (as so  extended,  the
"Expiration  Date).  Such  extension may be granted by the Company,  in its sole
discretion,  without further approval or additional  notice to purchasers in the
Offering.  Any  extension of the Offering  beyond the  Expiration  Date would be
subject to OTS approval  and  potential  purchasers  would be given the right to
increase,  decrease,  or rescind their orders for Common  Stock.  If the minimum
number of shares offered in the Offering is not sold by the Expiration  Date the
Company may  terminate  the Offering  and promptly  refund all orders for Common
Stock.  A reduction  in the number of shares  below the minimum of the  Offering
Range will not require the approval of the Mutual Holding  Company's  members or
the Mid-Tier Holding Company's stockholders,  or an amendment to the Independent
Valuation.  If the number of shares is reduced below the minimum of the Offering
Range, purchasers will be given an opportunity to increase, decrease, or rescind
their orders.

         To ensure that each  purchaser  receives a Prospectus at least 48 hours
before the Expiration  Date in accordance  with Rule 15c2-8 of the Exchange Act,
no Prospectus will be mailed any later than five days prior to such date or hand
delivered any later than two days prior to such date. Execution of an Order Form
will confirm  receipt or delivery in  accordance  with Rule 15c2-8.  Order Forms
will be distributed only with a Prospectus.

         The Company  reserves the right in its sole discretion to terminate the
Offering at any time and for any reason,  in which case the Company  will return
all purchase orders, plus interest at its current passbook rate from the date of
receipt.

         Use of Order  Forms.  In order  to  purchase  the  Common  Stock,  each
purchaser  must  complete  an Order  Form.  Incomplete  Order  Forms will not be
accepted.  Any person  receiving  an Order Form who desires to  purchase  Common
Stock  must do so prior to  ______  p.m.,  local  time,  on  March  __,  1998 by
delivering  (by mail or in  person)  to the  Company  a  properly  executed  and
completed Order Form, together with full payment for the shares purchased.  Once
tendered, an Order Form cannot be modified or revoked without the consent of the
Company.  The Company  reserves the absolute right, in its sole  discretion,  to
reject orders  received in the Community  Offering,  in whole or in part, at the
time of receipt or at any time prior to completion of the Offering.  Each person
ordering  shares is required to represent that he is purchasing  such shares for
his own account and that he has no agreement or understanding with


                                       92

<PAGE>



any person for the sale or transfer of such shares.  The  interpretation  by the
Company  of the  terms  and  conditions  of the  Plan of  Conversion  and of the
acceptability of the Order Forms will be final.

         Payment  for  Shares.  Payment  for  all  shares  will be  required  to
accompany  all completed  Order Forms for the purchase to be valid.  Payment for
shares  may be made by (i) cash,  (ii)  check or money  order  made  payable  to
Peoples  Bancorp,  Inc.,  or (iii)  authorization  of  withdrawal  from  savings
accounts   (including   certificates  of  deposit)  maintained  with  the  Bank.
Appropriate  means by which such  withdrawals  may be authorized are provided in
the Order Forms. Once such a withdrawal amount has been authorized,  a hold will
be placed on such funds,  making them  unavailable  to the  depositor  until the
Offering has been completed or terminated. In the case of payments authorized to
be made through  withdrawal  from deposit  accounts,  all funds  authorized  for
withdrawal  will  continue  to earn  interest  at the  contract  rate  until the
Offering is completed or  terminated.  Interest  penalties for early  withdrawal
applicable to certificate accounts will not apply to withdrawals  authorized for
the  purchase  of shares;  however,  if a  withdrawal  results in a  certificate
account with a balance less than the applicable minimum balance requirement, the
certificate shall be canceled at the time of withdrawal without penalty, and the
remaining  balance will earn  interest at the passbook  rate  subsequent  to the
withdrawal.  In the case of payments  made by cash,  check or money order,  such
funds will be placed in a segregated  savings  account and interest will be paid
by the Bank at the  current  passbook  rate per annum  from the date  payment is
received until the Offering is completed or terminated.  An executed Order Form,
once received by the Bank, may not be modified, amended or rescinded without the
consent of the Bank,  unless the  Offering is not  completed  by the  Expiration
Date,  in which  event  purchasers  may be given the  opportunity  to  increase,
decrease, or rescind their orders for a specified period of time.

         Tax-qualified   employee  stock  benefit  plans  may  order  shares  by
submitting  an  Order  Form,  along  with  evidence,  if  applicable,  of a loan
commitment  from a financial  institution  (or the  Company) for the purchase of
shares of Common Stock  during the Offering and by making  payment for shares of
Common Stock on the date of the closing of the Offering.

         A depositor interested in using his or her IRA funds to purchase Common
Stock must do so  through a self-  directed  IRA.  Since the Bank does not offer
such accounts,  it will allow a depositor to make a trustee-to-trustee  transfer
of the IRA funds to a trustee  offering a  self-directed  IRA  program  with the
agreement  that such funds  will be used to  purchase  the  Common  Stock in the
Offering.  There will be no early withdrawal or IRS interest  penalties for such
transfers.  The new  trustee  would  hold the  Common  Stock in a  self-directed
account in the same manner as the Bank now holds the  depositor's  IRS funds. An
annual  administrative  fee  may be  payable  to  the  new  trustee.  Depositors
interested in using funds in a Bank IRA to purchase  Common Stock should contact
the Stock Center at the Bank as soon as possible so that the necessary forms may
be forwarded for execution and returned prior to the Expiration Date.

         Individuals who are participants in  self-directed  tax qualified plans
maintained by self-employed  individuals ("Keogh Plans") at the Bank may use the
assets in their  self-directed  Keogh Plan accounts to purchase shares of Common
Stock in the  Offering,  provided  that such Keogh Plans  maintained at the Bank
must have their accounts transferred to an unaffiliated institution or broker to
purchase shares of Common Stock in the Offering.

         In addition,  the provisions of ERISA and IRS regulations  require that
executive  officers,  directors and 10% stockholders who use  self-directed  IRA
funds  and/or  Keogh Plan  accounts  to purchase  shares of Common  Stock in the
Offering,  make such purchase for the exclusive  benefit of the IRA and/or Keogh
Plan participant.

         The  ESOP  will  not be  required  to pay for  shares  purchased  until
consummation of the Offering,  provided that there is in force from the time the
order is received a loan commitment from an unrelated  financial  institution or
the Company to lend to the ESOP the necessary amount to fund the purchase.

         Delivery of Stock Certificates.  Certificates representing Common Stock
issued  in  the  Offering  and  Bank  checks   representing   interest  paid  on
subscriptions  made by cash, check, or money order will be mailed by the Bank to
the persons  entitled thereto at the address noted on the Order Form, as soon as
practicable following  consummation of the Offering and receipt of all necessary
regulatory approvals. Any certificates returned as undeliverable will be held by
the Bank until claimed by persons legally entitled thereto or otherwise disposed
of in accordance with


                                       93

<PAGE>



applicable  law.  Until  certificates  for the Common  Stock are  available  and
delivered to purchasers,  purchasers may not be able to sell the shares of stock
which  they  ordered.  Regulations  prohibit  the  Bank  from  lending  funds or
extending credit to any persons to purchase Common Stock in the Offering.

         Other Restrictions.  Notwithstanding any other provision of the Plan of
Conversion,  no person is entitled to  purchase  any Common  Stock to the extent
such  purchase  would be illegal  under any  federal or state law or  regulation
(including  state  "blue-sky"  registrations),  or would violate  regulations or
policies of the NASD,  particularly those regarding free riding and withholding.
The Bank  and/or its agents may ask for an  acceptable  legal  opinion  from any
purchaser as to the  legality of such  purchase and may refuse to honor any such
purchase order if such opinion is not timely furnished.

Restrictions on Transfer of Subscription Rights and Shares

         Prior  to  the  completion  of  the  Conversion,   the  OTS  conversion
regulations  prohibit any person with  subscription  rights from transferring or
entering into any agreement or understanding to transfer the legal or beneficial
ownership of the subscription  rights issued under the Plan of Conversion or the
shares of Common  Stock to be issued  upon their  exercise.  Such  rights may be
exercised  only by the person to whom they are granted and only for his account.
Each person exercising such subscription rights will be required to certify that
he is purchasing  shares solely for his own account and that he has no agreement
or understanding  regarding the sale or transfer of such shares. The regulations
also prohibit any person from offering or making an  announcement of an offer or
intent to make an offer to purchase such subscription rights or shares of Common
Stock prior to the completion of the Conversion.

         The Bank and the Company  will  pursue any and all legal and  equitable
remedies in the event they become aware of the transfer of  subscription  rights
and will not honor orders known by them to involve the transfer of such rights.

Limitations on Common Stock Purchases

         The Plan includes the following  limitations,  which are in addition to
other  limitations  described  herein,  on the number of shares of Common  Stock
which may be purchased in the Offering:  

     (1)  No person may purchase less than 25 shares of Common Stock;

     (2)  The ESOP may purchase in the  aggregate  up to 4% of the  Subscription
          Shares  issued in the  Offering and the 401(K) Plan may purchase up to
          150,000 of the Subscription  Shares issued in the Offering,  including
          shares  issued in the event of an  increase in the  Offering  Range of
          15%;

     (3)  No person, together with associates of and groups of persons acting in
          concert  with such  person,  may  purchase in the Offering a number of
          Subscription  Shares that when combined with Exchange  Shares received
          by any such person,  together with associates of and persons acting in
          concert with such person exceeds 5% of the Subscription  Shares issued
          in the Offering;

     (4)  Directors  and  officers  of the Bank  and  their  associates  may not
          purchase  Subscription  Shares in an amount  that when  combined  with
          Exchange  Shares  received by such  directors  and  officers and their
          associates exceeds 25% of the aggregate number of Subscription  Shares
          and Exchange Shares issued in the Conversion,  excluding  purchases by
          the ESOP.

         Depending upon market or financial  conditions,  the Board of Directors
of the Bank  and  Company,  with the  approval  of the OTS and  without  further
approval of the Mid-Tier  Holding  Company's  stockholders or the Mutual Holding
Company's members, may increase or decrease the purchase limitations. Subject to
any required  regulatory  approval and the  requirements  of applicable laws and
regulations,  but without further  approval of the members of the Company,  both
the individual  amount  permitted to be subscribed for and the overall  purchase
limitation  in the  Subscription  Offering  and the  Community  Offering  may be
increased to up to a maximum of 5% of the shares issued in the Conversion at the
sole  discretion  of the  Company  and the Bank.  If such  amount is  increased,
subscribers for


                                       94

<PAGE>



the  maximum  amount will be, and certain  other large  subscribers  who through
their  subscriptions  evidence a desire to purchase the maximum allowable number
of shares in the sole  discretion of the Bank may be, given the  opportunity  to
increase their subscriptions up to the then applicable limit. The effect of such
a  resolicitation  will  be an  increase  in  the  number  of  shares  owned  by
subscribers who choose to increase their subscriptions.  In addition, the Boards
of Directors of the Company and the Bank may, in their sole discretion, increase
the maximum  purchase  limitation  referred to above up to 9.99%,  provided that
orders for shares  exceeding 5% of the shares issued in the Conversion shall not
exceed,  in the  aggregate,  10% of the total.  Requests to purchase  additional
shares under this  provision  will be  determined  by the  respective  Boards of
Directors in their sole discretion.

         In the event of an  increase in the total  number of shares  offered in
the Offering due to an increase in the Offering  Range of up to 15%, the maximum
number of shares that may be purchased as restricted by the purchase limitations
shall not be increased proportionately (except for the ESOP), and the additional
shares sold will be allocated in the  following  order of priority in accordance
with the Plan: (i) to fill the ESOP's subscription for 4% of the total number of
shares sold; (ii) in the event that there is an oversubscription at the Eligible
Account Holder,  Supplemental  Eligible Account Holder or Other Member,  to fill
unfulfilled  subscriptions  of such  subscribers  according  to such  respective
priorities;  and  (iii)  to  fill  unfulfilled  subscriptions  in the  Community
Offering  with  preference  given  first to  Minority  Stockholders  and then to
natural persons residing in the Community.

         The  term  "associate"  of  a  person  is  defined  to  mean:  (i)  any
corporation (other than the Bank or a majority-owned  subsidiary of the Bank) of
which such person is an officer,  partner or 10% stockholder;  (ii) any trust or
other  estate in which such  person has a  substantial  beneficial  interest  or
serves as a director or in a similar fiduciary capacity; provided, however, such
term shall not include any employee stock benefit plan of the Bank in which such
person  serves as director  or in a similar  fiduciary  capacity;  and (iii) any
relative or spouse of such persons,  or any relative of such spouse,  who either
has the same home as such  person or who is a  director  or officer of the Bank.
Directors  are  not  treated  as  associates   solely  because  of  their  Board
membership. For a further discussion of limitations on purchases of a converting
institution's stock at the time of Conversion and subsequent to Conversion,  see
"Management of the  Bank--Subscriptions  by Management and  Directors," and "The
Conversion--Certain  Restrictions  on  Purchase  or  Transfer  of  Shares  After
Conversion" and "Restrictions on Acquisition of the Company and the Bank."

Liquidation Rights

         In the unlikely  event of a complete  liquidation  of the Bank prior to
the  Conversion,  all  claims  of  creditors  of the  Bank,  including  those of
depositors  to the  extent  of their  deposit  balances,  would  be paid  first.
Thereafter, if there were any assets of the Bank remaining, such assets would be
distributed  to  stockholders,  including the Mutual Holding  Company.  Were the
Mutual Holding Company and the Bank to liquidate  prior to the  Conversion,  all
claims of creditors would be paid first. Thereafter, if there were any assets of
the Mutual Holding  Company  remaining,  members of the Mutual  Holding  Company
would receive such remaining  assets,  pro rata, based upon the deposit balances
in their deposit account in the Bank  immediately  prior to liquidation.  In the
unlikely event that the Bank were to liquidate after  Conversion,  all claims of
creditors  (including  those of  depositors,  to the  extent  of  their  deposit
balances) would also be paid first, followed by distribution of the "liquidation
account" to certain depositors, with any assets remaining thereafter distributed
to the Company as the holder of the Bank's capital stock.  Pursuant to the rules
and regulations of the OTS, a  post-conversion  merger,  consolidation,  sale of
bulk assets or similar  combination or transaction  with another insured savings
institution  would not be considered a liquidation  and, in such a  transaction,
the liquidation account would be assumed by the surviving institution.

         The Plan  provides for the  establishment,  upon the  completion of the
Conversion,  of a special  "liquidation  account"  for the  benefit of  Eligible
Account Holders and Supplemental  Eligible Account Holders in an amount equal to
the  greater  of:  (a) the sum of: (i) the Mutual  Holding  Company's  ownership
interest in the  surplus  and  reserves of the Bank as of the date of its latest
balance  sheet  contained  in the  final  Prospectus  used  in  connection  with
Conversion,  and (ii) the  restricted  retained  income  account  that  reflects
certain  dividends  waived by the Mutual  Holding  Company;  or (b) the retained
earnings  of the Bank at the time  that the  Bank  reorganized  into the  Mutual
Holding Company on August 3, 1995. The purpose of the liquidation  account is to
provide Eligible Account Holders and Supplemental


                                       95

<PAGE>



Eligible Account Holders who maintain their deposit accounts with the Bank after
the conversion with a distribution  upon complete  liquidation of the Bank after
Conversion.  Each Eligible  Account  Holder and  Supplemental  Eligible  Account
Holder,  if he were to  continue to  maintain  his deposit  account at the Bank,
would be entitled,  on a complete liquidation of the Bank after Conversion to an
interest in the liquidation  account prior to any payment to the stockholders of
the Bank. Each Eligible Account Holder and Supplemental  Eligible Account Holder
would have an initial  interest in such  liquidation  account  for each  deposit
account, including regular accounts,  transaction accounts such as NOW accounts,
money market deposit  accounts,  and certificates of deposit,  with a balance of
$50 or more held in the Bank on the  Eligibility  Record Date,  or  Supplemental
Eligibility  Record  Date,  respectively  ("Deposit  Accounts").  Each  Eligible
Account  Holder and  Supplemental  Eligible  Account Holder will have a pro rata
interest in the total liquidation account for each of his Deposit Accounts based
on the  proportion  that  the  balance  of  each  such  Deposit  Account  on the
Eligibility Record Date, or Supplemental  Eligibility Record Date, respectively,
bore to the balance of all Deposit Accounts in the Bank on such dates.

         If,  however,  on any  December  31,  annual  closing date of the Bank,
commencing  after December 31, 1998,  the amount in any Deposit  Account is less
than the amount in such  Deposit  Account on the  Eligibility  Record  Date,  or
Supplemental Eligibility Record Date, respectively,  or any other annual closing
date,  then the  interest in the  liquidation  account  relating to such Deposit
Account  would  be  reduced  from  time to time by the  proportion  of any  such
reduction,  and such  interest  will cease to exist if such  Deposit  Account is
closed.  In  addition,  no interest  in the  liquidation  account  would ever be
increased  despite  any  subsequent  increase in the  related  Deposit  Account.
Payment  pursuant  to  liquidation   rights  of  Eligible  Account  Holders  and
Supplemental  Eligible  Account  Holders  would be  separate  and apart from any
insured deposit accounts to such depositor. Any assets remaining after the above
liquidation rights of Eligible Account Holders and Supplemental Eligible Account
Holders  are  satisfied  would  be  distributed  to  the  Company  as  the  sole
shareholder of the Bank.

Tax Aspects

         The Conversion  will be effected as: (i) a merger of the Mutual Holding
Company into the Mid-Tier  Holding  Company in a tax-free  reorganization  under
Section  368(a)(1)(A)  of the  Internal  Revenue  Code of 1986,  as amended (the
"Code");  and (ii) an exchange of the Mid-Tier Holding  Company's  Charter for a
interim  stock  corporation  charter  and  simultaneous  merger of the  Mid-Tier
Holding  Company  into  the  Bank in a  tax-free  reorganization  under  Section
368(a)(1)(A)  of the Code;  and (iii) a merger of the Interim  Savings Bank into
the Bank with the Bank's  shareholders  exchanging  their Bank common  stock for
Common  Stock of the  Company in a tax-free  reorganization  under Code  Section
368(a)(1)(A)  by  reason  of  Code  Section  368(a)(2)(E).  Consummation  of the
Conversion  is  expressly  conditioned  upon the prior  receipt of an opinion of
counsel with respect to federal  income  taxation,  and an opinion of counsel or
tax advisor with respect to New Jersey income taxation,  that indicates that the
Conversion will not be a taxable transaction to the Mutual Holding Company,  the
Mid-Tier Holding Company, the Bank, the Company,  Interim Savings Bank, Eligible
Account Holders, Supplemental Eligible Account Holders, or Members of the Mutual
Holding  Company.  Unlike  private  letter  rulings,  opinions of counsel or tax
advisors  are not binding on the IRS or the New Jersey  Department  of Treasury,
and  either  agency  could  disagree  with such  opinions.  In the event of such
disagreement,  there can be no assurance  that the Company or Bank would prevail
in a judicial proceeding.

         Pursuant to Revenue Procedure 94-3, the IRS has stated that it will not
rule on whether a transaction qualifies as a tax-free  reorganization under Code
Section 368(a)(1)(A),  including a transaction that qualifies under Code Section
368(a)(1)(A) by reason of Code Section 368(a)(2)(E),  or whether the taxpayer is
subject  to the  consequences  of  qualification  under  that  section  (such as
nonrecognition  and  basis  issues)  but  that  it  would  rule  on  significant
sub-issues that must be resolved to determine whether the transaction  qualifies
under the above sections.  In several instances over the last two years, the IRS
ruled  favorably on certain  significant  sub-issues  associated with downstream
mergers of mutual  holding  companies  into  their  less than 80  percent  owned
subsidiary savings  associations.  In such cases, the IRS has ruled that (i) the
exchange of the  member's  equity  interests in the mutual  holding  company for
interests in a liquidation  account  established at the savings association will
satisfy the  continuity  of interest  requirement  with respect to the merger of
mutual holding company into the savings association; (ii) pursuant to the merger
of an  interim  savings  association  into the  savings  association,  the stock
holding company will acquire  control of the savings  association (as defined in
Code Section 368(c)) as the interests in the liquidation  account and the shares
of savings  association stock previously held by the mutual holding company will
be disregarded; and (iii) the continuity of interest requirement will


                                       96

<PAGE>



not be  violated  by the  exchange of stock  holding  company  stock for savings
association  stock in the  merger of an  interim  savings  association  into the
savings association.

         In December 1996, the IRS issued Revenue  Procedure  94-76 which states
that the IRS will not issue  private  letter  rulings with respect to downstream
mergers of a  corporation  into a "less than 80 percent  distributee",  i.e.,  a
corporation,  such  as the  Mid-Tier  Holding  Company,  in  which  the  merging
corporation (i.e., the Mutual Holding Company) possesses less than 80 percent of
the total voting power of the stock of such corporation and less than 80 percent
of the total value of the stock of such  corporation.  The IRS has assumed  this
"no-rule"  position to study  whether such  downstream  mergers  circumvent  the
purpose behind the repeal of General Utilities & Operating Co. v. Helvering, 296
U.S. 200 (1935).  Counsel to the Company is of a view that the downstream merger
to effect the  Conversion  of the Mutual  Holding  Company to stock form,  where
after  consummation of the  Conversion,  the Company holds 100% of the shares of
the Bank and the untaxed appreciation of the Bank remains in corporate solution,
is not the type of downstream  merger which can be  considered as  circumventing
the repeal of General Utilities. If, however, the IRS were to conclude that such
mergers  circumvent  the  repeal  of  General  Utilities,  the IRS  could  issue
correcting  regulations  which  could have the  effect of taxing to the  merging
corporation,  as of the effective  time of the merger,  the fair market value of
the  assets  of  such  corporation  over  its  basis  in  such  assets.  If such
regulations  are issued,  it is expected  that they would apply on a prospective
basis  and  would  have no  effect  on  transactions  consummated  before  their
issuance. The Company will receive an opinion of counsel that, in the absence of
a change in the  regulations,  and based on  current  law and  regulations,  the
merger of the Mutual  Holding  Company  into the Mid-Tier  Holding  Company will
qualify as a tax-free  merger  under Code  Section  368(a)(1)(A),  as more fully
discussed below.

         On the Effective Date, the Mutual Holding Company, the Mid-Tier Holding
Company  and the Bank will  receive an opinion of counsel,  Luse  Lehman  Gorman
Pomerenk & Schick,  A  Professional  Corporation,  which will  indicate that the
federal income tax  consequences of the Conversion  will be as follows:  (i) the
merger of the Mutual Holding Company with and into the Mid-Tier  Holding Company
will qualify as a reorganization  within the meaning of Section  368(a)(1)(A) of
the Code,  (ii) the  exchange of the  members'  equity  interests  in the Mutual
Holding  Company for  interests  in a  liquidation  account  established  at the
Mid-Tier  Holding  Company will satisfy the  continuity of interest  requirement
with  respect to the  merger of the Mutual  Holding  Company  into the  Mid-Tier
Holding Company; (iii) the Mutual Holding Company will not recognize any gain or
loss on the transfer of its assets to the Mid-Tier  Holding  Company in exchange
for a  liquidation  account in the Mid-Tier  Holding  Company,  and the Mid-Tier
Holding  Company's  assumption of the liabilities of Mutual Holding Company,  if
any;  (iv) no gain or loss will be recognized  by the Mid-Tier  Holding  Company
upon the receipt of the assets of the Mutual  Holding  Company in exchange for a
liquidation account in the Mid-Tier Holding Company; (v) the basis of the assets
of Mutual Holding Company to be received by the Mid-Tier Holding Company will be
the same as the basis of such assets in the hands ofthe Mutual  Holding  Company
immediately prior to the transfer;  (vi) the holding period of the assets of the
Mutual  Holding  Company to be received by the  Mid-Tier  Holding  Company  will
include the holding  period of those  assets in the hands of the Mutual  Holding
Company immediately prior to the transfer;  (vii) Mutual Holding Company members
will  recognize  no  gain  or  loss  upon  the  receipt  of an  interest  in the
liquidation account in the Bank in exchange for their membership interest in the
Mutual Holding  Company;  (viii) the merger of the Mid-Tier Holding Company with
and into the Bank will qualify as a reorganization within the meaning of Section
368(a)(1)(A) of the Code, (ix) the exchange of the members' equity  interests in
the Mid-Tier Holding Company for interests in a liquidation  account established
at the Bank will satisfy the continuity of interest  requirement with respect to
the merger of the  Mid-Tier  Holding  Company  into the Bank;  (x) the  Mid-Tier
Holding  Company  will not  recognize  any gain or loss on the  transfer  of its
assets to the Bank in exchange for a liquidation account in Bank, and the Bank's
assumption of the liabilities of Mid-Tier Holding Company,  if any; (xi) no gain
or loss will be  recognized  by the Bank upon the  receipt  of the assets of the
Mid-Tier  Holding Company in exchange for a liquidation  account in Bank;  (xii)
the basis of the assets of Mid-Tier  Holding Company to be received by Bank will
be the same as the basis of such  assets in the  hands of the  Mid-Tier  Holding
Company  immediately  prior to the  transfer;  (xiii) the holding  period of the
assets of the Mid-Tier  Holding  Company to be received by the Bank will include
the holding period of those assets in the hands of the Mid-Tier  Holding Company
immediately  prior to the  transfer;  (xiv)  persons who have an interest in the
liquidation  account  established in the Mid-Tier Holding Company (i.e.,  former
members of the Mutual  Holding  Company) will recognize no gain or loss upon the
receipt of an interest in the  liquidation  account in the Bank in exchange  for
their interest in the Mid-Tier  Holding Company  liquidation  account;  (xv) the
Mid-Tier Holding Company


                                       97

<PAGE>



shareholders  will  not  recognize  any  gain or loss  upon  their  constructive
exchange of Mid-Tier  Holding Company Common Stock for Bank Common Stock;  (xvi)
the  merger of  Interim  Savings  Bank  into  Bank  with  Bank as the  surviving
institution  qualifies  as  a  reorganization  within  the  meaning  of  Section
368(a)(1)(A) of the Code,  pursuant to Section  368(a)(2)(E) of the Code; (xvii)
interests in the liquidation  account established at the Bank, and the shares of
Bank common stock held by the Mid-Tier  Holding Company prior to consummation of
the merger of Mid-Tier  Holding  Company and Bank,  will be disregarded  for the
purposes of  determining  that an amount of stock in the Bank which  constitutes
"control"  was  acquired  by the  Company  pursuant to the merger of the Interim
Savings Bank into Bank;  (xviii) the exchange of shares of Company  Common Stock
for  common  stock of the Bank in the merger of  Interim  Savings  Bank into the
Bank,  following the merger of the Mid-Tier  Holding Company into the Bank, will
not  violate  the   continuity  of  interest   requirement  of  the  income  tax
regulations;  (xix) Interim  Savings Bank will not recognize any gain or loss on
the transfer of its assets to Bank in exchange for Bank stock and the assumption
by the Bank of the  liabilities,  if any, of Interim Savings Bank; (xx) the Bank
will not  recognize  any gain or loss on the  receipt  of the  assets of Interim
Savings  Bank in exchange  for Bank stock;  (xxi) the Bank's basis in the assets
received  from Interim  Savings Bank in the proposed  transaction  will, in each
case,  be the same as the basis of such  assets in the hands of Interim  Savings
Bank immediately prior to the transaction; (xxii) the Company will not recognize
any gain or loss upon its receipt of Bank stock  solely in exchange  for Company
Common Stock;  (xxiii) the Bank's  holding  period for the assets  received from
Interim Savings Bank in the proposed transaction will, in each instance, include
the period during which such assets were held by Interim  Savings  Bank;  (xxiv)
Bank  shareholders  will not recognize  any gain or loss upon their  exchange of
Bank stock  (which they  constructively  received)  solely for shares of Company
Common  Stock;  (xxv)  each  Bank  shareholder's  aggregate  basis in his or her
Company  Common Stock received in the exchange will be the same as the aggregate
basis of the Bank stock  surrendered  in  exchange  therefor;  (xxvi)  each Bank
shareholder's  holding period in his or her Company Common Stock received in the
exchange  will include the period  during which the Bank stock  surrendered  was
held,  provided that the Bank stock  surrendered is a capital asset in the hands
of the Bank  shareholder  on the date of the exchange;  and (xxvii) the Eligible
Account Holders and  Supplemental  Eligible Account Holders will recognize gain,
if any, upon the issuance to them of withdrawable savings accounts,  an interest
in the liquidation account and  nontransferable  subscription rights to purchase
Company stock,  but only to the extent of the value, if any, of the subscription
rights.  The form of such  opinion  has been filed with the SEC as an exhibit to
the Company's registration statement.

         In the opinion of FinPro,  which opinion is not binding on the IRS, the
subscription  rights do not have any value,  based on the fact that such  rights
are acquired by the recipients  without cost, are  nontransferable  and of short
duration,  and afford the recipients the right only to purchase the Common Stock
at a price  equal to its  estimated  fair market  value,  which will be the same
price as the Purchase Price for the unsubscribed  shares of Common Stock. If the
subscription  rights  granted  to  Eligible  Account  Holders  and  Supplemental
Eligible Account Holders are deemed to have an ascertainable  value,  receipt of
such rights could result in taxable gain to those Eligible  Account  Holders and
Supplemental Eligible Account Holders who exercise the subscription rights in an
amount  equal  to  such  value  and  the  Bank  could  recognize  gain  on  such
distribution. Eligible Account Holders and Supplemental Eligible Account Holders
are encouraged to consult with their own tax advisor as to the tax  consequences
in the event that such  subscription  rights are deemed to have an ascertainable
value.

         Unlike private rulings, an opinion of counsel is not binding on the IRS
and the IRS could disagree with the conclusions  reached  therein.  Depending on
the conclusion or conclusions with which the IRS disagrees, the IRS may take the
position  that  the  transaction  is  taxable  to any one or more of the  Mutual
Holding  Company,  the Mid-Tier Holding Company and/or the members of the Mutual
Holding  Company,  the Bank,  the Minority  Stockholders  of the Bank and/or the
Eligible Account Holders and Supplemental  Eligible Account Holders who exercise
their subscription  rights. In the event of such  disagreement,  there can be no
assurance  that the IRS  would  not  prevail  in a  judicial  or  administrative
proceeding.

Certain Restrictions on Purchase or Transfer of Shares After Conversion

         All  Subscription  Shares purchased in the Offering by a director or an
executive  officer of the Bank will be subject to a restriction  that the shares
not be sold for a period of one year  following  the  Conversion,  except in the
event of the death of such director or executive  officer.  Each certificate for
restricted  shares  will  bear a legend  giving  notice of this  restriction  on
transfer, and instructions will be issued to the effect that any transfer within
such time period of


                                       98

<PAGE>



any certificate or record  ownership of such shares other than as provided above
is a violation of the restriction.  Any shares of Common Stock issued at a later
date as a stock  dividend,  stock  split,  or  otherwise,  with  respect to such
restricted  stock will be subject to the same  restrictions.  The  directors and
executive  officers of the Bank and certain other persons in receipt of material
non-public  information  will  also be  subject  to the  insider  trading  rules
promulgated pursuant to the Exchange Act.

         Purchases  of  outstanding  shares of Common  Stock of the  Company  by
directors,  executive  officers (or any person who was an  executive  officer or
director  of the Bank  after  adoption  of the  Plan of  Conversion)  and  their
associates  during the three-year  period following  Conversion may be made only
through  a broker  or  dealer  registered  with the SEC,  except  with the prior
written  approval  of the OTS.  This  restriction  does not apply,  however,  to
negotiated  transactions  involving  more than 1% of the  Company's  outstanding
Common Stock or to the purchase of stock  pursuant to a stock option plan or any
tax qualified employee stock benefit plan of or non-tax qualified employee stock
benefit plan of the Bank or Company  (including any employee  plan,  recognition
plan or restricted stock plan).

         Unless  approved  by the OTS,  the  Company  will not be  permitted  to
repurchase shares of its Common Stock for three years,  except for: (i) an offer
to all  stockholders  on a pro  rata  basis;  or  (ii)  for  the  repurchase  of
qualifying shares of a director.  Notwithstanding  the foregoing,  beginning one
year  following  completion of the  Conversion  the Company may  repurchase  its
Common Stock so long as (i) the  repurchases  within the following two years are
part of an open-market  program not involving greater than 5% of its outstanding
capital stock during a twelve-month  period;  (ii) the  repurchases do not cause
the Bank to  become  undercapitalized;  and (iii) the  Company  provides  to the
Regional Director of the OTS no later than ten days prior to the commencement of
a repurchase program written notice containing a full description of the program
to be undertaken and such program is not disapproved by the Regional Director.

           RESTRICTIONS ON THE ACQUISITION OF THE COMPANY AND THE BANK

General

         The  Plan of  Conversion  provides  for the  Conversion  of the  Mutual
Holding  Company  from the  mutual  to the  stock  form of  organization  and in
connection therewith,  the Company, as a new Delaware stock corporation has been
organized  which will  become the sole  stockholder  of the Bank  following  the
Conversion.  Provisions in the Company's Certificate of Incorporation and Bylaws
together  with  provisions  of Delaware  corporate  law, may have  anti-takeover
effects.   In  addition,   certain   provisions  of  the  Company's  and  Bank's
compensation  plans  contain  provisions  which  may  discourage  or  make  more
difficult  for persons or companies to acquire  control of either the Company or
the Bank.  Also,  the Bank's  Stock  Charter and Bylaws and  compensation  plans
entered into in connection with the Conversion may have anti-takeover effects as
described below. In addition,  regulatory restrictions may make it difficult for
persons or companies to acquire control of either the Company or the Bank.

Restrictions in the Company's Certificate of Incorporation and Bylaws

         A number of provisions of the Company's  Certificate  of  Incorporation
and Bylaws deal with  matters of  corporate  governance  and  certain  rights of
stockholders.   The  following  discussion  is  a  general  summary  of  certain
provisions of the Company's  Certificate of Incorporation and Bylaws and certain
other  statutory  and  regulatory  provisions  relating to stock  ownership  and
transfers, and business combinations,  which might be deemed to have a potential
"anti-takeover"  effect.  These provisions may have the effect of discouraging a
future takeover  attempt or change of control which is not approved by the Board
of Directors but which a majority of individual Company stockholders may deem to
be in their best  interests or in which  stockholders  may receive a substantial
premium  for  their  shares  over  then  current  market  prices.  As a  result,
stockholders  who desire to  participate  in such a transaction  may not have an
opportunity  to do so.  Such  provisions  will also  render  the  removal of the
current  Board of Directors or  management  of the Company more  difficult.  The
following  description  of  certain  of the  provisions  of the  Certificate  of
Incorporation  and Bylaws of the Company is  necessarily  general and  reference
should be made in each case to such  Certificate  of  Incorporation  and Bylaws,
which are incorporated herein by reference.



                                       99

<PAGE>



         Limitation on Voting Rights.  The Certificate of  Incorporation  of the
Company  provides  that in no event  shall any record  owner of any  outstanding
Common Stock which is beneficially  owned,  directly or indirectly,  by a person
who beneficially owns in excess of 10% of the then outstanding  shares of Common
Stock (the  "Limit")  be  entitled  or  permitted  to any vote in respect of the
shares held in excess of the Limit.  Beneficial ownership is determined pursuant
to Rule 13d-3 of the General Rules and Regulations  promulgated  pursuant to the
Securities  Exchange Act of 1934, and includes shares beneficially owned by such
person  or  any  of  his   affiliates   (as  defined  in  the   Certificate   of
Incorporation),  shares  which such person or his  affiliates  have the right to
acquire upon the exercise of conversion rights or options and shares as to which
such person and his  affiliates  have or share  investment or voting power,  but
shall not include shares  beneficially owned by the ESOP or directors,  officers
and  employees  of the Bank or Company or shares that are subject to a revocable
proxy and that are not otherwise beneficially owned, or deemed by the Company to
be beneficially  owned,  by such person and his  affiliates.  The Certificate of
Incorporation of the Company further provides that the provision limiting voting
rights may only be  amended  upon the vote of 80% of the  outstanding  shares of
voting stock.

         Board of  Directors.  The Board of  Directors of the Company is divided
into three  classes.  Each class  shall serve a staggered  term.  The  Company's
Certificate  of  Incorporation  and Bylaws  provide that the size of the Board l
shall  be  determined  by a  majority  of  the  directors.  The  Certificate  of
Incorporation  and the Bylaws  provide that any vacancy  occurring in the Board,
including  a vacancy  created  by an  increase  in the  number of  directors  or
resulting from death, resignation,  retirement,  disqualification,  removal from
office or other cause,  shall be filled for the remainder of the unexpired  term
exclusively by a majority vote of the directors  then in office.  The classified
Board is intended to provide for  continuity  of the Board of  Directors  and to
make it more difficult and time  consuming for a shareholder  group to fully use
its voting power to gain  control of the Board of Directors  without the consent
of  the  incumbent  Board  of  Directors  of the  Company.  The  Certificate  of
Incorporation  of the Company  provides  that a director may be removed from the
Board of Directors prior to the expiration of his term only for cause,  upon the
vote of 80% of the outstanding shares of voting stock.

         The Company will have a Nominating  Committee which will be responsible
for  nominations  of directors.  Stockholders  who wish to nominate  persons for
election to the Board of  Directors  may do so if the  stockholder  makes timely
written notice to the Company's Secretary. Generally, to be timely, such notice,
which  must  include  all  information  required  to be  disclosed  pursuant  to
Regulation  14A under the Securities  Exchange Act of 1934,  must be received at
the Company's  principal  executive offices no later than ninety (90) days prior
to the date of the meeting.

         In the  absence  of  these  provisions,  the vote of the  holders  of a
majority of the shares could remove the entire Board, with or without cause, and
replace it with persons of such holders' choice.

         Cumulative Voting,  Special Meetings and Action by Written Consent. The
Certificate  of  Incorporation  does not provide for  cumulative  voting for any
purpose. Moreover, special meetings of shareholders of the Company may be called
only by the Board of Directors of the Company.  The Certificate of Incorporation
also  provides  that  any  action  required  or  permitted  to be  taken  by the
shareholders  of the Company  may be taken only at an annual or special  meeting
and prohibits shareholder action by written consent in lieu of a meeting.

         Authorized  Shares.  The  Certificate of  Incorporation  authorizes the
issuance  of 70.0  million  shares of Common  Stock  and 1.0  million  shares of
Preferred  Stock. The shares of Common Stock and Preferred Stock were authorized
in an amount  greater  than that to be issued in the  Conversion  to provide the
Company's  Board of Directors  with as much  flexibility  as possible to effect,
among other  transactions,  financings,  acquisitions,  stock  dividends,  stock
splits and employee stock options.  However,  these additional authorized shares
may also be used by the Board of Directors consistent with its fiduciary duty to
deter future  attempts to gain  control of the  Company.  The Board of Directors
also has sole  authority  to  determine  the terms of any one or more  series of
Preferred  Stock,  including  voting rights,  conversion  rating and liquidation
preferences.  As a result of the  ability to fix  voting  rights for a series of
Preferred  Stock,  the Board has the power,  to the extent  consistent  with its
fiduciary  duty,  to issue a series of  Preferred  Stock to persons  friendly to
management  in order to attempt  to block a  post-tender  offer  merger or other
transaction by which a third party seeks control,  and thereby assist management
to retain its  position.  The  Company's  Board  currently  has no plans for the
issuance of additional shares, other than the issuance of additional shares upon
exercise


                                       100

<PAGE>



of stock options and to permit the 1998  Retention Plan to obtain the equivalent
of 4% of the shares sold in the Offering.

         Shareholder  Vote  Required  to  Approve  Business   Combinations  with
Principal  Stockholders.  The Certificate of Incorporation requires the approval
of the  holders of at least 80% of the  Company's  outstanding  shares of voting
stock to  approve  certain  "Business  Combinations,"  as defined  therein,  and
related  transactions.  Under  Delaware  law,  absent this  provision,  Business
Combinations,   including   mergers,   consolidations   and   sales  of  all  or
substantially all of the assets of a corporation must, subject to exceptions, be
approved by the vote of the holders of only a majority of the outstanding shares
of Common Stock of the Company and any other affected class of stock.  Under the
Certificate of Incorporation,  at least 80% approval of stockholders is required
in connection with any Business Combination involving an Interested  Stockholder
(as defined below) except (i) in cases where the proposed  transaction  has been
approved in advance by a majority  of those  members of the  Company's  Board of
Directors  who  are  unaffiliated  with  the  Interested  Stockholder  and  were
directors  prior  to  the  time  when  the  shareholder   became  an  Interested
Stockholder or (ii) if the proposed transaction met certain conditions set forth
therein  which  are  designed  to  afford  the  shareholders  a  fair  price  in
consideration  for their shares,  in which cases  approval of only a majority of
the  outstanding  shares  of  voting  stock is  required.  The term  "Interested
Stockholder" is defined to include any individual,  corporation,  partnership or
other entity (other than the Company or its subsidiary)  which owns beneficially
or controls,  directly or indirectly,  10% or more of the outstanding  shares of
voting stock of the Company.  This provision of the Certificate of Incorporation
applies to any  "Business  Combination,"  which is  defined  to include  (i) any
merger or consolidation  of the Company or any of its subsidiaries  with or into
any  Interested  Stockholder  or  Affiliate  (as defined in the  Certificate  of
Incorporation) of an Interested  Stockholder;  (ii) any sale,  lease,  exchange,
mortgage,  transfer,  pledge  or other  disposition  to or with  any  Interested
Stockholder  or Affiliate  of an  Interested  Stockholder  of 25% or more of the
assets of the  Company or combined  assets of the  Company  and its  subsidiary;
(iii) the issuance or transfer to any Interested Stockholder or its Affiliate by
the Company (or any subsidiary) of any securities of the Company in exchange for
any assets,  cash or securities  the value of which equals or exceeds 25% of the
fair market value of the Common  Stock of the Company;  (iv) the adoption of any
plan for the liquidation or dissolution of the Company  proposed by or on behalf
of any Interested Stockholder or Affiliate thereof; and (v) any reclassification
of securities,  recapitalization,  merger or  consolidation of the Company which
has the effect of  increasing  the  proportionate  share of Common  Stock or any
class of equity or  convertible  securities  of the  Company  owned  directly or
indirectly, by an Interested shareholder or Affiliate thereof.

         Evaluation of Offers.  The Certificate of  Incorporation of the Company
further provides that the Board of Directors of the Company, when evaluating any
offer of another "Person" (as defined therein), to (i) make a tender or exchange
offer for any equity  security of the  Company,  (ii) merge or  consolidate  the
Company  with  another  corporation  or entity or (iii)  purchase  or  otherwise
acquire all or  substantially  all of the  properties and assets of the Company,
may, in connection  with the exercise of its judgment in determining  what is in
the best interest of the Company,  the Bank and the stockholders of the Company,
give due consideration to all relevant factors,  including,  without limitation,
the social and economic  effects of  acceptance  of such offer on the  Company's
customers  and the Bank's  present and future  account  holders,  borrowers  and
employees;  on the  communities in which the Company and the Bank operate or are
located;  and on the ability of the Company to fulfill its corporate  objectives
as a savings and loan holding  company and on the ability of the Bank to fulfill
the  objectives  of  a  federally  chartered  stock  savings  association  under
applicable   statutes  and  regulations.   By  having  these  standards  in  the
Certificate of Incorporation of the Company,  the Board of Directors may be in a
stronger  position to oppose such a transaction if the Board  concludes that the
transaction would not be in the best interest of the Company,  even if the price
offered  is  significantly  greater  than the then  market  price of any  equity
security of the Company.

         Amendment of Certificate of Incorporation and Bylaws. Amendments to the
Company's  Certificate of  Incorporation  must be approved by a majority vote of
its Board of Directors and also by a majority of the  outstanding  shares of its
voting stock, provided, however, that an affirmative vote of at least 80% of the
outstanding  voting stock entitled to vote (after giving effect to the provision
limiting voting rights) is required to amend or repeal certain provisions of the
Certificate of  Incorporation,  including the provision  limiting voting rights,
the provisions  relating to approval of certain business  combinations,  calling
special  meetings,  the number and  classification  of  directors,  director and
officer indemnification by the Company and amendment of the Company's Bylaws and
Certificate of


                                       101

<PAGE>



Incorporation. The Company's Bylaws may be amended by its Board of Directors, or
by a vote of 80% of the total votes  eligible to be voted at a duly  constituted
meeting of stockholders.

         Certain  Bylaw  Provisions.  The Bylaws of the Company  also  require a
shareholder  who intends to nominate a  candidate  for  election to the Board of
Directors, or to raise new business at a shareholder meeting to have at least 90
days  advance  notice to the  Secretary  of the  Company.  The notice  provision
requires a  shareholder  who desires to raise new  business  to provide  certain
information  to the  Company  concerning  the  nature of the new  business,  the
shareholder and the stockholder's interest in the business matter.  Similarly, a
shareholder  wishing to  nominate  any person for  election  as a director  must
provide the Company  with  certain  information  concerning  the nominee and the
proposing stockholder.

Anti-Takeover Effects of the Company's Certificate of Incorporation,  Bylaws and
Compensation Plans Adopted in the Conversion

         The  provisions  described  above are intended to reduce the  Company's
vulnerability to takeover attempts and certain other transactions which have not
been  negotiated  with and  approved by members of its Board of  Directors.  The
provisions of the Bank's  current and proposed  employment  agreements and stock
benefit plans may also discourage  takeover  attempts by increasing the costs to
be incurred by the Bank and Company in the event of a takeover.  See "Management
of the Bank."

         The foregoing provisions and limitations may make it more difficult for
companies  or  persons  to  acquire  control  of  the  Bank.  Additionally,  the
provisions could deter offers to the shareholders  which might be viewed by such
shareholders to be in their best interests.

         The Company's  Board of Directors  believes that the  provisions of the
Certificate  of  Incorporation,  Bylaws and  compensation  plans are in the best
interests of the Company and its  stockholders.  An  unsolicited  non-negotiated
proposal can seriously  disrupt the business and management of a corporation and
cause it great expense.  Accordingly,  the Board of Directors  believes it is in
the best interests of the Company and its  stockholders  to encourage  potential
acquirors to negotiate  directly with management and that these  provisions will
encourage such negotiations and discourage  non-negotiated takeover attempts. It
is also the Board of Directors' view that these provisions should not discourage
persons from  proposing a merger or other  transaction  at a price that reflects
the true value of the Company and that  otherwise is in the best interest of all
stockholders.

Delaware Corporate Law

         In 1988,  Delaware  enacted  a statute  designed  to  provide  Delaware
corporations with additional protection against hostile takeovers.  The takeover
statute,  which is codified in Section 203 of the Delaware General Corporate Law
("Section  203"),  is intended  to  discourage  certain  takeover  practices  by
impeding the ability of a hostile  acquiror to engage in  transactions  with the
target company.

         In general,  Section 203 provides that a "Person" (as defined  therein)
who owns 15% or more of the outstanding  voting stock of a Delaware  corporation
(an  "Interested  Stockholder")  may not  consummate a merger or other  business
combination  transaction with such corporation at any time during the three-year
period  following the date such "Person" became an Interested  Stockholder.  The
term  "business  combination"  is  defined  broadly  to  cover a wide  range  of
corporate transactions  including mergers, sales of assets,  issuances of stock,
transactions  with  subsidiaries and the receipt of  disproportionate  financial
benefits.

         The statute exempts the following transactions from the requirements of
Section 203: (i) any business  combination if, prior to the date a person became
an Interested  Stockholder,  the Board of Directors approved either the business
combination or the  transaction  which resulted in the  shareholder  becoming an
Interested  Stockholder;  (ii) any business  combination  involving a person who
acquired at least 85% of the  outstanding  voting  stock in the  transaction  in
which he became an Interested  Stockholder,  calculated  without regard to those
shares owned by the  corporation's  directors  who are also  officers or certain
employee  stock  plans;  (iii)  any  business  combination  with  an  Interested
Stockholder  that is approved by the Board of Directors and by a two-thirds vote
of the outstanding voting


                                       102

<PAGE>



stock  not  owned  by the  Interested  Stockholder;  and (iv)  certain  business
combinations  that  are  proposed  after  the  corporation  had  received  other
acquisition  proposals  and which are  approved  or not opposed by a majority of
certain continuing  members of the Board of Directors.  A corporation may exempt
itself from the  requirements  of the statute by  adopting an  amendment  to its
Certificate of  Incorporation  or Bylaws  electing not to be governed by Section
203. At the present time,  the Board of Directors of the Company does not intend
to propose any such amendment.

Restrictions in the Bank's Federal Stock Charter and Bylaws

         The Bank's Charter  contains a provision  whereby the acquisition of or
offer  to  acquire  beneficial  ownership  of more  than 10% of the  issued  and
outstanding  shares of any class of equity  securities of the Bank by any person
(i.e., any individual, corporation, group acting in concert, trust, partnership,
joint  stock  company or similar  organization),  either  directly or through an
affiliate thereof,  will be prohibited until August 3, 2000 (five years from the
date of consummation of the  Reorganization).  Any stock  beneficially  owned in
excess  of 10% of the  stock  outstanding  will  be  deemed  to be  acquired  in
violation of the Charter  provision and will not be counted as  outstanding  for
voting purposes. This limitation shall not apply to any transaction in which the
Bank forms a stock holding company without a change in the respective beneficial
ownership interests of its stockholders,  other than pursuant to the exercise of
any dissenter or appraisal  rights,  the purchase of shares by  underwriters  in
connection with a public offering,  or the purchase of shares by a tax qualified
employee stock benefit plan. In the event that holders of revocable  proxies for
more than 10% of the shares of the Common Stock of the Company seek, among other
things, to elect one-third or more of the Company's Board of Directors, to cause
the   Company's   stockholders   to  approve  the   acquisition   or   corporate
reorganization of the Company, or to exert a continuing  influence on a material
aspect of the business operations of the Company, which actions could indirectly
result in a change in control of the Bank,  the Board of  Directors  of the Bank
will be able to  assert  this  provision  of the  Bank's  Charter  against  such
holders.  Although the Board of Directors of the Bank is not  currently  able to
determine when and if it would assert this provision of the Bank's Charter,  the
Board of Directors,  in exercising its fiduciary duty, may assert this provision
if it were deemed to be in the best  interests of the Bank,  the Company and its
stockholders.  It is unclear, however whether this provision, if asserted, would
be  successful  against such persons in a proxy  contest which could result in a
change in  control  of the Bank  indirectly  through a change in  control of the
Company.   For  a  period  of  five  years  from  the  effective   date  of  the
Reorganization,  shareholders will not be permitted to call a special meeting of
shareholders  relating to a change of control of the Bank or a Charter amendment
or to cumulate their votes in the election of directors.  The staggered terms of
the Board of  Directors  could  have an  anti-takeover  effect by making it more
difficult for a majority of shares to force an immediate  change in the Board of
Directors since only one-third of the Board is elected each year. The purpose of
the  provisions is to assure  stability and continuity of management of the Bank
in the years immediately following the Conversion.

         Although the Bank has no arrangements,  understandings  or plans at the
present  time for the  issuance or use of the shares of  undesignated  preferred
stock  proposed  to be  authorized,  the Board of  Directors  believes  that the
availability of such shares will provide the Bank with increased  flexibility in
structuring  possible  future  financing and  acquisitions  and in meeting other
corporate needs which may arise. In the event of a proposed merger, tender offer
or other  attempt  to gain  control  of the Bank of  which  management  does not
approve,  it might be  possible  for the Board of  Directors  to  authorize  the
issuance of one or more series of  preferred  stock with rights and  preferences
which  could  impede  the  completion  of such a  transaction.  An effect of the
possible issuance of such preferred stock, therefore,  may be to deter or render
more  difficult a future  takeover  attempt.  The Board of Directors of the Bank
does not intend to issue any  preferred  stock  except on terms  which the Board
deems  to  be  in  the  best  interests  of  the  Bank  and  its  then  existing
stockholders.

Regulatory Restrictions

         The Plan of Conversion prohibits any person, prior to the completion of
the  Conversion,  from  transferring,  or from  entering  into any  agreement or
understanding  to  transfer,  to the  account of  another,  legal or  beneficial
ownership of the  subscription  rights issued under the Plan or the Common Stock
to be issued upon their exercise.  The Plan also prohibits any person,  prior to
the completion of the Conversion, from offering, or making an announcement of an
offer or intent to make an offer, to purchase such subscription rights or Common
Stock.



                                       103

<PAGE>



         For three years following the Conversion,  OTS regulations prohibit any
person from  acquiring,  either  directly or  indirectly,  or making an offer to
acquire more than 10% of the stock of any converted savings institution, without
the  prior  written  approval  of  the  OTS,  except  for  (i)  offers  that  if
consummated,  would not  result in the  acquisition  by such  person  during the
preceding  12-month  period of more than 1% of such  stock,  (ii)  offers in the
aggregate  for up to  24.99%  by the  ESOP or other  tax-qualified  plans of the
Company  or the  Bank,  and  (iii)  offers  which are not  offered  by  recently
converted  savings  associations  and which  receive  prior OTS  approval.  Such
prohibition  is also  applicable to the  acquisition  of the Common Stock of the
Company.  In the event that any person,  directly or  indirectly,  violates this
regulation,  the securities  beneficially  owned by such person in excess of 10%
shall not be  counted as shares  entitled  to vote and shall not be voted by any
person or counted as voting shares in connection with any matters submitted to a
vote of shareholders. The definition of beneficial ownership for this regulation
extends to persons  holding  revocable or irrevocable  proxies for the Company's
stock  under  circumstances  that  give  rise  to  a  conclusive  or  rebuttable
determination of control under the OTS regulations.

         In  addition,  any  proposal  to  acquire  10% of any  class of  equity
security of the Company  generally would be subject to approval by the OTS under
the Savings and Loan  Holding  Company Act (the  "SLHCA").  The OTS requires all
persons seeking control of a savings institution, and, therefore, indirectly its
holding  company,  to obtain  regulatory  approval  prior to  offering to obtain
control.  Such  change in control  restrictions  on the  acquisition  of holding
company stock are not limited to three years after conversion but will apply for
as  long  as the  regulations  are  in  effect.  Persons  holding  revocable  or
irrevocable  proxies may be deemed to be  beneficial  owners of such  securities
under OTS regulations and therefore prohibited from voting all or the portion of
such proxies in excess of the 10% aggregate  beneficial  ownership  limit.  Such
regulatory restrictions may prevent or inhibit proxy contests for control of the
Company or the Bank which have not received prior regulatory approval.

Additional Antitakeover Effects

         Assuming   executive   officers  and  directors  (i)  purchase   76,000
Subscription  Shares in the Offering,  (ii) receive Exchange Shares in the Share
Exchange as described  above,  (iii)  receive a number of shares of Common Stock
equal to 4% and 10% of the number of  Subscription  Shares sold in the  Offering
pursuant to the 1998 Recognition  Plan and 1998 Stock Option Plan,  respectively
(assuming  such plans are approved by  stockholders,  that all awards are vested
and all options exercised, and the 1998 Recognition Plan shares are purchased in
the open market); and (iv) receive all stock benefits that were not vested as of
December 1, 1997, and exercised all such stock options;  then executive officers
and  directors  will own  between  _____% and _____% of the Common  Stock at the
minimum and adjusted  maximum of the Offering Range,  respectively.  Such amount
does not include the 2.6% of the  Company's  Common  Stock that will be owned by
the ESOP at the conclusion of the Conversion,  assuming it purchases 8.0% of the
Subscription  Shares sold in the Offering,  and assuming  that all  participants
vote the shares allocated to their ESOP account in accordance with  management's
recommendations.  Under the terms of the ESOP,  the  unallocated  shares will be
voted by the  independent  ESOP trustee in the same  proportion as the allocated
shares.  Accordingly,  directors and officers will have effective voting control
over a  substantial  amount  of  Common  Stock  issued  and  outstanding  at the
completion  of the  Conversion.  The potential  voting  control by directors and
officers could, together with additional stockholder support or upon exercise of
their options, defeat stockholder proposals requiring an 80% supermajority vote.
As a result,  these  provisions  may  preclude  takeover  attempts  that certain
stockholders  deem to be in  their  best  interest  and may  tend to  perpetuate
existing management.

                   DESCRIPTION OF CAPITAL STOCK OF THE COMPANY

General

         At the  Effective  Date,  the Company will be  authorized to issue 75.0
million  shares  of  Common  Stock  having a par value of $.01 per share and 5.0
million  shares of  preferred  stock  having a par value of $.01 per share  (the
"Preferred  Stock").  The Company  currently  expects to issue up to  20,241,623
(subject  to  adjustment)  shares of  Common  Stock in the  Offering,  and up to
10,808,377 shares (subject to adjustment) in exchange for Minority Shares in the
Conversion.  The Company does not intend to issue  shares of Preferred  Stock in
the  Conversion.  Each share of the  Company's  Common  Stock will have the same
relative rights as, and will be identical in all respects with, each


                                       104

<PAGE>



other share of Common Stock.  Upon payment of the Purchase  Price for the Common
Stock,  in accordance  with the Plan of Conversion,  all such stock will be duly
authorized, fully paid and nonassessable.

         The Common Stock of the Company will represent nonwithdrawable capital,
will not be an account of an insurable type, and will not be insured by the FDIC
or any other government agency.

Common Stock

         Dividends.  The Company can pay dividends  out of statutory  surplus or
from certain net profits if, as and when declared by its Board of Directors. The
payment of dividends by the Company is subject to limitations  which are imposed
by law and applicable  regulation.  See "Dividend Policy." The holders of Common
Stock of the  Company  will be  entitled  to receive  and share  equally in such
dividends  as may be  declared by the Board of  Directors  of the Company out of
funds legally  available  therefor.  If the Company issues  Preferred Stock, the
holders  thereof may have a priority  over the holders of the Common  Stock with
respect to dividends.

         Voting  Rights.  Upon  Conversion,  the holders of Common  Stock of the
Company will possess exclusive voting rights in the Company. They will elect the
Company's Board of Directors and act on such other matters as are required to be
presented to them under  Delaware law or as are  otherwise  presented to them by
the Board of Directors.  Except as discussed in  "Restrictions on Acquisition of
the Company  and the Bank," each holder of Common  Stock will be entitled to one
vote per share  and (for a period of five  years  from the  consummation  of the
Conversion)  will not  have  any  right to  cumulate  votes in the  election  of
directors. If the Company issues Preferred Stock, holders of the Preferred Stock
may also possess voting rights. Certain matters require an 80% shareholder vote.
See "Restrictions on Acquisition of the Company and the Bank."

         As a federal stock savings association, corporate powers and control of
the Bank are vested in its Board of  Directors,  who elect the  officers  of the
Bank and who fill any  vacancies  on the Board of  Directors  as it exists  upon
Conversion.  Voting rights of the Bank are vested  exclusively  in the owners of
the shares of capital stock of the Bank, which will be the Company, and voted at
the direction of the Company's Board of Directors.  Consequently, the holders of
the Common Stock will not have direct control of the Bank.

         Liquidation. In the event of any liquidation, dissolution or winding up
of the Bank,  the  Company,  as  holder of the  Bank's  capital  stock  would be
entitled to receive,  after  payment or  provision  for payment of all debts and
liabilities  of the Bank  (including all deposit  accounts and accrued  interest
thereon)  and after  distribution  of the  balance  in the  special  liquidation
account to Eligible  Account Holders and  Supplemental  Eligible Account Holders
(see "The Conversion--Liquidation Rights"), all assets of the Bank available for
distribution.  In the event of  liquidation,  dissolution  or  winding up of the
Company,  the holders of its Common  Stock  would be entitled to receive,  after
payment or provision  for payment of all its debts and  liabilities,  all of the
assets of the Company available for distribution.  If Preferred Stock is issued,
the holders  thereof may have a priority over the holders of the Common Stock in
the event of liquidation or dissolution.

         Preemptive Rights.  Holders of the Common Stock of the Company will not
be entitled to preemptive rights with respect to any shares which may be issued.
The Common Stock is not subject to redemption.

Preferred Stock

         None of the shares of the Company's  authorized Preferred Stock will be
issued in the  Conversion.  Such stock may be issued with such  preferences  and
designations  as the Board of  Directors  may from time to time  determine.  The
Board of Directors can, without shareholder approval, issue Preferred Stock with
voting,  dividend,  liquidation  and  conversion  rights  which could dilute the
voting strength of the holders of the Common Stock and may assist  management in
impeding an unfriendly takeover or attempted change in control.



                                       105

<PAGE>



                    DESCRIPTION OF CAPITAL STOCK OF THE BANK

         General.  The Charter of the Bank  authorizes  the  issuance of capital
stock  consisting  of 20,000,000  shares of common  stock,  par value $10.00 per
share, and 10,000,000  shares of preferred  stock,  which preferred stock may be
issued in series and classes  having such rights,  preferences,  privileges  and
restrictions as the Board of Directors may determine. Each share of common stock
of the Bank has the same  relative  rights as, and is  identical in all respects
with,  each other share of common  stock.  The Board of Directors of the Bank is
authorized  to approve the issuance of common stock up to the amount  authorized
by the Charter  without  the  approval  of the Bank's  stockholders.  All of the
issued and  outstanding  Common Stock of the Bank will be held by the Company as
the Bank's sole stockholder.

         Dividends.  The  holders of the Bank's  common  stock are  entitled  to
receive and to share  equally in such  dividends as may be declared by the Board
of Directors of the Bank out of funds legally available therefore. See "Dividend
Policy" for certain restrictions on the payment of dividends.

         Voting Rights. The holders of the Bank's common stock possess exclusive
voting rights in the Bank.  Each holder of shares of common stock is entitled to
one vote for each share held,  subject to any right of  shareholders to cumulate
their votes for the  election  of  directors.  The holders of the Bank's  common
stock  are  not be  permitted  to  cumulate  their  votes  for the  election  of
directors.   See   "Restrictions   on   Acquisition   of  the  Company  and  the
Bank--Antitakeover Effects of the Company's Certificate of Incorporation, Bylaws
and Compensation Plans Adopted in the Conversion."

         Liquidation.  In the event of any liquidation,  dissolution, or winding
up of the Bank,  the  holders of the Bank's  common  stock will be  entitled  to
receive,  after payment of all debts and  liabilities of the Bank (including all
deposit accounts and accrued interest thereon),  and distribution of the balance
in the special  liquidation  account to Eligible Account Holders,  all assets of
the Bank available for distribution in cash or in kind. If additional  preferred
stock is issued subsequent to the Conversion,  the holders thereof may also have
priority  over the  holders  of  common  stock in the  event of  liquidation  or
dissolution.

         Preemptive Rights; Redemption.  Holders of the common stock of the Bank
will not be entitled to preemptive rights with respect to any shares of the Bank
which may be issued.  The common stock will not be subject to  redemption.  Upon
receipt by the Bank of the full specified  purchase  price  thereon,  the common
stock will be fully paid and nonassessable.

                          TRANSFER AGENT AND REGISTRAR

         The transfer  agent and  registrar for the Common Stock is Chase Mellon
Shareholder Services.

                                     EXPERTS

         The consolidated  financial  statements of Peoples Bancorp,  Inc. as of
December  31,  1996 and 1995 and for each of the years in the three year  period
ended December 31, 1996,  have been included  herein in reliance upon the report
of KPMG Peat Marwick LLP,  independent  certified public accountants,  appearing
elsewhere  herein,  and upon the authority of said firm as experts in accounting
and auditing.

         FinPro has  consented to the  publication  herein of the summary of its
report to the Bank and Company setting forth its opinion as to the estimated pro
forma  market  value of the Common  Stock upon  Conversion  and its opinion with
respect to subscription rights.



                                       106

<PAGE>



                                 LEGAL OPINIONS

         The  legality  of  the  Common   Stock  and  the  federal   income  tax
consequences  of the Conversion  will be passed upon for the Bank and Company by
Luse Lehman Gorman Pomerenk & Schick,  A Professional  Corporation,  Washington,
D.C.,  special  counsel to the Bank and Company.  Certain  legal matters will be
passed upon for FBR by Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C.

                             ADDITIONAL INFORMATION

         The Company has filed with the SEC a registration  statement  under the
Securities Act with respect to the Common Stock offered hereby.  As permitted by
the rules and  regulations of the SEC, this  Prospectus does not contain all the
information set forth in the registration statement. Such information, including
the  Conversion   Valuation   Appraisal  Report  which  is  an  exhibit  to  the
Registration  Statement,  can be examined without charge at the public reference
facilities of the SEC located at 450 Fifth Street, N.W., Washington, D.C. 20549,
and copies of such material can be obtained  from the SEC at  prescribed  rates.
The SEC maintains a web site  (http://www.sec.gov)  that contains reports, proxy
and  information   statements  and  other  information  regarding   registrants,
including the Company,  that file  electronically.  The statements  contained in
this Prospectus as to the contents of any contract or other document filed as an
exhibit to the  registration  statement  are, of necessity,  brief  descriptions
thereof and are not necessarily complete.

         The Bank has  filed an  application  for  conversion  with the OTS with
respect to the  Conversion.  Pursuant to the rules and  regulations  of the OTS,
this Prospectus omits certain  information  contained in that  application.  The
application  may be examined at the principal  office of the OTS, 1700 G Street,
N.W.,  Washington,  D.C. 20552 and at the Office of the District Director of the
OTS located at 10 Exchange Place, 18th Floor, Jersey City, New Jersey 07302.

         In connection with the Conversion, the Company will register its Common
Stock with the SEC under  Section  12(g) of the  Exchange  Act,  and,  upon such
registration,  the Company  and the holders of its stock will become  subject to
the proxy solicitation rules,  reporting  requirements and restrictions on stock
purchases  and sales by directors,  officers and greater than 10%  stockholders,
the annual and periodic reporting and certain other requirements of the Exchange
Act. Under the Plan of Conversion,  the Company has undertaken  that it will not
terminate such  registration  for a period of at least three years following the
Conversion.

         A copy  of the  Certificate  of  Incorporation  and the  Bylaws  of the
Company  and the  Federal  Stock  Charter  and Bylaws of the Bank are  available
without charge from the Bank.



                                       107

<PAGE>

                              PEOPLES BANCORP, INC.
                                AND SUBSIDIARIES

                        Consolidated Financial Statements


                                    CONTENTS

                                                                            Page

INDEPENDENT AUDITORS' REPORT..............................................   F-2

CONSOLIDATED FINANCIAL STATEMENTS

  CONSOLIDATED STATEMENTS OF CONDITION 
  (As of September 30, 1997 (unaudited) and December 31, 1996 and 1995)...   F-3

  CONSOLIDATED STATEMENTS OF INCOME
  (For the nine months ended September 30, 1997 and 1996 (unaudited) and
  the years ended December 31, 1996, 1995 and 1994).......................    29

  CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
  (For the nine months ended September 30, 1997 (unaudited) and the years
  ended December 31, 1996, 1995 and 1994).................................   F-6

  CONSOLIDATED STATEMENTS OF CASH FLOWS
  (For the nine months ended September 30, 1997 and 1996 (unaudited) and
  the years ended December 31, 1996, 1995 and 1994).......................   F-7

  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
  (For the nine months ended September 30, 1997 and 1996 (unaudited) and
  the years ended December 31, 1996, 1995 and 1994).......................  F-10

All schedules are omitted as the required  information  is not applicable or the
information is presented in the consolidated financial statements.

Financial statements of Peoples Bancorp,  Inc. (the "Company") are not presented
herein  because the  Company has not yet issued any stock,  has no assets and no
liabilities,  and has not conducted any business other than of an organizational
nature.

Financial  statements of Peoples Bancorp,  M.H.C. (the "Mutual Holding Company")
are not presented herein because the Mutual Holding  Company's assets other than
Mid-Tier Common Stock are  insignificant  and it has no liabilities and does not
conduct any business.


                                       F-1

<PAGE>

                         Independent Auditors' Report



The Board of Directors and Stockholders
Peoples Bancorp, Inc.:


We have audited the accompanying consolidated financial statements of Peoples
Bancorp, Inc. (holding company for Trenton Savings Bank FSB) as listed on the
accompanying index. 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 Peoples
Bancorp, Inc. as of December 31, 1996 and 1995, and the results of its
operations and cash flows for each of the years in the three-year period ended
December 31, 1996 in conformity with generally accepted accounting principles.






January 21, 1997
<PAGE>

                             PEOPLES BANCORP, INC.

                     Consolidated Statements of Condition

                      September 30, 1997 (unaudited) and
                          December 31, 1996 and 1995

                                (in thousands)

<TABLE>
<CAPTION>



                                                                               September 30,              December 31,
                                Assets                                              1997             1996             1995
                                                                                 ---------        ---------       ----------
                                                                                (unaudited)
<S>                                                                       <C>                        <C>            <C>  
Cash and due from banks (note 14)                                            $  10,909             12,938              6,253
Federal funds sold                                                               2,300              8,000             10,000
                                                                             ---------          ---------          ---------
           Total cash and cash equivalents                                      13,209             20,938             16,253
Securities available for sale (note 5)                                         127,651             87,648             83,776
Securities and mortgage-backed securities held to
     maturity (market value of $70,922 in 1997, $86,512
     in 1996 and $92,158 in 1995) (notes 6 and 7)                               70,761             86,553             91,261
Federal Home Loan Bank stock, at cost                                            3,386              3,089              2,864
Loans, net (note 8)                                                            397,866            380,288            306,093
Bank premises and equipment, net (note 9)                                        6,800              6,982              5,867
Accrued interest receivable (note 10)                                            4,823              3,602              3,765
Prepaid expenses                                                                 1,822              1,471                767
Intangible assets (note 2)                                                      10,834              9,164              2,325
Other assets                                                                     1,790              1,281              1,247
                                                                             ---------          ---------          ---------
           Total assets                                                      $ 638,942            601,016            514,218
                                                                             =========          =========          =========

                 Liabilities and Stockholders' Equity
Liabilities:
     Deposits (note 11)                                                        493,334            491,246            410,770
     Borrowing (note 12)                                                        30,000               --                 --
     Accrued expenses and other liabilities                                      7,369              6,418              5,906
                                                                             ---------          ---------          ---------
           Total liabilities                                                   530,703            497,664            416,676
                                                                             ---------          ---------          ---------

Stockholders' equity:
     Common stock.  $.10 par value.  Authorized
        20,000,000 shares; issued and outstanding
        9,045,795 shares at September 30, 1997,
        9,037,160 shares at December 31, 1996 and
        8,912,500 shares at December 31, 1995                                      904                904                891
     Additional paid-in capital                                                 30,495             30,357             28,687
     Retained earnings - substantially restricted                               77,592             72,545             65,267
     Unearned Management Recognition Plan shares                                  (954)            (1,543)              --
     Net unrealized gain on securities available for sale,
        net of taxes                                                               202              1,089              2,697
                                                                             ---------          ---------          ---------
           Total stockholders' equity (notes 13 and 14)                        108,239            103,352             97,542
Commitments and contingencies (notes 9 and 16)
                                                                             ---------            -------            -------
           Total liabilities and stockholders' equity                        $ 638,942            601,016            514,218
                                                                             =========          =========          =========

</TABLE>



         See accompanying Notes to Consolidated Financial Statements.

<PAGE>


                             PEOPLES BANCORP, INC.

                       Consolidated Statements of Income

           Nine months ended September 30, 1997 and 1996 (unaudited)
             and the years ended December 31, 1996, 1995 and 1994

                                (in thousands)
<TABLE>
<CAPTION>



                                                                      September 30,                           December 31,
                                                                    -----------------              ------------------------------
                                                                    1997          1996             1996         1995         1994
                                                                    ----          ----             ----         ----         ----
                                                                       (unaudited)          
<S>                                                              <C>             <C>            <C>            <C>            <C>   
Interest and dividend income:                                                            
     Interest and fees on loans                                  $22,393         18,085         25,503         22,347         20,569
     Interest on securities available for sale                     5,825          3,594          4,762          4,484          5,058
     Interest and dividends on investment
        securities held to maturity                                3,992          4,464          5,861          5,183          3,485
     Interest on Federal funds sold                                  406            519            777          1,504            355
                                                                 -------        -------        -------        -------        -------
           Total interest income                                  32,616         26,662         36,903         33,518         29,467
Interest expense on deposits (note 11)                            14,734         12,865         17,941         17,010         12,851
Interest expense on borrowings (note 12)                           1,489           --             --             --             --
                                                                 -------        -------        -------        -------        -------
           Total interest expense                                 16,223         12,865         17,941         17,010         12,851
                                                                 -------        -------        -------        -------        -------
           Net interest income                                    16,393         13,797         18,962         16,508         16,616
Provision for loan losses (note 8)                                 1,488           --             --              150            180
                                                                 -------        -------        -------        -------        -------
           Net interest income after provision
                for loan losses                                   14,905         13,797         18,962         16,358         16,436
                                                                 -------        -------        -------        -------        -------

Other income:
     Service fees on deposit accounts                                651            259            485            361            346
     Fees and other income                                           595            240            471            390            394
     Net gain on sale of other real estate                          --               23             23              2              3
     Net gain on sale of securities (note 5)                       2,923          2,189          2,839          4,193          2,408
                                                                 -------        -------        -------        -------        -------
           Total other income                                      4,169          2,711          3,818          4,946          3,151
                                                                 -------        -------        -------        -------        -------

Operating expense:
     Salaries and employee benefits (note 15)                      5,357          3,361          5,104          3,959          3,626
     Net occupancy expense (note 9)                                1,171            903          1,306          1,131          1,033
     Equipment expense                                                84             53             88             58             71
     Data processing fees                                            392            302            416            346            334
     Amortization of intangible assets                               577            204            389            226             21
     FDIC insurance premium (note 18)                                 39            232            233            492            873
     FDIC Special Assessment                                        --              177            177           --             --
     Other operating expense                                       2,224          1,202          1,956          1,580          1,517
                                                                 -------        -------        -------        -------        -------
           Total operating expense                                 9,844          6,434          9,669          7,792          7,475
                                                                 -------        -------        -------        -------        -------
           Income before income taxes                              9,230         10,074         13,111         13,512         12,112
Income taxes (note 13)                                             3,332          3,626          4,720          4,864          4,437
                                                                 -------        -------        -------        -------        -------
           Net income                                            $ 5,898          6,448          8,391          8,648          7,675
                                                                 =======        =======        =======        =======        =======

Earnings per common share                                        $   .65            .72           0.94           --             --
                                                                 =======        =======        =======        =======        =======

Weighted average common shares outstanding                         9,129          8,966          8,966           --             --

</TABLE>

See accompanying Notes to Consolidated Financial Statements.

<PAGE>

                             PEOPLES BANCORP, INC.

                Consolidated Statements of Stockholders' Equity

           For the nine months ended September 30, 1997 (unaudited)
             and the years ended December 31, 1996, 1995 and 1994

                                (in thousands)
<TABLE>
<CAPTION>


                                                                                                              Net
                                                                                                           unrealized
                                                                                                            gain on
                                                                                  Retained      Unearned   securities
                                                                    Additional    earnings     Management  available      Total
                                             Number      Common      paid-in   (substantially Recognition   for sale,  stockholders'
                                            of shares    stock       capital    restricted)   Plan shares  net of taxes    equity
                                            ---------    -----       -------    ----------    -----------  ------------  ----------
<S>                                        <C>           <C>         <C>         <C>           <C>         <C>           <C>   
Balance at December 31, 1993                        --     $    --          --        49,123         --           --         49,123
     Net income for the year                        --          --          --         7,675         --           --          7,675
     Cumulative effect of accounting
        change - net unrealized gain in
        securities designated as  available
        for sale, net of income tax
        expense of $3,019                           --          --          --          --           --          5,371        5,371
     Net change in net unrealized gain
        on securities available for sale,
        net of income tax benefit of $1,861         --          --          --          --           --         (3,401)      (3,401)
                                               ---------   ---------   ---------   ---------    ---------    ---------    ---------
Balance at December 31, 1994                        --          --          --        56,798         --          1,970       58,768
     Proceeds of the stock offering,
        net of issuance expenses of $1,387,
        and mutual holding company
        capitalization, $200                   8,912,500         891      28,687        --           --           --         29,578
     Net income for the year                        --          --          --         8,648         --           --          8,648
     Dividends declared                             --          --          --          (179)        --           --           (179)
     Net change in net unrealized
        gain on securities
        available for sale,
        net of tax expense of $360                  --          --          --          --           --            727          727
                                               ---------   ---------   ---------   ---------    ---------    ---------    ---------
Balance at December 31, 1995                   8,912,500         891      28,687      65,267         --          2,697       97,542
     Net income for the year                        --          --          --         8,391         --           --          8,391
     Dividends declared                             --          --          --        (1,113)        --           --         (1,113)
     Establishment of Management
        Recognition Plan                         124,660          13       1,670        --         (1,683)        --           --
     Amortization on unearned
        Management Recognition
        Plan shares                                 --          --          --          --            140         --            140
     Net change in net unrealized
        gain on securities
        available for sale, net
        of tax expense of $905                      --          --          --          --           --         (1,608)      (1,608)
                                               ---------   ---------   ---------   ---------    ---------    ---------    ---------
Balance at December 31, 1996                   9,037,160         904      30,357      72,545       (1,543)       1,089      103,352
     Net income for the nine
        month period (unaudited)                    --          --          --         5,898         --           --          5,898
     Dividends declared                             --          --          --          (851)        --           --           (851)
     Proceeds from exercise of
        stock options                              8,635        --            13        --           --           --             13
     Amortization on unearned
        Management Recognition
        Plan shares                                 --          --           125        --            589         --            714
     Net change in net unrealized
        gain on securities
        available for sale, net
        of tax expense of $499                      --          --          --          --           --           (887)        (887)
                                               ---------   ---------   ---------   ---------    ---------    ---------    ---------
Balance at September 30,
        1997 (unaudited)                       9,045,795   $     904      30,495      77,592         (954)         202      108,239

</TABLE>

See accompanying Notes to Consolidated Financial Statements.
<PAGE>


                             PEOPLES BANCORP, INC.

                     Consolidated Statements of Cash Flows

           Nine months ended September 30, 1997 and 1996 (unaudited)
             and the years ended December 31, 1996, 1995 and 1994

                                (in thousands)

<TABLE>
<CAPTION>

                                                                            September 30,                     December 31,
                                                                          -----------------           -----------------------------
                                                                          1997          1996          1996        1995        1994
                                                                          ----          ----          ----        ----        ----
                                  (unaudited)
<S>                                                                        <C>            <C>         <C>         <C>         <C>  
Cash flows from operating activities:
     Net income                                                            $  5,898       6,448       8,391       8,648       7,675
     Adjustments to reconcile net income to net cash
        provided by operating activities:
           Provision for loan losses                                          1,488        --          --           150         181
           Depreciation and amortization expense                                579         147         507         433         389
           Amortization of Management Recognition Plan shares                   714          56         140        --          --
           Amortization of intangible assets                                    577         204         389         226          21
           Net accretion of premiums and discounts on securities                (64)       (126)       (586)       (204)        (81)
           (Increase) decrease in accrued interest receivable
               and other assets                                              (4,340)        361         602      (4,997)        124
           Increase (decrease) in accrued interest payable and other
               liabilities                                                      826        (565)        863         855         750
           Net gain on sale of securities                                    (2,923)     (2,189)     (2,839)     (4,193)     (2,408)
           Net gain on sale of other real estate                               --           (23)        (23)         (2)         (3)
                                                                           --------    --------    --------    --------    --------
        Net cash provided by operating activities                             2,755       4,313       7,444         916       6,648
                                                                           --------    --------    --------    --------    --------
Cash flows from investing activities:
     Proceeds from maturities of securities available for sale
        and held to maturity                                                 39,940      44,055      51,756      44,850      56,960
     Purchase of securities held to maturity                                   --       (11,522)    (11,759)    (34,016)     (6,491)
     Purchase of securities available for sale                              (73,046)    (16,997)    (40,281)    (44,949)    (29,127)
     Proceeds from sales of securities available for sale                     3,816       3,583       9,368      10,054      12,661
     Purchase of Federal Home Loan Bank Stock                                  (297)       (225)       --          --          --
     Maturities and repayments of mortgage-backed securities                  9,337      11,042      12,176       6,699       6,576
     Purchase of mortgage-backed securities held to maturity                   --          --        (6,065)    (25,495)     (9,540)
     Net increase in loans                                                  (17,578)    (29,715)    (26,266)    (16,773)    (34,106)
     Net additions to bank premises, furniture and equipment                   (398)       (478)       (742)       (387)       (402)
     Proceeds from sale of bank premises, furniture and equipment               312        --          --          --          --
     Proceeds from sales of other real estate owned                            --           105         105          79           3
     Payment for purchase of Burlington County Bank, net
        of cash acquired                                                       --          --         3,363        --          --
     Payment for purchase of Manchester Trust Bank, net
        of cash acquired                                                     (3,807)       --          --          --          --
                                                                           --------    --------    --------    --------    --------
        Net cash used in investing activities                               (41,721)       (152)     (8,345)    (59,938)     (3,466)
                                                                           --------    --------    --------    --------    --------
Cash flows from financing activities:
     Net proceeds received from stock offering                                 --          --          --        29,778        --
     Dividends paid                                                            (851)       (828)     (1,113)       (179)       --
     Capitalization of mutual holding company                                  --          --          --          (200)       --
     Net cash received from assumption of deposit liabilities                  --          --          --        31,468        --
     Net increase in demand deposits                                         16,475       3,688       4,856       1,405         929
     Net (decrease) increase in savings and time deposits                   (14,387)      2,671       2,443         338      (7,209)
     Repayment of subordinated note                                            --          --          (600)       --          --
     Net increase in borrowings                                              30,000        --          --          --          --
                                                                           --------    --------    --------    --------    --------
        Net cash provided by (used in) financing activities                  31,237       5,531       5,586      62,610      (6,280)
                                                                           --------    --------    --------    --------    --------
Net (decrease) increase in cash and cash equivalents                         (7,729)      9,692       4,685       3,588      (3,098)
Cash and cash equivalents as of beginning of period                          20,938      16,253      16,253      12,665      15,763
                                                                           --------    --------    --------    --------    --------
Cash and cash equivalents as of end of period                              $ 13,209      25,945      20,938      16,253      12,665
                                                                           ========      ======      ======      ======      ======

Supplemental disclosure of cash flow information:
     Cash paid:
        Interest                                                           $ 16,112      10,829      15,577      16,394      12,673

        Income taxes                                                       $  3,351       3,975       4,875       5,805       4,320

Noncash investing activities:
     Transfer of securities to securities available for sale               $   --          --          --          --        93,872

     Transfer of securities available for sale to securities
        held to maturity                                                   $   --          --          --          --        37,112

     Assets acquired in settlement of loans                                $    374         110         723          34          77

</TABLE>

See accompanying Notes to Consolidated Financial Statements 
<PAGE>



                             PEOPLES BANCORP, INC.

                  Notes to Consolidated Financial Statements

                  September 30, 1997 and 1996 (unaudited) and
                          December 31, 1996 and 1995




 (1)   Organization and Summary of Significant Accounting Policies

       Peoples Bancorp, Inc. (the Bancorp) is the holding company for its
       wholly-owned subsidiary , Trenton Savings Bank FSB (the Bank). The Bank
       provides banking services to individual and corporate customers
       primarily in Mercer and Burlington counties in New Jersey and Bucks
       county in Pennsylvania. The Bank is subject to competition from other
       financial institutions and the regulations of certain Federal and state
       agencies and undergoes periodic examinations by those regulatory
       authorities.

       Basis of Financial Statement Presentation

       The accompanying consolidated financial statements include the accounts
       of the Bancorp, the Bank, Manchester Trust Bank, and TSBusiness Finance
       Corporation. Significant intercompany accounts and transactions have
       been eliminated in consolidation.

       The financial statements have been prepared in conformity with
       generally accepted accounting principles. In preparing the financial
       statements, management is required to make estimates and assumptions
       that affect the reported amounts of assets and liabilities as of the
       dates of the financial statements and the reported amounts of revenues
       and expenses during the periods presented. Actual results could differ
       significantly from those estimates.

       Material estimates that are particularly susceptible to significant
       change in the near-term relate to the determination of the allowance
       for loan losses. In connection with the determination of the allowance
       for loan losses, management obtains independent appraisals for
       significant properties.

       The unaudited consolidated financial statements as of September 30,
       1997 and the nine month periods ended September 30, 1997 and 1996 have
       been prepared in accordance with generally accepted accounting
       principles. In the opinion of management, all adjustments (consisting
       of only normal recurring accruals) necessary for a fair presentation of
       such interim periods have been made. The results of operations for the
       nine months ended September 30, 1997 are not necessarily indicative of
       results that may be expected for the year ending December 31, 1997.

       Loans

       Loans are stated at the principal amount outstanding, net of deferred
       loan origination fees, costs and unearned discounts, and the allowance
       for loan losses.

       Interest income on commercial, real estate mortgage and installment
       loans is credited to operations based upon the principal amount
       outstanding. Loans are placed on a nonaccrual status when a default of
       principal or interest has existed for a period of 90 days, except when,
       in the opinion of management, the collection of the principal and
       interest is reasonably anticipated or adequate collateral exists.
       Previously accrued and uncollected interest is reversed when a loan is
       placed on nonaccrual status. Interest income is recognized subsequently
       only in the period collected. Loans are returned to an accrual status
       when factors indicating doubtful collectibility on a timely basis no
       longer exist.



<PAGE>



                                       2


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements Continued




 (1)   Organization and Summary of Significant Accounting Policies, cont.

       Management, considering current information and events regarding the
       borrowers ability to repay their obligations, considers a loan to be
       impaired when it is probable that the Bank will be unable to collect
       all amounts due according to the contractual terms of the loan
       agreement. When a loan is considered to be impaired, the amount of
       impairment is measured based on the fair value of the collateral.
       Impairment losses are included in the allowance for loan losses through
       provisions charged to operations.

       The Bank has defined the population of impaired loans to be all
       nonaccrual commercial 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 cash flows. Smaller balance homogeneous loans that are
       collectively evaluated for impairment, including mortgage and consumer
       loans, are specifically excluded from the impaired loan portfolio.

       Loan origination and commitment fees less certain costs have been
       deferred, and the net amount amortized as an adjustment to the related
       loan's yield over the contractual life of the related loan.

       Allowance for Loan Losses

       An allowance for loan losses is charged to operations based on
       management's evaluation of the credit risk in its portfolio. Such
       evaluation includes a review of all loans for which full collectibility
       may not be reasonably assured and considers, among other matters, the
       estimated net realizable value of the underlying collateral, economic
       conditions and other matters which warrant consideration. All losses
       are charged to the allowance when the loss actually occurs or when a
       determination is made that a loss is probable. Subsequent recoveries,
       if any, are added back to the allowance.

       A substantial portion of the Bank's loans are secured by real estate in
       the New Jersey market. Accordingly, the ultimate collectibility of a
       substantial portion of the Bank's loan portfolio is susceptible to
       changes in market conditions in New Jersey and the Bank's market area.

       Management believes that the allowance for loan losses 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, particularly in New Jersey. 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 recognize additions to
       the allowance based on their judgments about information available to
       them at the time of their examination.

       Debt, Equity and Mortgage-Backed Securities

       Effective January 1, 1994, the Bank adopted Statement of Financial
       Accounting Standards No. 115 (SFAS 115) "Accounting for Certain
       Investments in Debt and Equity Securities". Under SFAS 115, the Bank is
       required to report debt, readily-marketable equity and


<PAGE>
                                       3


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements Continued


 (1)   Organization and Summary of Significant Accounting Policies, cont.

       mortgage-backed securities in one of the following categories (i)
       "held-to-maturity" (management has a positive intent and ability to
       hold to maturity) which are to be reported at amortized cost; (ii)
       "trading" (held for current resale) which are to be reported at fair
       value, with unrealized gains and losses included in earnings and (iii)
       "available-for-sale" (all other debt, readily marketable equity and
       mortgage-backed securities) which are to be reported at fair value,
       with unrealized gains and losses excluded from earnings and reported,
       net of tax, as a separate component of stockholders' equity.
       Accordingly, in adopting SFAS 115, the Bank classified all of its
       holdings of debt, readily-marketable equity and mortgage-backed
       securities at January 1, 1994 as either "held-to-maturity" or
       "available-for-sale." The adoption of SFAS 115 had no impact on 1994
       net income but resulted in a net credit of $5,371,298 in stockholders'
       equity due to unrealized gains at January 1, 1994, on securities
       classified as "available-for-sale."

       Premiums and discounts on debt and mortgage-backed securities are
       amortized to expense and accreted to income over the estimated life of
       the respective security using the level-yield method.

       Gains and losses on the sale of securities are based upon the amortized
       cost of the security using the specific identification method.

       Bank Premises and Equipment

       Bank premises and equipment are carried at cost less accumulated
       depreciation and amortization. Depreciation is provided for on a
       straight-line basis over the estimated useful lives of the respective
       assets. Amortization of leasehold improvements is provided for on a
       straight-line basis over the shorter of the useful life or the lease
       term plus one renewal period.

       Intangible Assets

       Intangible assets consist primarily of premiums paid upon the 1995
       assumption of deposits and goodwill arising from the 1996 acquisition
       of the net assets of Burlington County Bank and the 1997 acquisition of
       the net assets of Manchester Trust Bank. Premiums on deposits are
       amortized on a straight-line basis over a period of ten years. Goodwill
       is being amortized on a straight-line basis over 15 years. On a
       periodic basis, the Bank reviews its intangible assets for the events
       or changes in circumstances that may indicate that the carrying amount
       of the assets may not be recoverable.

       Income Taxes


       The Bank records income taxes utilizing the asset and liability method.
       Deferred tax assets and liabilities are recognized for the estimated
       future tax consequences attributable to differences between the
       financial statement carrying amounts of existing assets and liabilities
       and their respective tax bases. Deferred tax assets and liabilities are
       measured using enacted tax rates in effect for the year in which those
       temporary differences are expected to be recovered or settled.



<PAGE>
                                       4


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued


 (1)   Organization and Summary of Significant Accounting Policies, cont.

       Pension Plan

       The Bank has a pension plan covering employees and officers meeting
       service and age requirements. The Bank's policy is to fund pension
       costs accrued.

       Other Postretirement Benefit Plans

       In addition to the Bank's defined benefit plan, the Bank provides a
       postretirement medical and life insurance plan to its retirees. The
       benefits available under the plan depend on the years of service to the
       Bank and the age of the retiree. The Bank's policy is to accrue for
       such cost in the period which the benefit is earned.

       Stock Option Plan

       The Bank applies the "intrinsic value based method" as described in APB
       Opinion No. 25, "Accounting for Stock Issued to Employees," and related
       interpretations in accounting for its stock-based compensation.
       Accordingly, no compensation cost has been recognized for the stock
       option plan.

       Management Recognition Plan

       Compensation cost is incurred by the Bank over the vesting period based
       upon the fair value of the shares at the date of allocation.

       Statements of Cash Flows

       The Bank considers all highly liquid debt instruments with original
       maturities of three months or less to be cash equivalents.

       Earnings Per Share

       Earnings per share data is presented for the periods ended September
       30, 1997 and 1996 and for the year ended December 31, 1996. Prior years
       earnings per share data is not presented as the Bank completed its
       initial public offering on August 3, 1995 and such data is not deemed
       meaningful by management.

       Reclassifications

       Certain reclassifications have been made to prior years amounts to
       conform to the September 1997 presentation.



<PAGE>
                                       5


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued




 (2)   Acquisitions

       Intangible assets consist primarily of premium paid upon the assumption
       of deposits and goodwill arising from the acquisitions of Burlington
       County Bank and Manchester Trust Bank.

       On September 8, 1997, the Bancorp completed the acquisition of
       Manchester Trust Bank, a trust services company with $140.1 million of
       assets under management. Under terms of the agreement, Manchester will
       be operated as a wholly-owned subsidiary of the Bank.

       The following summarizes completed acquisitions of Peoples Bancorp,
       Inc. as of September 30, 1997 (in thousands):

<TABLE>
<CAPTION>

                                                               Total as of the date acquired                               
                                                    ------------------------------------------------                      Method   
                                 Year                                                          Net         Cash             of
                               acquired             Assets         Loans       Deposits      assets        paid         accounting
                               --------             ------         -----       --------      ------        ----         ----------
<S>                              <C>                 <C>           <C>           <C>           <C>         <C>          <C>
Assumption of deposits
     from the RTC                1995          $          -             -        33,974            -        2,506        Purchase
Burlington County Bank           1996                80,249        48,200        73,200        5,245       12,473        Purchase
Manchester Trust Bank            1997                 2,013             -             -        1,894        4,134        Purchase
                                                     ======        ======        ======        =====       ======                

</TABLE>


       The above transactions resulted in the following goodwill (in
thousands):
<TABLE>
<CAPTION>


                                                  Goodwill balance as of:
                                     -------------------------------------------
                                          Sept. 30,             December 31,          Original      Amortization
                                             1997          1996           1995         amount          period
                                             ----          ----           ----         ------          ------
<S>                                   <C>                   <C>           <C>             <C>         <C>     
Assumption of deposits
       from the RTC                     $   1,850         2,054         2,325           2,506       10 years
Burlington County Bank                      6,750         7,110             -           7,228       15 years
Manchester Trust Bank                       2,234             -             -           2,240       15 years
                                        ---------         -----        ------          ------
                                        $  10,834         9,164         2,325          11,974
                                        =========         =====         =====          ======
                                      
</TABLE>



       The following supplemental schedule presents the pro forma results of
       operations for the periods ended September 30, 1997 and 1996 and for
       the years ended December 31, 1996 and 1995 as though the companies had
       combined on January 1, 1995. The pro forma results of operations do not
       necessarily reflect the results of operations that would have occurred
       had the Bank, Manchester and Burlington been combined during such
       periods.


                                   September 30,+++           December 31,
                               ----------------------      ------------------
                                  1997        1996         1996         1995
                                  ----        ----         ----         ----
                                                (in thousands)
Net interest income             $ 16,458       16,410      21,599        20,126
Net income                         5,991        6,665       8,633         9,219
Earnings per common share           .66          .74         .96              -




       Pro forma earnings per common share as of December 31, 1995 is not
       presented as its presentation would not be meaningful due to the Bank's
       initial stock offering as of August 3, 1995.


<PAGE>
                                       6


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued

 (3)   Charter Conversion, Reorganization to a Mutual Holding Company and 
       Conversion to Stock Form of Ownership

       On January 1, 1995 the Bank converted from a state chartered mutual
       savings bank to a federally chartered mutual savings bank called
       Trenton Savings Bank FSB.

       On February 8, 1995, the Board of Directors of the Bank unanimously
       adopted the Plan of Reorganization from a Federal Mutual Savings Bank
       to a Federal Mutual Holding Company and Stock Issuance Plan, which plan
       was subsequently amended (as amended, the Plan). Pursuant to the Plan,
       the Bank reorganized from a Federally-chartered mutual savings bank
       into a Federal mutual holding company, Peoples Bancorp, MHC and
       concurrently formed a Federally-chartered capital stock savings
       subsidiary, which took the name Trenton Savings Bank FSB. Each deposit
       account of the Bank at the time of the reorganization became a deposit
       account in the newly-formed bank in the same amount and upon the same
       terms and conditions, except that the holder of each such deposit
       account has voting and liquidation rights with respect to the holding
       company rather than the Bank.

       As part of the reorganization, the Bank was authorized to offer stock
       in one or more offerings, up to a maximum of 49.9% of the issued and
       outstanding shares of its common stock. On May 15, 1995, the Bank
       received initial approval from the Office of Thrift Supervision (OTS)
       to solicit subscribers for stock.

       On August 3, 1995, the Bank completed its minority stock offering
       whereby the Bank issued 3,116,500 shares at $10 per share for a total
       of $31,165,000, which represents a minority ownership of 35.0% of the
       Bank based upon its valuation by an independent appraiser. The net
       proceeds of the stock offering, after reflecting offering expenses of
       $1.387 million and costs to capitalize the mutual holding of $200,000,
       were $29.578 million. The net proceeds were added to the Bank's general
       funds to be used for general corporate purposes.

       In 1996 and 1995, the Bank declared cash dividends of $0.35 and
       $0.0575, respectively, per common share to holders of common stock of
       the Bank. The Bank's Federal mutual holding company, Peoples Bancorp,
       MHC, waived the receipt of the cash dividends paid by the Bank, and it
       currently intends to continue this policy. There can be no assurance
       that the Bank's regulators will permit future dividend waivers, or the
       terms of such waivers.

 (4)   Reorganization  to a Two-Tiered  Mutual Holding Company and Subsequent 
       Plan of Conversion to Full Stock Ownership Structure

       On November 26, 1996 the Bank and Peoples Bancorp, Mutual Holding
       Company (MHC) filed an application with the Office of Thrift
       Supervision (OTS), their primary regulator, to reorganize into a
       two-tiered holding company. Pursuant to the reorganization, which was
       approved by the OTS and stockholders, the Bancorp was formed and became
       the majority-owned subsidiary of Peoples Bancorp, MHC, and the Bank
       became the wholly-owned subsidiary of the Bancorp. The relative
       ownership interests of all stockholders of the Bank remained unchanged
       as a result of the reorganization. After the reorganization, the Bank
       continued its current business and operations as a Federally-chartered
       savings bank under its existing name.



<PAGE>
                                       7


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued

 (4)   Reorganization  to a Two-Tiered  Mutual Holding Company and Subsequent 
       Plan of Conversion to Full Stock Ownership Structure, cont.

       On September 24, 1997, the Board of Directors of the MHC unanimously
       adopted the Plan of Conversion and Reorganization, pursuant to which
       the MHC is converting from a federally charted mutual holding company
       to a Delaware chartered stock corporation. As part of the Conversion
       each of the issued and outstanding Minority Shares shall automatically,
       without further action by the holder thereof, be converted into and
       become a right to receive a number of shares of Common Stock determined
       pursuant to the Exchange Ratio.

       Pursuant to the Plan, the MHC's majority interests in the Mid-Tier
       Holding Company will be converted into shares at the Exchange Ratio,
       and sold in a subscription offering.

       The affirmative vote of a majority of the total eligible votes of the
       members of the MHC at the Special Meeting of Members is required to
       approve the Plan of Conversion and the transactions incident to the
       Conversion. The affirmative vote of the holders of at least (i)
       two-thirds of the outstanding common stock of the Mid-Tier Holding
       Company, and (ii) a majority of the Minority Shares at a special
       meeting of stockholders of the Mid-Tier Holding Company is required to
       approve the Plan of Conversion. Consummation of the Conversion is also
       subject to the approval of the OTS.

 (5)   Securities Available for Sale

       As discussed in note 1, the Bank adopted SFAS 115 as of January 1,
       1994. The cumulative effect of this change in accounting for the net
       unrealized appreciation in securities designated as available for sale
       was an increase to securities of $8,390,032 and to stockholders' equity
       of $5,371,298, net of income tax expense of $3,018,734.

       The amortized cost and estimated market value of securities available
       for sale as of September 30, 1997 and December 31, 1996 and 1995 are as
       follows:

<TABLE>
<CAPTION>

                                                         September 30, 1997
                                         ----------------------------------------------

                                                               Gross           Gross         Estimated
                                             Amortized      unrealized      unrealized        market
                                                cost           gains          losses           value
                                             ---------      ----------      ----------       ----------
                                                                   (in thousands)
<S>                                      <C>                      <C>        <C>                 <C>   
Debt securities:
     United States
        Treasury securities                $ 51,320             124               --             51,444
     United States Agencies
        securities                           46,067             322                  3           46,386
     Other bonds                             14,547              43               --             14,590
     Mortgage-backed securities              15,072             149               --             15,221
                                           --------        --------           --------         --------
                                            127,006             638                  3          127,641
Equity securities                                10            --                 --                 10
                                           --------        --------           --------         --------
                                           $127,016             638                  3          127,651
                                           ========        ========           ========         ========

</TABLE>


<PAGE>

                                       8


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued


 (5)   Securities Available for Sale, cont.

<TABLE>
<CAPTION>

                                                                1996
                                            -----------------------------------------
                                                              Gross           Gross         Estimated
                                            Amortized      unrealized      unrealized        market
                                               cost           gains          losses           value
                                            ---------      ----------      ----------       ---------
                                                                  (in thousands)
<S>                                         <C>                   <C>              <C>        <C>   
Debt securities:
     United States
        Treasury securities                 $65,336               204              33         65,507
     United States Agencies
        securities                            9,924                10             167          9,767
     Other bonds                              9,151                21            --            9,172
                                            -------           -------         -------        -------
                                             84,411               235             200         84,446
Equity securities                               894             2,308            --            3,202
                                            -------           -------         -------        -------
                                            $85,305             2,543             200         87,648
                                            =======           =======         =======        =======



                                                                1995
                                            -----------------------------------------
                                                              Gross           Gross         Estimated
                                            Amortized      unrealized      unrealized        market
                                               cost           gains          losses           value
                                            ---------      ----------      ----------       ---------
                                                                  (in thousands)
Debt securities:
     United States
        Treasury securities                 $70,944               728              30          71,642
     United States Agencies
        securities                            5,011              --              --             5,011
                                            -------           -------         -------         -------
                                             75,955               728              30          76,653
Equity securities                             2,536             4,587            --             7,123
                                            -------           -------         -------         -------
                                            $78,491             5,315              30          83,776
                                            =======           =======         =======         =======
</TABLE>



       On October 1, 1994, the Bank transferred $29,704,943 and $5,799,679 of
       mortgage-backed securities and United States Agencies securities from
       available for sale to held to maturity at fair value. The unrealized
       loss at the date of the transfer was $1,607,055 ($641,346 and
       $1,070,550 at December 31, 1996 and 1995, respectively) and is being
       amortized over the estimated remaining life of the related securities.

       The amortized cost and estimated market value of securities available
       for sale at September 30, 1997 and December 31, 1996 by contractual
       maturity are shown below. Expected maturities will differ from
       contractual maturities because borrowers may have the right to call or
       prepay obligations with or without penalties.

<PAGE>

                                       9


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued



 (5)   Securities Available for Sale, cont.
<TABLE>
<CAPTION>

                                                                 September 30, 1997           December 31, 1996
                                                                --------------------         ------------------
                                                                              Estimated                      Estimated
                                                           Amortized           market         Amortized       market
                                                              cost              value            cost          value
                                                           --------           ---------       ---------      ----------
                                                                                  (in thousands)
<S>                                                        <C>                  <C>            <C>              <C>   
Due within one year                                        $ 32,497             32,538         39,530           39,649
Due after one year through five years                        33,093             33,218         34,633           34,706
Due after five years through ten years                       46,344             46,664         10,248           10,091
Due after ten years                                          15,072             15,221           --               --
                                                           --------           --------       --------         --------
                                                            127,006            127,641         84,411           84,446
Equity securities                                                10                 10            894            3,202
                                                           --------           --------       --------         --------
                                                           $127,016            127,651         85,305           87,648
                                                           ========           ========       ========         ========

</TABLE>

       During the nine month period ended September 30, 1997, and years ended
       December 31, 1996, 1995 and 1994, proceeds from sales of securities
       available for sale resulted in gross gains and gross losses as follows:
<TABLE>
<CAPTION>


                                                                           December 31, 1997
                                                    Sept. 30,       ------------------------------   
                                                      1997          1996         1995        1994
                                                      ----          ----         ----        ----
                                                                   (in thousands)
<S>                                                  <C>             <C>          <C>        <C>   
Proceeds from sales of
     securities available for sale                   $3,816          9,368        10,054     12,661
Gross realized gains                                  2,923          2,839         4,264      2,559
Gross realized losses                                  --             --              71        151
                                                     ======         ======        ======     ======

</TABLE>

As of September 30, 1997 United States Agency and Treasury securities with a
fair value of $32,270,000 were pledged to secure a borrowing agreement entered
into during 1997.


<PAGE>
                                      10


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued


 (6)   Securities Held to Maturity

       The amortized cost and estimated market value of securities held to
       maturity as of September 30, 1997 and December 31, 1996 and 1995 are as
       follows:
<TABLE>
<CAPTION>

                                                                          September 30, 1997
                                                  ----------------------------------------------------------
                                                                   Gross            Gross          Estimated
                                                  Amortized      unrealized      unrealized          market
                                                     cost          gains           losses            value
                                                  ---------      ----------      ----------          ------
                                                                         (in thousands)
<S>                                                <C>            <C>             <C>           <C>   
Debt securities:
     United States Agencies                        $14,350           --                29            14,321
     Obligations of state and
        political subdivisions                       2,293            119            --               2,412
     Corporate bonds                                14,515             36              12            14,539
                                                   -------        -------         -------           -------
                                                   $31,158            155              41            31,272
                                                   =======        =======         =======           =======


                                                                            1996
                                                  ----------------------------------------------------------
                                                                   Gross            Gross          Estimated
                                                  Amortized      unrealized      unrealized          market
                                                     cost          gains           losses            value
                                                  ---------      ----------      ----------          ------
                                                                         (in thousands)
       Debt securities:
            United States Agencies                 $17,042           --               135            16,907
            Obligations of state and
               political subdivisions                3,400             98            --               3,498
            Corporate bonds                         17,493             55              28            17,520
                                                   -------        -------         -------           -------
                                                   $37,935            153             163            37,925
                                                   =======        =======         =======           =======



                                                                            1995
                                                  ----------------------------------------------------------
                                                                   Gross            Gross          Estimated
                                                  Amortized      unrealized      unrealized          market
                                                     cost          gains           losses            value
                                                  ---------      ----------      ----------          ------
                                                                         (in thousands)
       Debt securities:
            United States Agencies                 $24,934             71              77            24,928
            Obligations of state and
               political subdivisions                1,056            100            --               1,156
            Corporate bonds                         10,955            100              13            11,042
                                                   -------        -------         -------           -------
                                                   $36,945            271              90            37,126
                                                   =======        =======         =======           =======

</TABLE>

<PAGE>

                                      11


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued


 (6)   Securities Held to Maturity, cont.

       The amortized cost and estimated market value of securities held to
       maturity as of September 30, 1997 and December 31, 1996 by contractual
       maturity, are shown below. Expected maturities will differ from
       contractual maturities because borrowers may have the right to call or
       prepay obligations with or without call or prepayment penalties.
<TABLE>
<CAPTION>


                                                                September 30, 1997             December 31, 1996
                                                               --------------------           ------------------
                                                                            Estimated                      Estimated
                                                             Amortized        market        Amortized        market
                                                                cost          value           cost           value
                                                             ---------        ------        ---------        ------
                                                                                  (in thousands)
<S>                                                           <C>             <C>            <C>               <C>  
Due in one year or less                                       $11,268         11,261         6,202             6,229
Due after one year through five years                          17,576         17,558        29,354            29,196
Due five years through ten years                                1,548          1,578         1,578             1,604
Due after ten years                                               766            875           801               896
                                                              -------        -------       -------           -------
                                                              $31,158         31,272        37,935            37,925
                                                              =======        =======       =======           =======
</TABLE>


       As of September 30, 1997 and December 31, 1996 and 1995, United States
       Treasury securities with a face value of $900,000, $3,900,000 and
       $100,000, respectively were held in trust to secure deposits of public
       funds.

 (7)   Mortgage-Backed Securities Held to Maturity

       The amortized cost and estimated market value of mortgage-backed
       securities held to maturity as of September 30, 1997, December 31, 1996
       and 1995 are as follows:

<TABLE>
<CAPTION>

                                                                      September 30, 1997
                                                 ------------------------------------------------------
                                                                  Gross          Gross        Estimated
                                                 Amortized      unrealized     unrealized      market
                                                    cost          gains          losses         value
                                                 ---------      ----------     ----------      ------
                                                                     (in thousands)
<S>                                                 <C>               <C>             <C>       <C>   
Government National
     Mortgage Association                          $ 1,459           --              --          1,459
Federal Home Loan
     Mortgage Corporation                           38,144            208             161       38,191
                                                   -------        -------         -------      -------
                                                   $39,603            208             161       39,650
                                                   =======        =======         =======      =======
</TABLE>

<PAGE>

                                      12


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued


 (7)   Mortgage-Backed Securities Held to Maturity, cont.

<TABLE>
<CAPTION>

                                                                         1996
                                                 ------------------------------------------------------
                                                                  Gross          Gross        Estimated
                                                 Amortized      unrealized     unrealized      market
                                                    cost          gains          losses         value
                                                 ---------      ----------     ----------      ------
                                                                     (in thousands)
<S>                                                 <C>               <C>             <C>       <C>   
Government National
     Mortgage Association                        $ 1,614           38                 8          1,644
Federal Home Loan
     Mortgage Corporation                         47,004          431               492         46,943
                                                 -------          ---            ------         ------
                                                 $48,618          469               500         48,587
                                                 =======          ===            ======         ======

                                                                         1995
                                                 ------------------------------------------------------
                                                                  Gross          Gross        Estimated
                                                 Amortized      unrealized     unrealized      market
                                                    cost          gains          losses         value
                                                 ---------      ----------     ----------      ------
                                                                     (in thousands)

Government National
     Mortgage Association                        $ 2,056          112                 5          2,163
Federal Home Loan
     Mortgage Corporation                         52,260          748               139         52,869
                                                 -------          ---            ------         ------
                                                 $54,316          860               144         55,032
                                                 =======          ===            ======         ======

</TABLE>


       The amortized cost and market value of mortgage-backed securities held
       to maturity as of September 30, 1997 and December 31, 1996, by
       contractual maturity, are shown below. Expected maturities will differ
       from contractual maturities because borrowers may have the right to
       call or prepay obligations with or without call or prepayment
       penalties.
<TABLE>
<CAPTION>


                                                                September 30, 1997             December 31, 1996
                                                               --------------------           ------------------
                                                                            Estimated                      Estimated
                                                             Amortized        market        Amortized        market
                                                                cost          value           cost           value
                                                             ---------        ------        ---------        ------
                                                                                  (in thousands)
<S>                                                           <C>             <C>            <C>               <C>  
Due in one year or less                                     $ 5,540          5,521             3,014          2,990
Due after one year through five years                        21,885         22,304            28,776         28,401
Due five years through ten years                               --             --               1,405          1,434
Due after ten years                                          12,178         11,825            15,423         15,762
                                                            -------        -------           -------        -------
                                                            $39,603         39,650            48,618         48,587
                                                            =======        =======           =======        =======

</TABLE>



<PAGE>
                                      13


                             PEOPLES BANCORP, INC.

                  Notes to Statements of Condition, Continued

 (8)   Loans

       A summary of loans as of September 30, 1997, December 31, 1996 and 1995
follows:
<TABLE>
<CAPTION>


                                                Sept. 30,
                                                  1997              1996             1995
                                                ---------         --------         --------

                                                            (in thousands)
Mortgage loans:
<S>                                             <C>                <C>              <C>    
     One to four family                         $ 242,374          239,470          227,717
     Commercial real estate and
        multi-family                               40,305           53,415           27,827
                                                ---------         --------         --------
        Total mortgage loans                      282,679          292,885          255,544
                                                ---------         --------         --------

Commercial                                         62,245           34,486           11,573
Home equity                                        33,914           28,138           21,833
Other consumer loans                               22,195           27,478           18,783
                                                ---------         --------         --------
        Total other loans                         118,354           90,102           52,189
                                                ---------         --------         --------

        Total loans                               401,033          382,987          307,733
Allowance for loan loss                            (3,202)          (2,901)          (1,767)
Premiums (discounts)                                   17              (24)              23
Net deferred costs                                     18              226              104
                                                ---------         --------         --------
        Total loans, net                        $ 397,866          380,288          306,093
                                                =========         ========         ========

</TABLE>

       A summary of the activity in the allowance for loan losses for the nine
       month periods ended September 30, 1997 and 1996 and the years ended
       December 31, 1996, 1995 and 1994 is as follows:

<TABLE>
<CAPTION>
                                                September 30,                   December 31,
                                       -------------------------      -------------------------------
                                              1997          1996         1996        1995       1994
                                            -------        ------      ------      ------      ------
                                                              (in thousands)
<S>                                         <C>             <C>          <C>         <C>        <C>  
Allowance for loan losses
     at beginning of period                 $ 2,901         1,767        1,767       1,642      1,471
Acquired allowance                             --            --          1,186        --         --
Provision for loan losses                     1,488          --           --           150        180
Chargeoffs                                   (1,313)          (26)        (110)        (32)       (23)
Recoveries                                      126          --             58           7         14
                                            -------        ------       ------      ------     ------
Allowance for loan losses
     at end of period                       $ 3,202         1,741        2,901       1,767      1,642
                                            =======        ======       ======      ======     ======

</TABLE>



<PAGE>



                                      14


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued




 (8)   Loans, cont.

       Loans contractually in arrears by three months or more at September 30,
       1997, December 31, 1996 and 1995 were as follows:


                                        1997
                       ---------------------------------------
                          Carrying      Number         % of
                            value      of loans      category
                       ------------   -----------    ---------
                                     (in thousands)
Mortgage                   $2,788           48            0.99%
Commercial                  1,166           38            1.87
Consumer                      109            7            0.19
                           ======           ==            ====



                                        1996
                       ---------------------------------------
                          Carrying      Number         % of
                            value      of loans      category
                       ------------   -----------    ---------
                                     (in thousands)
Mortgage                   $2,277           37            0.78%
Commercial                  1,183           19            2.01
Consumer                      244           20            0.44
                           ======           ==            ====



                                        1995
                       ---------------------------------------
                          Carrying      Number         % of
                            value      of loans      category
                       ------------   -----------    ---------
                                     (in thousands)
Mortgage                   $1,017           18            0.40%
Commercial                     75            1            0.65
Consumer                       40            3            0.10
                           ======           ==            ====



       Nonaccrual loans totalled $4,477,000, $1,109,000, $2,951,000,
       $1,122,000 and $1,025,000 at September 30, 1997 and 1996, and December
       31, 1996, 1995 and 1994, respectively. Nonaccrual loans as of September
       30, 1997 include $1,437,000 of loans that are current but are
       classified as doubtful as management believes the ultimate collection
       of principal and interest is uncertain. Nonaccrual loans do not include
       certain loans contractually in arrears by three months or more for
       which adequate collateral exists or the collection of principal and
       interest is reasonably anticipated. These loans totalled $1,023,000,
       $753,000, $10,000 and $448,000 as of September 30, 1997, December 31,
       1996, 1995 and 1994, respectively. The amount of interest income on
       nonaccrual loans, which would have been recorded had these loans
       continued to pay interest at the original contract rate, was
       approximately $381,000, $95,000, $249,000, $87,000 and $98,000 for the
       nine months ended September 30, 1997 and 1996 and the years ended
       December 31, 1996, 1995 and



<PAGE>
                                      15


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued

 (8)   Loans, cont.

       1994, respectively. Interest income on nonaccrual loans included in net
       income amounted to $116,000, $30,000, $76,000, $14,000 and $55,000 for
       the nine months ended September 30, 1997 and 1996 and the years ended
       December 31, 1996, 1995 and 1994, respectively. There is no commitment
       to lend additional funds to borrowers whose loans have been placed on
       nonaccrual.

       Restructured loans totalled $192,000, $206,000, $206,000, $1,052,000
       and $1,044,000 at September 30, 1997 and 1996, December 31, 1996, 1995
       and 1994. The amount of interest income on restructured loans, which
       would have been recorded had these loans continued to pay interest at
       the original contract rate, was approximately $16,000, $16,000,
       $21,000, $87,000 and $90,000 for the nine months ended September 30,
       1997 and 1996 and the years ended December 31, 1996, 1995 and 1994,
       respectively. Interest income on restructured loans included in net
       income was approximately $15,000, $15,000, $20,000, $80,000 and $80,000
       for the nine months ended September 30, 1997 and 1996 and the years
       ended December 31, 1996, 1995 and 1994, respectively. There is no
       commitment to lend additional funds to borrowers whose loans have been
       restructured.

       The recorded investment in loans receivable considered impaired and the
       related allowance for loan losses at September 30, 1997 was $1,166,000
       and $292,000, respectively. The balances at December 31, 1996 were
       $1,183,000 and $448,000, respectively and $75,000 and $4,000,
       respectively, at December 31, 1995.

       At September 30, 1997 and December 31, 1996 and 1995, loans to officers
       and directors amounted to $772,000, $784,000 and $515,000,
       respectively. All such loans were performing according to their
       original terms.

 (9)   Bank Premises and Equipment

       Bank premises and equipment consists of the following as of September
       30, 1997, December 31, 1996 and 1995:

                                                Sept. 30,
                                                  1997       1996        1995
                                                ------      ------      ------
                                                         (in thousands)
Land                                            $1,008         867         667
Buildings and improvements                       4,848       5,166       4,661
Furniture and equipment                          2,441       2,521       1,917
Leasehold improvements                           1,318       1,214         901
                                                ------       -----       -----
                                                 9,615       9,768       8,146
Less accumulated depreciation
     and amortization                            2,815       2,786       2,279
                                                ------       -----       -----
                                                $6,800       6,982       5,867
                                                ======       =====       =====




<PAGE>
                                      16


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued



 (9)   Bank Premises and Equipment, cont.

       In the normal course of business, the Bank has entered into leases for
       its branch locations. The lease terms range from five to twenty years
       and expire at various times through the year 2007. The agreements
       provide for renewal options and all but one require the Bank to pay
       common area costs.

       The following is a schedule of future minimum lease payments for
       operating leases (with initial or remaining terms in excess of one
       year) as of September 30, 1997 and December 31, 1996:

<TABLE>
<CAPTION>
September 30,                                    December 31,
- -------------                                    ------------
<S>                               <C>                <C>                          <C>       
     1998                          $   396         1997                         $  404
     1999                              359         1998                            424
     2000                              261         1999                            395
     2001                              229         2000                            281
     2002                              196         2001                            252
     2003                              181         2002                            250
     Thereafter                        436         Thereafter                    1,038
                                    ------                                       -----
     Total minimum lease                           Total minimum lease
        payments                   $ 2,058            payments                  $3,044
                                   =======                                      ======
</TABLE>


       The annual rental expense amounted to $303,000 and $183,000 for the
       nine month periods ended September 30, 1997 and 1996, respectively, and
       $304,000, $226,000 and $164,000 for the years ended December 31, 1996,
       1995 and 1994, respectively.

(10)   Accrued Interest Receivable

       A summary of accrued interest receivable at September 30, 1997,
       December 31, 1996 and 1995 is as follows:

                                               Sept. 30,
                                                 1997          1996       1995
                                                 ----          ----       ----

                                                           (in thousands)
Loans                                             $2,091      1,654      1,427
Securities available for sale                      1,916      1,114      1,334
Mortgage-backed securities held
     to maturity                                     274        350        387
Securities held to maturity                          542        484        538
Federal funds sold                                  --         --           79
                                                  ------      -----      -----
                                                  $4,823      3,602      3,765
                                                  ======      =====      =====




<PAGE>

                                      17


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued

(11)   Deposits

       Deposit balances as of September 30, 1997, December 31, 1996 and 1995
are summarized as follows:
<TABLE>
<CAPTION>


                                
                                 Weighted
                                 average 
                                 rate at          1997                       1996                       1995
                                Sept.30,    --------------------     ----------------------       --------------------
                                  1997       Amount          %       Amount             %           Amount         %
                                  ----       ------       -----      ------            ----       ----------     ----

                                                                      (in thousands)
<S>                               <C>          <C>             <C>          <C>          <C>           <C>        <C>
Types of deposit:
     Noninterest
        bearing demand
        deposit accounts            --       $ 27,982          5.7        $ 25,366       5.2        $ 10,800      2.6
     N.O.W                        1.24         14,955          3.1          16,431       3.3           9,555      2.3
     Money market                                                                                   
        demand accounts           3.39         58,394         11.8          44,794       9.1          32,894      8.0
     Passbook                     2.26         95,132         19.3         104,210      21.2          92,747     22.6
     Club accounts                  --          1,069          0.2             269        .1             219      0.1
     Other                          --          5,573          1.1           3,630        .7           2,758      0.7
                                             --------        -----        --------     -----        --------    -----
                                              203,105         41.2         194,700      39.6         148,973     36.3
                                             --------        -----        --------     -----        --------    -----
                                                                                                    
     Certificates of                                                                                
        deposit                   5.25        247,158         50.1         248,396      50.6         209,488     51.0
     Retirement                                                                                     
        accounts                  5.50         43,071          8.7          48,150       9.8          52,309     12.7
                                             --------        -----        --------     -----        --------    -----
                                              290,229         58.8         296,546      60.4         261,797     63.7
                                             --------        -----        --------     -----        --------    -----
                                                                                                    
                                             $493,334        100.0        $491,246     100.0        $410,770    100.0
                                             ========        =====        ========     =====        ========    =====
                                                                                                    
                                                                                                    
</TABLE>

       As of September 30, 1997, December 31, 1996 and 1995, certificates of
       deposit, regular and retirement accounts have scheduled maturities as
       follows:

                                          1997           1996           1995
                                        --------       --------        -------

                                                   (in thousands)
Within one year                         $218,046        188,744        183,658
One to two years                          47,621         39,803         27,920
Two to three years                        20,474         20,298         27,753
Thereafter                                 4,088         47,701         22,466
                                        --------        -------        -------
                                        $290,229        296,546        261,797
                                        ========        =======        =======





<PAGE>
                                      18


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued



(11)   Deposits, cont.

       An analysis of the interest expense for the nine month periods ended
       September 30, 1997 and 1996 and for the years ended December 31, 1996,
       1995 and 1994 by deposit category is as follows:


                                     September 30,            December 31,
                                   ----------------     ------------------------
                                  1997         1996      1996    1995    1994
                                  ----         ----      ----    ----    ----

                                                       (in thousands)
NOW, passbook and other
     accounts                     $ 1,756    1,722    2,402    2,671    2,821
Money market demand accounts        1,366      837    1,233    1,066    1,099
Club accounts                           1     --         15       13       13
Regular certificates of deposit     9,626    8,532   11,836   11,125    7,490
Retirement accounts                 1,985    1,774    2,456    2,134    1,428
                                  -------   ------   ------   ------   ------
           Total interest         $14,734   12,865   17,942   17,009   12,851
                                  =======   ======   ======   ======   ======


       Certificates of deposit greater than $100,000 amounted to $26,698,000,
       $26,093,000 and $14,837,000 at September 30, 1997, December 31, 1996
       and 1995, respectively. The deposits of the Bank are insured up to
       $100,000 by the BIF and SAIF, which is administered by the FDIC and is
       backed by the full faith and credit of the U.S. Government.

(12)   Borrowed Funds

       On January 3, 1997, the Bank entered into an agreement to borrow $30
       million at a fixed interest rate of 6.02%. The debt matures on January
       3, 2000. The funds provided were used to fund a leveraging program
       whereby proceeds from the borrowing were used to fund the purchase of
       Federal agency securities designated as available for sale. The note is
       secured by United States Agency and Treasury securities designated as
       available for sale and having a fair value of $32,270,000 as of
       September 30, 1997. The collateral fulfills the security agreement
       requirement that collateral with a market value of 107% secure the
       note.

(13)   Income Taxes

       The Federal tax bad debt reserve method available to thrift
       institutions was repealed in 1996 for tax years beginning after 1995.
       As a result, the Bank must change from the reserve method to the
       specific charge-off method to compute its bad debt deduction. In
       addition, the Bank is required generally to recapture into income the
       portion of its bad debt reserves (other than the supplemental reserve)
       that exceeds its base year reserves, approximately $2,500,000.

       The recapture amount resulting from the change in a thrift's method of
       accounting for its bad debt reserves generally will be taken into
       taxable income ratably (on a straight-line basis) over a six-year
       period. If the Bank meets a "residential loan requirement" for a tax
       year beginning in 1996 or 1997, the recapture of the reserves will be
       suspended for such tax year. Thus, recapture can potentially be
       deferred for up to two years. The residential loan requirement is met
       if the principal amount of housing loans made by the Bank during the
       year at issue (1996 and 1997) is at least as much as the average of the
       principal amount of loans made during the six most recent tax years
       prior to 1996. Refinancings and home equity loans are excluded.

       For 1996 the Bank has met the residential loan requirement and expects
       to meet it for 1997.



<PAGE>
                                      19


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued




(13)   Income Taxes, cont.

       Retained earnings as of December 31, 1996 includes approximately
       $3,500,000 for which no provision for Federal income tax has been made.
       This reserve (base year and supplemental) is frozen not forgiven as
       certain events could trigger a recapture.

       Income tax expense for the nine month periods ended September 30, 1997
       and 1996 and for the years ended December 31, 1996, 1995 and 1994 is
       comprised of the following components:

<TABLE>
<CAPTION>

                                                                     September 30,                     December 31,
                                                              ----------------------       ----------------------------------
                                                                 1997           1996         1996          1995         1994
                                                               -------        ------        ------        ------        -----
                                                                    (in thousands)
<S>                                                            <C>             <C>           <C>           <C>          <C>  
       Current income tax expense:
            Federal                                            $ 3,624         3,590         4,728         4,796        3,929
            State                                                  311           317           415           382          338
                                                               -------        ------        ------        ------        -----
                                                                 3,935         3,907         5,143         5,178        4,267

       Deferred income tax (benefit) expense:
               Federal                                            (571)         (266)         (401)         (297)         161
               State                                               (32)          (15)          (22)          (17)           9
                                                               -------        ------        ------        ------        -----
                                                                  (603)         (281)         (423)         (314)         170
                                                               -------        ------        ------        ------        -----
               Total income tax expense                        $ 3,332         3,626         4,720         4,864        4,437
                                                               =======         =====         =====         =====        =====
</TABLE>



       A reconciliation between the effective income tax expense and the
       expected amount computed using the applicable statutory Federal income
       tax rate for the nine month periods ended September 30, 1997 and 1996
       and for the years ended December 31, 1996, 1995 and 1994 is as follows:
<TABLE>
<CAPTION>

                                                                     September 30,                     December 31,
                                                              ----------------------       ----------------------------------
                                                                 1997           1996         1996          1995         1994
                                                               -------        ------        ------        ------        -----
                                                                    (in thousands)
<S>                                                            <C>             <C>           <C>           <C>          <C>  
       Income before income taxes                                   $ 9,230      10,074      13,111      13,512      12,112
       Applicable statutory Federal tax rate                             35%         35%         35%         35%         35%
       Expected Federal income tax expense                            3,230       3,526       4,589       4,729       4,239
       State tax net of Federal benefit                                 181         196         256         249         226
       Increase (Decrease) in Federal income tax resulting from:
               Tax-exempt income                                        (32)        (18)        (24)        (25)        (25)
               Other                                                   (178)        (78)       (101)        (89)         (3)
               Goodwill                                                 131        --          --          --          --
                                                                    -------     -------     -------     -------     -------
                                                                    $ 3,332       3,626       4,720       4,864       4,437
                                                                    -------     -------     -------     -------     -------
       Effective tax rate                                              36.1%       36.0%       36.0%       36.0%       36.6%

</TABLE>



<PAGE>
                                      20


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued


(13)   Income Taxes, cont.

       The tax effects of temporary differences that give rise to significant
       portions of the net deferred tax asset (liability) at September 30,
       1997, December 31, 1996 and 1995 are as follows:


                                               Sept. 30,
                                                 1997         1996       1995
                                                 ----         ----       ----

                                                            (in thousands)
Deferred tax assets:
     Loan fees                                $    26           49         48
     Other                                        352          256         91
     Postretirement benefits                      507          506        411
     Pension                                      191          117         67
     Supplemental Employee Retire-
        ment Plan                                 305          211          -
     Allowance for loan loss - book             1,405          980        653
                                                -----       ------     ------
                                                2,786        2,119      1,270
                                                -----        -----      -----

Deferred tax liabilities:
     Shareholders' equity - unrealized
        gain on securities available
        for sale                                  114          613      1,517
     Allowance for loan losses - tax            1,031          930        928
     Other                                         28           65         33
                                               ------      -------    -------
                                                1,173        1,608      2,478
                                                -----        -----      -----

           Net deferred tax asset
                (liability)                   $ 1,613          511     (1,208)
                                              =======          ===     ====== 




       Management believes that it is more likely than not that the deferred
       tax asset will be realized based upon taxable income in the carryback
       period and the probability of future operations to generate sufficient
       taxable income.



<PAGE>

                                      21


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued



(13)   Income Taxes, cont.

       Total deferred tax benefits for the nine month periods ended September
       30, 1997 and 1996 and the years ended December 31, 1996, 1995 and 1994
       were allocated as follows:
<TABLE>
<CAPTION>

                                                                     September 30,                     December 31,
                                                              ----------------------       ----------------------------------
                                                                 1997           1996         1996          1995         1994
                                                               -------        ------        ------        ------        -----
                                                                                   (in thousands)
<S>                                                            <C>             <C>           <C>           <C>          <C>  
       Income from operations                                $  (603)          (281)          (423)         (314)         170
       Shareholders' equity - unrealized
            gains on securities available
            for sale                                            (499)          --             (905)          360        1,861
       Business combination                                     --             --             (391)         --           --
                                                             -------         ------         ------         -----        -----
                                                             $(1,102)          (281)        (1,719)           46        2,031
                                                             =======         ======         ======         =====        =====
</TABLE>



(14)   Regulatory Matters

       Office of Thrift Supervision (OTS) regulations require banks to
       maintain minimum levels of regulatory capital. Under the regulations in
       effect at December 31, 1996, the Bank was required to maintain (i) a
       minimum tangible capital ratio of 1.50%, (ii) a minimum leverage ratio
       of Tier I capital to total adjusted assets of 3.0%, and (iii) a minimum
       ratio of total 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 leverage (Tier
       I) capital ratio of at least 5.0%; a Tier 1 risk-based capital ratio of
       at least 6.0%; and a total risk-based capital ratio of at least 10.0%.

       The foregoing capital ratios are based in part on specific quantitative
       measures of assets, liabilities and certain off-balance sheet items as
       calculated under regulatory accounting practices. Capital amounts and
       classifications are also subject to qualitative judgments by the OTS
       about capital components, risk weightings and other factors.

       Management believes that, as of September 30, 1997 and December 31,
       1996 and 1995, the Bank meets all capital adequacy requirements to
       which it is subject. Further, the most recent OTS notification
       categorized the Bank as a well-capitalized institution under the prompt
       corrective action regulations. There have been no conditions or events
       since that notification that management believes have changed the
       Bank's capital classification.


<PAGE>
                                      22


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued

(14)   Regulatory Matters, cont.

       The following is a summary of the Bank's actual capital amounts and
       ratios as of September 30, 1997 and December 31, 1996 and 1995,
       compared to the OTS minimum capital adequacy requirements and
       classification as a well-capitalized institution:

<TABLE>
<CAPTION>
     
                                                                            OTS Requirements
                                                                 ----------------------------------------------
                                                                                             For Classification
                                                                       Minimum                    as Well
                                             Actual                Capital Adequacy              Capitalized
                                       -----------------          ------------------         ------------------
                                       Amount      Ratio          Amount      Ratio          Amount      Ratio
                                       ------      -----          ------      -----          ------      -----
                                                                (dollars in thousands)
<S>                                     <C>        <C>             <C>         <C>             <C>        <C> 
    September 30, 1997:
         Tangible capital          $    97,200     15.48%      $    9,418      1.50%      $         -        - %
         Tier I (core) capital          97,200     15.48           18,835      3.00            31,392     5.00
         Risk-based capital:
            Tier I                      97,200     25.64                -        -             22,743     6.00
            Total                      100,401     26.48           30,324      8.00            37,906    10.00

    December 31, 1996:
         Tangible capital               92,302     15.6             8,860      1.50                 -       -
         Tier I (core) capital          92,302     15.6            17,721      3.00            29,534     5.00
         Risk-based capital:
            Tier I                      92,302     27.5                 -        -             20,119     6.00
            Total                       95,200     28.4            26,825      8.00            33,531    10.00

    December 31, 1995:
         Tangible capital               91,838     18.1             7,627      1.50                 -       -
         Tier I (core) capital          91,838     18.1            15,253      3.00            25,422     5.00
         Risk-based capital:
            Tier I                      91,838     35.5                 -        -             15,528     6.00
            Total                       93,605     36.2            20,704      8.00            25,880    10.00



</TABLE>
       As of September 30, 1997, December 31, 1996 and 1995, the Federal
       Reserve Bank required the Bank to maintain an average reserve balance
       of $0, $0 and approximately $564,000, respectively, to meet regulatory
       requirements.



<PAGE>
                                      23


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued

(15)   Benefit Plans

       Pension Plan

       The Bank has a pension plan covering officers and employees meeting
       certain eligibility requirements. Prior service costs are amortized
       over a forty-year period, changes in the unfunded liability due to a
       prior year change in actuarial assumptions are amortized over thirty
       years and pension costs are funded as accrued.

       A comparison of the most recent available accumulated plan benefits and
       plan net assets for the pension plan, as determined by the plan
       actuaries as of January 1, 1997, 1996 (as amended October 1, 1996 for
       the acquisition of Burlington County Bank) and 1995, follows:

                                                 1997       1996      1995
                                                -------    ------    ------
                                                         (in thousands)
Actuarial present value of accumulated
       plan benefits:
               Vested participants               $ 2,584     2,082     2,030
               Non-vested participants               123        87        82
                                                 -------    ------    ------
                                                 $ 2,707     2,169     2,112
                                                 =======    ======    ======
       Projected benefit obligation for
            services rendered                      3,306     3,081     2,653
       Plan assets at fair value                   2,987     2,807     2,387
                                                 -------    ------    ------
                  Projected benefit obligation
                     in excess of plan assets        319       274       266
       Unrecognized gain                             225       322       149
       Unrecognized prior service cost              (178)     (182)     (215)
                                                 -------    ------    ------
                  Accrued pension expense        $   366       414       200
                                                 =======    ======    ======




       The components of net pension expense for the periods ended September
       30, 1997 and 1996 and the years ended December 31, 1996, 1995 and 1994
       are as follows:
<TABLE>
<CAPTION>

                                                                 Sept. 30,              December 31,
                                                           -------------------    ---------------------------
                                                           1997       1996     1996       1995      1994
                                                           ----       ----     ----       ----      ----
                                                                              (in thousands)
<S>                                                        <C>         <C>      <C>        <C>        <C>
Service cost-benefits earned during the year               $ 174       116      155        117        130
Interest cost on projected benefit obligation                194       149      199        214        188
Actual return on plan assets                                (175)     (137)    (183)      (182)      (189)
Net amortization and deferral                                 14        13       17         19        (14)
                                                            ----      ----     ----       ----       ----
                  Net pension expense                      $ 207       141      188        168        115
                                                           =====       ===      ===        ===        ===
</TABLE>





<PAGE>
                                      24


                             PEOPLES BANCORP, INC.
             Notes to Consolidated Financial Statements, Continued



(15)   Benefit Plans, cont.

       Assumptions used to develop the net periodic pension cost for the
       periods ended September 30, 1997 and 1996 and for the years ended
       December 31, 1996, 1995 and 1994 are as follows:
<TABLE>
<CAPTION>

                                                    September 30,                  December 31,
                                                 -------------------       ------------------------------
                                                  1997        1996         1996         1995        1994
                                                  ----        ----         ----         ----        ----
<S>                                               <C>          <C>          <C>          <C>         <C> 
       Discount rate                              7.5%         7.75%        7.75%        8.25%       7.0%
       Expected long-term rate of return          7.5          7.5          7.5          7.5         7.5
       Rate of increase in compensation
            levels                                5.5          5.5          5.5          6.0         5.5
                                                  ===         ====         ====         ====         ===
</TABLE>


       Postretirement Benefits

       The Bank has established a postretirement medical and life insurance
       plan for the benefit of substantially all employees. The Bank utilizes
       the accrual method of accounting for postretirement benefits.

       The following table sets forth the net periodic postretirement benefit
       cost and accumulated postretirement benefit obligation (APBO) as
       determined by the plan actuaries as of January 1, 1997, 1996 (as
       amended October 1, 1996 for the acquisition of Burlington County Bank)
       and 1995, follows:

                                                1997        1996        1995
                                              --------    --------    -------
                                                          (in thousands)
Accumulated postretirement benefit
     obligation (APBO)                        $(1,195)     (1,177)    (980)
Fair value of assets                            -           -        -
                                               -------     ------   ------
Projected benefit obligation funded status     (1,195)     (1,177)    (980)
Accumulated net unrecognized gain                (107)       (109)     (98)
                                               -------     ------   ------
Net postretirement accrued benefit cost       $(1,302)     (1,286)  (1,078)
                                              =======      ======   ====== 


       Net postretirement benefit costs for the periods ended September 30,
       1997 and 1996 and the years ended December 31, 1996, 1995 and 1994 are
       as follows:

<TABLE>
<CAPTION>

                                                                 Sept. 30,              December 31,
                                                           -------------------    ---------------------------
                                                            1997      1996     1996       1995      1994
                                                            ----      ----     ----       ----      ----
<S>                                                        <C>         <C>      <C>        <C>        <C>
       Service cost                                          $ 35       23         30      26          23
       Interest cost on accumulated post-
            retirement benefit obligation                      65       59         79      80          64
                                                             ----      ---        ---     ---          --
                                                             $100       82        109     106          87
                                                             ====      ===        ===     ===          ==
</TABLE>





<PAGE>
                                      25

                             PEOPLES BANCORP, INC.
             Notes to Consolidated Financial Statements, Continued



(15)   Benefit Plans, cont.

       For measurement purposes, the cost of medical benefits was projected to
       increase at a rate of 9.50% and 10.00% in 1997 and 1996, respectively,
       thereafter grading to a stable 5.5% medical inflation rate in 2005. The
       present value of the accumulated benefit obligation assumed a 7.50% and
       7.75% discount rate compounded annually for 1997 and 1996,
       respectively. The plan is unfunded as of September 30, 1997, as the
       Bank funds the plan on a cash basis.

       Stock Option Plan

       During 1996, the Bank's stockholders approved a stock option plan
       authorizing 311,650 shares available to be granted to certain
       directors, officers and employees of the Bank. Options granted under
       the plan amounted to 77,500 during 1997 and 234,000 at during 1996 and
       are exercisable at the fair value of the stock as of the grant date.
       The options vest over a five-year term, and expire after 10 years from
       the date of the grant. For the nine month period ended September 30,
       1997, 8,635 options were exercised and no options were forfeited or had
       expired. No options were exercised, forfeited or had expired during
       1996.

       In October 1995, the Financial Accounting Standards Board (FASB) issued
       Statement of Financial Accounting Standards No. 123, "Accounting for
       Stock-Based Compensation" (SFAS 123). This Statement establishes
       financial accounting and reporting standards for stock-based employee
       compensation plans. SFAS 123 encourages all entities to adopt the "fair
       value based method" of accounting for employee stock compensation
       plans. However, SFAS 123 also allows an entity to continue to measure
       compensation cost under such plans using the "intrinsic value based
       method" as described in APB No. 25. Under the fair value based method,
       compensation cost is measured at the grant date based on the value of
       the award and is recognized over the service period, usually the
       vesting period. Fair value is determined using an option pricing model
       that takes into account the stock price at the grant date, the exercise
       price, the expected life of the option, the volatility of the
       underlying stock and the expected dividends on it, and the risk-free
       interest rate over the expected life of the option.

       The Bank continues to recognize compensation expense using the method
       prescribed in APB No. 25. Had compensation cost been determined
       consistent with SFAS 123 for options granted during 1997 and 1996,
       additional compensation cost for the nine month periods ended September
       30, 1997 and 1996 and the year ended December 31, 1996 would have been
       $134,000, $20,000 and $61,000, respectively. As a result, net income
       and net income per share for the nine month periods ended September 30,
       1997 and 1996 and for the year ended December 31, 1996 would have been
       reduced to $5,812,000 and $0.64, $6,435,000 and $0.72, and $8,352,000
       and $0.93, respectively. The stock option plan's fair value of options
       granted is estimated on the date of grant using the Black-Scholes
       option-pricing model with the following assumptions used for the grants
       issued during 1997 and 1996: dividend yield of 1.67% and 2.59%,
       respectively, expected volatility of 23.79%; risk-free interest rate of
       6.1% and 6.7%, respectively, and expected lives of 5 years.

       The weighted average exercise price of options granted in 1997 was
       $21.00. The weighted average grant date fair value for the stock option
       plan's options granted during 1997 was $5.84.


<PAGE>
                                      26


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued


(15)   Benefit Plans, cont.

       The weighted average exercise price of options granted in 1996 and
       outstanding as of December 31, 1996 was $13.50. The weighted average
       grant date fair value for the stock option plan's options granted
       during 1996 was $3.49.

       Management Recognition Plan

       During 1996, the Bank's stockholders approved the Trenton Savings Bank
       Management Recognition Plan and authorized the issuance of 124,660
       shares from unissued common stock to the Management Recognition Plan.
       As of September 30, 1997 and December 31, 1996, 124,660 shares have
       been allocated to employees and directors of the Bank with a weighted
       average grant date fair value of $13.50 per share. The shares vest over
       a five-year period.

(16)   Commitments and Contingencies

       The Bank is party to commitments to extend credit in the normal course
       of business to meet the financial needs of its customers. Commitments
       to extend credit are agreements to lend money to a customer as long as
       there is no violation of any condition established in the contract.
       Commitments to fund mortgage loans generally have fixed expiration
       dates or other termination clauses, whereas home equity lines of credit
       have no expiration date. Since some commitments are expected to expire
       without being drawn upon, the total commitment amounts do not
       necessarily represent future cash requirements. The Bank evaluates each
       customer's creditworthiness on a case-by-case basis. Collateral is not
       required by the Bank for loan commitments. The Bank's loans are located
       primarily in the State of New Jersey and Bucks county in Pennsylvania.

       At September 30, 1997 and December 31, 1996 and 1995, the Bank had loan
       commitments (including unused lines of credit) of $47,712,000,
       $27,697,000 and $18,843,000, respectively, consisting primarily of
       fixed rate loans which are not included in the accompanying financial
       statements. The commitments at December 31, 1996 have commitment
       periods that range from 30 to 90 days and interest rates ranging from
       5.5% to 12.0%. There is no exposure to credit loss in the event the
       other party to commitments to extend credit does not exercise its right
       to borrow under the commitment.

       In the normal course of business, the Bank may be a party to various
       outstanding legal proceedings and claims. In the opinion of management,
       the financial position of the Bank will not be materially affected by
       the outcome of such legal proceedings and claims.

(17)   Disclosures about Fair Value of Financial Instruments

       The following methods and assumptions were used to estimate the fair
       value of each class of financial instruments for which it is
       practicable to estimate that value.

              Cash and Cash Equivalents

       The carrying amount is a reasonable estimate of the fair value of these
       instruments.



<PAGE>
                                      27

                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued


(17)   Disclosures about Fair Value of Financial Instruments, cont.

       Debt, Equity and Mortgage-Backed Securities

       Fair values are based on quoted market prices or dealer quotes.

       Loan Receivables

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

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

       Deposit Liabilities

       The fair value of demand deposits, savings accounts, and certain money
       market deposits is the amount payable on demand as of September 30,
       1997 and December 31, 1996 and 1995. The fair value of certificates of
       deposit was estimated using the rates currently offered for deposits of
       similar remaining maturities.

       Commitments to Extend Credit

       The fair value of commitments 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. The outstanding commitment balance is a reasonable
       estimate of fair value.

       Limitations: The following fair value estimates were made as of
       September 30, 1997 and December 31, 1996 and 1995, based on pertinent
       market data and relevant information on the financial instrument. These
       estimates do not include any premium or discount that could result from
       an offer to sell at one time the Bank's entire holdings of a particular
       financial instrument or category thereof. Since no market exists for a
       substantial portion of the Bank's financial instruments, fair value
       estimates were necessarily based on judgments with respect to future
       expected loss experience, current economic conditions, risk assessments
       of various financial instruments involving a myriad of individual
       borrowers, and other factors. Given the inherently subjective nature of
       these estimates, the uncertainties surrounding them and the matters of
       significant judgement that must be applied, these fair value
       estimations cannot be calculated with precision. Modifications in such
       assumptions could meaningfully alter these estimates.

       Since these fair value approximations were made solely for on and off
       balance sheet financial instruments as of September 30, 1997 and
       December 31, 1996 and 1995, no attempt was made to estimate the value
       of anticipated future business or the value of


<PAGE>
                                      28


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued


(17)   Disclosures about Fair Value of Financial Instruments, cont.

       nonfinancial statement assets and liabilities. Furthermore, certain tax
       implications related to the realization of the unrealized gains and
       losses could have a substantial impact on these fair value estimates
       and have not been incorporated into many of the estimates.

       The estimated fair values of the Bank's financial instruments as of
       September 30, 1997, December 31, 1996 and 1995 are as follows:

                                                              September 30,
                                                                  1997
                                                         --------------------
                                                         Carrying        Fair
                                                          amount        value
                                                          ------        -----
                                                             (in thousands)
Financial assets:
     Cash and cash equivalents                           $  13,209      13,209
     Securities available for sale                         127,651     127,651
     Securities and mortgage-backed securities
        held to maturity                                    70,761      70,922
     Loans, net                                            397,866     395,786
                                                           =======     =======

Financial liabilities:
     Deposits                                            $ 493,334     493,327
     Borrowed funds                                         30,000      30,096
                                                            ======      ======

Off balance sheet financial instruments:
     Commitments to extend credit                        $  47,712      47,712
                                                            ======      ======

                                                                  1996
                                                         --------------------
                                                         Carrying        Fair
                                                          amount        value
                                                          ------        -----
                                                             (in thousands)
Financial assets:
     Cash and cash equivalents                           $  20,938      20,938
     Securities and mortgage-backed securities
        held to maturity                                    87,648      87,648
     Securities held to maturity                            86,553      86,512
     Loans, net                                            380,288     377,976
                                                           =======     =======

Financial liabilities:
     Deposits                                            $ 491,246     493,654
                                                         =========     =======

Off balance sheet financial instruments:
     Commitments to extend credit                        $  27,697      27,697
                                                         =========      ======




<PAGE>
                                      29


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued



(17)   Disclosures about Fair Value of Financial Instruments, cont.

                                                                  1995
                                                         --------------------
                                                         Carrying        Fair
                                                          amount        value
                                                          ------        -----
                                                             (in thousands)
       Financial assets:
            Cash and cash equivalents                   $ 16,253         16,253
            Securities available for sale                 83,776         83,776
            Securities and mortgage-backed securities                 
               held to maturity                           91,261         92,158
            Loans, net                                   306,093        307,927
                                                        ========        =======
                                                                      
       Financial liabilities:                                         
            Deposits                                    $410,770        416,705
                                                        ========        =======
                                                                      
       Off balance sheet financial instruments:                       
            Commitments to extend credit                $ 18,843         18,843
                                                        ========        =======
                                                                 

(18)   Insurance Funds Legislation

       On September 30, 1996, legislation was enacted which, among other
       things, imposed a special one-time assessment on SAIF-insured deposits
       to recapitalize Savings Associations Insurance Fund (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 being levied
       amounts to 65.7 basis points on SAIF assessable deposits held as of
       March 31, 1995. The Bank recorded a $177,000 charge (before tax-effect)
       as a result of the FDIC special assessment. This legislation will
       eliminate the substantial disparity between the amount that BIF and
       SAIF member institutions had been paying for deposit insurance
       premiums. As of December 31, 1996, the Bank's deposits are primarily
       BIF-insured except for $34 million of deposits which were acquired from
       a SAIF-insured institution.

       Beginning on January 1, 1997, BIF members will pay a portion of the
       FICO payment equal to 1.29 basis points per $100 in BIF-insured
       deposits compared to 6.44 basis points per $100 in SAIF-insured
       deposits, and will pay a pro rata share (approximately 2.4 basis points
       per $100 in deposits) 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.

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



<PAGE>
                                      30


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued


(19)   Recent Accounting Pronouncements

       In June 1996, the Financial Accounting Standards Board (FASB) issued
       Statement of Financial Accounting Standards No. 125 (SFAS No. 125),
       Accounting for Transfers and Servicing of Financial Assets and
       Extinguishment of Liabilities". SFAS No. 125 provides accounting and
       reporting standards for transfers and servicing of financial assets and
       extinguishment of liabilities. These standards are based on consistent
       application of a financial-component approach and focuses on control.
       Under this approach, after a transfer of financial assets, an entity
       recognizes the financial and servicing assets it controls and the
       liabilities it has incurred, derecognizes financial assets when control
       has been surrendered, and derecognizes liabilities when extinguished.
       SFAS No. 125 provides consistent standards for distinguishing transfers
       of financial assets that are sales from transfers that are secured
       borrowings. SFAS No. 125 is effective for transfers occurring after
       December 31, 1996 and has been applied prospectively.

       In December 1996, the FASB issued Statement of Financial Accounting
       Standards No. 127 (SFAS No. 127), "Deferral of the Effective Date of
       Certain Provisions of FASB Statement No. 125", an amendment of SFAS No.
       125. SFAS No. 127 defers for one year the effective date of portions of
       SFAS No. 125 that address secured borrowings and collateral for all
       transactions. Additionally, SFAS No. 127 defers for one year the
       effective date of transfers of financial assets that are part of
       repurchase agreements, securities lending and similar transactions. The
       adoption of SFAS No. 125 and SFAS No. 127 is not expected to have a
       material effect on the Bank's consolidated financial statements

       In February 1997, the FASB issued Statement of Financial Accounting
       Standards No. 128 (SFAS No. 128), "Earnings per share" establishes
       standards for computing and presenting earnings per share (EPS) and
       applies to entities with publicly held common stock or potential common
       stock. SFAS No. 128 replaces the presentation of primary EPS with a
       presentation of basic EPS and requires dual presentation of basic and
       diluted EPS on the face of the income statement for all entities with
       complex capital structures. SFAS No. 128 requires a reconciliation of
       the numerator and denominator of the basic EPS computation to the
       numerator and denominator of the diluted EPS computation. SFAS No. 128
       is effective for financial statements issued for periods ending after
       December 15, 1997, including interim periods, earlier application is
       not permitted. SFAS No. 128 also requires restatement of all prior
       period EPS data presented. SFAS No. 128 is not expected to have a
       material effect on the Bank's reported earnings per share.

       In June 1997, the FASB issued Statement of Financial Accounting
       Standards No. 130 (SFAS No. 130), "Reporting Comprehensive Income".
       This Statement establishes standards for reporting and display of
       comprehensive income and its components (revenues, expenses, gains and
       losses) in a full set of general-purpose financial statements. This
       Statement is effective for fiscal years beginning after December 15,
       1997. Reclassification of financial statements for earlier periods
       provided for comparative purposes is required. The Bank has not
       determined the impact that this Statement will have on its reporting of
       operations.



<PAGE>
                                      31


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued


(19)   Recent Accounting Pronouncements, cont.

       In June 1997, the FASB issued Statement of Financial Accounting
       Standards No. 131 (SFAS No. 131), "Disclosures about Segments of an
       Enterprise and Related Information". This Statement establishes
       standards for the way that public business enterprises report
       information about operating segments in annual financial statements and
       requires that those enterprises report selected information about
       operating segments in interim financial reports issued to shareholders.
       It also establishes standards for related disclosures about products
       and services, geographic areas, and major customers. This Statement is
       effective for financial statements for periods beginning after December
       15, 1997. In the initial year of application, comparative information
       for earlier years is to be restated. This Statement need not be applied
       to interim financial statements in the initial year of its application,
       but comparative information for interim periods in the initial year of
       application is to be reported in financial statements for interim
       periods in the second year of application. The adoption of this
       Statement is not expected to change the Bank's reporting requirements.

(20)   Quarterly Financial Data

       The following tables summarizes certain 1997, 1996 and 1995 quarterly
financial data.

                                                          Quarter Ended
                                              ----------------------------------
                                                Sept. 30    June 30,     Mar. 31
                                                  1997        1997        1997
                                                --------    --------     -------
                                                           (in thousands)
Interest income                               $ 11,009      10,827       10,646
Interest expense                                 5,571       5,324        5,328
Net interest income                              5,438       5,503        5,318
Provision for loan losses                        1,274         204           10
Gain (loss) on security transaction              1,676         913          334
Operating expenses                               3,751       3,073        3,019
Income before tax expense                        2,619       3,558        3,052
Net income for the quarter                       1,668       2,276        1,953
Earnings per share                                0.18        0.25         0.22


                                                     Quarter Ended
                                      ------------------------------------------
                                       Dec. 31,  Sept. 30,   June 30,  Mar. 31,
                                         1996       1996       1996      1996
                                       --------  ---------   --------  --------
                                                    (in thousands)
Interest income                       $10,241       8,970      8,850      8,842
Interest expense                        5,076       4,356      4,217      4,292
Net interest income                     5,165       4,614      4,633      4,550
Provision for loan losses                   -           -          -          -
Gain (loss) on security transaction       650           -        617      1,572
Operating expenses                      3,235       2,369      2,002      2,063
Income before tax expense               3,037       2,430      3,410      4,234
Net income for the quarter              1,943       1,556      2,183      2,709
Earnings per share                       0.22        0.17       0.25       0.30



<PAGE>
                                      32


                             PEOPLES BANCORP, INC.

             Notes to Consolidated Financial Statements, Continued


(20)   Quarterly Financial Data, cont.

                                                     Quarter Ended
                                      ------------------------------------------
                                       Dec. 31,  Sept. 30,   June 30,  Mar. 31,
                                         1995       1995       1995      1995
                                       --------  ---------   --------  --------
                                                    (in thousands)
Interest income                      $8,852       8,898        8,185      7,583
Interest expense                      4,420       4,593        4,301      3,696
Net interest income                   4,432       4,305        3,884      3,887
Provision for loan losses                15          45           45         45
Gain (loss) on security transaction     884         937        1,525        847
Operating expenses                    2,085       1,843        2,017      1,847
Income before tax expense             3,402       3,546        3,505      3,059
Net income for the quarter            2,178       2,269        2,244      1,957




<PAGE>

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

No  dealer,  salesman  or any  other  person  has  been  authorized  to give any
information  or to make  any  representation  other  than as  contained  in this
Prospectus in connection  with the offering made hereby,  and, if given or made,
such other information or representation  must not be relied upon as having been
authorized  by the  Company,  the Bank or the Agent.  This  Prospectus  does not
constitute  an  offer  to sell or a  solicitation  of an offer to buy any of the
securities  offered hereby to any person in any jurisdiction in which such offer
or  solicitation  is not  authorized or in which the person making such offer or
solicitation  is not qualified to do so, or to any person whom it is unlawful to
make such offer or  solicitation in such  jurisdiction.  Neither the delivery of
this Prospectus nor any sale hereunder shall under any circumstances  create any
implication  that there has been no change in the  affairs of the Company or the
Bank since any of the dates as of which information is furnished herein or since
the date hereof.

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

SUMMARY....................................................................    4
SELECTED CONSOLIDATED FINANCIAL
AND OTHER DATA OF THE BANK AND SUBSIDIARIES................................   12
RISK FACTORS...............................................................   14
THE COMPANY................................................................   18
THE BANK...................................................................   18
HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE................................   20
USE OF PROCEEDS............................................................   20
DIVIDEND POLICY............................................................   21
MARKET FOR THE COMMON STOCK................................................   22
CAPITALIZATION.............................................................   24
PRO FORMA DATA.............................................................   24
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS..............................   30
BUSINESS OF THE BANK.......................................................   44
REGULATION.................................................................   62
TAXATION...................................................................   68
MANAGEMENT OF THE COMPANY..................................................   70
MANAGEMENT OF THE BANK.....................................................   70
THE CONVERSION.............................................................   80
RESTRICTIONS ON THE ACQUISITION OF THE COMPANY AND THE BANK................   99
DESCRIPTION OF CAPITAL STOCK OF THE COMPANY................................  104
DESCRIPTION OF CAPITAL STOCK OF THE BANK...................................  106
TRANSFER AGENT AND REGISTRAR...............................................  106
EXPERTS....................................................................  106
LEGAL OPINIONS.............................................................  107
ADDITIONAL INFORMATION.....................................................  107

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

     Until  March  __,  1998 or 25 days  after  commencement  of the  Syndicated
Community   Offering,   if  any,  whichever  is  later,  all  dealers  effecting
transactions inthe registered  securities,  whether or not participating in this
distribution,   may  be  required  to  deliver  a  Prospectus   when  acting  as
underwriters and with respect to their unsold allotments of subscriptions.

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


                                35,707,500 Shares

                                     Peoples
                                  Bancorp, Inc.


                          (Proposed Holding Company for
                            Trenton Savings Bank FSB)



                                  COMMON STOCK
                            Par Value $.01 per share


                                   ----------
                                   PROSPECTUS
                                   ----------


                     FRIEDMAN, BILLINGS, RAMSEY & CO., INC.


                                February __, 1998

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

<PAGE>



PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution
                                                                       Amount
                                                                       ------
    *    Legal Fees and Expenses...............................     $  160,000
    *    Printing, Postage and Mailing.........................        220,000
    *    Appraisal and Business Plan Fees and Expenses.........         25,000
    *    Accounting Fees and Expenses..........................        140,000
    *    Conversion Data Processing............................         47,000
    **   Marketing Fees and Expenses...........................      1,045,000
    *    Filing Fees (NASD, OTS and SEC).......................        170,000
    *    Other Expenses........................................        128,000
                                                                    ----------
    *    Total ................................................     $1,935,000
                                                                    ==========

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

*    Estimated

**   The Bank and the Company have  retained  Friedman,  Billings,  Ramsey & Co,
     Inc.  ("FBR") to assist in the sale of common stock on a best efforts basis
     in the  Subscription  and  Community  Offerings.  For purposes of computing
     estimated  expenses,  it has been  assumed  that FBR will  receive  fees of
     approximately $1,000,000, exclusive of attorneys' fees of $45,000.

Item 14. Indemnification of Directors and Officers

Indemnification of Directors and Officers of Peoples Bancorp, Inc.

         Article TENTH of the Certificate of  Incorporation  of Peoples Bancorp,
Inc.  (the  "Corporation")  sets  forth  circumstances  under  which  directors,
officers,  employees and agents of the Corporation may be insured or indemnified
against liability which they incur in their capacities as such:

TENTH:

         A. Each person who was or is made a party or is threatened to be made a
party to or is otherwise  involved in any action,  suit or  proceeding,  whether
civil, criminal,  administrative or investigative  (hereinafter a "proceeding"),
by reason of the fact that he or she is or was a  Director  or an Officer of the
Corporation  or is or  was  serving  at the  request  of  the  Corporation  as a
Director, Officer, employee or agent of another corporation or of a partnership,
joint venture,  trust or other enterprise,  including service with respect to an
employee benefit plan (hereinafter an  "indemnitee"),  whether the basis of such
proceeding  is alleged  action in an official  capacity as a Director,  Officer,
employee or agent or in any other capacity while serving as a Director, Officer,
employee or agent,  shall be indemnified and held harmless by the Corporation to
the fullest extent  authorized by the Delaware  General  Corporation Law, as the
same exists or may hereafter be amended (but, in the case of any such amendment,
only to the  extent  that such  amendment  permits  the  Corporation  to provide
broader  indemnification  rights  than such law  permitted  the  Corporation  to
provide  prior to such  amendment),  against  all  expense,  liability  and loss
(including  attorneys' fees,  judgments,  fines, ERISA excise taxes or penalties
and  amounts  paid  in  settlement)  reasonably  incurred  or  suffered  by such
indemnitee in connection therewith;  provided, however, that, except as provided
in  Section  C  hereof  with  respect  to   proceedings  to  enforce  rights  to
indemnification,   the  Corporation  shall  indemnify  any  such  indemnitee  in
connection with a proceeding (or part thereof) initiated by such indemnitee only
if such proceeding (or part thereof) was authorized by the Board of Directors of
the Corporation.

         B. The right to indemnification  conferred in Section A of this Article
TENTH  shall  include  the  right  to be paid by the  Corporation  the  expenses
incurred in defending any such  proceeding  in advance of its final  disposition
(hereinafter  an  "advancement of expenses");  provided,  however,  that, if the
Delaware General Corporation


<PAGE>



Law requires, an advancement of expenses incurred by an indemnitee in his or her
capacity  as a  Director  or  Officer  (and not in any other  capacity  in which
service was or is rendered by such indemnitee,  including,  without  limitation,
service to an employee  benefit  plan)  shall be made only upon  delivery to the
Corporation of an undertaking (hereinafter an "undertaking"), by or on behalf of
such  indemnitee,  to repay all amounts so advanced  if it shall  ultimately  be
determined  by final  judicial  decision from which there is no further right to
appeal (hereinafter a "final adjudication") that such indemnitee is not entitled
to be indemnified for such expenses under this Section or otherwise.  The rights
to  indemnification  and to the advancement of expenses  conferred in Sections A
and B of this  Article  TENTH  shall be contract  rights and such  rights  shall
continue as to an indemnitee who has ceased to be a Director,  Officer, employee
or agent and shall inure to the benefit of the indemnitee's heirs, executors and
administrators.

         C. If a claim under Section A or B of this Article TENTH is not paid in
full by the  Corporation  within  sixty  days  after a  written  claim  has been
received by the Corporation, except in the case of a claim for an advancement of
expenses,  in which  case  the  applicable  period  shall be  twenty  days,  the
indemnitee  may at any time  thereafter  bring suit against the  Corporation  to
recover the unpaid amount of the claim. If successful in whole or in part in any
such suit, or in a suit brought by the  Corporation to recover an advancement of
expenses  pursuant  to the  terms of an  undertaking,  the  indemnitee  shall be
entitled to be paid also the expense of  prosecuting  or defending such suit. In
(i) any suit  brought by the  indemnitee  to enforce a right to  indemnification
hereunder  (but not in a suit brought by the indemnitee to enforce a right to an
advancement of expenses) it shall be a defense that, and (ii) in any suit by the
Corporation to recover an  advancement  of expenses  pursuant to the terms of an
undertaking  the  Corporation  shall be entitled to recover such expenses upon a
final adjudication that, the indemnitee has not met any applicable  standard for
indemnification  set forth in the Delaware General  Corporation Law. Neither the
failure of the Corporation (including its Board of Directors,  independent legal
counsel,  or its  stockholders)  to  have  made  a  determination  prior  to the
commencement  of such suit that  indemnification  of the indemnitee is proper in
the  circumstances  because the indemnitee  has met the  applicable  standard of
conduct  set  forth in the  Delaware  General  Corporation  Law,  nor an  actual
determination by the Corporation (including its Board of Directors,  independent
legal  counsel,  or its  stockholders)  that  the  indemnitee  has not met  such
applicable  standard of conduct,  shall create a presumption that the indemnitee
has not met the  applicable  standard  of conduct or, in the case of such a suit
brought by the indemnitee, be a defense to such suit. In any suit brought by the
indemnitee  to  enforce  a right  to  indemnification  or to an  advancement  of
expenses hereunder,  or by the Corporation to recover an advancement of expenses
pursuant  to the  terms  of an  undertaking,  the  burden  of  proving  that the
indemnitee  is  not  entitled  to be  indemnified,  or to  such  advancement  of
expenses, under this Article TENTH or otherwise shall be on the Corporation.

         D. The rights to  indemnification  and to the  advancement  of expenses
conferred in this Article  TENTH shall not be exclusive of any other right which
any person may have or hereafter  acquire under any statute,  the  Corporation's
Certificate  of  Incorporation,  Bylaws,  agreement,  vote  of  stockholders  or
disinterested Directors or otherwise.

         E. The Corporation may maintain  insurance,  at its expense, to protect
itself  and any  Director,  Officer,  employee  or agent of the  Corporation  or
another  corporation,  partnership,  joint  venture,  trust or other  enterprise
against any expense,  liability or loss,  whether or not the  Corporation  would
have the power to indemnify such person against such expense,  liability or loss
under the Delaware General Corporation Law.

         F. The Corporation  may, to the extent  authorized from time to time by
the Board of Directors,  grant rights to indemnification  and to the advancement
of expenses to any employee or agent of the Corporation to the fullest extent of
the  provisions  of this Article TENTH with respect to the  indemnification  and
advancement of expenses of Directors and Officers of the Corporation.

Item 15. Recent Sales of Unregistered Securities.

         Not Applicable.


<PAGE>

Item 16. Exhibits and Financial Statement Schedules:

         The exhibits and financial  statement  schedules  filed as part of this
registration statement are as follows: (a) List of Exhibits

1.1  Engagement  Letter between Peoples  Bancorp,  Inc. and Friedman,  Billings,
     Ramsey & Co., Inc.

1.2  Form of Agency Agreement among Peoples Bancorp, Inc., Trenton Savings Bank,
     FSB, and Friedman, Billings, Ramsey & Co., Inc.*

2    Plan of Conversion and Reorganization

3.1  Certificate of Incorporation of Peoples Bancorp,  Inc. (Included as Exhibit
     D of the Plan of Conversion and Reorganization)

3.2  Bylaws of  Peoples  Bancorp,  Inc.  (Included  as  Exhibit E of the Plan of
     Conversion and Reorganization)

4    Form of Common Stock Certificate of Peoples Bancorp, Inc.

5    Opinion of Luse Lehman Gorman Pomerenk & Schick, P.C. regarding legality of
     securities being registered

8.1  Form of Federal Tax Opinion of Luse Lehman Gorman Pomerenk & Schick, P.C.

8.2  State Tax Opinion*

8.3  Letter from FinPro, Inc. with respect to Subscription Rights

10.1 Amended  Employment  Agreement between Trenton Savings Bank FSB and Wendell
     T. Breithaupt**

10.2 Supplemental Executive Retirement Plan**

10.3 Trenton Savings Bank FSB and Peoples Bancorp, MHC 1996 Stock Option Plan**

10.4 Trenton Savings Bank FSB and Peoples Bancorp,  M.H.C.  1996 Recognition and
     Retention Plan**

10.5 Form of Employment Agreement

10.6 Form of Severance Agreement

10.7 Employee Stock Ownership Plan

21   Subsidiaries of the Registrant

23.1 Consent of Luse Lehman Gorman Pomerenk & Schick, P.C. (contained in opinion
     filed as Exhibit 5)

23.2 Consent of KPMG Peat Marwick LLP

23.3 Consent of FinPro, Inc.

24   Power of Attorney (set forth on Signature Page)

27   EDGAR Financial Data Schedule

99.1 Appraisal Agreement between Peoples Bancorp, Inc. and FinPro, Inc.*



<PAGE>



99.2 Appraisal Report of FinPro, Inc.*

99.3 Proxy Statement to be furnished to Members of Peoples Bancorp, M.H.C.

99.4 Proxy Statement to be furnished to Stockholders of Peoples Bancorp, Inc.

99.5 Marketing Materials*

99.6 Order and Acknowledgment Form*

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

*    To be filed supplementally or by amendment.

**   Filed as  exhibits  to the  Registration  Statement  on Form S-4  under the
     Securities Act of 1933 of Peoples Bancorp,  Inc., filed with the Securities
     and  Exchange  Commission  on March 10,  1997 and  amended  April 17,  1997
     (Registration  No.  333-23029).  All of such previously filed documents are
     hereby  incorporated by reference in accordance with Item 601 of Regulation
     S-K.

         (b) Financial Statement Schedules

         No  financial  statement  schedules  are  filed  because  the  required
information  is not  applicable  or is  included in the  consolidated  financial
statements or related notes.

Item 17. Undertakings

         The undersigned Registrant hereby undertakes:

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

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

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

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

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

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

         (4) To provide  to the  underwriter  at the  closing  specified  in the
underwriting  agreements,  certificates in such  denominations and registered in
such names as  required by the  underwriter  to permit  prompt  delivery to each
purchaser.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Act,  and  is,  therefore,   unenforceable.  In  the  event  that  a  claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered, the


<PAGE>



Registrant  will,  unless in the  opinion  of its  counsel  the  matter has been
settled by controlling precedent,  submit to a court of appropriate jurisdiction
the questions  whether such  indemnification  by it is against  public policy as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.



<PAGE>

                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
registrant  has duly  caused  this  registration  statement  to be signed on its
behalf by the undersigned,  thereunto duly  authorized,  in  Lawrenceville,  New
Jersey on December 19, 1997.

                                      Peoples Bancorp, Inc.


                                      By: /s/ Wendell T. Breithaupt
                                          --------------------------------------
                                          Wendell T. Breithaupt
                                          President and Chief Executive Officer
                                          (Duly Authorized Representative)


                                POWER OF ATTORNEY

         We, the  undersigned  directors and officers of Peoples  Bancorp,  Inc.
(the "Company") hereby severally constitute and appoint Wendell T. Breithaupt as
our true and lawful attorney and agent, to do any and all things in our names in
the  capacities  indicated  below  which  said  Wendell T.  Breithaupt  may deem
necessary or advisable to enable the Company to comply with the  Securities  Act
of 1933,  and any rules,  regulations  and  requirements  of the  Securities and
Exchange Commission,  in connection with the registration  statement on Form S-1
relating to the offering of the Company's Common Stock, including  specifically,
but not  limited  to,  power  and  authority  to sign for us in our names in the
capacities indicated below the registration statement and any and all amendments
(including post-effective amendments) thereto; and we hereby approve, ratify and
confirm  all that said  Wendell  T.  Breithaupt  shall do or cause to be done by
virtue thereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities and as of the dates indicated.

Signatures                            Title                            Date
- ----------                            -----                            ----

/s/ Wendell T. Breithaupt   President, Chief Executive         December 19, 1997
- -------------------------   Officer and Director (Principal
Wendell T. Breithaupt       Executive Officer


/s/ Robert Russo            Vice President and Treasurer       December 19, 1977
- -------------------------   (Principal Financial and
Robert Russo                Accounting Officer


/s/ John B. Sill, Jr.       Chairman                           December 19, 1997
- -------------------------
John B. Sill, Jr.


/s/ Miles W. Truesdell, Jr. Director                           December 19, 1997
- --------------------------
Miles W. Truesdell, Jr.


/s/ Peter S. Longstreth     Director                           December 19, 1997
- --------------------------
Peter S. Longstreth


/s/ George A. Pruitt
- --------------------------  Director                           December 19, 1997
George A. Pruitt


<PAGE>




/s/ George W. Reinhard
- --------------------------  Director                           December 19, 1997
George W. Reinhard


/s/ Charles E. Stokes
- --------------------------  Director                           December 19, 1997
Charles E. Stokes


/s/ Raymond E. Trainer
- --------------------------  Director                           December 19, 1997
Raymond E. Trainer


<PAGE>


    As filed with the Securities and Exchange Commission on December 22, 1997
                                                       Registration No. 333-    
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549








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





                                    EXHIBITS
                                       TO
                             REGISTRATION STATEMENT
                                       ON
                                    FORM S-1




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








                              PEOPLES BANCORP, INC.











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


<PAGE>


                                  EXHIBIT INDEX

1.1  Engagement  Letter between Peoples  Bancorp,  Inc. and Friedman,  Billings,
     Ramsey & Co., Inc.

1.2  Form of Agency Agreement among Peoples Bancorp, Inc., Trenton Savings Bank,
     FSB, and Friedman, Billings, Ramsey & Co., Inc.*

2    Plan of Conversion and Reorganization

3.1  Certificate of Incorporation of Peoples Bancorp,  Inc. (Included as Exhibit
     D of the Plan of Conversion and Reorganization)

3.2  Bylaws of  Peoples  Bancorp,  Inc.  (Included  as  Exhibit E of the Plan of
     Conversion and Reorganization)

4    Form of Common Stock Certificate of Peoples Bancorp, Inc.

5    Opinion of Luse Lehman Gorman Pomerenk & Schick, P.C. regarding legality of
     securities being registered

8.1  Form of Federal Tax Opinion of Luse Lehman Gorman Pomerenk & Schick, P.C.

8.2  State Tax Opinion*

8.3  Letter from FinPro, Inc. with respect to Subscription Rights

10.1 Amended  Employment  Agreement between Trenton Savings Bank FSB and Wendell
     T. Breithaupt**

10.2 Supplemental Executive Retirement Plan**

10.3 Trenton Savings Bank FSB and Peoples Bancorp, MHC 1996 Stock Option Plan**

10.4 Trenton Savings Bank FSB and Peoples Bancorp,  M.H.C.  1996 Recognition and
     Retention Plan**

10.5 Form of Employment Agreement

10.6 Form of Severance Agreement

10.7 Employee Stock Ownership Plan

21   Subsidiaries of the Registrant

23.1 Consent of Luse Lehman Gorman Pomerenk & Schick, P.C. (contained in opinion
     filed as Exhibit 5)

23.2 Consent of KPMG Peat Marwick LLP

23.3 Consent of FinPro, Inc.

24   Power of Attorney (set forth on Signature Page)

27   EDGAR Financial Data Schedule

99.1 Appraisal Agreement between Peoples Bancorp, Inc. and FinPro, Inc.*

99.2 Appraisal Report of FinPro, Inc.*

99.3 Proxy Statement to be furnished to Members of Peoples Bancorp, M.H.C.


<PAGE>



99.4 Proxy Statement to be furnished to Stockholders of Peoples Bancorp, Inc.

99.5 Marketing Materials*

99.6 Order and Acknowledgment Form*

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

*    To be filed supplementally or by amendment.

**   Filed as  exhibits  to the  Registration  Statement  on Form S-4  under the
     Securities Act of 1933 of Peoples Bancorp,  Inc., filed with the Securities
     and  Exchange  Commission  on March 10,  1997 and  amended  April 17,  1997
     (Registration  No.  333-23029).  All of such previously filed documents are
     hereby  incorporated by reference in accordance with Item 601 of Regulation
     S-K.





                                                                     Exhibit 1.1


             [LETTERHEAD OF FRIEDMAN, BILLINGS, RAMSEY & CO. INC.]




October 15, 1997

Board of Directors
Attn: Wendell T. Breithaupt
President & Chief Executive Officer
Trenton Savings Bank, FSB
134 Franklin Corner Road
Lawrenceville, New Jersey  08648


        Re:     Reorganization and Plan of Conversion Marketing Services
                --------------------------------------------------------


Gentlemen:

This letter sets forth the terms of the proposed  engagement  between  Friedman,
Billings,  Ramsey and Co., Inc.  ("FBR") and Trenton Savings Bank, FSB ("Trenton
Savings"),  concerning our Investment  Banking  Services in connection  with the
Plan of Conversion and Plan of  Reorganization  (the "Plan") in connection  with
the  reorganization of Trenton Savings Bank, FSB and Peoples Bancorp,  Inc. from
the mutual holding company format into the stock holding company structure.

FBR is prepared to assist Trenton Savings in connection with the offering of its
shares of common stock during the Subscription  Offering and Community  Offering
as such  terms are  defined  in the Plan.  The  specific  terms of the  services
contemplated hereunder shall be set forth in a definitive sales agency agreement
(the  "Agreement")  between  FBR and  Trenton  Savings to be  executed  prior to
mailing of the Offering  material as referred to in the third to last  paragraph
of this letter.  The price of the shares  during the  Subscription  Offering and
Community  Offering will be the price  established  by Trenton  Savings Board of
Directors,  based upon an independent  appraisal as approved by the  appropriate
regulatory  authorities,  provided  such price is mutually acceptable to FBR and
Trenton Savings.

In connection with the Subscription  Offering and Community  Offering,  FBR will
render the following services:


     1.   Act as the Financial Advisor to Trenton Savings

     2.   Create marketing materials and formulate a marketing plan

     3.   Conduct  training  for all  Directors  and  Employees  concerning  the
          reorganization and stock offering

     4.   Manage Stock Center and staff with FBR personnel

     5.   Assist Trenton Savings and Attorneys with listing on Nasdaq

After the Offering,  FBR intends to become a Market Maker and continue converage
of Trenton Savings through after market support and research.

<PAGE>

Mr. Breithaupt
October 15, 1997
Page 2

At the appropriate  time, FBR, in conjunction with its counsel,  will conduct an
examination  of the  relevant  documents  and records of Trenton  Savings as FBR
deems  necessary  and  appropriate.  Trenton  Savings  will make all  documents,
records and other  information  deemed necessary by FBR or its counsel available
to them upon request.

For its services  hereunder,  FBR will receive the  following  compensation  and
reimbursement from Trenton Savings:

     1.   A  management  fee of $50,000  payable as  follows,  $25,000  upon the
          signing of this letter and $25,000 upon  receiving OTS approval of the
          Plan  Application.  Should the Plan be  terminated  for any reason not
          attributable  to the action or inaction of FBR,  FBR shall have earned
          and be  entitled to be paid fees  accruing  through the stage at which
          point the termination occurred.

     2.   A marketing  fee of 0.75% of the  aggregate  Purchase  Price of Common
          Stock  sold  in the  Subscription  Offering  and  Community  Offering,
          excluding  those  shares   purchased  by  Trenton  Savings   officers,
          directors,  or employees (or member of their immediate families) or by
          an ESOP,  tax-qualified or stock  compensation plans (except IRA's) or
          similar  plan  created  by  Trenton  Savings  for  some  or all of its
          directors  or  employees.  The  management  fee  of  $50,000  will  be
          subtracted from the marketing fee.

     3.   With   respect   to   paragraphs   1   and   2   above,    the   total
          marketing/management fee will not exceed $1,000,000.

     4.   The  foregoing commissions  are to be  payable  to FBR at  closing  as
          defined in the  agreement  to be entered  into between FBR and Trenton
          Savings.

     5.   FBR shall be  reimbursed  for  allocable  expenses  incurred  by them,
          including  legal fees,  whether or not the  Agreement is  consummated.
          These expenses shall not exceed $70,000.

It is further understood that Trenton Savings will pay all other expenses of the
Plan including but not limited to its attorneys' fees, NASD filing fees,  filing
and  registration  fees and fees of either  FBR's  attorneys  or your  attorneys
relating to any required state securities law filings,  telephone  charges,  air
freight,  supplies,  conversion  agent charges,  transfer  agent  charges,  fees
relating  to  auditing  and  accounting  and  costs of  printing  all  documents
necessary in connection with the foregoing.

For purpose of FBR's  obligation  to file certain  documents and to make certain
representations  to the  NASD in  connection  with  the  Plan,  Trenton  Savings
warrants  that:  (a) Trenton  Savings has not  privately  placed any  securities
within  the last 18  months;  (b)  other  than in  connection  with  the  Bank's
acquisitions of Burlington County Bank and Manchester Trust,  there have been no
material dealings within the last 12 months between Trenton Savings and any NASD
member or any person related to or associated with any such member;  (c) none of
the officers or directors of Trenton Savings has any  affiliation  with any NASD
member;  (d) Trenton  Savings has not granted FBR a right of first  refusal with
respect to the underwriting of any future offering of Trenton Savings stock; and
(e) there has been no intermediary between FBR and Trenton Savings in connection
with the  public  offering  of  Trenton  Savings  shares, and no person is being
compensated in any manner for providing such service.


<PAGE>

Mr. Breithaupt
October 15, 1997
Page 3

Trenton Savings agrees to indemnify and hold harmless FBR and its affiliates (as
defined in Rule 405 under the  Securities  Act of 1933,  as  amended)  and their
respective directors,  officers,  employees, agents and controlling persons (FBR
and each such person being an "Indemnified  Party") from and against any and all
losses,  claims,  damages and  liabilities  (or actions,  including  shareholder
actions, in respect thereof),  joint or several, to which such Indemnified Party
may become  subject  under any  applicable  federal or state law, or  otherwise,
which are  related  to or result  from the  performance  by FBR of the  services
contemplated by, or the engagement of FBR pursuant to, this letter agreement and
will  promptly  reimburse  any  Indemnified  Party for all  reasonable  expenses
(including  reasonable  counsel  fees  and  expenses)  as they are  incurred  in
connection  with  the  investigation  of,  preparation  for or  defense  arising
therefrom,  whether or not such Indemnified  Party is a party and whether or not
such claim,  action or  proceeding  is initiated or brought by Trenton  Savings.
Trenton Savings will not be liable to any Indemnified  Party under the foregoing
indemnification  and  reimbursement  provisions,  (i) for any  settlement  by an
Indemnified  Party effected  without its prior written  consent;  or (ii) to the
extent that any loss, claim, damage or liability is found in a final judgment by
a court to have  resulted  primarily  from  FBR's  gross  negligence  or willful
misconduct.  FBR shall  repay to Trenton  Savings  any  amounts  paid by Trenton
Savings for  reimbursement of FBR's and any Indemnified  Party's expenses in the
event that such  expenses  were  incurred in relation to an act or omission with
respect to which it is finally determined that FBR has acted in gross negligence
or with willful  misconduct.  Trenton  Savings  also agrees that no  Indemnified
Party shall have any liability (whether direct or indirect,  in contract or tort
or otherwise) to Trenton Savings or its security holders or creditors related to
or arising out of the  engagement of FBR pursuant to, or the  performance by FBR
of the services contemplated by, this letter agreement except to the extent that
any loss, claim,  damage or liability is found in a final judgment by a count to
have resulted primarily from FBR's gross negligence or willful misconduct.

Promptly  after  receipt by an  Indemnified  Party of notice of any intention or
threat to commence an action,  suit or proceeding or notice of the  commencement
of any action,  suit or proceeding,  such Indemnified  Party will, if a claim in
respect thereof is to be made against Trenton Savings pursuant hereto,  promptly
notify  Trenton  Savings  in  writing  of the same.  In case any such  action is
brought  against  any  Indemnified  Party and such  Indemnified  Party  notifies
Trenton Savings of the commencement thereof, Trenton Savings may elect to assume
the defense thereof,  with counsel  reasonably  satisfactory to such Indemnified
Party, and an Indemnified Party may retain counsel to participate in the defense
of any such action; provided, however, that in no event shall Trenton Savings be
required  to pay  fees  and  expenses  for  more  than  one  firm  of  attorneys
representing Indemnified Parties.

If the  indemnification  provided for in this letter agreement is for any reason
held unenforceable by an Indemnified Party, Trenton Savings agrees to contribute
to the losses, claims, damages and liabilities for which such indemnification is
held  unenforceable  (i) in such  proportion  as is  appropriate  to reflect the
relative  benefits  to Trenton  Savings,  on the one hand,  and FBR on the other
hand,  of the  Transaction  as  completed  (whether  or not the  Transaction  is
consummated) or, (ii) if (but only if) the allocation provided for in clause (i)
is for any reason unenforceable, in such proportion as in appropriate to reflect
not only the relative  benefits  referred to in clause (i) but also the relative
fault of Trenton  Savings,  on the one hand, and FBR, on the other hand, as well
as any other relevant equitable  considerations.  Each of the parties hereto (on
its own behalf and, to the extent  permitted by applicable law, on behalf of its
stockholders) waives all right to trial by jury in any action, proceeding or

<PAGE>


Mr. Breithaupt
October 15, 1997
Page 4

counteraction  (whether based upon contract, or otherwise) related to or arising
out of our  engagement  pursuant  to, or the  performance  by us of the services
contemplated by, this Letter Agreement.

This letter is merely a statement of intent and is not a binding legal agreement
except as to the compensation and reimbursement  paragraphs number 1-5 above and
the indemnity  described above. While FBR and Trenton Savings agree in principle
to the contents hereof and the purpose to proceed  promptly,  and in good faith,
to work out the arrangements  with respect to the proposed  offering,  any legal
obligations between FBR and Trenton Savings shall be only as set forth in a duly
executed Agreement,  which Agreement shall include customary representations and
warranties,  covenants and  indemnification  provisions  (which  indemnification
provisions  shall  supersede,  in part,  the indemnity  described  above).  Such
Agreement shall be in the form and content  satisfactory to, among other things,
there being in FBR's  opinion no material  adverse  change in the  condition  or
obligations of Trenton  Savings or no market  conditions  which might render the
sale of the shares by Trenton Savings hereby contemplated inadvisable.

The  validity and  interpretation  of this  Agreement  shall be governed by, and
construed  and enforced in  accordance  with,  the laws of the  Commonwealth  of
Virginia (excluding the conflicts of laws rules).

Please acknowledge your agreement to the foreging by signing below and returning
to FBR one copy of this letter along with a payment of $25,000. This proposal is
open for your acceptance for a period of thirty (30) days from the date hereof.


Very truly yours,


By:     /s/  J. Rock Tonkel                       /s/  Richard A. Buckner
        ----------------------------              ------------------------------
             J. Rock Tonkel                            Richard A. Buckner
Title:       Managing Director                         Senior Vice President



Date:  October 15, 1997


Agreed and Accepted to this 15th day of November, 1997.

Trenton Savings Bank, FSB


By:    /s/Wendell T. Breithaupt
       -----------------------------
Title:   President/CEO




                                                                       Exhibit 2

                      PLAN OF CONVERSION AND REORGANIZATION
                                       OF
                              PEOPLES BANCORP, MHC






<PAGE>

<TABLE>
<CAPTION>


                                TABLE OF CONTENTS

<S>      <C>                                                                                                    <C>
1.       INTRODUCTION.............................................................................................1

2.       DEFINITIONS..............................................................................................1

3.       PROCEDURES FOR CONVERSION................................................................................6

4.       HOLDING COMPANY APPLICATIONS AND APPROVALS...............................................................7

5.       SALE OF SUBSCRIPTION SHARES..............................................................................8

6.       PURCHASE PRICE AND NUMBER OF SUBSCRIPTION SHARES.........................................................8

7.       RETENTION OF CONVERSION PROCEEDS BY THE HOLDING COMPANY..................................................9

8.       SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS (FIRST PRIORITY).........................................9

9.       SUBSCRIPTION RIGHTS OF EMPLOYEE PLANS (SECOND PRIORITY)..................................................9

10.      SUBSCRIPTION RIGHTS OF SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (THIRD
                  PRIORITY)......................................................................................10

11.      SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY)..................................................10

12.      COMMUNITY OFFERING (FIFTH PRIORITY).....................................................................10

13.      SYNDICATED COMMUNITY OFFERING...........................................................................11

14.      LIMITATION ON PURCHASES.................................................................................11

15.      PAYMENT FOR CONVERSION STOCK............................................................................13

16.      MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS............................................13

17.      UNDELIVERED, DEFECTIVE OR LATE ORDER FORM; INSUFFICIENT PAYMENT.........................................14

18.      RESIDENTS OF FOREIGN COUNTRIES AND CERTAIN STATES.......................................................15

19.      ESTABLISHMENT OF LIQUIDATION ACCOUNT....................................................................15

20.      VOTING RIGHTS OF STOCKHOLDERS...........................................................................16

21.      RESTRICTIONS ON RESALE OR SUBSEQUENT DISPOSITION........................................................16

22.      REQUIREMENTS FOR STOCK PURCHASES BY DIRECTORS AND OFFICERS FOLLOWING
                  THE CONVERSION.................................................................................16

23.      TRANSFER OF DEPOSIT ACCOUNTS............................................................................17

24.      REGISTRATION AND MARKETING..............................................................................17
</TABLE>



                                       (i)

<PAGE>


<TABLE>
<CAPTION>
<S>      <C>                                                                                                    <C>
25.      TAX RULINGS OR OPINIONS.................................................................................17

26.      STOCK BENEFIT PLANS AND EMPLOYMENT AGREEMENTS...........................................................17

27.      RESTRICTIONS ON ACQUISITION OF BANK AND HOLDING COMPANY.................................................18

28.      PAYMENT OF DIVIDENDS AND REPURCHASE OF STOCK............................................................19

29.      CHARTER AND BYLAWS......................................................................................19

30.      CONSUMMATION OF CONVERSION AND EFFECTIVE DATE...........................................................19

31.      EXPENSES OF CONVERSION..................................................................................19

32.      AMENDMENT OR TERMINATION OF PLAN........................................................................19

33.      CONDITIONS TO CONVERSION................................................................................20

34.      INTERPRETATION..........................................................................................20

         EXHIBIT A         AGREEMENT OF MERGER BETWEEN PEOPLES BANCORP, MHC AND
                           PEOPLES BANCORP, INC.

         EXHIBIT B         AGREEMENT OF MERGER BETWEEN PEOPLES BANCORP, INC. AND TRENTON
                           SAVINGS BANK FSB

         EXHIBIT C         AGREEMENT OF MERGER BETWEEN TRENTON SAVINGS BANK FSB AND
                           TRENTON INTERIM SAVINGS BANK

         EXHIBIT D         CERTIFICATE OF INCORPORATION OF THE HOLDING COMPANY

         EXHIBIT E         BYLAWS OF HOLDING COMPANY

</TABLE>


                                      (ii)

<PAGE>



                    PLAN OF CONVERSION AND REORGANIZATION OF
                              Peoples Bancorp, MHC


1.       INTRODUCTION

         This Plan of Conversion and  Reorganization  (the "Plan")  provides for
the conversion of Peoples  Bancorp,  MHC, a federal mutual holding  company (the
"Mutual  Holding  Company")  into the  capital  stock form of  organization  (as
converted,  the "Holding Company").  The Mutual Holding Company currently owns a
majority of the common stock of Peoples  Bancorp,  Inc.,  a  federally-chartered
stock holding  company (the  "Mid-Tier  Holding  Company") that owns 100% of the
common stock of Trenton  Savings Bank FSB (the "Bank"),  a federal stock savings
bank which is headquartered  in  Lawrenceville,  New Jersey.  The purpose of the
Conversion is to convert the Mutual Holding Company to the capital stock form of
organization,  which will provide the Holding  Company and the Bank with greater
flexibility and capital  resources to respond to changing  regulatory and market
conditions  and  to  effect  corporate   transactions,   including  mergers  and
acquisitions.  The Holding  Company will offer Holding Company Common Stock upon
the terms and  conditions  set forth  herein to Eligible  Account  Holders,  the
Employee  Plans  established  by the Bank or the Holding  Company,  Supplemental
Eligible  Account  Holders,  Other  Members and other  persons  according to the
respective  priorities  set forth in this Plan. Any shares not subscribed for by
the foregoing  classes of persons will be offered for sale to certain members of
the public  directly by the Holding  Company  through a Community  Offering or a
Syndicated  Community Offering or through an underwritten firm commitment public
offering,  or through a combination  thereof.  As part of the  Conversion,  each
Minority  Stockholder  will receive Holding Company Common Stock in exchange for
Minority  Shares.  The  Conversion  will result in the voting  interests  of the
Mutual  Holding  Company's  members  being  transferred  to persons who purchase
Conversion  Stock  in the  Offering.  The  Conversion  will  have no  impact  on
depositors,  borrowers or customers of the Bank. After the Conversion,  the Bank
will continue to be regulated by the OTS as its chartering  authority.  The Bank
also will  continue to be a member of the Federal  Home Loan Bank System and all
its  insured  savings  deposits  will  continue to be insured by the FDIC to the
extent provided by applicable law.

         This Plan has been  adopted  by the Board of  Directors  of the  Mutual
Holding Company, and must also be approved by (i) a majority of the total number
of votes entitled to be cast by Voting Members of the Mutual Holding  Company at
a Special  Meeting of Members to be called for that  purpose,  and (ii) at least
two-thirds of the  outstanding  common stock of the Mid-Tier  Holding Company at
the Special Meeting of Stockholders,  including at least a majority of the votes
cast, in person or by proxy, by Minority  Stockholders.  Prior to the submission
of this Plan to the Voting  Members and  stockholders  of the  Mid-Tier  Holding
Company for consideration, the Plan must be approved by the OTS.

2.       DEFINITIONS

         For the purposes of this Plan,  the following  terms have the following
meanings:

         Account Holder  - Any Person holding a Deposit Account in the Bank.

         Acting  in  Concert  - The term  Acting in  Concert  means (i)  knowing
participation in a joint activity or  interdependent  conscious  parallel action
towards a common goal whether or not pursuant to an express agreement; or (ii) a
combination  or pooling of voting or other  interests  in the  securities  of an
issuer  for  a  common   purpose   pursuant  to  any  contract,   understanding,
relationship,  agreement or other arrangement,  whether written or otherwise.  A
person or company which acts in concert with another  person or company  ("other
party")  shall also be deemed to be acting in concert with any person or company
who  is  also  acting  in  concert  with  that  other  party,  except  that  any
tax-qualified  employee  stock  benefit  plan will not be deemed to be acting in
concert with its trustee or a person who serves in a similar capacity solely for
the purpose of  determining  whether stock held by the trustee and stock held by
the plan will be aggregated.

                                        1

<PAGE>



         Adjusted Minority  Ownership Interest - The Minority Ownership Interest
as adjusted by the Dividend Waiver Adjustment.

         Affiliate - Any person that  controls,  is  controlled  by, or is under
common control with another person.

         Associate - The term  Associate  when used to  indicate a  relationship
with any  person,  means (i) any  corporation  or  organization  (other than the
Mid-Tier Holding Company,  the Bank or a majority-owned  subsidiary of the Bank)
of which such person is an officer or partner or is, directly or indirectly, the
beneficial owner of 10 percent or more of any class of equity  securities,  (ii)
any trust or other  estate in which  such  person has a  substantial  beneficial
interest or as to which such person serves as trustee or in a similar  fiduciary
capacity except that for the purposes of this Plan relating to  subscriptions in
the  offering,  the term  "Associate"  does not  include  any  Non-Tax-Qualified
Employee Stock Benefit Plan or any Tax-Qualified  Employee Stock Benefit Plan in
which a person has a substantial  beneficial  interest or serves as a trustee or
in a similar  fiduciary  capacity,  and except that, for purposes of aggregating
total shares that may be held by Officers  and  Directors  the term  "Associate"
does not include any  Tax-Qualified  Employee  Stock Benefit Plan, and (iii) any
relative or spouse of such person,  or any relative of such spouse,  who has the
same home as such person or who is a Director or Officer of the Mid-Tier Holding
Company, the Bank or the Holding Company, if utilized,  or any of its parents or
subsidiaries.

         Bank - Trenton Savings Bank FSB, Lawrenceville, New Jersey.

         Bank Merger - The merger of Interim  with the Bank as set forth in this
Plan.

         Code - The Internal Revenue Code of 1986, as amended.

         Community - The New Jersey Counties of Mercer and Burlington.

         Community  Offering - The offering  for sale to certain  members of the
general public  directly by the Holding Company of any shares not subscribed for
in the Subscription Offering.

         Control -  (including  the terms  "controlled  by",  "controlling"  and
"under common control with") means the  possession,  directly or indirectly,  of
the power to direct or cause the  direction of the  management  or policies of a
Person,  whether  through the  ownership  of voting  securities,  by contract or
otherwise.

         Conversion - The  conversion and  reorganization  of the Mutual Holding
Company to stock form pursuant to this Plan, and all steps incident or necessary
thereto.

         Conversion  Stock - The  Subscription  Shares and the  Exchange  Shares
issued in the Conversion.

         Deposit  Account - The term  Deposit  Account  means  any  withdrawable
account as defined in Section  561.42 of the Rules and  Regulations  of the OTS,
including certificates of deposit.

         Director - A member of the Board of Directors of the Bank, the Mid-Tier
Holding  Company,  the  Holding  Company  or  the  Mutual  Holding  Company,  as
appropriate in the context.

         Dividend Waiver  Adjustment - The adjustment to the number of shares of
Holding  Company Common Stock issued in the Conversion to Minority  Stockholders
to reflect (i) the cumulative effect of the aggregate amount of dividends waived
by the Mutual Holding Company, and (ii) the market value of assets of the Mutual
Holding Company other than common stock of the Mid-Tier Holding Company.

         The  adjustment  referred to in (i) above  requires  that the  Minority
Ownership Interest be adjusted by multiplying it by a fraction, the numerator of
which is the Mid-Tier  Holding Company  stockholders'  equity at the time of the
Conversion less the aggregate  amount of dividends  waived by the Mutual Holding
Company  and  the   denominator  of  which  is  the  Mid-Tier   Holding  Company
stockholders' equity at the time of the Conversion.


                                        2

<PAGE>



         The  adjustment  referred  to in (ii) above  would  further  adjust the
Minority  Ownership Interest by multiplying the results obtained in (i) above by
a fraction,  the numerator of which is the pro forma market value of the Holding
Company less the market value of assets of the Mutual Holding Company other than
Mid-Tier  Holding  Company common stock and the  denominator of which is the pro
forma market value of the Holding Company.

         Eligible  Account Holder - Any Person  holding a Qualifying  Deposit on
the Eligibility Record Date for purposes of determining  subscription rights and
establishing subaccount balances in the Liquidation Account.

         Eligibility  Record Date - The date for  determining  Eligible  Account
Holders of the Bank which is August 31, 1997.

         Employees  - All Persons who are  employed  by the Bank,  the  Mid-Tier
Holding Company or the Mutual Holding Company.

         Employee Plans - Any  Tax-Qualified  Employee Stock Benefit Plan of the
Bank, including any ESOP and 401(k) Plan.

         ESOP - An Employee Stock  Ownership Plan and related trust  established
by the Bank or the Holding Company.

         Appraised  Value Range - The range of the  estimated  consolidated  pro
forma  market  value of the  Holding  Company,  which shall also be equal to the
estimated  pro forma market  value of the total  number of shares of  Conversion
Stock to be issued in the Conversion, as determined by the Independent Appraiser
prior to the  Subscription  Offering  and as it may be amended from time to time
thereafter.  The  maximum  and  minimum of the  Appraised  Value Range will vary
within 15% above and 15% below,  respectively,  the  midpoint  of the  Appraised
Value Range.

         Exchange  Ratio - The rate at which  shares of Holding  Company  Common
Stock are exchanged for Minority Shares upon consummation of the Conversion. The
Exchange Ratio shall be determined as of the closing of the Conversion and shall
be the  rate  that  will  result  in the  Minority  Stockholders  owning  in the
aggregate  the same  percentage  of the  outstanding  shares of Holding  Company
Common Stock  immediately upon completion of the Conversion as the percentage of
Mid-Tier Holding Company common stock owned by them in the aggregate immediately
prior to the  consummation  of the  Conversion,  before giving effect to (i) the
Dividend  Waiver  Adjustment,  (ii)  the  payment  of cash  in  lieu of  issuing
fractional  shares of  Holding  Company  Common  Stock,  and (iii) any shares of
Holding  Company  Common Stock  purchased by the  Minority  Stockholders  in the
Conversion.

         Exchange  Shares - Shares of Holding  Company  Common  Stock  issued to
Minority Stockholders in exchange for Minority Shares.

         FDIC - The Federal Deposit Insurance Corporation.

         Holding Company - The Delaware (or other state)  corporation formed for
the  purpose of  acquiring  all of the  shares of  capital  stock of the Bank in
connection with the  Conversion.  Shares of Holding Company Common Stock will be
issued in the Conversion to Participants and others in the Conversion.

         Holding  Company  Common Stock - The common  stock,  par value $.01 per
share, of the Holding Company.

         Independent  Appraiser - The appraiser  retained by the Mutual  Holding
Company and the Bank to prepare an  appraisal  of the pro forma  market value of
the Conversion Stock.

 
                                        3

<PAGE>



         Interim - The interim  federal  savings bank  subsidiary of the Holding
Company established to effect the Conversion.

         Liquidation  Account - One or more accounts  established  in accordance
with 12 C.F.R. 563b.3(f) and OTS policy.

         Member - Any Person or entity who  qualifies  as a member of the Mutual
Holding Company pursuant to its charter and bylaws.

         MHC Merger - The merger of the Mutual Holding Company with the Mid-Tier
Holding Company as set forth in this Plan.

         Mid-Tier Holding Company - Peoples  Bancorp,  Inc., the federal holding
company that owns 100% of the Bank's Common Stock.

         Mid-Tier  Merger - The merger of the Mid-Tier  Holding Company with the
Bank as set forth in this Plan.

         Minority Shares - Any outstanding  common stock of the Mid-Tier Holding
Company, or shares of common stock of the Mid-Tier Holding Company issuable upon
the exercise of options or grant of stock awards, held by persons other than the
Mutual Holding Company.

         Minority  Ownership  Interest - The percentage of the Mid-Tier  Holding
Company's  common  stock held by  stockholders  other  than the  Mutual  Holding
Company immediately prior to the completion of the Conversion.

         Minority  Stockholder - Any owner of Minority Shares  immediately prior
to the closing of the Conversion.

         Mutual  Holding  Company - Peoples  Bancorp,  MHC,  the mutual  holding
company of the Bank.

         OTS - The  Office  of  Thrift  Supervision  of  the  Department  of the
Treasury or any successor thereto.

         Offering - The  offering  for sale,  pursuant to this Plan,  of Holding
Company  Common  Stock  in a  Subscription  Offering,  Community  Offering,  and
Syndicated Community Offering (or underwritten public offering), as the case may
be. The term "Offering" does not include the Holding Company Common Stock issued
in exchange for Minority Shares pursuant to this Plan.

         Offering Range - The number of shares of Holding  Company Stock offered
for sale in the Offering  multiplied  by the  subscription  price.  The Offering
Range shall be equal to the  Appraised  Value Range  multiplied  by the Adjusted
Minority Ownership Percentage.

         Officer - An  executive  officer  of the  Bank,  the  Mid-Tier  Holding
Company, the Holding Company or the Mutual Holding Company as appropriate in the
context,  which includes the Chief  Executive  Officer,  President,  Senior Vice
Presidents,  Executive Vice President in charge of principal business functions,
Secretary and Controller and any Person  performing  functions  similar to those
performed by the foregoing persons.

         Order Form - Any form  (together  with any attached cover letter and/or
certifications  or  acknowledgments),  sent by the  Bank to any  Participant  or
Person containing among other things a description of the alternatives available
to such Person  under the Plan and by which any such  Person may make  elections
regarding subscriptions for Conversion Stock in the Subscription Offering.

         Other  Member - Any  Member  on the  Voting  Record  Date who is not an
Eligible Account Holder or Supplemental Account Holder.


                                        4

<PAGE>




         Participant - Any Eligible Account Holder,  Employee Plan, Supplemental
Eligible Account Holder, or Other Member.

         Person - An individual, a corporation, a partnership, an association, a
joint-stock company, a trust (including Individual Retirement Accounts and KEOGH
Accounts),   any   unincorporated   organization,   a  government  or  political
subdivision thereof or any other entity.

         Plan - This Plan of Conversion and Reorganization of the Mutual Holding
Company as it exists on the date  hereof and as it may  hereafter  be amended in
accordance with its terms.

         Prospectus - The one or more  documents used in offering the Conversion
Stock in the Offering and the Exchange Shares.

         Qualifying  Deposit - The aggregate  balance of all Deposit Accounts in
the Bank of (i) an  Eligible  Account  Holder  at the close of  business  on the
Eligibility  Record Date,  provided such aggregate balance is not less than $50,
and (ii) a Supplemental  Eligible Account Holder at the close of business on the
Supplemental  Eligibility  Record Date,  provided such aggregate  balance is not
less than $50.

         Resident - Any person who occupies a dwelling within the Community, has
a present  intent to  remain  within  the  Community  for a period of time,  and
manifests the  genuineness of that intent by  establishing  an ongoing  physical
presence  within the Community  together  with an indication  that such presence
within the Community is something other than merely transitory in nature. To the
extent the person is a corporation or other business entity, the principal place
of business or headquarters shall be in the Community. To the extent a person is
a personal benefit plan, the  circumstances of the beneficiary  shall apply with
respect  to  this   definition.   In  the  case  of  all  other  benefit  plans,
circumstances  of the trustee shall be examined for purposes of this definition.
The Mutual Holding  Company and the Bank may utilize  deposit or loan records or
such  other  evidence  provided  to it to make a  determination  as to whether a
person is a resident.  In all cases,  however,  such a determination shall be in
the sole  discretion of the Mutual  Holding  Company and the Bank. A Participant
must be a "Resident" for purposes of determining  whether such person  "resides"
in the Community as such term is used in this Plan.

         SEC - The Securities and Exchange Commission.

         Share  Exchange - The Exchange of Minority  Shares for Holding  Company
Common Stock in the Conversion.

         Special  Meeting  of  Members - The  special  meeting of members of the
Mutual Holding  Company and any  adjournments  thereof held to consider and vote
upon this Plan.

         Special  Meeting of  Stockholders - The special meeting of stockholders
of the Mid-Tier  Holding Company and any  adjournments  thereof held to consider
and vote upon the Plan.

         Subscription   Offering  -  The  offering  of  Subscription  Shares  to
Participants.

         Subscription  Price - The  price per  Subscription  Share to be paid by
Participants in the Subscription Offering and Persons in the Community Offering.
The  Subscription  Price will be  determined  by the Board of  Directors  of the
Mutual Holding Company and fixed prior to the  commencement of the  Subscription
Offering.

         Subscription  Shares - Shares of Holding Company Common Stock issued in
the  Offering.  Subscription  Shares do not  include  shares of Holding  Company
Common Stock issued in exchange for Minority Shares in the Share Exchange.

 
                                        5

<PAGE>


         Supplemental Eligible Account Holder - Any Person, other than Directors
and Officers of the Bank and their Associates,  holding a Qualifying  Deposit on
the Supplemental Eligibility Record Date, who is not an Eligible Account Holder.

         Supplemental  Eligibility  Record  Date  -  The  date  for  determining
Supplemental  Eligible  Account  Holders,  which  shall  be the  last day of the
calendar quarter preceding OTS approval of the application for conversion.

         Syndicated  Community  Offering  - The  offering  of  Conversion  Stock
following  the  Subscription  and  Community  Offerings  through a syndicate  of
broker-dealers.

         Tax-Qualified Employee Stock Benefit Plan - Any defined benefit plan or
defined contribution plan, such as an employee stock ownership plan, stock bonus
plan,  profit-sharing  plan or other plan, which, with its related trust,  meets
the  requirements  to be "qualified"  under Section 401 of the Internal  Revenue
Code. The Bank may make scheduled discretionary contributions to a tax-qualified
employee stock benefit plan,  provided such  contributions do not cause the Bank
to  fail  to meet  its  regulatory  capital  requirement.  A  "Non-Tax-Qualified
Employee Stock Benefit Plan" is any defined benefit plan or defined contribution
plan which is not so qualified.

         Voting  Member - Any Person who at the close of  business on the Voting
Record  Date is  entitled  to vote as a member  of the  Mutual  Holding  Company
pursuant to its charter and bylaws.

         Voting Record Date - The date fixed by the Directors in accordance with
OTS regulations  for  determining  eligibility to vote at the Special Meeting of
Members and/or the Special Meeting of Stockholders.

3.       PROCEDURES FOR CONVERSION

         A. After approval of the Plan by the Board of Directors of the Bank and
the Mutual Holding Company,  the Plan shall be submitted together with all other
requisite  material to the OTS for its  approval.  Notice of the adoption of the
Plan by the Board of  Directors of the Bank and the Mutual  Holding  Company and
the  submission  of the Plan to the OTS for its approval  will be published in a
newspaper having general circulation in each community in which an office of the
Bank is located and copies of the Plan will be made  available at each office of
the Bank for  inspection by the Members.  Upon receipt of notice from the OTS to
do so, the Mutual  Holding  Company  also will cause to be published a notice of
the filing  with the OTS of an  application  to convert in  accordance  with the
provisions of the Plan.

         B. Promptly  following  approval by the OTS, the Plan will be submitted
to a vote of (i) the Voting Members, at the Special Meeting of Members, and (ii)
the  Stockholders  of the  Mid-Tier  Holding  Company at the Special  Meeting of
Stockholders.  The Mutual  Holding  Company  will mail to all  Members as of the
Voting Record Date, at their last known address  appearing on the records of the
Bank, a proxy statement in either long or summary form describing the Plan which
will be  submitted  to a vote of the Members at the Special  Meeting of Members.
The Holding Company will also mail to all  Participants  either a Prospectus and
Order Form for the purchase of Subscription Shares or a letter informing them of
their right to receive a Prospectus and Order Form and a postage prepaid card to
request such materials,  subject to other  provisions of this Plan. In addition,
all Participants will receive,  or be given the opportunity to request by either
returning  a postage  prepaid  card  which  will be  distributed  with the proxy
statement or by letter addressed to the Bank's Secretary,  a copy of the Plan as
well as the certificate of incorporation or bylaws of the Holding Company.  Upon
approval of the Plan by (i) a majority of the total number of votes  entitled to
be cast by the  Voting  Members,  (ii) at least  two-thirds  of the  outstanding
common  stock of the  Mid-Tier  Holding  Company,  and (iii) a majority  vote of
Minority Stockholders present in person or by proxy, the Mutual Holding Company,
the Holding Company and the Bank will take all other necessary steps pursuant to
applicable laws and  regulations to consummate the Conversion and Offering.  The
Conversion must be completed within 24 months of the approval of the Plan by the
Voting  Members,  unless a longer time period is permitted by governing laws and
regulations.

                                        6

<PAGE>


         C. The Conversion  will be effected as follows,  or in any other manner
which is  consistent  with the  purposes  of this Plan and  applicable  laws and
regulations.  The choice of which method to use to effect the Conversion will be
made by the Board of Directors of the Mutual Holding Company  immediately  prior
to the  closing of the  Conversion.  Each of the steps set forth  below shall be
deemed to occur in such  order as is  necessary  to  consummate  the  Conversion
pursuant to the Plan, the intent of the Board of Directors of the Mutual Holding
Company and the Bank, and OTS  regulations.  Approval of the Plan by the Members
and stockholders of the Mid-Tier Holding Company shall also constitute  approval
of each of the transactions necessary to implement the Plan.

                  (1)  The  Bank  will  establish  the  Holding   Company  as  a
         first-tier Delaware chartered stock holding company subsidiary.

                  (2) Holding Company will charter Interim.

                  (3) The Mutual  Holding  Company  will merge with and into the
         Mid-Tier  Holding Company (the "MHC Merger")  pursuant to the Agreement
         of Merger  attached  hereto as  Exhibit A between  the  Mutual  Holding
         Company and the Mid-Tier Holding Company whereby the shares of Mid-Tier
         Holding Company common stock held by the Mutual Holding Company will be
         canceled and each Eligible  Account  Holder and  Supplemental  Eligible
         Account Holder will receive an interest in a Liquidation Account of the
         Mid-Tier Holding Company in exchange for such person's  interest in the
         Mutual Holding Company.

                  (4) The Mid-Tier  Holding Company will merge with and into the
         Bank (the  "Mid-Tier  Merger")  with the Bank as the  resulting  entity
         pursuant  to the  Agreement  of Merger  attached  hereto  as  Exhibit B
         between  the  Mid-Tier  Holding  Company  and the Bank  whereby (i) the
         Mid-Tier  Holding  Company  stockholders  other than the Mutual Holding
         Company ("Minority Stockholders") will constructively receive shares of
         Bank common stock in exchange for their Mid-Tier Holding Company common
         stock and (ii) each Eligible Account Holder and  Supplemental  Eligible
         Account Holder will receive an interest in a Liquidation Account of the
         Bank in exchange for such  person's  interest in the  Mid-Tier  Holding
         Company.

                  (5) Contemporaneously  with the Mid-Tier Merger,  Interim will
         merge with and into the Bank with the Bank as the surviving entity (the
         "Bank Merger")  pursuant to the Agreement of Merger  attached hereto as
         Exhibit C between the Bank and Interim.  Constructive  shareholders  of
         the  Bank  (i.e.,  Minority  Stockholders   immediately  prior  to  the
         Conversion)  will  exchange  the shares of Bank common  stock that they
         constructively  received in the  Mid-Tier  Merger for  Holding  Company
         Common Stock.

                  (6)  Contemporaneously  with  the  Bank  Merger,  the  Holding
         Company will sell the Subscription Shares in the Offering.

         D.  As part  of the  Conversion,  each  of the  Minority  Shares  shall
automatically,  without further action of the holder thereof,  be converted into
and become the right to receive  Holding  Company  Common  Stock  based upon the
Exchange  Ratio.  The basis for exchange of Minority  Shares for Holding Company
Common  Stock  shall be fair and  reasonable.  Options  to  purchase  shares  of
Mid-Tier Holding Company common stock which are outstanding immediately prior to
the  consummation of the conversion  shall be converted into options to purchase
shares of Holding Company Common Stock, with the number of shares subject to the
option and the exercise  price per share to be adjusted  based upon the Exchange
Ratio so that the  aggregate  exercise  price  remains  unchanged,  and with the
duration of the option remaining unchanged.

         E. Concurrently with the filing of the Conversion  Application with the
OTS, the Holding  Company shall also seek to register the Conversion  Stock with
the SEC and any  appropriate  state  securities  authorities.  In  addition,  if
required by applicable law and  regulations,  the Board of Directors of the Bank
and the Mid-Tier  Holding Company shall prepare  preliminary  proxy materials as
well as other  applications and information for review by the SEC and the OTS in
connection with the solicitation of stockholder approval of the Plan.
 
                                        7

<PAGE>

         F.  The  Certificate  of  Incorporation  of the  Holding  Company  (the
"Certificate") shall read in the form of Exhibit D.

         G. The home office and branch  offices of the Bank shall be  unaffected
by the Conversion. The executive offices of the Holding Company shall be located
at the current offices of the Mutual Holding Company.

4.       HOLDING COMPANY APPLICATIONS AND APPROVALS

         The Board of  Directors of the Holding  Company and the Mutual  Holding
Company will take all necessary  steps to convert the Mutual Holding  Company to
stock form,  form the Holding  Company and  complete the  Offering.  The Holding
Company shall make timely applications for any requisite  regulatory  approvals,
including an  Application on Form AC and a Holding  Company  Application on Form
H-(e)1 or H-(e)1-S, to be filed with the OTS and a Registration  Statement to be
filed with the SEC.

5.       SALE OF SUBSCRIPTION SHARES

         The  Subscription   Shares  will  be  offered   simultaneously  in  the
Subscription Offering to the Participants in the respective priorities set forth
in this Plan. The Subscription Offering may be commenced as early as the mailing
of the Proxy Statement for the Special  Meeting of Members.  The Holding Company
Common Stock will not be insured by the FDIC.  The Bank will not knowingly  lend
funds or  otherwise  extend  credit to any Person to purchase  shares of Holding
Company Common Stock.

         Any shares of Holding  Company  Common Stock not  subscribed for in the
Subscription  Offering will be offered for sale in the Community  Offering.  The
Subscription  Offering may be commenced  prior to the Special Meeting of Members
and, in that event,  the Community  Offering may also be commenced  prior to the
Special  Meeting of Members.  The offer and sale of Holding Company Common Stock
prior to the Special  Meeting of Members shall,  however,  be  conditioned  upon
approval of the Plan by the Voting  Members  and  stockholders  of the  Mid-Tier
Holding Company.

         If feasible, any shares of Holding Company Common Stock remaining after
the Subscription and Community Offerings, will be sold in a Syndicated Community
Offering in a manner that will  achieve the widest  distribution  of the Holding
Company Common Stock.  The sale of all Holding  Company Common Stock  subscribed
for  in  the   Subscription   and  Community   Offerings   will  be  consummated
simultaneously  on the date  the sale of  Holding  Company  Common  Stock in the
Syndicated  Community  Offering is consummated and only if all  unsubscribed for
Holding Company Common Stock is sold.

6.       PURCHASE PRICE AND NUMBER OF SUBSCRIPTION SHARES

         The total  number of shares (or a range  thereof)  of  Holding  Company
Common Stock to be offered in the Conversion  will be determined  jointly by the
Boards of Directors of the Bank,  the Mid-Tier  Holding  Company and the Holding
Company  immediately prior to the commencement of the Subscription and Community
Offerings,  and  will be based  on the  Appraised  Value  Range  divided  by the
Subscription  Price.  The Offering  Range will be equal to the  Appraised  Value
Range multiplied by the Adjusted Minority  Ownership  Percentage.  The estimated
pro forma  consolidated  market value of the Holding  Company will be subject to
adjustment  within  the  Appraised  Value  Range if  necessitated  by  market or
financial  conditions,  with the  approval  of the OTS,  if  necessary,  and the
maximum of the Appraised Value Range may be increased by up to 15% subsequent to
the commencement of the Subscription and Community  Offerings to reflect changes
in market and financial  conditions.  The number of shares of  Conversion  Stock
issued in the Conversion  will be equal to the estimated pro forma  consolidated
market  value  of  the  Holding  Company,  as  may be  amended,  divided  by the
Subscription  Price, and the number of Subscription  Shares sold in the Offering
will be equal to the product of (i) the estimated pro forma consolidated  market
value of the Holding  Company,  as may be amended,  divided by the  Subscription
Price, and (ii) the Adjusted Minority Ownership Percentage.
 
                                        8

<PAGE>


         In the event that the  Subscription  Price  multiplied by the number of
shares of Conversion  Stock to be issued in the  Conversion is below the minimum
of the Appraised Value Range,  or materially  above the maximum of the Appraised
Value Range, resolicitation of purchasers may be required, provided that up to a
15% increase  above the maximum of the Appraised  Value Range will not be deemed
material so as to require a  resolicitation.  Any such  resolicitation  shall be
effected in such manner and within such time as the Bank and the Mutual  Holding
Company shall establish, with the approval of the OTS if required.

         Notwithstanding  the foregoing,  shares of Conversion Stock will not be
issued unless,  prior to the  consummation  of the  Conversion,  the Independent
Appraiser confirms to the Bank, the Mutual Holding Company,  the Holding Company
and to the OTS that, to the best knowledge of the Independent Appraiser, nothing
of a material  nature has  occurred  which,  taking into  account  all  relevant
factors,  would cause the  Independent  Appraiser to conclude that the number of
shares  of  Conversion  Stock  issued  in  the  Conversion   multiplied  by  the
Subscription   Price  is  incompatible   with  its  estimate  of  the  aggregate
consolidated pro forma market value of the Holding  Company.  An increase in the
aggregate  value of the  Conversion  Stock by up to 15% above the maximum of the
Appraised Value Range, would not be deemed to be material.  If such confirmation
is not received,  the Holding Company may cancel the  Subscription and Community
Offerings  and/or the  Syndicated  Community  Offering,  extend the  Conversion,
establish a new Subscription Price and/or Appraised Value Range, extend,  reopen
or hold new Subscription and Community  Offerings  and/or  Syndicated  Community
Offering or take such other action as the OTS may permit.

         The Holding  Company Common Stock to be issued in the Conversion  shall
be fully paid and nonassessable.

7.       RETENTION OF CONVERSION PROCEEDS BY THE HOLDING COMPANY

         The  Holding  Company  will apply to the OTS to retain up to 50% of the
proceeds  of the  Offering.  The  Holding  Company  believes  that the  Offering
proceeds will provide economic  strength to the Holding Company and the Bank for
the  future  in  a  highly  competitive  and  regulated  environment  and  would
facilitate the possible  expansion  through  acquisitions  of financial  service
organizations,  possible  diversification  into other related businesses and for
other  business and  investment  purposes,  including  the  possible  payment of
dividends and possible future repurchases of the Holding Company Common Stock as
permitted by the OTS.

8.       SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS (FIRST PRIORITY)

         A.  Each  Eligible  Account  Holder  shall  receive,  without  payment,
nontransferable  subscription  rights to subscribe in the Subscription  Offering
for a number of Subscription Shares equal to up to the greater of 60,000 shares,
 .10% of the total offering of shares, or fifteen times the product (rounded down
to the next  whole  number)  obtained  by  multiplying  the  number of shares of
Conversion  Stock issued in the  Conversion by a fraction of which the numerator
is the  amount of the  Eligible  Account  Holder's  Qualifying  Deposit  and the
denominator is the total amount of Qualifying  Deposits of all Eligible  Account
Holders,  in each case on the Eligibility Record Date, subject to the provisions
of Section 14.

         B. In the event that Eligible  Account  Holders  exercise  subscription
rights for a number of Subscription Shares in excess of the total number of such
shares eligible for  subscription,  the  Subscription  Shares shall be allocated
among the subscribing  Eligible Account Holders so as to permit each subscribing
Eligible Account Holder to purchase a number of shares sufficient to make his or
her total allocation of Subscription Shares equal to the lesser of 100 shares or
the number of shares for which such Eligible Account Holder has subscribed.  Any
remaining  shares  will be  allocated  among the  subscribing  Eligible  Account
Holders whose subscriptions remain unsatisfied in the proportion that the amount
of the Qualifying  Deposit of each Eligible  Account  Holder whose  subscription
remains  unsatisfied bears to the total amount of the Qualifying Deposits of all
Eligible Account Holders whose subscriptions  remain unsatisfied.  If the amount
so  allocated  exceeds  the amount  subscribed  for by any one or more  Eligible
Account  Holders,  the  excess  shall  be  reallocated  (one  or more  times  as
necessary)  among those Eligible Account Holders whose  subscriptions  are still
not fully satisfied on the same principle  until all available  shares have been
allocated.

                                       9

<PAGE>


         C.  Subscription   rights  as  Eligible  Account  Holders  received  by
Directors and Officers and their  Associates which are based on deposits made by
such persons during the twelve (12) months preceding the Eligibility Record Date
shall be subordinated to the  subscription  rights of all other Eligible Account
Holders.

9.       SUBSCRIPTION RIGHTS OF EMPLOYEE PLANS (SECOND PRIORITY)

         The Employee  Plans of the Holding  Company and the Bank shall receive,
without  payment,  subscription  rights to purchase in the aggregate up to 8% of
the Holding Company Common Stock offered in the Subscription Offering, including
any  shares of Holding  Company  Common  Stock to be issued in the  Subscription
Offering as a result of an increase in the maximum of the  Offering  Range after
commencement  of the  Subscription  Offering  and  prior  to  completion  of the
Conversion.  Consistent  with  applicable laws and regulations and practices and
policies of the OTS, the Employee Plans may use funds contributed by the Holding
Company or the Bank and/or borrowed from an independent financial institution to
exercise such subscription rights, and the Holding Company and the Bank may make
scheduled discretionary  contributions thereto, provided that such contributions
do not  cause the  Holding  Company  or the Bank to fail to meet any  applicable
regulatory  capital  requirements.  The Employee Plans shall not be deemed to be
Associates or  Affiliates  of or Persons  Acting in Concert with any Director or
Officer of the Holding Company or the Bank.

10.      SUBSCRIPTION RIGHTS OF SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (THIRD
         PRIORITY)

         A. Each  Supplemental  Eligible  Account Holder shall receive,  without
payment,  nontransferable  subscription  rights to subscribe in the Subscription
Offering  for a number of  Subscription  Shares  equal to up to the  greater  of
60,000  shares,  or fifteen  times the product  (rounded  down to the next whole
number)  obtained by multiplying the number of shares of Conversion Stock issued
in the  Conversion  by a fraction  of which the  numerator  is the amount of the
Supplemental Eligible Account Holder's Qualifying Deposit and the denominator is
the total amount of Qualifying  Deposits of all  Supplemental  Eligible  Account
Holders,  in each case on the Supplemental  Eligibility  Record Date, subject to
the  availability  of sufficient  shares after filling in full all  subscription
orders of the Eligible  Account  Holders and Employee  Plans and to the purchase
limitations specified in Section 14.

         B. In the event that  Supplemental  Eligible  Account Holders  exercise
subscription  rights for a number of Subscription  Shares in excess of the total
number of such shares eligible for subscription,  the Subscription  Shares shall
be allocated among the subscribing  Supplemental  Eligible Account Holders so as
to permit each such subscribing  Supplemental  Eligible  Account Holder,  to the
extent  possible,  to purchase a number of shares  sufficient to make his or her
total allocation of Subscription Shares equal to the lesser of 100 shares or the
number of shares for which each such  Supplemental  Eligible  Account Holder has
subscribed.  Any  remaining  shares  will be  allocated  among  the  subscribing
Supplemental  Eligible Account Holders whose subscriptions remain unsatisfied in
the  proportion  that  the  amount  of  the  Qualifying  Deposit  of  each  such
Supplemental Eligible Account Holder bears to the total amount of the Qualifying
Deposits of all Supplemental Eligible Account Holders whose subscriptions remain
unsatisfied. If the amount so allocated exceeds the amount subscribed for by any
one  or  more  Supplemental  Eligible  Account  Holders,  the  excess  shall  be
reallocated (one or more times as necessary) among those  Supplemental  Eligible
Account  Holders whose  subscriptions  are still not fully satisfied on the same
principle  until all available  shares have been allocated or all  subscriptions
satisfied.

11.      SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY)

         A. Each Other Member shall receive,  without  payment,  nontransferable
subscription  rights to subscribe in the  Subscription  Offering for a number of
Subscription  Shares is equal to up to the greater of 60,000 shares,  or .10% of
the total offering of shares,  subject to the purchase  limitation  specified in
Section 14.

         B. In the  event  that such  Other  Members  subscribe  for a number of
Subscription  Shares which, when added to the Subscription Shares subscribed for
by the  Eligible  Account  Holders,  Employee  Plans and  Supplemental  Eligible
Account Holders,  is in excess of the total number of Subscription  Shares to be
issued,  the  subscriptions  of such Other  Members  will be  allocated to Other
Members in proportion to the amounts of their relative subscriptions.

 
                                       10

<PAGE>


12.      COMMUNITY OFFERING (FIFTH PRIORITY)

         If less than the total number of shares of Holding Company Common Stock
to be  subscribed  for in the  Offering are sold in the  Subscription  Offering,
shares  remaining  unsubscribed  for may be made  available  for purchase in the
Community Offering to certain members of the general public, which may subscribe
together with any  Associate or group of persons  Acting in Concert for a number
of Subscription Shares equal to up to 60,000 shares, subject to

the purchase  limitations  specified herein. The shares may be made available in
the Community  Offering through a direct community  marketing  program which may
provide for utilization of a broker,  dealer,  consultant or investment  banking
firm experienced and expert in the sale of savings institutions securities. Such
entities may be compensated on a fixed fee basis or on a commission  basis, or a
combination thereof.  Shares offered in the Community Offering will be available
for  purchase by the  general  public  with  preference  given first to Minority
Stockholders  and then to natural persons residing in the Community in each case
in proportion to the amounts of the  subscriptions.  Any excess of shares may be
made  available for purchase by the general  public.  The Holding  Company shall
make  the  distribution  of the  Conversion  Stock  to be sold in the  Community
Offering in such a manner as to promote a wide distribution of Conversion Stock.
The Holding  Company  reserves the right to reject any or all orders in whole or
in part, which are received in the Community  Offering.  The number of shares of
Conversion Stock that any person may purchase in the Community Offering shall be
subject to the purchase limitations specified in Section 14.

13.      SYNDICATED COMMUNITY OFFERING

         If feasible, the Board of Directors may determine to offer Subscription
Shares not  subscribed  for in the  Subscription  and  Community  Offerings in a
Syndicated Community Offering,  subject to such terms, conditions and procedures
as may be determined by the Holding  Company,  in a manner that will achieve the
widest  distribution of the Holding Company Common Stock subject to the right of
the Bank to  accept  or  reject  in whole  or in part any  subscriptions  in the
Syndicated Community Offering. In the Syndicated Community Offering,  any person
together with any Associate or group of Persons acting in concert may purchase a
number of  Subscription  Shares that is equal to 60,000  shares,  subject to the
purchase limitations specified in Section 14; provided, however, that the shares
purchased in the Subscription  Offering by any Person together with an Associate
or group of  Persons  acting in  concert  shall be counted  toward  meeting  the
maximum  purchase   limitation   found  in  this  Section.   Provided  that  the
Subscription  Offering  has  commenced,  the Bank may  commence  the  Syndicated
Community  Offering  at any time after the  mailing to the  Members of the Proxy
Statement to be used in connection with the Special Meeting of Members, provided
that the  completion  of the offer  and sale of the  Conversion  Stock  shall be
conditioned  upon  the  approval  of this  Plan by the  Voting  Members.  If the
Syndicated Community Offering is not sooner commenced pursuant to the provisions
of the preceding sentence,  the Syndicated  Community Offering will be commenced
as soon as  practicable  following  the date  upon  which the  Subscription  and
Community Offerings terminate.

         Alternatively, if a Syndicated Community Offering is not held, the Bank
shall have the right to sell any  Subscription  Shares  remaining  following the
Subscription and Community  Offerings in an underwritten  firm commitment public
offering.  The  provisions  of  Section 14 shall not be  applicable  to sales to
underwriters  for  purposes of such an offering but shall be  applicable  to the
sales  by  the  underwriters  to  the  public.  The  price  to be  paid  by  the
underwriters in such an offering shall be equal to the  Subscription  Price less
an underwriting  discount to be negotiated among such underwriters and the Bank,
which will in no event exceed an amount deemed to be acceptable by the OTS.

         If for any reason a Syndicated  Community  Offering or an  underwritten
firm commitment  public  offering of shares of Conversion  Stock not sold in the
Subscription and Community  Offerings  cannot be effected,  or in the event that
any  insignificant  residue  of  shares of  Conversion  Stock is not sold in the
Subscription  and  Community  Offerings  or  in  the  Syndicated   Community  or
underwritten  firm commitment public offering,  other  arrangements will be made
for the disposition of unsubscribed shares by the Bank, if possible.  Such other
purchase arrangements will be subject to the approval of the OTS.

                                       11

<PAGE>


14.      LIMITATION ON PURCHASES

         The  following  limitations  shall apply to all  purchases of shares of
Conversion Stock:

         A. The maximum  number of  Subscription  Shares which may be subscribed
for or purchased in all  categories in the Offering by any Person or Participant
together  with any  Associate  or group of Persons  Acting in Concert  shall not
exceed 60,000  shares,  except for the Employee Plans which may subscribe for up
to 8% of the Holding Company Common Stock offered in the  Subscription  Offering
(including  shares  issued in the event of an  increase  in the  maximum  of the
Offering  Range of 15%);  provided,  however,  that,  in the event  the  maximum
purchase  limitation  is  increased,  orders  for  Subscription  Shares  in  the
Community  Offering  and in  the  Syndicated  Offering  (or,  alternatively,  an
underwritten firm commitment  public offering),  if any, shall, as determined by
the Bank, first be filled to a maximum of 1,000 shares and thereafter  remaining
shares  shall be  allocated,  on an equal number of shares basis per order until
all orders have been filled.

         B. The maximum  number of shares of Holding  Company Common Stock which
may be purchased in all  categories of the Offering by Officers and Directors of
the Bank and their  Associates  in the  aggregate,  when  combined with Exchange
Shares  received by such persons,  shall not exceed 25% of the Conversion  Stock
offered in the Conversion.

         C. The maximum  number of  Subscription  Shares which may be subscribed
for or purchased in all  categories in the Offering by any Person or Participant
together with any Associate or group of Persons Acting in Concert  together with
Exchange  Shares  received  in  the  Share  Exchange  by  any  such  Person,  or
Participant  together with any  Associate or group of Persons  Acting in Concert
shall not exceed 5% of the shares sold in the Offering,  except for the Employee
Plans which may  subscribe  for up to 8% of the  Holding  Company  Common  Stock
offered in the Subscription Offering (including shares issued in the event of an
increase in the maximum of the Offering Range of 15%).

         D. A minimum  of 25 shares of  Holding  Company  Common  Stock  must be
purchased by each Person  purchasing  shares in the Offering to the extent those
shares are available; provided, however, that in the event the minimum number of
shares of  Holding  Company  Common  Stock  purchased  times the price per share
exceeds $500, then such minimum  purchase  requirement  shall be reduced to such
number of shares which when  multiplied  by the price per share shall not exceed
$500, as determined by the Board.

         If the  number of shares of  Holding  Company  Common  Stock  otherwise
allocable  pursuant to Sections 8 through 13,  inclusive,  to any Person or that
Person's Associates would be in excess of the maximum number of shares permitted
as set  forth  above,  the  number of shares of  Holding  Company  Common  Stock
allocated  to each  such  person  shall  be  reduced  to the  lowest  limitation
applicable to that Person, and then the number of shares allocated to each group
consisting of a Person and that Person's Associates shall be reduced so that the
aggregate  allocation to that Person and his or her Associates complies with the
above limits,  and such maximum number of shares shall be reallocated among that
Person  and his or her  Associates  as they may agree,  or in the  absence of an
agreement,  in proportion to the shares subscribed by each (after first applying
the maximums applicable to each Person, separately).

         Depending upon market or financial  conditions,  the Board of Directors
of the  Holding  Company,  with  the  approval  of the OTS and  without  further
approval  of  the  Members,  may  decrease  or  further  increase  the  purchase
limitations in this Plan, provided that the maximum purchase limitations may not
be  increased  to a  percentage  in  excess  of 5% of the  shares  issued in the
Conversion  except as provided  below.  If the  Holding  Company  increases  the
maximum purchase limitations,  the Holding Company is only required to resolicit
Persons  who  subscribed  for the maximum  purchase  amount and may, in the sole
discretion of the Holding Company resolicit certain other large subscribers.  In
the event that the maximum purchase  limitation is increased to 5% of the shares
issued in the  Conversion,  such  limitation may be further  increased to 9.99%,
provided that orders for Holding Company Common Stock exceeding 5% of the shares
of Conversion  Stock issued in the Conversion  shall not exceed in the aggregate
10% of the total shares of Conversion  Stock issued in the Conversion.  Requests
to  purchase  additional  shares of the  Conversion  Stock in the event that the
purchase limitation is so increased will be determined by the Board of Directors
of the Holding Company in its sole discretion.

                                       12

<PAGE>


         In the event of an  increase in the total  number of shares  offered in
the  Subscription  Offering  due to an increase  in the maximum of the  Offering
Range of up to 15% (the "Adjusted Maximum"),  the additional shares will be used
in the following order of priority: (i) to fill the Employee Plans' subscription
to the Adjusted Maximum;  (ii) in the event that there is an oversubscription at
the Eligible Account Holder, Supplemental Eligible Account Holder, Other Member,
or  Minority  Stockholder  levels,  to fill  unfulfilled  subscriptions  of such
subscribers  according to such respective  priorities  exclusive of the Adjusted
Maximum;  and (iii) to fill unfulfilled  subscriptions in the Community Offering
exclusive  of the  Adjusted  Maximum  with  preference  given  first to Minority
Stockholders and then to natural persons residing in the Community.

         For  purposes  of this  Section  14,  the  Directors  of the Bank,  the
Mid-Tier  Holding  Company  and the  Holding  Company  shall not be deemed to be
Associates or a group  affiliated with each other or otherwise Acting in Concert
solely as a result of their being  Directors of the Bank,  the Mid-Tier  Holding
Company or the Holding Company.

         Each Person  purchasing  Holding Company Common Stock in the Conversion
shall be deemed to confirm that such  purchase  does not conflict with the above
purchase limitations contained in this Plan.

15.      PAYMENT FOR CONVERSION STOCK

         All payments for Holding  Company  Common Stock  subscribed  for in the
Subscription,  Community and Syndicated Community Offerings must be delivered in
full to the Holding  Company,  together  with a properly  completed and executed
Order Form and  certification or  acknowledgment  form, or purchase order in the
case of the Syndicated Community Offering, on or prior to the expiration date of
the Offering; provided, however, that if the Employee Plans subscribe for shares
during the Subscription Offering, such plans will not be required to pay for the
shares at the time they  subscribe but rather may pay for such shares of Holding
Company Common Stock subscribed for by such plans at the Subscription Price upon
consummation  of the  Conversion.  Notwithstanding  the  foregoing,  the Holding
Company shall have the right, in its sole  discretion,  to permit  institutional
investors  to submit  contractually  irrevocable  orders in the  Offering and to
thereafter  submit payment by wire transfer for the Holding Company Common Stock
for which they are  subscribing  in the  Offering  at any time prior to 48 hours
before the completion of the Conversion, unless such 48 hour period is waived by
the Holding Company in its sole discretion.

         Payment for Holding  Company Common Stock  subscribed for shall be made
either in cash (if  delivered  in person),  check,  money  order,  certified  or
teller's check or bank draft. Alternatively, subscribers in the Subscription and
Community  Offerings  may pay for the shares for which they have  subscribed  by
authorizing  the  Bank  on  the  Order  Form  to  make  a  withdrawal  from  the
subscriber's  Deposit Account at the Bank in an amount equal to the Subscription
Price  of such  shares.  Such  authorized  withdrawal,  whether  from a  savings
passbook  or  certificate  account,  shall be without  penalty  as to  premature
withdrawal.  If the authorized withdrawal is from a certificate account, and the
remaining balance does not meet the applicable minimum balance requirement,  the
certificate shall be cancelled at the time of withdrawal,  without penalty,  and
the remaining balance will earn interest at the passbook rate. Funds for which a
withdrawal is authorized will remain in the subscriber's Deposit Account but may
not be used by the subscriber  during the Subscription and Community  Offerings.
Thereafter,  the withdrawal will be given effect only to the extent necessary to
satisfy the  subscription  (to the extent it can be filled) at the  Subscription
Price per share.  Interest will continue to be earned on any amounts  authorized
for withdrawal  until such withdrawal is given effect.  Interest will be paid by
the Bank at not less than the  passbook  annual  rate on  payments  for  Holding
Company  Common Stock  received in cash or by check.  Such interest will be paid
from the date payment is received by the Bank until  consummation or termination
of the  Conversion.  If for any reason the  Conversion is not  consummated,  all
payments made by  subscribers  in the  Subscription,  Community  and  Syndicated
Community  Offerings will be refunded to them with interest.  In case of amounts
authorized  for  withdrawal  from  Deposit  Accounts,  refunds  will  be made by
canceling the authorization for withdrawal. The Bank is prohibited by regulation
from knowingly making any loans or granting any lines of credit for the purchase
of stock in the Conversion, and therefore, will not do so.

 
                                       13

<PAGE>


16.      MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS

         As soon as  practicable  after the  Prospectus  prepared by the Holding
Company and Bank has been  declared  effective  by the SEC,  Order Forms will be
distributed  to the  Eligible  Account  Holders,  Employee  Plans,  Supplemental
Eligible  Account  Holders  and Other  Members  at their  last  known  addresses
appearing on the records of the Bank for the purpose of  subscribing  for shares
of Holding  Company Common Stock in the  Subscription  Offering and will be made
available  for use by  those  Persons  entitled  to  purchase  in the  Community
Offering.  Notwithstanding the foregoing, the Bank may elect to send Order Forms
only to those  Persons who request  them after  receipt of such notice in a form
approved  by the OTS and which is  adequate  to  apprise  the  Eligible  Account
Holders, Employee Plans, Supplemental Eligible Account Holders and Other Members
of the pendency of the Subscription  Offering.  Such notice may be included with
the proxy  statement for the Special  Meeting of Members and the proxy statement
for the Special Meeting of  Stockholders  and may also be included in the notice
of the pendency of the Conversion and the Special Meeting of Members sent to all
Eligible Account Holders in accordance with regulations of the OTS.

         Each  Order  Form  will be  preceded  or  accompanied  by a  prospectus
describing the Holding  Company,  the Bank, the Holding Company Common Stock and
the Subscription and Community  Offerings.  Each Order Form will contain,  among
other things, the following:

         A. A  specified  date by which all Order  Forms must be received by the
Holding  Company,  which date shall be not less than twenty (20),  nor more than
forty-five (45) days,  following the date on which the Order Forms are mailed by
the Holding  Company,  and which date will  constitute  the  termination  of the
Subscription Offering;

         B. The  Subscription  Price  per share for  shares of  Holding  Company
Common Stock to be sold in the Subscription and Community Offerings;

         C. A  description  of the minimum and  maximum  number of  Subscription
Shares which may be  subscribed  for  pursuant to the  exercise of  subscription
rights or otherwise purchased in the Community Offering;

         D.  Instructions  as to how  the  recipient  of the  Order  Form  is to
indicate thereon the number of Subscription  Shares for which such person elects
to subscribe and the available alternative methods of payment therefor;

         E. An acknowledgment  that the recipient of the Order Form has received
a final copy of the prospectus prior to execution of the Order Form;

         F.  A  statement  to  the  effect  that  all  subscription  rights  are
nontransferable,  will be void at the end of the Subscription  Offering, and can
only be exercised by delivering to the Holding  Company within the  subscription
period such properly completed and executed Order Form, together with payment in
the full amount of the aggregate  purchase  price as specified in the Order Form
for the shares of Holding Company Common Stock for which the recipient elects to
subscribe in the Subscription Offering (or by authorizing on the Order Form that
the Bank  withdraw  said amount  from the  subscriber's  Deposit  Account at the
Bank); and

         G. A  statement  to the  effect  that the  executed  Order  Form,  once
received  by  the  Holding  Company,  may  not be  modified  or  amended  by the
subscriber without the consent of the Holding Company.

         Notwithstanding  the above,  the Holding Company  reserves the right in
its sole  discretion  to accept or reject  orders  received  on  photocopied  or
facsimilied order forms.

                                       14

<PAGE>


17.      UNDELIVERED, DEFECTIVE OR LATE ORDER FORM; INSUFFICIENT PAYMENT

         In the event Order Forms (a) are not  delivered and are returned to the
Holding  Company or the Bank by the United States Postal  Service or the Holding
Company  is unable to locate the  addressee,  (b) are not  received  back by the
Holding Company or are received by the Holding Company after the expiration date
specified  thereon,  (c) are  defectively  filled out or  executed,  (d) are not
accompanied  by the full  required  payment,  or,  in the case of  institutional
investors in the Community Offering,  by delivering  irrevocable orders together
with a legally  binding  commitment to pay in cash,  check,  money order or wire
transfer the full amount of the Subscription  Price prior to 48 hours before the
completion  of the  Conversion,  unless waived by the Holding  Company,  for the
shares of Holding Company Common Stock  subscribed for (including cases in which
deposit accounts from which withdrawals are authorized are insufficient to cover
the amount of the  required  payment),  or (e) are not mailed  pursuant to a "no
mail" order placed in effect by the account holder,  the subscription  rights of
the Person to whom such  rights  have been  granted  will  lapse as though  such
Person  failed to  return  the  completed  Order  Form  within  the time  period
specified thereon; provided, however, that the Holding Company may, but will not
be required to, waive any immaterial  irregularity  on any Order Form or require
the  submission of corrected  Order Forms or the  remittance of full payment for
subscribed  shares  by  such  date  as the  Holding  Company  may  specify.  The
interpretation  of the Holding  Company of terms and conditions of this Plan and
of the Order Forms will be final, subject to the authority of the OTS.

18.      RESIDENTS OF FOREIGN COUNTRIES AND CERTAIN STATES

         The Holding  Company  will make  reasonable  efforts to comply with the
securities laws of all States in the United States in which Persons  entitled to
subscribe  for shares of Holding  Company  Common  Stock  pursuant  to this Plan
reside.  However,  no such  Person  will be  issued  subscription  rights  or be
permitted to purchase shares of Holding Company Common Stock in the Subscription
Offering  if such  Person  resides  in a foreign  country;  or in a State of the
United  States with  respect to which all of the  following  apply:  (A) a small
number of Persons  otherwise  eligible to  subscribe  for shares  under the Plan
reside in such state;  (B) the issuance of  subscription  rights or the offer or
sale of shares of Holding Company Common Stock to such Persons would require the
Holding  Company  under the  securities  laws of such  state,  to  register as a
broker,  dealer,  salesman  or agent or to  register  or  otherwise  qualify its
securities for sale in such state; (C) such registration or qualification  would
be impracticable for reasons of cost or otherwise.

19.      ESTABLISHMENT OF LIQUIDATION ACCOUNT

         The Mid-Tier  Holding  Company  shall  establish at the time of the MHC
Merger,  and the  Bank  shall  establish  at the time of the  Mid-Tier  Merger a
liquidation account in an amount equal to the greater of: (a) the sum of (i) the
percentage of the outstanding shares of the common stock of the Mid-Tier Holding
Company owned by the Mutual Holding Company  multiplied by the Mid-Tier  Holding
Company's  total  stockholders'  equity as reflected in the latest  statement of
financial   condition   contained  in  the  final  Prospectus  utilized  in  the
Conversion,  and (ii) the  restricted  retained  earnings  account that reflects
certain  dividends  waived by the Mutual  Holding  Company;  or (b) the retained
earnings of the Bank at the time the Bank underwent its mutual  holding  company
reorganization.  Following  the  Conversion,  the  Liquidation  Account  will be
maintained  by the Bank for the  benefit of the  Eligible  Account  Holders  and
Supplemental  Eligible  Account  Holders who continue to maintain  their Deposit
Accounts at the Bank.  Each Eligible  Account Holder and  Supplemental  Eligible
Account  Holder  shall,  with  respect to his  Deposit  Account,  hold a related
inchoate interest in a portion of the liquidation  account balance,  in relation
to his Deposit Account  balance at the  Eligibility  Record Date or Supplemental
Eligibility  Record  Date,  respectively,  or  to  such  balance  as it  may  be
subsequently reduced, as hereinafter provided.

         In the unlikely  event of a complete  liquidation of the Bank (and only
in such event), following all liquidation payments to creditors (including those
to Account  Holders  to the  extent of their  Deposit  Accounts)  each  Eligible
Account  Holder and  Supplemental  Eligible  Account Holder shall be entitled to
receive a liquidating  distribution from the Liquidation  Account, in the amount
of the then  adjusted  subaccount  balance  for his Deposit  Account  then held,
before any  liquidation  distribution  may be made to any  holders of the Bank's
capital stock. No merger, consolidation, purchase of bulk assets with assumption
of Deposit  Accounts  and other  liabilities,  or similar  transactions  with an
FDIC-insured  institution,  in which the Bank is not the surviving  institution,
shall  be  deemed  to be a  complete  liquidation  for  this  purpose.  In  such
transactions,  the  liquidation  account  shall  be  assumed  by  the  surviving
institution.
                                       15

<PAGE>



         The  initial  subaccount  balance  for a  Deposit  Account  held  by an
Eligible  Account  Holder and  Supplemental  Eligible  Account  Holder  shall be
determined by multiplying the opening  balance in the  Liquidation  Account by a
fraction,  the  numerator of which is the amount of the  Qualifying  Deposits of
such  account  holder and the  denominator  of which is the total  amount of all
Qualifying  Deposits of all Eligible  Account Holders and  Supplemental  Account
Holders.  Such initial subaccount  balance shall not be increased,  but shall be
subject to downward adjustment as described below.

         If, at the close of business on any  December 31 annual  closing  date,
commencing on or after the effective date of the Conversion, the deposit balance
in the Deposit Account of an Eligible  Account Holder or  Supplemental  Eligible
Account Holder is less than the lesser of (i) the balance in the Deposit Account
at the close of business on any other  annual  closing  date  subsequent  to the
Eligibility  Record Date or  Supplemental  Eligibility  Record Date, or (ii) the
amount of the Qualifying  Deposit in such Deposit  Account as of the Eligibility
Record Date or Supplemental  Eligibility Record Date, the subaccount balance for
such Deposit Account shall be adjusted by reducing such subaccount balance in an
amount  proportionate to the reduction in such deposit balance.  In the event of
such downward  adjustment,  the  subaccount  balance  shall not be  subsequently
increased, notwithstanding any subsequent increase in the deposit balance of the
related  Deposit  Account.  If any such Deposit  Account is closed,  the related
subaccount shall be reduced to zero.

         The creation  and  maintenance  of the  Liquidation  Account  shall not
operate to restrict the use or  application  of any of the net worth accounts of
the Bank,  except that the Bank shall not declare or pay a cash  dividend on, or
repurchase  any of, its capital stock if the effect  thereof would cause its net
worth to be reduced below (i) the amount required for the  Liquidation  Account;
or (ii) the net  worth  requirements  of the Bank  contained  in Part 567 of the
Rules and Regulations of the OTS.

20.      VOTING RIGHTS OF STOCKHOLDERS

         Following consummation of the Conversion, voting rights with respect to
the Bank shall be held and exercised  exclusively  by the holders of its capital
stock. The holders of the voting capital stock of the Holding Company shall have
the exclusive voting rights with respect to the Holding Company.

21.      RESTRICTIONS ON RESALE OR SUBSEQUENT DISPOSITION

         A. All  Subscription  Shares  purchased by Directors or Officers of the
Holding  Company or the Bank in the Offering shall be subject to the restriction
that,  except as provided  in this  Section or as may be approved by the OTS, no
interest  in such  shares may be sold or  otherwise  disposed of for value for a
period of one year following the date of purchase in the Offering.

         B. The  restriction  on disposition  of  Subscription  Shares set forth
above in this Section shall not apply to the following:

                  (i) Any exchange of such shares in connection with a merger or
         acquisition  involving the Bank or the Holding Company, as the case may
         be, which has been approved by the OTS; and

                  (ii) Any disposition of such shares following the death of the
         person to whom such shares were  initially  sold under the terms of the
         Plan.

         C. With respect to all  Subscription  Shares subject to restrictions on
resale or subsequent disposition, each of the following provisions shall apply:

 
                                       16

<PAGE>


                  (i) Each certificate  representing  shares  restricted by this
         section  shall bear a legend  prominently  stamped  on its face  giving
         notice of the restriction;

                  (ii) Instructions  shall be issued to the stock transfer agent
         for the Holding  Company not to recognize or effect any transfer of any
         certificate  or record of  ownership of any such shares in violation of
         the restriction on transfer; and

                  (iii)  Any  shares of  capital  stock of the  Holding  Company
         issued with respect to a stock dividend, stock split, or otherwise with
         respect to ownership of outstanding  Subscription Shares subject to the
         restriction  on  transfer  hereunder  shall  be  subject  to  the  same
         restriction as is applicable to such Conversion Stock.

22.      REQUIREMENTS FOR STOCK PURCHASES BY DIRECTORS AND OFFICERS FOLLOWING
         THE CONVERSION

         For a period of three  years  following  the  Conversion,  no  Officer,
Director or their Associates shall purchase,  without the prior written approval
of the OTS, any outstanding shares of Holding Company Common Stock except from a
broker-dealer  registered  with the  SEC.  This  provision  shall  not  apply to
negotiated  transactions  involving  more than 1% of the  outstanding  shares of
Holding  Company Common Stock,  the exercise of any options  pursuant to a stock
option plan or purchases of Holding  Company Common Stock made by or held by any
Tax-Qualified  Employee Stock Benefit Plan or  Non-Tax-Qualified  Employee Stock
Benefit Plan of the Bank or the Holding  Company  (including the Employee Plans)
which may be  attributable to any Officer or Trustee.  As used herein,  the term
"negotiated transaction" means a transaction in which the securities are offered
and the terms and  arrangements  relating  to any sale are  arrived  at  through
direct communications  between the seller or any person acting on its behalf and
the  purchaser  or  his   investment   representative.   The  term   "investment
representative" shall mean a professional investment advisor acting as agent for
the  purchaser  and  independent  of the  seller and not acting on behalf of the
seller in connection with the transaction.

23.      TRANSFER OF DEPOSIT ACCOUNTS

         Each  person  holding  a  Deposit  Account  at the  Bank at the time of
Conversion  shall  retain an  identical  Deposit  Account at the Bank  following
Conversion  in the same  amount and  subject  to the same  terms and  conditions
(except as to voting and liquidation rights).

24.      REGISTRATION AND MARKETING

         Within the time period required by applicable laws and regulations, the
Holding  Company will  register the  securities  issued in  connection  with the
Conversion  pursuant  to the  Securities  Exchange  Act of  1934  (or  will be a
successor  issuer that  succeeds to the  registration  of the  Mid-Tier  Holding
Company) and will not deregister  such securities for a period of at least three
years  thereafter,  except that the maintenance of registration  for three years
requirement may be fulfilled by any successor to the Bank or any holding company
of the Bank. In addition,  the Bank or Holding Company will use its best efforts
to encourage  and assist a  market-maker  to establish and maintain a market for
the  Conversion  Stock and to list those  securities  on a national  or regional
securities exchange or the Nasdaq Stock Market.

25.      TAX RULINGS OR OPINIONS

         Consummation  of the  Conversion  is expressly  conditioned  upon prior
receipt by the Mutual Holding Company, the Mid-Tier Holding Company and the Bank
of either a ruling or an opinion of counsel  with  respect to federal  tax laws,
and  either a ruling or an opinion  of  counsel  with  respect to New Jersey tax
laws, to the effect that  consummation of the  transactions  contemplated by the
Conversion and this Plan will not result in a taxable  reorganization  under the
provisions  of the  applicable  codes or  otherwise  result in any  adverse  tax
consequences to the Mutual Holding Company,  the Mid-Tier  Holding Company,  the
Holding  Company or the Bank,  or the  account  holders  receiving  subscription
rights  before or after the  Conversion,  except in each case to the extent,  if
any, that  subscription  rights are deemed to have value on the date such rights
are issued.

 
                                       17

<PAGE>


26.      STOCK BENEFIT PLANS AND EMPLOYMENT AGREEMENTS

         A.  The  Holding   Company  and  the  Bank  are   authorized  to  adopt
Tax-Qualified  Employee Stock Benefit Plans in connection  with the  Conversion,
including  without  limitation,  an ESOP.  Existing as well as any newly created
Tax-Qualified  Employee  Stock Benefit  Plans may purchase  shares of Conversion
Stock in the  Conversion,  to the extent  permitted by the terms of such benefit
plans and this Plan.

         B. As a result of the  Conversion,  the Holding Company shall be deemed
to have  ratified and  approved the 1996 Stock Option Plan and 1996  Recognition
Plan  maintained  by the Bank and the  Mid-Tier  Holding  Company and shall have
agreed to issue (and reserve for issuance)  Holding Company Common Stock in lieu
of common stock of the Mid-Tier  Holding  Company  pursuant to the terms of such
benefit plans. Upon consummation of the Conversion, the Mid-Tier Holding Company
common stock held by such benefit plans shall be converted into Holding  Company
Common  Stock  based upon the  Exchange  Ratio.  Also upon  consummation  of the
Conversion, (i) all rights to purchase, sell or receive Mid-Tier Holding Company
common stock and all rights to elect to make payment in Mid-Tier Holding Company
common  stock  under any  agreement  between  the Bank or the  Mid-Tier  Holding
Company  and any  Director,  Officer  or  Employee  thereof or under any plan or
program  of the  Bank  or  the  Mid-Tier  Holding  Company  (including,  without
limitation,  the 1996 Recognition  Plan), shall  automatically,  by operation of
law, be converted into and shall become an identical right to purchase,  sell or
receive  Holding  Company Common Stock and an identical right to make payment in
Holding  Company Common Stock under any such  agreement  between the Bank or the
Mid-Tier Holding Company and any Director,  Officer or Employee thereof or under
such plan or program of the Bank,  and (ii)  rights  outstanding  under the 1996
Stock Option Plan shall be assumed by the Holding  Company and thereafter  shall
be rights only for shares of Holding Company Common Stock,  with each such right
being for a number of shares of  Holding  Company  Common  Stock  based upon the
Exchange Ratio and the number of shares of Mid-Tier Holding Company common stock
that  were  available  thereunder  immediately  prior  to  consummation  of  the
Conversion,  with the price  adjusted to reflect the Exchange  Ratio but with no
change in any other term or condition of such right.

         C.  The  Holding  Company  and the Bank are  authorized  to enter  into
employment agreements with their executive officers.

         D. The  Holding  Company  and the Bank are  authorized  to adopt  stock
option plans, restricted stock grant plans and other Non-Tax-Qualified  Employee
Stock  Benefit  Plans,  provided  that  such  plans  conform  to any  applicable
requirements of OTS regulators.

27.      RESTRICTIONS ON ACQUISITION OF BANK AND HOLDING COMPANY

         A. In accordance with OTS regulations, for a period of three years from
the date of consummation of the  Conversion,  no Person,  other than the Holding
Company, shall directly or indirectly offer to acquire or acquire the beneficial
ownership  of more  than 10% of any  class  of an  equity  security  of the Bank
without the prior written consent of the OTS.

         B. (i) The charter of the Bank contains a provision stipulating that no
person,  except the Holding  Company,  for a period of five years  following the
date of the Bank's mutual  holding  company  reorganization,  shall  directly or
indirectly offer to acquire or acquire the beneficial ownership of more than 10%
of any  class of an  equity  security  of the Bank,  without  the prior  written
approval of the OTS. In  addition,  such  charter  may also  provide  that for a
period of five years following the Bank's mutual holding company reorganization,
shares beneficially owned in violation of the above-described  charter provision
shall not be entitled to vote and shall not be voted by any person or counted as
voting stock in connection with any matter submitted to stockholders for a vote.
In addition, special meetings of the stockholders relating to changes in control
or  amendment of the charter may only be called by the Board of  Directors,  and
shareholders  shall not be permitted to cumulate their votes for the election of
directors.

                                       18

<PAGE>


                  (ii) The Certificate of  Incorporation  of the Holding Company
will contain a provision  stipulating that in no event shall any record owner of
any outstanding  shares of Holding Company Common Stock who beneficially owns in
excess of 10% of such outstanding shares be entitled or permitted to any vote in
respect to any shares held in excess of 10%. In  addition,  the  Certificate  of
Incorporation and Bylaws of the Holding Company contain provisions which provide
for  staggered  terms of the  directors,  noncumulative  voting  for  directors,
limitations  on the  calling of special  meetings,  a fair price  provision  for
certain business combinations and certain notice requirements.

         C. For the purposes of this section:

                   (i) The  term  "person"  includes an  individual,  a firm,  a
         corporation or other entity;

                  (ii) The term "offer"  includes every offer to buy or acquire,
         solicitation  of an offer to sell,  tender  offer  for,  or  request or
         invitation  for tenders  of, a security  or interest in a security  for
         value;

                  (iii) The term "acquire"  includes every type of  acquisition,
         whether effected by purchase,  exchange, operation of law or otherwise;
         and

                  (iv)   The   term   "security"    includes    non-transferable
         subscription  rights issued pursuant to a plan of conversion as well as
         a "security" as defined in 15 U.S.C. ss. 8c(a)(10).

28.      PAYMENT OF DIVIDENDS AND REPURCHASE OF STOCK

         A. The Holding  Company shall comply with any applicable OTS regulation
in the  repurchase  of any shares of its  capital  stock  during the first three
years following consummation of the Conversion.

         B. The Bank shall not declare or pay a cash  dividend on, or repurchase
any of, its  capital  stock if the effect  thereof  would  cause its  regulatory
capital to be reduced below (i) the amount required for the liquidation  account
or (ii) the federal regulatory capital requirement in Section 567.2 of the Rules
and Regulations of the OTS.  Otherwise,  the Bank may declare  dividends or make
capital  distributions  in  accordance  with  applicable  law  and  regulations,
including 12 C.F.R. Section 563.134 or its successor.

29.      CHARTER AND BYLAWS

         By voting to adopt this Plan,  Members  of the Mutual  Holding  Company
will be voting to adopt a Stock  Certificate of  Incorporation  and Bylaws for a
Delaware corporation attached as Exhibits D and E to this Plan.

30.      CONSUMMATION OF CONVERSION AND EFFECTIVE DATE

         The Effective Date of the  Conversion  shall be the date upon which the
Articles  of  Combination  shall be filed  with the OTS with  respect to the MHC
Merger,  the Mid-Tier  Merger and the Bank Merger.  The Articles of  Combination
shall  be  filed  with  the OTS  after  all  requisite  regulatory,  member  and
stockholder  approvals have been obtained,  all applicable  waiting periods have
expired,  and sufficient  subscriptions and orders for Subscription  Shares have
been received.  The Closing of the sale of all  Subscription  Shares sold in the
Subscription  Offering,  Community Offering and/or Syndicated Community Offering
shall occur simultaneously on the effective date of the Closing.

 
                                       19

<PAGE>


31.      EXPENSES OF CONVERSION

         The Mutual Holding Company,  the Mid-Tier Holding Company, the Bank and
the Holding Company may retain and pay for the services of legal,  financial and
other  advisors  to  assist  in  connection  with  any  or  all  aspects  of the
Conversion,  including  the  Offering,  and such  parties  shall use their  best
efforts to assure that such expenses shall be reasonable.

32.      AMENDMENT OR TERMINATION OF PLAN

         If  deemed  necessary  or  desirable,  this  Plan may be  substantively
amended as a result of comments from regulatory  authorities or otherwise at any
time prior to solicitation of proxies from Members and Bank stockholders to vote
on this Plan by the Board of Directors of the Mutual Holding Company, and at any
time thereafter by the Board of Directors of the Mutual Holding Company with the
concurrence  of the OTS. Any  amendment to this Plan made after  approval by the
Members and Bank stockholders with the approval of the OTS shall not necessitate
further approval by the Members unless otherwise  required by the OTS. This Plan
may be terminated by the Board of Directors of the Mutual Holding Company at any
time  prior to the  Special  Meeting  of  Members  and the  Special  Meeting  of
Stockholders  to  vote  on  this  Plan,  and at any  time  thereafter  with  the
concurrence of the OTS.

         By adoption  of the Plan,  the  Members of the Mutual  Holding  Company
authorize  the Board of  Directors  of the  Mutual  Holding  Company to amend or
terminate the Plan under the circumstances set forth in this Section.

33.      CONDITIONS TO CONVERSION

         Consummation  of the  Conversion  pursuant  to this  Plan is  expressly
conditioned upon the following:

         A. Prior receipt by the Mutual Holding  Company,  the Mid-Tier  Holding
Company,  and the Bank of rulings of the United States Internal  Revenue Service
and the New Jersey  State  taxing  authorities,  or  opinions  of counsel or tax
advisers as described in Section 26 hereof;

         B. The sale of the Subscription Shares offered in the Conversion; and

         C. The completion of the Conversion within the time period specified in
Section 3 of this Plan.

34.      INTERPRETATION

         All  interpretations  of this Plan and application of its provisions to
particular  circumstances  by a majority of the Board of  Directors  of the Bank
shall be final, subject to the authority of the OTS.

Dated:   September 24, 1997

 
                                       20

<PAGE>



                                    EXHIBIT A

        AGREEMENT OF MERGER BETWEEN PEOPLES MHC AND PEOPLE BANCORP, INC.

 

<PAGE>



                                     FORM OF
                           AGREEMENT OF MERGER BETWEEN
                 PEOPLES BANCORP, MHC AND PEOPLES BANCORP, INC.

         THIS AGREEMENT OF MERGER (the "MHC Merger Agreement") dated as of March
__, 1998, is made by and among Peoples Bancorp, M.H.C., a federal mutual holding
company (the "Mutual  Holding  Company")  and Peoples  Bancorp,  Inc., a federal
mid-tier stock holding company (the "Mid-Tier Holding Company").

                                R E C I T A L S :

         1. The Mutual Holding  Company is a federal mutual holding company with
no authorized shares of capital stock.

         2. The Mid-Tier  Holding  Company is a federal  stock  holding  company
which owns 100% of the common stock of Trenton Savings Bank FSB (the "Bank").

         3. The majority of the shares of common  stock of the Mid-Tier  Holding
Company are owned by the Mutual Holding Company, and the remainder of the shares
of  common  stock of the  Mid-Tier  Holding  Company  are  owned  by the  Bank's
employees, directors and the public (the "Minority Stockholders").

         4. As of the date hereof,  the Mid-Tier  Holding Company has authorized
capital  stock  consisting  of  20,000,000  shares of common stock and 1,000,000
shares of preferred  stock,  of which there are _____ shares of common stock and
no shares of preferred stock issued and outstanding.

         5. At least two-thirds of the members of the boards of directors of the
Mid-Tier  Holding  Company and the Mutual  Holding  Company have  approved  this
Merger  Agreement and the MHC Merger and  authorized  the execution and delivery
thereof.

         NOW, THEREFORE,  in consideration of the premises and mutual agreements
contained herein, the parties hereto have agreed as follows:

         1.  Merger.  At and on the  Effective  Date of the Merger  (as  defined
below),  the Mutual  Holding  Company shall be merged with and into the Mid-Tier
Holding Company with the Mid-Tier  Holding Company as the surviving or resulting
institution  (the  "Resulting  Institution"),  whereupon  the shares of Mid-Tier
Holding  Company  common  stock  owned by the Mutual  Holding  Company  shall be
canceled.  As part of the Merger,  each Eligible Account Holder and Supplemental
Eligible Account Holder (as defined in the Plan of Conversion and Reorganization
(the  "Plan")))  shall  automatically  receive an  interest  in the  Liquidation
Account, which shall be established in the Mid-Tier Holding Company, in exchange
for such  person's  interest in the Mutual  Holding  Company as set forth in the
Plan.

         2. Effective  Date. The Merger shall not be effective  until and unless
it is approved by the Director of the Office of Thrift  Supervision  (the "OTS")
after approval by (i) two-thirds of the outstanding common stock of the Mid-Tier
Holding Company, (ii) a majority vote of Minority Stockholders present in person
or by proxy at a meeting of stockholders, and (iii) a majority of the members of
the Mutual  Holding  Company,  and the Articles of  Combination  shall have been
filed  with the OTS with  respect  to the  Merger.  Approval  of the Plan by the
members of the Mutual Holding Company shall also constitute approval of this MHC
Merger Agreement.

         3.  Name.  The  name of the  Resulting  Institution  shall  be  Peoples
Bancorp, Inc.


                                       A-1

<PAGE>


         4. Offices. The headquarters of the Resulting  Institution shall be 134
Franklin Corner Road,  Lawrenceville,  New Jersey.  The offices of the Bank that
were in lawful  operation  prior to the Merger shall  continue to be operated as
the branch offices of the Bank.

         5.  Directors and Officers.  The directors and officers of the Mid-Tier
Holding Company  immediately  prior to the Effective Date shall be the directors
and officers of the Resulting Institution after the Effective Date.

         6. Rights and Duties of the  Resulting  Institution.  At the  Effective
Date,  the Mutual  Holding  Company  shall be merged with and into the  Mid-Tier
Holding Company with the Mid-Tier Holding Company as the Resulting  Institution.
The  business  of the  Resulting  Institution  shall be that of a federal  stock
holding company under the laws of the United States, the regulations of the OTS,
and as provided  for in the  Mid-Tier  Holding  Company's  Charter.  All assets,
rights, interests,  privileges,  powers, franchises and property (real, personal
and mixed) of the Mutual Holding Company shall be  automatically  transferred to
and vested in the Resulting Institution by virtue of the Merger without any deed
or other document of transfer. The Resulting  Institution,  without any order or
action  on the part of any court or  otherwise  and  without  any  documents  of
assumption or assignment, shall hold and enjoy all of the properties, franchises
and interests, including appointments, powers, designations, nominations and all
other rights and  interests  as the agent or other  fiduciary in the same manner
and to the same extent as such rights, franchises, and interests and powers were
held or enjoyed by the Mutual Holding Company.  The Resulting  Institution shall
be responsible for all of the liabilities, restrictions and duties of every kind
and description of both the Mutual Holding Company  immediately prior to the MHC
Merger,  including liabilities,  debts,  obligations and contracts of the Mutual
Holding Company, matured or unmatured, whether accrued, absolute,  contingent or
otherwise  and whether or not reflected or reserved  against on balance  sheets,
books or accounts or records of the Mutual Holding Company.  The stockholders of
the Mid-Tier Holding Company shall possess all voting rights with respect to the
shares of stock of the Mid-Tier  Holding  Company.  All rights of creditors  and
other  obligees and all liens on property of either the Mutual  Holding  Company
shall be preserved and shall not be released or impaired.

         7. Other  Terms.  All terms used in this MHC  Merger  Agreement  shall,
unless  defined  herein,  have the meanings  set forth in the Plan.  The Plan is
incorporated  herein by this  reference  and made a part  hereof  to the  extent
necessary or  appropriate  to effect and consummate the terms of this MHC Merger
Agreement and the Conversion.

         IN WITNESS WHEREOF, the Mid-Tier Holding Company and the Mutual Holding
Company  have  caused this  Agreement  to be executed as of the date first above
written.

                                              Peoples Bancorp, M.H.C.
                                              (a federal mutual holding company)

ATTEST:

_________________________________________     By:_______________________________
Robert C. Hollenbeck, Corporate Secretary       Wendell T. Breithaupt, President



                                              Peoples Bancorp, Inc.
                                              (a federal stock holding company)
ATTEST:

_________________________________________     By:_______________________________
Robert C. Hollenbeck, Corporate Secretary     Wendell T. Breithaupt, President

 
                                       A-2

<PAGE>



                                    EXHIBIT B

                           AGREEMENT OF MERGER BETWEEN
               PEOPLES BANCORP, INC. AND TRENTON SAVINGS BANK FSB

 
 
<PAGE>



                       FORM OF AGREEMENT OF MERGER BETWEEN
                  PEOPLES BANCORP, INC. (A FEDERAL CORPORATION)
                          AND TRENTON SAVINGS BANK FSB

         THIS AGREEMENT OF MERGER (the "Mid-Tier Merger  Agreement") dated as of
March  __,  1998,  is  made  by and  among  Peoples  Bancorp,  Inc.,  a  federal
corporation (the "Mid-Tier  Holding  Company") and Trenton Savings Bank FSB (the
"Bank").

                                R E C I T A L S :

         1. The Mid-Tier  Holding  Company is a federal  stock  holding  company
which owns 100% of the common stock of Trenton Savings Bank FSB (the "Bank"). As
of the date hereof,  the Mid-Tier  Holding Company has authorized  capital stock
consisting  of  20,000,000  shares of  common  stock  and  10,000,000  shares of
preferred  stock,  of which there are _____ shares of common stock and no shares
of preferred stock issued and outstanding.

         2.  Contemporaneously  with  the  transactions   contemplated  by  this
Mid-Tier  Merger  Agreement,  Trenton  Interim Savings Bank shall merge with and
into  the Bank  with  the Bank as the  surviving  entity  (the  "Bank  Merger").
Constructive  shareholders of the Bank (i.e., Minority Stockholders  immediately
prior to the Conversion) will exchange the shares of Bank common stock that they
constructively received in the transactions contemplated by this Mid-Tier Merger
Agreement for common stock of Peoples Bancorp,  Inc. a Delaware corporation that
will own 1090% of the Bank's common stock at the conclusion of the Conversion.

         3. At least two-thirds of the members of the boards of directors of the
Bank and the  Mid-Tier  Holding  Company  have  approved  this  Mid-Tier  Merger
Agreement under which the Mid-Tier Holding Company shall be merged with and into
the Bank with the Bank as the surviving or resulting institution, and authorized
the execution and delivery thereof.

         NOW, THEREFORE,  in consideration of the premises and mutual agreements
contained herein, the parties hereto have agreed as follows:

         1.  Merger.  At and on the  Effective  Date of the Merger  (as  defined
below),  the Mid-Tier  Holding  Company  shall merge with and into the Bank (the
"Mid-Tier  Merger") with the Bank as the resulting entity,  and (i) the Mid-Tier
Holding Company  stockholders  other than the Mutual Holding Company  ("Minority
Stockholders")  shall  constructively  receive  shares of Bank  common  stock in
exchange for their Mid-Tier  Holding Company common stock and (ii) each Eligible
Account Holder and Supplemental Eligible Account Holder (as defined in the Plan)
will  receive an interest in a  Liquidation  Account of the Bank in exchange for
such person's interest in the Mid-Tier Holding Company.

         2. Effective  Date.  The Holding  Company Merger shall not be effective
until  and  unless  it is  approved  by the  Director  of the  Office  of Thrift
Supervision (the "OTS") after approval by at least two-thirds of the outstanding
common stock of the Mid-Tier Holding  Company,  including at least a majority of
the shares held by Minority Stockholders,  and the Articles of Combination shall
have been filed with the OTS with respect to the Mid-Tier Merger.

         3. Name. The name of the Resulting Institution shall be Trenton Savings
Bank FSB.

         4. Offices. The main banking office of the Resulting  Institution shall
be 134 Franklin Corner Road,  Lawrenceville,  New Jersey.  The branch offices of
the Bank that were in lawful  operation prior to the Merger shall be operated as
branch offices of the Bank.


 
                                       B-1

<PAGE>



         5.  Directors  and  Officers.  The  directors  and officers of the Bank
immediately  prior to the Effective  Date shall be the directors and officers of
the Resulting Institution after the Effective Date.

         6. Rights and Duties of the  Resulting  Institution.  At the  Effective
Date, the Mid-Tier  Holding  Company shall be merged with and into the Bank (the
"Resulting  Institution").  The business of the Resulting  Institution  shall be
that of a federal savings bank as provided in its Charter.  All assets,  rights,
interests,  privileges,  powers,  franchises  and property  (real,  personal and
mixed) of the Mid-Tier Holding Company shall be automatically transferred to and
vested in the Resulting Institution by virtue of such Merger without any deed or
other  document of transfer.  The  Resulting  Institution,  without any order or
action  on the part of any court or  otherwise  and  without  any  documents  of
assumption or assignment, shall hold and enjoy all of the properties, franchises
and interests, including appointments, powers, designations, nominations and all
other rights and  interests  as the agent or other  fiduciary in the same manner
and to the same extent as such rights, franchises, and interests and powers were
held or enjoyed by the Mid-Tier Holding Company. The Resulting Institution shall
be responsible for all of the liabilities, restrictions and duties of every kind
and  description  of the  Mid-Tier  Holding  Company,  immediately  prior to the
Merger,  including  liabilities for all debts,  obligations and contracts of the
Mid-Tier  Holding  Company,  matured or unmatured,  whether  accrued,  absolute,
contingent  or otherwise  and whether or not  reflected  or reserved  against on
balance sheets,  books or accounts or records of the Mid-Tier  Holding  Company.
The stockholders of the Bank shall possess all voting rights with respect to the
shares of stock of the Bank.  All rights of creditors and other obligees and all
liens on property of the Mid-Tier  Holding  Company shall be preserved and shall
not be released or impaired.

         7. Other Terms. All terms used in this Merger  Agreement shall,  unless
defined  herein,  have  the  meanings  set  forth  in  the  Plan.  The  Plan  is
incorporated  herein by this  reference  and made a part  hereof  to the  extent
necessary  or  appropriate  to effect and  consummate  the terms of the  Holding
Company Merger Agreement and the Conversion.

         IN WITNESS  WHEREOF,  the  Mid-Tier  Holding  Company and the Bank have
caused this Mid-Tier Merger  Agreement to be executed as of the date first above
written.

                                                Peoples Bancorp, Inc.
                                                (a federal corporation)
ATTEST:


_________________________________________       By:_____________________________
Robert C. Hollenbeck, Corporate Secretary       Wendell T. Breithaupt, President


                                                Trenton Savings Bank FSB
                                                (a federal savings bank)
ATTEST:

_________________________________________       By:_____________________________
Robert C. Hollenbeck, Corporate Secretary       Wendell T. Breithaupt, President

 
                                       B-2

<PAGE>



                                    EXHIBIT C

                               AGREEMENT OF MERGER
                        BETWEEN TRENTON SAVINGS BANK, FSB
                        AND TRENTON INTERIM SAVINGS BANK

 
 
<PAGE>



                       FORM OF AGREEMENT OF MERGER BETWEEN
                            TRENTON SAVINGS BANK FSB
                        AND TRENTON INTERIM SAVINGS BANK

         THIS  AGREEMENT  OF MERGER (the "Bank  Merger  Agreement")  dated as of
March __, 1998, is made by and among Trenton Savings Bank FSB, a federal savings
bank (the "Bank") and Trenton  Interim  Savings Bank, an interim federal savings
Bank ("Interim").

                                R E C I T A L S :

         1. The Bank is a federal  savings  bank that prior to the  transactions
contemplated  by this  Bank  Merger  Agreement  and the Plan of  Conversion  and
Reorganization  of  Peoples  Bancorp,  Inc.  (the  "Plan")  was a  wholly  owned
subsidiary of Peoples Bancorp, Inc. (the "Mid-Tier Holding Company"),  a federal
corporation.

         2.  Contemporaneously  with the transactions  contemplated by this Bank
Merger  Agreement,  the Mid-Tier  Holding  Company shall merge with and into the
Bank (the "Mid-Tier  Merger") with the Bank as the resulting entity, and (i) the
Mid-Tier Holding Company  stockholders other than the Peoples Bancorp,  MHC (the
"Mutual Holding Company," and such stockholders  "Minority  Stockholders"  shall
constructively  receive  shares  of Bank  common  stock in  exchange  for  their
Mid-Tier  Holding Company common stock and (ii) each Eligible Account Holder and
Supplemental  Eligible  Account Holder (as defined in the Plan of Conversion and
Reorganization  of Peoples  Bancorp,  Inc. (the "Plan"))  shall have received an
interest  in a  Liquidation  Account of the Bank in exchange  for such  person's
interest in the Mid-Tier Holding Company.

         3. At least two-thirds of the members of the boards of directors of the
Bank and Interim have  approved this Bank Merger  Agreement  under which Interim
shall  be  merged  with and into  the  Bank  with the Bank as the  surviving  or
resulting institution, and authorized the execution and delivery thereof.

         NOW, THEREFORE,  in consideration of the premises and mutual agreements
contained herein, the parties hereto have agreed as follows:

         1.  Merger.  At and on the  Effective  Date of the Merger  (as  defined
below) and contemporaneously  with the Mid-Tier Merger,  Interim will merge with
and into the Bank with the Bank as the  surviving  entity  (the "Bank  Merger").
Constructive  shareholders of the Bank (i.e., Minority Stockholders  immediately
prior to the Conversion) will exchange the shares of Bank common stock that they
constructively received in the Mid-Tier Merger for Holding Company Common Stock.

         2. Stock  Offering.  Contemporaneously  with the Bank  Merger,  Peoples
Bancorp, Inc., a Delaware Corporation shall sell shares of its common stock in a
subscription offering as described in the Plan.

         3.  Effective  Date.  The Bank Merger shall not be effective  until and
unless it is approved by the Director of the Office of Thrift  Supervision  (the
"OTS") after approval by at least two-thirds of the outstanding  common stock of
the Mid-Tier Holding  Company,  including at least a majority of the shares held
by Minority Stockholders,  and the Articles of Combination shall have been filed
with the OTS with respect to the Mid-Tier Merger.

         4. Name. The name of the Resulting Institution shall be Trenton Savings
Bank FSB.

         5. Offices. The main banking office of the Resulting  Institution shall
be 134 Franklin Corner Road,  Lawrenceville,  New Jersey.  The branch offices of
the Bank that were in lawful  operation prior to the Merger shall be operated as
branch offices of the Bank.


 
                                       C-1

<PAGE>



         6.  Directors  and  Officers.  The  directors  and officers of the Bank
immediately  prior to the Effective  Date shall be the directors and officers of
the Resulting Institution after the Effective Date.

         7. Rights and Duties of the  Resulting  Institution.  At the  Effective
Date,   Interim  shall  be  merged  with  and  into  the  Bank  (the  "Resulting
Institution").  The  business of the  Resulting  Institution  shall be that of a
federal savings bank as provided in its Charter. All assets, rights,  interests,
privileges,  powers,  franchises  and  property  (real,  personal  and mixed) of
Interim  shall be  automatically  transferred  to and  vested  in the  Resulting
Institution  by virtue of such  Merger  without  any deed or other  document  of
transfer. The Resulting Institution,  without any order or action on the part of
any court or otherwise and without any  documents of  assumption or  assignment,
shall hold and enjoy all of the properties,  franchises and interests, including
appointments,  powers,  designations,  nominations  and  all  other  rights  and
interests  as the agent or other  fiduciary  in the same  manner and to the same
extent as such rights, franchises, and interests and powers were held or enjoyed
by  Interim.  The  Resulting  Institution  shall be  responsible  for all of the
liabilities,  restrictions  and duties of every kind and description of Interim,
immediately  prior to the Bank  Merger,  including  liabilities  for all  debts,
obligations  and contracts of Interim,  matured or unmatured,  whether  accrued,
absolute,  contingent  or  otherwise  and whether or not  reflected  or reserved
against  on balance  sheets,  books or  accounts  or  records  of  Interim.  The
stockholders  of the Bank shall  possess all voting  rights with  respect to the
shares of stock of the Bank.  All rights of creditors and other obligees and all
liens on property  of Interim  shall be  preserved  and shall not be released or
impaired.

         8. Other  Terms.  All terms used in this Bank Merger  Agreement  shall,
unless  defined  herein,  have the meanings  set forth in the Plan.  The Plan is
incorporated  herein by this  reference  and made a part  hereof  to the  extent
necessary or  appropriate  to effect and consummate the terms of the Bank Merger
Agreement and the Conversion.

         IN WITNESS  WHEREOF,  the Bank and Interim  have  caused this  Mid-Tier
Merger Agreement to be executed as of the date first above written.

                                                Trenton Savings Bank FSB
                                                (a federal savings bank)
ATTEST:


_________________________________________       By:_____________________________
Robert C. Hollenbeck, Corporate Secretary       Wendell T. Breithaupt, President


                                                Trenton Interim Savings Bank
                                                (a federal savings bank)
ATTEST:

_________________________________________       By:_____________________________
Robert C. Hollenbeck, Corporate Secretary       Wendell T. Breithaupt, President

 
                                       C-2

<PAGE>



                                    EXHIBIT D

               CERTIFICATE OF INCORPORATION OF THE HOLDING COMPANY



 
 
<PAGE>



                          CERTIFICATE OF INCORPORATION

                                       OF

                              PEOPLES BANCORP, INC.

         FIRST:   The  name  of  the  Corporation  is  Peoples   Bancorp,   Inc.
(hereinafter referred to as the "Corporation").

         SECOND:  The address of the registered office of the Corporation in the
State of Delaware is Corporation  Trust Center,  1209 Orange Street, in the City
of Wilmington,  County of New Castle.  The name of the registered  agent at that
address is The Corporation Trust Company.

         THIRD: The purpose of the Corporation is to engage in any lawful act or
activity for which a corporation may be organized under the General  Corporation
Law of the State of Delaware.

         FOURTH:

         A. The  total  number  of  shares  of all  classes  of stock  which the
Corporation  shall have authority to issue is seventy-one  million  (71,000,000)
consisting of:

               1. one million  (1,000,000)  shares of Preferred Stock, par value
          one cent ($.01) per share (the "Preferred Stock"); and

               2. seventy million (70,000,000) shares of Common Stock, par value
          one cent ($.01) per share (the "Common Stock").

         B. The Board of Directors  is  authorized,  subject to any  limitations
prescribed by law, to provide for the issuance of the shares of Preferred  Stock
in series,  and by filing a certificate  pursuant to the  applicable  law of the
State  of  Delaware  (such  certificate  being  hereinafter  referred  to  as  a
"Preferred  Stock  Designation"),  to establish  from time to time the number of
shares to be included in each such series,  and to fix the designation,  powers,
preferences,   and   rights  of  the   shares  of  each  such   series  and  any
qualifications,  limitations or restrictions  thereof.  The number of authorized
shares of  Preferred  Stock may be  increased  or  decreased  (but not below the
number  of shares  thereof  then  outstanding)  by the  affirmative  vote of the
holders of a majority of the Common Stock,  without a vote of the holders of the
Preferred Stock, or of any series thereof,  unless a vote of any such holders is
required pursuant to the terms of any Preferred Stock Designation.

         C. 1.  Notwithstanding  any  other  provision  of this  Certificate  of
Incorporation,  in no event  shall any record  owner of any  outstanding  Common
Stock which is beneficially owned,  directly or indirectly,  by a person who, as
of any record date for the determination of stockholders entitled to vote on any
matter,  beneficially  owns in excess of 10% of the  then-outstanding  shares of
Common Stock (the "Limit"),  be entitled, or permitted to any vote in respect of
the shares held in excess of the Limit. The number of votes which may be cast by
any record owner by virtue of the  provisions  hereof in respect of Common Stock
beneficially  owned by such person owning shares in excess of the Limit shall be
a number equal to the total  number of votes which a single  record owner of all
Common  Stock owned by such person  would be entitled to cast,  multiplied  by a
fraction, the numerator of which is the number of shares of such class or series
which are both beneficially owned by such person and owned of record by such

                                       -1-

<PAGE>



record  owner  and the  denominator  of which is the  total  number of shares of
Common Stock  beneficially  owned by such person  owning shares in excess of the
Limit.

                  2. The following  definitions shall apply to this Section C of
this Article FOURTH:

                  (a)      "Affiliate"  shall have the meaning ascribed to it in
                           Rule 12b-2 of the General Rules and Regulations under
                           the Securities  Exchange Act of 1934, as in effect on
                           the   date  of   filing   of  this   Certificate   of
                           Incorporation.

                  (b)      "Beneficial  ownership" shall be determined  pursuant
                           to Rule 13d-3 of the  General  Rules and  Regulations
                           under  the  Securities  Exchange  Act of 1934 (or any
                           successor rule or statutory  provision),  or, if said
                           Rule 13d-3 shall be  rescinded  and there shall be no
                           successor  rule  or  statutory   provision   thereto,
                           pursuant  to said Rule 13d-3 as in effect on the date
                           of  filing  of  this  Certificate  of  Incorporation;
                           provided, however, that a person shall, in any event,
                           also be deemed the  "beneficial  owner" of any Common
                           Stock:

                           (1)      which such  person or any of its  affiliates
                                    beneficially  owns,  directly or indirectly;
                                    or

                           (2)      which such  person or any of its  affiliates
                                    has (i) the right to acquire  (whether  such
                                    right  is  exercisable  immediately  or only
                                    after the passage of time),  pursuant to any
                                    agreement, arrangement or understanding (but
                                    shall  not be  deemed  to be the  beneficial
                                    owner of any voting  shares solely by reason
                                    of  an   agreement,   contract,   or   other
                                    arrangement  with this Corporation to effect
                                    any  transaction  which is  described in any
                                    one or  more  of  clauses  of  Section  A of
                                    Article  EIGHTH)  or upon  the  exercise  of
                                    conversion    rights,    exchange    rights,
                                    warrants,  or options or otherwise,  or (ii)
                                    sole or shared  voting or  investment  power
                                    with   respect   thereto   pursuant  to  any
                                    agreement,    arrangement,    understanding,
                                    relationship  or otherwise (but shall not be
                                    deemed  to be the  beneficial  owner  of any
                                    voting   shares   solely   by  reason  of  a
                                    revocable  proxy  granted  for a  particular
                                    meeting  of  stockholders,   pursuant  to  a
                                    public  solicitation  of  proxies  for  such
                                    meeting,  with  respect  to  shares of which
                                    neither  such person nor any such  Affiliate
                                    is otherwise  deemed the beneficial  owner);
                                    or

                           (3)      which is  beneficially  owned,  directly  or
                                    indirectly,  by any other  person with which
                                    such  first  mentioned  person or any of its
                                    Affiliates  acts as a  partnership,  limited
                                    partnership,   syndicate   or  other   group
                                    pursuant to any  agreement,  arrangement  or
                                    understanding  for the purpose of acquiring,
                                    holding,  voting or  disposing of any shares
                                    of capital stock of this Corporation;

                           and provided further,  however,  that (1) no Director
                           or Officer of this  Corporation  (or any Affiliate of
                           any such Director or Officer) shall, solely by reason
                           of any or all of such Directors or Officers acting in
                           their capacities as such, be deemed, for any purposes
                           hereof,   to   beneficially   own  any  Common  Stock
                           beneficially   owned  by  another  such  Director  or
                           Officer (or any Affiliate  thereof),  and (2) neither
                           any

                                       -2-

<PAGE>



                           employee stock ownership plan or similar plan of this
                           Corporation  or any  subsidiary of this  Corporation,
                           nor any trustee with respect thereto or any Affiliate
                           of such trustee (solely by reason of such capacity of
                           such  trustee),  shall be  deemed,  for any  purposes
                           hereof,  to  beneficially  own any Common  Stock held
                           under any such plan.  For purposes of  computing  the
                           percentage  beneficial ownership of Common Stock of a
                           person the  outstanding  Common  Stock shall  include
                           shares   deemed   owned   by  such   person   through
                           application of this  subsection but shall not include
                           any other  Common Stock which may be issuable by this
                           Corporation  pursuant  to  any  agreement,   or  upon
                           exercise of conversion  rights,  warrants or options,
                           or otherwise. For all other purposes, the outstanding
                           Common  Stock shall  include  only Common  Stock then
                           outstanding  and shall not include  any Common  Stock
                           which may be issuable by this Corporation pursuant to
                           any  agreement,  or upon the  exercise of  conversion
                           rights, warrants or options, or otherwise.

                  (c)      A   "person"   shall  mean  any   individual,   firm,
                           corporation, or other entity.

                  3. The Board of Directors shall have the power to construe and
apply the provisions of this section and to make all determinations necessary or
desirable to implement  such  provisions,  including  but not limited to matters
with  respect  to  (i)   determining  the  number  of  shares  of  Common  Stock
beneficially  owned by any  person,  (ii)  determining  whether  a person  is an
affiliate  of  another,  (iii)  determining  whether a person has an  agreement,
arrangement,  or understanding with another as to the matters referred to in the
definition of beneficial  ownership,  (iv)  determining  the  application of any
other  definition or operative  provision of the section to the given facts,  or
(v) any other matter relating to the applicability or effect of this section.

                  4. The Board of Directors  shall have the right to demand that
any person who is reasonably believed to beneficially own Common Stock in excess
of the Limit (or holds of record Common Stock  beneficially  owned by any person
in excess of the Limit) supply the Corporation  with complete  information as to
(i) the record owner(s) of all shares  beneficially  owned by such person who is
reasonably believed to own shares in excess of the Limit, (ii) any other factual
matter relating to the applicability or effect of this section as may reasonably
be requested of such person.

                  5. Except as otherwise  provided by law or expressly  provided
in this section,  the presence,  in person or by proxy, of the holders of record
of shares of capital stock of the  Corporation  entitling the holders thereof to
cast a  majority  of  the  votes  (after  giving  effect,  if  required,  to the
provisions  of this  section)  entitled  to be cast by the  holders of shares of
capital stock of the Corporation  entitled to vote shall  constitute a quorum at
all meetings of the  stockholders,  and every  reference in this  Certificate of
Incorporation to a majority or other proportion of capital stock (or the holders
thereof) for purposes of determining  any quorum  requirement or any requirement
for stockholder consent or approval shall be deemed to refer to such majority or
other  proportion of the votes (or the holders thereof) then entitled to be cast
in respect of such capital stock giving effect to the provisions of this Article
FOURTH.

                  6. Any constructions,  applications, or determinations made by
the Board of  Directors  pursuant to this section in good faith and on the basis
of such  information  and assistance as was then  reasonably  available for such
purpose  shall  be  conclusive  and  binding  upon  the   Corporation   and  its
stockholders.

                                       -3-

<PAGE>



                  7. In the event any  provision  (or  portion  thereof) of this
section  shall be found  to be  invalid,  prohibited  or  unenforceable  for any
reason,  the remaining  provisions  (or portions  thereof) of this section shall
remain in full force and  effect,  and shall be  construed  as if such  invalid,
prohibited or  unenforceable  provision had been stricken  herefrom or otherwise
rendered  inapplicable,  it  being  the  intent  of  this  Corporation  and  its
stockholders that such remaining  provision (or portion thereof) of this section
remain, to the fullest extent permitted by law, applicable and enforceable as to
all  stockholders,  including  stockholders  owning an amount of stock  over the
Limit, notwithstanding any such finding.

         FIFTH: The following  provisions are inserted for the management of the
business  and the  conduct of the  affairs of the  Corporation,  and for further
definition,  limitation and regulation of the powers of the  Corporation  and of
its Directors and stockholders:

                      A. The  business and affairs of the  Corporation  shall be
         managed  by or  under  the  direction  of the  Board of  Directors.  In
         addition to the powers and authority  expressly  conferred upon them by
         statute or by this  Certificate of  Incorporation  or the Bylaws of the
         Corporation,  the Directors  are hereby  empowered to exercise all such
         powers and do all such acts and things as may be  exercised  or done by
         the Corporation.

                      B. The Directors of the Corporation need not be elected by
         written ballot unless the Bylaws so provide.

                      C. Any action  required  or  permitted  to be taken by the
         stockholders  of the  Corporation  must be  effected  at a duly  called
         annual or special  meeting of  stockholders  of the Corporation and may
         not be effected by any consent in writing by such stockholders.

                      D. Special meetings of stockholders of the Corporation may
         be  called  only by the Board of  Directors  pursuant  to a  resolution
         adopted by a majority of the total number of  authorized  directorships
         whether  or not there  exist any  vacancies  in  previously  authorized
         directorships at the time any such resolution is presented to the Board
         for  adoption  (the  "Whole  Board") or as  otherwise  provided  in the
         Bylaws.

         SIXTH:

         A. The number of Directors shall be fixed from time to time exclusively
by the Board of Directors  pursuant to a resolution adopted by a majority of the
Whole Board. The Directors shall be divided into three classes, with the term of
office of the first class to expire at the first annual meeting of stockholders,
the term of  office of the  second  class to expire  at the  annual  meeting  of
stockholders  one year  thereafter  and the term of office of the third class to
expire at the annual  meeting of  stockholders  two years  thereafter  with each
director to hold office until his or her successor  shall have been duly elected
and  qualified.  At each annual meeting of  stockholders  following such initial
classification and election,  Directors elected to succeed those Directors whose
terms  expire  shall be  elected  for a term of  office  to  expire at the third
succeeding  annual  meeting  of  stockholders  after  their  election  with each
director to hold office until his or her successor  shall have been duly elected
and qualified.

         B.  Subject  to the rights of the  holders  of any series of  Preferred
Stock then outstanding,  newly created directorships resulting from any increase
in the authorized number of Directors or any vacancies in the Board of Directors
resulting from death, resignation, retirement, disqualification, removal from

                                       -4-

<PAGE>



office or other  cause may be filled  only by a majority  vote of the  Directors
then in office,  though less than a quorum,  and  Directors so chosen shall hold
office for a term expiring at the annual  meeting of  stockholders  at which the
term of office of the class to which they have been chosen expires.  No decrease
in the number of Directors constituting the Board of Directors shall shorten the
term of any incumbent Director.

         C.  Advance  notice of  stockholder  nominations  for the  election  of
Directors  and of business to be brought by  stockholders  before any meeting of
the stockholders of the Corporation shall be given in the manner provided in the
Bylaws of the Corporation.

         D.  Subject  to the rights of the  holders  of any series of  Preferred
Stock then outstanding,  any Director, or the entire Board of Directors,  may be
removed from office at any time, but only for cause and only by the  affirmative
vote of the  holders of at least 80  percent  of the voting  power of all of the
then-outstanding  shares of capital  stock of the  Corporation  entitled to vote
generally in the election of Directors (after giving effect to the provisions of
Article FOURTH of this Certificate of Incorporation ("Article FOURTH")),  voting
together as a single class.

         SEVENTH:  The Board of Directors is expressly empowered to adopt, amend
or repeal the Bylaws of the  Corporation.  Any adoption,  amendment or repeal of
the  Bylaws of the  Corporation  by the Board of  Directors  shall  require  the
approval  of a majority of the Whole  Board.  The  stockholders  shall also have
power to  adopt,  amend or  repeal  the  Bylaws  of the  Corporation;  provided,
however,  that, in addition to any vote of the holders of any class or series of
stock  of  the   Corporation   required  by  law  or  by  this   Certificate  of
Incorporation, the affirmative vote of the holders of at least 80 percent of the
voting power of all of the  then-outstanding  shares of the capital stock of the
Corporation  entitled to vote  generally  in the  election of  Directors  (after
giving effect to the provisions of Article FOURTH),  voting together as a single
class,  shall be required to adopt, amend or repeal any provisions of the Bylaws
of the Corporation.

         EIGHTH:

         A.  In  addition  to any  affirmative  vote  required  by  law or  this
Certificate of Incorporation, and except as otherwise expressly provided in this
section:

                  1. any  merger  or  consolidation  of the  Corporation  or any
         Subsidiary (as hereinafter defined) with (i) any Interested Stockholder
         (as hereinafter  defined) or (ii) any other corporation (whether or not
         itself an  Interested  Stockholder)  which is, or after such  merger or
         consolidation  would be, an Affiliate  (as  hereinafter  defined) of an
         Interested Stockholder; or

                  2. any sale, lease, exchange,  mortgage,  pledge,  transfer or
         other  disposition (in one transaction or a series of  transactions) to
         or with any Interested Stockholder,  or any Affiliate of any Interested
         Stockholder,  of any assets of the Corporation or any Subsidiary having
         an aggregate  Fair Market Value (as  hereinafter  defined)  equaling or
         exceeding 25% or more of the combined assets of the Corporation and its
         Subsidiaries; or

                  3.  the  issuance  or  transfer  by  the  Corporation  or  any
         Subsidiary  (in one  transaction  or a series of  transactions)  of any
         securities  of the  Corporation  or any  Subsidiary  to any  Interested
         Stockholder or any Affiliate of any Interested  Stockholder in exchange
         for cash,  securities  or other  property  (or a  combination  thereof)
         having an aggregate Fair Market Value (as hereinafter defined)

                                       -5-

<PAGE>



         equaling or  exceeding  25% of the  combined  Fair Market  Value of the
         then-outstanding  common stock of the Corporation and its Subsidiaries,
         except to an employee benefit plan of the Corporation or any Subsidiary
         thereof; or

                  4. the adoption of any plan or proposal for the liquidation or
         dissolution  of  the  Corporation  proposed  by  or  on  behalf  of  an
         Interested  Stockholder or any Affiliate of an Interested  Stockholder;
         or

                  5. any  reclassification of securities  (including any reverse
         stock split), or recapitalization of the Corporation,  or any merger or
         consolidation  of the Corporation  with any of its  Subsidiaries or any
         other transaction  (whether or not with or into or otherwise  involving
         an  Interested   Stockholder)   which  has  the  effect,   directly  or
         indirectly,  of increasing the  proportional  share of the  outstanding
         shares  of  any  class  of  equity  or  convertible  securities  of the
         Corporation or any Subsidiary  which is directly or indirectly owned by
         an   Interested   Stockholder   or  any   Affiliate  of  an  Interested
         Stockholder;

shall require the affirmative  vote of the holders of at least 80% of the voting
power of the  then-outstanding  shares of stock of the  Corporation  entitled to
vote in the election of Directors  (the "Voting  Stock") (after giving effect to
the  provisions of Article  FOURTH),  voting  together as a single  class.  Such
affirmative vote shall be required  notwithstanding the fact that no vote may be
required,  or that a lesser percentage may be specified,  by law or by any other
provisions  of  this   Certificate  of  Incorporation  or  any  Preferred  Stock
Designation  or in any  agreement  with  any  national  securities  exchange  or
otherwise.

         The term  "Business  Combination"  as used in this Article EIGHTH shall
mean any  transaction  which is referred to in any one or more of  paragraphs  1
through 5 of Section A of this Article EIGHTH.

         B. The  provisions  of Section A of this  Article  EIGHTH  shall not be
applicable to any particular Business Combination, and such Business Combination
shall  require  only the  affirmative  vote of the  majority of the  outstanding
shares of capital stock  entitled to vote, or such vote as is required by law or
by  this  Certificate  of  Incorporation,  if,  in  the  case  of  any  Business
Combination that does not involve any cash or other consideration being received
by the stockholders of the Corporation  solely in their capacity as stockholders
of the Corporation,  the condition specified in the following paragraph 1 is met
or,  in the  case  of any  other  Business  Combination,  all of the  conditions
specified in either of the following paragraphs 1 or 2 are met:

                  1. The  Business  Combination  shall  have  been  approved  by
         two-thirds of the Disinterested Directors (as hereinafter defined).

                  2. All of the following conditions shall have been met:

                  (a)      The aggregate  amount of the cash and the Fair Market
                           Value  as of  the  date  of the  consummation  of the
                           Business Combination of consideration other than cash
                           to be  received  per share by the  holders  of Common
                           Stock in such Business  Combination shall at least be
                           equal to the higher of the following:

                           (1)      (if  applicable) the Highest Per Share Price
                                    (as  hereinafter  defined),   including  any
                                    brokerage  commissions,  transfer  taxes and
                                    soliciting dealers' fees, paid

                                       -6-

<PAGE>



                                    by the Interested  Stockholder or any of its
                                    Affiliates  for any  shares of Common  Stock
                                    acquired  by  it  (i)  within  the  two-year
                                    period immediately prior to the first public
                                    announcement of the proposal of the Business
                                    Combination (the  "Announcement  Date"),  or
                                    (ii) in the  transaction  in which it became
                                    an  Interested  Stockholder,   whichever  is
                                    higher.

                           (2)      the Fair  Market  Value  per share of Common
                                    Stock  on the  Announcement  Date  or on the
                                    date on  which  the  Interested  Stockholder
                                    became  an  Interested   Stockholder   (such
                                    latter date is  referred to in this  Article
                                    EIGHTH   as   the   "Determination   Date"),
                                    whichever is higher.

                  (b)      The aggregate  amount of the cash and the Fair Market
                           Value  as of  the  date  of the  consummation  of the
                           Business Combination of consideration other than cash
                           to be received  per share by holders of shares of any
                           class of  outstanding  Voting Stock other than Common
                           Stock  shall be at least  equal to the highest of the
                           following (it being intended that the requirements of
                           this  subparagraph  (b) shall be  required  to be met
                           with  respect  to every  such  class  of  outstanding
                           Voting   Stock,   whether   or  not  the   Interested
                           Stockholder  has previously  acquired any shares of a
                           particular class of Voting Stock):

                           (1)      (if  applicable) the Highest Per Share Price
                                    (as  hereinafter  defined),   including  any
                                    brokerage  commissions,  transfer  taxes and
                                    soliciting   dealers'  fees,   paid  by  the
                                    Interested  Stockholder  for any  shares  of
                                    such class of Voting  Stock  acquired  by it
                                    (i) within the two-year  period  immediately
                                    prior to the  Announcement  Date, or (ii) in
                                    the   transaction  in  which  it  became  an
                                    Interested Stockholder, whichever is higher;

                           (2)      (if  applicable)  the  highest  preferential
                                    amount  per  share to which the  holders  of
                                    shares  of such  class of  Voting  Stock are
                                    entitled  in the event of any  voluntary  or
                                    involuntary   liquidation,   dissolution  or
                                    winding up of the Corporation; and

                           (3)      the  Fair  Market  Value  per  share of such
                                    class of  Voting  Stock on the  Announcement
                                    Date or on the Determination Date, whichever
                                    is higher.

                  (c)      The  consideration  to be  received  by  holders of a
                           particular   class  of   outstanding   Voting   Stock
                           (including  Common  Stock) shall be in cash or in the
                           same form as the Interested  Stockholder has paid for
                           shares  of  such  class  of  Voting  Stock.   If  the
                           Interested Stockholder has previously paid for shares
                           of any class of Voting  Stock with  varying  forms of
                           consideration,   the  form  of  consideration  to  be
                           received per share by holders of shares of such class
                           of Voting Stock shall be either cash or the form used
                           to acquire the largest number of shares of such class
                           of Voting Stock previously acquired by the Interested
                           Stockholder.  The price determined in accordance with
                           subparagraph  B.2 of this  Article  EIGHTH  shall  be
                           subject to appropriate adjustment in the event of any
                           stock dividend, stock split, combination of shares or
                           similar event.


                                       -7-

<PAGE>



                  (d)      After  such  Interested  Stockholder  has  become  an
                           Interested  Stockholder and prior to the consummation
                           of such Business Combination:  (1) except as approved
                           by a majority of the Disinterested  Directors,  there
                           shall have been no failure to declare  and pay at the
                           regular date  therefor any full  quarterly  dividends
                           (whether or not cumulative) on any outstanding  stock
                           having   preference  over  the  Common  Stock  as  to
                           dividends or  liquidation;  (2) there shall have been
                           (i) no reduction in the annual rate of dividends paid
                           on the Common  Stock  (except as necessary to reflect
                           any  subdivision  of the  Common  Stock),  except  as
                           approved   by  a   majority   of  the   Disinterested
                           Directors,  and (ii) an  increase in such annual rate
                           of    dividends   as   necessary   to   reflect   any
                           reclassification (including any reverse stock split),
                           recapitalization,   reorganization   or  any  similar
                           transaction  which  has the  effect of  reducing  the
                           number of  outstanding  shares of the  Common  Stock,
                           unless the failure to so increase such annual rate is
                           approved   by  a   majority   of  the   Disinterested
                           Directors;    and   (3)   neither   such   Interested
                           Stockholder  or  any  of its  Affiliates  shall  have
                           become the beneficial owner of any additional  shares
                           of Voting  Stock  except  as part of the  transaction
                           which results in such Interested Stockholder becoming
                           an Interested Stockholder.

                  (e)      After  such  Interested  Stockholder  has  become  an
                           Interested  Stockholder,  such Interested Stockholder
                           shall not have  received  the  benefit,  directly  or
                           indirectly (except proportionately as a stockholder),
                           of any loans, advances,  guarantees, pledges or other
                           financial  assistance or any tax credits or other tax
                           advantages  provided by the  Corporation,  whether in
                           anticipation  of or in connection  with such Business
                           Combination or otherwise.

                  (f)      A  proxy  or  information  statement  describing  the
                           proposed Business  Combination and complying with the
                           requirements  of the Securities  Exchange Act of 1934
                           and the  rules  and  regulations  thereunder  (or any
                           subsequent  provisions  replacing  such Act, rules or
                           regulations)  shall be mailed to  stockholders of the
                           Corporation   at   least   30  days   prior   to  the
                           consummation of such Business Combination (whether or
                           not such proxy or  information  statement is required
                           to be  mailed  pursuant  to  such  Act or  subsequent
                           provisions).

         C. For the purposes of this Article EIGHTH:

                  1. A "Person" shall include an  individual,  a group acting in
         concert, a corporation, a partnership, an association, a joint venture,
         a pool, a joint stock company, a trust, an unincorporated  organization
         or similar  company,  a  syndicate  or any other  group  formed for the
         purpose of acquiring, holding or disposing of securities.

                  2. "Interested  Stockholder" shall mean any person (other than
         the  Corporation or any holding  company or Subsidiary  thereof) who or
         which:

                           (a) is the beneficial owner,  directly or indirectly,
                  of more than 10% of the voting power of the outstanding Voting
                  Stock; or


                                       -8-

<PAGE>



                           (b) is an  Affiliate  of the  Corporation  and at any
                  time within the two-year period  immediately prior to the date
                  in question was the beneficial owner,  directly or indirectly,
                  of 10% or more of the  voting  power  of the  then-outstanding
                  Voting Stock; or

                           (c) is an assignee of or has  otherwise  succeeded to
                  any shares of Voting  Stock  which were at any time within the
                  two-year  period  immediately  prior to the  date in  question
                  beneficially  owned  by an  Interested  Stockholder,  if  such
                  assignment or succession  shall have occurred in the course of
                  a transaction or series of transactions not involving a public
                  offering within the meaning of the Securities Act of 1933.

                  3. For purposes of this Article EIGHTH, "beneficial ownership"
         shall be  determined  in the  manner  provided  in Section C of Article
         FOURTH hereof.

                  4.  "Affiliate"  and  "Associate"  shall  have the  respective
         meanings  ascribed to such terms in Rule 12b-2 of the General Rules and
         Regulations under the Securities  Exchange Act of 1934, as in effect on
         the date of filing of this Certificate of Incorporation.

                  5.  "Subsidiary"  means any corporation of which a majority of
         any class of equity security is owned,  directly or indirectly,  by the
         Corporation; provided, however, that for the purposes of the definition
         of Interested Stockholder set forth in paragraph 2 of this section, the
         term "Subsidiary"  shall mean only a corporation of which a majority of
         each class of equity security is owned, directly or indirectly,  by the
         Corporation.

                  6.  "Disinterested  Director" means any member of the Board of
         Directors who is unaffiliated with the Interested Stockholder and was a
         member of the Board of Directors  prior to the time that the Interested
         Stockholder became an Interested  Stockholder,  and any Director who is
         thereafter  chosen to fill any vacancy of the Board of Directors or who
         is  elected  and  who,  in  either  event,  is  unaffiliated  with  the
         Interested  Stockholder  and in  connection  with  his  or her  initial
         assumption of office is  recommended  for  appointment or election by a
         majority of Disinterested Directors then on the Board of Directors.

                  7. "Fair Market  Value" means:  (a) in the case of stock,  the
         highest  closing  sales  price of the stock  during the  30-day  period
         immediately  preceding the date in question of a share of such stock on
         the National  Association  of Securities  Dealers  Automated  Quotation
         System or any  system  then in use,  or, if such stock is  admitted  to
         trading on a principal  United States  securities  exchange  registered
         under the Securities  Exchange Act of 1934,  Fair Market Value shall be
         the highest sales price reported during the 30-day period preceding the
         date in question,  or, if no such  quotations are  available,  the Fair
         Market  Value  on the  date in  question  of a share  of such  stock as
         determined  by the Board of Directors in good faith,  in each case with
         respect to any class of stock,  appropriately adjusted for any dividend
         or  distribution  in  shares  of  such  stock  or any  stock  split  or
         reclassification  of  outstanding  shares of such  stock into a greater
         number of shares of such stock or any  combination or  reclassification
         of outstanding  shares of such stock into a smaller number of shares of
         such stock,  and (b) in the case of property  other than cash or stock,
         the Fair  Market  Value of such  property  on the date in  question  as
         determined by the Board of Directors in good faith.


                                       -9-

<PAGE>



                  8.  Reference  to "Highest Per Share Price" shall in each case
         with respect to any class of stock  reflect an  appropriate  adjustment
         for any dividend or  distribution  in shares of such stock or any stock
         split or  reclassification  of outstanding  shares of such stock into a
         greater  number  of  shares  of  such  stock  or  any   combination  or
         reclassification  of  outstanding  shares of such  stock into a smaller
         number of shares of such stock.

                  9. In the  event of any  Business  Combination  in  which  the
         Corporation  survives,  the phrase "consideration other than cash to be
         received"  as used in  subparagraphs  (a)  and  (b) of  paragraph  2 of
         Section B of this  Article  EIGHTH  shall  include the shares of Common
         Stock and/or the shares of any other class of outstanding  Voting Stock
         retained by the holders of such shares.

         D. A majority of the Directors of the Corporation  shall have the power
and duty to determine for the purposes of this Article  EIGHTH,  on the basis of
information  known to them after  reasonable  inquiry (a) whether a person is an
Interested  Stockholder;  (b) the number of shares of Voting Stock  beneficially
owned by any  person;  (c)  whether a person is an  Affiliate  or  Associate  of
another;  and (d)  whether  the assets  which are the  subject  of any  Business
Combination  have,  or the  consideration  to be  received  for the  issuance or
transfer of  securities  by the  Corporation  or any  Subsidiary in any Business
Combination  has an aggregate Fair Market Value equaling or exceeding 25% of the
combined  Fair  Market  Value of the  common  stock of the  Corporation  and its
Subsidiaries.  A  majority  of the  Directors  shall have the  further  power to
interpret all of the terms and provisions of this Article EIGHTH.

         E.  Nothing  contained  in this  Article  EIGHTH  shall be construed to
relieve any Interested Stockholder from any fiduciary obligation imposed by law.

         F.   Notwithstanding  any  other  provisions  of  this  Certificate  of
Incorporation or any provision of law which might otherwise permit a lesser vote
or no vote,  but in  addition  to any  affirmative  vote of the  holders  of any
particular class or series of the Voting Stock required by law, this Certificate
of Incorporation or any Preferred Stock Designation, the affirmative vote of the
holders  of  at  least  80   percent   of  the  voting   power  of  all  of  the
then-outstanding  shares of the Voting Stock, voting together as a single class,
shall be required to alter, amend or repeal this Article EIGHTH.

         NINTH: The Board of Directors of the  Corporation,  when evaluating any
offer of another  Person (as  defined  in Article  EIGHTH  hereof) to (A) make a
tender or exchange offer for any equity security of the  Corporation,  (B) merge
or  consolidate  the  Corporation  with  another  corporation  or  entity or (C)
purchase or otherwise  acquire all or  substantially  all of the  properties and
assets of the Corporation,  may, in connection with the exercise of its judgment
in  determining  what  is in the  best  interest  of  the  Corporation  and  its
stockholders, give due consideration to all relevant factors, including, without
limitation,  the social and economic  effect of  acceptance of such offer on the
Corporation's  present  and  future  customers  and  employees  and those of its
Subsidiaries (as defined in Article EIGHTH hereof);  on the communities in which
the Corporation and its Subsidiaries  operate or are located;  on the ability of
the  Corporation  to fulfill its corporate  objectives as a savings bank holding
company  and on the  ability  of its  subsidiary  savings  bank to  fulfill  the
objectives of a stock savings bank under applicable statutes and regulations.


                                      -10-

<PAGE>



         TENTH:

         A. Each person who was or is made a party or is threatened to be made a
party to or is otherwise  involved in any action,  suit or  proceeding,  whether
civil, criminal,  administrative or investigative  (hereinafter a "proceeding"),
by reason of the fact that he or she is or was a  Director  or an Officer of the
Corporation  or is or  was  serving  at the  request  of  the  Corporation  as a
Director, Officer, employee or agent of another corporation or of a partnership,
joint venture,  trust or other enterprise,  including service with respect to an
employee benefit plan (hereinafter an  "indemnitee"),  whether the basis of such
proceeding  is alleged  action in an official  capacity as a Director,  Officer,
employee or agent or in any other capacity while serving as a Director, Officer,
employee or agent,  shall be indemnified and held harmless by the Corporation to
the fullest extent  authorized by the Delaware  General  Corporation Law, as the
same exists or may hereafter be amended (but, in the case of any such amendment,
only to the  extent  that such  amendment  permits  the  Corporation  to provide
broader  indemnification  rights  than such law  permitted  the  Corporation  to
provide  prior to such  amendment),  against  all  expense,  liability  and loss
(including  attorneys' fees,  judgments,  fines, ERISA excise taxes or penalties
and  amounts  paid  in  settlement)  reasonably  incurred  or  suffered  by such
indemnitee in connection therewith;  provided, however, that, except as provided
in  Section  C  hereof  with  respect  to   proceedings  to  enforce  rights  to
indemnification,   the  Corporation  shall  indemnify  any  such  indemnitee  in
connection with a proceeding (or part thereof) initiated by such indemnitee only
if such proceeding (or part thereof) was authorized by the Board of Directors of
the Corporation.

         B. The right to indemnification  conferred in Section A of this Article
TENTH  shall  include  the  right  to be paid by the  Corporation  the  expenses
incurred in defending any such  proceeding  in advance of its final  disposition
(hereinafter  an  "advancement of expenses");  provided,  however,  that, if the
Delaware General  Corporation Law requires,  an advancement of expenses incurred
by an indemnitee in his or her capacity as a Director or Officer (and not in any
other  capacity  in  which  service  was  or is  rendered  by  such  indemnitee,
including,  without  limitation,  service to an employee  benefit plan) shall be
made only upon delivery to the  Corporation  of an undertaking  (hereinafter  an
"undertaking"),  by or on behalf of such  indemnitee,  to repay all  amounts  so
advanced if it shall  ultimately be determined by final  judicial  decision from
which there is no further right to appeal  (hereinafter a "final  adjudication")
that such  indemnitee is not entitled to be indemnified  for such expenses under
this Section or otherwise.  The rights to indemnification and to the advancement
of  expenses  conferred  in  Sections  A and B of this  Article  TENTH  shall be
contract  rights and such  rights  shall  continue as to an  indemnitee  who has
ceased to be a  Director,  Officer,  employee  or agent  and shall  inure to the
benefit of the indemnitee's heirs, executors and administrators.

         C. If a claim under Section A or B of this Article TENTH is not paid in
full by the  Corporation  within  sixty  days  after a  written  claim  has been
received by the Corporation, except in the case of a claim for an advancement of
expenses,  in which  case  the  applicable  period  shall be  twenty  days,  the
indemnitee  may at any time  thereafter  bring suit against the  Corporation  to
recover the unpaid amount of the claim. If successful in whole or in part in any
such suit, or in a suit brought by the  Corporation to recover an advancement of
expenses  pursuant  to the  terms of an  undertaking,  the  indemnitee  shall be
entitled to be paid also the expense of  prosecuting  or defending such suit. In
(i) any suit  brought by the  indemnitee  to enforce a right to  indemnification
hereunder  (but not in a suit brought by the indemnitee to enforce a right to an
advancement of expenses) it shall be a defense that, and (ii) in any suit by the
Corporation to recover an  advancement  of expenses  pursuant to the terms of an
undertaking  the  Corporation  shall be entitled to recover such expenses upon a
final adjudication that, the indemnitee has

                                      -11-

<PAGE>



not met any applicable  standard for  indemnification  set forth in the Delaware
General  Corporation Law. Neither the failure of the Corporation  (including its
Board of Directors, independent legal counsel, or its stockholders) to have made
a determination  prior to the commencement of such suit that  indemnification of
the indemnitee is proper in the circumstances because the indemnitee has met the
applicable  standard of conduct set forth in the  Delaware  General  Corporation
Law, nor an actual  determination  by the  Corporation  (including  its Board of
Directors,  independent legal counsel,  or its stockholders) that the indemnitee
has not met such applicable standard of conduct, shall create a presumption that
the indemnitee has not met the applicable standard of conduct or, in the case of
such a suit brought by the  indemnitee,  be a defense to such suit.  In any suit
brought  by the  indemnitee  to  enforce  a right  to  indemnification  or to an
advancement  of  expenses  hereunder,  or  by  the  Corporation  to  recover  an
advancement of expenses  pursuant to the terms of an undertaking,  the burden of
proving  that the  indemnitee  is not  entitled  to be  indemnified,  or to such
advancement of expenses,  under this Article TENTH or otherwise  shall be on the
Corporation.

         D. The rights to  indemnification  and to the  advancement  of expenses
conferred in this Article  TENTH shall not be exclusive of any other right which
any person may have or hereafter  acquire under any statute,  the  Corporation's
Certificate  of  Incorporation,  Bylaws,  agreement,  vote  of  stockholders  or
disinterested Directors or otherwise.

         E. The Corporation may maintain  insurance,  at its expense, to protect
itself  and any  Director,  Officer,  employee  or agent of the  Corporation  or
another  corporation,  partnership,  joint  venture,  trust or other  enterprise
against any expense,  liability or loss,  whether or not the  Corporation  would
have the power to indemnify such person against such expense,  liability or loss
under the Delaware General Corporation Law.

         F. The Corporation  may, to the extent  authorized from time to time by
the Board of Directors,  grant rights to indemnification  and to the advancement
of expenses to any employee or agent of the Corporation to the fullest extent of
the  provisions  of this Article TENTH with respect to the  indemnification  and
advancement of expenses of Directors and Officers of the Corporation.

         ELEVENTH: A Director of this Corporation shall not be personally liable
to the  Corporation  or its  stockholders  for  monetary  damages  for breach of
fiduciary  duty as a Director,  except for  liability  (i) for any breach of the
Director's duty of loyalty to the Corporation or its stockholders, (ii) for acts
or omissions  not in good faith or which  involve  intentional  misconduct  or a
knowing  violation  of law,  (iii)  under  Section 174 of the  Delaware  General
Corporation  Law, or (iv) for any transaction from which the Director derived an
improper personal benefit. If the Delaware General Corporation Law is amended to
authorize   corporate  action  further  eliminating  or  limiting  the  personal
liability of  Directors,  then the  liability  of a Director of the  Corporation
shall be eliminated or limited to the fullest  extent  permitted by the Delaware
General Corporation Law, as so amended.

         Any  repeal  or  modification   of  the  foregoing   paragraph  by  the
stockholders  of the  Corporation  shall  not  adversely  affect  any  right  or
protection of a Director of the Corporation  existing at the time of such repeal
or modification.

         TWELFTH:  The  Corporation  reserves  the right to amend or repeal  any
provision   contained  in  this  Certificate  of  Incorporation  in  the  manner
prescribed  by the laws of the State of Delaware and all rights  conferred  upon
stockholders are granted subject to this reservation; provided, however, that,

                                      -12-

<PAGE>



notwithstanding  any other provision of this Certificate of Incorporation or any
provision of law which might  otherwise  permit a lesser vote or no vote, but in
addition  to any vote of the  holders of any class or series of the stock of the
Corporation  required  by law  or by  this  Certificate  of  Incorporation,  the
affirmative  vote of the  holders of at least 80 percent of the voting  power of
all of the  then-outstanding  shares  of the  capital  stock of the  Corporation
entitled to vote generally in the election of Directors  (after giving effect to
the provisions of Article FOURTH),  voting together as a single class,  shall be
required to amend or repeal this Article  TWELFTH,  Section C of Article FOURTH,
Sections C or D of Article FIFTH,  Article SIXTH,  Article  SEVENTH,  or Article
EIGHTH.



                                      -13-

<PAGE>


         I, THE UNDERSIGNED,  being the incorporator, for the purpose of forming
a corporation under the laws of the State of Delaware,  do make, file and record
this Certificate of  Incorporation,  do certify that the facts herein stated are
true, and accordingly, have hereto set my hand this 16th day of December, 1997.


                                 /s/ Edward A. Quint
                                 -------------------
                                 Edward A. Quint
                                 Incorporator

 

                                      -14-

<PAGE>


                                    EXHIBIT E

                          BYLAWS OF THE HOLDING COMPANY



<PAGE>



                              PEOPLES BANCORP, INC.
                                     BYLAWS


                            ARTICLE I - STOCKHOLDERS

         Section 1.        Annual Meeting.

         An annual meeting of the stockholders, for the election of Directors to
succeed those whose terms expire and for the  transaction of such other business
as may properly  come before the meeting,  shall be held at such place,  on such
date, and at such time as the Board of Directors shall each year fix, which date
shall be within  thirteen  (13)  months  subsequent  to the later of the date of
incorporation or the last annual meeting of stockholders.

         Section 2.        Special Meetings.

         Subject  to the  rights  of the  holders  of any  class  or  series  of
preferred  stock of the  Corporation,  special  meetings of  stockholders of the
Corporation  may be called by the Board of  Directors  pursuant to a  resolution
adopted by a majority of the total  number of  Directors  which the  Corporation
would have if there were no vacancies on the Board of Directors (hereinafter the
"Whole Board").

         Section 3.        Notice of Meetings.

         Written  notice of the place,  date,  and time of all  meetings  of the
stockholders  shall be given,  not less than ten (10) nor more than  sixty  (60)
days  before the date on which the  meeting is to be held,  to each  stockholder
entitled  to vote at such  meeting,  except  as  otherwise  provided  herein  or
required by law (meaning, here and hereinafter, as required from time to time by
the Delaware General  Corporation Law or the Certificate of Incorporation of the
Corporation).

         When a meeting is adjourned  to another  place,  date or time,  written
notice need not be given of the  adjourned  meeting if the place,  date and time
thereof  are  announced  at the  meeting  at which  the  adjournment  is  taken;
provided, however, that if the date of any adjourned meeting is more than thirty
(30) days after the date for which the meeting was originally  noticed,  or if a
new record date is fixed for the adjourned meeting, written notice of the place,
date, and time of the adjourned  meeting shall be given in conformity  herewith.
At any adjourned  meeting,  any business may be transacted which might have been
transacted at the original meeting.

         Section 4.        Quorum.

         At any meeting of the stockholders, the holders of a majority of all of
the shares of the stock entitled to vote at the meeting, present in person or by
proxy  (after  giving  effect  to  the  Article  FOURTH  of  the   Corporation's
Certificate  of  Incorporation),  shall  constitute  a quorum for all  purposes,
unless or except to the  extent  that the  presence  of a larger  number  may be
required  by law.  Where a separate  vote by a class or classes is  required,  a
majority of the shares of such class or classes present in person or represented
by proxy shall  constitute a quorum entitled to take action with respect to that
vote on that matter.



                                       -1-

<PAGE>



         If a quorum  shall  fail to attend any  meeting,  the  chairman  of the
meeting or the holders of a majority of the shares of stock entitled to vote who
are present,  in person or by proxy,  may adjourn the meeting to another  place,
date, or time.

         If a notice of any adjourned special meeting of stockholders is sent to
all  stockholders  entitled to vote  thereat,  stating that it will be held with
those present  constituting a quorum,  then except as otherwise required by law,
those  present at such  adjourned  meeting  shall  constitute a quorum,  and all
matters shall be determined by a majority of the votes cast at such meeting.

         Section 5.        Organization.

         Such person as the Board of Directors  may have  designated  or, in the
absence of such a person,  the Chairman of the Board of the  Corporation  or, in
his or her absence, the Chief Executive Officer or, in his or her absence,  such
person as may be chosen by the holders of a majority  of the shares  entitled to
vote who are present,  in person or by proxy, shall call to order any meeting of
the  stockholders  and act as  chairman  of the  meeting.  In the absence of the
Secretary of the Corporation,  the secretary of the meeting shall be such person
as the chairman appoints.

         Section 6.        Conduct of Business.

                  (a)  The  chairman  of  any  meeting  of  stockholders   shall
determine the order of business and the procedure at the meeting, including such
regulation  of the manner of voting and the conduct of discussion as seem to him
or her in order.  The date and time of the  opening and closing of the polls for
each  matter  upon  which the  stockholders  will vote at the  meeting  shall be
announced at the meeting.

                  (b) At any  annual  meeting  of the  stockholders,  only  such
business shall be conducted as shall have been brought  before the meeting:  (i)
by or at the direction of the Board of Directors or: (ii) by any  stockholder of
the  Corporation  who is entitled to vote with respect  thereto and who complies
with the notice  procedures  set forth in this Section 6(b).  For business to be
properly  brought before an annual  meeting by a stockholder,  the business must
relate to a proper subject  matter for  stockholder  action and the  stockholder
must have  given  timely  notice  thereof in  writing  to the  Secretary  of the
Corporation. To be timely, a stockholder's notice must be delivered or mailed to
and received at the principal executive offices of the Corporation not less than
ninety  (90) days prior to the date of the annual  meeting;  provided,  however,
that in the event that less than one hundred  (100) days' notice or prior public
disclosure of the date of the meeting is given or made to  stockholders,  notice
by the  stockholder  to be timely must be  received  not later than the close of
business on the 10th day  following  the day on which such notice of the date of
the  annual   meeting  was  mailed  or  such  public   disclosure  was  made.  A
stockholder's  notice to the  Secretary  shall set forth as to each  matter such
stockholder proposes to bring before the annual meeting: (i) a brief description
of the business  desired to be brought before the annual meeting and the reasons
for conducting such business at the annual  meeting;  (ii) the name and address,
as they appear on the  Corporation's  books, of the  stockholder  proposing such
business;  (iii)  the class and  number of shares of the  Corporation's  capital
stock that are  beneficially  owned by such  stockholder;  and (iv) any material
interest of such stockholder in such business. Notwithstanding anything in these
Bylaws to the contrary,  no business  shall be brought before or conducted at an
annual  meeting  except in accordance  with the provisions of this Section 6(b).
The Officer of the Corporation or other person presiding over the annual meeting
shall,  if the facts so  warrant,  determine  and  declare to the  meeting  that
business  was not properly  brought  before the meeting in  accordance  with the
provisions of this Section 6(b) and, if he or

                                       -2-

<PAGE>



she should so determine,  he or she shall so declare to the meeting and any such
business so determined to be not properly  brought  before the meeting shall not
be transacted.

         At any special meeting of the stockholders, only such business shall be
conducted as shall have been brought  before the meeting by or at the  direction
of the Board of Directors.

                  (c) Only  persons who are  nominated  in  accordance  with the
procedures  set  forth in  these  Bylaws  shall  be  eligible  for  election  as
Directors.  Nominations of persons for election to the Board of Directors of the
Corporation  may be made at a meeting of  stockholders at which Directors are to
be elected  only:  (i) by or at the direction of the Board of Directors or; (ii)
by any  stockholder  of the  Corporation  entitled  to vote for the  election of
Directors at the meeting who complies  with the notice  procedures  set forth in
this  Section  6(c).  Such  nominations,  other  than  those  made  by or at the
direction of the Board of  Directors,  shall be made by timely notice in writing
to the Secretary of the Corporation.  To be timely, a stockholder's notice shall
be delivered or mailed to and received at the principal executive offices of the
Corporation  not less than  ninety  (90) days prior to the date of the  meeting;
provided,  however,  that in the event that less than one  hundred  (100)  days'
notice  or  prior  disclosure  of the  date of the  meeting  is given or made to
stockholders,  notice by the  stockholder  to be timely must be so received  not
later than the close of business on the 10th day following the day on which such
notice of the date of the meeting was mailed or such public disclosure was made.
Such  stockholder's  notice  shall set forth:  (i) as to each  person  whom such
stockholder proposes to nominate for election or re-election as a Director,  all
information  relating  to  such  person  that is  required  to be  disclosed  in
solicitations  of  proxies  for  the  election  of  Directors,  or is  otherwise
required,  in each case pursuant to Regulation 14A under the Securities Exchange
Act of 1934 (including such person's written consent to being named in the proxy
statement as a nominee and to serving as a Director if elected);  and (ii) as to
the  stockholder  giving notice (x) the name and address,  as they appear on the
Corporation's  books, of such stockholder and (y) the class and number of shares
of  the  Corporation's  capital  stock  that  are  beneficially  owned  by  such
stockholder.  At the request of the Board of Directors  any person  nominated by
the Board of Directors for election as a Director shall furnish to the Secretary
of the Corporation that information  required to be set forth in a stockholder's
notice of nomination which pertains to the nominee.  No person shall be eligible
for election as a Director of the  Corporation  unless  nominated in  accordance
with the  provisions of this Section  6(c).  The Officer of the  Corporation  or
other person presiding at the meeting shall, if the facts so warrant,  determine
that a nomination was not made in accordance  with such provisions and, if he or
she  should  so  determine,  he or she  shall  declare  to the  meeting  and the
defective nomination shall be disregarded.

         Section 7.        Proxies and Voting.

         At any meeting of the stockholders,  every stockholder entitled to vote
may vote in person or by proxy  authorized  by an  instrument in writing or by a
transmission permitted by law filed in accordance with the procedure established
for the  meeting.  Any  copy,  facsimile  telecommunication  or  other  reliable
reproduction of the writing or transmission  created  pursuant to this paragraph
may be substituted or used in lieu of the original  writing or transmission  for
any and all  purposes for which the original  writing or  transmission  could be
used, provided that such copy, facsimile telecommunication or other reproduction
shall be a complete reproduction of the entire original writing or transmission.

         All voting,  including on the election of Directors but excepting where
otherwise required by law or by the governing documents of the Corporation,  may
be  by  a  voice  vote;  provided,  however,  that  upon  demand  therefor  by a
stockholder  entitled  to vote or by his or her  proxy,  a stock  vote  shall be
taken.

                                       -3-

<PAGE>



Every stock vote shall be taken by  ballots,  each of which shall state the name
of the stockholder or proxy voting and such other information as may be required
under the procedure  established  for the meeting.  The  Corporation  shall,  in
advance of any meeting of stockholders, appoint one or more inspectors to act at
the meeting and make a written report thereof. The Corporation may designate one
or more persons as alternate  inspectors  to replace any  inspector who fails to
act. If no inspector  or alternate is able to act at a meeting of  stockholders,
the person  presiding at the meeting shall appoint one or more inspectors to act
at the meeting. Each inspector, before entering upon the discharge of his or her
duties,  shall  take  and sign an oath  faithfully  to  execute  the  duties  of
inspector  with  strict  impartiality  and  according  to the best of his or her
ability.

         All elections shall be determined by a plurality of the votes cast, and
except as otherwise  required by the Certificate of Incorporation or by law, all
other matters shall be determined by a majority of the votes present and cast at
a properly called meeting of stockholders.

         Section 8.        Stock List.

         A complete  list of  stockholders  entitled  to vote at any  meeting of
stockholders, arranged in alphabetical order for each class of stock and showing
the address of each such stockholder and the number of shares  registered in his
or her name, shall be open to the examination of any such  stockholder,  for any
purpose germane to the meeting,  during ordinary  business hours for a period of
at least ten (10) days prior to the  meeting,  either at a place within the city
where the meeting is to be held, which place shall be specified in the notice of
the  meeting,  or if not so  specified,  at the place where the meeting is to be
held.

         The stock list shall  also be kept at the place of the  meeting  during
the  whole  time  thereof  and  shall  be open to the  examination  of any  such
stockholder who is present. This list shall presumptively determine the identity
of the  stockholders  entitled  to vote at the  meeting and the number of shares
held by each of them.

         Section 9.        Consent of Stockholders in Lieu of Meeting.

         Subject  to the  rights  of the  holders  of any  class  or  series  of
preferred stock of the Corporation, any action required or permitted to be taken
by the  stockholders of the Corporation must be effected at an annual or special
meeting  of  stockholders  of the  Corporation  and may not be  effected  by any
consent in writing by such stockholders.


                         ARTICLE II - BOARD OF DIRECTORS

         Section 1.        General Powers, Number and Term of Office.

         The  business  and  affairs  of the  Corporation  shall  be  under  the
direction  of its  Board  of  Directors.  The  number  of  Directors  who  shall
constitute the Whole Board shall be such number as the Board of Directors  shall
from time to time have  designated by resolution.  The Board of Directors  shall
annually  elect a Chairman of the Board from among its  members who shall,  when
present, preside at its meetings.


                                       -4-

<PAGE>



         The  Directors,  other than those who may be elected by the  holders of
any class or series of Preferred  Stock,  shall be divided,  with respect to the
time for which they severally hold office, into three classes,  with the term of
office of the first class to expire at the first annual meeting of stockholders,
the term of  office of the  second  class to expire  at the  annual  meeting  of
stockholders  one year  thereafter  and the term of office of the third class to
expire at the annual meeting of  stockholders  two years  thereafter,  with each
Director to hold office until his or her successor  shall have been duly elected
and qualified. At each annual meeting of stockholders, commencing with the first
annual  meeting,  Directors  elected to succeed those Directors whose terms then
expire  shall be elected for a term of office to expire at the third  succeeding
annual meeting of stockholders after their election,  with each Director to hold
office until his or her successor shall have been duly elected and qualified.

         Section 2.        Vacancies and Newly Created Directorships.

         Subject  to the  rights  of the  holders  of any  class  or  series  of
preferred stock, and unless the Board of Directors otherwise  determines,  newly
created  Directorships  resulting from any increase in the authorized  number of
Directors  or any  vacancies  in the Board of  Directors  resulting  from death,
resignation,  retirement,  disqualification,  removal from office or other cause
may be filled only by a majority  vote of the Directors  then in office,  though
less  than a quorum,  and  Directors  so chosen  shall  hold  office  for a term
expiring at the annual  meeting of  stockholders  at which the term of office of
the class to which they have been  elected  expires  and until  such  Director's
successor shall have been duly elected and qualified.  No decrease in the number
of  authorized  Directors  constituting  the Board shall shorten the term of any
incumbent Director.

         Section 3.        Regular Meetings.

         Regular  meetings of the Board of Directors shall be held at such place
or places,  on such date or dates,  and at such time or times as shall have been
established  by the Board of Directors and  publicized  among all  Directors.  A
notice of each regular meeting shall not be required.

         Section 4.        Special Meetings.

         Special  meetings of the Board of Directors may be called by a majority
of the Directors  then in office  (rounded up to the nearest whole number) or by
the Chairman of the Board or by the  President and Chief  Executive  Officer and
shall be held at such place, on such date, and at such time as they or he or she
shall fix.  Notice of the place,  date,  and time of each such  special  meeting
shall be given to each  Director  by whom it is not  waived by  mailing  written
notice not less than five (5) days  before the  meeting  or be  telegraphing  or
telexing or by facsimile transmission of the same not less than twenty-four (24)
hours before the meeting.  Unless otherwise indicated in the notice thereof, any
and all business may be transacted at a special meeting.

         Section 5.        Quorum.

         At any meeting of the Board of Directors, a majority of the Whole Board
shall constitute a quorum for all purposes. If a quorum shall fail to attend any
meeting,  a majority of those present may adjourn the meeting to another  place,
date, or time, without further notice or waiver thereof.


                                       -5-

<PAGE>



         Section 6.  Participation in Meetings By Conference Telephone

         Members of the Board of  Directors,  or of any committee  thereof,  may
participate  in a meeting  of such  Board or  committee  by means of  conference
telephone  or similar  communications  equipment  by means of which all  persons
participating  in the meeting can hear each other and such  participation  shall
constitute presence in person at such meeting.

         Section 7.        Conduct of Business.

         At any meeting of the Board of Directors,  business shall be transacted
in such order and manner as the Board may from time to time  determine,  and all
matters shall be determined by the vote of a majority of the Directors  present,
except as otherwise  provided  herein or required by law. Action may be taken by
the Board of Directors  without a meeting if all members thereof consent thereto
in  writing,  and the  writing  or  writings  are  filed  with  the  minutes  of
proceedings of the Board of Directors.

         Section 8.                 Powers.

         The Board of  Directors  may,  except  as  otherwise  required  by law,
exercise  all such powers and do all such acts and things as may be exercised or
done by the  Corporation,  including,  without  limiting the  generality  of the
foregoing, the unqualified power:

                  (1) To declare  dividends from time to time in accordance with
law;

                  (2) To purchase or otherwise  acquire any property,  rights or
privileges on such terms as it shall determine;

                  (3) To authorize  the creation,  making and issuance,  in such
form as it may determine,  of written  obligations of every kind,  negotiable or
non-negotiable,  secured  or  unsecured,  and  to do  all  things  necessary  in
connection therewith;

                  (4) To remove any Officer of the  Corporation  with or without
cause,  and from time to time to devolve  the  powers and duties of any  Officer
upon any other person for the time being;

                  (5) To confer upon any Officer of the Corporation the power to
appoint, remove and suspend subordinate Officers, employees and agents;

                  (6) To adopt  from  time to time  such  stock,  option,  stock
purchase, bonus or other compensation plans for Directors,  Officers,  employees
and agents of the Corporation and its subsidiaries as it may determine;

                  (7) To adopt from time to time such insurance, retirement, and
other  benefit  plans  for  Directors,  Officers,  employees  and  agents of the
Corporation and its subsidiaries as it may determine; and

                  (8) To adopt from time to time  regulations,  not inconsistent
with these Bylaws, for the management of the Corporation's business and affairs.


                                       -6-

<PAGE>



         Section 9.                 Compensation of Directors.

         Directors, as such, may receive, pursuant to resolution of the Board of
Directors,  fixed fees and other  compensation  for their services as Directors,
including,  without  limitation,  their services as members of committees of the
Board of Directors.


                            ARTICLE III - COMMITTEES

         Section 1.                 Committee of the Board of Directors.

         The Board of Directors, by a vote of a majority of the Whole Board, may
from  time to  time  designate  committees  of the  Board,  with  such  lawfully
delegable powers and duties as it thereby  confers,  to serve at the pleasure of
the Board and shall,  for those  committees and any others  provided for herein,
elect a Director or Directors to serve as the member or members, designating, if
it desires,  other Directors as alternate  members who may replace any absent or
disqualified member at any meeting of the committee. Any committee so designated
may  exercise  the power and  authority  of the Board of  Directors to declare a
dividend,  to  authorize  the  issuance  of stock or to adopt a  certificate  of
ownership and merger pursuant to Section 253 of the Delaware General Corporation
Law  if  the  resolution  which  designates  the  committee  or  a  supplemental
resolution  of the  Board of  Directors  shall so  provide.  In the  absence  or
disqualification  of any member of any committee and any alternate member in his
or her place, the member or members of the committee  present at the meeting and
not  disqualified  from  voting,  whether or not he or she or they  constitute a
quorum,  may by unanimous vote appoint  another member of the Board of Directors
to act at the meeting in the place of the absent or disqualified member.

         Section 2.        Conduct of Business.

         Each  committee  may  determine  the  procedural  rules for meeting and
conducting  its  business  and  shall  act in  accordance  therewith,  except as
otherwise  provided herein or required by law. Adequate  provision shall be made
for  notice  to  members  of all  meetings;  a  majority  of the  members  shall
constitute a quorum,  and all matters  shall be determined by a majority vote of
the members present,  subject to a quorum being present.  Action may be taken by
any  committee  without a meeting  if all  members  thereof  consent  thereto in
writing,  and the  writing  or  writings  are  filled  with the  minutes  of the
proceedings of such committee.

         Section 3.        Nominating Committee.

         The Board of  Directors  shall  appoint a  Nominating  Committee of the
Board,  consisting of not less than three (3) members, one of which shall be the
Chairman of the Board.  The  Nominating  Committee  shall have  authority (a) to
review  any  nominations  for  election  to the  Board  of  Directors  made by a
stockholder  of the  Corporation  pursuant to Section  6(c) (ii) of Article I of
these Bylaws in order to determine compliance with such By-law provision and (b)
to recommend to the Whole Board  nominees for election to the Board of Directors
to  replace  those  Directors  whose  terms  expire  at the  annual  meeting  of
stockholders next ensuing.


                                       -7-

<PAGE>



                              ARTICLE IV - OFFICERS

         Section 1.        Generally.

                  (a) The Board of Directors as soon as may be practicable after
the annual  meeting of  stockholders  shall  choose a Chairman  of the Board,  a
President  and  Chief  Executive  Officer,  one or more Vice  Presidents,  and a
Secretary  and from time to time may choose  such other  Officers as it may deem
proper. The Chairman of the Board shall be chosen from among the Directors.  Any
number of offices may be held by the same person.

                  (b) The term of office of all Officers shall be until the next
annual  election of Officers and until their  respective  successors are chosen,
but any Officer may be removed from office at any time by the  affirmative  vote
of two-thirds of the authorized  number of Directors then constituting the Board
of Directors,  or removed by an Officer  pursuant to authority  delegated by the
Board to such Officer in accordance with Section 8(5) of Article II

                  (c) All Officers  chosen by the Board of Directors  shall each
have such powers and duties as generally  pertain to their  respective  offices,
subject to the specific  provisions of this Article IV. Such Officers shall also
have such powers and duties as from time to time may be  conferred  by the Board
of Directors or by any committee thereof.

         Section 2.        Chairman of the Board.

         The Chairman of the Board  shall,  subject to the  provisions  of these
Bylaws  and to the  direction  of the  Board of  Directors,  serve in a  general
executive capacity and, when present, shall preside at all meetings of the Board
of  Directors.  The Chairman of the Board shall  perform all duties and have all
powers  which are  commonly  incident  to the office of Chairman of the Board or
which are  delegated  to him or her by the Board of  Directors.  He or she shall
have power to sign all stock  certificates,  contracts and other  instruments of
the Corporation which are authorized.

         Section 3.        President and Chief Executive Officer.

         The President and Chief Executive Officer (the "President")  shall have
general  responsibility  for the  management  and  control of the  business  and
affairs  of the  Corporation  and shall  perform  all duties and have all powers
which are  commonly  incident to the offices of  President  and Chief  Executive
Officer or which are delegated to him or her by the Board of Directors.  Subject
to the  direction of the Board of Directors,  the President  shall have power to
sign all stock certificates,  contracts and other instruments of the Corporation
which are  authorized  and shall have  general  supervision  of all of the other
Officers  (other than the  Chairman of the Board),  employees  and agents of the
Corporation.

         Section 4.        Vice President.

         The Vice President or Vice  Presidents  shall perform the duties of the
President  in his or her absence or during his  disability  to act. In addition,
the Vice  Presidents  shall  perform the duties and exercise the powers  usually
incident to their respective  offices and/or such other duties and powers as may
be properly  assigned  to them by the Board of  Directors,  the  Chairman of the
Board or the President. A Vice President or Vice Presidents may be designated as
Executive Vice President or Senior Vice President

                                       -8-

<PAGE>



or any such  designation  as the Board of  Directors,  Chairman  of the Board or
President deems appropriate.

         Section 5.        Secretary.

         The  Secretary  or  an  Assistant  Secretary  shall  issue  notices  of
meetings,  shall  keep  their  minutes,  shall  have  charge of the seal and the
corporate books,  shall perform such other duties and exercise such other powers
as are usually  incident to such offices  and/or such other duties and powers as
are properly  assigned  thereto by the Board of  Directors,  the Chairman of the
Board or the President.

         Section 6.        Assistant Secretaries and Other Officers.

         The Board of Directors  may appoint one or more  Assistant  Secretaries
and such other Officers who shall have such powers and shall perform such duties
as are  provided  in these  Bylaws or as may be assigned to them by the Board of
Directors, the Chairman of the Board or the President.

         Section 7.     Action with Respect to Securities of Other Corporations.

         Unless otherwise  directed by the Board of Directors,  the President or
any Officer of the  Corporation  authorized by the President shall have power to
vote and otherwise act on behalf of the  Corporation,  in person or by proxy, at
any meeting of  stockholders of or with respect to any action of stockholders of
any other corporation in which the Corporation may hold securities and otherwise
to exercise any and all rights and powers which the  Corporation  may possess by
reason of its ownership of securities in such other corporation.


                                ARTICLE V - STOCK

         Section 1.        Certificates of Stock.

         Each  stockholder  shall be entitled to a certificate  signed by, or in
the name of the Corporation by, the Chairman of the Board or the President,  and
by the  Secretary  or an  Assistant  Secretary,  or any  Treasurer  or Assistant
Treasurer,  certifying  the number of shares  owned by him or her. Any or all of
the signatures on the certificate may be by facsimile.

         Section 2.        Transfers of Stock.

         Transfers  of stock shall be made only upon the  transfer  books of the
Corporation  kept  at  an  office  of  the  Corporation  or by  transfer  agents
designated to transfer  shares of the stock of the  Corporation.  Except where a
certificate is issued in accordance with Section 4 of Article V of these Bylaws,
an  outstanding   certificate  for  the  number  of  shares  involved  shall  be
surrendered for cancellation before a new certificate is issued therefor.

         Section 3.        Record Date.

         In order that the Corporation may determine the  stockholders  entitled
to notice of or to vote at any meeting of stockholders, or to receive payment of
any dividend or other distribution or allotment of any rights or to exercise any
rights in respect of any change, conversion or exchange of stock or for the

                                       -9-

<PAGE>



purpose of any other  lawful  action,  the Board of  Directors  may fix a record
date,  which  record  date shall not  precede  the date on which the  resolution
fixing the record date is adopted  and which  record date shall not be more than
sixty  (60)  nor less  than ten (10)  days  before  the date of any  meeting  of
stockholders,  nor more than  sixty  (60) days  prior to the time for such other
action as hereinbefore described;  provided,  however, that if no record date is
fixed by the Board of Directors,  the record date for  determining  stockholders
entitled  to notice of or to vote at a meeting of  stockholders  shall be at the
close of business on the day next preceding the day on which notice is given or,
if notice is waived,  at the close of business on the day next preceding the day
on which the meeting is held,  and,  for  determining  stockholders  entitled to
receive payment of any dividend or other  distribution or allotment of rights or
to  exercise  any rights of change,  conversion  or exchange of stock or for any
other  purpose,  the record date shall be at the close of business on the day on
which the Board of Directors adopts a resolution relating thereto.

         A  determination  of stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the Board of Directors may fix a new record date for the
adjourned meeting.

         Section 4.        Lost, Stolen or Destroyed Certificates.

         In the event of the loss,  theft or destruction  of any  certificate of
stock,  another may be issued in its place  pursuant to such  regulations as the
Board  of  Directors  may  establish  concerning  proof of such  loss,  theft or
destruction  and  concerning  the  giving  of a  satisfactory  bond or  bonds of
indemnity.

         Section 5.        Regulations.

         The issue,  transfer,  conversion and  registration  of certificates of
stock shall be governed by such other  regulations as the Board of Directors may
establish.


                              ARTICLE VI - NOTICES

         Section 1.        Notices.

         Except as otherwise  specifically  provided  herein or required by law,
all notices required to be given to any stockholder, Director, Officer, employee
or agent shall be in writing and may in every instance be  effectively  given by
hand delivery to the recipient thereof,  by depositing such notice in the mails,
postage paid, or by sending such notice by prepaid telegram or mailgram or other
courier.  Any such notice  shall be  addressed  to such  stockholder,  Director,
Officer,  employee or agent at his or her last known address as the same appears
on the books of the Corporation.  The time when such notice is received, if hand
delivered,  or  dispatched,  if  delivered  through  the mails or by telegram or
mailgram or other courier, shall be the time of the giving of the notice.

         Section 2.                 Waivers.

         A written  waiver of any  notice,  signed by a  stockholder,  Director,
Officer,  employee or agent,  whether  before or after the time of the event for
which notice is to be given,  shall be deemed  equivalent to the notice required
to be given to such stockholder,  Director,  Officer, employee or agent. Neither
the business nor the purpose of any meeting need be specified in such a waiver.

                                      -10-

<PAGE>


                           ARTICLE VII - MISCELLANEOUS

         Section 1.        Facsimile Signatures.

         In addition to the provisions for use of facsimile signatures elsewhere
specifically authorized in these Bylaws,  facsimile signatures of any Officer or
Officers of the  Corporation may be used whenever and as authorized by the Board
of Directors or a committee thereof.

         Section 2.        Corporate Seal.

         The Board of Directors may provide a suitable seal, containing the name
of the Corporation,  which seal shall be in the charge of the Secretary.  If and
when so directed by the Board of Directors or a committee thereof, duplicates of
the seal may be kept and used by the Comptroller or by an Assistant Secretary or
an assistant to the Comptroller.

         Section 3.        Reliance upon Books, Reports and Records.

         Each Director,  each member of any committee designated by the Board of
Directors,  and each Officer of the Corporation shall, in the performance of his
or her  duties,  be fully  protected  in relying in good faith upon the books of
account or other records of the Corporation and upon such information, opinions,
reports or  statements  presented to the  Corporation  by any of its Officers or
employees,  or  committees  of the Board of Directors so  designated,  or by any
other person as to matters  which such Director or committee  member  reasonably
believes are within such other person's  professional  or expert  competence and
who has been selected with reasonable care by or on behalf of the Corporation.

         Section 4.        Fiscal Year.

         The fiscal  year of the  Corporation  shall be as fixed by the Board of
Directors.

         Section 5.        Time Periods.

         In applying any provision of these Bylaws which requires that an act be
done or not be done a specified  number of days prior to an event or that an act
be done  during  a period  of a  specified  number  of days  prior to an  event,
calendar days shall be used,  the day of the doing of the act shall be excluded,
and the day of the event shall be included.

                            ARTICLE VIII - AMENDMENT

         The Board of Directors may by a two-thirds vote amend,  alter or repeal
these Bylaws at any meeting of the Board, provided notice of the proposed change
is given not less than two days prior to the  meeting.  The  stockholders  shall
also  have  power to amend,  alter or repeal  these  Bylaws  at any  meeting  of
stockholders,  provided notice of the proposed change was given in the Notice of
the Meeting;  provided,  however, that,  notwithstanding any other provisions of
these Bylaws or any provision of law which might otherwise  permit a lesser vote
or no vote,  but in  addition  to any  affirmative  vote of the  holders  of any
particular class or series of the Voting Stock Designation or these Bylaws,  the
affirmative  votes of the holders of at least 80% of the voting power of all the
then-outstanding  shares of the Voting Stock, voting together as a single class,
shall be required to alter, amend or repeal any provisions of these Bylaws.

                                      -11-





                                                                       Exhibit 4


              INCORPORATED UNDER THE LAWS OF THE STATE OF DELAWARE



                              PEOPLES BANCORP, INC.
                            LAWRENCEVILLE, NEW JERSEY



           $.01 par value common stock--fully paid and non assessable

This  certifies  that  _____________________________  is the owner of __________
shares of the common  stock of PEOPLES  BANCORP,  INC.  (the  "Corporation"),  a
Delaware corporation.

The shares  evidenced by this  certificate  are  transferable  only on the stock
transfer books of the  Corporation by the holder of record hereof,  in person or
by his duly authorized attorney or legal representative,  upon surrender of this
certificate properly endorsed. This Certificate in not valid until countersigned
and registered by the Corporation's transfer agent and registrar.  This security
is not a deposit or savings account and is not federally insured or guaranteed.

IN WITNESS  WHEREOF,  the Corporation has caused this certificate to be executed
by the facsimile  signatures of its duly authorized  officers and has caused its
seal to be affixed hereto.

DATED:____________________



- --------------------------                          ----------------------------
       Secretary                    (SEAL)                   President



<PAGE>

                              PEOPLES BANCORP, INC.

      The shares  evidenced  by this  Certificate  are  subject to a  limitation
contained in the  Certificate of  Incorporation  of Peoples  Bancorp,  Inc. (the
"Corporation")  to the effect  that in no event  shall any  record  owner of any
outstanding Common Stock which is beneficially owned, directly or indirectly, by
a person who  beneficially  owns in excess of 10% of the  outstanding  shares of
Common  Stock (the  "Limit") be entitled or  permitted to any vote in respect of
shares  held in excess of the Limit.  The Limit  shall not be  applicable  to an
acquisition of Common Stock by an employee stock purchase plan or other employee
benefit plan of the Corporation or any of its subsidiaries.

      The Board of Directors of the  Corporation  is authorized by resolution or
resolutions,  from time to time  adopted,  to provide for the issuance of serial
preferred stock in series and to fix and state the voting powers,  designations,
preferences,  limitations and restrictions thereof. The Corporation will furnish
to any  shareholder  upon request and without charge a full  description of each
class of stock and any series thereof.

      The shares  represented by this Certificate may not be cumulatively  voted
on any matter. The Certificate of Incorporation requires the affirmative vote of
the  holders  of at least 80% of the  voting  stock of the  Corporation,  voting
together as a single class, to approve certain  business  combinations and other
transactions   and  to  amend   certain   provisions  of  the   Certificate   of
Incorporation.

      The following  abbreviations,  when used in the inscription on the face of
this  certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenants in common          UNIF GIFT MIN ACT- _____ Custodian _____
                                                          (Cust)         (Minor)
TEN ENT - as tenants by the entireties
                                               Under Uniform Gifts to Minors Act
JT TEN  - as joint tenants with right
          of survivorship and not as           _________________________________
          tenants in common                                 (State)

     Additional abbreviations may also be used though not in the above list


For value received, _____________________  hereby sell, assign and transfer unto


_______________________________

_______________________________

PLEASE INSERT SOCIAL SECURITY NUMBER OR OTHER IDENTIFYING NUMBER

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

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

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

____________________________________________________________________   Shares of

the  Common  Stock  represented  by  the  within  Certificate,   and  do  hereby
irrevocably constitute and appoint ________________________ Attorney to transfer
the said shares on the books of the within named  corporation with full power of
substitution in the premises.

Dated, _____________________________

In the presence of                     Signature:
____________________________________              ______________________________


NOTE:  THE SIGNATURE TO THIS  ASSIGNMENT  MUST  CORRESPOND  WITH THE NAME OF THE
STOCKHOLDER(S) AS WRITTEN UPON THE FACE OF THE CERTIFICATE, IN EVERY PARTICULAR,
WITHOUT ALTERATION OR ENLARGEMENT, OR ANY CHANGE WHATSOEVER.


                                                                       Exhibit 5


                 [LETTERHEAD OF LUSE LEHMAN GORMAN APPEARS HERE]




                                                                  (202) 274-2000

December 22, 1997

The Boards of Directors
Peoples Bancorp, M.H.C.
Trenton Savings Bank FSB
134 Franklin Corner Road
Lawrenceville, New Jersey 08648

             Re:   Peoples Bancorp, Inc.
                   Common Stock Par Value $.01 Per Share
                   -------------------------------------

Gentlemen:

         You have  requested  the opinion of this firm as to certain  matters in
connection  with the offer and sale (the  "Offering") of Peoples  Bancorp,  Inc.
(the "Company") Common Stock, par value $.01 per share ("Common Stock"). We have
reviewed the Company's Certificate of Incorporation,  Registration  Statement on
Form S-1 (the  "Form  S-1"),  as well as  applicable  statutes  and  regulations
governing the Company and the offer and sale of the Common Stock.

         We are of the opinion that upon the declaration of effectiveness of the
Form S-1, the Common Stock,  when sold, will be legally  issued,  fully paid and
non-assessable.

         This  Opinion  has been  prepared  solely for the use of the Company in
connection  with the Form S-1.  We hereby  consent to our firm being  referenced
under the caption "Legal Opinions."

                                    Very truly yours,



                                    /s/ Luse Lehman Gorman Pomerenk & Schick
                                    --------------------------------------------
                                    LUSE LEHMAN GORMAN POMERENK & SCHICK
                                    A PROFESSIONAL CORPORATION




                                                                     Exhibit 8.1

                 [LETTERHEAD OF LUSE LEHMAN GORMAN APPEARS HERE]





                           FORM OF FEDERAL TAX OPINION


_____________, 1998

Boards of Directors
Trenton Savings Bank, F.S.B.
Peoples Bancorp, Inc.
Peoples Bancorp, M.H.C.
134 Franklin Corner Road
Lawrenceville, New Jersey 08648-0950

Ladies and Gentlemen:

         You have requested this firm's opinion regarding certain federal income
tax  consequences  which will result  from the  conversion  of Peoples  Bancorp,
M.H.C., from the two-tier holding company structure to the stock holding company
form, as effectuated  pursuant to the three  integrated  transactions  described
below.  This  Opinion  Letter is  governed  by,  and  should be  interpreted  in
accordance  with,  the Legal Opinion  Accord (the  "Accord") of the American Bar
Association Section of Business Law (1991). As a consequence, it is subject to a
number of qualifications,  exceptions, definitions,  limitations on coverage and
other limitations, all as more particularly described in the Accord. Our opinion
is based upon the existing  provisions of the Internal  Revenue Code of 1986, as
amended (the "Code) and regulations thereunder (the "Treasury Regulations"), and
upon current  Internal  Revenue Service ("IRS")  published  rulings and existing
court decisions, any of which could be changed at any time. Any such changes may
be  retroactive  and could  significantly  modify the  statements  and  opinions
expressed  herein.  Similarly,  any change in the facts and  assumptions  stated
below,  upon which this  opinion is based,  could modify the  conclusions.  This
opinion is as of the date hereof,  and we disclaim any  obligation to advise you
of any change in any matter considered herein after the date hereof.

         We, of course, opine only as to the matters we expressly set forth, and
no  opinions  should  be  inferred  as to any  other  matters  or as to the  tax
treatment of the transactions that we do not specifically address. We express no
opinion as to other federal laws and regulations,  or as to laws and regulations
of other  jurisdictions,  or as to  factual or legal  matters  other than as set
forth herein.

         We have made such other  investigations  as we have deemed  relevant or
necessary for the purpose of this opinion.  In our examination,  we have assumed
the authenticity of original


<PAGE>



Boards of Directors
Trenton Savings Bank, F.S.B.
Peoples Bancorp, Inc.
Peoples Bancorp, M.H.C.
_____________, 1998
Page 2

documents,  the accuracy of copies and the  genuineness of  signatures.  We have
further  assumed the absence of adverse  facts not apparent from the face of the
instruments  and  documents we examined and have relied upon the accuracy of the
factual  matters set forth in the Plan of  Conversion  and  Reorganization  (the
"Plan") and the  Registration  Statement  filed by Peoples  Bancorp,  Inc.  (the
"Company")  with the  Securities  and  Exchange  Commission  ("SEC")  under  the
Securities Act of 1933, as amended,  and the  Application for Conversion on Form
AC filed with the office of thrift Supervision (the "OTS").

         We specifically  express no opinion  concerning tax matters relating to
the Plan under state and local tax laws and under Federal income tax laws except
on the basis of the documents and assumptions  described  above. We note that in
December 1994, the IRS published  Revenue  Procedure 94-76 which states that the
IRS will not issue private letter rulings with respect to a transaction in which
one corporation owns stock in a second corporation, the first corporation is not
the 80 percent  distributee of the second  corporation and the two  corporations
are merged.  The IRS has assumed this  "no-rule"  position to study whether such
downstream mergers circumvent the purpose behind the repeal of General Utilities
& Operating Co. v. Helvering,  296 U.S. 200 (1935).  If the IRS were to conclude
that such  mergers  circumvent  the repeal of General  Utilities,  the IRS could
issue  regulations  which  could  have  the  effect  of  taxing  to the  merging
corporation,  as of the effective  time of the merger,  the fair market value of
the assets of such corporation over its basis in such assets.  Accordingly,  the
issuance of such regulations could  significantly  modify the opinions expressed
herein.

         For purposes of this  opinion,  we are relying on the opinion of FinPro
the  appraiser  of the  Company,  to the  effect  that the  subscription  rights
distributed  to Eligible  Account  Holders  and  Supplemental  Eligible  Account
Holders have no value; and on the  representations  provided to us by the Mutual
Holding  Company and the Bank as described in the  Affidavit of the President of
the Mutual Holding Company and the Bank, incorporated herein by reference.

The Proposed Transactions

         Based solely upon our review of the documents  described  above, and in
reliance  upon such  documents,  we  understand  that the relevant  facts are as
follows.  On August 3, 1995,  Trenton  Savings  Bank  ("Trenton"),  a  federally
chartered mutual savings bank,  reorganized into the mutual holding company form
of  organization.  To accomplish this  transaction,  Trenton  organized  Trenton
Savings Bank,  F.S.B.  (the "Bank") as a wholly-owned  subsidiary.  Trenton then
transferred  virtually all of its assets and liabilities to the Bank in exchange
for __________ shares


<PAGE>



Boards of Directors
Trenton Savings Bank, F.S.B.
Peoples Bancorp, Inc.
Peoples Bancorp, M.H.C.
_____________, 1998
Page 3

of common stock, par value $.10 per share ("Bank Common Stock") of the Bank, and
reorganized   itself  into  "Peoples  Bancorp,   M.H.C."  (the  "Mutual  Holding
Company").

         In  connection  with  the  foregoing   transaction,   the  Bank  raised
approximately  $30 million by selling  ________  shares of Bank Common  Stock at
$10.00  per  share  to the  public  (the  "Minority  Stockholders").  After  the
conclusion of the sale to Minority Stockholders, the Mutual Holding Company held
____% of the Bank's  Common Stock  outstanding.  The shares of Bank Common Stock
that were sold to the Minority Stockholders  constituted  approximately ____% of
the issued and outstanding  shares of the Bank Common Stock. The  reorganization
of Trenton into the mutual holding company form of organization, and the sale to
the  Minority   Stockholders  of  stock  in  the  Bank,  are  sometimes   herein
collectively  referred to as the "MHC Reorganization." On June 23, 1997 the Bank
reorganized into a two-tier holding company form of organization whereby Peoples
Bancorp,  Inc., a  federally-chartered  stock holding company ("Mid-Tier Holding
Company")  became the parent of the Bank and the Mid-Tier Holding Company became
the majority owned subsidiary of the Mutual Holding Company.  To accomplish this
Transaction,  the Bank chartered the Mid-Tier  Holding Company as a wholly owned
subsidiary and the Mid-Tier  Holding  Company  chartered an interim  ("Interim")
federal  stock  savings bank as a wholly owned  subsidiary.  Interim then merged
into the  Bank  with the  Bank's  shareholders,  including  the  Mutual  Holding
Company,  receiving shares of the Mid-Tier Holding Company in exchange for their
shares of Bank Common Stock. The shares of the Mid-Tier Holding Company owned by
the Bank were canceled.

         Following the  reorganization  to the two-tier  holding company form of
organization  on August 27, 1997, the Mutual Holding Company adopted the Plan of
Conversion  and  Reorganization  ("Plan")  providing  for the  conversion of the
Mutual  Holding  Company  into  the  capital  stock  form  of  organization  (as
converted, the "Holding Company").

         At the  present  time,  three  transactions  referred  to as  the  "MHC
Merger",  the "Mid-Tier  Merger",  and the "Bank  Merger" are being  undertaken.
Pursuant  to the Plan,  the  conversion  ("Conversion")  will be effected in the
following steps, each of which will be completed contemporaneously.

          (i)  The Bank will  establish  the  Company as a  first-tier  Delaware
               chartered stock holding company subsidiary.

          (ii) The Company will charter an interim federal association ("Interim
               Savings Bank").



<PAGE>



Boards of Directors
Trenton Savings Bank, F.S.B.
Peoples Bancorp, Inc.
Peoples Bancorp, M.H.C.
_____________, 1998
Page 4

        (iii)  The Mutual Holding  Company will merge with and into the Mid-Tier
               Holding  Company (the "MHC  Merger"),  shares of Mid-Tier  common
               stock  ("Mid-Tier  Common  Stock")  held  by the  Mutual  Holding
               Company will be canceled  and each  Eligible  Account  Holder and
               Supplemental  Eligible Account Holder will receive an interest in
               a liquidation account of the Mid-Tier Holding Company in exchange
               for such person's interest in the Mutual Holding Company.

        (iv)   The  Mid-Tier  Holding  Company will merge with and into the Bank
               (the "Mid-Tier Merger") with the Bank as the resulting entity and
               (i) Minority  Stockholders will constructively  receive shares of
               Bank Common  Stock in exchange  for their Mid- Tier Common  Stock
               and (ii) each Eligible Account Holder and  Supplemental  Eligible
               Account Holder will receive an interest in a liquidation  account
               ("Liquidation Account") of the Bank in exchange for such person's
               interest in the Mid-Tier Holding Company.

        (v)    Contemporaneously  with the Mid-Tier Merger, Interim Savings Bank
               will merge with and into the Bank with the Bank as the  surviving
               entity (the "Bank Merger"). Constructive shareholders of the Bank
               (i.e., Minority Stockholders immediately prior to the Conversion)
               will   exchange  the  shares  of  Bank  Common  Stock  that  they
               constructively received in the Mid-Tier Merger for Company common
               stock  ("Company  Common  Stock")  pursuant to the exchange ratio
               ("Exchange Ratio").


        (vi)   Contemporaneously  with the Bank  Merger,  the Company  will sell
               Company Common Stock in the Offering.

         In the MHC Merger,  a liquidation  account is being  established by the
Mid-tier  Holding  Company  for the  benefit of  Eligible  Account  Holders  and
Supplemental  Account  Holders.   Pursuant  to  Section  19  of  the  Plan,  the
liquidation  account  will be  equal  to the  greater  of (a) the sum of (i) the
percentage of the outstanding shares of the common stock of the Mid-Tier Holding
Company owned by the Mutual Holding Company  multiplied by the Mid-Tier  Holding
Company's  total  stockholders'  equity as reflected in the latest  statement of
financial   condition   contained  in  the  final  Prospectus  utilized  in  the
Conversion,  and (ii) the  restricted  retained  earnings  account that reflects
certain  dividends  waived by the Mutual  Holding  Company;  or (b) the retained
earnings of the Bank at the time the Bank underwent its mutual  holding  company
reorganization.  In the Mid-Tier Merger, the liquidation  account established at
the Mid-Tier Holding Company will be reestablished and will become a part of the
Liquidation Account at the Bank.


<PAGE>



Boards of Directors
Trenton Savings Bank, F.S.B.
Peoples Bancorp, Inc.
Peoples Bancorp, M.H.C.
_____________, 1998
Page 5

         The Plan  complies with the  provisions of Subpart A of 12 C.F.R.  Part
563b, which sets forth the OTS regulations for conversion of mutual institutions
to stock form. The Plan also complies with the  provisions of 12 C.F.R.  Section
575.12(a),  which is the OTS  regulation  governing  the  conversion  of  mutual
holding companies to stock form.

         Upon  the  date of  consummation  of the Bank  Merger  ("the  Effective
Date"),  Interim  Savings Bank will be merged with and into the Bank and Interim
Savings Bank will cease to exist as a legal entity.  All of the then outstanding
shares of Bank Common Stock will be converted  into and become shares of Company
Common  Stock  pursuant  to the  Exchange  Ratio  that  ensures  that  after the
Conversion and before giving effect to Minority  Stockholders'  purchases in the
Offering,  receipt of cash in lieu of  fractional  shares,  and shares for which
dissenters' rights have been exercised,  Minority Stockholders will own the same
aggregate  percentage of the Company's Common Stock as they currently own of the
Bank Common  Stock.  The common  stock of the Interim  Savings Bank owned by the
Company  prior to the Bank Merger will be  converted  into and become  shares of
common stock of the Bank on the Effective Date. The Company Common Stock held by
the Bank  immediately  prior  to the  Effective  Date  will be  canceled  on the
Effective  Date.  Immediately  following the Bank Merger,  additional  shares of
Company Common Stock will be sold to depositors and former  shareholders  of the
Bank and to members of the public in the Offering.

         As a result of the MHC Merger, the Mid-Tier Merger and the Bank Merger,
the Company  will be a publicly  held  corporation,  will  register  the Company
Common Stock under  Section  12(g) of the  Securities  Exchange Act of 1934,  as
amended  (the  "Exchange  Act"),  and  will  become  subject  to the  rules  and
regulations  thereunder and file periodic  reports and proxy statements with the
SEC.  The Bank will  become a wholly  owned  subsidiary  of the Company and will
continue to carry on its business and activities as conducted  immediately prior
to the Conversion.

         The   stockholders   of  the  Company  will  be  the  former   Minority
Stockholders of the Mid-Tier Holding Company immediately prior to the MHC Merger
(i.e., all stockholders of the Bank, excluding the Mutual Holding Company), plus
those  persons who  purchase  shares of Company  Common  Stock in the  Offering.
Nontransferable  rights to  subscribe  for the  Company  Common  Stock have been
granted,  in order  of  priority,  to  depositors  of the Bank who have  account
balances  of $50.00  or more as of the close of  business  on  August  31,  1997
("Eligible Account Holders"), the Bank's tax-qualified employee plans ("Employee
Plans"),  depositors of the Bank who have account  balances of $50.00 or more as
of the close of business on ____________,  199_ ("Supplemental  Eligible Account
Holders"),  other members of the Bank (other than Eligible  Account  Holders and
Supplemental Eligible Account Holders) ("Other Members"), and owners


<PAGE>



Boards of Directors
Trenton Savings Bank, F.S.B.
Peoples Bancorp, Inc.
Peoples Bancorp, M.H.C.
_____________, 1998
Page 6

of shares of Bank Common Stock other than the Mutual Holding Company  ("Minority
Stockholders").  Subscription rights are nontransferable.  The Company will also
offer shares of Company  Common  Stock not  subscribed  for in the  subscription
offering,  if any,  for sale in a community  offering to certain  members of the
general public.

Opinions

         Based on the  foregoing  description  of the MHC Merger,  the  Mid-Tier
Merger and the Bank Merger,  and subject to the  qualifications  and limitations
set forth in this letter, we are of the opinion that:

         1. The MHC Merger  qualifies  as a tax-free  reorganization  within the
meaning of Section 368(a)(1)(A) of the Code. (Section 368(a)(1)(A) of the Code.)

         2. The exchange of the members' equity  interests in the Mutual Holding
Company for  interests  in a  liquidation  account  established  at the Mid-Tier
Holding  Company in the MHC Merger  will  satisfy  the  continuity  of  interest
requirement of Section  1.368-1(b) of the Income Tax Regulations  (cf. Rev. Rul.
69-3, 1969-1 C.B. 103, and Rev. Rul. 69-646, 1969-2 C.B. 54).

         3. The Mutual  Holding  Company will not  recognize any gain or loss on
the  transfer of its assets to the Mid-Tier  Holding  Company in exchange for an
interest in a liquidation  account  established in the Mid-Tier  Holding Company
for the benefit of the Mutual Holding Company's members who remain depositors of
the Bank. (Section 361 of the Code.)

         4. No gain or loss will be recognized by the Mid-Tier  Holding  Company
upon the receipt of the assets of the Mutual  Holding  Company in the MHC Merger
in exchange for the transfer to the members of the Mutual Holding  Company of an
interest in the liquidation  account in the Mid-Tier Holding  Company.  (Section
1032(a) of the Code.)

         5. The basis of the assets of Mutual Holding  Company (other than stock
in the Mid- Tier  Holding  Company) to be received by Mid-Tier  Holding  Company
will be the same as the basis of such assets in the hands of the Mutual  Holding
Company immediately prior to the transfer. (Section 362(b) of the Code.)

         6. The  holding  period of the  assets of the  Mutual  Holding  Company
(other  than stock in  Mid-Tier  Holding  Company)  to be  received  by Mid-Tier
Holding Company will include the


<PAGE>



Boards of Directors
Trenton Savings Bank, F.S.B.
Peoples Bancorp, Inc.
Peoples Bancorp, M.H.C.
_____________, 1998
Page 7

holding  period  of those  assets in the hands of the  Mutual  Holding  Company.
(Section 1223(2) of the Code.)

         7. Mutual Holding  Company  members will recognize no gain or loss upon
the  receipt of an  interest  in the  liquidation  account in  Mid-Tier  Holding
Company for their membership interest in Mutual Holding Company. (Section 354(a)
of the Code.)

         8. The Mid-Tier Merger  qualifies as a tax-free  reorganization  within
the meaning of Section  368(a)(1)(A) of the Code.  (Section  368(a)(1)(A) of the
Code.)

         9. The  exchange of the  interest  in the  Mid-Tier  Holding  Company's
liquidation  account for interests in a Liquidation  Account  established at the
Bank in the Mid-Tier Merger will satisfy the continuity of interest  requirement
of Section  1.368-1(b) of the Income Tax Regulations (cf. Rev. Rul. 69-3, 1969-1
C.B. 103, and Rev. Rul. 69-646, 1969-2 C.B. 54).

         10. The Mid-Tier Holding Company will not recognize any gain or loss on
the  transfer  of its  assets  to the  Bank in  exchange  for an  interest  in a
Liquidation Account established in the Bank for the benefit of those persons who
remain  depositors of the Bank and the Bank's assumption of the Mid-Tier Holding
Company's liabilities, if any. (Section 361 of the Code.)

         11. No gain or loss will be  recognized by the Bank upon the receipt of
the assets of the Mid-Tier  Holding  Company in the Mid-Tier  Merger in exchange
for the transfer to Bank depositors with an interest in the liquidation  account
of the Mid-Tier Holding Company of an interest in the Liquidation Account in the
Bank. (Section 1032(a) of the Code.)

         12. The basis of the assets of the Mid-Tier Holding Company (other than
stock in the Bank) to be  received by Bank will be the same as the basis of such
assets in the hands of the Mid- Tier Holding  Company  immediately  prior to the
transfer. (Section 362(b) of the Code.)

         13. The holding  period of the assets of the Mid-Tier  Holding  Company
(other  than stock in Bank) to be  received  by Bank will  include  the  holding
period of those assets in the hands of the Mid-Tier Holding Company  immediately
prior to the transfer. (Section 1223(2) of the Code.)

         14. Persons who have an interest in the liquidation account established
in the Mid -Tier Holding  Company  (i.e.,  former  members of the Mutual Holding
Company)  will  recognize no gain or loss upon the receipt of an interest in the
Liquidation Account in the Bank and non-transferable


<PAGE>



Boards of Directors
Trenton Savings Bank, F.S.B.
Peoples Bancorp, Inc.
Peoples Bancorp, M.H.C.
_____________, 1998
Page 8

subscription  rights in  exchange  for their  interest in the  Mid-Tier  Holding
Company liquidation account. (Section 354(a) of the Code).

         15. The Mid-Tier  Holding Company  shareholders  will not recognize any
gain or loss upon their constructive exchange of Mid-Tier Holding Company Common
Stock for Bank Common Stock.

         In addition, we are of the opinion that, based on the foregoing:

         16. The Bank Merger qualifies as a reorganization within the meaning of
Section  368(a)(1)(A) of the Code, pursuant to Section 368(a)(2)(E) of the Code.
For these  purposes,  each of the Bank, the Company and Interim Savings Bank are
"a party to the reorganization within the meaning of Section 368(b) of the Code.

         17. Interests in the liquidation  account  established at the Bank, and
the shares of Bank  Common  Stock  held by Mid -Tier  Holding  Company  prior to
consummation  of the Mid-Tier  Merger,  will be  disregarded  for the purpose of
determining that an amount of stock in the Bank which  constitutes  "control" of
such  corporation  was  acquired by the Company in exchange for shares of common
stock of the Company pursuant to the Bank Merger (Code Section 368(c)).

          18. The  exchange of shares of Company  Common Stock for the shares of
the Bank Common Stock in the Bank Merger, following consummation of the Mid-Tier
Merger,  will  satisfy  the  continuity  of interest  requirement  of Income Tax
Regulation Section 1.368-1(b) in the Bank Merger.

         19.  Interim  Savings Bank will not  recognize  any gain or loss on the
transfer  of its  assets  to Bank in  exchange  for Bank  Common  Stock  and the
assumption by Bank of the liabilities, if any, of Interim Savings Bank. (Section
361(a) and 357(a) of the Code.)

         20.  Bank will not  recognize  any gain or loss on the  receipt  of the
assets of Interim  Savings  Bank in  exchange  for Bank Common  Stock.  (Section
1032(a) of the Code.)

         21. Bank's basis in the assets  received  from Interim  Savings Bank in
the proposed  transaction  will,  in each case, be the same as the basis of such
assets  in  the  hands  of  Interim  Savings  Bank  immediately   prior  to  the
transaction. (Section 362(b) of the Code.)



<PAGE>



Boards of Directors
Trenton Savings Bank, F.S.B.
Peoples Bancorp, Inc.
Peoples Bancorp, M.H.C.
_____________, 1998
Page 9

         22. Bank's holding period for the assets  received from Interim Savings
Bank in the proposed  transaction  will,  in each  instance,  include the period
during which such assets were held by Interim Savings Bank.  (Section 1223(2) of
the Code.)

         23. The Company will not recognize any gain or loss upon its receipt of
Bank Common Stock in exchange for Interim Savings Bank stock. (Section 354(a) of
the Code.)

         24. Bank  shareholders  will not  recognize any gain or loss upon their
exchange  of Bank  Common  Stock  solely  for shares of  Company  Common  Stock.
(Section 354(a) of the Code.)

         25.  Each  Bank  shareholder's  aggregate  basis in his or her  Company
Common Stock received in the exchange will be the same as the aggregate basis of
the Bank Common Stock surrendered in exchange  therefor.  (Section 358(a) of the
Code.)

         26. Each Bank shareholder's holding period in his or her Company Common
Stock  received in the exchange  will  include the period  during which the Bank
Common  Stock  surrendered  was  held,  provided  that  the  Bank  Common  Stock
surrendered is a capital asset in the hands of the Bank  shareholder on the date
of the exchange. (Section 1223(1) of the Code.)

         27. No gain or loss will be recognized by Eligible  Account Holders and
Supplemental  Eligible Account Holders upon distribution to them of subscription
rights to purchase  shares of Common Stock,  provided that the amount to be paid
for the Common Stock is equal to the fair market value of the Common Stock.

Analysis

         Section  368(a)(1)(A) of the Code defines the term  "reorganization" to
include a "statutory  merger or  consolidation"  of corporations such as the MHC
Merger and the Mid-Tier Merger. Section 368(a)(2)(E) of the Code provides that a
transaction otherwise qualifying as a merger under Section 368(a)(1)(A), such as
the Bank  Merger,  shall not be  disqualified  by reason of the fact that common
stock  of  a  corporation   (referred  to  in  the  Code  as  the   "controlling
corporation")  (i.e., the Company) which before the merger was in control of the
merged corporation is used in the transaction if:

          (i)  after the transaction,  the corporation surviving the merger (the
               Bank)  holds   substantially   all  of  its  properties  and  the
               properties of the merged corporation


<PAGE>



Boards of Directors
Trenton Savings Bank, F.S.B.
Peoples Bancorp, Inc.
Peoples Bancorp, M.H.C.
_____________, 1998
Page 10

               (Interim   Savings   Bank)   (other  than  common  stock  of  the
               controlling   corporation   (the  Company)   distributed  in  the
               transaction); and

          (ii) in  the  transaction,   former   stockholders  of  the  surviving
               corporation (the Bank stockholders)  exchanged,  for an amount of
               voting common stock of the controlling corporation,  an amount of
               common  stock  in the  surviving  corporation  which  constitutes
               control of such corporation.

         Section  1.368-2(b)(1)  of the Treasury  Regulations  provides that, in
order to qualify as a reorganization under Section  368(a)(1)(A),  a transaction
must be a merger or consolidation  effected  pursuant to the corporation laws of
the  United  States  or a state.  The Plan  provides  that the MHC  Merger,  the
Mid-Tier  Merger and the Bank Merger will be  accomplished  in  accordance  with
applicable state and federal law.

         Treasury  Regulations  and case law  require  that,  in addition to the
existence of statutory authority for a merger,  certain other conditions must be
satisfied in order to qualify a proposed transaction as a reorganization  within
the meaning of Section  368(a)(1)(A)  of the Code. The "business  purpose test,"
which requires a proposed merger to have a bona fide business  purpose,  must be
satisfied. See 26 C.F.R. Section 1.368-1(c). We believe that the MHC Merger, the
Mid- tier Merger and the Bank Merger  satisfy the business  purpose test for the
reasons set forth in the Prospectus  under the caption "The  Conversion--Reasons
for the  Conversion."  The "continuity of business  enterprise test" requires an
acquiring  corporation  either to continue an  acquired  corporation's  historic
business or use a significant portion of its historic assets in a business.  See
26 C.F.R. Section 1.368-1(d). We believe that the business conducted by the Bank
prior  to the MHC  Merger,  the  Mid-Tier  Merger  and the Bank  Merger  will be
unaffected by the transactions.

         The  "continuity  of interest  doctrine"  requires that the  continuing
common  stock  interest  of  the  former  owners  of  an  acquired  corporation,
considered  in the  aggregate,  represent a  "substantial  part" of the value of
their  former  interest,  and  provide  them with a  "definite  and  substantial
interest"  in the  affairs of the  acquiring  corporation  or a  corporation  in
control of the acquiring  corporation.  Paulsen v. Comm'r., 469 U.S. 131 (1985);
Helvering  v.  Minnesota  Tea Co.,  296 U.S.  378 (1935);  John A. Nelson Co. v.
Helvering,  296 U.S. 374 (1935);  Southwest Natural Gas Co. v. Comm'r., 189 F.2d
332 (5th Cir. 1951),  cert. denied, 342 U.S. 860 (1951). We believe that the MHC
Merger  satisfies the continuity of interest  doctrine based on the  information
set forth in the Company's  Registration  Statement and based on Revenue Rulings
69- 646, 1969-2 C.B. 54 and 69-3,  1965-1 C.B. 103. We believe that the Mid-Tier
Merger  satisfies the continuity of interest  doctrine based on  representations
received from the Bank in connection


<PAGE>



Boards of Directors
Trenton Savings Bank, F.S.B.
Peoples Bancorp, Inc.
Peoples Bancorp, M.H.C.
_____________, 1998
Page 11

with the preparation of this opinion,  to the effect that, to the best knowledge
of the  management  of  the  Mid-Tier  Holding  Company  and  the  Bank,  former
shareholders of the Mid-Tier  Holding Company  (disregarding  the Mutual Holding
Company) owning 50% or more of all the outstanding stock of the Mid-Tier Holding
Company  immediately prior to the Mid-Tier Merger,  would continue to own shares
of the Bank immediately after the Mid-Tier Merger. We also believe that the Bank
Merger  satisfies the continuity of interest  doctrine based on  representations
received from the Bank in connection with the preparation of this opinion to the
effect  that,  to the best  knowledge  of the  management  of the  Bank,  former
shareholders of the Bank owning 50% or more of all of the  outstanding  stock of
the Bank immediately  prior to the Conversion,  disregarding  shares held by the
Mutual Holding  Company that were canceled in the MHC Merger,  would continue to
own shares of the Company  immediately  after the Bank Merger.  In addition,  we
believe other applicable  requirements of the Treasury  Regulations and case law
which are preconditions to qualification of the MHC Merger,  the Mid-Tier Merger
and the  Bank  Merger  as a  reorganization,  within  the  meaning  of  Sections
368(a)(1)(A)  and  368(a)(2)(E)  of the Code,  are satisfied on the basis of the
information contained in the Plan and the Prospectus.

         As noted above, in December 1994, the IRS published  Revenue  Procedure
94-76  which  states that the IRS will not issue  private  letter  rulings  with
respect  to a  transaction  in  which  one  corporation  owns  stock in a second
corporation,  the first  corporation  is not the 80 percent  distributee  of the
second corporation and the two corporations are merged. The IRS has assumed this
"no-rule"  position to study  whether such  downstream  mergers  circumvent  the
purpose behind the repeal of General Utilities & Operating Co. v. Helvering, 296
U.S. 200 (1935).  Although the IRS has assumed a "no-rule" position to study the
issues associated with such mergers, the IRS has not specifically  rescinded its
prior  position with respect to such mergers,  and  therefore,  at the time that
this transaction is consummated,  the law prior to the publication of Rev. Proc.
94-76,  as reflected in the Code,  Treasury  Regulations,  case law and rulings,
continues  to control the  transaction.  Under such law, we believe that the MHC
Merger  qualifies  as a tax-free  reorganization  within the  meaning of Section
368(a)(1)(A) of the Code. Moreover, there is no indication that the IRS position
will change as the result of its study. If the IRS does change its position with
respect  to the  downstream  merger  of one  corporation  into its less  than 80
percent  owned  distributee,  there is no reason to believe that any such change
will have retroactive effect.

         Section  354 of the  Code  provides  that  no gain  or  loss  shall  be
recognized by stockholders who exchange common stock in a corporation,  which is
a party to a  reorganization,  solely  for common  stock in another  corporation
which is a party to the  reorganization.  Section 356 of the Code  provides that
stockholders  shall recognize gain to the extent they receive money as part of a
reorganization,  such as cash received in lieu of fractional shares. Section 358
of the Code


<PAGE>



Boards of Directors
Trenton Savings Bank, F.S.B.
Peoples Bancorp, Inc.
Peoples Bancorp, M.H.C.
_____________, 1998
Page 12

provides that, with certain  adjustments for money received in a reorganization,
such as cash received in lieu of fractional shares, a stockholder's basis in the
common stock he or she receives in a reorganization shall equal the basis of the
common stock which he or she  surrendered in the  transaction.  Section  1223(1)
states that, where a stockholder  receives property in an exchange which has the
same basis as the property  surrendered,  he or she shall be deemed to have held
the property  received for the same period as the property  exchanged,  provided
that the property exchanged had been held as a capital asset.

         Section  361 of the  Code  provides  that  no gain  or  loss  shall  be
recognized to a corporation which is a party to a reorganization on any transfer
of property pursuant to a plan of reorganization  such as the Plan.  Section 362
of the Code provides that if property is acquired by a corporation in connection
with a  reorganization,  then the basis of such property shall be the same as it
would  be in the  hands of the  transferor  immediately  prior to the  transfer.
Section  1223(2)  of the  Code  states  that  where a  corporation  will  have a
carryover basis in property  received from another  corporation which is a party
to a  reorganization,  the  holding  period  of such  assets in the hands of the
acquiring  corporation  shall include the period for which such assets were held
by the  transferor,  provided that the property  transferred  had been held as a
capital  asset.  Section  1032 of the Code  states that no gain or loss shall be
recognizes  to a  corporation  on the receipt of property in exchange for common
stock.

         We hereby  consent  to the  filing of the  opinion as an exhibit to the
MHC's Application for Approval for Conversion filed with the Commissioner and to
the Company's  Registration Statement on Form S-1 as filed with the SEC. We also
consent  to the  references  to our  firm  in the  Prospectus  contained  in the
Application  for  Approval  of  Conversion  and  S-1  under  the  captions  "The
Conversion-Tax Aspects" and "Legal Opinions."

                                       Very truly yours,



                                       LUSE LEHMAN GORMAN POMERENK
                                       & SCHICK, A PROFESSIONAL CORPORATION



                                       By:  _______________________________



                                                                     Exhibit 8.3



                             {LETTERHEAD OF FINPRO]


December 19, 1997

Board of Directors
Trenton Savings Bank
134 Franklin Corner Road
Lawrenceville, NJ  08648


Dear Board Members:

All  capitalized  terms not  otherwise  defined in this letter have the meanings
given  such  terms  in  the  Plan  of  Conversion  and  Agreement  and  Plan  of
Reorganization (the "Plan") adopted by the Board of Directors of Trenton Savings
Bank (the "Bank") and Peoples Bancorp,  M.H.C. (the "MHC"), whereby the Bank and
the MHC will  reorganize  into the  stock  holding  company  structure  form  of
organization,   and   issue   shares  of   Common   Stock  of  a  newly   formed
Delaware-chartered  holding company,  Peoples Bancorp, Inc. (the "Company") in a
Subscription and Community Offering.

We understand that in accordance with the Plan,  Subscription Rights to purchase
shares of the  Company's  Common Stock are to be issued to (i) Eligible  Account
Holders;  (ii) the ESOP; (iii) Supplemental  Eligible Account Holders;  and (iv)
Other Members, collectively referred to as the "Recipients". Based solely on our
observation  that the  Subscription  Rights will be available to such Recipients
without cost, will be legally  non-transferable and of short duration,  and will
afford the Recipients  the right only to purchase  shares of Common Stock at the
same  price as will be paid by  members of the  general  public in the  Selected
Community  Offering,  but without  undertaking any independent  investigation of
state or federal  law or the  position  of the  Internal  Revenue  Service  with
respect to this issue, we are of the opinion that:

     (1)  the Subscription Rights will have no ascertainable market value; and

     (2)  The price at which the Subscription Rights are exercisable will not be
          more or less  than  the pro  forma  market  value of the  shares  upon
          issuance.

Changes  in the local and  national  economy,  the  legislative  and  regulatory
environment,  the stock market,  interest rates, and other external forces (such
as natural  disasters or significant  world events) may occur from time to time,
often with great  unpredictability and may materially impact the value of thrift
stocks as a whole or the Bank's value alone.  Accordingly,  no assurance  can be
given that persons who  subscribe to shares of Common Stock in the offering will
thereafter  be able to buy or sell  such  shares at the same  price  paid in the
Subscription Offering.


                                              Very Truly Yours,

                                              FinPro, Inc.


                                              /s/  Donald J. Musso
                                              -----------------------------
                                                   Donald J. Musso
                                                   President






                                                                    Exhibit 10.5

                                     FORM OF

                            TRENTON SAVINGS BANK, FSB
                              EMPLOYMENT AGREEMENT


         This Agreement is made effective as of the ____ day of __________, 1997
by and TRENTON SAVINGS BANK, FSB, a federally-chartered  stock savings bank (the
"Bank"),  with its principal  administrative office at 134 Franklin Corner Road,
Lawrenceville,  New Jersey 08648-0950,  and ________________  (the "Executive").
Any reference to "Company"  herein shall mean Peoples  Bancorp,  Inc., the stock
holding company parent of the Bank or any successor thereto.

         WHEREAS,  the Bank wishes to assure itself of the services of Executive
for the period provided in this Agreement; and

         WHEREAS,  Executive  is willing to serve in the employ of the Bank on a
full-time basis for said period.

         NOW,  THEREFORE,  in  consideration  of  the  mutual  covenants  herein
contained,  and upon the other terms and conditions  hereinafter  provided,  the
parties hereby agree as follows:

1. POSITION AND RESPONSIBILITIES

         During  the period of his  employment  hereunder,  Executive  agrees to
serve as _______________________ of the Bank. During said period, Executive also
agrees to serve,  if elected,  as an officer and director of any  subsidiary  or
affiliate of the Bank. Failure to reappoint Executive as ____________________ in
accordance  with the terms of Section 2(a) without the consent of the  Executive
during the term of this Agreement, shall constitute an Event of Termination.

2. TERMS AND DUTIES

         (a) The period of Executive's  employment  under this  Agreement  shall
begin as of the date first  above  written  and shall  continue  for a period of
thirty-six (36) full calendar months thereafter.  During said term the Executive
shall perform the normal and customary  duties  associated  with the position of
____________________.   Commencing  on  the  first   anniversary  date  of  this
Agreement,  and continuing at each anniversary  date  thereafter,  the Agreement
shall renew for an additional  year such that the remaining  term shall be three
(3) years unless  written notice is provided to Executive at least ten (10) days
and not more than thirty (30) days prior to any such anniversary date, that this
Agreement shall not renew, in which event this Agreement shall expire at the end
of twenty-four (24) months following such anniversary date. Prior to each notice
period for non-renewal,  the disinterested  members of the Board of Directors of
the Bank  ("Board")  will conduct a  comprehensive  performance  evaluation  and
review of the  Executive  for  purposes  of  determining  whether  to extend the
Agreement,  and the  results  thereof  shall be  included  in the minutes of the
Board's meeting.

         (b) During the period of his employment  hereunder,  except for periods
of absence occasioned by illness,  reasonable  vacation periods,  and reasonable
leaves of absence,  Executive shall devote  substantially all his business time,
attention, skill, and efforts to the faithful performance of his duties

                                        1

<PAGE>


hereunder  including  activities  and  services  related  to  the  organization,
operation and management of the Bank; provided, however, that, with the approval
of the Board,  as evidenced by a  resolution  of such Board,  from time to time,
Executive  may serve,  or continue to serve,  on the boards of directors of, and
hold  any  other  offices  or  positions  in,  business  companies  or  business
organizations, which, in such Board's judgment, will not present any conflict of
interest with the Bank,  or materially  affect the  performance  of  Executive's
duties  pursuant to this  Agreement  (it being  understood  that  membership  in
social,  religious,  charitable or similar  organizations does not require Board
approval pursuant to this Section 2(b)).

3. COMPENSATION AND REIMBURSEMENT

         (a) The  compensation  specified under this Agreement shall  constitute
the salary and benefits paid for the duties  described in Section 2(b). The Bank
shall pay Executive as compensation a salary of not less than  $____________ per
year ("Base  Salary").  Such Base Salary shall be payable  biweekly.  During the
period of this  Agreement,  Executive's  Base Salary  shall be reviewed at least
annually. Such review shall be conducted by a Committee designated by the Board,
and the Board may  increase,  but not  decrease,  Executive's  Base  Salary (any
increase  in Base Salary  shall  become the "Base  Salary" for  purposes of this
Agreement).  In addition to the Base Salary  provided in this Section 3(a),  the
Bank shall  provide  Executive  with all such  other  benefits  as are  provided
uniformly to full-time employees of the Bank.

         (b) The Bank  will  provide  Executive  with  employee  benefit  plans,
arrangements  and  perquisites   substantially  equivalent  to  those  in  which
Executive was participating or otherwise deriving benefit from immediately prior
to the beginning of the term of this Agreement,  and the Bank will not,  without
Executive's prior written consent, make any changes in such plans,  arrangements
or  perquisites  which would  adversely  affect  Executive's  rights or benefits
thereunder.  Without limiting the generality of the foregoing provisions of this
Section 3(b),  Executive will be entitled to participate in or receive  benefits
under any employee benefit plans including but not limited to, retirement plans,
supplemental   retirement   plans,   pension   plans,    profit-sharing   plans,
health-and-accident  plans,  medical coverage or any other employee benefit plan
or arrangement made available by the Bank in the future to its senior executives
and key  management  employees,  subject to and on a basis  consistent  with the
terms,  conditions and overall  administration  of such plans and  arrangements.
Executive will be entitled to incentive  compensation and bonuses as provided in
any plan of the Bank in which Executive is eligible to participate (and he shall
be entitled to a pro rata distribution under any incentive compensation or bonus
plan as to any year in which a  termination  of  employment  occurs,  other than
termination  for Cause).  Nothing paid to the  Executive  under any such plan or
arrangement  will be  deemed  to be in lieu of other  compensation  to which the
Executive is entitled under this Agreement.

         (c) In addition to the Base Salary  provided for by this Section  3(a),
the Bank shall pay or reimburse  Executive for all  reasonable  travel and other
reasonable expenses incurred by Executive  performing his obligations under this
Agreement  and may provide such  additional  compensation  in such form and such
amounts  as the  Board  may  from  time to time  determine  in  accordance  with
standards set by the Board of Directors.

         (d)  Compensation  and  reimbursement  to be paid  pursuant to Sections
3(a), 3(b) and 3(c) shall be paid by the Bank and the Company, respectively on a
pro rata basis  based upon the amount of service  the  Executive  devotes to the
Bank and Company, respectively.


                                        2

<PAGE>


4. PAYMENTS TO EXECUTIVE UPON AN EVENT OF TERMINATION

         The  provisions of this Section shall in all respects be subject to the
terms and conditions stated in Sections 8 and 15.

         (a) The  provisions of this Section shall apply upon the  occurrence of
an Event of  Termination  (as herein  defined)  during the  Executive's  term of
employment  under  this  Agreement.  As used in this  Agreement,  an  "Event  of
Termination" shall mean and include any one or more of the following:

         (i) the termination by the Bank or the Company of Executive's full-time
employment hereunder for any reason other than (A) Disability or Retirement,  as
defined in Section 6 hereof,  (B)  following a Change in Control,  as defined in
Section  5(a)  hereof,  or (C)  Termination  for Cause as  defined  in Section 7
hereof; or

         (ii) Executive's resignation from the Bank's employ, upon any:

                  (A)  failure to elect or  reelect  or to appoint or  reappoint
                  Executive  as  ____________________  during  the  term of this
                  Agreement in accordance with Section 2(a) of this Agreement,

                  (B)  material  change  in  Executive's  function,  duties,  or
                  responsibilities,   which  change   would  cause   Executive's
                  position to become one of lesser  responsibility,  importance,
                  or scope from the position and attributes thereof described in
                  Section 1, hereof,

                  (C) a relocation of Executive's  principal place of employment
                  by more than 30 miles from its location at the effective  date
                  of this Agreement, or a material reduction in the benefits and
                  perquisites  to the Executive  from those being provided as of
                  the effective date of this Agreement,

                   (D)  liquidation  or dissolution of the Bank or Company other
                  than   liquidations  or   dissolutions   that  are  caused  by
                  reorganizations that do not affect the status of Executive, or

                  (E) other breach of this Agreement by the Bank.

         Upon the  occurrence  of any event  described in clauses (ii) (A), (B),
(C), (D) or (E), of this Section 4(a),  Executive  shall have the right to elect
to terminate his employment  under this Agreement by resignation upon sixty (60)
days prior written  notice which must be given by Executive  within a reasonable
period of time not to exceed four calendar months after the initial event giving
rise to said right to elect,  which shall be deemed to  constitute  an "Event of
Termination."  Notwithstanding  the  preceding  sentence,  in  the  event  of  a
continuing breach of this Agreement by the Bank, the Executive, after giving due
notice within the  prescribed  time frame of an initial event  specified  above,
shall not waive any of his rights solely under this Agreement and this Section 4
by virtue of the fact that  Executive  has  submitted  his  resignation  but has
remained in the employment of the Bank and is engaged in good faith  discussions
to resolve any  occurrence  of an event  described in clauses (A), (B), (C), (D)
and (E) of this Section 4(a).

         (b) Upon the  occurrence  of an  Event of  Termination,  on the Date of
Termination,  as defined in Section 8, the Bank shall pay Executive,  or, in the
event of his subsequent death, his beneficiary or

                                        3

<PAGE>



beneficiaries, or his estate, as the case may be, as severance pay or liquidated
damages,  or  both,  a sum  equal to the  greater  of the  payments  due for the
remaining  term of the  Agreement  or three (3) times  the  average  of the five
preceding  years'  Base  Salary,   including   bonuses  and  any  other  taxable
compensation  paid or attributable  to the Executive  during each of such years,
and the amount of any  contributions  made to any  employee  benefit  plans,  on
behalf of the  Executive,  maintained  by the Bank during  such years;  provided
however,  that  if the  Bank  is not in  compliance  with  its  minimum  capital
requirements  or if such payments  would cause the Bank's  capital to be reduced
below its minimum  capital  requirements,  such payments shall be deferred until
such  time  as  the  Bank  is in  capital  compliance.  At the  election  of the
Executive,  which  election is to be made on an annual basis during the month of
January,  and which election is irrevocable  for the year in which made and upon
the occurrence of an Event of Termination,  any payments shall be made in a lump
sum or paid monthly during the remaining  term of this  Agreement  following the
Executive's  termination.  In the event that no election is made, payment to the
Executive  will be made on a monthly  basis  during the  remaining  term of this
Agreement. Such payments shall not be reduced in the event the Executive obtains
other employment following termination of employment.

         (c)  Upon the  occurrence  of a Event of  Termination  followed  by the
Executive's  voluntary or  involuntary  termination  of employment in accordance
with the provisions of this Agreement, other than for Termination for Cause, the
Bank shall cause to be continued life,  medical,  dental and disability coverage
substantially identical to the coverage maintained by the Bank for the Executive
prior to his severance.  Such coverage and payments shall cease upon  expiration
of thirty-six (36) months.

5. CHANGE IN CONTROL

         (a) No benefit shall be payable under this Section 5 unless there shall
have been a Change in Control of the Bank or Company,  as set forth  below.  For
purposes of this  Agreement,  a "Change in Control" of the Bank or Company shall
mean an event of a nature that: (i) would be required to be reported in response
to Item 1(a) of the current report on Form 8-K, as in effect on the date hereof,
pursuant  to Section  13 or 15(d) of the  Securities  Exchange  Act of 1934 (the
"Exchange  Act');  or (ii)  results  in a Change in  Control  of the Bank or the
Company  within  the  meaning  of the Home  Owners'  Loan Act and the  Rules and
Regulations  promulgated by the Office of Thrift Supervision (or its predecessor
agency),  as in effect on the date hereof;  or (iii) without  limitation  such a
Change  in  Control  shall be deemed  to have  occurred  at such time as (a) any
"Person' (as the term is used in Sections  13(d) and 14(d) of the Exchange  Act)
is or  becomes  the  "beneficial  owner" (as  defined  in Rule  13d-3  under the
Exchange Act), directly or indirectly,  of securities of the Bank or the Company
representing 25% or more of the Bank's or the Company's  outstanding  securities
except for any  securities  of the Bank  purchased by the Company in  connection
with the conversion of the Bank to the stock form and any  securities  purchased
by the Bank's  employee stock  ownership plan and trust;  or (b) individuals who
constitute  the Board on the date hereof (the  "Incumbent  Board") cease for any
reason to constitute at least a majority thereof,  provided,  however, that this
sub-section  (b) shall  not  apply if the  Incumbent  Board is  replaced  by the
appointment  by a Federal  banking  agency of a conservator  or receiver for the
Bank and, provided further that any person becoming a director subsequent to the
date hereof whose election was approved by a vote of at least  two-thirds of the
directors comprising the Incumbent Board or whose nomination for election by the
Company's  stockholders  was approved by the same Nominating  Committee  serving
under an Incumbent Board, shall be, for purposes of this clause (b),  considered
as  though  he  were  a  member  of  the  Incumbent  Board;  or  (c) a  plan  of
reorganization,  merger,  consolidation,  sale of all or  substantially  all the
assets of the Bank or the Company;  or (d) a proxy statement  soliciting proxies
from stockholders of the Company,  by someone other than the current  management
of the Company, seeking stockholder approval of a plan of reorganization, merger
or consolidation of the Company or Bank or similar  transaction with one or more
corporations as

                                        4

<PAGE>

a result of which the outstanding shares of the class of securities then subject
to such plan or transaction are exchanged for or converted into cash or property
or securities not issued by the Bank or the Company shall be distributed and the
requisite  number of proxies  approving such plan of  reorganization,  merger or
consolidation  of the  Company or Bank are  received  and voted in favor of such
transactions;  or (e) a tender offer is made for 25% or more of the  outstanding
securities of the Bank or Company and  shareholders  owning  beneficially  or of
record 25% or more of the  outstanding  securities  of the Bank or Company  have
tendered or offered to sell their shares  pursuant to such tender offer and such
tendered shares have been accepted by the tender offeror.

         (b) If any of the events described in Section 5(a) hereof  constituting
a Change in Control have occurred,  Executive  shall be entitled to the benefits
provided in  paragraphs  (c),  (d), (e), (f), (g) and (h) of this Section 5 upon
his  subsequent  termination  of  employment at any time during the term of this
Agreement   (regardless  of  whether  such  termination  results  from  (i)  his
resignation,  provided  such  resignation  occurs within one year of a change of
control,  or (ii) his  dismissal),  unless  such  termination  is because of his
death,  normal retirement,  termination for Cause or termination for Disability.
Upon the Change in Control, Executive shall have the right to elect to terminate
his  employment  with the Bank for a period  of one year  following  a change of
control, for any reason, during the term of this Agreement.

         (c)  Upon  the  occurrence  of a  Change  in  Control  followed  by the
Executive's  termination of employment,  the Bank shall pay Executive, or in the
event of his subsequent death, his beneficiary or beneficiaries,  or his estate,
as the case may be, as severance pay or liquidated damages, or both, a sum equal
to the greater of the payments due for the  remaining  term of the  Agreement or
2.99 times the  average of the five  preceding  years'  Base  Salary,  including
bonuses and any other taxable compensation paid or attributable to the Executive
during such years.  At the election of the  Executive,  which  election is to be
made on an annual  basis  during the month of  January,  and which  election  is
irrevocable  for the year in which made and upon the  occurrence  of an Event of
Termination,  such  payment  may be made in a lump sum or paid in equal  monthly
installments  during  the  thirty-six  (36)  months  following  the  Executive's
termination.  In the event that no  election is made,  payment to the  Executive
will be made on a monthly basis during the remaining term of the Agreement.

         (d)  Upon  the  occurrence  of a  Change  in  Control  followed  by the
Executive's  voluntary or  involuntary  termination  of employment in accordance
with the provisions of this Agreement, other than for Termination for Cause, the
Bank shall cause to be continued life,  medical,  dental and disability coverage
substantially identical to the coverage maintained by the Bank for the Executive
prior to his severance.  Such coverage and payments shall cease upon  expiration
of thirty-six (36) months.

         (e) Upon the  occurrence  of a Change  in  Control,  Executive  will be
entitled to any benefits granted to him pursuant to any Stock Option Plan of the
Bank or Company.

         (f) Upon the  occurrence of a Change in Control the  Executive  will be
entitled  to any  benefits  awarded  to him under  the  Bank's  Recognition  and
Retention Plan arising from a Change in Control.

         (g) Notwithstanding the preceding  paragraphs of this Section 5, in the
event that:

               (i)  the aggregate payments or benefits to be made or afforded to
                    Executive under said paragraphs (the "Termination Benefits")
                    would be deemed to  include an  "excess  parachute  payment"
                    under Section 280G of the Code or any successor thereto, and


                                        5

<PAGE>


               (ii) if such Termination  Benefits were reduced to an amount (the
                    "Non-Triggering  Amount"),  the value of which is one dollar
                    ($1.00)  less  than an amount  equal to the total  amount of
                    payments  permissible  under Section 280G of the Code or any
                    successor thereto,

               then the Termination Benefits to be paid to Executive shall be so
               reduced so as to be a  Non-Triggering  Amount.  The allocation of
               the reduction required hereby among Termination Benefits provided
               by the preceding paragraphs of this Section 5 shall be determined
               by the Executive.

         (h)  Notwithstanding  the foregoing,  there will be no reduction in the
compensation  otherwise  payable to  Executive  during any period  during  which
Executive is incapable of performing his duties hereunder by reason of temporary
disability;  provided,  however,  that any amounts  actually  paid to  Executive
pursuant to any  disability  insurance or other such similar  program  which the
Bank has  provided or may provide on behalf of its  employees or pursuant to any
worker's  compensation  or social security  disability  program shall reduce the
compensation to be paid to the Executive pursuant to this paragraph.

         (i)  Notwithstanding  the  foregoing,   if  after  the  application  of
subparagraph  (g) above, it is determined that the Executive  received an excess
parachute payment despite the reduction in the Executive's Termination Benefits,
the excess of such  Termination  Benefits paid to the Executive  over 2.99 times
the Executive's "base amount",  as defined in Section 280G of the Code, shall be
treated as a loan to the Executive and the Executive  shall be required to repay
such  amount to the Bank or the  Company,  or the  successor  of the Bank or the
Company,  within ten years of the date of such  determination,  with interest at
the prime rate, as set forth from time to time in The Wall Street Journal.

         (j) The  Executive  shall not be entitled to any  payments  pursuant to
this  Section  5 if the  Bank is not in  compliance  with  its  minimum  capital
requirements  or if such payments  would cause the Bank's  capital to be reduced
below its minimum  capital  requirements,  such payments shall be deferred until
such times as the Bank is in capital  compliance,  provided,  however,  that the
severance  compensation  paid by the Bank  shall in no event  exceed  the amount
permitted by OTS RB27a.

6. TERMINATION UPON RETIREMENT, DISABILITY OR DEATH

         Termination by the Bank of the Executive  based on  "Retirement"  shall
mean  termination  in  accordance  with  the  Bank's  retirement  policy  or  in
accordance with any retirement arrangement  established with Executive's consent
with respect to him. Upon  termination of Executive upon  Retirement,  Executive
shall be  entitled to all  benefits  under any  retirement  plan of the Bank and
other plans to which Executive is a party.

         Termination by the Bank of Executive's employment based on "Disability"
shall  mean  termination  because of any  physical  or mental  impairment  which
qualifies  Executive for  disability  benefits  under the  applicable  long-term
disability plan maintained by the Bank, or if no such plan applies,  which would
qualify  Executive for disability  benefits  under the federal  social  security
system.  In the event  Executive  is unable to  perform  his  duties  under this
Agreement  on a full-time  basis for a period of six (6)  consecutive  months by
reason of Disability,  the Bank may terminate this Agreement,  provided that the
Bank shall  continue  to be  obligated  to pay the  Executive  his Base  Salary,
including  bonuses and any other cash compensation paid to Executive during such
period, for the remaining term of the Agreement,  or one year,  whichever is the
longer period of time,  and provided  further that any amounts  actually paid to
Executive

                                        6

<PAGE>



pursuant to any  disability  insurance or other such similar  program  which the
Bank has  provided or may provide on behalf of its  employees or pursuant to any
worker's  compensation  or social security  disability  program shall reduce the
compensation to be paid to the Executive pursuant to this paragraph.

         In the event of Executive's death during the term of the Agreement, his
estate,  legal  representatives or named beneficiaries (as directed by Executive
in writing) shall be paid  Executive's  Base Salary as defined in Paragraph 3(a)
at the rate in effect at the time Executive's death for a period of one (1) year
from the date of the Executive's death.

7. TERMINATION FOR CAUSE

         The term "Termination for Cause" shall mean termination  because of the
Executive's  intentional failure to perform stated duties,  personal dishonesty,
incompetence,  willful  misconduct,  any  breach  of  fiduciary  duty  involving
personal profit,  willful  violation of any law, rule, or regulation (other than
traffic  violations,  regulations  that do not  adversely  affect the Bank,  the
Company,  or their  employees,  or similar  offenses) or final  cease-and-desist
order,  or material  breach of any provision of this  Agreement.  In determining
incompetence,  the  acts  or  omissions  shall  be  measured  against  standards
generally prevailing in the savings institutions  industry. For purposes of this
paragraph, no act or failure to act on the part of Executive shall be considered
"willful" unless done, or omitted to be done, by the Executive not in good faith
and without reasonable belief that the Executive's action or omission was in the
best interest of the Bank. Notwithstanding the foregoing, Executive shall not be
deemed to have been  Terminated for Cause unless and until there shall have been
delivered to him a copy of a resolution duly adopted by the affirmative  vote of
not less than  three-fourths  of the  members  of the Board at a meeting  of the
Board called and held for that purpose (after reasonable notice, in writing,  to
Executive and an opportunity for him, together with counsel,  to be heard before
the Board),  finding that in the good faith opinion of the Board,  Executive was
guilty  of  conduct   justifying   Termination  for  Cause  and  specifying  the
particulars thereof in detail. The Executive shall not have the right to receive
compensation or other benefits for any period after  Termination for Cause.  Any
stock options  granted to Executive under any stock option plan of the Bank, the
Company or any subsidiary or affiliate  thereof,  shall not be exercisable  from
the date of the written  notice to Executive  set forth above,  unless and until
the matter is  successfully  resolved in the Executive's  favor,  and such stock
options shall become  entirely null and void effective upon a  determination  in
arbitration that termination was for cause.

8. NOTICE

         (a) Any  purported  termination  by the Bank or by  Executive  shall be
communicated by Notice of Termination to the other party hereto. For purposes of
this  Agreement,  a "Notice of  Termination"  shall mean a written  notice which
shall indicate the specific termination  provision in this Agreement relied upon
and shall set forth in reasonable detail the facts and circumstances  claimed to
provide a basis for termination of Executive's employment under the provision so
indicated.

         (b) "Date of Termination"  shall mean (A) if Executive's  employment is
terminated  for  Disability,  thirty (30) days after a Notice of  Termination is
given (provided that he shall not have returned to the performance of his duties
on a  full-time  basis  during  such  thirty  (30) day  period),  and (B) if his
employment is terminated for any other reason,  the date specified in the Notice
of Termination (which, in the case of a Termination for Cause, shall not be less
than thirty (30) days from the date such Notice of Termination is given).


                                        7

<PAGE>


         (c) If,  within  thirty (30) days after any Notice of  Termination  for
Cause is given, the Executive notifies the Bank that a dispute exists concerning
the termination,  the Date of Termination shall be the date on which the dispute
is finally determined, either by mutual written agreement of the parties or by a
binding  arbitration  award,  and provided  further that the Date of Termination
shall be  extended  by a notice of dispute  only if such notice is given in good
faith and the party giving such notice  pursues the  resolution  of such dispute
with  reasonable  diligence.  No  compensation  or  benefits  shall  be  paid to
Executive  during  the  pendency  of any such  dispute.  In the event that it is
determined by  arbitration  that "cause" for  termination  did not exist or such
dispute is  otherwise  decided in  Executive's  favor,  the  Executive  shall be
entitled to receive all  compensation  and benefits  which should have been paid
under  either  Section 4 or 5,  with  interest  at the  prime  rate on such cash
payments that should have been made during such period.

9. POST-TERMINATION OBLIGATIONS

         (a) All payments and benefits to Executive  under this Agreement  shall
be subject to Executive's compliance with paragraph (b) of this Section 9 during
the term of this  Agreement  and for one (1) full year after the  expiration  or
termination hereof.

         (b) Executive shall, upon reasonable  notice,  furnish such information
and  assistance  to the  Bank  as may  reasonably  be  required  by the  Bank in
connection  with  any  litigation  in  which  it or any of its  subsidiaries  or
affiliates is, or may become, a party.

10. NON-COMPETITION

         (a) Upon any  termination  of  Executive's  employment  hereunder  as a
result of which the Bank is paying Executive benefits under Section 4, Executive
agrees not to compete  with the Bank  and/or the Company for a period of one (1)
year  following such  termination in any city,  town or county in which the Bank
and/or the  Company  has an office or has filed an  application  for  regulatory
approval to establish an office,  determined  as of the  effective  date of such
termination,  except as agreed to pursuant to a  resolution  duly adopted by the
Board.  Executive  agrees that during such period and within said cities,  towns
and counties, Executive shall not work for or advise, consult or otherwise serve
with, directly or indirectly, any entity whose business materially competes with
the  depository,  lending or other  business  activities  of the Bank and/or the
Company. The parties hereto,  recognizing that irreparable injury will result to
the  Bank  and/or  the  Company,  its  business  and  property  in the  event of
Executive's  breach of this  Section  10(a)  agree that in the event of any such
breach by Executive,  the Bank and/or the Company will be entitled,  in addition
to any other  remedies and damages  available,  to an injunction to restrain the
violation  hereof  by  Executive,   Executive's  partners,   agents,   servants,
employers,  employees and all persons  acting for or with  Executive.  Executive
represents and admits that Executive's experience and capabilities are such that
Executive can obtain employment in a business engaged in other lines and/or of a
different nature than the Bank and/or the Company, and that the enforcement of a
remedy  by  way  of  injunction  will  not  prevent  Executive  from  earning  a
livelihood.  Nothing herein will be construed as prohibiting the Bank and/or the
Company  from  pursuing  any other  remedies  available  to the Bank  and/or the
Company for such breach or threatened breach,  including the recovery of damages
from Executive.

         (b) Executive  recognizes  and  acknowledges  that the knowledge of the
business activities and plans for business activities of the Bank and affiliates
thereof,  as it may exist from time to time,  is a valuable,  special and unique
asset of the business of the Bank.  Executive will not, during or after the term
of his  employment,  disclose  any  knowledge of the past,  present,  planned or
considered  business activities of the Bank or affiliates thereof to any person,
firm, corporation, or other entity for any reason or purpose

                                        8

<PAGE>


whatsoever  (except for such disclosure as may be required to be provided to the
Securities Exchange  Commission ("SEC"),  the OTS, the Federal Deposit Insurance
Corporation ("FDIC"), or other federal or state banking agency with jurisdiction
over the  Bank,  the  Company  or  Executive).  Notwithstanding  the  foregoing,
Executive  may disclose  any  knowledge of banking,  financial  and/or  economic
principles,  concepts or ideas which are not solely and exclusively derived from
the business  plans and  activities of the Bank,  and Executive may disclose any
information  regarding  the  Bank or the  Company  which is  otherwise  publicly
available.  In the event of a breach or  threatened  breach by Executive of this
Section  10, the Bank will be entitled to an  injunction  restraining  Executive
from  disclosing,  in whole or in part,  the  knowledge  of the  past,  present,
planned or considered  business activities of the Bank or affiliates thereof, or
from rendering any services to any person,  firm,  corporation,  other entity to
whom such knowledge, in whole or in part, has been disclosed or is threatened to
be  disclosed.  Nothing  herein will be construed as  prohibiting  the Bank from
pursuing any other remedies  available to the Bank for such breach or threatened
breach, including the recovery of damages from Executive.

11. SOURCE OF PAYMENTS

         All payments provided in this Agreement shall be timely paid in cash or
check from the  general  funds of the Bank.  The  Company,  however,  guarantees
payment and  provision of all amounts and  benefits  due  hereunder to Executive
and,  if such  amounts  and  benefits  due from the Bank are not timely  paid or
provided by the Bank, such amounts and benefits shall be paid or provided by the
Company.

12. EFFECT ON PRIOR AGREEMENTS AND EXISTING BENEFITS PLANS

         This Agreement  contains the entire  understanding  between the parties
hereto and supersedes  any prior  employment  agreement  between the Bank or any
predecessor  of the Bank and  Executive,  except that this  Agreement  shall not
affect or operate to reduce any benefit or compensation inuring to the Executive
of  a  kind  elsewhere  provided.  No  provision  of  this  Agreement  shall  be
interpreted to mean that  Executive is subject to receiving  fewer benefits than
those available to him without reference to this Agreement.

13. NO ATTACHMENT

         (a) Except as required by law, no right to receive  payments under this
Agreement  shall be  subject to  anticipation,  commutation,  alienation,  sale,
assignment,  encumbrance,  charge,  pledge, or  hypothecation,  or to execution,
attachment,  levy, or similar process or assignment by operation of law, and any
attempt,  voluntary  or  involuntary,  to affect any such action  shall be null,
void, and of no effect.

         (b) This Agreement  shall be binding upon, and inure to the benefit of,
Executive and the Bank and their respective successors and assigns.

14. MODIFICATION AND WAIVER

         (a)  This  Agreement  may  not be  modified  or  amended  except  by an
instrument in writing signed by the parties hereto.

         (b) No term or condition of this Agreement shall be deemed to have been
waived, nor shall there be any estoppel against the enforcement of any provision
of this Agreement,  except by written  instrument of the party charged with such
waiver or estoppel.  No such written waiver shall be deemed a continuing  waiver
unless specifically  stated therein,  and each such waiver shall operate only as
to the

                                        9

<PAGE>



specific term or condition waived and shall not constitute a waiver of such term
or condition for the future as to any act other than that specifically waived.

15. REQUIRED PROVISIONS

         (a) The  Bank's  Board  of  Directors  may  terminate  the  Executive's
employment at any time,  but any  termination  by the Bank's Board of Directors,
other than  Termination  for Cause,  shall not  prejudice  Executive's  right to
compensation  or other benefits under this  Agreement.  Executive shall not have
the  right to  receive  compensation  or other  benefits  for any  period  after
Termination for Cause as defined in Section 7 hereinabove.

         (b) If the  Executive  is  suspended  from  office  and/or  temporarily
prohibited from  participating  in the conduct of the Bank's affairs by a notice
served under Section  8(e)(3) (12 U.S.C.  ss.ss.  1818(e)(3)) or 8(g) (12 U.S.C.
ss. 1818(g)) of the Federal  Deposit  Insurance Act, as amended by the Financial
Institutions   Reform,   Recovery  and  Enforcement  Act  of  1989,  the  Bank's
obligations  under this  contract  shall be suspended as of the date of service,
unless  stayed by  appropriate  proceedings.  If the  charges  in the notice are
dismissed,  the Bank may in its  discretion (i) pay the Executive all or part of
the  compensation  withheld while their contract  obligations were suspended and
(ii)  reinstate  (in  whole  or in  part)  any of  the  obligations  which  were
suspended.

         (c) If the  Executive is removed  and/or  permanently  prohibited  from
participating  in the  conduct of the Bank's  affairs by an order  issued  under
Section 8(e) (12 U.S.C.  ss.ss.  1818(e)) or 8(g) (12 U.S.C. ss. 1818(g)) of the
Federal Deposit Insurance Act, as amended by the Financial  Institutions Reform,
Recovery and  Enforcement  Act of 1989,  all  obligations of the Bank under this
contract  shall  terminate  as of the  effective  date of the order,  but vested
rights of the contracting parties shall not be affected.

         (d) If the Bank is in default as defined in Section 3(x) (12 U.S.C. ss.
1813(x)(1))  of the Federal  Deposit  Insurance Act, as amended by the Financial
Institutions  Reform,  Recovery and  Enforcement Act of 1989, all obligations of
the Bank under this contract shall terminate as of the date of default, but this
paragraph shall not affect any vested rights of the contracting parties.

         (e)  All   obligations  of  the  Bank  under  this  contract  shall  be
terminated, except to the extent determined that continuation of the contract is
necessary for the continued operation of the institution, (i) by the Director of
the OTS, or his or her designee,  at the time the FDIC or the  Resolution  Trust
Corporation  ("RTC")  enters into an  agreement to provide  assistance  to or on
behalf of the Bank under the  authority  contained  in Section  13(c) (12 U.S.C.
ss.1823(c))  of the Federal  Deposit  Insurance Act, as amended by the Financial
Institutions  Reform,  Recovery  and  Enforcement  Act of  1982;  or (ii) by the
Director of the OTS or his or her  designee,  at the time the Director or his or
her designee  approves a supervisory  merger to resolve  problems related to the
operations  of the Bank or when the  Bank is  determined  by the OTS to be in an
unsafe or unsound condition. Any rights of the parties that have already vested,
however, shall not be affected by such action.

         (f) Any  payments  made to  Executive  pursuant to this  Agreement,  or
otherwise,  are subject to and conditioned  upon their compliance with 12 U.S.C.
Section 1828(k) and any regulations promulgated thereunder.


                                       10

<PAGE>


16. SEVERABILITY

         If, for any reason, any provision of this Agreement, or any part of any
provision, is held invalid, such invalidity shall not affect any other provision
of this  Agreement or any part of such  provision not held so invalid,  and each
such other  provision and part thereof shall to the full extent  consistent with
law  continue  in full  force  and  effect.  In the  event  of any  conflict  or
discrepancies  between any provision of the  Agreement  and existing  federal or
state laws and/or regulations,  such laws and regulations shall prevail, and the
Agreement shall be construed to be consistent therewith.

17. HEADINGS FOR REFERENCE ONLY

         The headings of sections and paragraphs  herein are included solely for
convenience of reference and shall not control the meaning or  interpretation of
any of the provisions of this Agreement.

18. GOVERNING LAW

         This Agreement shall be governed by the laws of the State of New Jersey
but only to the extent not superseded by federal law.

19. ARBITRATION

         Any dispute or  controversy  arising under or in  connection  with this
Agreement shall be settled exclusively by arbitration,  conducted before a panel
of  three  arbitrators  sitting  in a  location  selected  by  the  Bank  within
twenty-five  (25) miles from the location of the Bank,  in  accordance  with the
rules of the American  Arbitration  Association then in effect.  Judgment may be
entered on the arbitrator's  award in any court having  jurisdiction;  provided,
however,  that Executive  shall be entitled to seek specific  performance of his
right to be paid  until  the Date of  Termination  during  the  pendency  of any
dispute or controversy arising under or in connection with this Agreement.

20. PAYMENT OF LEGAL FEES

         All reasonable legal fees paid or incurred by Executive pursuant to any
dispute or question of  interpretation  relating to this Agreement shall be paid
or  reimbursed  by the Bank  and/or the  Company,  provided  that the dispute or
interpretation  has been settled by Executive and the Bank and/or the Company or
resolved in the Executive's favor.

21. INDEMNIFICATION

         The Bank shall provide  Executive  (including his heirs,  executors and
administrators)   with  coverage  under  a  standard  directors'  and  officers'
liability  insurance policy at its expense,  and shall indemnify  Executive (and
his heirs,  executors and  administrators) to the fullest extent permitted under
federal law against all expenses and liabilities  reasonably  incurred by him in
connection with or arising out of any action, suit or proceeding in which he may
be  involved  by reason of his  having  been a  director  or officer of the Bank
(whether  or not he  continues  to be a  director  or  officer  at the  time  of
incurring  such  expenses or  liabilities),  such  expenses and  liabilities  to
include,  but not be limited to, judgments,  court costs and attorneys' fees and
the cost of reasonable  settlements  (such  settlements  must be approved by the
Board of Directors of the Bank).  If such action,  suit or proceeding is brought
against  Executive  in his  capacity  as an  officer  or  director  of the Bank,
however,  such indemnification shall not extend to matters as to which Executive
is finally  adjudged to be liable for willful  misconduct in the  performance of
his duties. No

                                       11

<PAGE>



Indemnification  shall be paid that would violate 12 U.S.C.  Section  1828(K) or
any regulations promulgated thereunder, or 12 C.F.R. Section 545.121.

22. SUCCESSOR TO THE BANK

         The Bank shall  require any  successor or assignee,  whether  direct or
indirect,  by  purchase,   merger,   consolidation  or  otherwise,   to  all  or
substantially  all the business or assets of the Bank or the Company,  expressly
and  unconditionally to assume and agree to perform the Bank's obligations under
this Agreement, in the same manner and to the same extent that the Bank would be
required to perform if no such succession or assignment had taken place.

[Remainder of Page Intentionally Left Blank]


                                       12

<PAGE>


                                   SIGNATURES

         IN WITNESS WHEREOF, the Bank and the Company have caused this Agreement
to be executed by their duly authorized officers,  and Executive has signed this
Agreement, on the day and date first above written.

ATTEST:                                  TRENTON SAVINGS BANK, FSB


_______________________                  By:  _________________________
Secretary                                     Chairman of the Board

ATTEST:                                       PEOPLES BANCORP, INC.


_______________________                  By:  _________________________
Secretary                                     Chairman of the Board

WITNESS:                                      EXECUTIVE:


_______________________                  By:  _________________________



                                       13


                                                                    Exhibit 10.6

                                     FORM OF
                            TRENTON SAVINGS BANK, FSB
                               SEVERANCE AGREEMENT


         This  AGREEMENT is made effective as of  ____________________,  1997 by
and  betweenTrenton  Savings Bank,  FSB, a stock savings bank (the "Bank"),  and
_______________________  ("Executive").  Any reference to "Company" herein shall
mean Peoples Bancorp, Inc. or any successor thereto.

         WHEREAS, the Bank recognizes the substantial contribution Executive has
made to the Bank and wishes to protect  his  position  therewith  for the period
provided in this Agreement; and

         WHEREAS,  Executive has been elected to, and has agreed to serve in the
position of for the Bank, a position of substantial responsibility;

         NOW, THEREFORE,  in consideration of the contribution and of Executive,
and upon the other terms and conditions hereinafter provided, the parties hereto
agree as follows:

1. TERM OF AGREEMENT

         The term of this Agreement  shall be deemed to have commenced as of the
date first above written and shall  continue for a period of _________ ( ) years
thereafter.  Commencing  on the first  anniversary  date of this  Agreement  and
continuing at each anniversary  date  thereafter,  the Board of Directors of the
Bank  ("Board") may extend the Agreement for an additional  year. The Board will
conduct a performance  evaluation  of the Executive for purposes of  determining
whether to extend the  Agreement,  and the results  thereof shall be included in
the minutes of the Board's  meeting.  If Executive is also a director then he or
she shall  abstain from any and all voting with respect to the  extension of the
term of such Executive's Agreement.

2. PAYMENTS TO EXECUTIVE UPON CHANGE IN CONTROL

         (a) Upon the  occurrence  of a Change in Control of the Bank (as herein
defined) followed at any time during the term of this Agreement by the voluntary
or involuntary termination of Executive's  employment,  other than for Cause, as
defined in Section 2(c) hereof,  the  provisions of Section 3 shall apply.  Upon
the occurrence of a Change in Control,  Executive  shall have the right to elect
to  voluntarily  terminate  his  employment  at any time during the term of this
Agreement  following  any  demotion,   loss  of  title,  office  or  significant
authority,  reduction in his annual  compensation or benefits,  or relocation of
his  principal  place of  employment  by more  than 30 miles  from its  location
immediately prior to the Change in Control.

         (b) A "Change  in  Control"  of the Bank or the  Company  shall  mean a
change in control of a nature  that:  (i) would be  required  to be  reported in
response  to Item 1(a) of the  current  report on Form 8- K, as in effect on the
date hereof,  pursuant to Section 13 or 15(d) of the Securities  Exchange Act of
1934 (the "Exchange Act"); or (ii) results in a Change in Control of the Bank or
the Company within the meaning of the Home Owners Loan Act, as amended ("HOLA"),
and applicable rules and regulations promulgated thereunder, as in effect at the
time of the Change in  Control;  or (iii)  without  limitation  such a Change in
Control  shall be deemed to have  occurred at such time as (a) any  "person" (as
the term is used in Sections  13(d) and 14(d) of the Exchange Act) is or becomes
the  "beneficial  owner"  (as  defined in Rule 13d-3  under the  Exchange  Act),
directly or indirectly, of securities of the Company representing 25% or more of
the combined  voting power of Company's  outstanding  securities  except for any
securities

                                        1

<PAGE>


purchased  by  the  Bank's  employee  stock  ownership  plan  or  trust;  or (b)
individuals who constitute the Board on the date hereof (the "Incumbent  Board")
cease for any reason to  constitute at least a majority  thereof,  provided that
any person becoming a director  subsequent to the date hereof whose election was
approved by a vote of at least  three-quarters  of the directors  comprising the
Incumbent Board, or whose nomination for election by the Company's  stockholders
was approved by the same Nominating  Committee serving under an Incumbent Board,
shall be, for purposes of this clause (b), considered as though he were a member
of the Incumbent Board; or (c) a reorganization,  merger, consolidation, sale of
all or  substantially  all the  assets  of the Bank or the  Company  or  similar
transaction  in  which  the Bank or  Company  is not the  surviving  institution
occurs.

         (c) Executive shall not have the right to receive termination  benefits
pursuant to Section 3 hereof upon Termination for Cause.  The term  "Termination
for Cause" shall mean termination because of the Executive's intentional failure
to perform stated duties, personal dishonesty, incompetence, willful misconduct,
any breach of fiduciary duty involving personal profit, willful violation of any
law, rule,  regulation  (other than traffic  violations or similar  offenses) or
final cease and desist order, or any material  breach of any material  provision
of this Agreement. In determining  incompetence,  the acts or omissions shall be
measured  against  standards  generally  prevailing  in the savings  institution
industry.  Notwithstanding the foregoing,  Executive shall not be deemed to have
been  terminated  for Cause unless and until there shall have been  delivered to
him a copy of a resolution duly adopted by the affirmative vote of not less than
three-fourths  of the members of the Board at a meeting of the Board  called and
held for that purpose (after  reasonable  notice to Executive and an opportunity
for him, together with counsel,  to be heard before the Board),  finding that in
the good faith opinion of the Board,  Executive was guilty of conduct justifying
Termination  for Cause and specifying  the  particulars  thereof in detail.  The
Executive shall not have the right to receive compensation or other benefits for
any period after Termination for Cause.

3. TERMINATION

         (a) Upon the  occurrence  of a Change in Control,  followed at any time
during  the  term  of  this  Agreement  by the  involuntary  termination  of the
Executive's  employment  other than for  Termination for Cause, or the voluntary
termination  in  accordance  with  Subsection  2(a)  hereof,  the Bank  shall be
obligated to pay the  Executive,  or in the event of his subsequent  death,  his
beneficiary or  beneficiaries,  or his estate,  as the case may be, as severance
pay, a cash  payment  equal to two (2) times the sum of: (i) the highest  annual
rate of annual salary paid to Executive at any time while this  Agreement was in
effect,  and (ii) the  greater  of (x) the  average  annual  cash  bonus paid to
Executive with respect to the three completed fiscal years prior to the Event of
Termination,  or (y) the cash bonus paid to Executive with respect to the fiscal
year ended prior to the Event of Termination. If the Executive has been employed
by the Bank for less than one year,  then the severance pay shall be a sum equal
to twenty-four  times the highest rate of monthly salary (highest rate of annual
salary divided by twelve).  At the election of the Executive,  or his estate, as
the case may be,  which  election is to be made  within  thirty (30) days of the
Date of Termination (as defined in Section 4(b)),  such payment may be made in a
lump sum or paid in equal  monthly  installments  during  the  twenty-four  (24)
months following the Executive's  termination.  In the event that no election is
made,  payment  to the  Executive  will be made on a monthly  basis  during  the
remaining term of this Agreement.

         (b) Upon the  occurrence of a Change in Control of the Bank followed at
any  time  during  the term of this  Agreement  by the  Executive's  involuntary
termination  of  employment,   or  voluntary   termination  in  accordance  with
Subsection 2(a) hereof,  other than for  Termination  for Cause,  the Bank shall
cause  to  be  continued   life,   medical,   dental  and  disability   coverage
substantially identical to the coverage maintained

                                        2

<PAGE>


by the Bank for the Executive prior to his severance. Such coverage and payments
shall cease upon expiration of twenty-four (24) months.

         (c) Upon the occurrence of a Change in Control, the Executive will have
such rights as  specified  in any other  employee  benefit  plan with respect to
options and such other  rights as may have been granted to the  Executive  under
such plans.

         (d) In the event  that the  Executive  is  receiving  monthly  payments
pursuant to Section 3(a) hereof, on an annual basis,  thereafter,  the Executive
shall elect  whether the balance of the amount  payable  under the  Agreement at
that  time  shall be paid in a lump sum or on a pro rata  basis.  Such  election
shall be irrevocable for the year for which such election is made.

         (e) Notwithstanding  the preceding  paragraphs of this Section 3, in no
event  shall the  aggregate  payments  or  benefits  to be made or  afforded  to
Executive  under said  paragraphs  (the  "Termination  Benefits")  constitute an
"excess  parachute  payment"  under  Section  280G of the Code or any  successor
thereto,  and in order  to avoid  such a  result  Termination  Benefits  will be
reduced, if necessary, to an amount (the "Non-Triggering  Amount"), the value of
which is one  dollar  ($1.00)  less  than an  amount  equal to three  (3)  times
Executive's  "base amount",  as determined in accordance with said Section 280G.
The  allocation  of the reduction  required  hereby among  Termination  Benefits
provided by the  preceding  paragraphs  of this Section 3 shall be determined by
the Executive.

4. NOTICE OF TERMINATION

         (a) Any  purported  termination  by the Bank or by  Executive  shall be
communicated by Notice of Termination to the other party hereto. For purposes of
this  Agreement,  a "Notice of  Termination"  shall mean a written  notice which
shall indicate the specific termination  provision in this Agreement relied upon
and shall set forth in reasonable detail the facts and circumstances  claimed to
provide a basis for termination of Executive's employment under the provision so
indicated.

         (b) "Date of Termination"  shall mean (A) if Executive's  employment is
terminated  for  Disability,  thirty (30) days after a Notice of  Termination is
given (provided that he shall not have returned to the performance of his duties
on a  full-time  basis  during  such  thirty  (30) day  period),  and (B) if his
employment is terminated for any other reason,  the date specified in the Notice
of  Termination  (which,  in the  case of a  Termination  for  Cause,  shall  be
immediate).  Except as set forth below in  paragraph  (c), in no event shall the
Date of Termination exceed 30 days from the date Notice of Termination is given.

         (c) If,  within  thirty  (30) days after any Notice of  Termination  is
given,  the party receiving such Notice of Termination  notifies the other party
that a dispute exists concerning the termination,  except upon the occurrence of
a Change in Control and voluntary termination by the Executive in which case the
date of  termination  shall be the date  specified  in the  Notice,  the Date of
Termination shall be the date on which the dispute is finally determined, either
by mutual written agreement of the parties,  by a binding  arbitration award, or
by a final judgment,  order or decree of a court of competent  jurisdiction (the
time for appeal there from having  expired and no appeal having been  perfected)
and provided further that the Date of Termination  shall be extended by a notice
of dispute  only if such notice is given in good faith and the party giving such
notice  pursues  the  resolution  of such  dispute  with  reasonable  diligence.
Notwithstanding the pendency of any such dispute,  the Bank will continue to pay
Executive  his full  compensation  in effect when the notice  giving rise to the
dispute was given (including,  but not limited to, Base Salary) and continue him
as a participant in all  compensation,  benefit and insurance  plans in which he
was participating when the

                                        3

<PAGE>


notice of dispute was given,  until the earlier of 120 days from the date of the
Notice of Termination or the date upon which the dispute is finally  resolved in
accordance with this Agreement.  Amounts paid under this Section are in addition
to all other amounts due under this Agreement and shall not be offset against or
reduce  any  other  amounts  due  under  this  Agreement.   Notwithstanding  the
foregoing,  no  compensation  or benefits  shall be paid to the Executive in the
event the Executive is Terminated for Cause. In the event that such  Termination
for Cause is found to have been wrongful or such dispute is otherwise decided in
the  Executive's   favor,  the  Executive  shall  be  entitled  to  receive  all
compensation  and benefits which accrued for up to a period of nine months after
the Termination for Cause.

5. SOURCE OF PAYMENTS

         It is intended by the parties hereto that all payments provided in this
Agreement shall be paid in cash or check from the general funds of the Bank. The
Company,  however,  guarantees payment and provision of all amounts and benefits
due  hereunder  to Employee  and, if such amounts and benefits due from the Bank
are not timely paid or provided by the Bank,  such amounts and benefit  shall be
paid or provided by the Company.

6. EFFECT ON PRIOR AGREEMENTS AND EXISTING BENEFIT PLANS

         This Agreement  contains the entire  understanding  between the parties
hereto and supersedes any prior agreement between the Bank and Executive, except
that this  Agreement  shall not  affect or  operate  to reduce  any  benefit  or
compensation inuring to Executive of a kind elsewhere provided.  No provision of
this  Agreement  shall be  interpreted  to mean that  Executive  is  subject  to
receiving fewer benefits than those  available to him without  reference to this
Agreement.

7. NO ATTACHMENT

         (a) Except as required by law, no right to receive  payments under this
Agreement  shall be  subject to  anticipation,  commutation,  alienation,  sale,
assignment,  encumbrance,  charge,  pledge, or  hypothecation,  or to execution,
attachment,  levy, or similar process or assignment by operation of law, and any
attempt,  voluntary  or  involuntary,  to affect any such action  shall be null,
void, and of no effect.

         (b) This Agreement  shall be binding upon, and inure to the benefit of,
Executive, the Bank and their respective successors and assigns.

8. MODIFICATION AND WAIVER

         (a)  This  Agreement  may  not be  modified  or  amended  except  by an
instrument in writing signed by the parties hereto.

         (b) No term or condition of this Agreement shall be deemed to have been
waived, nor shall there be any estoppel against the enforcement of any provision
of this Agreement,  except by written  instrument of the party charged with such
waiver or estoppel.  No such written waiver shall be deemed a continuing  waiver
unless specifically  stated therein,  and each such waiver shall operate only as
to the specific  term or condition  waived and shall not  constitute a waiver of
such  term  or  condition  for  the  future  or as to any act  other  than  that
specifically waived.


                                        4

<PAGE>


9. REQUIRED PROVISIONS

         (a) The Bank may  terminate  the  Executive's  employment  at any time.
Executive shall not have the right to receive compensation or other benefits for
any period after Termination for Cause as defined in Section 2(c) hereinabove.

         (b) If the  Executive  is  suspended  from  office  and/or  temporarily
prohibited from  participating  in the conduct of the Bank's affairs by a notice
served under Section 8(e)(3) (12 USC  ss.1818(e)(3)) or 8(g) (12 USC ss.1818(g))
of the Federal Deposit  Insurance Act, as amended by the Financial  Institutions
Reform,  Recovery and Enforcement Act of 1989, the Bank's obligations under this
contract  shall  be  suspended  as of the  date of  service,  unless  stayed  by
appropriate  proceedings.  If the charges in the notice are dismissed,  the Bank
may in its  discretion  (i) pay the  Executive  all or part of the  compensation
withheld while their contract  obligations were suspended and (ii) reinstate (in
whole or in part) any of the obligations which were suspended.

         (c) If the  Executive is removed  and/or  permanently  prohibited  from
participating  in the  conduct of the Bank's  affairs by an order  issued  under
Section  8(e) (12 USC  ss.1818(e))  or 8(g) (12 USC  ss.1818(g))  of the Federal
Deposit Insurance Act, as amended by the Financial Institutions Reform, Recovery
and  Enforcement  Act of 1989,  all  obligations of the Bank under this contract
shall terminate as of the effective date of the order,  but vested rights of the
contracting parties shall not be affected.

         (d) If the  Bank is in  default  as  defined  in  Section  3(x) (12 USC
ss.1813(x)(1)) of the Federal Deposit Insurance Act, as amended by the Financial
Institutions  Reform,  Recovery and  Enforcement Act of 1989, all obligations of
the Bank under this contract shall terminate as of the date of default, but this
paragraph shall not affect any vested rights of the contracting parties.

         (e)  All   obligations  of  the  Bank  under  this  contract  shall  be
terminated, except to the extent determined that continuation of the contract is
necessary for the continued  operation of the Bank,  (i) by the Federal  Deposit
Insurance  Corporation,  at the time the  Resolution  Trust  Corporation or FDIC
enters into an agreement to provide assistance to or on behalf of the Bank under
the  authority  contained in Section  13(c) (12 USC  ss.1823(c))  of the Federal
Deposit Insurance Act, as amended by the Financial Institutions Reform, Recovery
and  Enforcement Act of 1989; or (ii) when the Bank is determined by the FDIC to
be in an unsafe or  unsound  condition.  Any  rights  of the  parties  that have
already vested, however, shall not be affected by such action.

10. SEVERABILITY

         If, for any reason, any provision of this Agreement, or any part of any
provision, is held invalid, such invalidity shall not affect any other provision
of this  Agreement or any part of such  provision not held so invalid,  and each
such other  provision and part thereof shall to the full extent  consistent with
law continue in full force and effect.

11. HEADINGS FOR REFERENCE ONLY

         The headings of sections and paragraphs  herein are included solely for
convenience of reference and shall not control the meaning or  interpretation of
any of the provisions of this Agreement.


                                        5

<PAGE>


12. GOVERNING LAW

         The validity,  interpretation,  performance,  and  enforcement  of this
Agreement  shall be  governed  by the laws of the  State of New  Jersey,  unless
preempted by Federal law as now or hereafter in effect.

         Any dispute or  controversy  arising under or in  connection  with this
Agreement shall be settled exclusively by arbitration,  conducted before a panel
of three arbitrators sitting in a location selected by the employee within fifty
(50) miles from the location of the Bank,  in  accordance  with the rules of the
American Arbitration  Association then in effect. Judgment may be entered on the
arbitrator's award in any court having  jurisdiction;  provided,  however,  that
subject to Section 3(c)  hereof,  Executive  shall be entitled to seek  specific
performance  of his right to be paid  until the Date of  Termination  during the
pendency of any dispute or controversy  arising under or in connection with this
Agreement.

13. PAYMENT OF LEGAL FEES

         All reasonable legal fees paid or incurred by Executive pursuant to any
dispute or question of  interpretation  relating to this Agreement shall be paid
or reimbursed by the Bank if Executive is successful on the merits pursuant to a
legal judgment, arbitration or settlement.

14. INDEMNIFICATION

         The Bank shall provide the Executive  (including  his heirs,  executors
and  administrators)  with coverage  under a standard  directors'  and officers'
liability insurance policy at its expense,  or in lieu thereof,  shall indemnify
the  Executive  (and his heirs,  executors  and  administrators)  to the fullest
extent  permitted  under  federal law and as provided in the Bank's  Charter and
Bylaws  against  all  expenses  and  liabilities  reasonably  incurred by him in
connection with or arising out of any action, suit or proceeding in which he may
be  involved  by reason of his  having  been a  director  or officer of the Bank
(whether  or not he  continues  to be a  director  or  officer  at the  time  of
incurring  such  expenses or  liabilities),  such  expenses and  liabilities  to
include,  but not be limited to, judgments,  court costs and attorneys' fees and
the cost of reasonable  settlements  (such  settlements  must be approved by the
Board of Directors of the Bank).  If such action,  suit or proceeding is brought
against  Executive  in his  capacity  as an  officer  or  director  of the Bank,
however,  such indemnification shall not extend to matters as to which Executive
is finally  adjudged to be liable for willful  misconduct in the  performance of
his  duties.  No  indemnifications  shall be paid that  would  violate 12 U.S.C.
1828(k) or any regulations promulgated thereunder.

15. SUCCESSOR TO THE BANK

         The Bank shall  require any  successor or assignee,  whether  direct or
indirect,  by  purchase,   merger,   consolidation  or  otherwise,   to  all  or
substantially   all  the  business  or  assets  of  the  Bank,   expressly   and
unconditionally to assume and agree to perform the Bank's obligations under this
Agreement,  in the same  manner  and to the same  extent  that the Bank would be
required to perform if no such succession or assignment had taken place.


                                        6

<PAGE>


16. SIGNATURES

         IN WITNESS  WHEREOF,  the Bank has caused this Agreement to be executed
by its duly authorized officer, and Executive has signed this Agreement,  on the
day and date first above written.


ATTEST:                                       TRENTON SAVINGS BANK, FSB


________________________                      By:  _____________________________
                                                   Authorized Officer


WITNESS:


________________________                      By:  _____________________________
                                                   Executive



                                       7


                                                                    Exhibit 10.7

                            TRENTON SAVINGS BANK FSB

                          EMPLOYEE STOCK OWNERSHIP PLAN



                       (adopted effective _______________)






<PAGE>



                            TRENTON SAVINGS BANK FSB
                          EMPLOYEE STOCK OWNERSHIP PLAN



         This  Employee  Stock  Ownership  Plan,  executed  on the  ____  day of
_____________,  ____, by Trenton  Savings Bank FSB, a federal stock savings bank
(the "Bank"),


                           W I T N E S S E T H T H A T

         WHEREAS,  the board of  directors  of the Bank has resolved to adopt an
employee  stock  ownership  plan for eligible  employees in accordance  with the
terms and conditions presented to the directors;

         NOW, THEREFORE, the Bank hereby adopts the following Plan setting forth
the terms and  conditions  pertaining to  contributions  by the Employer and the
payment of benefits to Participants and Beneficiaries.

         IN WITNESS  WHEREOF,  the Bank has  adopted  this Plan and caused  this
instrument to be executed by its duly authorized officers as of the above date.



ATTEST:



___________________________                   By:  _____________________________
Secretary                                          President



<PAGE>


                                 C 0 N T E N T S
<TABLE>
<CAPTION>

                                                                                                             Page No.
                                                                                                             --------
<S>        <C>                                                                                               <C>
Section 1.  Plan Identity.......................................................................................-1-
         1.1      Name..........................................................................................-1-
         1.2      Purpose.......................................................................................-1-
         1.3      Effective Date................................................................................-1-
         1.4      Fiscal Period.................................................................................-1-
         1.5      Single Plan for All Employers.................................................................-1-
         1.6      Interpretation of Provisions..................................................................-1-

Section 2.  Definitions.........................................................................................-1-

Section 3.        Eligibility for Participation.................................................................-6-
         3.1      Initial Eligibility...........................................................................-6-
         3.2      Definition of Eligibility Year................................................................-7-
         3.3      Terminated Employees..........................................................................-7-
         3.4      Certain Employees Ineligible..................................................................-7-
         3.5      Participation and Reparticipation.............................................................-7-
         3.6      Omission of Eligible Employee.................................................................-7-
         3.7      Inclusion of Ineligible Employee..............................................................-7-

Section 4.        Contributions and Credits.....................................................................-7-
         4.1      Discretionary Contributions...................................................................-7-
         4.2      Contributions for Stock Obligations...........................................................-8-
         4.3      Definitions Related to Contributions..........................................................-8-
         4.4      Conditions as to Contributions................................................................-9-
         4.5       Transfers....................................................................................-9-

Section 5.        Limitations on Contributions and Allocations..................................................-9-
         5.1      Limitation on Annual Additions................................................................-9-
         5.2      Coordinated Limitation With Other Plans......................................................-10-
         5.3      Effect of Limitations........................................................................-11-
         5.4      Limitations as to Certain Participants.......................................................-11-

Section 6.        Trust Fund and Its Investment................................................................-12-
         6.1      Creation of Trust Fund.......................................................................-12-
         6.2      Stock Fund and Investment Fund...............................................................-12-
         6.3      Acquisition of Stock.........................................................................-12-
         6.4      Participants' Option to Diversify............................................................-13-

Section 7.        Voting Rights and Dividends on Stock.........................................................-14-
         7.1      Voting and Tendering of Stock................................................................-14-
         7.2      Dividends on Stock...........................................................................-14-

</TABLE>

                                       (i)

<PAGE>

<TABLE>
<CAPTION>

                                                                                                            Page No.
                                                                                                            --------
<S>             <C>                                                                                        <C>
Section 8.        Adjustments to Accounts......................................................................-15-
         8.1      Adjustments for Transactions.................................................................-15-
         8.2      Valuation of Investment Fund.................................................................-15-
         8.3      Adjustments for Investment Experience........................................................-15-

Section 9.        Vesting of Participants' Interests...........................................................-15-
         9.1      Deferred Vesting in Accounts.................................................................-15-
         9.2      Computation of Vesting Years.................................................................-16-
         9.3      Full Vesting Upon Certain Events.............................................................-17-
         9.4      Full Vesting Upon Plan Termination...........................................................-17-
         9.5      Forfeiture, Repayment, and Restoral..........................................................-17-
         9.6      Accounting for Forfeitures...................................................................-18-
         9.7      Vesting and Nonforfeitability................................................................-18-

Section 10.       Payment of Benefits..........................................................................-18-
         10.1     Benefits for Participants....................................................................-18-
         10.2     Time for Distribution........................................................................-19-
         10.3     Marital Status...............................................................................-20-
         10.4     Delay in Benefit Determination...............................................................-20-
         10.5     Accounting for Benefit Payments..............................................................-20-
         10.6     Options to Receive and Sell Stock............................................................-20-
         10.7     Restrictions on Disposition of Stock.........................................................-21-
         10.8     Continuing Loan Provisions; Creations of Protections and Rights..............................-21-
         10.9     Direct Rollover of Eligible Distribution.....................................................-21-
         10.10    In Service Distribution of Roll-over Account.................................................-22-
         10.11    Waiver of 30 Day Period After Notice of Distribution.........................................-22-

Section 11.       Rules Governing Benefit Claims and Review of Appeals.........................................-22-
         11.1     Claim for Benefits...........................................................................-22-
         11.2     Notification by Committee....................................................................-23-
         11.3     Claims Review Procedure......................................................................-23-

Section 12.       The Committee and Its Functions..............................................................-23-
         12.1     Authority of Committee.......................................................................-23-
         12.2     Identity of Committee........................................................................-23-
         12.3     Duties of Committee..........................................................................-24-
         12.4     Valuation of Stock...........................................................................-24-
         12.5     Compliance with ERISA........................................................................-24-
         12.6     Action by Committee..........................................................................-24-
         12.7     Execution of Documents.......................................................................-24-
         12.8     Adoption of Rules............................................................................-24-
         12.9     Responsibilities to Participants.............................................................-24-
         12.10    Alternative Payees in Event of Incapacity....................................................-25-
         12.11    Indemnification by Employers.................................................................-25-
</TABLE>


                                      (ii)

<PAGE>

<TABLE>
<CAPTION>

                                                                                                            Page No.
                                                                                                            --------
<S>              <C>                                                                                       <C>
         12.12    Nonparticipation by Interested Member........................................................-25-

Section 13.       Adoption, Amendment, or Termination of the Plan..............................................-25-
         13.1     Adoption of Plan by Other Employers..........................................................-25-
         13.2     Adoption of Plan by Successor................................................................-25-
         13.3     Plan Adoption Subject to Qualification.......................................................-26-
         13.4     Right to Amend or Terminate..................................................................-26-

Section 14.       Miscellaneous Provisions.....................................................................-26-
         14.1     Plan Creates No Employment Rights............................................................-26-
         14.2     Nonassignability of Benefits.................................................................-26-
         14.3     Limit of Employer Liability..................................................................-27-
         14.4     Treatment of Expenses........................................................................-27-
         14.5     Number and Gender............................................................................-27-
         14.6     Nondiversion of Assets.......................................................................-27-
         14.7     Separability of Provisions...................................................................-27-
         14.8     Service of Process...........................................................................-27-
         14.9     Governing State Law..........................................................................-27-
         14.10    Employer Contributions Conditioned on Deductibility..........................................-27-
         14.11    Unclaimed Accounts...........................................................................-27-
         14.12    Qualified Domestic Relations Order...........................................................-28-

Section 15.       Top-Heavy Provisions.........................................................................-28-
         15.1     Top-Heavy Plan...............................................................................-28-
         15.2     Super Top-Heavy Plan.........................................................................-29-
         15.3     Definitions..................................................................................-29-
         15.3.4   .............................................................................................-30-
         15.4     Top-Heavy Rules of Application...............................................................-30-
         15.5     Top-Heavy Ratio..............................................................................-31-
         15.6     Minimum Contributions........................................................................-31-
         15.7     Minimum Vesting..............................................................................-32-
         15.8     Top-Heavy Provisions Control in Top-Heavy Plan...............................................-32-

</TABLE>

                                      (iii)

<PAGE>


                            TRENTON SAVINGS BANK FSB
                          EMPLOYEE STOCK OWNERSHIP PLAN


Section 1. Plan Identity.

         1.1 Name.  The name of this Plan is "Trenton  Savings Bank FSB Employee
Stock Ownership Plan."

         1.2  Purpose.  The  purpose of this Plan is to  describe  the terms and
conditions under which  contributions made pursuant to the Plan will be credited
and paid to the Participants and their Beneficiaries.

         1.3 Effective Date. The Effective Date of this Plan is ________.

         1.4  Fiscal  Period.  This  Plan  shall be  operated  on the basis of a
January 1 to December 31 fiscal year for the purpose of keeping the Plan's books
and records and distributing or filing any reports or returns required by law.

         1.5  Single  Plan for All  Employers.  This Plan  shall be treated as a
single  plan with  respect to all  participating  Employers  for the  purpose of
crediting  contributions and forfeitures and distributing benefits,  determining
whether there has been any termination of Service,  and applying the limitations
set forth in Section 5.

         1.6  Interpretation  of Provisions.  The Employers intend this Plan and
the Trust to be a qualified  stock bonus plan under  Section  401(a) of the Code
and an employee stock ownership plan within the meaning of Section  407(d)(6) of
ERISA and  Section  4975(e)(7)  of the Code.  The Plan is  intended  to have its
assets  invested  primarily in  qualifying  employer  securities  of one or more
Employers  within the meaning of Section  407(d)(3) of ERISA, and to satisfy any
requirement under ERISA or the Code applicable to such a plan.

         Accordingly,  the Plan and Trust  Agreement  shall be  interpreted  and
applied in a manner consistent with this intent and shall be administered at all
times and in all respects in a nondiscriminatory manner.

Section 2. Definitions.

         The  following  capitalized  words and phrases  shall have the meanings
specified when used in this Plan and in the Trust Agreement,  unless the context
clearly indicates otherwise:

         "Account"  means a  Participant's  interest  in the assets  accumulated
under this Plan as expressed  in terms of a separate  account  balance  which is
periodically  adjusted  to  reflect  his  Employer's  contributions,  the Plan's
investment experience, and distributions and forfeitures.

         "Active   Participant"   means  any  Employee  who  has  satisfied  the
eligibility requirements of Section 3 and who qualifies as an Active Participant
for a particular Plan Year under Section 4.3.

         "Bank" means Trenton  Savings Bank FSB and any entity which succeeds to
the  business  of  Trenton  Savings  Bank FSB and  adopts  this  Plan as its own
pursuant to Section 14.2.



                                       -1-

<PAGE>



         "Beneficiary"  means the  person or  persons  who are  designated  by a
Participant  to receive  benefits  payable  under the Plan on the  Participant's
death. In the absence of any designation or if all the designated  Beneficiaries
shall die before the Participant dies or shall die before all benefits have been
paid, the  Participant's  Beneficiary  shall be his surviving Spouse, if any, or
his estate if he is not survived by a Spouse.  The  Committee  may rely upon the
advice of the Participant's  executor or administrator as to the identity of the
Participant's Spouse.

         "Break in Service"  means any Plan Year in which an Employee has 500 or
fewer Hours of Service. Solely for this purpose, an Employee shall be considered
employed for his normal  hours of paid  employment  during a Recognized  Absence
(said  Employee  shall not be  credited  with more than 501 Hours of  Service to
avoid a Break in  Service),  unless he does not resume his Service at the end of
the  Recognized  Absence.  Further,  if an  Employee  is absent  for any  period
beginning  on or  after  January  1,  1985,  (i) by  reason  of  the  Employee's
pregnancy,  (ii) by reason of the birth of the Employee's child, (iii) by reason
of the placement of a child with the Employee in connection  with the Employee's
adoption  of the  child,  or (iv) for  purposes  of caring  for such child for a
period beginning  immediately after such birth or placement,  the Employee shall
be credited  with the Hours of Service  which would  normally have been credited
but for such absence, up to a maximum of 501 Hours of Service.

         "Code" means the Internal Revenue Code of 1986, as amended.

         "Committee" means the committee  responsible for the  administration of
this Plan in accordance with Section 12.

         "Company"  means Peoples  Bancorp,  Inc., the stock holding  company of
Bank.

         "Disability"  means only a  disability  which  renders the  Participant
totally  unable,  as a result of bodily or mental disease or injury,  to perform
any duties for an Employer for which he is reasonably  fitted,  which disability
is expected to be permanent or of long and indefinite  duration.  However,  this
term shall not include any disability  directly or indirectly  resulting from or
related to habitual  drunkenness  or addiction to  narcotics,  a criminal act or
attempt,  service in the armed forces of any country, an act of war, declared or
undeclared,   any  injury  or  disease  occurring  while   compensation  to  the
Participant is suspended,  or any injury which is intentionally  self-inflicted.
Further,  this term shall  apply  only if (i) the  Participant  is  sufficiently
disabled  to qualify for the payment of  disability  benefits  under the federal
Social  Security  Act or  Veterans  Disability  Act,  or (ii) the  Participant's
disability  is certified by a physician  selected by the  Committee.  Unless the
Participant is  sufficiently  disabled to qualify for disability  benefits under
the federal Social  Security Act or Veterans  Disability  Act, the Committee may
require the Participant to be appropriately examined from time to time by one or
more  physicians  chosen by the Committee,  and no Participant who refuses to be
examined shall be treated as having a Disability.  In any event, the Committee's
good faith decision as to whether a Participant's Service has been terminated by
Disability shall be final and conclusive.

         "Early  Retirement"  means  retirement  on  or  after  a  Participant's
attainment of age 55 and the completion of ten years of Service for an Employer.
If the Participant separates from Service before satisfying the age requirement,
but has satisfied the Service  requirement,  the Participant will be entitled to
elect early retirement upon satisfaction of the age requirement.

         "Effective Date" means _______________.

         "Employee"  means  any  individual  who  is or  has  been  employed  or
self-employed by an Employer.  "Employee" also means an individual employed by a
leasing organization who, pursuant to an agreement


                                       -2-

<PAGE>



between an Employer and the leasing organization, has performed services for the
Employer and any related persons (within the meaning of Section 414(n)(6) of the
Code) on a  substantially  full-time  basis  for more  than  one  year,  if such
services are performed  under the primary  direction or control of the Employer.
However,  such a "leased employee" shall not be considered an Employee if (i) he
participates  in  a  money  purchase  pension  plan  sponsored  by  the  leasing
organization which provides for immediate participation, immediate full vesting,
and an  annual  contribution  of at least 10  percent  of the  Employee's  Total
Compensation,  and (ii) leased  employees do not constitute more than 20 percent
of the Employer's total work force (including  leased  employees,  but excluding
Highly Paid  Employees and any other  employees who have not performed  services
for the Employer on a substantially full-time basis for at least one year).

         "Employer"  means  the Bank or any  affiliate  within  the  purview  of
section  414(b),  (c) or (m) and  415(h)  of the Code,  any  other  corporation,
partnership,  or  proprietorship  which adopts this Plan with the Bank's consent
pursuant to Section 13.1,  and any entity which  succeeds to the business of any
Employer and adopts the Plan pursuant to Section 13.2.

         "Entry  Date" means the  Effective  Date of the Plan and each January 1
and July 1 of each Plan Year after the Effective Date.

         "ERISA" means the Employee Retirement Income Security Act of 1974 (P.L.
93-406, as amended).

         "415 Compensation"

                  (a) Shall mean wages,  as defined in Code Section  3401(a) for
                  purposes of income tax withholding at the source.

                  (b) For Plan Years  beginning  after  December 31,  1997,  any
                  elective  deferral as defined in Code Section  402(g)(3)  (any
                  Employer  contributions made on behalf of a Participant to the
                  extent  not  includible  in  gross  income  and  any  Employer
                  contributions  to  purchase  an  annuity  contract  under Code
                  Section  403(b) under a salary  reduction  agreement)  and any
                  amount which is contributed or deferred by the Employer at the
                  election of the  Participant  and which is not  includible  in
                  gross income of the  Participant by reason of Code Section 125
                  (Cafeteria  Plan) shall also be included in the  definition of
                  415 Compensation.

                  (c) 415  Compensation in excess of $160,000 (as indexed) shall
                  be  disregarded  for all  Participants.  For  purposes of this
                  sub-section,  the  $160,000  limit  shall  be  referred  to as
                  the"applicable  limit"  for the  Plan  Year in  question.  The
                  $160,000  limit shall be adjusted for increases in the cost of
                  living in accordance with Section  401(a)(17)(B)  of the Code,
                  effective for the Plan Year which begins within the applicable
                  calendar  year.  For  purposes of the  applicable  limit,  415
                  Compensation shall be prorated over short Plan Years.

         "Highly Paid Employee" for any Plan Year means an Employee who,  during
either  of that or the  immediately  preceding  Plan Year was at any time a five
percent owner of the Employer (as defined in Code Section  416(i)(1)) or had 415
Compensation  exceeding  $80,000  and was  among  the  most  highly  compensated
one-fifth of all Employees. For this purpose:

                                      -3-
<PAGE>


                  (a) "415 Compensation"  shall  include  any  amount  which  is
          excludable from the Employee's gross income for tax purposes  pursuant
          to Sections 125, 402(a)(8), 402(h)(1)(B), or 403(b) of the Code.

                  (b) The number of  Employees  in "the most highly  compensated
         one-fifth of all Employees"  shall be determined by taking into account
         all individuals  working for all related Employer entities described in
         the  definition of "Service",  but excluding any individual who has not
         completed six months of Service,  who normally  works fewer than 17-1/2
         hours  per  week or in fewer  than six  months  per  year,  who has not
         reached age 21, whose employment is covered by a collective  bargaining
         agreement,  or who is a nonresident alien who receives no earned income
         from United States sources.

         "Hours of Service"  means hours to be credited to an Employee under the
following rules:

                  (a) Each hour for which an  Employee is paid or is entitled to
         be paid for services to an Employer is an Hour of Service.

                  (b) Each hour for which an Employee is directly or  indirectly
         paid or is  entitled  to be paid for a period  of  vacation,  holidays,
         illness,  disability,  lay-off,  jury duty, temporary military duty, or
         leave of absence is an Hour of Service.  However,  except as  otherwise
         specifically  provided,  no more  than 501  Hours of  Service  shall be
         credited for any single continuous period which an Employee performs no
         duties.  No more than 501 Hours of Service will be credited  under this
         paragraph for any single  continuous period (whether or not such period
         occurs in a single computation  period).  Further,  no Hours of Service
         shall be  credited  on account of  payments  made  solely  under a plan
         maintained   to  comply  with   worker's   compensation,   unemployment
         compensation, or disability insurance laws, or to reimburse an Employee
         for medical expenses.  Notwithstanding any provision of the Plan to the
         contrary,  contributions,  benefits and service  credit with respect to
         qualified  military service will be provided in accordance with Section
         414(u) of the Code.

                  (c) Each hour for which back pay (ignoring  any  mitigation of
         damages)  is either  awarded or agreed to by an  Employer is an Hour of
         Service.  However,  no more than 501 Hours of Service shall be credited
         for any single  continuous  period  during which an Employee  would not
         have  performed  any  duties.  The same  Hours of  Service  will not be
         credited both under  paragraph (a) or (b) as the case may be, and under
         this  paragraph  (c).  These hours will be credited to the employee for
         the  computation  period or  periods  to which  the award or  agreement
         pertains  rather  than  the  computation  period  in  which  the  award
         agreement or payment is made.

                  (d) Hours of Service  shall be credited in any one period only
         under one of the foregoing paragraphs (a), (b) and (c); an Employee may
         not get double credit for the same period.

                  (e) If an Employer  finds it  impractical  to count the actual
         Hours of Service for any class or group of non-hourly  Employees,  each
         Employee  in that  class or group  shall be  credited  with 45 Hours of
         Service for each weekly pay period in which he has at least one Hour of
         Service.  However,  an Employee  shall be credited  only for his normal
         working hours during a paid absence.

                  (f) Hours of Service to be credited on account of a payment to
         an  Employee  (including  back pay) shall be  recorded in the period of
         Service for which the payment was made.  If the period  overlaps two or
         more Plan Years,  the Hours of Service  credit  shall be  allocated  in
         proportion  to the  respective  portions of the period  included in the
         several Plan Years. However, in the case of periods of 31 days or less,
         the  Administrator may apply a uniform policy of crediting the Hours of
         Service to either the first Plan Year or the second.



                                       -4-

<PAGE>



                  (g) In all respects an  Employee's  Hours of Service  shall be
         counted as required by Section 2530.200b-2(b) and (c) of the Department
         of Labor's regulations under Title I of ERISA.

         "Investment  Fund" means that portion of the Trust Fund  consisting  of
assets other than Stock.  Notwithstanding  the above, assets from the Investment
Fund may be used to purchase  Stock in the open market or otherwise,  or used to
pay on the Stock  Obligation,  and shares so  purchased  will be  allocated to a
Participant's Stock Fund.

         "Normal  Retirement" means retirement on or after a Participant's  65th
birthday.

         "Normal Retirement Date" means the date on which a Participant  attains
age 65.

         "Participant"  means any Employee who is  participating in the Plan, or
who has previously  participated in the Plan and still has a balance credited to
his Account.

         "Plan  Year" means the twelve  month  period  commencing  January 1 and
ending December 31, 199__ and each period of 12 consecutive  months beginning on
January 1 of each succeeding year.

         "Recognized Absence" means a period for which --

                  (a) an  Employer  grants an  Employee a leave of absence for a
         limited  period,  but  only  if an  Employer  grants  such  leave  on a
         nondiscriminatory basis; or

                  (b) an Employee is temporarily laid off by an Employer because
         of a change in business conditions; or

                  (c) an Employee is on active  military  duty,  but only to the
         extent  that  his  employment  rights  are  protected  by the  Military
         Selective Service Act of 1967 (38 U.S.C. Sec. 2021).

         "Roll Over Account"  means the separate  account  established to hold a
Participant's roll-over contributions and direct transfers.

         "Service"   means   an   Employee's    period(s)   of   employment   or
self-employment with an Employer, excluding for initial eligibility purposes any
period in which the individual was a nonresident  alien and did not receive from
an Employer any earned income which  constituted  income from sources within the
United States. An Employee's Service shall include any service which constitutes
service with a predecessor  employer within the meaning of Section 414(a) of the
Code. An Employee's  Service shall also include any service with an entity which
is not an  Employer,  but only  either (i) for a period  after 1975 in which the
other  entity  is a member of a  controlled  group of  corporations  or is under
common  control with other trades and  businesses  within the meaning of Section
414(b) or 414(c) of the Code, and a member of the controlled group or one of the
trades and businesses is an Employer,  (ii) for a period after 1979 in which the
other entity is a member of an  affiliated  service  group within the meaning of
Section 414(m) of the Code,  and a member of the affiliated  service group is an
Employer,  or (iii) all  employers  aggregated  with the Employer  under Section
414(o) of the Code (but not until the Proposed  Regulations under Section 414(o)
become effective).

                                      -5-

<PAGE>


         "Spouse"  means  the  individual,  if  any,  to whom a  Participant  is
lawfully  married on the date benefit  payments to the Participant are to begin,
or on the date of the Participant's  death, if earlier. A former spouse shall be
treated  as the  Spouse or  surviving  Spouse  to the  extent  provided  under a
qualified domestic relations order as described in section 414(p) of the Code.

         "Stock" means shares of the Company's  voting common stock or preferred
stock  meeting the  requirements  of Section  409(e)(3) of the Code issued by an
Employer which is a member of the same controlled  group of corporations  within
the meaning of Code Section 414(b).

         "Stock Fund" means that portion of the Trust Fund consisting of Stock.

         "Stock Obligation" means an indebtedness  arising from any extension of
credit to the Plan or the Trust which  satisfies the  requirements  set forth in
Section 6.3 and which was obtained for any or all of the following purposes:

                  (i) to acquire  qualifying  employer  securities as defined in
         Treasury Regulations ss. 54.4975-12

                  (ii) to repay such Stock Obligation; or

                  (iii) to repay a prior exempt loan.

         "Trust" or "Trust Fund" means the trust fund created under this Plan.

         "Trust  Agreement" means the agreement between the Bank and the Trustee
concerning  the  Trust  Fund.  If any  assets  of the  Trust  Fund are held in a
co-mingled trust fund with assets of other qualified  retirement  plans,  "Trust
Agreement"  shall be  deemed  to  include  the trust  agreement  governing  that
co-mingled   trust  fund.   With  respect  to  the   allocation   of  investment
responsibility for the assets of the Trust Fund, the provisions of Article II of
the Trust Agreement are incorporated herein by reference.

         "Trustee" means one or more corporate  persons or individuals  selected
from time to time by the Bank to serve as  trustee or  co-trustees  of the Trust
Fund.

         "Unallocated   Stock  Fund"  means  that  portion  of  the  Stock  Fund
consisting  of the Plan's  holding of Stock which have been acquired in exchange
for one or more Stock  obligations  and which have not yet been allocated to the
Participant's Accounts in accordance with Section 4.2

         "Valuation  Date"  means the last day of the Plan  Year and each  other
date as of which the Committee shall determine the investment  experience of the
Investment Fund and adjust the Participants' Accounts accordingly.

         "Valuation  Period"  means the period  following a  Valuation  Date and
ending with the next Valuation Date.

         "Vesting  Year"  means  a unit of  Service  credited  to a  Participant
pursuant to Section 9.2 for purposes of determining  his vested  interest in his
Account.

                                      -6-

<PAGE>


Section 3. Eligibility for Participation.

         3.1 Initial  Eligibility.  An  Employee  shall enter the Plan as of the
Entry Date coincident with or next following the later of the following dates:

                  (a) the last day of the Employee's first Eligibility Year, and

                  (b) the Employee's 21st birthday.  However,  if an Employee is
         not in active  Service with an Employer on the date he would  otherwise
         first enter the Plan, his entry shall be deferred until the next day he
         is in Service.

         3.2  Definition of  Eligibility  Year. An  "Eligibility  Year" means an
applicable  eligibility  period (as  defined  below) in which the  Employee  has
completed 1,000 Hours of Service for the Employer. For this purpose:

                  (a)  an   Employee's   first   "eligibility   period"  is  the
         12-consecutive  month period beginning on the first day on which he has
         an Hour of Service, and

                  (b) his subsequent  eligibility periods will be 12-consecutive
         month  periods  beginning  on each  January 1 after  that  first day of
         Service.

         3.3 Terminated Employees. No Employee shall have any interest or rights
under this Plan if he is never in active  Service  with an  Employer on or after
the Effective Date.

         3.4 Certain Employees Ineligible.  No Employee shall participate in the
Plan while his Service is covered by a collective  bargaining  agreement between
an Employer  and the  Employee's  collective  bargaining  representative  if (i)
retirement  benefits have been the subject of good faith bargaining  between the
Employer and the  representative  and (ii) the collective  bargaining  agreement
does not provide for the Employee's participation in the Plan.

         3.5 Participation and  Reparticipation.  Subject to the satisfaction of
the foregoing  requirements,  an Employee  shall  participate in the Plan during
each  period of his  Service  from the date on which he first  becomes  eligible
until his termination. For this purpose, an Employee who returns before five (5)
consecutive Breaks in Service who previously  satisfied the initial  eligibility
requirements  or who returns after 5 consecutive one year Breaks in Service with
a vested  Account  balance in the Plan shall re-enter the Plan as of the date of
his return to Service with an Employer.

         3.6 Omission of Eligible  Employee.  If, in any Plan Year, any Employee
who should be included as a Participant in the Plan is  erroneously  omitted and
discovery  of such  omission  is not  made  until  after a  contribution  by his
Employer  for the year has been  made,  the  Employer  shall  make a  subsequent
contribution  with respect to the omitted  Employee in the amount which the said
Employer would have contributed shall be made regardless of whether or not it is
deductible in whole or in part in any taxable year under  applicable  provisions
of the Code.

         3.7 Inclusion of Ineligible Employee.  If, in any Plan Year, any person
who should not have been  included as a Participant  in the Plan is  erroneously
included  and  discovery of such  incorrect  inclusion is not made until after a
contribution  for the year has been made,  the Employer shall not be entitled to
recover the contribution  made with respect to the ineligible  person regardless

                                      -7-

<PAGE>


of whether or not a deduction is allowable with respect to the ineligible person
shall constitute a forfeiture for the Plan Year in which the discovery is made.

Section 4. Contributions and Credits.

         4.1 Discretionary  Contributions.  The Employer shall from time to time
contribute,  with respect to a Plan Year,  such amounts as it may determine from
time to time.  The Employer  shall have no obligation  to contribute  any amount
under this Plan except as so determined in its sole  discretion.  The Employer's
contributions and available  forfeitures for a Plan Year shall be credited as of
the  last  day of the  year  to the  Accounts  of  the  Active  Participants  in
proportion to their amounts of Cash Compensation.

         4.2  Contributions  for  Stock  Obligations.   If  the  Trustee,   upon
instructions  from the Committee,  incurs any Stock Obligation upon the purchase
of Stock, the Employer may contribute for each Plan Year an amount sufficient to
cover all payments of principal and interest as they come due under the terms of
the Stock Obligation.  If there is more than one Stock Obligation,  the Employer
shall designate the one to which any  contribution is to be applied.  Investment
earnings  realized  on  Employer  contributions  and any  dividends  paid by the
Employer on Stock held in the Unallocated Stock Account, shall be applied to the
Stock Obligation related to that Stock, subject to Section 7.2.

         In  each  Plan  Year  in  which  Employer  contributions,  earnings  on
contributions,  or dividends on  unallocated  Stock are used as payments under a
Stock  Obligation,  a certain  number of shares of the Stock  acquired with that
Stock  Obligation  which is then held in the  Unallocated  Stock  Fund  shall be
released for allocation  among the  Participants.  The number of shares released
shall bear the same ratio to the total  number of those  shares then held in the
Unallocated  Stock Fund (prior to the release) as (i) the principal and interest
payments made on the Stock Obligation in the current Plan Year bears to (ii) the
sum of (i) above, and the remaining principal and interest payments required (or
projected to be required on the basis of the interest  rate in effect at the end
of the Plan Year) to satisfy the Stock Obligation.

         At the direction of the Committee,  the current and projected  payments
of interest under a Stock Obligation may be ignored in calculating the number of
shares to be  released  in each year if (i) the Stock  Obligation  provides  for
annual  payments of principal and interest at a cumulative rate that is not less
rapid at any time than level annual payments of such amounts for 10 years,  (ii)
the interest included in any payment is ignored only to the extent that it would
be determined to be interest under standard loan amortization  tables, and (iii)
the  term  of  the  Stock  Obligation,  by  reason  of  renewal,  extension,  or
refinancing,  has not  exceeded 10 years from the  original  acquisition  of the
Stock.

         For these purposes, each Stock Obligation, the Stock purchased with it,
and any  dividends  on such Stock,  shall be  considered  separately.  The Stock
released from the  Unallocated  Stock Fund in any Plan Year shall be credited as
of the  last day of the  year to the  Accounts  of the  Active  Participants  in
proportion to their amounts of Cash Compensation.

         4.3  Definitions  Related to  Contributions.  For the  purposes of this
Plan, the following terms have the meanings specified:

         "Active   Participant"  means  a  Participant  who  has  satisfied  the
eligibility  requirements  under  Section 3 and who has at least  1000  Hours of
Service during the current Plan Year.  However,  a Participant shall not qualify
as an Active  Participant unless (i) he is in active Service with an Employer as
of the last day of the Plan Year,  or (ii) he is on a  Recognized  Absence as of
that date,  or (iii) his  Service  terminated  during the Plan Year by reason of
Disability, death, Early or Normal Retirement.

                                      -8-

<PAGE>


         "Cash  Compensation"  means a Participant's 415 Compensation as defined
in Section 2 of the Plan,  and shall also include  amounts  contributed  under a
salary  reduction  agreement  pursuant  to Section  401(k) or Section 125 of the
Code.

         In the event a Plan  Year is a period  of less  than 12 months  for any
reason,  then Cash  Compensation  for the short  period shall not exceed the pro
rata portion of this limit created by multiplying a fraction which is the number
of months in the short period  divided by twelve  times the annual  compensation
limit.

         4.4 Conditions as to Contributions.  Employers'  contributions shall in
all events be subject to the limitations  set forth in Section 5.  Contributions
may be made in the form of cash, or securities  and other property to the extent
permissible  under ERISA,  including  Stock, and shall be held by the Trustee in
accordance  with the Trust  Agreement.  In addition to the provisions of Section
13.3 for the return of an Employer's  contributions in connection with a failure
of the Plan to qualify  initially  under the Code, any amount  contributed by an
Employer  due to a good faith  mistake  of fact,  or based upon a good faith but
erroneous  determination  of its  deductibility  under  Section 404 of the Code,
shall be  returned to the  Employer  within one year after the date on which the
contribution was originally made, or within one year after its  nondeductibility
has been finally determined. However, the amount to be returned shall be reduced
to take account of any adverse  investment  experience  within the Trust Fund in
order that the balance credited to each  Participant's  Account is not less that
it would have been if the contribution had never been made.

         4.5  Transfers.  This Plan shall accept direct and indirect  transfers,
including  roll-over  contributions from other  tax-qualified  plans,  provided,
however,  that this Plan shall not accept any direct or indirect  transfers from
any other retirement plan that is tax-qualified under Section 401(a) of the Code
and which is subject to the survivor annuity  requirements of section 401(a)(11)
and section 417 of the Code.

Section 5. Limitations on Contributions and Allocations.

         5.1 Limitation on Annual Additions.  Notwithstanding anything herein to
the contrary,  allocation of Employer  contributions  for any Plan Year shall be
subject to the following:

                  5.1-1 If  allocation of Employer  contributions  in accordance
         with Section 4.1 will result in an  allocation  of more than  one-third
         the total  contributions for a Plan Year to the Accounts of Highly Paid
         Employees,  then  allocation  of such amount  shall be adjusted so that
         such excess will not occur.

                  5.1-2 After  adjustment,  if any,  required  by the  preceding
         paragraph,   the  annual   additions   during  any  Plan  Year  to  any
         Participant's  Account  under this and any other  defined  contribution
         plans maintained by the Employer or an affiliate (within the purview of
         Section  414(b),  (c) and (m) and  Section  415(h) of the  Code,  which
         affiliate  shall be deemed the  Employer  for this  purpose)  shall not
         exceed the lesser of  $30,000  or 25 percent of the  Participant's  415
         Compensation  for  such  limitation  year.  In the  event  that  annual
         additions  exceed the aforesaid  limitations,  they shall be reduced in
         the following priority:

                  (i) If the  Participant  is  covered by the Plan at the end of
         the Plan  Year,  any  excess  amount  at the end of the Plan  Year that
         cannot  be  allocated  to the  Participant's  Account  shall be used to
         reduce  the  Employer  contribution  for such  Participant  in the next
         limitation year and any succeeding limitation years if necessary.

                                      -9-

<PAGE>


                  (ii) If the  Participant is not covered by the Plan at the end
         of the Plan  Year,  the excess  amount  will be held  unallocated  in a
         suspense account. The suspense account will be applied to reduce future
         Employer  contributions  for all  remaining  Participants  in the  next
         limitation year and each succeeding limitation year if necessary.

                  (iii) If a suspense account is in existence at any time during
         a  limitation  year,  it will  not  participate  in any  allocation  of
         investment gains and losses. All amounts held in suspense accounts must
         be allocated to Participant's  Accounts before any contributions may be
         made to the Plan for the limitation year.

                  (iv)  If a  suspense  account  exists  at  the  time  of  Plan
         termination,  amounts  held in the  suspense  account  that  cannot  be
         allocated shall revert to the Employer.

                  5.1-3  For  purposes  of this  Section  5.1 and the  following
         Section 5.2, the "annual  addition" to a  Participant's  accounts means
         the sum of (i) Employer contributions,  (ii) Employee contributions, if
         any, and (iii) forfeitures.  Annual additions to a defined contribution
         plan also  include  amounts  allocated,  after  March 31,  1984,  to an
         individual  medical  account,  as defined in Section  415(l)(2)  of the
         Internal  Revenue  Code,  which is part of a pension  or  annuity  plan
         maintained by the Employer,  amounts derived from contributions paid or
         accrued  after  December 31, 1985,  in taxable  years ending after such
         date,  which  are  attributable  to  post-retirement  medical  benefits
         allocated  to the separate  account of a Key  Employee  under a welfare
         benefit  fund,  as defined in Section  419A(d) of the Internal  Revenue
         Code, maintained by the Employer. For these purposes,  annual additions
         to a defined  contribution plan shall not include the allocation of the
         excess amounts  remaining in the Unallocated Stock Fund subsequent to a
         sale of stock from such fund in accordance with a transaction described
         in Section 8.1 of the Plan. The $30,000 limitations  referred to shall,
         for each limitation year ending after 1988, be  automatically  adjusted
         to  the  new  dollar  limitations  determined  by the  Commissioner  of
         Internal  Revenue for the calendar  year  beginning in that  limitation
         year.

                  5.1-4 Notwithstanding the foregoing, if no more than one-third
         of  the  Employer  contributions  to the  Plan  for a  year  which  are
         deductible under Section  404(a)(9) of the Code are allocated to Highly
         Paid  Employees  (within the meaning of Section  414(q) of the Internal
         Revenue Code), the limitations imposed herein shall not apply to:

                  (i) forfeitures of Employer  securities (within the meaning of
         Section  409 of the  Code)  under  the  Plan  if such  securities  were
         acquired with the proceeds of a loan described in Section  404(a)(9)(A)
         of the Code), or

                  (ii) Employer  contributions  to the Plan which are deductible
         under Section 404(a)(9)(B) and charged against a Participant's Account.

                  5.1-5  If the  Employer  contributes  amounts,  on  behalf  of
         Employees covered by this Plan, to other "defined  contribution  plans"
         as  defined  in  Section  3(34) of  ERISA,  the  limitation  on  annual
         additions provided in this Section shall be applied to annual additions
         in the  aggregate  to this Plan and to such other  plans.  Reduction of
         annual  additions,  where  required,  shall  be  accomplished  first by
         reductions  under such other plan  pursuant  to the  directions  of the
         named  fiduciary  for  administration  of such  other  plans  or  under
         priorities, if any, established under the terms of such other plans and
         then by allocating any remaining excess for this Plan in the manner and
         priority set out above with respect to this Plan."

                                      -10-

<PAGE>

                  5.1-6 A limitation  year shall mean each 12 consecutive  month
         period beginning each January 1.

         5.2 Coordinated  Limitation With Other Plans. Aside from the limitation
prescribed by Section 5.1 with respect to the annual addition to a Participant's
Accounts for any single  limitation year, if a Participant has ever participated
in one or more defined benefit plans  maintained by an Employer or an affiliate,
then the accrued  benefit  shall be limited so that the sum of his defined  plan
fraction and his defined  contribution  plan  fraction  does not exceed one. For
this purpose:

                  5.2-1 A Participant's  defined contribution plan fraction with
         respect to a Plan Year shall be a fraction,  (i) the numerator of which
         is the sum of the annual  additions to his Accounts through the current
         year, and (ii) the denominator of which is the sum of the lesser of the
         following  amounts -A- and -B-  determined  for the current  limitation
         year and each prior limitation year of Service with an Employer: -A- is
         1.25  times the  dollar  limit in  effect  for the year  under  Section
         415(c)(1)(A)  of the Code,  or 1.0 times such dollar  limitation if the
         Plan is  top-heavy,  and -B- is 35  percent  of the  Participant's  415
         Compensation for such year. Further, if the Participant participated in
         any related defined  contribution  plan in any years  beginning  before
         1976,  any-excess  of the sum of the  actual  annual  additions  to the
         Participant's   Accounts  for  those  years  over  the  maximum  annual
         additions  which could have been made in  accordance  with  Section 5.1
         shall be ignored, and voluntary contributions by the Participant during
         those  years  shall be taken into  account as to each such year only to
         the extent  that his average  annual  voluntary  contribution  in those
         years  exceeded 10 percent of his average  annual 415  Compensation  in
         those years.

                  5.2-2 A  Participant's  defined  benefit  plan  fraction  with
         respect to a limitation year shall be a fraction,  (i) the numerator of
         which is his  projected  annual  benefit  payable at normal  retirement
         under the Employers' defined benefit plans, and (ii) the denominator of
         which is the lesser of (a) 1.25 times $90,000, or 1.0 times such dollar
         limitation   if  the  Plan  is   top-heavy,   and  (b)  1.4  times  the
         Participant's  average 415 Compensation  during his highest-paid  three
         consecutive limitation years.

         5.3 Effect of Limitations. The Committee shall take whatever action may
be necessary from time to time to assure  compliance  with the  limitations  set
forth in Section 5.1 and 5.2.  Specifically,  the Committee  shall see that each
Employer restrict its contributions for any Plan Year to an amount which, taking
into account the amount of available forfeitures, may be completely allocated to
the Participants consistent with those limitations.  Where the limitations would
otherwise be exceeded by any Participant, further allocations to the Participant
shall be curtailed to the extent necessary to satisfy the limitations.  Where an
excessive  amount is  contributed  on  account  of a  mistake  as to one or more
Participants'  compensation,  or there is an amount of forfeitures which may not
be credited in the Plan Year in which it becomes available,  the amount shall be
corrected in accordance with Section 5.1-2 of the Plan.

         5.4 Limitations as to Certain Participants.  Aside from the limitations
set  forth  in  Section  5.1 and  5.2,  if the  Plan  acquires  any  Stock  in a
transaction  as to which a  selling  shareholder  or the  estate  of a  deceased
shareholder  is claiming the benefit of Section 1042 of the Code,  the Committee
shall see that none of such  Stock,  and no other  assets in lieu of such Stock,
are  allocated to the Accounts of certain  Participants  in order to comply with
Section 409(n) of the Code.

         This  restriction  shall apply at all times to a  Participant  who owns
(taking into account the  attribution  rules under  Section  318(a) of the Code,
without   regard  to  the   exception   for  employee  plan  trusts  in  Section
318(a)(2)(B)(i)  more than 25  percent  of any  class of stock of a  corporation
which issued the Stock acquired by the Plan, or another  corporation  within the

                                      -11-

<PAGE>

same  controlled  group,  as defined in Section  409(l)(4) of the Code (any such
class of stock  hereafter  called  a  "Related  Class").  For  this  purpose,  a
Participant  who owns  more than 25  percent  of any  Related  Class at any time
within the one year preceding the Plan's  purchase of the Stock shall be subject
to the restriction as to all allocations of the Stock, but any other Participant
shall be subject to the restriction only as to allocations which occur at a time
when he owns more than 25 percent of any Related Class.

         Further,  this  restriction  shall  apply  to the  selling  shareholder
claiming the benefit of Section 1042 and any other Participant who is related to
such a shareholder  within the meaning of Section 267(b) of the Code, during the
period  beginning  on the date of sale and  ending  on the later of (1) the date
that is ten years after the date of sale, or (2) the date of the Plan allocation
attributable  to the final  payment  of  acquisition  indebtedness  incurred  in
connection with the sale.

         This  restriction  shall not apply to any  Participant  who is a lineal
descendant of a selling shareholder if the aggregate amounts allocated under the
Plan for the benefit of all such  descendants  do not exceed five percent of the
Stock acquired from the shareholder.

Section 6. Trust Fund and Its Investment.

         6.1 Creation of Trust Fund.  All amounts  received  under the Plan from
Employers and investments  shall be held as the Trust Fund pursuant to the terms
of this Plan and of the Trust  Agreement  between the Bank and the Trustee.  The
benefits  described  in this Plan shall be  payable  only from the assets of the
Trust Fund, and none of the Bank, any other Employer,  its board of directors or
trustees, its stockholders,  its officers, its employees, the Committee, and the
Trustee  shall be liable for payment of any benefit  under this Plan except from
the Trust Fund.

         6.2 Stock Fund and Investment  Fund. The Trust Fund held by the Trustee
shall be divided  into the Stock Fund,  consisting  entirely  of Stock,  and the
Investment  Fund,  consisting  of all assets of the Trust other than Stock.  The
Trustee shall have no investment  responsibility  for the Stock Fund,  but shall
accept any Employer  contributions made in the form of Stock, and shall acquire,
sell,  exchange,  distribute,  and  otherwise  deal with and dispose of Stock in
accordance with the  instructions of the Committee.  The Trustee shall have full
responsibility  for the investment of the Investment Fund,  except to the extent
such responsibility may be delegated from time to time to one or more investment
managers  pursuant to Section 2.2 of the Trust  Agreement,  or to the extent the
Committee  directs  the  Trustee  to  purchase  Stock  with  the  assets  in the
Investment Fund.

         6.3  Acquisition of Stock.  From time to time the Committee may, in its
sole  discretion,  direct the Trustee to acquire Stock from the issuing Employer
or from  shareholders,  including  shareholders  who are or have been Employees,
Participants, or fiduciaries with respect to the Plan. The Trustee shall pay for
such  Stock no more  than its  fair  market  value,  which  shall be  determined
conclusively by the Committee pursuant to Section 12.4. The Committee may direct
the  Trustee  to finance  the  acquisition  of Stock by  incurring  or  assuming
indebtedness to the seller or another party which indebtedness shall be called a
"Stock  Obligation".  The term "Stock  Obligation" shall refer to a loan made to
the Plan by a  disqualified  person within the meaning of Section  4975(e)(2) of
the Code, or a loan to the Plan which is guaranteed by a disqualified  person. A
Stock Obligation  includes a direct loan of cash, a purchase-money  transaction,
and an assumption of an obligation of a  tax-qualified  employee stock ownership
plan under Section 4975(e)(7) of the Code ("ESOP"). For these purposes, the term
"guarantee"  shall  include an  unsecured  guarantee  and the use of assets of a
disqualified  person as collateral for a loan, even though the use of assets may
not  be a  guarantee  under  applicable  state  law.  An  amendment  of a  Stock

                                      -12-
<PAGE>


Obligation in order to qualify as an "exempt  loan" is not a refinancing  of the
Stock  Obligation  or the making of another Stock  Obligation.  The term "exempt
loan"  refers to a loan that  satisfies  the  provisions  of this  paragraph.  A
"non-exempt loan" fails to satisfy this paragraph. Any Stock Obligation shall be
subject to the following conditions and limitations:

                  6.3-1 A Stock  Obligation  shall be for a specific term, shall
         not be payable on demand except in the event of default, and shall bear
         a reasonable rate of interest.

                  6.3-2 A Stock  Obligation  may,  but need not, be secured by a
         collateral  pledge of either the Stock  acquired  in  exchange  for the
         Stock Obligation,  or the Stock previously pledged in connection with a
         prior Stock  Obligation  which is being repaid with the proceeds of the
         current Stock Obligation.  No other assets of the Plan and Trust may be
         used as  collateral  for a Stock  Obligation,  and no creditor  under a
         Stock Obligation shall have any right or recourse to any Plan and Trust
         assets other than Stock remaining subject to a collateral pledge.

                  6.3-3 Any  pledge of Stock to secure a Stock  Obligation  must
         provide for the release of pledged Stock in connection with payments on
         the Stock obligations in the ratio prescribed in Section 4.2.

                  6.3-4  Repayments  of  principal  and  interest  on any  Stock
         Obligation  shall  be made  by the  Trustee  only  from  Employer  cash
         contributions  designated  for such  payments,  from  earnings  on such
         contributions,  and from cash dividends  received on Stock, in the last
         case, however, subject to the further requirements of Section 7.2.

                  6.3-5 In the event of default of a Stock Obligation, the value
         of Plan assets transferred in satisfaction of the Stock Obligation must
         not exceed the amount of the default.  If the lender is a  disqualified
         person  within  the  meaning  of  Section  4975  of the  Code,  a Stock
         Obligation must provide for a transfer of Plan assets upon default only
         upon and to the extent of the  failure of the Plan to meet the  payment
         schedule of said Stock Obligation.  For purposes of this paragraph, the
         making of a guarantee does not make a person a lender."

         6.4 Participants' Option to Diversify.  The Committee shall provide for
a procedure  under which each  Participant  may,  during the qualified  election
period,  elect to "diversify" a portion of the Employer  Stock  allocated to his
Account,  as  provided  in Section  401(a)(28)(B)  of the Code.  An  election to
diversity  must be made on the  prescribed  form and  filed  with the  Committee
within the period specified herein. For each of the first five (5) Plan years in
the qualified  election period, the Participant may elect to diversify an amount
which does not exceed 25% of the number of shares allocated to his Account since
the  inception  of the Plan,  less all shares with  respect to which an election
under this  Section has already  been made.  For the last year of the  qualified
election period, the Participant may elect to have up to 50 percent of the value
of his Account committed to other  investments,  less all shares with respect to
which an election under this Section has already been made. The term  "qualified
election  period"  shall mean the six (6) Plan Year  period  beginning  with the
first Plan Year in which a Participant has both attained age 55 and completed 10
years of  participation  in the Plan. A Participant's  election to diversify his
Account may be made within each year of the qualified  election period and shall
continue for the 90-day period  immediately  following the last day of each year
in the qualified  election period.  Once a Participant makes such election,  the
Plan must complete  diversification  in accordance  with such election within 90
days after the end of the period during which the election could be made for the
Plan  Year.  In the  discretion  of the  Committee,  the  Plan may  satisfy  the
diversification requirement by any of the following methods:

                                      -13-
<PAGE>

                  6.4-1  The  Plan  may  distribute  all or part  of the  amount
         subject to the diversification election.

                  6.4-2 The Plan may offer the  Participant at least three other
         distinct  investment  options,  if available  under the Plan. The other
         investment  options shall satisfy the requirements of Regulations under
         Section 404(c) of the Employee  Retirement Income Security Act of 1974,
         as amended ("ERISA").

                  6.4-3 The Plan may transfer  the portion of the  Participant's
         Account subject to the  diversification  election to another  qualified
         defined  contribution  plan of the Employer  that offers at least three
         investment options satisfying the requirements of the Regulations under
         Section 404(c) of ERISA.

Section 7. Voting Rights and Dividends on Stock.

         7.1 Voting and Tendering of Stock. The Trustee generally shall vote all
shares of Stock held under the Plan in accordance with the written  instructions
of the  Committee.  However,  if any  Employer  has  registration-type  class of
securities  within the meaning of Section  409(e)(4) of the Code, or if a matter
submitted  to the  holders  of  the  Stock  involves  a  merger,  consolidation,
recapitalization,   reclassification,   liquidation,  dissolution,  or  sale  of
substantially  all assets of an entity,  then (i) the shares of Stock which have
been  allocated  to  Participants'  Accounts  shall be voted by the  Trustee  in
accordance with the  Participants'  written  instructions,  and (ii) the Trustee
shall vote any  unallocated  Stock and allocated Stock for which it has received
no voting  instructions in the same  proportions as it votes the allocated Stock
for which it has received  instructions from  Participants;  provided,  however,
that  if an  exempt  loan,  as  defined  in  Section  4975(d)  of the  Code,  is
outstanding  and the Plan is in  default  on such  exempt  loan,  as  default is
defined  in the loan  documents,  then to the  extent  that such loan  documents
require the lender to exercise  voting  rights with  respect to the  unallocated
shares,  the loan documents  will prevail.  In the event no shares of Stock have
been  allocated to  Participants'  Accounts at the time Stock is to be voted and
any exempt loan which may be  outstanding  is not in default,  each  Participant
shall be deemed to have one share of Stock  allocated  to his or her Account for
the sole purpose of providing the Trustee with voting instructions.

         Notwithstanding   any  provision   hereunder  to  the   contrary,   all
unallocated  shares of Stock must be voted by the Trustee in a manner determined
by  the  Trustee  to be for  the  exclusive  benefit  of  the  Participants  and
Beneficiaries.  Whenever such voting  rights are to be exercised,  the Employers
shall provide the Trustee,  in a timely manner,  with the same notices and other
materials as are provided to other holders of the Stock, which the Trustee shall
distribute to the Participants. The Participants shall be provided with adequate
opportunity to deliver their instructions to the Trustee regarding the voting of
Stock allocated to their Accounts.  The instructions of the  Participants'  with
respect to the voting of allocated shares hereunder shall be confidential.

                  7.1-1 In the event of a tender offer,  Stock shall be tendered
         by the Trustee in the same  manner as set forth  above with  respect to
         the voting of Stock.  Notwithstanding  any  provision  hereunder to the
         contrary,  Stock must be tendered by the Trustee in a manner determined
         by the Trustee to be for the exclusive  benefit of the Participants and
         Beneficiaries.

         7.2  Dividends  on Stock.  Dividends on Stock which are received by the
Trustee in the form of additional Stock shall be retained in the Stock Fund, and
shall be allocated among the  Participant's  Accounts and the Unallocated  Stock
Fund in accordance  with their holdings of the Stock on which the dividends have
been paid.  Dividends  on Stock  credited to  Participants'  Accounts  which are

                                      -14-

<PAGE>

received  by the  Trustee in the form of cash  shall,  at the  direction  of the
Employer  paying  the  dividends,  either (i) be  credited  to the  Accounts  in
accordance with Section 8.3 and invested as part of the Investment Fund, (ii) be
distributed immediately to the Participants in proportion with the Participants'
Stock Fund Account  balance (iii) be distributed to the  Participants  within 90
days of the  close  of the  Plan  Year in  which  paid in  proportion  with  the
Participants' Stock Fund Account balance or (iv) be used to make payments on the
Stock Obligation. If dividends on Stock allocated to a Participant's Account are
used to repay the Stock Obligation,  Stock with a fair market value equal to the
dividends so used must be allocated to such Participant's Account in lieu of the
dividends.  Dividends  on Stock  held in the  Unallocated  Stock  Fund which are
received by the Trustee in the form of cash shall be allocated to  Participants'
Investment Fund Accounts (pro rata based on the Participant's Account balance in
relation to all Participants'  Account balances) and shall be applied as soon as
practicable  to payments of principal  and interest  under the Stock  Obligation
incurred with the purchase of the Stock.

Section 8. Adjustments to Accounts.

         8.1 Adjustments for Transactions.  An Employer contribution pursuant to
Section 4.1 shall be credited to the  Participants'  Accounts as of the last day
of the Plan Year for which it is  contributed,  in accordance  with Section 4.1.
Stock released from the Unallocated  Stock Fund upon the Trust's  repayment of a
Stock Obligation  pursuant to Section 4.2 shall be credited to the Participants'
Accounts  as of the last day of the Plan Year in which the  repayment  occurred,
pro rata based on the cash applied from such  Participant's  Account relative to
the cash applied from all Participants'  Accounts.  Any excess amounts remaining
from the use of proceeds of a sale of Stock from the  Unallocated  Stock Fund to
repay a Stock  Obligation  shall be  allocated as earnings of the Plan as of the
last  day  of  the  Plan  Year  in  which  the  repayment   occurred  among  the
Participants' Accounts in proportion to the opening balance in each Account. Any
benefit which is paid to a  Participant  or  Beneficiary  pursuant to Section 10
shall  be  charged  to the  Participant's  Account  as of the  first  day of the
Valuation  Period  in which it is paid.  Any  forfeiture  or  restoral  shall be
charged  or  credited  to the  Participant's  Account as of the first day of the
Valuation  Period in which the forfeiture or restoral occurs pursuant to Section
9.6.

         8.2  Valuation of  Investment  Fund.  As of each  Valuation  Date,  the
Trustee shall prepare a balance sheet of the  Investment  Fund,  recording  each
asset (including any contribution  receivable from an Employer) and liability at
its fair market value.  Any liability with respect to short positions or options
and any item of  accrued  income  or  expense  and  unrealized  appreciation  or
depreciation  shall be  included;  provided,  however,  that such an item may be
estimated or excluded if it is not readily  ascertainable  unless  estimating or
excluding it would result in a material  distortion.  The  Committee  shall then
determine  the net  gain or loss of the  Investment  Fund  since  the  preceding
Valuation  Date,  which  shall mean the entire  income of the  Investment  Fund,
including  realized and unrealized capital gains and losses, net of any expenses
to be charged to the general  Investment Fund and excluding any contributions by
the Employer.  The  determination  of gain or loss shall be consistent  with the
balance  sheets of the Investment  Fund for the current and preceding  Valuation
Dates.

         8.3 Adjustments for Investment Experience.  Any net gain or loss of the
Investment  Fund during a Valuation  Period,  as determined  pursuant to Section
8.2,  shall be  allocated as of the last day of the  Valuation  Period among the
Participants'  Accounts in proportion to the opening balance in each Account, as
adjusted  for benefit  payments and  forfeitures  during the  Valuation  Period,
without  regard  to  whatever  Stock may be  credited  to an  Account.  Any cash
dividends  received  on  Stock  credited  to  Participant's  Accounts  shall  be
allocated as of the last day of the  Valuation  Period  among the  Participants'
Accounts based on the opening balance in each Participant's Stock Fund Account.

                                      -15-
<PAGE>


Section 9. Vesting of Participants' Interests.

         9.1 Deferred  Vesting in Accounts.  A Participant's  vested interest in
his Account shall be based on his Vesting Years in accordance with the following
Table, subject to the balance of this Section 9:

                  Vesting                                   Percentage of
                   Years                                   Interest Vested
                   -----                                   ---------------
                Fewer than 3                                         0%
                    3                                               20%
                    4                                               40%
                    5                                               60%
                    6                                               80%
                    7                                              100%


         9.2 Computation of Vesting Years. For purposes of this Plan, a "Vesting
Year" means  generally a calendar  year in which an Employee  has at least 1,000
Hours of Service,  beginning  with the first Plan Year in which the Employee has
completed an Hour of Service with the Employer, and including Service with other
employers as provided in the definition of "Service". Notwithstanding the above,
an Employee who was employed by the Bank in mutual form,  shall  receive  credit
for vesting  purposes for each calendar year of employment  with the mutual Bank
in which such Employee  completed 1,000 Hours of Service,  not to exceed 5 years
of credit for vesting  purpose (such years shall also be referred to as "Vesting
Years"). However, a Participant's Vesting Years shall be computed subject to the
following conditions and qualifications:

                  9.2-1 A  Participant's  Vesting  Years  shall not  include any
         Service prior to the date on which an Employee attains age 18.

                  9.2-2  A   Participant's   vested   interest  in  his  Account
         accumulated  before  five (5)  consecutive  Breaks in Service  shall be
         determined  without  regard to any Service after such five  consecutive
         Breaks in Service.  Further,  if a Participant has five (5) consecutive
         Breaks in Service  before his interest in his Account has become vested
         to some extent,  pre-Break years of Service shall not be required to be
         taken into account for purposes of determining  his  post-Break  vested
         percentage.

                  9.2-3  In  the  case  of a  Participant  who  has  5  or  more
         consecutive  1-year  Breaks in  Service,  the  Participant's  pre-break
         Service  will  count in  vesting of the  Employer-derived  post-  break
         accrued benefit only if either:

                  (i)      such Participant has any  nonforfeitable  interest in
                           the   accrued   benefit   attributable   to  Employer
                           contributions at the time of separation from Service,
                           or

                                      -16-
<PAGE>


                  (ii)     upon  returning to Service the number of  consecutive
                           1-year  Breaks in  Service is less than the number of
                           years of Service.

                  9.2-4 Unless otherwise  specifically excluded, a Participant's
         Vesting Years shall include any period of qualified military service in
         accordance with Section 414(u) of the Code.

                  9.2-5 If any amendment changes the vesting schedule, including
         an  automatic  change  to or from a  top-heavy  vesting  schedule,  any
         Participant  with  three (3) or more  Vesting  Years  may,  by filing a
         written request with the Employer,  elect to have his vested percentage
         computed  under the vesting  schedule in effect prior to the amendment.
         The  election  period must begin not later than the later of sixty (60)
         days after the amendment is adopted,  the amendment becomes  effective,
         or the  Participant  is issued  written  notice of the amendment by the
         Employer or the Committee.

9.3 Full Vesting Upon Certain Events.

                  9.3-1 Notwithstanding Section 9.1, a Participant's interest in
         his Account  shall fully vest on the  Participant's  Normal  Retirement
         Date.  The  Participant's  interest  shall also fully vest in the event
         that his Service is  terminated by Early  Retirement,  Disability or by
         death.

                  9.3-2 The  Participant's  interest in his  Account  shall also
         fully vest in the event of a "Change in  Control"  of the Bank,  or the
         Company. For these purposes, "Change in Control" shall mean a change in
         control of a nature  that:  (i) would be  required  to be  reported  in
         response to Item 1(a) of the  current  report on Form 8-K, as in effect
         on the date hereof,  pursuant to Section 13 or 15(d) of the  Securities
         Exchange Act of 1934 (the "Exchange  Act"); or (ii) results in a Change
         in Control of the Bank or the  Company  within the  meaning of the Home
         Owners  Loan  Act,  as  amended  ("HOLA"),  and  applicable  rules  and
         regulations  promulgated  thereunder,  as in  effect at the time of the
         Change in Control; or (iii) without limitation such a Change in Control
         shall be deemed to have  occurred at such time as (a) any  "person" (as
         the term is used in Sections 13(d) and 14(d) of the Exchange Act) is or
         becomes  the  "beneficial  owner"(as  defined in Rule  13d-3  under the
         Exchange  Act),  directly or  indirectly,  of securities of the Company
         representing  25% or more of the  combined  voting  power of  Company's
         outstanding  securities  except  for any  securities  purchased  by the
         Bank's  employee stock  ownership plan or trust; or (b) individuals who
         constitute the Board on the date hereof (the  "Incumbent  Board") cease
         for any reason to constitute at least a majority thereof, provided that
         any person  becoming a director  subsequent  to the date  hereof  whose
         election  was  approved  by a vote of at  least  three-quarters  of the
         directors  comprising  the Incumbent  Board,  or whose  nomination  for
         election  by the  Company's  stockholders  was  approved  by  the  same
         Nominating  Committee  serving under an Incumbent Board,  shall be, for
         purposes of this clause (b),  considered  as though he were a member of
         the  Incumbent  Board;  or  (c)  a  plan  of  reorganization,   merger,
         consolidation,  sale of all or substantially all the assets of the Bank
         or the Company or similar  transaction  in which the Bank or Company is
         not  the  surviving  institution  occurs;  or  (d)  a  proxy  statement
         soliciting  proxies from stockholders of the Company,  by someone other
         than  the  current  management  of  the  Company,  seeking  stockholder
         approval of a plan of  reorganization,  merger or  consolidation of the
         Company  or  similar  transaction  with one or more  corporations  as a
         result of which the outstanding  shares of the class of securities then
         subject to the Plan are to be exchanged  for or converted  into cash or
         property or securities not issued by the Company; or (e) a tender offer
         is made for 25% or more of the voting securities of the Company and the
         shareholders  owning  beneficially  or of  record  25% or  more  of the
         outstanding  securities of the Company have tendered or offered to sell
         their  shares  pursuant to such tender offer and such  tendered  shares
         have been accepted by the tender offeror.

                                      -17-
<PAGE>


         9.4 Full Vesting Upon Plan Termination.  Notwithstanding Section 9.1, a
Participant's  interest  in his  Account  shall  fully  vest if he is in  active
Service  upon  termination  of this  Plan or upon  the  permanent  and  complete
discontinuance  of  contributions  by his  Employer.  In the  event of a partial
termination,  the interest of each affected  Participant who is in Service shall
fully vest with respect to that part of the Plan which is terminated.

         9.5 Forfeiture,  Repayment,  and Restoral.  If a Participant's  Service
terminates  before his  interest in his Account is fully  vested,  that  portion
which has not vested shall be forfeited if he either (i) receives a distribution
of his entire vested interest  pursuant to Section 10.1, or (ii) incurs five (5)
consecutive one year Breaks In Service.  If a Participant's  Service  terminates
prior to having any portion of his Account become vested, such Participant shall
be deemed to have a received a  distribution  of his vested  interest  as of the
Valuation Date next following his termination of Service.

         If a Participant who has received his entire vested interest returns to
Service before he has five (5)  consecutive  Breaks in Service,  he may repay to
the Trustee an amount equal to the distribution.  The Participant may repay such
amount at any time  within five years  after he has  returned  to  Service.  The
amount shall be credited to his Account at the time it is repaid;  an additional
amount equal to that portion of his Account which was previously forfeited shall
be restored to his  Account at the same time from other  Employees'  forfeitures
and, if such forfeitures are  insufficient,  from a special  contribution by his
Employer  for that  year.  A  Participant  who was  deemed  to have  received  a
distribution of his vested interest in the Plan shall have his Account  restored
as of the first day on which he performs an Hour of Service after his return.

         9.6 Accounting for Forfeitures. If a portion of a Participant's Account
is forfeited,  Stock allocated to said Participant's  Account shall be forfeited
only after other  assets are  forfeited.  If interests in more than one class of
Stock have been allocated to a Participant's  account,  the Participant  must be
treated as forfeiting  the same  proportion of each class of Stock. A forfeiture
shall be charged to the  Participant's  Account as of the first day of the first
Valuation  Period in which the forfeiture  becomes  certain  pursuant to Section
9.5. Except as otherwise  provided in that Section,  a forfeiture shall be added
to the  contributions of the terminated  Participant's  Employer which are to be
credited to other Participants pursuant to Section 4.1 as of the last day of the
Plan Year in which the forfeiture becomes certain.

         9.7  Vesting and  Nonforfeitability.  A  Participant's  interest in his
Account which has become vested shall be nonforfeitable for any reason.

Section 10. Payment of Benefits.

         10.1 Benefits for  Participants.  For a Participant  whose Service ends
for  any  reason,  distribution  will  be  made  to or for  the  benefit  of the
Participant or, in the case of the  Participant's  death,  his  Beneficiary,  by
either, or a combination of the following methods:

                  10.1.1 By payment in a lump sum, in  accordance  with  Section
         10.2; or

                  10.1.2 By payment in a series of  substantially  equal  annual
         installments  over a period not to exceed five (5) years,  provided the
         maximum period over which the  distribution of a Participant's  Account
         may be made  shall be  extended  by 1 year,  up to five (5)  additional
         years,   for  each  $100,000  (or  fraction   thereof)  by  which  such
         Participant's  Account  balance  exceeds  $500,000 (the  aforementioned
         figures are subject to  cost-of-living  adjustments  prescribed  by the
         Secretary of the Treasury pursuant to Section 409(o)(2) of the Code).

                                      -18-
<PAGE>

         The  Participant  shall  elect the manner in which his  vested  Account
balance will be distributed  to him. If a Participant so desires,  he may direct
how his benefits are to be paid to his  Beneficiary.  If a deceased  Participant
did not file a direction with the Committee, the Participant's benefits shall be
distributed to his Beneficiary in a lump sum.  Notwithstanding the foregoing, if
the balance  credited to his Account exceeds  $5,000,  his benefits shall not be
paid before the latest of his 65th birthday or the tenth anniversary of the year
in which he  commenced  participation  in the Plan  unless  he  elects  an early
payment date in a written  election filed with the Committee.  A Participant may
modify such an election at any time, provided any new benefit payment date is at
least 30 days after a modified  election is delivered to the Committee,  subject
to the provisions of Section 10.11 hereof.

10.2 Time for Distribution.

                  10.2.1 Distribution of the balance of a Participant's  Account
         generally  shall commence as soon as practicable  after the last day of
         the Plan Year in which the  Participant  separates from Service for any
         reason, but no later than one year after the close of the Plan Year:

                         (i) in which the Participant  separates from Service by
                    reason of Normal Retirement, Disability, or death; or

                         (ii) which is the fifth Plan Year following the year in
                    which the Participant resigns or is dismissed,  unless he is
                    reemployed before such date.

                  10.2.2   Unless  the   Participant   elects   otherwise,   the
         distribution of the balance of a  Participant's  Account shall commence
         not later  than the 60th day after the  latest of the close of the Plan
         Year in which -

                         (i) the Participant attains the age of 65;

                         (ii) occurs the tenth  anniversary of the year in which
                    the Participant commenced participation in the Plan; or

                         (iii) the  Participant  terminates his Service with the
                    Employer.

                  10.2.3  Notwithstanding  anything  to the  contrary,  (1) with
         respect  to a  5-percent  owner  (as  defined  in  Code  Section  416),
         distribution of a Participant's  Account shall commence (whether or not
         he remains in the employ of the Employer) not later than the April 1 of
         the  calendar  year  next  following  the  calendar  year in which  the
         Participant  attains  age 70- 1/2,  and (2) with  respect  to all other
         Participants,  payment of a  Participant's  benefit  will  commence not
         later than April 1 of the calendar year  following the calendar year in
         which the  Participant  attains age 70-1/2,  or, if later,  the year in
         which  the  Participant  retires.  A  Participant's  benefit  from that
         portion  of his  Account  committed  to the  Investment  Fund  shall be
         calculated  on the basis of the most recent  Valuation  Date before the
         date of payment.

                                      -19-
<PAGE>


                  10.2.4  Distribution of a Participant's  Account balance after
         his death shall comply with the following requirements:

                         (i) If a Participant dies before his distributions have
                    commenced,  distribution  of his Account to his  Beneficiary
                    shall  commence not later than one year after the end of the
                    Plan Year in which the  Participant  died,  however,  if the
                    Participant's   Beneficiary   is   his   surviving   Spouse,
                    distributions   may  commence  on  the  date  on  which  the
                    Participant  would have attained age 70-1/2. In either case,
                    distributions shall be completed within five years after the
                    they commence.

                         (ii) If the  Participant  dies after  distribution  has
                    commenced  pursuant to Section  10.1.2 but before his entire
                    interest in the Plan has been  distributed  to him, then the
                    remaining portion of that interest shall, in accordance with
                    Section  401(a)(9) of the Code, be  distributed  at least as
                    rapidly as under the method of distribution being used under
                    Section 10.1.2 at the date of his death.

                         (iii) If a married  Participant dies before his benefit
                    payments  begin,  then  unless he has  specifically  elected
                    otherwise  the  Committee  shall  cause the  balance  in his
                    Account to be paid to his  Spouse.  No election by a married
                    Participant of a different Beneficiary shall be valid unless
                    the election is accompanied by the Spouse's written consent,
                    which (i) must acknowledge the effect of the election,  (ii)
                    must   explicitly   provide   either  that  the   designated
                    Beneficiary   may  not   subsequently   be  changed  by  the
                    Participant without the Spouse's further consent, or that it
                    may be  changed  without  such  consent,  and (iii)  must be
                    witnessed by the Committee, its representative,  or a notary
                    public. (This requirement shall not apply if the Participant
                    establishes to the Committee's  satisfaction that the Spouse
                    may not be located.)

         10.3  Marital  Status.  The  Committee  shall  from  time to time  take
whatever  steps it deems  appropriate  to keep  informed  of each  Participant's
marital status. Each Employer shall provide the Committee with the most reliable
information in the Employer's  possession  regarding its  Participants'  marital
status, and the Committee may, in its discretion,  require a notarized affidavit
from any  Participant as to his marital  status.  The  Committee,  the Plan, the
Trustee,  and the Employers  shall be fully  protected and  discharged  from any
liability  to the  extent  of any  benefit  payments  made  as a  result  of the
Committee's good faith and reasonable reliance upon information  obtained from a
Participant and his Employer as to his marital status.

         10.4  Delay in Benefit  Determination.  If the  Committee  is unable to
determine the benefits  payable to a Participant or Beneficiary on or before the
latest  date  prescribed  for  payment  pursuant  to Section  10.1 or 10.2,  the
benefits  shall in any  event be paid  within  60 days  after  they can first be
determined,  with whatever  makeup  payments may be  appropriate  in view of the
delay.

         10.5  Accounting  for Benefit  Payments.  Any benefit  payment shall be
charged to the Participant's Account as of the first day of the Valuation Period
in which the payment is made.

         10.6 Options to Receive and Sell Stock.  Unless  ownership of virtually
all Stock is restricted to active  Employees and qualified  retirement plans for
the  benefit of  Employees  pursuant to the  certificates  of  incorporation  or
by-laws  of  the  Employers  issuing  Stock,  a  terminated  Participant  or the

                                      -20-
<PAGE>


Beneficiary of a deceased  Participant  may instruct the Committee to distribute
the Participant's entire vested interest in his Account in the form of Stock. In
that event, the Committee shall apply the  Participant's  vested interest in the
Investment  Fund to  purchase  sufficient  Stock from the Stock Fund or from any
owner of Stock to make the required  distribution.  Alternatively,  a terminated
Participant  or the  Beneficiary  of a deceased  Participant  may  instruct  the
Committee to distribute the Participant's  entire vested interest in his Account
in cash. In all other cases, the Participant's vested interest in the Stock Fund
shall be  distributed  in  shares  of  Stock,  and his  vested  interest  in the
Investment Fund shall be distributed in cash.

         Any  Participant  who receives  Stock pursuant to Section 10.1, and any
person who has received Stock from the Plan or from such a Participant by reason
of the Participant's  death or incompetency,  by reason of divorce or separation
from the  Participant,  or by reason of a  rollover  contribution  described  in
Section  402(a)(5)  of the Code,  shall have the right to require  the  Employer
which  issued the Stock to purchase  the Stock for its current fair market value
(hereinafter referred to as the "put right"). The put right shall be exercisable
by written  notice to the Committee  during the first 60 days after the Stock is
distributed by the Plan, and, if not exercised in that period,  during the first
60 days in the following Plan Year after the Committee has  communicated  to the
Participant  its  determination  as to the Stock's  current  fair market  value.
However, the put right shall not apply to the extent that the Stock, at the time
the put right would  otherwise  be  exercisable,  may be sold on an  established
market in accordance  with federal and state  securities  laws and  regulations.
Similarly,  the put  option  shall not apply with  respect  to the  portion of a
Participant's  Account which the Employee  elected to have reinvested under Code
Section  401(a)(28)(B).  If the put right is  exercised,  the Trustee may, if so
directed by the Committee in its sole discretion,  assume the Employer's  rights
and obligations with respect to purchasing the Stock.  Notwithstanding  anything
herein to the contrary,  in the case of a plan established by a Bank (as defined
in Code Section 581),  the put option shall not apply if prohibited by a federal
or  state  law  and  Participants  are  entitled  to  elect  their  benefits  be
distributed in cash.

         If a Participant  elects to receive his  distribution  in the form of a
lump sum pursuant to Section 10.1.1 of the Plan, the Employer or the Trustee, as
the case may be, may elect to pay for the Stock in equal periodic  installments,
not less frequently than annually, over a period not longer than five years from
the day after the put right is exercised, with adequate security and interest at
a  reasonable  rate on the unpaid  balance,  all such terms to be set forth in a
promissory  note  delivered to the seller with normal  terms as to  acceleration
upon any uncured default.

         If a Participant  elects to receive his  distribution in the form of an
installment  payment pursuant to Section 10.1.2 of the Plan, the Employer or the
Trustee,  as the  case  may  be,  shall  pay for the  Stock  distributed  in the
installment  distribution over a period which shall not exceed 30 days after the
exercise of the put right.

         Nothing  contained  herein  shall be deemed to obligate any Employer to
register  any Stock  under any federal or state  securities  law or to create or
maintain a public market to facilitate the transfer or disposition of any Stock.
The put right  described  herein may only be exercised by a person  described in
the second preceding paragraph, and may not be transferred with any Stock to any
other  person.  As to all Stock  purchased by the Plan in exchange for any Stock
Obligation,  the put  right  shall be  nonterminable.  The put  right  for Stock
acquired  through a Stock  Obligation  shall continue with respect to such Stock
after the Stock  Obligation is repaid or the Plan ceases to be an employee stock
ownership plan.

         10.7 Restrictions on Disposition of Stock.  Except in the case of Stock
which is traded on an  established  market,  a  Participant  who receives  Stock
pursuant to Section 10.1, and any person who has received Stock from the Plan or
from such a Participant by reason of the Participant's death or incompetency, by

                                      -21-
<PAGE>


reason of divorce or separation from the Participant, or by reason of a rollover
contribution  described in Section  402(a)(5) of the Code,  shall,  prior to any
sale or other  transfer of the Stock to any other person,  first offer the Stock
to the issuing  Employer  and to the Plan at the greater of (i) its current fair
market value, or (ii) the purchase price offered in good faith by an independent
third party  purchaser.  This restriction  shall apply to any transfer,  whether
voluntary, involuntary, or by operation of law, and whether for consideration or
gratuitous.  Either the  Employer or the Trustee may accept the offer  within 14
days  after it is  delivered.  Any Stock  distributed  by the Plan  shall bear a
conspicuous  legend  describing  the right of first  refusal  under this Section
10.7, as well as any other  restrictions  upon the transfer of the Stock imposed
by federal and state securities laws and regulations.

         10.8 Continuing Loan  Provisions;  Creations of Protections and Rights.
Except as  otherwise  provided in Sections  10.6 and 10.7 and this  Section,  no
shares of Employer  Stock held or distributed by the Trustee may be subject to a
put,  call or other  option,  or buy-sell  arrangement.  The  provisions of this
Section shall continue to by applicable to such Stock even if the Plan ceases to
be an employee stock ownership plan under Section 4975(e)(7) of the Code.

         10.9  Direct  Rollover  of  Eligible  Distribution.  A  Participant  or
distributee may elect,  at the time and in the manner  prescribed by the Trustee
or the Committee,  to have any portion of an eligible rollover distribution paid
directly  to an  eligible  retirement  plan  specified  by  the  Participant  or
distributee in a direct rollover.

                  10.9.1 An "eligible  rollover" is any  distribution  that does
         not include:  any distribution that is one of a series of substantially
         equal periodic  payments (not less  frequently  than annually) made for
         the life (or life expectancy) of the distributee or the joint lives (or
         joint  life  expectancies)  of the  Participant  and the  Participant's
         Beneficiary,  or for a  specified  period  of ten  years or  more;  any
         distribution  to the extent such  distribution  is required  under Code
         Section  401(a)(9);  and the  portion of any  distribution  that is not
         included in gross income  (determined  without  regard to the exclusion
         for net unrealized appreciation with respect to employer securities).

                  10.9.2  An  "eligible   retirement   plan"  is  an  individual
         retirement  account  described in Code Section  401(a),  an  individual
         retirement  annuity  described in Code Section 408(b),  an annuity plan
         described in Code Section  403(a),  or a qualified  trust  described in
         Code Section 401(a),  that accepts the distributee's  eligible rollover
         distribution. However, in the case of an eligible rollover distribution
         to the surviving Spouse,  an eligible  retirement plan is an individual
         retirement account or individual retirement annuity.

                  10.9.3 A "direct  rollover"  is a  payment  by the Plan to the
         eligible retirement plan specified by the distributee.

                  10.9.4  The  term  "distributee"  shall  refer  to a  deceased
         Participant's  Spouse  or a  Participant's  former  Spouse  who  is the
         alternate payee under a qualified  domestic relations order, as defined
         in Code Section 414(p).

         10.10 In Service  Distribution of Roll-over  Account.  Upon the written
election of a Participant delivered to the Committee,  all or any portion of the
amounts held in the Participant's Roll-over Account, shall be distributed to the
Participant  at any time within 30 days or as soon  thereafter  as is reasonably
practicable.

                                      -22-
<PAGE>


         10.11  Waiver  of 30 Day  Period  After  Notice of  Distribution.  If a
distribution  is one to  which  Sections  401(a)(11)  and 417 of the Code do not
apply,  such  distribution  may  commence  less than 30 days  after  the  notice
required under Section  1.411(a)-11(c)  of the Income Tax  Regulations is given,
provided that:

                    (i)  the Trustee or Administrative Committee, as applicable,
                         clearly  informs the  Participant  that the Participant
                         has a right  to a  period  of at  least  30 days  after
                         receiving  the  notice  to  consider  the  decision  of
                         whether  or  not  to  elect  a  distribution  (and,  if
                         applicable, a particular option), and

                    (ii) the   Participant,    after   receiving   the   notice,
                         affirmatively elects a distribution.

Section 11. Rules Governing Benefit Claims and Review of Appeals.

         11.1 Claim for Benefits.  Any  Participant or Beneficiary who qualifies
for the  payment  of  benefits  shall  file a claim  for his  benefits  with the
Committee on a form provided by the Committee. The claim, including any election
of an alternative  benefit form, shall be filed at least 30 days before the date
on which the benefits are to begin.  If a Participant  or  Beneficiary  fails to
file a claim by the day before the date on which  benefits  become  payable,  he
shall be  presumed  to have  filed a claim  for  payment  for the  Participant's
benefits in the standard form prescribed by Sections 10.1 or 10.2

         11.2 Notification by Committee.  Within 90 days after receiving a claim
for benefits (or within 180 days, if special  circumstances require an extension
of time and  written  notice of the  extension  is given to the  Participant  or
Beneficiary  within  90 days  after  receiving  the  claim  for  benefits),  the
Committee shall notify the Participant or Beneficiary whether the claim has been
approved  or  denied.  If the  Committee  denies  a claim  in any  respect,  the
Committee shall set forth in a written notice to the Participant or Beneficiary:

                    (i) each specific reason for the denial;

                    (ii) specific references to the pertinent Plan provisions on
               which the denial is based;

                    (iii)  a   description   of  any   additional   material  or
               information  which  could  be  submitted  by the  Participant  or
               Beneficiary  to support  his claim,  with an  explanation  of the
               relevance of such information; and

                    (iv) an  explanation  of the claims  review  procedures  set
               forth in Section 11.3.

         11.3 Claims Review  Procedure.  Within 60 days after a  Participant  or
Beneficiary  receives  notice from the Committee that his claim for benefits has
been denied in any respect,  he may file with the Committee a written  notice of
appeal setting forth his reasons for disputing the Committee's determination. In
connection with his appeal the Participant or Beneficiary or his  representative
may inspect or purchase copies of pertinent  documents and records to the extent
not inconsistent with other Participants' and Beneficiaries'  rights of privacy.
Within 60 days after receiving a notice of appeal from a prior determination (or
within 120 days,  if special  circumstances  require  an  extension  of time and
written notice of the extension is given to the  Participant or Beneficiary  and
his  representative  within 60 days after  receiving the notice of appeal),  the
Committee   shall   furnish  to  the   Participant   or   Beneficiary   and  his
representative,  if any, a written  statement of the Committee's  final decision

                                      -23-
<PAGE>


with  respect to his claim,  including  the  reasons for such  decision  and the
particular Plan provisions upon which it is based.

Section 12. The Committee and Its Functions.

         12.1  Authority  of  Committee.   The  Committee  shall  be  the  "plan
administrator"   within  the   meaning   of  ERISA  and  shall  have   exclusive
responsibility   and   authority  to  control  and  manage  the   operation  and
administration of the Plan,  including the interpretation and application of its
provisions, except to the extent such responsibility and authority are otherwise
specifically (i) allocated to the Bank, the Employers,  or the Trustee under the
Plan and Trust  Agreement,  (ii)  delegated  in writing to other  persons by the
Bank, the Employers,  the Committee, or the Trustee, or (iii) allocated to other
parties by operation of law. The Committee  shall have exclusive  responsibility
regarding  decisions  concerning  the  payment of benefits  under the Plan.  The
Committee shall have no investment responsibility with respect to the Investment
Fund except to the extent, if any, specifically provided in the Trust Agreement.
In the discharge of its duties, the Committee may employ accountants, actuaries,
legal counsel,  and other agents (who also may be employed by an Employer or the
Trustee  in the  same or some  other  capacity)  and  may pay  their  reasonable
expenses and compensation.

         12.2 Identity of Committee.  The Committee  shall  consists of three or
more  individuals  selected by the Bank. Any  individual,  including a director,
trustee, shareholder,  officer, or Employee of an Employer, shall be eligible to
serve as a member of the Committee.  The Bank shall have the power to remove any
individual  serving  on the  Committee  at any time  without  cause upon 10 days
written  notice,  and any  individual  may resign from the Committee at any time
upon 10 days  written  notice to the Bank.  The Bank shall notify the Trustee of
any change in membership of the Committee.

         12.3 Duties of Committee. The Committee shall keep whatever records may
be necessary to implement  the Plan and shall  furnish  whatever  reports may be
required  from time to time by the Bank.  The  Committee  shall  furnish  to the
Trustee whatever  information may be necessary to properly administer the Trust.
The Committee shall see to the filing with the appropriate  government  agencies
of all reports and returns  required of the Plan Committee under ERISA and other
laws.

         Further,   the  Committee  shall  have  exclusive   responsibility  and
authority  with  respect to the Plan's  holdings  of Stock and shall  direct the
Trustee in all respects regarding the purchase,  retention,  sale, exchange, and
pledge of Stock and the  creation and  satisfaction  of Stock  Obligations.  The
Committee  shall  at all  times  act  consistently  with  the  Bank's  long-term
intention  that the Plan,  as an  employee  stock  ownership  plan,  be invested
primarily in Stock.  Subject to the direction of the Board as to the application
of Employer contributions to Stock Obligations, and subject to the provisions of
Sections 6.4 and 10.6 as to Participants' rights under certain  circumstances to
have  their  Accounts  invested  in Stock or in assets  other  than  Stock,  the
Committee  shall  determine in its sole discretion the extent to which assets of
the Trust shall be used to repay Stock  Obligations,  to purchase  Stock,  or to
invest in other assets to be selected by the Trustee or an  investment  manager.
No provision of the Plan relating to the  allocation or vesting of any interests
in the Stock Fund or the  Investment  Fund shall  restrict  the  Committee  from
changing any holdings of the Trust, whether the changes involve an increase or a
decrease in the Stock or other assets  credited to  Participants'  Accounts.  In
determining the proper extent of the Trust's  investment in Stock, the Committee
shall be authorized to employ investment counsel, legal counsel, appraisers, and
other agents to pay their reasonable expenses and compensation.

         12.4  Valuation  of  Stock.  If  the  valuation  of  any  Stock  is not
established by reported  trading on a generally  recognized  public market,  the
Committee shall have the exclusive authority and responsibility to determine its

                                      -24-
<PAGE>


value for all purposes under the Plan. Such value shall be determined as of each
Valuation  Date,  and on any other date as of which the Plan  purchases or sells
such Stock. The Committee shall use generally  accepted methods of valuing stock
of similar  corporations  for purposes of arm's length  business and  investment
transactions,  and in this connection the Committee  shall obtain,  and shall be
protected  in relying  upon,  the  valuation of such Stock as  determined  by an
independent appraiser experienced in preparing valuations of similar businesses.

         12.5  Compliance  with  ERISA.  The  Committee  shall  perform all acts
necessary  to comply  with  ERISA.  Each  individual  member or  employee of the
Committee  shall  discharge his duties in good faith and in accordance  with the
applicable requirements of ERISA.

         12.6  Action  by  Committee.  All  actions  of the  Committee  shall be
governed by the  affirmative  vote of a number of members which is a majority of
the total  number of  members  currently  appointed,  including  vacancies.  The
members of the Committee  may meet  informally  and may take any action  without
meeting as a group.

         12.7 Execution of Documents.  Any instrument  executed by the Committee
shall be signed by any member or employee of the Committee.

         12.8  Adoption  of Rules.  The  Committee  shall  adopt  such rules and
regulations of uniform  applicability  as it deems  necessary or appropriate for
the proper administration and interpretation of the Plan.

         12.9  Responsibilities  to Participants.  The Committee shall determine
which  Employees  qualify to enter the Plan. The Committee shall furnish to each
eligible  Employee whatever summary plan  descriptions,  summary annual reports,
and other notices and  information  may be required  under ERISA.  The Committee
also shall  determine  when a Participant or his  Beneficiary  qualifies for the
payment of benefits  under the Plan.  The  Committee  shall furnish to each such
Participant or Beneficiary  whatever  information is required under ERISA (or is
otherwise appropriate) to enable the Participant or Beneficiary to make whatever
elections  may be  available  pursuant to  Sections 6 and 10, and the  Committee
shall provide for the payment of benefits in the proper form and amount from the
assets of the Trust Fund.  The  Committee  may decide in its sole  discretion to
permit  modifications  of elections and to defer or  accelerate  benefits to the
extent  consistent with applicable law and the best interests of the individuals
concerned.

         12.10 Alternative Payees in Event of Incapacity. If the Committee finds
at any time that an  individual  qualifying  for  benefits  under this Plan is a
minor or is  incompetent,  the  Committee may direct the benefits to be paid, in
the case of a minor, to his parents, his legal guardian,  or a custodian for him
under the Uniform Gifts to Minors Act, or, in the case of an incompetent, to his
spouse,  or his legal  guardian,  the  payments to be used for the  individual's
benefit.  The  Committee and the Trustee shall not be obligated to inquire as to
the  actual  use of the funds by the person  receiving  them under this  Section
12.10,  and any such payment shall  completely  discharge the obligations of the
Plan,  the  Trustee,  the  Committee,  and the  Employers  to the  extent of the
payment.

         12.11  Indemnification  by Employers.  Except as  separately  agreed in
writing,  the Committee,  and any member or employee of the Committee,  shall be
indemnified  and held harmless by the Employer,  jointly and  severally,  to the
fullest extent  permitted by law against any and all costs,  damages,  expenses,
and liabilities  reasonably  incurred by or imposed upon it or him in connection
with any claim made  against it or him or in which it or he may be  involved  by
reason  of its or his  being,  or having  been,  the  Committee,  or a member or
employee of the Committee, to the extent such amounts are not paid by insurance.


                                      -25-
<PAGE>


         12.12   Nonparticipation  by  Interested  Member.  Any  member  of  the
Committee  who  also is a  Participant  in the  Plan  shall  take no part in any
determination specifically relating to his own participation or benefits, unless
his abstention would leave the Committee incapable of acting on the matter.

Section 13. Adoption, Amendment, or Termination of the Plan.

         13.1 Adoption of Plan by Other Employers. With the consent of the Bank,
any entity may become a participating Employer under the Plan by (i) taking such
action as shall be  necessary  to adopt the Plan,  (ii)  becoming a party to the
Trust Agreement  establishing the Trust Fund, and (iii) executing and delivering
such  instruments  and taking such other action as may be necessary or desirable
to put the Plan into effect with respect to the entity's Employees.

         13.2  Adoption  of Plan by  Successor.  In the event that any  Employer
shall be  reorganized  by way of merger,  consolidation,  transfer  of assets or
otherwise,  so that an entity  other than an  Employer  shall  succeed to all or
substantially  all of the  Employer's  business,  the  successor  entity  may be
substituted  for the Employer under the Plan by adopting the Plan and becoming a
party  to  the  Trust   Agreement.   Contributions  by  the  Employer  shall  be
automatically suspended from the effective date of any such reorganization until
the date upon which the  substitution  of the successor  entity for the Employer
under the Plan becomes  effective.  If,  within 90 days  following the effective
date of any such reorganization,  the successor entity shall not have elected to
become a party to the Plan,  or if the  Employer  shall adopt a plan of complete
liquidation  other than in connection with a  reorganization,  the Plan shall be
automatically  terminated  with  respect to  Employees of the Employer as of the
close  of  business  on  the  90th  day  following  the  effective  date  of the
reorganization, or as of the close of business on the date of adoption of a plan
of complete liquidation, as the case may be.

         13.3 Plan Adoption Subject to Qualification.  Notwithstanding any other
provision of the Plan,  the adoption of the Plan and the  execution of the Trust
Agreement are conditioned upon their being determined  initially by the Internal
Revenue Service to meet the qualification  requirements of Section 401(a) of the
Code, so that the Employers may deduct currently for federal income tax purposes
their  contributions  to the Trust and so that the  Participants may exclude the
contributions  from their  gross  income  and  recognize  income  only when they
receive  benefits.  In the event that this Plan is held by the Internal  Revenue
Service not to qualify  initially under Section 401(a),  the Plan may be amended
retroactively  to the earliest date  permitted by U.S.  Treasury  Regulations in
order to secure  qualification under Section 401(a). If this Plan is held by the
Internal Revenue Service not to qualify initially under Section 401(a) either as
originally  adopted or as amended,  each Employer's  contributions  to the Trust
under this Plan  (including  any earnings  thereon)  shall be returned to it and
this Plan shall be terminated.  In the event that this Plan is amended after its
initial  qualification  and the Plan as amended is held by the Internal  Revenue
Service not to qualify  under  Section  401(a),  the  amendment  may be modified
retroactively  to the earliest date  permitted by U.S.  Treasury  Regulations in
order to secure approval of the amendment under Section 401(a).

         13.4 Right to Amend or  Terminate.  The Bank  intends to continue  this
Plan as a permanent program.  However,  each participating  Employer  separately
reserves the right to suspend,  supersede, or terminate the Plan at any time and
for any  reason,  as it  applies  to that  Employer's  Employees,  and the  Bank
reserves  the  right  to  amend,  suspend,  supersede,  merge,  consolidate,  or
terminate  the  Plan at any  time  and  for any  reason,  as it  applies  to the
Employees of each  Employer.  No amendment,  suspension,  supersession,  merger,
consolidation,  or termination of the Plan shall (i) reduce any Participant's or
Beneficiary's proportionate interest in the Trust Fund, (ii) reduce or restrict,

                                      -26-
<PAGE>


either directly or indirectly, the benefit provided any Participant prior to the
amendment,  or (iii) divert any portion of the Trust Fund to purposes other than
the exclusive benefit of the Participants and their  Beneficiaries  prior to the
satisfaction of all liabilities under the Plan. Moreover, there shall not be any
transfer of assets to a successor plan or merger or  consolidation  with another
plan  unless,  in the  event of the  termination  of the  successor  plan or the
surviving plan immediately  following such transfer,  merger,  or consolidation,
each  participant  or  beneficiary  would be entitled  to a benefit  equal to or
greater than the benefit he would have been  entitled to if the plan in which he
was previously a participant or beneficiary had terminated  immediately prior to
such transfer, merger, or consolidation. Following a termination of this Plan by
the Bank, the Trustee shall continue to administer the Trust and pay benefits in
accordance  with  the Plan as  amended  from  time to time  and the  Committee's
instructions.

Section 14. Miscellaneous Provisions.

         14.1 Plan Creates No Employment  Rights.  Nothing in this Plan shall be
interpreted as giving any Employee the right to be retained as an Employee by an
Employer,  or as limiting or affecting  the rights of an Employer to control its
Employees  or to  terminate  the Service of any Employee at any time and for any
reason,   subject  to  any  applicable   employment  or  collective   bargaining
agreements.

         14.2  Nonassignability  of Benefits.  No assignment,  pledge,  or other
anticipation  of benefits  from the Plan will be permitted or  recognized by the
Employer, the Committee, or the Trustee. Moreover,  benefits from the Plan shall
not be subject to attachment,  garnishment,  or other legal process for debts or
liabilities of any Participant or Beneficiary,  to the extent  permitted by law.
This  prohibition  on  assignment  or  alienation  shall apply to any  judgment,
decree, or order (including approval of a property  settlement  agreement) which
relates to the  provision of child  support,  alimony,  or property  rights to a
present or former spouse,  child or other dependent of a Participant pursuant to
a State  domestic  relations or community  property  law,  unless the  judgment,
decree,  or order is  determined  by the  Committee  to be a qualified  domestic
relations  order within the meaning of Section 414(p) of the Code, as more fully
set forth in Section 14.12 hereof.

         14.3 Limit of Employer  Liability.  The  liability of the Employer with
respect to Participants under this Plan shall be limited to making contributions
to the Trust from time to time, in accordance with Section 4.

         14.4 Treatment of Expenses.  All expenses incurred by the Committee and
the Trustee in connection with  administering  this Plan and Trust Fund shall be
paid by the Trustee from the Trust Fund to the extent the expenses have not been
paid or assumed by the Employer or by the Trustee.

         14.5 Number and Gender. Any use of the singular shall be interpreted to
include  the  plural,  and the plural the  singular.  Any use of the  masculine,
feminine, or neuter shall be interpreted to include the masculine,  feminine, or
neuter, as the context shall require.

         14.6  Nondiversion  of Assets.  Except as provided in Sections  5.3 and
13.3, under no circumstances  shall any portion of the Trust Fund be diverted to
or used for any purpose other than the exclusive benefit of the Participants and
their Beneficiaries prior to the satisfaction of all liabilities under the Plan.

         14.7 Separability of Provisions.  If any provision of this Plan is held
to be invalid or  unenforceable,  the other  provisions of the Plan shall not be
affected but shall be applied as if the invalid or  unenforceable  provision had
not been included in the Plan.

                                      -27-
<PAGE>


         14.8 Service of Process.  The agent for the service of process upon the
Plan  shall  be the  president  of the  Bank,  or such  other  person  as may be
designated from time to time by the Bank.

         14.9 Governing  State Law. This Plan shall be interpreted in accordance
with the laws of the State of New Jersey to the extent those laws are applicable
under the provisions of ERISA.

         14.10 Employer  Contributions  Conditioned on  Deductibility.  Employer
Contributions  to the Plan are conditioned on  deductibility  under Code Section
404. In the event that the Internal  Revenue Service shall determine that all or
any portion of an Employer  Contribution  is not deductible  under that Section,
the  nondeductible  portion shall be returned to the Employer within one year of
the disallowance of the deduction.

         14.11 Unclaimed  Accounts.  Neither the Employer nor the Trustees shall
be under any  obligation  to search for, or ascertain  the  whereabouts  of, any
Participant  or  Beneficiary.  The  Employer or the  Trustees,  by  certified or
registered mail addressed to his last known address of record with the Employer,
shall  notify  any  Participant  or  Beneficiary   that  he  is  entitled  to  a
distribution  under this Plan, and the notice shall quote the provisions of this
Section.  If the Participant or Beneficiary  fails to claim his benefits or make
his  whereabouts  known in writing to the Employer or the Trustees  within seven
(7)  calendar  years  after  the  date  of  notification,  the  benefits  of the
Participant or Beneficiary under the Plan will be disposed of as follows:

                  (a) If the  whereabouts of the  Participant is unknown but the
         whereabouts of the Participant's  Beneficiary is known to the Trustees,
         distribution will be made to the Beneficiary.

                  (b) If the  whereabouts of the Participant and his Beneficiary
         are  unknown  to the  Trustees,  the Plan  will  forfeit  the  benefit,
         provided  that the benefit is subject to a claim for  reinstatement  if
         the Participant or Beneficiary make a claim for the forfeited benefit.

         Any  payment  made  pursuant  to the power  herein  conferred  upon the
Trustees  shall  operate  as a  complete  discharge  of all  obligations  of the
Trustees, to the extent of the distributions so made.

         14.12 Qualified Domestic Relations Order.  Section 14.2 shall not apply
to a "qualified  domestic  relations order" defined in Code Section 414(p),  and
such other domestic relations orders permitted to be so treated by Administrator
under the  provisions  of the  Retirement  Equity Act of 1984.  Further,  to the
extent provided under a "qualified domestic relations order", a former Spouse of
a  Participant  shall be  treated  as the  Spouse or  surviving  Spouse  for all
purposes under the Plan.

In the case of any domestic relations order received by the Plan:

                  (a) The Employer or the Plan Committee  shall promptly  notify
         the  Participant  and any other  alternate payee of the receipt of such
         order and the Plan's procedures for determining the qualified status of
         domestic relations orders, and

                  (b) Within a reasonable  period  after  receipt of such order,
         the Employer or the Plan Committee shall  determine  whether such order
         is a qualified  domestic relations order and notify the Participant and
         each alternate  payee of such  determination.  The Employer or the Plan
         Committee  shall  establish  reasonable  procedures  to  determine  the
         qualified  status  of  domestic  relations  orders  and  to  administer
         distributions under such qualified orders.

                                      -28-
<PAGE>


         During any  period in which the issue of  whether a domestic  relations
order is a  qualified  domestic  relations  order is  being  determined  (by the
Employer or Plan Committee, by a court of competent jurisdiction, or otherwise),
the Employer or the Plan Committee shall segregate in a separate  account in the
Plan or in an escrow  account the amounts  which would have been  payable to the
alternate  payee  during  such period if the order had been  determined  to be a
qualified domestic relations order. If within eighteen (18) months the order (or
modification  thereof) is determined to be a qualified domestic relations order,
the Employer or the Plan Committee  shall pay the  segregated  amounts (plus any
interest thereon) to the person or persons entitled thereto.  If within eighteen
(18)  months  it is  determined  that  the  order  is not a  qualified  domestic
relations  order, or the issue as to whether such order is a qualified  domestic
relations  order is not resolved,  then the Employer or the Plan Committee shall
pay the segregated  amounts (plus any interest thereon) to the person or persons
who would have been  entitled  to such  amounts if there had been no order.  Any
determination  that an order is a qualified  domestic  relations  order which is
made  after  the  close of the  eighteen  (18)  month  period  shall be  applied
prospectively only. The term "alternate payee" means any Spouse,  former Spouse,
child or other  dependent  of a  Participant  who is  recognized  by a  domestic
relations  order as having a right to receive  all, or a portion of, the benefit
payable under a Plan with respect to such Participant.

Section 15. Top-Heavy Provisions.

         15.1 Top-Heavy  Plan.  For any Plan Year  beginning  after December 31,
1983, this Plan is top-heavy if any of the following conditions exist:

          (a) If the  top-heavy  ratio for this Plan exceeds sixty percent (60%)
     and this Plan is not part of any required  aggregation  group or permissive
     aggregation group;

          (b) If this Plan is a part of a required aggregation group (but is not
     part of a permissive  aggregation group) and the aggregate  top-heavy ratio
     for the group of Plans exceeds sixty percent (60%); or

          (c) If this Plan is a part of a required aggregation group and part of
     a permissive  aggregation  group and the aggregate  top-heavy ratio for the
     permissive aggregation group exceeds sixty percent (60%).

         15.2 Super  Top-Heavy Plan For any Plan Year  beginning  after December
31,  1983,  this Plan  will be a super  top-heavy  Plan if any of the  following
conditions exist:

          (a) If the top-heavy  ratio for this Plan exceeds ninety percent (90%)
     and this Plan is not part of any required  aggregation  group or permissive
     aggregation group.

          (b) If this Plan is a part of a required aggregation group (but is not
     part of a permissive  aggregation group) and the aggregate  top-heavy ratio
     for the group of Plans exceeds ninety percent (90%), or

          (c) If this Plan is a part of a required aggregation group and part of
     a permissive  aggregation  group and the aggregate  top-heavy ratio for the
     permissive aggregation group exceeds ninety percent (90%).

                                      -29-
<PAGE>


15.3 Definitions.

In making this determination,  the Committee shall use the following definitions
and principles:

                  15.3.1 The  "Determination  Date",  with  respect to the first
         Plan Year of any plan,  means the last day of that Plan Year,  and with
         respect  to each  subsequent  Plan  Year,  means  the  last  day of the
         preceding Plan Year. If any other plan has a  Determination  Date which
         differs from this Plan's  Determination Date, the top-heaviness of this
         Plan shall be determined on the basis of the other plan's Determination
         Date   falling   within  the  same   calendar   years  as  this  Plan's
         Determination Date.

                  15.3.2 A "Key Employee", with respect to a Plan Year, means an
         Employee who at any time during the five years ending on the  top-heavy
         Determination Date for the Plan Year has received  compensation from an
         Employer  and has  been  (i) an  officer  of the  Employer  having  415
         Compensation  greater than 50 percent of the limit then in effect under
         Section  415(b)(1)(A) of the Code, (ii) one of the 10 Employees  owning
         the largest  interests in the Employer having 415 Compensation  greater
         than the limit  then in effect  under  Section  415(c)(1)(A),  (iii) an
         owner of more than five percent of the  outstanding  equity interest or
         the outstanding  voting  interest in any Employer,  or (iv) an owner of
         more  than  one  percent  of the  outstanding  equity  interest  or the
         outstanding  voting  interest in an Employer whose annual  compensation
         exceeds $150,000.  For purposes of determining whether an Employee is a
         Key Employee,  annual  compensation  means  compensation  as defined in
         Section 415(c)(3) of the Code, but including amounts contributed by the
         Employee pursuant to a salary reduction  agreement which are excludable
         from the Employee's gross income under Section 125, Section  402(e)(3),
         Section  402(H)(1)(B) or Section 403(b) of the Code. The Beneficiary of
         a Key Employee shall also be considered a Key Employee.

                  15.3.3 A "Non-key  Employee" means an Employee who at any time
         during the five years ending on the  top-heavy  Determination  Date for
         the Plan Year has  received  compensation  from an Employer and who has
         never been a Key Employee, and the Beneficiary of any such Employee.

                  15.3.4  A  "required  aggregation  group"  includes  (a)  each
         qualified  Plan of the  Employer  in which at  least  one Key  Employee
         participates in the Plan Year containing the Determination Date and any
         of the four (4) preceding Plan Years,  and (b) any other qualified Plan
         of the  Employer  which  enables  a Plan  described  in (a) to meet the
         requirements  of Code  Sections  401(a)(4) and 410. For purposes of the
         preceding  sentence,  a  qualified  Plan  of the  Employer  includes  a
         terminated  Plan  maintained  by the Employer  within the five (5) year
         period  ending on the  Determination  Date.  In the case of a  required
         aggregation  group,  each  Plan  in the  group  will  be  considered  a
         top-heavy Plan if the required  aggregation group is a top-heavy group.
         No  Plan  in the  required  aggregation  group  will  be  considered  a
         top-heavy  Plan if the  required  aggregation  group is not a top-heavy
         group. All Employers  aggregated under Code Sections 414(b), (c) or (m)
         or (o) (but  only  after the Code  Section  414(o)  regulations  become
         effective) are considered a single Employer.

                  15.3.5 A "permissive  aggregation group" includes the required
         aggregation  group of Plans  plus any other  qualified  Plan(s)  of the
         Employer  that  are not  required  to be  aggregated  but  which,  when
         considered as a group with the required  aggregation group, satisfy the

                                      -30-
<PAGE>


         requirements  of Code Sections  401(a)(4) and 410 and are comparable to
         the Plans in the required  aggregation group. No Plan in the permissive
         aggregation group will be considered a top-heavy Plan if the permissive
         aggregation group is not a top-heavy group. Only a Plan that is part of
         the required  aggregation  group will be considered a top-heavy Plan if
         the permissive aggregation group is top-heavy.

         15.4 Top-Heavy Rules of Application.

         For  purposes  of  determining  the value of Account  balances  and the
present value of accrued benefits the following provisions shall apply:

                  15.4.1 The value of Account  balances and the present value of
         accrued  benefits will be  determined  as of the most recent  Valuation
         Date that falls within or ends with the twelve (12) month period ending
         on the Determination Date.

                  15.4.2 For purposes of testing whether this Plan is top-heavy,
         the  present  value  of  an  individual's   accrued   benefits  and  an
         individual's Account balances is counted only once each year.

                  15.4.3  The  Account   balances  and  accrued  benefits  of  a
         Participant  who is not  presently  a Key  Employee  but  who was a Key
         Employee in a Plan Year  beginning on or after  January 1, 1984 will be
         disregarded.

                  15.4.4  Employer   contributions   attributable  to  a  salary
         reduction or similar arrangement will be taken into account.

                  15.4.5 When  aggregating  Plans, the value of Account balances
         and  accrued   benefits  will  be  calculated  with  reference  to  the
         Determination Dates that fall within the same calendar year.

                  15.4.6 The present value of the accrued benefits or the amount
         of the  Account  balances  of an  Employee  shall be  increased  by the
         aggregate  distributions  made  to  such  Employee  from a Plan  of the
         Employer. No distribution, however, made from the Plan to an individual
         (other than the beneficiary of a deceased  Employee who was an Employee
         within the five (5) year period ending on the  Determination  Date) who
         has not been an  Employee  at any time  during the five (5) year period
         ending  on the  Determination  Date  shall be  taken  into  account  in
         determining   whether  the  Plan  is  top-heavy.   Also,   any  amounts
         recontributed  by an Employee upon  becoming a Participant  in the Plan
         shall no longer be counted as a distribution under this paragraph.

                  15.4.7 The present value of the accrued benefits or the amount
         of the  Account  balances  of an  Employee  shall be  increased  by the
         aggregate distributions made to such Employee from a terminated Plan of
         the Employer,  provided that such Plan (if not  terminated)  would have
         been required to be included in the aggregation group.

                  15.4.8 Accrued  benefits and Account balances of an individual
         shall  not be taken  into  account  for  purposes  of  determining  the
         top-heavy  ratios if the  individual  has performed no services for the
         Employer  during  the five (5) year  period  ending  on the  applicable
         Determination  Date.  Compensation  for  purposes of this  subparagraph
         shall not include any payments  made to an  individual  by the Employer
         pursuant to a qualified or non-qualified deferred compensation plan.

                  15.4.9 The present value of the accrued benefits or the amount
         of the Account  balances  of any  Employee  participating  in this Plan
         shall  not  include  any  rollover  contributions  or  other  transfers
         voluntarily  initiated by the Employee except as described  below. If a
         rollover  was  received  by this Plan  after  December  31,  1983,  the
         rollover or transfer voluntarily initiated by the Employee was received
         prior to  January 1,  1984,  then the  rollover  or  transfer  shall be

                                      -31-
<PAGE>


         considered as part of the accrued  benefit by the Plan  receiving  such
         rollover or  transfer.  If this Plan  transfers  or rolls over funds to
         another  Plan in a  transaction  voluntarily  initiated by the Employee
         after  December 31, 1983,  then this Plan shall count the  distribution
         for purposes of  determining  Account  balances or the present value of
         accrued  benefits.  A transfer incident to a merger or consolidation of
         two or more Plans of the Employer (including Plans of related Employers
         treated as a single  Employer under Code Section 414), or a transfer or
         rollover  between  Plans of the  Employer,  shall not be  considered as
         voluntarily initiated by the Employee.

         15.5 Top-Heavy Ratio.

         If the Employer  maintains one (1) or more defined  contribution  plans
(including  any  simplified  Employee  pension  plan) and the Employer has never
maintained  any  defined  benefit  plans  which have  covered  or could  cover a
Participant  in this Plan, the top-heavy  ratio is a fraction,  the numerator of
which  is the  sum of the  Account  balances  of  all  Key  Employees  as of the
Determination  Date,  and the  denominator  of which  is the sum of the  Account
balances of all Employees as of the  Determination  Date. Both the numerator and
denominator   of  the  top-heavy   ratio  shall  be  increased  to  reflect  any
contribution which is due but unpaid as of the Determination Date.

         If the Employer  maintains one (1) or more defined  contribution  plans
(including any simplified  Employee pension plan) and the Employer  maintains or
has maintained one (1) or more defined benefit plans which have covered or could
cover a  Participant  in this  Plan,  the  top-heavy  ratio is a  fraction,  the
numerator of which is the sum of Account balances under the defined contribution
plans for all Key Employees and the present value of accrued  benefits under the
defined benefit plans for all Key Employees, and the denominator of which is the
sum of the  Account  balances  under  the  defined  contribution  plans  for all
Employees and the present value of accrued  benefits  under the defined  benefit
plans for all Employees.

         15.6 Minimum Contributions. For any Top-Heavy Year, each Employer shall
make a special contribution on behalf of each Participant to the extent that the
total  allocations to his Account  pursuant to Section 4 is less than the lesser
of:

               (i) three percent of his 415 Compensation for that year, or

               (ii) the highest  ratio of such  allocation  to 415  Compensation
          received  by any Key  Employee  for that  year.  For  purposes  of the
          special  contribution  of this  Section  15.2,  a Key  Employee's  415
          Compensation  shall include amounts the Key Employee  elected to defer
          under a  qualified  401(k)  arrangement.  Such a special  contribution
          shall be made on  behalf of each  Participant  who is  employed  by an
          Employer on the last day of the Plan Year, regardless of the number of
          his Hours of Service, and shall be allocated to his Account.

         For any Plan  Year  when (1) the Plan is  top-heavy  and (2) a  Non-key
Employee is a Participant in both this Plan and a defined  benefit plan included
in the plan  aggregation  group  which  is top  heavy,  the sum of the  Employer
contributions  and  forfeitures  allocated  to the Account of each such  Non-key
Employee shall be equal to at least five percent (5%) of such Non-key Employee's
415 Compensation for that year.

                                      -32-
<PAGE>



         15.7 Minimum Vesting. If a Participant's vested interest in his Account
is to be  determined  in a Top-Heavy  Year,  it shall be based on the  following
"top-heavy table":

            Vesting                                   Percentage of
             Years                                   Interest Vested
             -----                                   ---------------

          Fewer than 3 years                                0%
          3 or more                                       100%

   15.8 Top-Heavy  Provisions  Control in Top-Heavy Plan. In the event this Plan
becomes top-heavy and a conflict arises between the top-heavy  provisions herein
set forth and the  remaining  provisions  set forth in this Plan,  the top-heavy
provisions shall control.


                                      -33-


                                                                      Exhibit 21



                         SUBSIDIARIES OF THE REGISTRANT

The following is a list of the subsidiaries of Peoples Bancorp,  Inc.  following
the Conversion:


       Name                                    State of Incorporation
       ----                                    ----------------------
  Trenton Savings Bank, FSB                          Federal
          |
          |
  TSBusiness Finance                                 New Jersey
  Manchester Trust Bank                              New Jersey




                                                                    Exhibit 23.2


                        INDEPENDENT ACCOUNTANTS' CONSENT


The Board of Directors
Peoples Bancorp, Inc.:


We consent to the use of our report  dated  January  21,  1997,  relating to the
consolidated statements of condition of Peoples Bancorp, Inc. as of December 31,
1996 and 1995, and the related consolidated statements of income,  stockholders'
equity  and cash  flows for each of the  years in the  three-year  period  ended
December 31, 1996,  included herein,  and to the reference to our Firm under the
heading "Experts" in the Registration  Statement/Prospectus  of Peoples Bancorp,
Inc.



                                                /s/  KPMG Peat Marwick LLP
                                                     ---------------------------
                                                     KPMG Peat Marwick LLP


Short Hills, New Jersey
December 18, 1997





                                                                    Exhibit 23.3


                             [LETTERHEAD OF FINPRO]


December 19, 1997

Board of Directors
Trenton Savings Bank
134 Franklin Corner Road
Lawrenceville, NJ  08648

Dear Board Members:

We hereby consent to the use of our firm's name, FinPro,  Inc. ("FinPro") in the
Form S-1 Registration  Statement and Amendments thereto of Peoples Bancorp, Inc.
so filed with the  Securities and Exchange  Commission,  the Form AC Application
for  Conversion and the prospectus  included  therein filed by Peoples  Bancorp,
M.H.C. and any amendments thereto, for the Valuation Appraisal Report ("Report")
regarding  the  valuation of Trenton  Savings Bank  provided by FinPro,  and our
opinion regarding subscription rights filed as exhibits to the Form S-1 and Form
AC  referred  to below.  We also  consent to the use of our firm's  name and the
inclusion  of,  summary  of and  references  to our  Report  and  Opinion in the
prospectus included in the Form S-1, and any amendments thereto.


                                                       Very Truly Yours,



                                                      /s/  Donald J. Musso
                                                           ---------------------
                                                           Donald J. Musso

Liberty Corner, New Jersey
December 19, 1997




<TABLE> <S> <C>


<ARTICLE>                                            9
<MULTIPLIER>                                     1,000
       
<S>                             <C>            <C>
<PERIOD-TYPE>                     9-MOS           YEAR
<FISCAL-YEAR-END>           DEC-31-1996    DEC-31-1996
<PERIOD-END>                SEP-30-1997    DEC-31-1996
<CASH>                           10,909         12,938
<INT-BEARING-DEPOSITS>                0              0
<FED-FUNDS-SOLD>                  2,300          8,000
<TRADING-ASSETS>                      0              0
<INVESTMENTS-HELD-FOR-SALE>     127,651         87,648
<INVESTMENTS-CARRYING>           74,147         89,642
<INVESTMENTS-MARKET>             74,308         89,601
<LOANS>                         397,866        380,288
<ALLOWANCE>                       3,202          2,901
<TOTAL-ASSETS>                  638,942        601,016
<DEPOSITS>                      493,334        491,246
<SHORT-TERM>                          0              0
<LIABILITIES-OTHER>               7,369          6,418
<LONG-TERM>                      30,000              0
                 0              0
                           0              0
<COMMON>                            904            904
<OTHER-SE>                      107,335        102,448
<TOTAL-LIABILITIES-AND-EQUITY>  638,942        601,016
<INTEREST-LOAN>                  22,393         25,503
<INTEREST-INVEST>                 9,817         10,623
<INTEREST-OTHER>                    406            777
<INTEREST-TOTAL>                 32,616         36,903
<INTEREST-DEPOSIT>               14,734         17,941
<INTEREST-EXPENSE>               16,223         17,941
<INTEREST-INCOME-NET>            16,393         18,962
<LOAN-LOSSES>                     1,488              0
<SECURITIES-GAINS>                2,923          2,839
<EXPENSE-OTHER>                   9,844          9,669
<INCOME-PRETAX>                   9,230         13,111
<INCOME-PRE-EXTRAORDINARY>        9,230         13,111
<EXTRAORDINARY>                       0              0
<CHANGES>                             0              0
<NET-INCOME>                      5,898          8,391
<EPS-PRIMARY>                       .65            .94
<EPS-DILUTED>                         0              0
<YIELD-ACTUAL>                     7.14           7.13
<LOANS-NON>                       4,477          2,951
<LOANS-PAST>                      1,023            753
<LOANS-TROUBLED>                    192            206
<LOANS-PROBLEM>                   3,261          1,400
<ALLOWANCE-OPEN>                  2,901          1,767
<CHARGE-OFFS>                     1,313            110
<RECOVERIES>                        126             58
<ALLOWANCE-CLOSE>                 3,202          2,901
<ALLOWANCE-DOMESTIC>              3,202          2,901
<ALLOWANCE-FOREIGN>                   0              0
<ALLOWANCE-UNALLOCATED>               0              0
                                         


</TABLE>

                                                                    Exhibit 99.3


                             PEOPLES BANCORP, M.H.C.
                            134 Franklin Corner Road
                         Lawrenceville, New Jersey 08648
                                 (609) 844-3106

                      NOTICE OF SPECIAL MEETING OF MEMBERS
                        To be Held On _____________, 1998

         NOTICE IS HEREBY GIVEN that a Special  Meeting of members (the "Special
Meeting") of Peoples Bancorp, M.H.C. (the "Mutual Holding Company") will be held
at   _____________________________________   ___________________,   located   at
_____________________________________________, at ____ __.m., New Jersey time on
____________,  1998. As of the date hereof,  the Mutual Holding Company holds no
material assets other than 5,796,000, or approximately 64.1%, of the outstanding
shares of common stock ("Mid-Tier  Common Stock") of Peoples Bancorp,  Inc. (the
"Mid-Tier Holding  Company"),  which owns no material assets other than the 100%
of outstanding shares of Trenton Savings Bank FSB (the "Bank") a federal savings
bank.

         A Proxy  Statement and Proxy Card(s) are enclosed.  The Special Meeting
is for the purpose of considering and voting upon:

         A Plan of  Conversion  and  Reorganization  (the "Plan" or the "Plan of
         Conversion")  pursuant to which (i) Trenton  Savings  Bank ("the Bank")
         will establish  Peoples  Bancorp,  Inc. (the "Company") as a first-tier
         Delaware  chartered  corporation  subsidiary;  (ii)  the  Company  will
         charter an interim federal  association  ("Interim");  (iii) the Mutual
         Holding Company will merge with and into the Mid-Tier  Holding Company,
         shares of Mid-Tier Common Stock held by the Mutual Holding Company will
         be canceled and certain depositors of the Bank will receive an interest
         in a liquidation  account of the Mid-Tier  Holding  Company in exchange
         for such  persons'  interest in the Mutual  Holding  Company;  (iv) the
         Mid-Tier  Holding  Company  will  merge  with and  into  the Bank  (the
         "Mid-Tier   Merger")  with  the  Bank  as  the  resulting   entity  and
         stockholders  of the  Mid-Tier  Holding  Company  other than the Mutual
         Holding Company ("Minority  Stockholders") will constructively  receive
         shares of Bank Common Stock in exchange for their Mid-Tier Common Stock
         and each Eligible  Account  Holder and  Supplemental  Eligible  Account
         Holder will receive an interest in a Liquidation Account of the Bank in
         exchange for such person's  interest in the Mid-Tier  Holding  Company;
         (v) contemporaneously with the Mid-Tier Merger, Interim will merge with
         and into the Bank  with the Bank as the  surviving  entity  (the  "Bank
         Merger") and  Minority  Stockholders  will  exchange the shares of Bank
         Common Stock that they  constructively  received in the Mid-Tier Merger
         for the  Company's  common stock  pursuant to the  "Exchange  Ratio" as
         defined herein;  and (vi)  contemporaneously  with the Bank Merger, the
         Company  will offer for sale shares of common  stock in a  subscription
         offering; and

         Such other business as may properly come before this Special Meeting or
any adjournment thereof. Management is not aware of any such other business.

         The Board of Directors has fixed ____________, 1998 (the "Voting Record
Date") as the record date for the determination of members entitled to notice of
and to vote at the Special  Meeting and at any adjournment  thereof.  Only those
members of the Mutual Holding  Company (i.e.,  depositors of the Bank) as of the
Voting Record Date who continue to be members on the date of the Special Meeting
or any adjournment thereof will be entitled to vote at the Special Meeting.  The
following  Proxy  Statement is a summary of  information  about the Bank and the
proposals to be voted on at the Special Meeting. A more detailed  description of
the Mid-Tier Holding Company,  Mutual Holding Company, the Company, the Bank and
the proposal to be voted on at the Special Meeting is included in the Prospectus
that you are  receiving  herewith  and  which  is  incorporated  into the  Proxy
Statement by reference.  Upon written request  addressed to the Secretary of the
Mutual  Holding  Company  at the  address  given  above,  members  may obtain an
additional copy of the Prospectus, and/or a copy of the Plan and exhibits


<PAGE>


thereto,  including  the  Certificate  of  Incorporation  and the  Bylaws of the
Company.  In  order to  assure  timely  receipt  of the  additional  copy of the
Prospectus  and/or the Plan, the written  request should be received by the Bank
by _______________, 1998.

                                          By Order of the Board of Directors



                                          Robert C. Hollenbeck
                                          Corporate Secretary

Lawrenceville, New Jersey
________________, 1998

         THE BOARD OF  DIRECTORS  RECOMMENDS  THAT YOU  SIGN,  DATE AND MARK THE
ENCLOSED  PROXY  CARD IN FAVOR OF THE  ADOPTION  OF THE PLAN OF  CONVERSION  AND
RETURN IT PROMPTLY IN THE ENCLOSED SELF-ADDRESSED STAMPED ENVELOPE.  PROXY CARDS
MUST BE RECEIVED PRIOR TO THE  COMMENCEMENT  OF THE SPECIAL  MEETING.  RETURNING
PROXY CARDS WILL NOT PREVENT YOU FROM VOTING IN PERSON IF YOU ATTEND THE SPECIAL
MEETING.

               YOUR VOTE IS VERY IMPORTANT. A FAILURE TO VOTE WILL
                HAVE THE SAME EFFECT AS A VOTE AGAINST THE PLAN.



<PAGE>



                                 PROXY STATEMENT
                             PEOPLES BANCORP, M.H.C.
                            134 Franklin Corner Road
                         Lawrenceville, New Jersey 08648
                                 (609) 844-3106

                           Special Meeting of Members
                        To be Held on _____________, 1998

                                  INTRODUCTION

         This Proxy  Statement is being  furnished to you in connection with the
solicitation by the Board of Directors of Peoples Bancorp,  M.H.C.  (the "Mutual
Holding  Company")  of proxies to be voted at the Special  Meeting of Members of
the  Mutual   Holding   Company   (the   "Special   Meeting")   to  be  held  at
_______________________________                    located                    at
______________________________________, New Jersey, on _______________, 1998, at
____ __.m.,  New Jersey  time and at any  adjournments  thereof.  As of the date
hereof,  the  Mutual  Holding  Company  holds  no  material  assets  other  than
5,796,000,  or  approximately  64.1%, of the outstanding  shares of common stock
("Mid-Tier  Common  Stock") of Peoples  Bancorp,  Inc.  (the  "Mid-Tier  Holding
Company"),  which owns no  material  assets  other than the 100% of  outstanding
shares of Trenton  Savings Bank FSB (the  "Bank") a federal  savings  bank.  The
Special  Meeting is for the  purpose of  considering  and acting  upon a Plan of
Conversion and Reorganization (the "Plan" or the "Plan of Conversion")  pursuant
to which (i) Trenton Savings Bank ("the Bank") will establish  Peoples  Bancorp,
Inc. (the "Company") as a first-tier Delaware chartered corporation  subsidiary;
(ii) the Company will charter an interim federal association ("Interim");  (iii)
the  Mutual  Holding  Company  will  merge  with and into the  Mid-Tier  Holding
Company, shares of Mid-Tier Common Stock held by the Mutual Holding Company will
be canceled  and certain  depositors  of the Bank will  receive an interest in a
liquidation  account  of the  Mid-Tier  Holding  Company  in  exchange  for such
persons'  interest in the Mutual  Holding  Company;  (iv) the  Mid-Tier  Holding
Company will merge with and into the Bank (the "Mid-Tier  Merger") with the Bank
as the resulting  entity and  stockholders of the Mid-Tier Holding Company other
than the Mutual Holding Company ("Minority  Stockholders")  will  constructively
receive shares of Bank Common Stock in exchange for their Mid-Tier  Common Stock
and each Eligible Account Holder and  Supplemental  Eligible Account Holder will
receive an interest in a  Liquidation  Account of the Bank in exchange  for such
person's interest in the Mid-Tier Holding Company;  (v)  contemporaneously  with
the Mid-Tier Merger,  Interim will merge with and into the Bank with the Bank as
the surviving entity (the "Bank Merger") and Minority Stockholders will exchange
the  shares of Bank  Common  Stock  that  they  constructively  received  in the
Mid-Tier Merger for the Company's  common stock pursuant to the "Exchange Ratio"
as defined herein; and (vi)  contemporaneously with the Bank Merger, the Company
will offer for sale shares of common stock in a subscription offering.

         A more detailed description of the Mutual Holding Company, the Company,
the Bank and the  proposal to be voted on at the Special  Meeting is included in
the Prospectus that you are receiving  herewith.  Upon written request addressed
to the  Secretary  of the Mutual  Holding  Company at the address  given  above,
members may obtain an additional  copy of the  Prospectus,  and/or a copy of the
Plan  of  Conversion  and  exhibits   thereto,   including  the  Certificate  of
Incorporation  and the Bylaws of the Company.  In order to assure timely receipt
of the additional  copy of the Prospectus  and/or the Plan, the written  request
should be received by the Mutual Holding Company by _____________, 1998.

         Voting in favor of the Plan of Conversion  will not obligate any person
to purchase  Subscription  Shares.  Subscription  Shares are being  offered only
through the Prospectus.

                VOTING SECURITIES AND VOTES REQUIRED FOR APPROVAL

         The  Board  of  Directors  of the  Mutual  Holding  Company  has  fixed
_____________, 1998 as the voting record date (the "Voting Record Date") for the
determination  of  members  entitled  to  notice  of and to vote at the  Special
Meeting.  All of the Bank's  depositors  (i.e.,  members  of the Mutual  Holding
Company) as of the close of business on

                                        1

<PAGE>



the Voting  Record  Date who  continue  to be members on the date of the Special
Meeting or any  adjournment  thereof  will be  entitled  to vote at the  Special
Meeting or such adjournment.

         Each member  will be  entitled at the Special  Meeting to cast one vote
for each $100, or fraction thereof, of the aggregate  withdrawal value of all of
their  deposit  accounts in the Bank as of the Voting Record Date. No member may
cast more than 1,000 votes.  In general,  accounts  held in different  ownership
capacities will be treated as separate  memberships for purposes of applying the
1,000 vote  limitation.  For example,  if two persons hold a $100,000 account in
their  joint  names and each of the  persons  also holds a separate  account for
$100,000 in his or her own name,  each  person  would be entitled to 1,000 votes
for the  separate  account  and  they  would  together  be  entitled  to cast an
additional 1,000 votes for the joint account.

         Pursuant  to  Office  of  Thrift   Supervision   ("OTS")   regulations,
consummation  of the Conversion is conditioned  upon the approval of the Plan by
the OTS,  as well as (1) the  approval  of the holders of at least a majority of
the total  number of votes  eligible  to be cast by the  Members  of the  Mutual
Holding  Company as of the close of business  on the Voting  Record Date and (2)
the approval of the holders of at least two-thirds of the outstanding  shares of
the Mid- Tier Common Stock at a special meeting of  Stockholders  called for the
purpose of considering the Plan (the "Stock Holders' Meeting"). In addition, the
Mid-Tier  Holding  Company and the Mutual Holding  Company have  conditioned the
consummation  of the Conversion on the approval of the Plan of Conversion by the
holders of at least a majority of the votes cast, in person or by proxy,  by the
holders of Mid-Tier  Common  Stock  excluding  the Mutual  Holding  Company (the
"Minority  Stockholders") at the Stockholders'  Meeting. As of the Voting Record
Date for the Special Meeting,  the Mutual Holding Company had depositor  members
who are entitled to cast a total of _________ votes.

         Deposits  held in a trust or other  fiduciary  capacity may be voted by
the trustee or other  fiduciary to whom voting  rights are  delegated  under the
trust  instrument or other governing  document or applicable law. In the case of
IRA and Keogh trusts  established  at the Bank, the  beneficiary  may direct the
trustee's vote on the Plan of Conversion by returning a completed  proxy card to
the Bank.

                                     PROXIES

         Enclosed  is a proxy  which may be used by a member to vote on the Plan
of Conversion.  All properly  executed  proxies  received by management  will be
voted in  accordance  with the  instructions  indicated  thereon by the  members
giving such proxies.  If no instructions are given, such signed proxies returned
by  members  will be voted in favor  of the  Plan of  Conversion.  If any  other
matters are properly  presented at the Special Meeting and may properly be voted
on,  all  proxies  will be  voted  on such  matters  by such  proxy  holders  in
accordance  with the  directions  of the Board of  Directors.  Management is not
aware of any other business to be presented at the Special Meeting.  A proxy may
be revoked at any time before it is voted by written  notice to the Secretary of
the Mutual Holding Company,  by submitting a later-dated  proxy, or by attending
and voting in person at the Special Meeting. The proxies being solicited are for
use only at the Special  Meeting and at any and all  adjournments  thereof,  and
will not be used for any other meeting.

         To the extent  necessary to permit  approval of the Plan of Conversion,
proxies may be  solicited by  officers,  directors  or regular  employees of the
Mutual Holding Company and/or the Bank, in person, by telephone or through other
forms of communication  and, if necessary,  the Special Meeting may be adjourned
to a later date.  Such persons will be reimbursed by the Mutual Holding  Company
and/or the Bank for their reasonable out-of-pocket expenses,  including, but not
limited to, de minimis  telephone  and postage  expenses  incurred in connection
with such  solicitation.  The Mutual  Holding  Company  and/or the Bank have not
retained a proxy  solicitation  firm to provide advisory  services in connection
with the solicitation of proxies,  although  Friedman,  Billings,  Ramsey & Co.,
Inc.  ("FBR"),  the  broker-dealers  retained to assist in the  marketing of the
Company's Common Stock,  have also agreed to assist in the proxy  solicitations.
FBR will receive  compensation for their services as described in the section of
the  Prospectus  titled  "The   Conversion--Plan  of  Distribution  and  Selling
Commissions." The Bank will bear all costs of this solicitation.


                                        2

<PAGE>


         THE  BOARD OF  DIRECTORS  OF THE  MUTUAL  HOLDING  COMPANY  UNANIMOUSLY
RECOMMENDS THAT YOU VOTE TO APPROVE THE PLAN OF CONVERSION AND TO SIGN, DATE AND
PROMPTLY  RETURN THE ENCLOSED PROXY CARD IN THE ENCLOSED  POSTAGE PAID ENVELOPE,
EVEN IF YOU DO NOT INTEND TO PURCHASE SUBSCRIPTION SHARES.

         THE OTS HAS APPROVED THE PLAN OF CONVERSION SUBJECT TO THE APPROVAL OF
THE MUTUAL HOLDING COMPANY'S MEMBERS AND THE SATISFACTION OF CERTAIN OTHER
CONDITIONS. HOWEVER, OTS APPROVAL DOES NOT CONSTITUTE A RECOMMENDATION OR
ENDORSEMENT OF THE PLAN BY THE OTS.

                 PROPOSAL -- APPROVAL OF THE PLAN OF CONVERSION

         All persons receiving this proxy are also being given a prospectus (the
"Prospectus") that describes the Conversion. The Prospectus, in its entirety, is
incorporated  herein  and  made  a  part  hereof.  Although  the  Prospectus  is
incorporated  herein,  this proxy  statement  does not  constitute an offer or a
solicitation  of an offer to purchase  the common  stock  offered  thereby.  The
Mutual  Holding  Company  urges you to carefully  read the  Prospectus  prior to
voting on the proposal to be presented at the Special Meeting.

                              REVIEW OF OTS ACTION

         Section 5(i)(2)(B) of the Home Owners' Loan Act, as amended,  12 U.S.C.
ss.1464(i)(2)(B) and Section 563b.8(u) of the Rules and Regulations  promulgated
thereunder (12 C.F.R.  Section 563b.8(u)) provide: (i) that persons aggrieved by
a final  action  of the OTS  which  approves,  with or  without  conditions,  or
disapproves a plan of conversion, may obtain review of such final action only by
filing a written  petition in the United States Court of Appeals for the circuit
in which the principal office or residence of such person is located,  or in the
United States Court of Appeals for the District of Columbia, requesting that the
final action of the OTS be modified, terminated or set aside, and (ii) that such
petition must be filed within 30 days after  publication of notice of such final
action in the  Federal  Register,  or 30 days  after the date of  mailing of the
notice  and proxy  statement  for the  meeting of the  converting  institution's
members  at which the  conversion  is to be voted on,  whichever  is later.  The
notice of the Special Meeting of the Mutual Holding Company's members to vote on
the Plan of  Conversion  described  herein is included at the  beginning of this
Proxy  Statement.  The  statute  and  regulation  referred  to above  should  be
consulted for further information.

                      HOW TO OBTAIN ADDITIONAL INFORMATION

         The Prospectus contains audited  consolidated  financial  statements of
the Mid-Tier  Holding  Company and its  subsidiaries,  including  statements  of
operations for the past three years;  management's  discussion  and analysis;  a
description  of  lending,   savings,   investment,   and  borrowing  activities;
information concerning the Bank's subsidiaries;  remuneration and other benefits
of directors and officers;  further information about the business and financial
condition of the Bank; and additional information about the Conversion,  and the
Subscription and Community Offerings.  The Plan sets forth the terms, conditions
and  provisions  of  the  proposed  Conversion.   The  proposed  Certificate  of
Incorporation and Bylaws of the Company are exhibits to the Plan. The Order Form
is the means by which an order for the  subscription  and  purchase of shares is
placed.



                                        3

<PAGE>



         If you would like to receive an additional copy of the Prospectus, or a
copy of the Plan of Conversion and the Certificate of  Incorporation  and Bylaws
of the Company,  you must request  such  materials in writing,  addressed to the
Bank's  secretary at the Bank's  address  given  above.  Such  requests  must be
received  by the Bank no later  than  ________________,  1998.  Requesting  such
materials does not obligate you to purchase shares. If the Bank does not receive
your request by  ________________,  1998,  you will not be entitled to have such
materials mailed to you.

                                         By Order of the Board of Directors



                                         Robert C. Hollenbeck
                                         Corporate Secretary

Lawrenceville, New Jersey
______________, 1998

         YOUR VOTE IS IMPORTANT!  THE BOARD OF DIRECTORS RECOMMENDS THAT YOU
VOTE FOR THE PLAN OF CONVERSION.

         THIS PROXY STATEMENT IS NOT AN OFFER TO SELL OR THE  SOLICITATION OF AN
OFFER TO BUY SUBSCRIPTION SHARES. THE OFFER WILL BE MADE ONLY BY THE PROSPECTUS.


                                        4

<PAGE>



                                 REVOCABLE PROXY

                SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF
                             PEOPLES BANCORP, M.H.C.

                        FOR A SPECIAL MEETING OF MEMBERS
                     TO BE HELD ON __________________, 1998



         The undersigned members of People Bancorp,  M.H.C. (the "Mutual Holding
Company"),  hereby  appoint  the full Board of  Directors,  with full  powers of
substitution,  as  attorneys-in-fact  and  agents  for  and in the  name  of the
undersigned,  to vote such votes as the  undersigned  may be entitled to vote at
the  Special  Meeting  of  Members  of  Peoples  Bancorp,  M.H.C.  to be held at
__________________________________________               located              at
___________________________________________,  on  _____________,  1998,  at ____
_.m.,  New  Jersey  time,  and at any and all  adjournments  thereof.  They  are
authorized to cast all votes to which the undersigned is entitled as follows:

                                        FOR      AGAINST
                                        [ ]        [ ]


A Plan of Conversion and Reorganization (the "Plan" or the "Plan of Conversion")
pursuant to which (i) Trenton  Savings Bank ("the Bank") will establish  Peoples
Bancorp,  Inc. (the "Company") as a first-tier  Delaware  chartered  corporation
subsidiary;  (ii) the  Company  will  charter  an  interim  federal  association
("Interim");  (iii) the  Mutual  Holding  Company  will  merge with and into the
Mid-Tier  Holding  Company,  shares of Mid-Tier  Common Stock held by the Mutual
Holding Company will be canceled and certain depositors of the Bank will receive
an interest in a liquidation account of the Mid-Tier Holding Company in exchange
for such  persons'  interest in the Mutual  Holding  Company;  (iv) the Mid-Tier
Holding  Company will merge with and into the Bank (the "Mid-Tier  Merger") with
the Bank as the  resulting  entity  and  stockholders  of the  Mid-Tier  Holding
Company other than the Mutual Holding  Company  ("Minority  Stockholders")  will
constructively  receive  shares  of Bank  Common  Stock in  exchange  for  their
Mid-Tier Common Stock and each Eligible Account Holder and Supplemental Eligible
Account Holder will receive an interest in a Liquidation  Account of the Bank in
exchange  for such  person's  interest  in the  Mid-Tier  Holding  Company;  (v)
contemporaneously with the Mid-Tier Merger, Interim will merge with and into the
Bank with the Bank as the  surviving  entity (the "Bank  Merger")  and  Minority
Stockholders   will   exchange  the  shares  of  Bank  Common  Stock  that  they
constructively  received in the Mid-Tier  Merger for the Company's  common stock
pursuant to the "Exchange Ratio" as defined herein;  and (vi)  contemporaneously
with the Bank Merger,  the Company will offer for sale shares of common stock in
a subscription offering.


                                        1

<PAGE>



         Such other business as may properly come before the Special  Meeting of
any adjournment thereof.

         NOTE:  The Board of Directors is not aware of any other matter that may
come before the Special Meeting of Members.



- --------------------------------------------------------------------------------
THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS
PROXY  WILL BE VOTED  FOR THE  PROPOSITIONS  STATED.  IF ANY OTHER  BUSINESS  IS
PRESENTED AT THE MEETING,  THIS PROXY WILL BE VOTED BY THE BOARD OF DIRECTORS IN
ITS BEST JUDGMENT. AT THE PRESENT TIME, THE BOARD OF DIRECTORS KNOWS OF NO OTHER
BUSINESS TO BE PRESENTED AT THE MEETING.
- --------------------------------------------------------------------------------

                                        2

<PAGE>


                  THIS PROXY WILL BE VOTED FOR THE PROPOSITIONS
                       STATED IF NO CHOICE IS MADE HEREON


         Votes will be cast in accordance with the Proxy. Should the undersigned
be  present  and  elect to vote at the  Special  Meeting  or at any  adjournment
thereof and after  notification to the Secretary of Peoples  Bancorp,  M.H.C. at
said Special  Meeting the member's  decision to terminate  this Proxy,  then the
power of said  attorney-in-fact  or agents shall be deemed  terminated and of no
further force and effect.

         The undersigned  acknowledges receipt of a Notice of Meeting of Members
and a Proxy Statement dated _____________,  1998, prior to the execution of this
Proxy.



- ------------------------------------
                    Date



- ------------------------------------
                  Signature



NOTE:  Only one signature is required
       in the case of a joint account.



- --------------------------------------------------------------------------------
                 PLEASE COMPLETE, DATE, SIGN AND MAIL THIS PROXY
                       PROMPTLY IN THE ENCLOSED ENVELOPE.
- --------------------------------------------------------------------------------


                                        3


                                                                    Exhibit 99.4


                              PEOPLES BANCORP, INC.
                            134 Franklin Corner Road
                         Lawrenceville, New Jersey 08648
                                 (609) 844-3106


                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                        To be Held On _____________, 1998

         NOTICE IS HEREBY  GIVEN  that a Special  Meeting of  Stockholders  (the
"Special  Meeting") of Peoples Bancorp,  Inc. (the "Mid-Tier  Holding  Company")
will  be  held  at  _____________________________________   ___________________,
located at _____________________________________________,  on _________________,
1998 at ____  __.m.,  New  Jersey  time on  ____________,  1998.  As of the date
hereof,  the Mid-Tier Holding Company owns 100% of Trenton Savings Bank FSB (the
"Bank") and is  majority-owned  by Peoples  Bancorp,  MHC (the  "Mutual  Holding
Company").

         A Proxy  Statement and Proxy Card(s) are enclosed.  The Special Meeting
is for the purpose of considering and voting upon:

         A Plan of  Conversion  and  Reorganization  (the "Plan" or the "Plan of
         Conversion")  pursuant to which (i) Trenton  Savings  Bank ("the Bank")
         will establish  Peoples  Bancorp,  Inc. (the "Company") as a first-tier
         Delaware  chartered  corporation  subsidiary;  (ii)  the  Company  will
         charter an interim federal  association  ("Interim");  (iii) the Mutual
         Holding Company will merge with and into the Mid-Tier  Holding Company,
         shares of Mid-Tier Common Stock held by the Mutual Holding Company will
         be canceled and certain depositors of the Bank will receive an interest
         in a liquidation  account of the Mid-Tier  Holding  Company in exchange
         for such  persons'  interest in the Mutual  Holding  Company;  (iv) the
         Mid-Tier  Holding  Company  will  merge  with and  into  the Bank  (the
         "Mid-Tier   Merger")  with  the  Bank  as  the  resulting   entity  and
         stockholders  of the  Mid-Tier  Holding  Company  other than the Mutual
         Holding Company ("Minority  Stockholders") will constructively  receive
         shares of Bank Common Stock in exchange for their Mid-Tier Common Stock
         and each Eligible  Account  Holder and  Supplemental  Eligible  Account
         Holder will receive an interest in a Liquidation Account of the Bank in
         exchange for such person's  interest in the Mid-Tier  Holding  Company;
         (v) contemporaneously with the Mid-Tier Merger, Interim will merge with
         and into the Bank  with the Bank as the  surviving  entity  (the  "Bank
         Merger") and  Minority  Stockholders  will  exchange the shares of Bank
         Common Stock that they  constructively  received in the Mid-Tier Merger
         for the  Company's  common stock  pursuant to the  "Exchange  Ratio" as
         defined herein;  and (vi)  contemporaneously  with the Bank Merger, the
         Company  will offer for sale shares of common  stock in a  subscription
         offering; and

         Such other business as may properly come before this Special Meeting or
any adjournment thereof. Management is not aware of any such other business.

         The Board of  Directors  has fixed  _______________,  1998 (the "Voting
Record Date") as the voting record date for the  determination  of  stockholders
entitled  to  notice  of  and  to  vote  at  the  Special  Meeting.  Only  those
stockholders of record as of the close of business on that date will be entitled
to vote at the Special Meeting or at any such adjournment thereof. The following
Proxy  Statement is a summary of  information  about the and the proposals to be
voted on at the Special  Meeting.  A more detailed  description  of the Mid-Tier
Holding Company,  Mutual Holding Company, the Company, the Bank and the proposal
to be voted upon at the Special  Meeting is included in the Prospectus  that you
are receiving  herewith and which is  incorporated  into the Proxy  Statement by
reference.  Upon written  request  addressed to the Secretary of the Bank at the
address given above,  members may obtain an additional  copy of the  Prospectus,
and/or a copy of the Plan of Conversion and exhibits thereto,


<PAGE>



including the  Certificate of  Incorporation  and the Bylaws of the Company.  In
order to assure timely receipt of the additional  copy of the Prospectus  and/or
the Plan, the written request should be received by the Bank by _______________,
1998. In addition, all such documents may be obtained at any office of the Bank.

                                         By Order of the Board of Directors



                                         Robert C. Hollenbeck
                                         Corporate Secretary

________________, 1998
Lawrenceville, New Jersey

         THE BOARD OF  DIRECTORS  RECOMMENDS  THAT YOU  SIGN,  DATE AND MARK THE
ENCLOSED  PROXY  CARD IN FAVOR OF THE  ADOPTION  OF THE PLAN OF  CONVERSION  AND
RETURN IT PROMPTLY IN THE ENCLOSED SELF-ADDRESSED STAMPED ENVELOPE.  PROXY CARDS
MUST BE RECEIVED PRIOR TO THE  COMMENCEMENT  OF THE SPECIAL  MEETING.  RETURNING
PROXY CARDS WILL NOT PREVENT YOU FROM VOTING IN PERSON IF YOU ATTEND THE SPECIAL
MEETING.

               YOUR VOTE IS VERY IMPORTANT. A FAILURE TO VOTE WILL
                HAVE THE SAME EFFECT AS A VOTE AGAINST THE PLAN.




<PAGE>



                                 PROXY STATEMENT
                              PEOPLES BANCORP, INC.
                            134 Franklin Corner Road
                         Lawrenceville, New Jersey 08648
                                 (609) 844-3106

                         Special Meeting of Stockholders
                        To be Held on _____________, 1998

                                  INTRODUCTION

         This  Proxy  Statement  is  being  furnished  in  connection  with  the
solicitation of proxies by the Board of Directors of Peoples Bancorp,  Inc. (the
"Mid-Tier  Holding Company") for use at its Special Meeting of Stockholders (the
"Special  Meeting")  to  be  held  at  ___________________________   located  at
_________________________ New Jersey, on _________________, 1998, at ____ __.m.,
New Jersey time, and at any adjournments  thereof, for the purposes set forth in
the  Notice of Special  Meeting  of  Stockholders.  The  accompanying  Notice of
Special  Meeting and this Proxy  Statement is first being mailed to stockholders
on or about February ____, 1998.

                              REVOCATION OF PROXIES

         Stockholders  who execute  proxies in the form solicited  hereby retain
the right to revoke them in the manner described below.  Unless so revoked,  the
shares  represented  by  such  proxies  will be  voted  at the  Meeting  and all
adjournments  thereof.  Proxies solicited on behalf of the Board of Directors of
the Mid-Tier  Holding  Company will be voted in accordance  with the  directions
given thereon. Please sign and return your Proxy to the Mid-Tier Holding Company
in order for your vote to be counted.  Proxies which are signed,  but contain no
instructions  for  voting,  will be voted "FOR" the  proposal  set forth in this
Proxy Statement for consideration at the Special Meeting.

         Proxies may be revoked by sending  written  notice of revocation to the
Secretary of the Mid-Tier Holding Company, Robert C. Hollenbeck,  at the address
of the Mid-Tier  Holding Company shown above, or by filing a duly executed proxy
bearing a later date.  The  presence at the Meeting of any  stockholder  who has
given a proxy shall not revoke such proxy unless the stockholder delivers his or
her ballot in person at the  Meeting or  delivers  a written  revocation  to the
Secretary of the Mid-Tier Holding Company prior to the voting of such proxy.

         Holders of record of the Mid-Tier  Holding  Company common stock at the
close of business on _____________, 1998 (the "Voting Record Date") are entitled
to one vote for each  share  held . As of the  Voting  Record  Date,  there were
__________ shares of Mid-Tier Common Stock issued and outstanding,  5,796,000 of
which were held by Peoples Bancorp,  M.H.C.  (the "Mutual Holding  Company") and
___________  of which were held by  stockholders  other than the Mutual  Holding
Company  ("Minority  Stockholders").  The  presence  in person or by proxy of at
least a majority of the issued and  outstanding  shares of Common Stock entitled
to vote is necessary to constitute a quorum at the Special Meeting.


                 VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF

         Pursuant to Office of Thrift  Supervision  ("OTS")  regulations and the
Plan of  Conversion,  consummation  of the  Conversion is  conditioned  upon the
approval of the Plan by the OTS, as well as certain other conditions  including;
(1) the  approval of the  holders of at least a majority of the total  number of
votes  eligible  to be cast by  Minority  Stockholders  at a special  meeting of
Members called for the purpose of considering the Plan (the "Members' Meeting"),
and (2) the approval of the holders of at least  two-thirds of the shares of the
outstanding Mid-Tier Common Stock.  Accordingly,  broker non-votes will have the
same effect as voting against the Plan of Conversion.

         The Mid-Tier  Holding Company  believes that the Mutual Holding Company
will vote its shares of Common Stock,  which amount to  approximately  64.__% of
the outstanding shares, in favor of the Plan of Conversion.

                                        1

<PAGE>


                  PROPOSAL - APPROVAL OF THE PLAN OF CONVERSION

         All persons receiving this proxy are also being given a prospectus (the
"Prospectus") that describes the Conversion. The Prospectus, in its entirety, is
incorporated  herein  and  made  a  part  hereof.  Although  the  Prospectus  is
incorporated  herein,  this proxy  statement  does not  constitute an offer or a
solicitation  of an offer to purchase  the common  stock  offered  thereby.  The
Mid-Tier  Holding  Company urges you to carefully read the  Prospectus  prior to
voting on the proposal to be presented at the Special Meeting.


                        DISSENTERS' AND APPRAISAL RIGHTS

         Under OTS regulations,  Minority Stockholders will not have dissenters'
rights or appraisal  rights in  connection  with the exchange of their  Mid-Tier
Common Stock for shares of common stock of the Company.


                             STOCKHOLDERS PROPOSALS

         Any proposal  which a stockholder  wished to have included in the proxy
solicitation  materials to be used in connection with the next annual meeting of
stockholders  of the Mid-Tier  Holding  Company  which is expected to be held in
April 1998, if the Conversion is not consummated, must have been received at the
main office of the Mid-Tier Holding Company no later than November 24, 1997.


                                  OTHER MATTERS

         The Board of  Directors is not aware of any business to come before the
Meeting other than the matters described above in the Proxy Statement.  However,
if any matters  should  properly  come before the Meeting,  it is intended  that
holders of the proxies will act in accordance with their best judgment.

         The Plan of Conversion sets forth the terms,  conditions and provisions
of the proposed Conversion. The proposed Certificate of Incorporation and Bylaws
of the Company are  exhibits  to the Plan of  Conversion.  The Order Form is the
means by which an order for the  subscription  and purchase of shares is placed.
If you would like to receive an additional copy of the Prospectus,  or a copy of
the Plan of Conversion and the  Certificate of  Incorporation  and Bylaws of the
Company,  you must request such materials in writing,  addressed to the Mid-Tier
Holding  Company's  secretary at the address given above.  Such requests must be
received by the Mid-Tier Holding Company no later than  ________________,  1998.
Requesting  such  materials  does not  obligate you to purchase  shares.  If the
Mid-Tier  Holding  Company does not receive  your  request by  ________________,
1998, you will not be entitled to have such materials mailed to you.

         To the extent  necessary to permit  approval of the Plan of Conversion,
proxies may be  solicited by  officers,  directors  or regular  employees of the
Mid-Tier  Holding  Company  and/or the Bank, in person,  by telephone or through
other forms of  communication  and,  if  necessary,  the Special  Meeting may be
adjourned  to a later date.  Such  persons  will be  reimbursed  by the Mid-Tier
Holding  Company and/or the Bank for their  reasonable  out-of-pocket  expenses,
including,  but not  limited  to, de  minimis  telephone  and  postage  expenses
incurred in connection  with such  solicitation.  The Mid-Tier  Holding  Company
and/or the Bank have not retained a proxy  solicitation firm to provide advisory
services in connection  with the  solicitation  of proxies,  although  Friedman,
Billings,  Ramsey & Co., Inc. ("FBR"), the broker-dealers  retained to assist in
the  marketing of Peoples  Bancorp,  Inc.'s  Common  Stock,  have also agreed to
assist in the  proxy  solicitations.  FBR will  receive  compensation  for their
services  as   described   in  the  section  of  the   Prospectus   titled  "The
Conversion--Plan  of Distribution and Selling  Commissions."  The Bank will bear
all costs of this solicitation.



                                        2

<PAGE>



         YOUR VOTE IS IMPORTANT! THE BOARD OF DIRECTORS RECOMMENDS THAT YOU VOTE
FOR THE PLAN OF CONVERSION.

         THIS PROXY STATEMENT IS NOT AN OFFER TO SELL OR THE  SOLICITATION OF AN
OFFER TO BUY SUBSCRIPTION SHARES. THE OFFER WILL BE MADE ONLY BY THE PROSPECTUS.



                                        3

<PAGE>



                                 REVOCABLE PROXY

                SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF
                              PEOPLES BANCORP, INC.

                        FOR A SPECIAL MEETING OF MEMBERS
                      TO BE HELD ON _________________, 1998



         The undersigned members of People Bancorp,  Inc. (the "Mid-Tier Holding
Company),  hereby  appoint  the full  Board of  Directors,  with full  powers of
substitution,  as  attorneys-in-fact  and  agents  for  and in the  name  of the
undersigned,  to vote such votes as the  undersigned  may be entitled to vote at
the  Special  Meeting  of  Members  of  Peoples  Bancorp,  Inc.  to be  held  at
____________________________   located   at   ____________________________,   on
_____________,  1998,  at  ____  _.m.,  New  Jersey  time,  and at any  and  all
adjournments  thereof.  They  are  authorized  to cast all  votes  to which  the
undersigned is entitled as follows:

                                       FOR      AGAINST
                                       [ ]         [ ]


A Plan of Conversion and Reorganization (the "Plan" or the "Plan of Conversion")
pursuant to which (i) Trenton  Savings Bank ("the Bank") will establish  Peoples
Bancorp,  Inc. (the "Company") as a first-tier  Delaware  chartered  corporation
subsidiary;  (ii) the  Company  will  charter  an  interim  federal  association
("Interim");  (iii) the  Mutual  Holding  Company  will  merge with and into the
Mid-Tier  Holding  Company,  shares of Mid-Tier  Common Stock held by the Mutual
Holding Company will be canceled and certain depositors of the Bank will receive
an interest in a liquidation account of the Mid-Tier Holding Company in exchange
for such  persons'  interest in the Mutual  Holding  Company;  (iv) the Mid-Tier
Holding  Company will merge with and into the Bank (the "Mid-Tier  Merger") with
the Bank as the  resulting  entity  and  stockholders  of the  Mid-Tier  Holding
Company other than the Mutual Holding  Company  ("Minority  Stockholders")  will
constructively  receive  shares  of Bank  Common  Stock in  exchange  for  their
Mid-Tier Common Stock and each Eligible Account Holder and Supplemental Eligible
Account Holder will receive an interest in a Liquidation  Account of the Bank in
exchange  for such  person's  interest  in the  Mid-Tier  Holding  Company;  (v)
contemporaneously with the Mid-Tier Merger, Interim will merge with and into the
Bank with the Bank as the  surviving  entity (the "Bank  Merger")  and  Minority
Stockholders   will   exchange  the  shares  of  Bank  Common  Stock  that  they
constructively  received in the Mid-Tier  Merger for the Company's  common stock
pursuant to the "Exchange Ratio" as defined herein;  and (vi)  contemporaneously
with the Bank Merger,  the Company will offer for sale shares of common stock in
a subscription offering.


                                        1

<PAGE>



         Such other business as may properly come before the Special  Meeting of
any adjournment thereof.

         NOTE:  The Board of Directors is not aware of any other matter that may
come before the Special Meeting of Members.



THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS
PROXY  WILL BE VOTED  FOR THE  PROPOSITIONS  STATED.  IF ANY OTHER  BUSINESS  IS
PRESENTED AT THE MEETING,  THIS PROXY WILL BE VOTED BY THE BOARD OF DIRECTORS IN
ITS BEST JUDGMENT. AT THE PRESENT TIME, THE BOARD OF DIRECTORS KNOWS OF NO OTHER
BUSINESS TO BE PRESENTED AT THE MEETING.


                                        2

<PAGE>


                  THIS PROXY WILL BE VOTED FOR THE PROPOSITIONS
                       STATED IF NO CHOICE IS MADE HEREON


         Votes will be cast in accordance with the Proxy. Should the undersigned
be  present  and  elect to vote at the  Special  Meeting  or at any  adjournment
thereof and after notification to the Secretary of Peoples Bancorp, Inc. at said
Special Meeting the member's decision to terminate this Proxy, then the power of
said  attorney-in-fact  or agents shall be deemed  terminated  and of no further
force and effect.

         The undersigned  acknowledges receipt of a Notice of Meeting of Members
and a Proxy Statement dated _____________,  1998, prior to the execution of this
Proxy.



- ------------------------------------
                    Date



- ------------------------------------
                  Signature



NOTE:  Only one signature is required
       in the case of a joint account.





                 PLEASE COMPLETE, DATE, SIGN AND MAIL THIS PROXY
                       PROMPTLY IN THE ENCLOSED ENVELOPE.



                                        3




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