COVENANT BANCORP INC
8-B12G, 1997-06-13
STATE COMMERCIAL BANKS
Previous: BLOOMER BANCSHARES INC, S-4/A, 1997-06-13
Next: NEXTLEVEL SYSTEMS INC, S-4/A, 1997-06-13



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549


                                   ----------

                                    FORM 8-B

                        FOR REGISTRATION OF SECURITIES OF
                            CERTAIN SUCCESSOR ISSUERS
                    FILED PURSUANT TO SECTION 12(b) OR 12(g)
                     OF THE SECURITIES EXCHANGE ACT OF 1934




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

                             COVENANT BANCORP, INC.
             (Exact Name of Registrant as Specified in Its Charter)



               New Jersey                                    22-3493913
     (State or Other Jurisdiction of 
     Incorporation or Organization)                  (IRS Identification Number)


  18 Kings Highway West, Haddonfield, NJ                       08033
 (Address of Principal Executive Offices)                    (Zip Code)


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


                     Common Stock, par value $5.00 per share
- --------------------------------------------------------------------------------
                                (Title of Class)


              Series A Preferred Stock, par value $25.00 per share
- --------------------------------------------------------------------------------
                                (Title of Class)


              Series B Preferred Stock, par value $25.00 per share
- --------------------------------------------------------------------------------
                                (Title of Class)



- -1-


<PAGE>

Item 1. General Information

     (a) The  Registrant  was  organized on February  13, 1997 as a  corporation
under the laws of Pennsylvania.

     (b) The Registrant's fiscal year ends on December 31.


Item 2. Transaction of Succession

     (a)  Covenant  Bank  (the  "Bank")  is the  predecessor  issuer  which  had
securities  registered  pursuant to Section 12(g) of the Securities Exchange Act
of 1934.

     (b) On June 13, 1997,  the Registrant  completed the  acquisition of all of
the issued and  outstanding  capital  stock of the Bank.  Under the terms of the
Plan of  Acquisition  by and between  the  Registrant  and the Bank,  holders of
shares of common stock, par value $5.00 per share, Series A Preferred Stock, par
value  $25.00 per share,  and Series B  Preferred  Stock,  par value  $25.00 per
share,  of the Bank received in exchange for each such share one share of common
stock, par value $5.00 per share ('Registrant Common Stock"), Series A Preferred
Stock, par value $25.00 per share ("Registrant  Series A Preferred Stock"),  and
Series B Preferred Stock, par value $25.00 share ("Registrant Series B Preferred
Stock"), of the Registrant,  respectively.  Thus, the Bank became a wholly-owned
subsidiary  of the  Registrant  and the  shareholders  of the  Bank  became  the
shareholders of the Registrant.  The Registrant has thereby become the successor
issuer to the Bank.

Item 3. Securities to be Registered

     The Certificate of Incorporation of the Registrant  authorizes the issuance
of up to 25,000,000 shares of Registrant Common Stock and up to 1,000,000 shares
of series  preferred  stock of which  138,300  shares  have been  designated  as
Registrant  Series A Preferred  Stock and 161,700 shares have been designated as
Registrant  Series  B  Preferred  Stock.  As  of  the  date  hereof,  there  are
outstanding  2,936,480  shares of  Registrant  Common Stock,  138,300  shares of
Registrant  Series A Preferred  Stock and 161,700 shares of Registrant  Series B
Preferred Stock. None of such outstanding  shares are held as of the date hereof
by or for the account of the Registrant.

Item 4. Description of Registrant's Securities to be Registered.

     The  description  of the  Registrant  Common  Stock,  Registrant  Series  A
Preferred Stock and Registrant  Series B Preferred Stock is incorporated  herein
by reference to the Registrant's  Registration Statement on Form S-4 (Commission
File No. 333-23257).


- -2-


<PAGE>

Item 5. Financial Statements and Exhibits.


     (a) Financial Statements.

         None.

     (b) Exhibits.

          2.   Plan of Acquisition dated February 28, 1997,  included as Annex A
               to the  Proxy  Statement-Prospectus  set  forth as  Exhibit  99.1
               hereto

          3.1. Certificate of Incorporation  of the Registrant,  incorporated by
               reference to the Registrant's  Registration Statement on Form S-4
               (File No. 333-23257)

          3.2  Bylaws  of  the  Registrant,  incorporated  by  reference  to the
               Registrant's   Registration  Statement  on  Form  S-4  (File  No.
               333-23257)

          4.1  Forms of Common Stock Certificate

          4.2  Form of Series A Preferred  Stock  Certificate,  incorporated  by
               reference to the Registrant's  Registration Statement on Form S-4
               (File No. 333-23257)

          4.3  Form of Series B Preferred  Stock  Certificate,  incorporated  by
               reference to the Registrant's  Registration Statement on Form S-4
               (File No. 333-23257)

          10.1 Incentive  Stock  Option Plan,  incorporated  by reference to the
               Registrant's   Registration  Statement  on  Form  S-4  (File  No.
               333-23257)

          10.2 1996 Stock Option Plan for Employees and Non-Employee  Directors,
               incorporated  by  reference  to  the  Registrant's   Registration
               Statement on Form S-4 (File No. 333-23257)

          10.3 Employee Stock Purchase  Plan,  incorporated  by reference to the
               Registrant's   Registration  Statement  on  Form  S-4  (File  No.
               333-23257)

          21   Subsidiaries of the Registrant

          99.1 Proxy Statement-Prospectus of Covenant Bank and the Registrant


- -3-


<PAGE>

                                    SIGNATURE

     Pursuant to the  requirements of Section 12 of the Securities  Exchange Act
of 1934, the registrant has duly caused this registration statement to be signed
on its behalf by the undersigned, thereto duly authorized.



                                               COVENANT BANCORP, INC.


Date:    June 13, 1997                         By: /s/ Charles E. Sessa, Jr.
                                                   ----------------------------
                                                   Charles E. Sessa, Jr.
                                                   President


- -4-





                                                                     Exhibit 4.1

                                 COVENANT BANK
                            Common stock certificate

                                 COVENANT BANK
                              Number - CBC________

                                 COVENANT BANK

             INCORPORATED UNDER THE LAWS OF THE STATE OF NEW JERSEY
            Authorized Shares 5,000,000 -- Par Value $5.00 Per Share

                               CUSIP 222837 10 6

                      SEE REVERSE FOR CERTAIN DEFINITIONS

                                  COMMON STOCK

THIS CERTIFIES THAT






IS THE OWNER OF

                                                                       Shares of

                                 COVENANT BANK

fully paid and non-assessable, transferable only on the books of the Corporation
in person or by Attorney upon surrender of this Certificate  properly  endorsed.
This  Certificate  is not  valid  unless  countersigned  and  registered  by the
Transfer Agent and Registrar.

     IN WITNESS WHEREOF,  the said Corporation has caused this Certificate to be
signed by its duly  authorized  officers and its  Corporate  Seal to be hereunto
affixed.


/s/ William T. Carson, Jr.          CORPORATE      /s/ Charles E. Sessa, Jr., 
    ------------------------          SEAL             ------------------------
    Secretary                         1988             President



<PAGE>


     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
     TEN ENT -- as tenants by the entireties
     JT TEN  -- as joint tenants with right of survivorship 
                and not as tenants in common


    UNIF GIFT MIN ACT -- ___________________ Custodian ________________ under
                                (Cust)                      (Minor)

                         Uniform Gifts to Minors Act ________________________
                                                            (State)


    Additional abbreviations may also be used though not in the above list.


For Value Received, __________________ hereby sell, assign and transfer unto


PLEASE IDENTIFY SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE.


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


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

Shares  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 ________________ 19_____


In the presence of 

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


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


                    NOTICE: THE SIGNATURE OF THE ASSIGNMENT
               MUST CORRESPOND WITH THE NAME AS WRITTEN UPON THE
             FACE OF THE CERTIFICATE. IN EVERY PARTICULAR, WITHOUT
               ALTERATION OR ENLARGEMENT, OR ANY CHANGE WHATEVER.

<PAGE>



                             COVENANT BANCORP, INC.

             INCORPORATED UNDER THE LAWS OF THE STATE OF NEW JERSEY

            Authorized Shares 25,000,000 -- Par Value $5.00 Per Share
                                                   
                              Number - CBCH________
                             Shares - _____________

                                  COMMON STOCK

 THIS CERTIFICATE IS TRANSFERABLE IN NEW YORK, N.Y. AND RIDGEFIELD PARK, N.J.


                               CUSIP 222906 10 9

                      SEE REVERSE FOR CERTAIN DEFINITIONS


THIS CERTIFIES THAT






IS THE OWNER OF

                                                                       Shares of

                             COVENANT BANCORP, INC.

fully paid and non-assessable, transferable only on the books of the Corporation
in person or by Attorney upon surrender of this Certificate  properly  endorsed.
This  Certificate  is not  valid  unless  countersigned  and  registered  by the
Transfer Agent and Registrar.

     IN WITNESS WHEREOF,  the said Corporation has caused this Certificate to be
signed by its duly  authorized  officers and its  Corporate  Seal to be hereunto
affixed.


/s/ William T. Carson, Jr.         CORPORATE      /s/ Charles E. Sessa, Jr., 
    ------------------------          SEAL            -------------------------
    Secretary                         1988            President


<PAGE>

     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
     TEN ENT -- as tenants by the entireties
     JT TEN  -- as joint tenants with right of survivorship 
                and not as tenants in common


    UNIF GIFT MIN ACT -- ___________________ Custodian ________________ under
                                (Cust)                      (Minor)

                         Uniform Gifts to Minors Act ________________________
                                                            (State)


    Additional abbreviations may also be used though not in the above list.


For Value Received, __________________ hereby sell, assign and transfer unto


PLEASE IDENTIFY SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE.


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


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

Shares  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 ________________ 19_____


In the presence of 

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


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



- --------------------------------------------------------------------------------
NOTICE: THE SIGNATURE OF THE ASSIGNMENT MUST CORRESPOND WITH THE NAME AS WRITTEN
UPON THE FACE OF THE CERTIFICATE.  IN EVERY  PARTICULAR,  WITHOUT  ALTERATION OR
ENLARGEMENT, OR ANY CHANGE WHATEVER.



- --------------------------------------------------------------------------------
SIGNATURE(S) GUARANTEED:   THE SIGNATURE(S)  SHOULD BE GUARANTEED BY AN ELIGIBLE
GUARANTOR  INSTITUTION  (BONDS, STOCK BROKERS, SAVINGS AND LOAN ASSOCIATIONS AND
CREDIT  UNIONS WITH  MEMBERSHIP  IN AN APPROVED  SIGNATURE  GUARANTEE  MEDALLION
PROGRAM), PURSUANT TO S.E.C. RULE 14Ad-15.







                                                                      Exhibit 21

                                  SUBSIDIARIES

                                                      Jurisdiction of
Parent                                                Incorporation
- ------                                                -------------
Covenant Bancorp, Inc.                                New Jersey


Subsidiary of Parent
- --------------------
Covenant Bank                                         New Jersey


Subsidiaries of Covenant Bank
- -----------------------------
Covenant Investment Corp.                             Delaware

Dole Realty Group, Inc.                               New Jersey




                                  COVENANT BANK


                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS



                           To Be Held on June 10, 1997


     NOTICE IS HEREBY GIVEN that the Annual Meeting of Stockholders (the "Annual
Meeting") of Covenant  Bank (the "Bank") will be held on June 10, 1997,  at 6:00
p.m., local time, at the Bank's Cherry Hill personal financial center located at
488 Evesham Road, Cherry Hill, New Jersey, to consider the following matters:

          1. The approval and adoption of the Plan of Acquisition dated February
     28, 1997, as amended,  pursuant to which  Covenant will  reorganize  into a
     holding company structure (the  "Reorganization").  In the  Reorganization,
     Covenant Bancorp,  Inc., a New Jersey  corporation  formed for this purpose
     (the  "Holding  Company"),  will acquire all of the issued and  outstanding
     shares of common  stock and  preferred  stock of the Bank,  and the holders
     thereof will receive in exchange  therefor  shares of common and  preferred
     stock, respectively, of the Holding Company.

          2. The  election of the  directors of the Bank for a one year term and
     until their successors are elected and qualify.

          3. Such other  matters as may  properly  be brought  before the Annual
     Meeting or any adjournments thereof.


     The Board of Directors of the Bank has fixed the close of business on April
11, 1997, as the record date for determining stockholders entitled to notice of,
and to vote at, the Annual Meeting and any adjournments thereof.


     A Proxy  Statement is set forth on the following  pages and a proxy card is
enclosed herewith. To ensure that your vote is counted,  please complete,  sign,
date and return the proxy card in the enclosed,  postage-paid  return  envelope,
whether or not you plan to attend the  Annual  Meeting in person.  If you attend
the Annual  Meeting,  you may revoke  your proxy and vote your shares in person.
However, attendance at the meeting will not of itself constitute revocation of a
proxy.



                                              BY ORDER OF THE BOARD OF DIRECTORS


                                              /s/ William T. Carson



April 28, 1997




YOUR VOTE IS IMPORTANT.  PLEASE  COMPLETE,  SIGN,  DATE AND RETURN  PROMPTLY THE
ENCLOSED PROXY CARD,  WHETHER OR NOT YOU PLAN TO ATTEND THE ANNUAL MEETING.  ANY
PROXY  GIVEN MAY BE  REVOKED BY YOU IN WRITING OR IN PERSON AT ANY TIME PRIOR TO
THE EXERCISE THEREOF.

<PAGE>
                                  COVENANT BANK
                              18 Kings Highway West
                          Haddonfield, New Jersey 08033

                                 PROXY STATEMENT
                     For the Annual Meeting of Shareholders
                          To Be Held on June 10, 1997

                                   ----------

                             COVENANT BANCORP, INC.
                                   PROSPECTUS
     For up to 3,376,505 shares of Common Stock, par value $5.00 per share,
   138,300 shares of Series A Preferred Stock, par value $25.00 per share, and
     161,700 shares of Series B Preferred Stock, par value $25.00 per share

                                   ----------

      This  Proxy   Statement   ("Proxy   Statement")  is  being   furnished  to
stockholders of Covenant Bank (the "Bank") in connection  with the  solicitation
of proxies by the Board of Directors  of the Bank for use at the Annual  Meeting
of Stockholders (the "Annual Meeting") to be held on June 10, 1997.

      The following matters will be considered at the Annual Meeting:

            1.  The  approval  and  adoption  of the Plan of  Acquisition  dated
      February 28, 1997, as amended, a copy of which is attached hereto as Annex
      A (the "Plan")  pursuant to which the Bank will  reorganize into a holding
      company structure (the "Reorganization").  In the Reorganization, Covenant
      Bancorp,  Inc.,  a New Jersey  corporation  formed for this  purpose  (the
      "Holding Company"),  will acquire all of the issued and outstanding shares
      of common  stock,  par value  $5.00 per share (the "Bank  Common  Stock"),
      Series A Preferred  Stock,  par value $25.00 per share (the "Bank Series A
      Preferred Stock") and Series B Preferred Stock, par value $25.00 per share
      (the "Bank Series B Preferred Stock") of the Bank, and the holders thereof
      will receive in exchange  therefor shares of common stock, par value $5.00
      per share (the "Holding Company Common Stock"),  Series A Preferred Stock,
      par value  $25.00  per share  (the  "Holding  Company  Series A  Preferred
      Stock")  and Series B  Preferred  Stock,  par value  $25.00 per share (the
      "Holding Company Series B Preferred Stock"),  respectively, of the Holding
      Company.

          2. The  election of the  directors of the Bank for a one year term and
     until their successors are elected and qualify.

          3. Such other  matters as may  properly  be brought  before the Annual
     Meeting or any adjournments thereof.


      This Proxy Statement and the  accompanying  forms of proxy are first being
 mailed to stockholders of the Bank on or about May 6, 1997.


      This Proxy Statement also serves as the prospectus for the Holding Company
as it relates to the shares of Holding  Company  Common  Stock (and  options and
other rights to acquire  Holding  Company Common  Stock),  the shares of Holding
Company  Series A Preferred  Stock,  and the shares of Holding  Company Series B
Preferred  Stock (the Holding  Company Series A Preferred  Stock and the Holding
Company Series B Preferred Stock, the "Holding Company Preferred Stock"; and the
Holding  Company  Common  Stock and the Holding  Company  Preferred  Stock,  the
"Holding  Company  Stock"),  to be  issued  to the  stockholders  of the Bank in
exchange  for their shares of Bank Common Stock (and options and other rights to
acquire  Bank Common  Stock),  Bank  Series A Preferred  Stock and Bank Series B
Preferred Stock, respectively (the Bank Series A Preferred Stock and Bank Series
B Preferred  Stock,  the "Bank Preferred  Stock";  and the Bank Common Stock and
Bank Preferred  Stock,  the "Bank Stock").  See  "DESCRIPTION OF HOLDING COMPANY
SECURITIES."  The Holding  Company has filed a Registration  Statement under the
Securities Act of 1933, as amended,  with the Securities and Exchange Commission
with respect to the shares of Holding  Company  Stock to be issued in connection
with the Reorganization.

     The Bank's Common Stock is traded on the Nasdaq  National  Market under the
sumbol  "CNSK."  The high and low sales  price for the  Bank's  Common  Stock on
December 17, 1996, the date preceding  public  announcement of the Bank's intent
to enter into the Reorganization, were $12.63 and $12.00, respectively.

      THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
           AND EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE
               ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
                     TO THE CONTRARY IS A CRIMINAL OFFENSE.

      THE SHARES OF HOLDING COMPANY STOCK OFFERED HEREBY ARE NOT SAVINGS
           ACCOUNTS, DEPOSITS OR OTHER OBLIGATIONS OF A BANK OR SAVINGS
               ASSOCIATION AND ARE NOT INSURED BY THE FEDERAL DEPOSIT
        INSURANCE CORPORATION OR ANY OTHER FUND OR AGENCY. THE
                 SHARES OF HOLDING COMPANY STOCK ARE SUBJECT TO
           INVESTMENT RISK, INCLUDING LOSS OF PRINCIPAL OR INVESTMENT.


               The date of this Proxy Statement is April 28, 1997.

<PAGE>


                              AVAILABLE INFORMATION


      Covenant Bank is subject to the informational  and reporting  requirements
of the rules and regulations of the Federal Deposit  Insurance  Corporation (the
"FDIC")  promulgated  under the  Securities and Exchange Act of 1934, as amended
(the  "Exchange  Act"),  and  in  accordance  therewith  files  reports,   proxy
statements and other  information with the FDIC. Such reports,  proxy statements
and other information can be inspected at the offices of the FDIC,  Registration
and Disclosure Section, 550 17th Street, N.W., Washington, D.C. 20429, telephone
(202)  898-8913,  and copies may be obtained from the FDIC at prescribed  rates.
The Bank Common  Stock is included  for  quotation  on the Nasdaq  Stock  Market
National  Market  ("Nasdaq  National  Market"),  and the Bank Preferred Stock is
included for  quotation on the Nasdaq Stock  Market  Small-Cap  Market  ("Nasdaq
Small-Cap  Market"),  and such reports,  proxy statements and other  information
concerning  the Bank should also be available for  inspection and copying at the
offices of the Nasdaq Stock Market, Inc., 1735 K Street, N.W., Washington,  D.C.
20006.

     Covenant  Bancorp,  Inc., the proposed  one-bank  holding company that will
become the parent  corporation  of Covenant  Bank, has filed with the Securities
and Exchange  Commission ("SEC") on March 13, 1997 a Registration  Statement (as
amended,  the  "Registration  Statement")  under the  Securities Act of 1933, as
amended (the  "Securities  Act") relating to the shares of Holding Company Stock
issuable in the Reorganization. As permitted by the rules of the SEC, this Proxy
Statement omits certain information contained in the Registration Statement. For
further  information  and  reference,  the  Registration  Statement and exhibits
thereto may be inspected  without charge at the public  reference  facilities of
the SEC at 450 Fifth Street,  N.W.,  Washington,  D.C. 20549,  and copies may be
obtained  from the SEC at  prescribed  rates.  The SEC maintains an Internet web
site  that  contains  reports,   proxy  and  information  statements  and  other
information  regarding issuers who file electronically with the SEC. The address
of that site is http://www.sec.gov.


      Pursuant  to the  Reorganization,  the  Holding  Company  will  assume the
Exchange Act reporting  responsibilities under rules and regulations of the SEC,
similar to the responsibilities previously performed by Covenant under rules and
regulations of the FDIC. Following the Reorganization,  the Holding Company will
file such reports with the SEC rather than the FDIC.



2

<PAGE>




                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                             Page
                                                                                                             ----

<S>                                                                                                          <C>
AVAILABLE INFORMATION.....................................................................................     2
SUMMARY...................................................................................................     4
GENERAL INFORMATION.......................................................................................     6
      Time and Place of the Annual Meeting................................................................     6
      Votes Required......................................................................................     6
      Solicitation, Voting and Revocability of Proxies....................................................     6
ELECTION OF DIRECTORS.....................................................................................     7
      Directors...........................................................................................     7
      Committees of the Board.............................................................................     8
      Compensation of Directors...........................................................................     9
THE REORGANIZATION........................................................................................    10
      General.............................................................................................    10
      Reasons for the Reorganization; Recommendations of the Boards of Directors..........................    10
      Structure of the Reorganization.....................................................................    10
      Treatment of Outstanding Options and Other Rights...................................................    11
      Share Certificates..................................................................................    11
      Required Regulatory Approvals.......................................................................    11
      Termination or Amendment............................................................................    11
      Accounting Treatment................................................................................    11
      Federal Income Tax Consequences.....................................................................    12
      Rights of Dissenting Stockholders...................................................................    12
CERTAIN INFORMATION REGARDING THE BANK....................................................................    14
      General.............................................................................................    14
      Management of the Bank..............................................................................    14
      Executive Compensation..............................................................................    15
      Certain Transactions................................................................................    21
      Principal Holders of Covenant Common Stock and Holdings of Management...............................    21
CERTAIN INFORMATION REGARDING THE HOLDING COMPANY.........................................................    24
      General.............................................................................................    24
      Dividend Policy.....................................................................................    24
      Management and Operations After the Reorganization..................................................    24
SUPERVISION AND REGULATION................................................................................    25
DESCRIPTION OF HOLDING COMPANY SECURITIES
  AND COMPARISON OF STOCKHOLDERS' RIGHTS..................................................................    29
      Description of Securities...........................................................................    29
      Comparison of Stockholders Rights...................................................................    30
EXPERTS...................................................................................................    33
LEGAL MATTERS.............................................................................................    34
SHAREHOLDER PROPOSALS.....................................................................................    34

ANNEX A -- PLAN OF ACQUISITION

ANNEX B -- PROVISIONS OF THE NEW JERSEY BANKING ACT REGARDING DISSENTERS' RIGHTS


ANNEX C -- ANNUAL REPORT OF THE BANK ON FORM F-2



</TABLE>


      No  person  has been  authorized  to give any  information  or to make any
representations  not contained herein and, if given or made, such information or
representation  must not be relied  upon as having been  authorized.  This Proxy
Statement  does not  constitute an offer to sell any  securities  other than the
securities  to which it  relates or an offer to sell any  securities  covered by
this Proxy  Statement in any  jurisdiction  where,  or to any person whom, it is
unlawful to make such an offer. Neither the delivery hereof nor any distribution
of securities of Covenant Bancorp made hereunder shall, under any circumstances,
create an  implication  that  there has been no change in the facts  herein  set
forth since the date hereof.

3
<PAGE>
                                     SUMMARY

      The  following  is  a  brief  summary  of  certain  information  contained
elsewhere  in this Proxy  Statement.  The summary is not intended to be complete
and is qualified in its entirety by reference to detailed information  contained
elsewhere in this document and in the accompanying annexes.


The Annual Meeting


     Date, Time and Place.   Tuesday, June 10, 1997, at 6:00 p.m. local time, at
the Bank's Cherry Hill personal  financial center,  located at 488 Evesham Road,
Cherry Hill, New Jersey.

     Purpose   and   Voting.   Stockholders   will  be  asked  to  vote  on  the
Reorganization  by  which  the  Bank  will  reorganize  into a  holding  company
structure.  The  affirmative  vote of  holders of  two-thirds  of the issued and
outstanding  shares  of Bank  Common  Stock  will be  required  to  approve  the
Reorganization.  In addition, stockholders will be asked to vote on the election
of the directors of the Bank for a one year term and until their  successors are
elected  and  qualify.  The  election  of the  directors  of the Bank will be by
plurality,  with the directors receiving the most votes being elected to office.
As of April 11, 1997 (the "Record  Date"),  there were 2,936,480  shares of Bank
Common  Stock  issued  and  outstanding,  held of record by  approximately  1200
stockholders.  At the Record Date,  directors and executive officers of the Bank
held  beneficially  approximately  561,876  shares  of  Bank  Common  Stock,  or
approximately  17.37% of the outstanding shares of Bank Common Stock. The Bank's
Board of Directors  recommends that stockholders vote for the Reorganization and
in favor of the nominees set forth herein for election as directors.



The Holding Company


     At the direction of the Board of Directors of the Bank, the Holding Company
was formed as a New Jersey  corporation  on February 13, 1997. Its purpose is to
serve as the holding  company for the Bank  following  the  Reorganization.  The
Holding  Company has not yet engaged in business  activity.  The Holding Company
has no current plans to engage in any activities  other than acting as a holding
company for the Bank Stock. In connection with the  Reorganization,  the Holding
Company will be required to register  with the Board of Governors of the Federal
Reserve  System (the "FRB") as a bank  holding  company  under the federal  Bank
Holding Company Act (the "BHC Act"),  and will become subject to supervision and
regulation by the FRB. The Holding  Company's  offices are located in the Bank's
executive offices at 18 Kings Highway West,  Haddonfield,  New Jersey 08033. The
Holding Company's telephone number is (609) 428-7300.



The Bank

      The Bank is a bank  organized  under the laws of the State of New  Jersey,
with  headquarters  at 18 Kings  Highway  West,  Haddonfield,  New Jersey 08033,
telephone (609) 428-7300.

      The Bank's  market focus is southern  New Jersey.  The Bank offers a broad
range of lending,  depository  and  related  financial  services  to  individual
consumers,  businesses and governmental  units. The Bank is a member of the Bank
Insurance  Fund ("BIF") of the FDIC.  Since  commencing  operations in September
1988 with a single  office in  Haddonfield,  New  Jersey,  the Bank has grown to
approximately $415 million in assets and fifteen offices throughout southern New
Jersey. As a state-chartered  bank, the Bank is subject to extensive  regulation
and  supervision  by the New Jersey  Department of Banking (the  "Department  of
Banking") under New Jersey law and by the FDIC under federal law.


The Reorganization

     Pursuant to the Plan,  the Holding  Company  will acquire all of the issued
and outstanding  shares of Bank Common Stock,  Bank Series A Preferred Stock and
Bank Series B  Preferred  Stock,  and will issue in  exchange  therefor an equal
number of shares of Holding  Company  Common  Stock,  Holding  Company  Series A
Preferred Stock and Holding Company Series B Preferred Stock, respectively. As a
result,  the Bank will become a wholly-owned  subsidiary of the Holding Company,
and the  stockholders  of the  Bank  will  become  stockholders  of the  Holding
Company. Following the Reorganization, the Bank will conduct its business in the
same  manner as it  conducted  business  prior to the  Reorganization.  See "THE
REORGANIZATION."


4
<PAGE>


Required Regulatory Approvals


     The  Reorganization is subject to the approval of the FRB under the BHC Act
and the  approval of the  Department  of Banking.  Applications  requesting  the
approvals  of the FRB and the  Department  of Banking,  respectively,  have been
submitted  and the Bank  knows of no  reason  that  such  approvals  will not be
forthcoming.  All regulatory approvals are expected to be received by the end of
the second calendar quarter of 1997.



Rights of Dissenting Stockholders


     Under the provisions of the New Jersey Banking Act ("NJBA"), holders of the
Bank's Common Stock may exercise dissenters' rights of appraisal with respect to
the  Reorganization.  Such  rights,  if properly  exercised,  will  entitle such
holders to receive a cash payment equal to the value of their shares  instead of
receiving  shares  of  Holding  Company  Stock in the  Reorganization.  See "THE
REORGANIZATION -- Rights of Dissenting Stockholders."


Tax Consequences of the Transaction


     It is intended that the  Reorganization  will be treated for federal income
tax purposes as a tax free exchange  under  Section 351 of the Internal  Revenue
Code of 1986, as amended (the "Code"), and that, accordingly, for federal income
tax purposes:  (i) no gain or loss will be recognized by the Bank or the Holding
Company  as a  result  of the  Reorganization;  (ii) no  gain  or  loss  will be
recognized by  stockholders  of the Bank who exchange their shares of Bank Stock
solely for shares of Holding Company Stock pursuant to the Reorganization; (iii)
the tax basis of the shares of Bank Stock received by stockholders  who exchange
all of their shares of Bank Stock solely for shares of Holding  Company Stock in
the Reorganization will be the same as the tax basis of the shares of Bank Stock
surrendered in exchange  therefor;  and (iv) the holding period of the shares of
Bank Stock received in the  Reorganization  will include the period during which
the shares of Bank Stock  surrendered in exchange  therefor were held,  provided
such shares of Bank Stock were held as capital  assets at the effective  time of
the Reorganization. See "THE REORGANIZATION -- Federal Income Tax Consequences."


Listing of Shares

     The Bank Common  Stock is included  for  quotation  on the Nasdaq  National
Market,  and the Bank  Preferred  Stock is included for  quotation on the Nasdaq
Small-Cap  Market.  It is expected  that the Holding  Company  Common  Stock and
Holding Company Preferred Stock will be similarly  included for quotation on the
Nasdaq National Market and Nasdaq Small-Cap Market, respectively,  following the
Reorganization.




5
<PAGE>
                               GENERAL INFORMATION

Time and Place of the Annual Meeting


   The Annual Meeting will be held at the Bank's Cherry Hill personal  financial
center,  488 Evesham Road,  Cherry Hill, New Jersey,  at 6:00 p.m. local time on
Tuesday, June 10, 1997.


Votes Required

   The approval and  adoption of the Plan will require the  affirmative  vote of
holders of two-thirds of the issued and outstanding shares of Bank Common Stock.
The  election  of the  directors  of the  Bank  will be by  plurality,  with the
directors receiving the most votes being elected to office.

    Holders of Bank  Common  Stock on the Record  Date are each  entitled to one
vote per share on each  matter to be voted on at the Annual  Meeting.  As of the
Record Date,  there were  2,936,480  shares of Covenant  Common Stock issued and
outstanding,  held of record by approximately 1200 stockholders.  Shares of Bank
Preferred  Stock  have no  voting  rights  with  respect  to the  matters  to be
considered at the Annual Meeting.

     At the Record  Date,  directors  and  executive  officers  of the Bank held
beneficially approximately 561,876 shares of Bank Common Stock, or approximately
17.37% of the outstanding shares of Bank Common Stock.

   Abstentions  (including  failure to submit a proxy or appear in person at the
meeting to vote) with  respect to shares of Bank Common Stock will have the same
effect as a vote against the approval and adoption of the Plan.

Solicitation, Voting and Revocability of Proxies


     Shares  represented by all properly  executed  proxies received in time for
the Annual Meeting will be voted at the Annual  Meeting in the manner  specified
therein. Properly executed proxies which do not contain voting instructions will
be voted in favor of the Plan and in favor of election of management's  nominees
for election to the Board of Directors.

     It is not expected that any matter other than those referred to herein will
be brought before the Annual Meeting.  If,  however,  other matters are properly
presented for a vote, the persons named as proxies will vote in accordance  with
their  judgment  with respect to such  matters,  provided  that no proxy that is
voted  against  approval  and adoption of the Plan will be voted in favor of any
adjournment or  postponement of the Annual Meeting for the purpose of soliciting
additional proxies.


   The grant of a proxy on the  enclosed  form does not  preclude a  stockholder
from voting in person at the Annual Meeting. A stockholder may revoke a proxy at
any time prior to its  exercise by filing with the  Secretary of the Bank a duly
executed  revocation of proxy,  by  submitting a duly  executed  proxy bearing a
later date, or by appearing at the Annual Meeting and voting in person at Annual
Meeting.  Attendance  at the Annual  Meeting  will not,  by  itself,  constitute
revocation of a proxy.

   YOUR VOTE IS  IMPORTANT.  FAILURE TO VOTE WITH  RESPECT TO THE PLAN WILL HAVE
THE SAME EFFECT AS A VOTE AGAINST THE APPROVAL AND ADOPTION OF THE PLAN.  PLEASE
COMPLETE, SIGN, DATE AND RETURN PROMPTLY THE ENCLOSED PROXY CARD, WHETHER OR NOT
YOU PLAN TO ATTEND THE ANNUAL MEETING.  ANY PROXY GIVEN MAY BE REVOKED BY YOU IN
WRITING OR IN PERSON AT ANY TIME PRIOR TO THE  EXERCISE  THEREOF,  IN THE MANNER
DESCRIBED ABOVE.

     The Bank will bear the cost of the  solicitation  of proxies in  connection
with the Annual  Meeting.  In addition to  solicitation  by mail, the directors,
officers  and   employees  of  the  Bank  may  solicit   proxies  by  telephone,
telefacsimile or in person.  Arrangements will be made with brokerage houses and
other  custodians,  nominees and  fiduciaries for the forwarding of solicitation
materials to the beneficial owners of stock held of record by such persons,  and
the Bank will  reimburse such  custodians,  nominees and  fiduciaries  for their
reasonable out-of-pocket expenses in connection therewith. The Bank may retain a
professional  proxy  solicitor to assist in the  solicitation of proxies for the
Annual  Meeting.  If such a solicitor is engaged,  the Bank expects that it will
pay a fee of approximately $3,000, plus expenses, for such services.


6
<PAGE>

                              ELECTION OF DIRECTORS

Directors


     The Bank's  Bylaws  authorize  the Board of  Directors to fix the number of
directors  to be elected  each year,  provided  that such number may not be less
than 5 nor more than 25. In accordance  with the Bylaws,  the Board of Directors
has fixed the  number of  directors  to be  elected  at 10. In  accordance  with
applicable  provisions of the NJBA, all of the Directors of the Bank are elected
annually  for one (1) year  terms.  Cumulative  voting is not  permitted  in the
election of Directors.

   The Board of Directors of the Bank held  thirteen  meetings of the full Board
during  1996.  Barry M. Abelson was the only  Director  who attended  fewer than
seventy-five  (75%) of the  aggregate of all Board  meetings and all meetings of
committees of the Board on which said director served during 1996.


   Set forth below is certain information regarding the management's nominees to
serve as directors of the Bank until the election and qualification of directors
at the next Annual  Meeting of the Bank.  Each of the nominees to the Board have
served on the Board since the dates indicated below, except for Mr. Brown who is
a new candidate for election to the Board.

Name                                                Age        Director Since
- ----                                                ---        --------------
Barry M. Abelson...........................         50              1994
Thomas V.G. Brown..........................         49               --
William T. Carson, Jr......................         64              1987
John J. Gallagher, Jr......................         52              1987
Gary E. Greenblatt.........................         47              1994
Richard A. Hocker..........................         50              1987
James R. Iannone...........................         49              1996
Joseph A. Maressa, Sr......................         73              1993
Charles E. Sessa, Jr.......................         38              1994
Kyle W. Will...............................         72              1992

      Richard A. Hocker is a co-founder  of the Bank,  has served as Chairman of
the Board since its  inception  and was  appointed  Chief  Executive  Officer in
February 1994. He is currently a Senior Partner and a substantial  owner of Penn
Capital  Management,  Inc., an investment  advisory firm located in Cherry Hill,
NJ. This firm provides  certain services to Covenant.  See "CERTAIN  INFORMATION
REGARDING  THE BANK -- Certain  Transactions."  Prior to founding  Penn  Capital
Management, Inc. in 1987, Mr. Hocker was Senior Portfolio Manager and part owner
of Delaware  Management  Company,  a  Philadelphia  based  mutual fund group and
investment  advisory  firm.  Mr.  Hocker also serves as a Director of Bedminster
Bioconversion  Corporation,  a company  which  designs,  develops  and  operates
commercial waste processing facilities. Mr. Hocker is also a member of the Board
of Trustees of the Valley Forge  Military  Academy and College,  and a member of
the Board of Trustees of the West Jersey Health and Hospital Foundation.

      John J. Gallagher,  Jr. is a co-founder of the Bank and has served as Vice
Chairman of the Board since its inception.  Mr. Gallagher serves as the Chairman
of the Board of the Gallagher  Group.  The Gallagher  Group  consists of several
companies, all involved in various business activities relating to insurance and
financial services, including Gallagher Associates, Inc., which provides certain
services to the Bank.  See "CERTAIN  INFORMATION  REGARDING  THE BANK -- Certain
Transactions."  Mr.  Gallagher  is  Chairman  of the Board of the  Valley  Forge
Military  Academy and College and also Chairman of the Maria  Foundation and the
Camden County Workforce Investment Board.

     Charles E. Sessa,  Jr. was  appointed  President  of the Bank in  February,
1994.  He has played a pivotal  role in  expanding  the Bank from a $50  million
institution with one personal banking center to a $415 million  institution with
fifteen  personal  banking  centers  and a five-star  rating by Bauer  Financial
Reports.  He joined the Bank in 1991 as Senior Vice  President,  Chief Financial
Officer and Treasurer,  and was responsible for financial  reporting,  treasury,
financial  planning  and mergers  and  acquisitions  activity.  Prior to joining
Covenant,  Mr. Sessa was Senior Vice President and Chief  Financial  Officer for
Empire  Savings Bank,  Hammonton,  NJ, where he had worked since 1987. Mr. Sessa
began his career with Peat Marwick as a CPA. Mr. Sessa serves as a member of the
Board of Trustees of Cooper  Health  System,  where he serves as Chairman of the
Finance Committee, and is a member and secretary of the Rowan College Foundation
Board of Directors.

7
<PAGE>


      Barry M. Abelson,  Esquire,  has been a partner in the law firm of Pepper,
Hamilton & Scheetz LLP,  Philadelphia,  Pennsylvania  since May,  1992.  Pepper,
Hamilton & Scheetz LLP, acts as counsel to the Bank in  connection  with certain
matters. See "CERTAIN INFORMATION  REGARDING THE BANK -- Certain  Transactions."
Prior to joining Pepper,  Hamilton & Scheetz LLP, Mr. Abelson had been a partner
in the law firm of Braemer Abelson & Hitchner,  Philadelphia,  Pennsylvania (and
its  predecessor  firms).  Mr.  Abelson  has  been  a  director  of  Intelligent
Electronics,  Inc.,  a reseller  of  microcomputers  and  related  products  and
services,  since  1989,  and  of  XLConnect  Solutions,   Inc.,  an  information
technology services provider, since 1996.

   Thomas V.G.  Brown is currently a private  investor with  interests in banks,
railroads and  manufacturing.  He was the head of High Yield Sales,  Trading and
Research at Nomura  Securities,  from 1994 to 1996,  and prior  thereto he was a
Senior Vice President with Donaldson, Lufkin & Jenrette for seventeen years. Mr.
Brown  serves as  director of the  Naugatuck  Railroad  Company  and  Bedminster
Bioconversion Corporation where he also serves on the Audit Committee. Mr. Brown
also   serves  as  a   volunteer   financial   advisor  to  several   non-profit
organizations.

     William T. Carson,  Jr., Secretary of the Bank, is the retired President of
Sullivan-Carson, Inc., a textile business he co-founded. Mr. Carson is presently
the President of William Carson Company, a consulting firm. Mr. Carson is also a
Vice President of Covenant.  In addition,  Mr.  Carson's  business  affiliations
include  positions  as a  director  and owner of a retail  beverage  and  liquor
company,  a director of  MedQuist,  Inc. (a provider of  healthcare  information
services),  a member of the  Board of  Trustees  of the  Coriell  Institute  for
Medical  Research  and a member of the  Executive  Advisory  Council  of Rutgers
University School of Business.


     Gary E. Greenblatt, Esquire, is an attorney with the law firm of Greenblatt
and  Greenblatt,  with  offices  in  Vineland,  New  Jersey,  and is an  adjunct
professor of  communications  law at Rowan University of New Jersey.  He is also
Chairman of RE/MAX  Realty  Group.  Mr.  Greenblatt  was  Co-Chairman  of Landis
Savings Bank,  S.L.A.  prior to its acquisition by the Bank in September,  1994.
Mr. Greenblatt is also a Vice President of the Bank.


   James R. Iannone is a realtor with Freda Real Estate, and was Chairman of 1st
Southern State Bank prior to its acquisition by the Bank in September,  1996. In
addition,  Mr. Iannone is City  Commissioner  and heads the Department of Public
Safety of Sea Isle City, New Jersey. He is also Commissioner of the South Jersey
Transportation Authority.

      Joseph A. Maressa,  Sr.,  Esquire,  is the senior  partner of the law firm
Maressa, Goldstein, Birsner, Patterson, Drinkwater & Oddo, which acts as counsel
for  the  Bank.  See  "CERTAIN   INFORMATION   REGARDING  THE  BANK  --  Certain
Transactions."  Mr.  Maressa  was  Chairman  of  New  Jersey  Savings  and  Loan
Association prior to its acquisition by the Bank in June, 1993. In addition, Mr.
Maressa's business affiliations include partnership interests in Harbor Builders
and Senior Citizens Apartments. He is also Chairman of the Board of Trustees for
Kennedy Memorial Hospitals -- University Medical Center, as well as a Trustee of
the University of Medicine and Dentistry of New Jersey.

     Kyle W.  Will has  served  as  President  and Chief  Executive  Officer  of
Delaware  Valley  Liebert,  Inc.,  since 1985.  Delaware  Valley  Liebert,  Inc.
designs,  assembles and services computer room, environmental and power systems.
Mr. Will is a member of the  Executive  Committee  of the Board of  Directors of
West Jersey Health System.


Committees of the Board

   The  standing  committees  of the Board of  Directors of the Bank during 1996
were the Executive Committee, the Board Loan Committee, the Audit Committee, the
Nominating Committee, the Compensation Committee and the Stock Option Committee.

   The  Audit  Committee  serves  as the  principal  liaison  among the Board of
Directors,  the Bank's  independent  certified public accountants and the Bank's
internal auditors, in connection with the audit function. In addition, the Audit
Committee  makes  recommendations  to the  Board  of  Directors  concerning  the
designation of the Bank's  independent  certified public accountants and certain
other auditing  matters.  The present members of the Audit Committee are Kyle W.
Will  (Chairman),  Gary E. Greenblatt and James R. Iannone.  The Audit Committee
met six times during 1996. The Outsourcing  Partnership,  LLC, a firm engaged in
the business of outsourcing  the internal audit function for banks and insurance
companies, provides internal audit services to the Bank.

8
<PAGE>



     The Nominating  Committee makes  recommendations  to the Board of Directors
with respect to qualifications and nominations of directors. The present members
of the Nominating  Committee are William T. Carson, Jr.  (Chairman),  Richard A.
Hocker, Gary E. Greenblatt and Kyle W. Will. The Nominating  Committee met three
times during 1996. The Nominating  Committee will consider nominees  recommended
by stockholders for future recommendations to the Board of Directors of the Bank
(or  the  Board  of   Directors   of  the   Holding   Company,   following   the
Reorganization).  Such stockholders'  recommendations with respect to the Annual
Meeting of  Stockholders in 1998 should be made in writing no later than January
1, 1998 addressed to the Nominating  Committee,  Covenant Bank, 18 Kings Highway
West, Haddonfield, New Jersey 08033, Attention: William T. Carson, Jr.


     The Compensation  Committee makes recommendations to the Board of Directors
with respect to compensation of members of the Bank's officer group. The members
of the Compensation Committee are Joseph A. Maressa, Sr. (Chairman),  Richard A.
Hocker,  John J.  Gallagher,  Jr.,  Barry  M.  Abelson  and  Kyle W.  Will.  The
Compensation Committee met five times during 1996.

     The Stock Option  Committee  administers the Bank's  Incentive Stock Option
Plan and 1996 Stock Option Plan.  The members of the Stock Option  Committee are
Joseph  Maressa,  Sr.  (Chairman),  Barry M. Abelson and Kyle W. Will. The Stock
Option Committee met four times during 1996.

Compensation of Directors

     Mr. Hocker, Mr. Gallagher and Mr. Sessa received no additional compensation
for their services as director of the Bank in 1996. All other employee-directors
received an annual retainer of $5,400,  and all non-employee  directors received
an annual retainer of $8,400, for services on the Board of Directors of the Bank
in 1996.

     John J. Gallagher,  Jr., Vice Chairman of the Board,  received  $48,400 for
serving as a Vice President of the Bank in 1996. William T. Carson, Jr. and Gary
E.  Greenblatt  also  served  as Vice  Presidents  of the Bank,  for which  they
received  salaries in 1996 of $30,000 and $20,000,  respectively.  James Iannone
began service as a Vice  President of the Bank in September,  1996, and received
compensation of $4,462 for such service in 1996.



9
<PAGE>

                               THE REORGANIZATION

General

     The Board of Directors of the Bank has unanimously approved the Plan, which
provides for the  Reorganization  of Covenant into a holding company  structure.
The   following   description   of  the   material   aspects  of  the   proposed
Reorganization,  including the principal  terms of the Plan, is qualified in its
entirety  by  reference  to the full text of the Plan,  attached  to this  Proxy
Statement as Annex A and incorporated  herein by reference.  Stockholders of the
Bank are encouraged to read the Plan in its entirety.


     The Holding  Company was formed as a New Jersey  corporation in February of
this  year  to  serve  as  the  holding  company  for  the  Bank  following  the
Reorganization.  Pursuant to the Plan,  the Holding  Company will acquire all of
the issued and outstanding  shares of Bank Common Stock, Bank Series A Preferred
Stock and Bank Series B Preferred Stock, and will issue in exchange  therefor an
equal number of shares of Holding Company Common Stock, Holding Company Series A
Preferred Stock and Holding Company Series B Preferred Stock, respectively. As a
result,  the Bank will become a wholly-owned  subsidiary of the Holding Company,
and the  stockholders  of the  Bank  will  become  stockholders  of the  Holding
Company. Following the Reorganization, the Bank will conduct its business in the
same manner as it conducted business prior to the Reorganization.


Reasons for the Reorganization; Recommendations of the Boards of Directors

   The Board of Directors of the Bank has determined that the  reorganization of
the Bank into a holding  company  structure is in the best  interest of the Bank
and its shareholders. In making this determination,  the Board considered, among
other factors,  the following benefits that a holding company structure would be
expected to yield:

     o    facilitation of possible acquisitions of other financial institutions,
          and  flexibility  with respect to possible  acquisitions  of different
          types of financial institutions;


     o    elimination  of  adverse  tax  consequences   with  respect  to  stock
          repurchases,  relating to recapture of bad debt reserve  deductions of
          the Bank under  Section 593 of the Internal  Revenue Code of 1986,  as
          amended  (the  "Code").  The Board of  Directors  has not approved any
          specific  stock  repurchases  at this time.  Stock  repurchases by the
          Holding  Company will be subject to  restriction  under New Jersey and
          federal law (see  "SUPERVISION  AND  REGULATION -- Limits on Dividends
          and Other Payments");


     o    permissibility of a staggered board of directors;


     o    modern  corporations  code as principal  corporate  law  governing the
          Holding  Company,  reducing  the  burden of  provisions  under the New
          Jersey  Banking Act  regarding the Bank's  charter,  capital stock and
          governance.


   FOR  THE  FOREGOING  REASONS,  THE  BOARD  OF  DIRECTORS  OF THE  BANK BY THE
UNANIMOUS   VOTE  OF  ALL   DIRECTORS   PRESENT,   APPROVED  THE  PLAN  AND  THE
REORGANIZATION  CONTEMPLATED  THEREBY,  AND RECOMMENDED THAT  SHAREHOLDERS  VOTE
"FOR" APPROVAL OF THE PLAN.

Structure of the Reorganization


     Subject to the terms and conditions of the Plan, and in accordance with the
New Jersey  Banking Act, at the  Effective  Time (as defined  below) the Holding
Company  will acquire all of the issued and  outstanding  shares of stock of the
Bank.  Holders of Bank Common  Stock,  Bank  Series A  Preferred  Stock and Bank
Series B Preferred  Stock will  receive in exchange  therefor an equal number of
shares of Holding Company Common Stock, Holding Company Series A Preferred Stock
and Holding Company Series B Preferred  Stock,  respectively.  The terms of such
Holding  Company  Stock  will be  substantially  identical  to the  terms of the
corresponding  shares  of  Bank  Stock.  See  "DESCRIPTION  OF  HOLDING  COMPANY
SECURITIES AND COMPARISON OF SHAREHOLDER RIGHTS."

     The Reorganization  will become effective at the date and time that the New
Jersey Department of Banking (the "Department of Banking") endorses its approval
on the Plan or the date  specified in such  endorsement as the effective time of
the  Reorganization  (the  date  and  time of  such  endorsement  or such  later
effective date and time, the "Effective Time").




10
<PAGE>

Treatment of Outstanding Options and Other Rights

     Effective as of the  Effective  Time,  the Holding  Company will assume the
Bank's  Incentive  Stock  Option  Plan,  the Bank's  1996 Stock  Option Plan for
Officers and Non-Employee  Directors and the Bank's Employee Stock Purchase Plan
(collectively,  the "Plans"),  and all rights under such Plans to acquire shares
of Bank Common Stock will be converted into and become rights to acquire Holding
Company Common Stock.

Share Certificates

     As of the Effective  Time,  all  certificates  representing  shares of Bank
Common Stock,  Bank Series A Preferred  Stock or Bank Series B Preferred  Stock,
other than Dissenters' Shares, shall automatically and without any action on the
part of the holder thereof be converted  into and be deemed to represent  shares
of Holding  Company Common Stock,  Holding  Company Series A Preferred Stock and
Holding Company Series B Preferred  Stock,  respectively.  There will be no need
for  stockholders to surrender their  certificates  representing  shares of Bank
Stock for exchange.

Required Regulatory Approvals

     The Reorganization is subject to the approval of the FRB under the BHC Act.
In determining whether to grant its approval for the Reorganization, the BHC Act
requires  the  FRB to take  into  consideration  the  financial  and  managerial
resources  (including the competence,  experience and integrity of the officers,
directors and principal  stockholders)  and future prospects of the existing and
proposed  institutions  and the  convenience  and needs of the communities to be
served.  In addition,  under the Community  Reinvestment Act of 1977, as amended
("CRA"),  the FRB must take  into  account  the  record  of  performance  of the
existing  institutions  in  meeting  the credit  needs of the entire  community,
including low- and moderate-income  neighborhoods,  served by such institutions.
Applicable Federal law provides for the publication of notice and public comment
on  applications  filed  with  the FRB and  authorizes  such  agency  to  permit
interested  parties to intervene in the  proceedings.  Following  receipt of FRB
approval,  a  waiting  period  of at least  15 days  will be  required  prior to
consummation  of the  Reorganization,  during which time applicable law provides
that the  Reorganization  may be challenged  on antitrust  grounds by the United
States Justice Department.


     The  Reorganization  is also  subject  to the  approval  of the New  Jersey
Department  of  Banking  under  the  NJBA,   which  will  evaluate  whether  the
transaction is in the public interest.

     Applications  requesting  the  approvals of the FRB and the  Department  of
Banking, respectively, have been submitted, and the Bank knows of no reason that
such approvals will not be forthcoming. All regulatory approvals are expected to
be received by the end of the second calendar quarter of 1997.



Termination or Amendment


     The Plan may be terminated  at any time by the Bank,  and may be amended at
any time by agreement of the Bank and the Holding Company either before or after
the stockholders'  vote on the Plan. No amendment to the Plan will be made which
changes the  consideration  receivable  by  stockholders  in the  Reorganization
without the further approval of the stockholders.


Accounting Treatment


     The Reorganization will be accounted for as a combination of entities under
common control  ("as-if pooling of  interests").  Accordingly,  there will be no
change in the  historical  basis of the assets,  liabilities  and  stockholders'
equity of the Bank, which will be carried forward at their  previously  recorded
amounts, and no goodwill or intangible assets will be created.





11
<PAGE>


Federal Income Tax Consequences

   The federal  income tax  discussion  set forth below is included  for general
information  only.  It may not be  applicable  to certain  classes of taxpayers,
including  insurance  companies,  securities  dealers,  financial  institutions,
foreign  persons and  persons who  acquired  Bank Common  Stock  pursuant to the
exercise of  employee  stock  options or rights or  otherwise  as  compensation.
Stockholders  are urged to consult  their own tax advisor as to the specific tax
consequences  to them of the  Reorganization,  including the  applicability  and
effect of federal, state, local and other tax laws.


     Pepper,  Hamilton  &  Scheetz  LLP  has  delivered  its  opinion  that  the
Reorganization  will be treated  for federal  income tax  purposes as a tax free
exchange  under  Section  351 of the Code,  and that,  accordingly,  for federal
income tax  purposes:  (i) no gain or loss will be recognized by the Bank or the
Holding Company as a result of the Reorganization;  (ii) no gain or loss will be
recognized  by the  stockholders  of the Bank who exchange  their shares of Bank
Stock solely for shares of Holding Stock pursuant to the  Reorganization;  (iii)
the tax basis of the shares of Bank Stock received by stockholders  who exchange
all of their shares of Bank Stock solely for shares of Holding  Company Stock in
the Reorganization will be the same as the tax basis of the shares of Bank Stock
surrendered in exchange  therefor;  and (iv) the holding period of the shares of
Bank Stock received in the  Reorganization  will include the period during which
the shares of Bank Stock  surrendered in exchange  therefor were held,  provided
such shares of Bank Stock were held as capital assets at the Effective Time.



Rights of Dissenting Stockholders


      Under the  provisions  of the NJBA,  holders  of Bank  Stock may  exercise
dissenters' rights of appraisal with respect to the Reorganization. Such rights,
if properly exercised, will entitle such holders to receive a cash payment equal
to the value of their  shares  instead of  receiving  shares of Holding  Company
Common Stock in the Reorganization.  Attached as Annex B to this Proxy Statement
is a copy of the text of the  applicable  provisions of the NJBA that  prescribe
the procedures for the exercise of dissenters'  rights and for  determining  the
value of their shares. Stockholders of the Bank who seek to exercise dissenters'
rights must carefully  follow the procedure  described in such provisions of the
NJBA. The following  summary of such  provisions is qualified in its entirety by
reference to such statutory provisions.

     The  Reorganization  may be  terminated  at the sole  option of the Bank if
dissenters'  rights are exercised with respect to more than 5% of the issued and
outstanding shares of Bank Stock.

     A stockholder  electing to dissent from the Plan and demand payment for his
shares must file with the Bank prior to the Annual  Meeting a written  notice of
such dissent,  stating that such  stockholder  intends to demand payment for his
shares if the Plan becomes effective,  and must not vote in favor of the Plan at
the Annual  Meeting.  Submission  of a proxy  indicating a vote against the Plan
does not  constitute  the required  notice of dissent,  which must be separately
given prior to the Annual Meeting.

     Within  10 days  after  the  date on  which  the  Plan is  approved  by the
stockholders  of the  Bank,  the Bank  will  give  notice  of such  approval  by
certified mail to each  stockholder who has filed a written notice of dissent as
provided  above,  except any who voted for or  consented in writing to the Plan.
Within 20 days after the mailing of such notice,  a dissenting  stockholder must
make written demand on the Bank for the payment of the fair value of his shares.
Upon making such  demand,  the  dissenting  stockholder  shall cease to have any
rights of a stockholder except the right to be paid the fair value of his shares
and other rights of a dissenting  stockholder  under the NJBA. A stockholder may
not dissent as to less than all of the shares  owned  beneficially  by him.  The
fair value of the shares held by a dissenting stockholder shall be determined as
of the day before the Annual  Meeting.  In  determining  such fair value,  there
shall be excluded any  appreciation  or depreciation in value resulting from the
consummation of the Plan.


     Not later than 20 days after  demanding  payment for his shares as provided
in the immediately preceding paragraph,  the dissenting  stockholder must submit
the certificates representing his or her shares to the Bank for notation thereon
that such demand has been made, whereupon such certificates shall be returned to
such  stockholder.   If  shares   represented  by  such  certificates  shall  be
transferred,  each new certificate  shall bear similar notation and a transferee
of such  shares  shall  acquire no rights  other than those  which the  original
dissenting stockholder had.



12
<PAGE>


     Within 10 days after expiration of the period within which stockholders may
make  written  demand  as  provided  above or 10 days  after  the  Plan  becomes
effective,  whichever  is  later,  the  Bank  will be  required  to mail to each
dissenting  stockholder the balance sheet and the surplus  statement of the Bank
as of the latest  available  date,  and a profit and loss statement for not less
than a 12-month  period  ended on the date of such balance  sheet.  The Bank may
accompany such mailing with a written offer to pay each dissenting stockholder a
specified price deemed by the Bank to be the fair value for the shares.


     If,  not later  than 30 days  after the  expiration  of the  10-day  period
provided  above,  the fair  value of the  shares  is  agreed  upon  between  the
dissenting  stockholder  and the  Bank,  payment  therefore  shall be made  upon
surrender of the  certificates  representing  such shares.  If the fair value of
such  shares is not agreed  upon  within  such  30-day  period,  the  dissenting
stockholder  may serve  upon the  participation  bank a written  demand  that it
commence  an action in the  Superior  Court for the  determination  of such fair
value. Such demand must be served not later than 30 days after the expiration of
the above 30-day period and such action shall be commenced by the Bank not later
than 30 days after  receipt of such demand.  If the Bank fails to commence  such
action within such time period, the dissenting stockholder may do so in the name
of such Bank but not later  than 60 days  after  the  expiration  of the time in
which the Bank may commence such action.  A judgment for the payment of the fair
value of shares shall be payable upon surrender to the Bank of the  certificates
representing such shares.

   The right of a dissenting stockholder to be paid the fair value of his shares
shall cease if: (a) such stockholder  shall fail to present his certificates for
notation as provided  above,  unless a court shall  otherwise  direct;  (b) such
stockholder's  demand for payment is withdrawn  with the written  consent of the
Bank; (c) the fair value of the shares is not agreed upon as provided in the Act
and no action  for the  determination  of fair  value by the  Superior  Court is
commenced within the time provided in the Act; (d) the Superior Court determines
that the  stockholder is not entitled to payment for his or her shares;  (e) the
Plan is abandoned,  rescinded,  or otherwise  terminated;  or (f) a court having
jurisdiction  permanently enjoins or sets aside the Reorganization.  In any such
event,  the  rights of the  dissenting  stockholder  as a  stockholder  shall be
reinstated.



13
<PAGE>

                     CERTAIN INFORMATION REGARDING THE BANK

General



     Financial  statements  of the Bank and  information  regarding  the  Bank's
business  and  operations  and certain  other  matters is included in the Bank's
Annual  Report  on Form F-2  (Amendment  No. 2 filed  with the FDIC on April 29,
1997), a copy of which is attached hereto as Annex C and incorporated  herein by
reference.



Management of the Bank

     Set  forth  below  are  the  names,   ages,  current  positions  and  brief
descriptions  of business  experience  over the past five years of the executive
officers of the Bank.

<TABLE>
<CAPTION>
Name [Age]                   Current Position                            Business Experience
- ----------                   ----------------                            -------------------

<S>                          <C>                                         <C>
Richard A. Hocker            Chairman and Chief Executive Officer        See "ELECTION OF DIRECTORS -- Directors."
[50]

Charles E. Sessa, Jr.        President                                   See "ELECTION OF DIRECTORS -- Directors."
[38]

Kenneth R. Mancini, Jr.      Executive Vice President and                Joined the Bank in June, 1993;
[50]                         Senior Credit Officer                       prior thereto, Vice President of
                                                                         Meritor Savings Bank,
                                                                         managing the Business
                                                                         Development Division and the
                                                                         Commercial Lending Department.


J. William Parker, Jr.      Senior Vice President, Chief                 Joined the Bank in April, 1994;
[38]                        Financial Officer and Treasurer              prior thereto, Vice President/
                                                                         Comptroller of Commerce
                                                                         Bank, N.A., Cherry Hill,
                                                                         managing the accounting
                                                                         division for Commerce
                                                                         Bancorp, Inc. and subsidiaries.


Eugene D. D'Orazio, Jr.     Senior Vice President and                    Joined the Bank in January, 1995;
[34]                        Chief Operating Officer                      prior thereto, Group Manager
                                                                         (1987-1992),  District Operations
                                                                         Officer (1992-1993), Senior Credit
                                                                         Administrator (1993-1994) and
                                                                         District Manager (September, 1994 -
                                                                         January, 1995) for Midlantic Bank, N.A.
</TABLE>



14
<PAGE>

Executive Compensation

  Executive Compensation Summary.

   The  following  table  sets forth the  compensation  paid by the Bank for the
years ended December 31, 1996, 1995 and 1994 to its Chief Executive  Officer and
each of the other  executive  officers of the Bank whose annual salary and bonus
totaled in excess of $100,000 in 1996.

<TABLE>
<CAPTION>

                                        Summary Compensation Table

                                                   Annual Compensation                        Long-Term Compensation
                                                   -------------------                        ----------------------
Name and                                                               Other Annual        Number of         All Other
Principal Position                   Year      Salary        Bonus    Compensation(1)     Options(2)     Compensations(3)
- ------------------                   ----      ------        -----    ---------------     ----------     ----------------

<S>                                  <C>       <C>           <C>          <C>                <C>                <C>
Richard A. Hocker                    1996      $127,029      $60,000      $  *               31,800             $1,479
Chief Executive Officer              1995       100,961       50,000         *               31,961(4)             381
                                     1994        50,000       52,500         *               16,398                  0

Charles E. Sessa, Jr.                1996      $163,134      $50,000      $  *               26,500             $2,373
President                            1995       133,227       37,500         *               34,886(4)             467
                                     1994       117,715       35,000         *               19,322                  0

Kenneth A. Mancini, Jr.              1996      $119,318      $21,000      $  *               10,070              $ 911
Executive Vice                       1995       115,001       15,000         *               19,300(4)             203
 President and Senior                1994       106,680       22,000         *               10,304                  0
 Credit Officer

J. William Parker, Jr.               1996      $ 89,351      $15,000      $  *                7,950             $1,204
Senior Vice President, Chief         1995        84,482        8,500         *               11,059(4)             303
 Financial Officer and Treasurer     1994        56,163       14,125         *                3,863                  0

Eugene D. D'Orazio, Jr.              1996      $ 90,654      $11,000      $  *                6,360             $1,528
Senior Vice President and            1995        77,385       11,000         *                5,981                303
 Chief Operating Officer             1994          N/A         N/A           *                  N/A                N/A

</TABLE>

- ----------

*  Amounts do not exceed 10% of total annual salary and bonus or $50,000.

(1)  Represents  perquisites  and other  personal  benefits paid for by the Bank
     including car  allowances or leased  vehicles,  group term life  insurance,
     special  life  insurance,  and value of the  difference  between the market
     value at the time of purchase  under the Bank Employee  Stock Purchase Plan
     and the amount paid by the employee.


(2)  Numbers of option shares have been  adjusted to reflect stock  dividends on
     Bank Common Stock through December 31, 1996.


(3)  Represents  allocations to accounts of executive  officers under the Bank's
     401(k) Plan ("401(k)"). On October 1, 1995, the Bank established the 401(k)
     for all eligible employees. The Bank matches 25% of each employee's pre-tax
     contributions,  up to 6% of  the  employee's  pre-tax  salary.  The  Bank's
     contribution vests to the employee ratably over a five-year period.

(4)  Includes with respect to Messrs.  Hocker, Sessa, Mancini and Parker options
     to acquire  16,398 shares,  19,322 shares,  10,304 shares and 3,863 shares,
     respectively,  originally issued in 1994 and repriced in February, 1995, as
     adjusted  for stock  dividends on Bank Common  Stock  through  December 31,
     1996.



15
<PAGE>

   The following table presents certain  additional  information with respect to
grants of stock options  pursuant to Covenant's  Incentive Stock Option Plan and
1996 Stock Option Plan,  during the year ended  December 31, 1996,  to the named
executive officers reflected in the Summary Compensation Table:

<TABLE>
<CAPTION>

                                        Option/SAR Grants in 1996

                                                                Individual Grants
                                                                -----------------

                                                % of Total
                                                  Options
                                                Granted to        Exercise or
                                  Options      Employees in       Base Price       Expiration        Grant Date
Name                            Granted(1)      Fiscal Year      Per Share (1)        Date        Present Value(2)
- ----                            ----------      -----------      -------------        ----        ----------------

<S>                               <C>               <C>             <C>            <C>               <C>
Richard A. Hocker                 31,800            22%             $12.12          11/21/2006        $186,348
Charles E. Sessa, Jr.             26,500            19%             $12.12          11/21/2006        $155,290
Kenneth R. Mancini, Jr.           10,070             7%             $12.12          11/21/2006        $ 59,010
J. William Parker, Jr.             7,950             6%             $12.12          11/21/2006        $ 46,587
Eugene D. D'Orazio, Jr.            6,360             4%             $12.12          11/21/2006        $ 37,270

</TABLE>

- ----------

(1)  The number of shares  subject to options  granted in 1996 and the  exercise
     prices with respect thereto have been adjusted in accordance with the terms
     of such  options to reflect a 6% stock  dividend  issued by the Bank on its
     Common Stock in December, 1996.

(2)  The Black-Scholes  pricing model was utilized to value the options at grant
     date. The assumptions used are: Expected  Volatility of .1534 -- an average
     of the  prior  two and  one-half  years  from  the  end of  1996 of  weekly
     volatility of the Standard and Poor's Banks Composite Index; Risk-Free Rate
     of Return -- 6.31%;  Dividend Yield -- annualized  dividend yield of 0; and
     Time of Exercise -- ten years.

  Option Exercises and Year-End Option Values.

   The following  table  presents  information  concerning  the aggregate  stock
option exercises during the fiscal year ended December 31, 1996 and stock option
values as of the end of 1996 for  unexercised  stock options held by each of the
named executive officers.


<TABLE>
<CAPTION>
                                   Aggregated Option Exercises in 1996
                                        and Year End Option Values

                                                     Number of                 Value of Unexercised
                                                Unexercised Options            In-the-Money Options/
                              Number of         at Fiscal Year End            SARs at Fiscal Year End
                               Shares           ------------------            -----------------------
                             Acquired on     Value
Name                          Exercise     Realized    Exercisable    Unexercisable    Exercisable   Unexercisable
- ----                          --------     --------    -----------    -------------    -----------   -------------

<S>                            <C>           <C>        <C>             <C>            <C>             <C>
Richard A. Hocker                --           --        129,365         23,150         $817,321        $56,037
Charles E. Sessa, Jr.            --           --         51,328         19,613         $288,893        $48,495
Kenneth R. Mancini, Jr.          --           --         27,143          7,688         $158,550        $19,739
J. William Parker, Jr.           --           --         12,931          6,078          $69,555        $15,630
Eugene D. D'Orazio, Jr.          --           --          7,323          5,018          $43,596        $28,000

</TABLE>



16
<PAGE>

  Compensation and Stock Option Committee's Report on Executive Compensation.

     Executive  compensation consists principally of annual salary, annual bonus
and stock option awards.  Salaries and bonuses for executive officers other than
Mr. Hocker,  Chairman of the Board and Chief Executive  Officer,  are set by the
Compensation  Committee,  the  current  members  of which  are  Messrs.  Maressa
(Chairman), Hocker, Gallagher, Abelson and Will. Salary and bonus for Mr. Hocker
are set by the Compensation  Committee acting without Mr. Hocker present.  Stock
option awards are determined by the Stock Option Committee,  the current members
of which are Messrs. Maressa (Chairman), Abelson and Will.

     In setting each component of executive compensation,  the other elements of
executive compensation are taken into consideration.

     Salaries.  In setting the salaries  for  executive  officers for 1996,  the
Compensation Committee reviewed a number of criteria relating to the performance
of the Bank  generally and of each  executive  officer  specifically  during the
prior fiscal year and evaluated  its  expectation  as to each such  individual's
future  contributions  to the Bank. The salaries of the Chief Executive  Officer
and the  other  executive  officers  for 1996  were  based on an  evaluation  of
individual job performance  and the  performance of the Bank as a whole,  and of
the experience and responsibilities of the individual executive officer, as well
as  consideration  of compensation  programs  applicable  generally at financial
institutions  comparable to the Bank.  In making its decision on salary  levels,
the Compensation  Committee did not use any predetermined  formula or assign any
particular weight to any individual criteria.

     Bonuses.  As an  element  of its  compensation  package  for its  employees
(including  executive  officers  of the  Bank),  the Bank has a Bonus Plan which
provides  that  performance  bonuses may be made out of a bonus pool  calculated
based on the Bank's  income  before  taxes,  as compared to the Bank's  targeted
budget for the year.  Each  position  within the Bank is assigned a salary grade
which  determines  the  maximum  bonus  which  could be  received by an employee
holding that  position,  as a percentage  of salary.  Bonus  awards,  within the
constraints set by the amount of the bonus pool and the salary grade for a given
position, are made annually after the end of each calendar year by an employee's
supervisor  based on the  employee's  performance  relative to goals set for the
employee for that year.

     For executive officers, bonus awards were determined in accordance with the
Bonus Plan by the Compensation Committee or, in the case of bonus awards for the
Chief Executive Officer, by the Compensation  Committee acting without the Chief
Executive  Officer  present.  In  determining  the  specific  bonus  awards  for
executive  officers with respect to 1996,  within the limits  established by the
Bonus  Plan  as  described   above,   the   Compensation   Committee  took  into
consideration executive compensation at financial institutions comparable to the
Bank, the salary levels and other compensation for the individual  officer,  the
experience  and  responsibilities  of  the  individual  executive  officer,  and
individual  job  performance.   The  Compensation  Committee  did  not  use  any
predetermined  formula  or  assign  any  particular  weight  to  any  individual
criteria.

     Option Awards.  The Bank's 1996 Stock Option Plan provides for the issuance
of options for the purchase of the Bank's Common Stock. The purposes of the 1996
Stock  Option  Plan are to provide a  continuing  long-term  incentive  to those
employees  eligible  under  the  Plan  as  a  means  of  rewarding   outstanding
performance and to enable the Bank to attract and retain key personnel necessary
for continued long-term growth and profitability.  The 1996 Stock Option Plan is
administered by the Stock Option  Committee.  The 1996 Stock Option Plan permits
the Stock Option Committee to grant options to qualified participants. Qualified
participants under the 1996 Stock Option Plan include senior officers as well as
any person  determined by the stock option committee to be a key employee of the
Bank.

   Awards  under the 1996  Stock  Option  Plan,  including  awards to  executive
officers,  are  determined by the Stock Option  Committee  based on a variety of
factors,  including  the position and  responsibility  of the  potential  option
recipient  and the total  number of  options  available  for  grant,  as well as
consideration  of  compensation  programs  applicable  at  comparable  financial
institutions.  The Stock Option  Committee seeks to use option awards to provide
an incentive  for continued  performance,  and options  generally  vest in three
annual installments.


17
<PAGE>

A  principal  consideration  in  determining  option  awards is to  provide  the
greatest  incentives to those with the best opportunity to impact the success of
the Bank.

   Compensation Committee                   Stock Option Committee
   ----------------------                   ----------------------
   Joseph A. Maressa, Sr.                   Joseph A. Maressa, Sr.
   Richard A. Hocker                        Barry M. Abelson
   Barry M. Abelson                         Kyle W. Will
   John J. Gallagher, Jr.
   Kyle W. Will

   The Report of the  Compensation  and Stock  Option  Committees  on  Executive
Compensation  shall not be  deemed  incorporated  by  reference  by any  general
statement  incorporating by reference this Proxy Statement into any filing under
the Securities Act of 1933 or under the Securities and Exchange Act of 1934, and
shall not otherwise be deemed filed under such Acts.

   Compensation Committee Interlocks and Insider Participation.

     The members of the Compensation Committee during 1996 were Messrs. Maressa,
Hocker, Abelson,  Gallagher and Will. Mr. Hocker is Chairman and Chief Executive
Officer of the Bank, and he is majority owner of Penn Capital Management,  Inc.,
which provides various  investment  advisory services to the Bank. Mr. Gallagher
is Vice Chairman and a Vice  President of the Bank,  and  Gallagher  Associates,
Inc.,  of which Mr.  Gallagher  is the majority  stockholder,  acts as insurance
agent and  consultant  for the Bank. Mr. Abelson is a partner in the law firm of
Pepper, Hamilton & Scheetz LLP which acts as counsel to the Bank with respect to
mergers and acquisitions, securities laws and certain other matters.


  Stock Performance Comparison.


<TABLE>
<CAPTION>
                                                          Period Ending
                                 ---------------------------------------------------------------
Index                            11/28/94   12/31/94    6/30/95   12/31/95   6/30/96    12/31/96
- -----                            --------   --------    -------   --------   -------    --------
<S>                               <C>        <C>        <C>        <C>        <C>        <C>
Covenant Bank                     100.00      94.24      95.56     142.86     129.66     163.21
Nasdaq - Total US                 100.00     100.89     125.81     142.68     161.53     175.51
Banks (under $500M)               100.00      99.85     114.01     136.60     151.22     175.82
Thrifts (Mid-Atlantic)            100.00     101.43     126.75     149.56     158.82     204.56

</TABLE>


18
<PAGE>


  Certain Agreements.

     The Bank has entered into  Agreements  with Messrs.  Hocker and Sessa which
provide for certain benefits upon  termination of employment.  If termination of
employment  occurs within two years  following a "Change in Control" (as defined
below),  the  employee  is  entitled  under  these  Agreements  to the  benefits
described  below  unless  such  termination  of  employment  is  because  of the
employee's death. If a Change of Control has not occurred within two years prior
to the date of  termination  of  employment,  the  employee  is  entitled to the
benefits described below unless such termination of employment is (i) because of
the employee's  death,  (ii) by the Bank for "Cause" (as defined below) or (iii)
by the employee other than for "Good Reason" (as defined below).

     In addition,  the Bank has entered into  Agreements  with Messrs.  Mancini,
Parker and D'Orazio  which  provide for certain  benefits  upon  termination  of
employment  within  two  years  following  a  Change  in  Control,  unless  such
termination is (i) because of the employee's  death, (ii) by the Bank for Cause,
or (iii) by the employee other than for Good Reason.

     The benefits  provided  under the  Agreements,  if  applicable as set forth
above,  are as  follows:  (i) the Bank shall pay to the  employee  his full base
salary  through the date of termination at the rate in effect at the time notice
of termination is given in accordance with the Agreement, plus all other amounts
to which the employee is entitled  under any  compensation  plan of the Bank, in
each case without  giving  effect to any  reduction in salary or benefits  which
would  constitute  Good  Reason  pursuant  to the  Agreement,  at the time  such
payments are due;  (ii) the Bank shall pay to the employee a lump sum  severance
payment  equal to the  employee's  annual  rate of base  salary  (in the case of
Messrs. Mancini, Parker and D'Orazio) or two times the employee's annual rate of
base  salary  (in the case of  Messrs.  Hocker  and Sessa) in effect at the time
notice of termination is given (without giving effect to any reduction in salary
which would  constitute  Good Reason);  (iii) the Bank shall  provide  continued
uninterrupted health care coverage to the employee  substantially  comparable to
(and no less  beneficial to employee  than) that in effect at the time notice of
termination is given  (without  giving effect to any reduction in benefits which
would constitute Good Reason),  for a period of one year (in the case of Messrs.
Mancini,  Parker and  D'Orazio) or two years (in the case of Messrs.  Hocker and
Sessa) following the date of termination; and (iv) vesting and exercisability of
all options granted to the employee under the Bank's Incentive Stock Option Plan
prior to the date of the Agreement, and all such options granted hereafter which
shall  specifically  indicate  in such  grant  that  they  are  subject  to this
provision (collectively,  "Covered Options") shall be accelerated to the fullest
extent  possible;  provided,  however,  that in the event that any such  Covered
Options do not become immediately fully vested and exercisable then such Covered
Options  shall be canceled  and in exchange  therefor  the Bank shall pay to the
employee an amount equal to the difference  (the "Spread")  between the exercise
price for such  Covered  Options  and the Fair  Market  Value of the  underlying
shares  of  Common  Stock  as of the  date of  termination;  provided,  further,
however,  that in the event  that a Change in  Control  or  Potential  Change in
Control has occurred and such Change in Control would otherwise be accounted for
under the "pooling of interests" method of accounting,  and if such cash payment
would  prevent  such  pooling  treatment,  then in lieu of such cash payment the
employee shall receive consideration in the same form as holders of Common Stock
receive in such Change in Control,  which consideration shall have a Fair Market
Value equal to the Spread.  For  purposes  hereof,  "Fair  Market  Value" of any
security  shall mean the  closing  price of such  security  on the  trading  day
immediately prior to the date of determination;  provided,  however, that in the
event that a Change in Control or Potential Change in Control has occurred as of
the date of termination,  the Fair Market Value of the Bank's Common Stock shall
be not less than the amount paid to holders of such Common  Stock in such Change
in Control.

     For purposes of these Agreements, a "Change in Control" shall have occurred
if any of the following events shall occur:

          (i) the  Bank is  merged,  consolidated  or  reorganized  into or with
     another  corporation or other legal person in any  transaction or series of
     related  transactions  (other than a transaction to which only the Bank and
     one or  more of its  subsidiaries  are  parties)  and as a  result  of such
     merger,  consolidation  or  reorganization  less  than  a  majority  of the
     combined  voting power of the  then-outstanding  voting  securities  of the
     surviving entity or person  immediately after such transaction or series of
     related  transactions  are held in the aggregate by persons or entities who
     were holders of voting  securities  of the Bank  immediately  prior to such
     transaction;

          (ii) the Bank  sells  all or  substantially  all of its  assets to any
     other  corporation  or other legal  person in any sale or series of related
     sales (other than a  transaction  to which only the Bank and one or more of
     its subsidiaries are parties); or


19
<PAGE>

          (iii) any person, corporation or group of associated persons acting in
     concert within the meaning of Section 13(d)(3) or 4(d)(2) of the Securities
     Exchange Act of 1934, as amended (the "Exchange Act"), excluding,  for this
     purpose, the Bank or its subsidiaries,  or any employee benefit plan of the
     Bank or its subsidiaries,  becomes a direct or indirect beneficial owner of
     shares of stock of the Bank  (within the meaning of Rule 13d-3  promulgated
     under the Exchange Act)  representing  an aggregate of more than 50% of the
     votes then entitled to be cast at an election of directors of the Bank.

     For purposes of these Agreements,  a "Potential Change in Control" shall be
deemed  to have  occurred  if:  (i) the  Bank  enters  into  an  agreement,  the
consummation  of which would  result in the  occurrence  of a Change in Control;
(ii) any person (including the Bank) publicly  announces an intention to take or
to consider  taking  actions which if consummated  would  constitute a Change in
Control;  (iii) the Board of Directors  of the Bank adopts a  resolution  to the
effect that,  for purposes of the Agreement,  a Potential  Change in Control has
occurred.

     Pursuant  to these  Agreements  termination  by the  Bank of an  employee's
employment  for  "Cause"  means  termination:  (a)  upon the  commission  by the
employee of a willful unlawful act, such as embezzlement, against the Bank which
is  intended  to enrich  the  employee  at the  expense  of the Bank or upon the
employee's conviction of a felony; or (b) in the event of willful, gross neglect
or willful,  gross misconduct,  resulting in either case in material harm to the
Bank. No act, or failure to act, on an employee's part shall be deemed "willful"
unless  done,  or  omitted  to be done,  by the  employee  not in good faith and
without  reasonable  belief that his action or omission was in the best interest
of the Bank.

     For  purposes  of  these  Agreements,  "Good  Reason"  means,  without  the
employee's  express  written  consent,  the  occurrence  of any of the following
circumstances unless such circumstances are fully corrected prior to the date of
termination specified in the notice of termination given in respect thereof: (i)
a  reduction  by the Bank in the  employee's  annual  base  salary  or  employee
benefits  as in effect  immediately  prior to such  reduction;  (ii) the  Bank's
requiring  the employee to be based at a Bank office more than twenty (20) miles
from the offices at which the employee is principally employed immediately prior
to the date of the Agreement  except for required  travel on the Bank's business
to an extent  substantially  consistent  with the  employee's  present  business
travel  obligations;  (iii) a material  reduction  in the  employee's  position,
duties or  responsibilities  as in effect  immediately  prior to such reduction;
(iv) the  failure of the Bank to obtain the  agreement  to assume and to perform
the  Agreement  by  any  successor;  or (v)  any  purported  termination  of the
employee's  employment that is not effected  pursuant to a notice of termination
satisfying the requirements of the Agreement,  which purported termination shall
not be effective for purposes of the Agreement.


     No "Change in Control" or  "Potential  Change in Control"  will occur under
these Agreements as a result of the  Reorganization.  If a Change in Control had
occurred within two years prior to the date hereof and the employees  covered by
such  Agreements  were  terminated  as of the date  hereof  without  Cause,  the
severance and health  insurance  benefits to such employees,  as outlined above,
would be as follows:

                                  Severance Payment    Health Care Coverage (1)
                                  -----------------    ------------------------
Richard A. Hocker.............         $300,000               $13,264
Charles E. Sessa, Jr..........          380,000                11,828
Kenneth R. Mancini, Jr........          125,000                 3,637
J. William Parker, Jr.........           95,000                 3,637
Eugene D. D'Orazio, Jr........           93,000                 3,637

- ----------

(1)  Calculated based on the current annual cost to the Bank of health insurance
     coverage for such employee.





20
<PAGE>

Certain Transactions

     Set  forth  below  are  brief  descriptions  of  certain  transactions  and
relationships  during the  preceding  fiscal year  between the Bank,  on the one
hand, and the directors,  executive officers and significant stockholders of the
Bank (and their  respective  affiliates),  on the other hand.  The Bank believes
that each of the  following  transactions  was on terms no less  favorable  than
could have been obtained by Covenant from non-affiliated parties.


     Richard A. Hocker, Chairman of the Board of the Bank, is Senior Partner and
majority  owner of Penn Capital  Management,  Inc.,  which has provided  various
investment  advisory  services  to  the  Bank  since  inception,  and  Gallagher
Associates, Inc., of which John J. Gallagher, Jr., Vice Chairman of the Board of
the  Bank,  is the  majority  stockholder,  has  acted as  insurance  agent  and
consultant  for the  Bank  since  inception.  Amounts  paid by the  Bank to Penn
Capital  Management,  Inc. and  Gallagher  Associates,  Inc.,  were $124,500 and
$108,500, respectively, in 1996.

     Barry M. Abelson,  Esquire, a member of the Board of Directors of the Bank,
is a partner in the law firm of Pepper,  Hamilton & Scheetz LLP, which has acted
as  special  counsel  to the  Bank  since  1992  with  respect  to  mergers  and
acquisitions,  securities laws and certain other matters.  Fees paid by the Bank
to Pepper,  Hamilton & Scheetz LLP in 1996 did not exceed  five  percent of such
firm's gross revenues for 1996.

     Joseph  A.  Maressa,  Sr.  is a senior  partner  of the law  firm  Maressa,
Goldstein, Birsner, Patterson,  Drinkwater & Oddo, which has acted as counsel to
the Bank with respect to certain loan  collection  and  work-out  matters  since
1993.  Fees  paid  by  the  Bank  to  Maressa,  Goldstein,  Birsner,  Patterson,
Drinkwater  & Oddo in 1996 did not  exceed  five  percent of such  firm's  gross
revenues in 1996.


     Any  extensions  of credit  by the Bank to any  officers,  directors,  five
percent security holders or affiliates  thereof were made in the ordinary course
of  business  on  terms  substantially  the same as for  comparable  arms-length
transactions,  and do not involve more than a normal risk of  collectibility  or
other unfavorable features. The aggregate amount of such extensions of credit to
any individual (and such  individual's  associates) has not at any time exceeded
the lesser of 10% of the Bank's equity capital or $5 million,  and the aggregate
amount of all such  extensions  of  credit  has at no time  exceeded  20% of the
Bank's equity capital.


Principal Holders of Covenant Common Stock and Holdings of Management

     To the  knowledge  of the Bank,  based  solely  upon a review of Forms F-7,
Forms F-8 and Forms F-8A,  and  amendments  thereto,  furnished to the Bank, and
representations of such persons to the Bank, no director,  officer or beneficial
owner of more than 10% of any class of the  Bank's  capital  stock has failed to
file on a timely basis any report  required by Section  16(a) of the  Securities
Exchange Act of 1934, as amended.


  Security Ownership of Certain Beneficial Owners.


     The  following  table  describes,  to the Bank's  knowledge,  the  security
ownership of those persons who own  beneficially  more than five percent (5%) of
the Bank's Common Stock as of April 11, 1997:


Name and Address                  Amount and Nature of              Percent
of Beneficial Owner              Beneficial Ownership (1)           of Class
- -------------------              ------------------------           --------
Richard A. Hocker                   199,209 shares (2)                6.50%
107 E. Cottage Avenue
Haddonfield, NJ 08033

- ----------

(1)  The  information  in this table is based on  information  furnished  by the
     respective  stockholders.  Shares are deemed to be beneficially  owned by a
     person if he or she directly or indirectly  has or shares the power to vote
     or  dispose  of the  shares,  whether  or not he or she  has  any  economic
     interest in such shares.  Unless otherwise indicated,  the named beneficial
     owner has sole voting and dispositive power with respect to the shares.

(2)  Includes (i) 3,995 shares owned by Mr. Hocker's wife and 1,363 shares owned
     in custodial and trust accounts for the benefit of Mr.  Hocker's  daughter,
     and (ii) 129,365 shares issuable under stock options exercisable  currently
     or within 60 days by Mr. Hocker.



21
<PAGE>

  Security Ownership of Directors and Directors and Officers as a Group.


     The following table describes the security ownership of each director, each
executive officer named in the Summary Compensation Table, and all directors and
executive officers as a group as of April 11, 1997:


<TABLE>
<CAPTION>

                                                                    Series A                   Series B
                                      Common Stock              Preferred Stock            Preferred Stock
                                      ------------              ---------------            ---------------

                                  Amount(1)   Percent       Amount(1)     Percent       Amount(1)      Percent
                                  ---------   -------       ---------     -------       ---------      -------
Directors:
<S>                               <C>          <C>          <C>            <C>           <C>            <C>
Barry M. Abelson ..........       4,213(2)        * %         --            -- %            800             * %
Thomas V.G. Brown .........       2,729           *          7,000         5.06            --               --
William T. Carson, Jr .....      49,824(3)      1.68         3,000         2.17           2,000           1.24
John J. Gallagher, Jr .....      66,600(4)      2.25         4,000(5)      2.89           6,046(6)        3.74
Gary E. Greenblatt ........      29,482(7)      1.00          --             --             272(8)        *
Richard A. Hocker .........     199,209(9)      6.50         5,000(10)     3.62          37,000(11)      22.88
James R. Iannone ..........      58,862(12)     2.00         --             --            --              --
Joseph Maressa, Sr ........      41,131(13)     1.40          --             --           4,000           2.47
Charles E. Sessa, Jr ......      55,727(14)     1.87          --             --             440           *
Kyle W. Will ..............       4,897(15)       *          2,000         1.45%          2,000           1.24

Named Executive Officers
Kenneth R. Mancini, Jr ....      27,873(16)       *           --             --             300           0.19
J. William Parker, Jr .....      13,569(17)       *           --             --             320(18)       *
Eugene D. D'Orazio, Jr ....       7,760(19)       *           --             --             148           *
All directors and executive
  officers as a group
  (13 Persons) ............     561,876(20)    17.37%       21,000        15.18%         53,326          32.98%


</TABLE>

- ----------
* indicates less than 1%

(1)  The  information  in this table is based on  information  furnished  by the
     respective  stockholders.  Shares are deemed to be beneficially  owned by a
     person if he or she directly or indirectly  has or shares the power to vote
     or  dispose  of the  shares,  whether  or not he or she  has  any  economic
     interest in such shares.  Unless otherwise indicated,  the named beneficial
     owner has sole voting and dispositive power with respect to the shares.

(2)  Includes 3,534 shares issuable under stock options exercisable currently or
     within 60 days by Mr. Abelson.

(3)  Includes 28,276 shares issuable under stock options  exercisable  currently
     or within 60 days by Mr. Carson.
<PAGE>

(4)  Includes (i) 3,320 shares owned by Mr.  Gallagher's  wife,  with respect to
     which beneficial ownership is disclaimed,  25,928 shares owned jointly with
     Mr. Gallagher's wife, 678 shares owned by his son and 320 shares owned in a
     custodial account for the benefit of Mr. Gallagher's  daughter;  (ii) 6,825
     shares  owned by  Gallagher  Associates  Pension  Trust Fund,  in which Mr.
     Gallagher  is a  participant  and  as  to  which  beneficial  ownership  is
     disclaimed;   and  (iii)  29,529  shares   issuable   under  stock  options
     exercisable currently or within 60 days by Mr. Gallagher.

(5)  Includes 2,000 shares owned by Gallagher  Associates Pension Trust Fund, in
     which Mr. Gallagher is a participant and as to which  beneficial  ownership
     is disclaimed and 2,000 shares owned jointly with Mr. Gallagher's wife.

(6)  Includes (i) 2,660 shares owned by Gallagher Associates Pension Trust Fund,
     in  which  Mr.  Gallagher  is a  participant  and  as to  which  beneficial
     ownership is disclaimed,  (ii) 25 shares owned by Mr.  Gallagher's wife, as
     to which  beneficial  ownership is disclaimed  and (iii) 3,361 shares owned
     jointly with Mr. Gallagher's wife.

(7)  Includes  (i) 3,149  shares  owned by Mr.  Greenblatt's  wife,  as to which
     beneficial  ownership is disclaimed,  and 531 shares in a custodial account
     for the  benefit  of Mr.  Greenblatt's  daughter;  and  (ii)  1,097  shares
     issuable under stock options exercisable currently or within 60 days by Mr.
     Greenblatt.

(8)  Shares owned by Mr.  Greenblatt  in a custodial  account for the benefit of
     Mr. Greenblatt's daughter.

(9)  Includes  (i)  3,995  shares  owned  by  Mr.  Hocker's  wife,  as to  which
     beneficial  ownership is disclaimed,  and 1,363 shares owned in a custodial
     account for the benefit of Mr. Hocker's  daughter;  and (ii) 129,365 shares
     issuable under stock options exercisable currently or within 60 days by Mr.
     Hocker.


22
<PAGE>

(10) Includes 1,725 shares owned by Mr.  Hocker's  wife, as to which  beneficial
     ownership is disclaimed.

(11) Includes  800 shares owned by Mr.  Hocker's  wife,  as to which  beneficial
     ownership is disclaimed.

(12) Includes (i) 25,138 shares as to which Mr.  Iannone holds the power to vote
     pursuant to a power of attorney; and (ii) 1,724 shares owned in a custodial
     account for the benefit of Mr. Iannone's daughters.

(13) Includes 3,534 shares issuable under stock options exercisable currently or
     within 60 days by Mr. Maressa.


(14) Includes (i) 22 shares held by Mr. Sessa's wife in a custodial  account for
     the benefit of Mr. Sessa's son; and (ii) 51,328 shares issuable under stock
     options exercisable currently or within 60 days by Mr. Sessa.


(15) Includes 3,534 shares issuable under stock options exercisable currently or
     within 60 days by Mr. Will.

(16) Includes 27,143 shares issuable under stock options  exercisable  currently
     or within 60 days by Mr. Mancini.

(17) Includes 12,931 shares issuable under stock options  exercisable  currently
     or within 60 days by Mr. Parker.

(18) Shares  owned by Mr.  Parker in a custodial  account for the benefit of Mr.
     Parker's daughters.

(19) Includes 7,323 shares issuable under stock options exercisable currently or
     within 60 days by Mr. D'Orazio.

(20) Includes  297,594  shares  issuable under stock options which are currently
     exercisable or become exercisable within 60 days.



23
<PAGE>

                CERTAIN INFORMATION REGARDING THE HOLDING COMPANY

General

     The  Holding  Company  was  incorporated  under  the laws of New  Jersey on
February 13, 1997 at the direction of the Board of Directors of the Bank for the
purpose of acquiring all of the  outstanding  shares of Bank Stock.  The Holding
Company  has not yet engaged in business  activity.  The Holding  Company has no
current plans to engage in any activities other than acting as a holding company
for the Bank Stock.

     The Holding  Company owns no properties and therefore,  as necessary,  will
use  the  Bank's  existing  premises,  facilities  and  personnel.  The  Holding
Company's  needs in this  regard are  expected to be  minimal[,  and the Holding
Company will reimburse the Bank for such expenses, determined in accordance with
generally accepted accounting principles]. The Holding Company's offices will be
located in the Bank's offices at 18 Kings Highway West, Haddonfield, New Jersey.
Accordingly,   the  Holding   Company  does  not   contemplate  any  substantial
expenditures for equipment, plant or personnel in the foreseeable future.

Dividend Policy

     As noted above,  the Bank has never paid a cash dividend on its outstanding
shares of Bank Common Stock, and no change in this policy is contemplated by the
Holding  Company with respect to the Holding  Company Common Stock following the
Reorganization for the foreseeable  future.  Following the  Reorganization,  the
ability of the Holding Company to pay cash dividends with respect to the Holding
Company Common Stock and Holding  Company  Preferred  Stock will be dependent on
the payment of dividends to the Holding  Company by the Bank. The ability of the
Bank to pay such dividends to the Holding Company is restricted under applicable
law.  See   "DESCRIPTION  OF  HOLDING  COMPANY   SECURITIES  AND  COMPARISON  OF
STOCKHOLDERS' RIGHTS -- Comparison of Stockholders' Rights -- Dividends."

Management and Operations After the Reorganization

     The Board of Directors of the Holding Company upon the effectiveness of the
Reorganization  initially  will be comprised of ten (10)  members,  divided into
three classes serving for three-year staggered terms, as follows:

        Director                                              Term to Expire
        --------                                              --------------

   Barry M. Abelson.........................................        1998
   Thomas V.G. Brown........................................        1998
   Charles E. Sessa, Jr.....................................        1998
   Kyle W. Will.............................................        1998

   William T. Carson, Jr....................................        1999
   Gary E. Greenblatt.......................................        1999
   Richard A. Hocker........................................        1999

   John J. Gallagher, Jr....................................        2000
   James R. Iannone.........................................        2000
   Joseph A. Maressa, Sr....................................        2000

     Approval  of the  Reorganization  by the  shareholders  of the  Bank at the
Annual Meeting will be deemed to constitute the election of the above  directors
as the directors of the Holding Company at the Effective Time. Each of the above
designees to the Holding Company Board of Directors currently serves as a member
of the Board of Directors of the Bank.  See "ELECTION OF DIRECTORS -- Directors"
for additional information regarding such Directors.



24
<PAGE>


     The officers of the Holding Company upon consummation of the Reorganization
will be as follows:

<TABLE>
<CAPTION>

   Name                                  Position
   ----                                  --------
<S>                                      <C>
   Richard A. Hocker..................   Chairman of the Board and Chief Executive Officer
   Charles E. Sessa, Jr...............   President
   J. William Parker, Jr..............   Senior Vice President, Chief Financial Officer and Treasurer
   William T. Carson, Jr..............   Secretary

</TABLE>

     For  additional   information   regarding  these  officers,   see  "CERTAIN
INFORMATION REGARDING THE BANK -- Management."

     The Board of Directors,  officers and employees of the Bank will not change
as a result of the Reorganization.  Following the Reorganization,  the Bank will
keep its existing name and office  locations,  and will continue to carry on its
business in the same manner as before the Reorganization.


                           SUPERVISION AND REGULATION

     Bank holding  companies and banks are  extensively  regulated under federal
and state  law.  These  requirements  and  restrictions  affect  or will  affect
virtually all aspects of the operation of the Bank and, upon consummation of the
Reorganization,  the Holding  Company.  With few  exceptions,  state and federal
banking laws have as their  principal  objective  either the  maintenance of the
safety and  soundness  of  financial  institutions,  protection  of the  federal
deposit  insurance  system or  protection  of consumers or classes of consumers,
rather than the specific  protection  of  stockholders  of banks or bank holding
companies.  To the extent that the following  discussion  describes statutory or
regulatory  provisions,  it is  qualified  in its  entirety by  reference to the
particular statute or regulation.  Any change in applicable laws, regulations or
policies of various  regulatory  authorities  may have a material  effect on the
business, operations and prospects of the Holding Company or the Bank.

Holding Companies -- Generally


     The Holding Company,  upon becoming a bank holding company, will be subject
to regulation under the NJBA and the BHC Act. The FRB has jurisdiction under the
BHC Act to approve  any bank or  nonbank  acquisition,  merger or  consolidation
proposed by a bank holding company.  The BHC Act generally limits the activities
of a bank holding company and its  subsidiaries to that of banking,  managing or
controlling  banks, or other activities which are so closely related to banking,
or to managing or controlling  banks,  as to be a proper incident  thereto.  The
Holding  Company  also will be  required  to  register  in New  Jersey  with the
Department  of Banking  under the NJBA,  and will be subject to  regulation  and
supervision by the Department of Banking.


Source of Strength Doctrine


     Under a policy of the FRB with respect to bank holding company  operations,
a bank holding company is required to serve as a source of financial strength to
its subsidiary  depository  institutions and to commit resources to support such
institutions in circumstances where it might not do so absent such policy.


The Bank -- Generally

     As a bank  organized  under the banking laws of the State of New Jersey and
insured by the FDIC,  the Bank is subject to  regulation  by the  Department  of
Banking and the FDIC. Various  regulations,  requirements and restrictions under
the laws of New Jersey and the United States affect the  operations of the Bank,
including the requirement to maintain  reserves against deposits and to maintain
certain capital ratios, restrictions on the nature and amount of loans which may
be made and the interest which may be charged thereon,  regulations  relating to
investments,  and  restrictions  on other  activities of the Bank. The Bank is a
member of and owns stock in the Federal Home Loan Bank ("FHLB") of New York, one
of 12 regional  banks in the Federal  Home Loan Bank  System,  and is subject to
certain requirements in connection therewith.

     The FDIC,  in  connection  with its  provision  of deposit  insurance,  has
primary  responsibility  for  regulation of the Bank at the federal level and in
that  capacity  undertakes  periodic  reviews of the  operations  of the Bank to
assess whether the Bank is engaging in unsafe or unsound banking  practices,  is
in an unsafe or unsound condition


25

<PAGE>

to continue operations, or has violated any applicable law, regulations, rule or
order of, or condition  imposed by, the FDIC. The Department of Banking likewise
oversees the  operations of the Bank to monitor  compliance  with all applicable
state law requirements.

     The regulation  and  supervision of the Bank by the FDIC and the Department
of Banking are designed primarily for the protection of depositors and the FDIC,
and not the  Bank or its  stockholders.  Legislative  and  regulatory  proposals
regarding  changes in banking,  and the  regulation of banks,  thrifts and other
financial  institutions could  significantly  change the regulation of banks and
the financial  services  industry.  It cannot be predicted  whether any of these
proposals  will be adopted or, if adopted,  how these  proposals will affect the
Bank.

Regulatory Capital Requirements

     The Bank is required,  and the Holding  Company (on a  consolidated  basis)
will be  required,  to maintain a minimum  ratio of qualified  total  capital to
risk-weighted assets (including certain off-balance sheet items, such as standby
letters  of  credit)  of  8.00%.  At least  half of the  total  capital  must be
comprised of common equity,  retained earnings and a limited amount of permanent
preferred  stock,  less  goodwill  ("Tier 1 capital").  The  remainder  ("Tier 2
capital") may consist of a limited amount of subordinated  debt, other preferred
stock,  certain other  instruments  and a limited  amount of loan and lease loss
reserves.  The sum of Tier 1  capital  and Tier 2 capital  is "total  risk-based
capital." The Bank is also required,  and the Holding Company (on a consolidated
basis)  will be  required,  to  maintain  a minimum  ratio of Tier 1 capital  to
risk-weighted  assets of 4.00%.  The Bank's Tier 1 risk-based  capital and total
risk-based  capital  ratios as of  December  31,  1996 were  11.98% and  13.22%,
respectively.

     In addition,  the applicable regulations establish a minimum leverage ratio
(Tier 1 capital to quarterly  average assets less goodwill) of 3.00% for banking
institutions that meet certain specified criteria, including that they must have
the highest regulatory  rating.  All other banking  institutions are required to
maintain a leverage ratio of 3.00% plus an additional cushion of at least 100 to
200 basis points.  The Department of Banking has established a minimum  leverage
ratio of not less than 4.00%,  and may set a minimum leverage ratio of more than
4.00% for an institution  based on certain  factors.  Pursuant to the foregoing,
the Bank is required,  and the Holding Company (on a consolidated basis) will be
required,  to maintain a leverage  ratio of not less than 4.00%.  As of December
31, 1996, the Bank's leverage ratio was 7.51%.

     The ability of the Bank and the Holding  Company to maintain  the  required
levels of capital is  substantially  dependent upon the success of their capital
and  business  plans,  the  impact  of  future  economic  events  on their  loan
customers,  and their  ability to manage its interest  rate risk and control its
growth and other operating expenses.

     A banking  institution that is not in compliance with applicable federal or
state  capital  requirements  may be  subject to  certain  growth  restrictions,
issuance of a capital directive by the appropriate regulator,  and various other
possible  enforcement actions by the appropriate  regulators,  including a cease
and desist order,  civil money penalties,  and the establishment of restrictions
on operations. In addition, the institution could be subject to appointment of a
receiver or conservator or a forced merger into another institution.

Prompt Corrective Action

     In addition to the  foregoing  capital  requirements,  the Federal  Deposit
Insurance Corporation Improvement Act of 1991 ("FDICIA") established a system of
"prompt  corrective  action"  with  respect  to banks  that do not meet  minimum
capital requirements. FDICIA establishes five capital tiers: "well capitalized,"
"adequately capitalized," "under capitalized," "significantly under capitalized"
and  "critically  under  capitalized."  At December 31, 1996, the Bank was "well
capitalized."  The following  table sets forth the minimum capital ratios that a
bank must  satisfy in order to be  considered  well  capitalized  or  adequately
capitalized under FDIC regulations and the Bank's ratios at December 31, 1996:


                                   Adequately       Well         The Bank at
                                  Capitalized   Capitalized    December 31, 1996
                                  -----------   -----------    -----------------

Total Risk-Based Capital Ratio....     8%            10%            13.22%
Tier 1 Risk-Based Capital Ratio...     4%             6%            11.98%
Leverage Ratio....................     4%             5%             7.51%



26
<PAGE>


     If a bank does not meet all of the minimum  capital ratios  necessary to be
considered  adequately  capitalized,  it  will be  considered  undercapitalized,
significantly undercapitalized or critically undercapitalized,  depending on the
amount of the shortfall in its capital.

     If  its  principal   federal   regulator   determines  that  an  adequately
capitalized  institution is in an unsafe or unsound  condition or is engaging in
an unsafe or  unsound  practice,  it may  require  the  institution  to submit a
corrective action plan,  restrict its asset growth and prohibit  branching,  new
acquisitions  and new lines of  business.  An  institution's  principal  federal
regulator  may deem it to be  engaging  in an unsafe or unsound  practice  if it
receives a less than satisfactory rating for asset quality, management, earnings
or liquidity in its most recent examination.

     Among other possible sanctions, an undercapitalized  depository institution
may not pay  dividends and is required to submit a capital  restoration  plan to
its principal federal regulator.  If an undercapitalized  depository institution
fails to submit or implement an acceptable  capital  restoration plan, it can be
subjected to more severe sanctions, including an order to sell sufficient voting
stock  to  become  adequately  capitalized.   Generally,   FDICIA  requires  the
appropriate  federal  regulator  to  appoint  a  receiver   conservator  for  an
institution that is critically undercapitalized. Under FDICIA, a holding company
can be required to guaranty a subsidiary bank's capital restoration plan.

Limits on Dividends and Other Payments


      The  ability  of the  Holding  Company  to pay  dividends  and make  other
distributions  to  shareholders  is limited by applicable  corporate law, and in
addition, in the case of cash distributions, will be dependent on the receipt of
dividends from the Bank,  which are limited under  applicable  provisions of the
NJBA.  See  "DESCRIPTION  OF  HOLDING  COMPANY   SECURITIES  AND  COMPARISON  OF
STOCKHOLDERS'  RIGHTS --  Comparison  of  Stockholders'  Rights  Dividends."  In
addition,  dividends and other  distributions to shareholders,  as well as share
repurchases, are subject to the capital requirements and other prudential limits
imposed  under  Federal  law.  Applicable  provisions  of Federal  law also will
severely  restrict certain other  transactions  between the Bank and the Holding
Company or other companies controlled by the Holding Company, including loans or
other  extensions  of credit by the Bank to the  Holding  Company  or such other
affiliates.


Deposit Insurance

     The FDIC has adopted  deposit  insurance  regulations  under which  insured
institutions  are assigned to one of the following three capital groups based on
their  capital  levels:   "well-capitalized,"   "adequately   capitalized"   and
"undercapitalized."  Banks in each of these three groups are further  classified
into three subgroups based upon the level of supervisory concern with respect to
each bank. The resulting matrix creates nine assessment risk  classifications to
which are assigned  deposit  insurance  premiums ranging from 0.00% for the best
capitalized, healthiest institutions, to 0.27% for undercapitalized institutions
with  substantial  supervisory  concerns.  In  addition,  Covenant is subject to
semi-annual  assessments by the FDIC relating to interest  payments on Financing
Corporation  (FICO) Bonds issued in connection with the resolution of the thrift
industry crisis.

Federal Home Loan Bank System.

     The Bank is a member of the FHLB of New York,  which is one of 12  regional
FHLBs.  As a member of the FHLB,  Covenant is required to purchase  and maintain
stock in the FHLB of New York in an  amount  equal to the  greater  of 1% of its
aggregate unpaid residential  mortgage loans, home purchase contracts or similar
obligations  at the  beginning  of each year,  5% (or such  greater  fraction as
established by FHLB) of outstanding FHLB advances,  or 0.3% of total assets.  At
December 31, 1996, Covenant had $4.5 million in FHLB of New York stock which was
in compliance with this requirement. The Bank has received dividends on its FHLB
stock.

     Each FHLB serves as a reserve or central  bank for its  members  within its
assigned  region.  It is funded primarily from proceeds derived from the sale of
consolidated  obligations  of the FHLB System.  It makes loans to members (i.e.,
advances) in accordance with policies and procedures established by the board of
directors  of the  FHLB.  These  policies  and  procedures  are  subject  to the
regulation and oversight of the Federal Housing Finance Board (the "FHFB").



27
<PAGE>


Activities and Investments.

     Pursuant to FDICIA,  the activities and equity  investments of FDIC-insured
state-chartered  banks are generally  limited to those that are  permissible for
national banks, notwithstanding powers which may be granted under state law.

Interstate Banking and Branching Legislation.

     Federal  legislation  enacted in 1994, and implementing  state  legislation
passed since that time, is eliminating many restrictions on interstate  banking.
Prior  to this  legislation,  interstate  acquisitions  of banks  have  required
affirmative  authorization  in state  law,  and  interstate  branching  has been
possible  only to a very limited  degree.  Effective  September  29,  1995,  the
federal legislation authorized interstate  acquisitions of banks by bank holding
companies  without   geographic   limitations.   Beginning  June  1,  1997,  the
legislation will eliminate  certain  restrictions on interstate  branching under
federal law in states that have not passed  legislation  prohibiting  interstate
branching,  except that de novo  branching or acquisition of a branch in another
state without acquisition of the entire bank will only be permitted if expressly
permitted  by the law of the  state  in which  such  branch  would  be  located.
Interstate  branching prior to June 1, 1997 will be possible in states that pass
laws  affirmatively  authorizing  such  interstate  branching.  Pursuant  to the
federal  legislation,   New  Jersey  has  passed  legislation  which  authorizes
interstate  branching  into New  Jersey by  out-of-state  banks,  and  branching
outside of New Jersey by New Jersey institutions,  in connection with interstate
merger transactions or branch acquisitions.  The New Jersey legislation does not
authorize  establishment of interstate branches other than by means of acquiring
such  branches  from another  institution.  The effect of this federal and state
legislation on the Bank or the Holding Company cannot be predicted at this time.




28
<PAGE>
                    DESCRIPTION OF HOLDING COMPANY SECURITIES
                     AND COMPARISON OF STOCKHOLDERS' RIGHTS

     The  Holding  Company is  authorized  to issue up to  25,000,000  shares of
Holding  Company  Common  Stock and up to 1,000,000  shares of series  preferred
stock,  of which 138,300 shares have been designated as Holding Company Series A
Preferred  Stock and 161,700  shares  have been  designated  as Holding  Company
Series B Preferred  Stock. As of the Record Date, the Bank had 2,936,480  shares
of Bank  Common  Stock,  138,300  shares of Bank  Series A  Preferred  Stock and
161,700 shares of Bank Series B Preferred Stock outstanding.

Description of Securities

  Holding Company Common Stock

     Each share of Holding Company Common Stock has the same rights,  privileges
and preferences as every other share,  and is entitled to vote at any meeting of
stockholders.  Generally,  election  of  directors  and  other  actions  by  the
stockholders is by majority vote of the shares voting at the meeting. Dividends,
which are payable  when and as declared by the Board of  Directors  out of funds
legally available  therefore and after payment of the dividend preference of the
Holding  Company  Preferred  Stock,  are  payable  ratably to the holders of the
Holding Company Common Stock. The Holding Company Common Stock has no conversion
or redemption rights or sinking fund provisions  applicable thereto.  Holders of
shares of the Holding  Company Common Stock do not have  preemptive  rights with
respect to  issuance  of Holding  Company  Common  Stock out of  authorized  but
unissued shares.

  Holding Company Preferred Stock


     The authorized  capital of the Holding Company includes 1,000,000 shares of
preferred  stock,  with respect to which the Board of Directors has authority by
resolution  from time to time to  establish  one or more series and issue shares
thereof,  with such voting rights,  designations,  preferences,  qualifications,
privileges, limitations, options, conversion rights, dividend rate and manner of
payment and other  special  rights as the Board of  Directors  shall  determine.
Pursuant  to this  authority,  138,300  shares have been  designated  as Holding
Company  Series B Preferred  Stock and 161,700  shares have been  designated  as
Holding Company Series B Preferred Stock. The Holding Company Series A Preferred
Stock and Holding Company Series B Preferred Stock are collectively  referred to
herein as the Holding Company Preferred Stock.

     The Holding Company Preferred Stock is senior to the Holding Company Common
Stock as to dividends and other  distributions and upon liquidation.  Each share
is  entitled  to  receive,  when and as  declared  by the  Board  of  Directors,
non-cumulative  preferred  dividends  at the annual  rate of 6% of par value (or
$1.50 per share per annum),  before any dividend can be declared or paid upon or
set  apart  for  the  Holding   Company   Common  Stock.   Such   dividends  are
non-cumulative,  which  means that should the Board of  Directors  choose not to
declare  all or any  portion  of  such  preferred  dividend  in any  year,  such
arrearage will not accumulate and be payable in future years.  Upon  liquidation
of the Holding Company, holders of Holding Company Preferred Stock will receive,
after  payment of the debts and  liabilities  of Holding  Company and before any
liquidating  distributions  are made to the  holders of Holding  Company  Common
Stock, liquidating distributions equal to the par value per share of the Holding
Company Preferred Stock plus a sum equal to declared but unpaid  dividends.  The
Series A and Series B Preferred Stock are treated on a parity basis with respect
to dividends and upon liquidation of the Holding Company.


     The shares of Holding Company Preferred Stock have no voting rights, except
as may be otherwise  required by law.  There are no sinking  fund or  redemption
provisions or preemptive  rights  applicable  to the Holding  Company  Preferred
Stock.

     Each outstanding  share of Holding Company Series A Preferred Stock will be
converted  into Holding  Company  Common  Stock on December  31,  1997,  and the
Holding  Company Series B Preferred Stock will be converted into Holding Company
Common Stock on June 30, 2000.  The  conversion  rate is 3.823 shares of Holding
Company Common Stock for each share of Holding  Company Series A Preferred Stock
and 3.026  shares of  Holding  Company  Common  Stock for each  share of Holding
Company  Series B Preferred  Stock,  in each case subject to  adjustment  in the
event of stock splits,  stock dividends or  subdivisions  or  combinations  with
respect to the Holding Company Common Stock.



29
<PAGE>

Comparison of Stockholders' Rights

     The  rights of holders of Bank Stock are  governed  by the  Certificate  of
Incorporation of the Bank (the "Bank Certificate"),  the Bylaws of the Bank (the
"Bank  Bylaws")  and the  NJBA.  Following  the  Reorganization,  the  rights of
stockholders will be governed by the Certificate of Incorporation of the Holding
Company (the "Holding Company  Certificate"),  the Bylaws of the Holding Company
(the "Holding Company Bylaws") and the New Jersey Business  Corporation Act (the
"NJBCA").  The following is a summary of certain principal  differences  between
the rights of stockholders of the Bank under the NJBA, Bank Certificate and Bank
Bylaws and the rights of  stockholders  of the Holding  Company under the NJBCA,
Holding Company Certificate and Holding Company Bylaws.

     This summary  does not purport to be a complete  statement of the rights of
Bank stockholders and Holding Company  stockholders,  and the  identification of
specific  differences  is not meant to indicate  that other  differences  do not
exist.  This summary is qualified in its entirety by reference to the NJBCA, the
NJBA,  other  applicable  banking  laws  and  regulations,  and  the  respective
organizational documents of the Holding Company and the Bank.

  Authorized Capital

     The Bank  Certificate  authorizes the issuance of up to 5,000,000 shares of
Bank Common Stock and up to 300,000  shares of Bank Preferred  Stock.  As of the
Record Date, the Bank had 2,936,480 shares of Bank Common Stock,  138,000 shares
of Bank Series A Preferred  Stock and 161,700  shares of Bank Series B Preferred
Stock outstanding.


     The Holding Company Certificate authorizes the issuance of up to 25,000,000
shares of Holding  Company  Common  Stock and up to  1,000,000  shares of series
preferred stock. Thus, additional shares have been authorized for issuance under
the  Holding  Company   Certificate  of  Incorporation   compared  to  the  Bank
Certificate of Incorporation  and will be available for issuance without further
approval of the stockholders.  The issuance of additional shares could result in
the dilution of existing stockholders' interests.


  Board of Directors


     The NJBA  requires  that every bank shall be managed by a board of not less
than  five and not  more  than  twenty-five  directors.  Provisions  of the NJBA
applicable to the Bank do not allow for classification of the Board into classes
of  directors  with  staggered  terms.  As  authorized  by the  NJBA,  the  Bank
Certificate  provides  that the Board of  Directors  may  increase the number of
directors  between  annual  meetings  by not more  than  two,  and the  Board of
Directors has authority to fill any vacancies created by such increase. Election
of directors of the Bank is by plurality  with the candidate  receiving the most
votes  being  elected  to  office.  Under  the NJBA  and the  Bank  Certificate,
stockholders  of the Bank are not entitled to cumulative  voting in the election
of directors.

     The  NJBCA  requires  that a  corporation  shall be  managed  by a board of
directors consisting of not less than three persons,  unless there are less than
three  shareholders  in which case the board of directors  may consist of one or
more directors.  The directors of the Holding Company have authority to increase
the size of the board and to fill any vacancies  created  thereby until the next
Annual  Meeting of  stockholders.  The NJBCA allows a corporation to provide for
classification  of  directors  in respect to the time for which they hold office
and the Holding Company Certificate defines three classes of directors, with the
directors of each class serving for three years (after  initial term of one, two
or three years,  respectively)  and the term of one class expiring in each year,
and  specifies  that the first  board of  directors  shall  consist  of ten (10)
members.  Election of directors is by plurality, and stockholders of the Holding
Company are not entitled to cumulative voting in the election of directors.


  Removal of Directors


     No  provisions  exist  in  the  NJBA  regarding  removal  of  directors  by
stockholders.  The NJBA does  specify that a director who ceases to be the owner
of bank shares or who fails to subscribe the oath within a  requiredtime  period
shall  cease  to  become  a  director.  The  NJBA  also  allows  the New  Jersey
Commissioner of Banking to remove a director under certain conditions.  The Bank
Certificate and Bylaws are silent on the issue of director removal.


     Under the NJBCA, directors may be removed for cause by the affirmative vote
of the majority of the votes cast by the holders of shares  entitled to vote for
election of directors.  Any director elected by a class vote may be removed only


30
<PAGE>

by a class vote of the holders of shares entitled to vote for his election.  The
Holding  Company  Bylaws  specify  that the Board of  Directors  may  remove any
director for cause and may suspend any director from acting as director  pending
a final determination that cause exists for removal.

  Voting Rights

     The NJBA generally  requires an affirmative vote by the holders of at least
two-thirds  of the capital  stock  entitled to vote in order to amend the Bank's
Certificate of Incorporation,  to consummate a merger or to effect certain other
transactions.  As permitted by the NJBA, the Bank  Certificate of  Incorporation
requires the approval of 80% of the outstanding  shares of Bank Common Stock for
certain combinations or asset dispositions. See "Anti-Takeover Provisions."


     Under the NJBCA,  amendments to the Certificate of  Incorporation,  mergers
and similar  transactions  generally require approval of a majority of the votes
cast at a meeting of  stockholders  by the  holders of shares  entitled  to vote
thereon,  unless a greater vote is required by the certificate of incorporation.
The  Holding  Company  Certificate  contains  the same 80%  voting  restrictions
regarding certain transactions as exist in the Bank Certificate.



Dividends

     The Bank is subject to regulatory  limitations on the payment of dividends.
As a New Jersey  capital stock bank, the Bank may not declare a cash dividend or
a stock dividend unless, following payment of the dividend, the capital stock of
the Bank will be unimpaired  and the Bank will have a surplus of at least 50% of
its capital  stock or, if not, the payment of the  dividend  will not reduce the
surplus of the Bank.  In  addition,  the  Department  of Banking or the FDIC may
restrict  the  ability of the Bank to pay  dividends  in certain  circumstances,
including  if such  payment  would  constitute  an  unsafe  or  unsound  banking
practice,  if the Bank is not meeting  certain capital  requirements,  or if the
Bank  is in  default  of  any  assessment  to the  FDIC.


     Under  the  NJBCA,  the  Holding  Company  may  issue  dividends  or  other
distributions  unless,  after giving effect thereto,  the  corporation  would be
unable to pay its debts as they become due in the usual  course of its  business
or the  corporation's  total  assets  would be less than its total  liabilities.
However,  the ability of the Holding Company to make any cash distribution would
be  substantially  dependent  on the  receipt of  dividends  from the Bank.  The
ability of the Holding  Company to issue dividends or other  distributions  will
also  be  subject  to  limitations   under  federal  bank  regulatory  law.  See
"SUPERVISION AND REGULATION -- Limits on Dividends and Other Payments."


  Special Meetings of Stockholders


      Under the NJBA and the Bank Bylaws,  special  meetings of the stockholders
of the Bank may be called at any time by the holders of not less than  one-tenth
of all shares  outstanding  with voting rights.  Notice of the time,  place, and
purpose must be given to each  stockholder not less than ten nor more than sixty
days prior to the date of such a meeting.

      The NJBCA  allows a  corporation  to  specify  in its  bylaws  under  what
conditions  stockholders may call a special meeting.  The Holding Company Bylaws
permit the calling of a special  meeting upon the written request of the holders
of a majority of any class of shares issued and outstanding and entitled to vote
at the  meeting.  Notice must be given to each  stockholder  entitled to vote at
least ten days and not more than sixty days prior to the date of the meeting.



  Stockholder Action by Written Consent

     The NJBA specifies  that any action  required or permitted to be taken at a
meeting  of  stockholders  may be taken  without a meeting  if all  stockholders
consent in writing.


     The NJBCA permits any action required or permitted to be taken at a meeting
of  the  stockholders  to be  taken  without  a  meeting  provided  all  of  the
stockholders entitled to vote on the matter note their consent in writing.

     The NJBCA also allows  such action to be taken upon the written  consent of
holders of that number of shares  required to approve the matter at a meeting of
the stockholders, unless otherwise provided in the Certificate of Incorporation.
The Holding Company  Certificate  removes the authority for  stockholder  action
without a meeting by less than unanimous written consent.




31
<PAGE>

  Dissenters' Rights

     The NJBA grants dissenters'  rights of appraisal to stockholders,  entitled
to vote on a merger  agreement and with respect to certain  other  transactions,
who do not  approve  of the  agreement  and who  follow a  prescribed  series of
procedures.


     The NJBCA makes  certain  exceptions  to  dissenters'  rights of appraisal,
including  precluding them in a merger or  consolidation  to stockholders  whose
sole  consideration  received  consists of shares listed on a national  security
exchange,  or who would receive only shares of the corporation  itself, or whose
vote was not required for approval of the merger.



Anti-Takeover Provisions


     The Bank Certificate, the Holding Company Certificate and the NJBCA contain
provisions  which could make  changes in control  more  difficult,  even if such
changes were desired by a majority of the stockholders.

     In some circumstances, certain stockholders may consider such anti-takeover
provisions to have  disadvantageous  effects.  Tender  offers or other  non-open
market  acquisitions of stock are frequently made at prices above the prevailing
market price of a company's stock. In addition, acquisitions of stock by persons
attempting  to acquire  control  through  market  purchases may cause the market
price of the stock to reach  levels that are higher than would  otherwise be the
case.  The   anti-takeover   provisions  may  discourage  any  or  all  of  such
acquisitions,  particularly  those  of less  than all of the  Holding  Company's
shares,  and may thereby deprive certain holders of the Holding  Company's stock
of an opportunity to sell their stock at a temporarily higher market price.


     Certificate of Incorporation.  The Holding Company Certificate provides for
the division of its Board of Directors into three classes of approximately equal
size.  Directors  are generally to be elected for three year terms and the terms
of office of  approximately  one-third  of the members of the Board of Directors
will expire in any given year. Therefore,  unless one or more directors resigned
or "cause" existed for the removal of one or more directors,  the maximum number
of  positions  on the Board which would be subject to election in any given year
would be approximately one-third of the Board's total number.


     The Holding  Company  Certificate  provides  further  that  approval of the
holders of at least eighty percent of the outstanding  shares of Holding Company
Common Stock is required for the Holding  Company to enter into:  (i) any merger
or consolidation of the Holding Company;  or (ii) any sale or exchange of all or
substantially all of the assets of the Holding Company,  unless, in either case,
such  transaction  has been  approved by a majority of the Directors who are not
affiliated  with the  other  party to the  transaction,  or the  holders  of the
Holding  Company  Common  Stock  immediately  prior to the merger or transfer of
assets will become  stockholders  of the surviving  corporation  and will own at
least fifty  percent of the  outstanding  Holding  Company  Common  Stock of the
surviving corporation. The Bank Certificate has an identical provision.

     In  addition,  the  Certificate  of  Incorporation  of the Holding  Company
authorizes the issuance of up to 1,000,000  shares of preferred  stock, of which
300,000 will be issued in the  Reorganization  to holders of the Bank  Preferred
Stock. The authorized  shares of preferred stock,  including shares which return
to authorized and unissued  preferred stock upon the  conversion,  repurchase or
other  retirement  of the Holding  Company  Series A Preferred  Stock or Holding
Company Series B Preferred Stock, may be issued by the Board of Directors of the
Holding Company with such preferences and rights as the Board may determine. The
existence of authorized but unissued  shares of Preferred  Stock could make more
difficult a change in control of the Holding Company without the approval of the
Board of Directors. The creation of a series of preferred stock could be used to
create  voting  impediments  with  respect to changes in control of the  Holding
Company by diluting  the stock  ownership of holders of Holding  Company  Common
Stock seeking to obtain  control of the Company.  In addition,  the creation and
issuance of a series of Preferred Stock could  generally  discourage a merger or
tender offer involving the Holding  Company's  securities by increasing the cost
of effecting any transaction and,  accordingly,  could have an adverse impact on
stockholders  who might want to vote in favor of such merger or  participate  in
such  tender  offer.  The  Holding  Company is not aware of any person or entity
currently  seeking control of the Bank or the Holding Company,  and the Board of
Directors  has no present  intention to cause  shares of  preferred  stock to be
issued for any anti-takeover purpose.



32
<PAGE>


     New Jersey  Law.  The New Jersey  Shareholders'  Protection  Act  prohibits
certain "Business  Combinations," as defined under the Act, between a New Jersey
corporation  and an  interested  stockholder.  The term  "Business  Combination"
refers to a wide  variety of  transactions  including  mergers,  consolidations,
sales,  leases, or transfers of all, or substantially  all, of the assets of the
corporation,  certain  issuances of securities  having an aggregate  fair market
value of $2,000,000 or more and certain recapitalization or reorganizations,  as
well as any plans for the  liquidation  or dissolution  of the  corporation.  An
"interested  stockholder"  is any  person  or  entity  that  beneficially  owns,
directly or indirectly,  10% of more of the voting stock of the Holding Company,
or is an affiliate  or  associate of the Holding  Company and at any time within
the  five-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 stock of the Holding Company.

     The  Shareholders'  Protection Act contains an outright  prohibition on any
Business Combination with an interested stockholder for five years following the
interested  stockholder's  acquisition date unless the Business  Combination was
approved by the Board of Directors prior to the interested  stockholder becoming
an  interested  stockholder.   In  addition,  the  Act  prohibits  any  Business
Combination with an interested stockholder at any time unless (i) it is approved
by the  Board of  Directors  prior to the  interested  stockholder  becoming  an
interested  stockholder;  (ii) it is  approved  by the  affirmative  vote of the
holders  of  two-thirds  of the  voting  stock  not  beneficially  owned  by the
interested  stockholder;  or (iii) the cash and/or market value of securities to
be received per share by the stockholders of the company is at least equal to or
greater  than the greater of the highest per share price paid by the  interested
stockholder and the market value per share on the announcement date with respect
to the Business  Combination.  The type of consideration  paid by the interested
stockholder must be in cash or the same form as the interested  stockholder used
to acquire the largest number of shares of the  corporation.  In addition,  with
certain  limited  exceptions,   the  interested   stockholder  may  not  acquire
additional  shares  between the time he or she became an interested  stockholder
and the  consummation  date with  respect  to a Business  Combination  under the
Shareholders' Protection Act.



  Limitation on Director Liability


     Under  the NJBA and the Bank  Certificate,  and  under  the  NJBCA  and the
Holding Company Certificate, respectively, a director of the Bank or the Holding
Company cannot be held personally liable for damages for breach of any duty owed
to the  Bank or the  Holding  Company  or its  stockholders,  except  where  the
director  breaches  his duty of loyalty to the Bank or the Holding  Company,  or
acts not in good  faith or in  knowing  violation  of the law,  or  receives  an
improper personal benefit.



                                     EXPERTS


      The  financial  statements of the Bank as of December 31, 1996 and for the
year then ended and as of December  31, 1995 and for the year then ended,  prior
to their  restatement  for the 1996  pooling of interests  transaction  with 1st
Southern  State Bank,  have been audited by KPMG Peat Marwick LLP. The financial
statements  of the Bank for the year ended  December  31,  1994,  prior to their
restatement for the 1996 pooling of interests with 1st Southern State Bank, were
audited by Coopers & Lybrand LLP. The financial statements of 1st Southern State
Bank as of December 31, 1995 and for the years ended December 31, 1995 and 1994,
were audited by Moore &  Fitzpatrick  LLC. The  combination  of the statement of
financial  condition  as of  December  31, 1995 and the  related  statements  of
operations,  changes in stockholders'  equity and cash flows for the years ended
December 31, 1995 and 1994, after restatement for the 1996 pooling of interests,
have been audited by KPMG Peat Marwick LLP.

     The financial  statements of the Bank have been included  herein and in the
registration  statement  in  reliance  upon the  separate  reports  of KPMG Peat
Marwick LLP, Moore & Fitzpatrick  LLC, and Coopers & Lybrand,  LLP,  independent
certified public accountants, appearing elsewhere herein, and upon the authority
of said firms as experts in accounting  and  auditing.  It is  anticipated  that
representatives from KPMG Peat Marwick LLP will be present at the Annual Meeting
to respond to appropriate questions and, if they desire, to make a statement.



33
<PAGE>

                                  LEGAL MATTERS


      The  legality  of  the  Holding   Company   Stock  to  be  issued  in  the
Reorganization  will be passed upon for the  Holding  Company by the law firm of
Pepper, Hamilton & Scheetz LLP, Philadelphia,  Pennsylvania,  which has acted as
counsel  to  the  Bank  and  the  Holding   Company  in   connection   with  the
Reorganization. Barry M. Abelson, a partner with Pepper, Hamilton & Scheetz LLP,
is a director  of the Bank and the  Holding  Company and owns 800 shares of Bank
Series B  Preferred  Stock,  679 shares of Bank  Common  Stock,  and  options to
acquire 10,600 shares of Bank Common Stock, (of which 3,534 shares are currently
exercisable).


                              STOCKHOLDER PROPOSALS


     The  Reorganization  is expected to be consummated prior to the 1998 Annual
Meeting of  Stockholders of the Bank, and the Holding Company will be conducting
such  annual  meeting of  stockholders.  Stockholder  proposals  intended  to be
presented at the 1998 Annual  Meeting of  Stockholders  must be presented to the
Holding Company (if the  Reorganization has been consummated) or to the Bank (if
the  Reorganization has not been consummated) by January 28, 1998 in order to be
considered for inclusion in the proxy materials for such meeting.



     Following  the  Reorganization,  the  Nominating  Committee  of the Holding
Company  will  consider   nominees   recommended  by  stockholders   for  future
recommendations   to   the   Holding   Company's   Board.   Such   stockholders'
recommendations  with respect to the Annual Meeting of the  Stockholders in 1998
should  be made in  writing  no later  than  January  1, 1998  addressed  to the
Nominating   Committee,   Covenant   Bancorp,   Inc.,  18  Kings  Highway  West,
Haddonfield, New Jersey 08033, Attention: William T. Carson, Jr.



                                            By Order of the Directors



                                            /s/ William T. Carson


34

<PAGE>
                                                                         ANNEX A



                               PLAN OF ACQUISITION


                                  (as amended)


     This Plan of  Acquisition  (this "Plan") is made this 28th day of February,
1997.


1. PARTIES:
                Participating Bank:                   Acquiring Corporation:

                COVENANT BANK                         COVENANT BANCORP, INC.
                18 Kings Highway West                 18 Kings Highway West
                Haddonfield, NJ  08033                Haddonfield, NJ 08033


2.    BACKGROUND:

     a. The Board of Directors of the Participating  Bank has determined that it
is  desirable  to  reorganize  the  Participating  Bank into a  holding  company
structure (the "Reorganization").

     b. In order to effect such  Reorganization,  the Acquiring  Corporation has
been formed to acquire all of the outstanding capital stock of the Participating
Bank in accordance with the applicable provisions of The Banking Act of 1948, as
amended, N.J.S.A. Sections 17:9A-355 through 17:9A-369 (the "Act"), on the terms
and conditions set forth herein.

     c. This Plan  constitutes the "plan of acquisition"  required by the Act in
order to effect the Reorganization.


3.    CERTAIN INFORMATION REGARDING THE ACQUIRING CORPORATION:

     a. Board of Directors.  A list of the names and addresses of the members of
the Board of Directors of the Acquiring  Corporation as of the date of this Plan
is set forth as Exhibit A attached hereto.

     b. Ownership of Other Bank Shares.  The Acquiring  Corporation does not own
shares of capital stock of any bank as of the date hereof.


4.    TERMS AND CONDITIONS OF THE ACQUISITION:

     a.  Acquisition  of Outstanding  Shares.  At the Effective Time (as defined
below),  the  Acquiring   Corporation  shall  acquire  all  of  the  issued  and
outstanding  shares of common stock, par value $5.00 per share (the "Bank Common
Stock"), Series A Preferred Stock, par value $25.00 per shares (the "Bank Series
A Preferred  Stock") and Series B Preferred  Stock,  par value  $25.00 per share
(the "Bank  Series B  Preferred  Stock") of the  Participating  Bank (other than
shares which have not been voted in favor of the  Reorganization and as to which
dissenters'  rights shall have been perfected in accordance  with the applicable
provisions of the Act  ("Dissenters'  Shares")),  and the holders  thereof shall
receive in exchange  therefor shares of stock of the Acquiring  Corporation,  as
set forth below:

            (i) in exchange  for each share of Bank Common  Stock,  one share of
      common stock, par value $5.00 per share, of the Acquiring Corporation (the
      "Acquiring Corporation Common Stock");

            (ii) in exchange  for each share of Bank  Series A Preferred  Stock,
      one share of Series A Preferred  Stock, par value $25.00 per share, of the
      Acquiring  Corporation  (the  "Acquiring  Corporation  Series A  Preferred
      Stock"); and

            (iii) in exchange  for each share of Bank Series B Preferred  Stock,
      one share of Series B Preferred  Stock, par value $25.00 per share, of the
      Acquiring  Corporation  (the  "Acquiring  Corporation  Series B  Preferred
      Stock").

A-1
<PAGE>



     b.  Options and Other  Rights.  Effective  as of the  Effective  Time,  the
Acquiring  Corporation hereby expressly assumes the Incentive Stock Option Plan,
the 1996 Stock  Option Plan for  Officers  and  Non-Employee  Directors  and the
Employee Stock Purchase Plan  (collectively,  the "Plans") of the  Participating
Bank. At the Effective  Time, all references in such Plans to the  Participating
Bank shall be deemed to be  references  to the  Acquiring  Corporation,  and all
rights under the Plans to acquire shares of Bank Common Stock shall be converted
into and  constitute  rights to acquire shares of Acquiring  Corporation  Common
Stock and shall no longer  constitute  rights to acquire  shares of stock of the
Participating Bank.


      c.  Certificates  for Shares.  As of the Effective Time, all  certificates
representing shares of Bank Common Stock, Bank Series A Preferred Stock and Bank
Series B Preferred Stock, other than Dissenters'  Shares,  shall,  automatically
and without any action on the part of the holder thereof,  be converted into and
be deemed to represent shares of Acquiring  Corporation Common Stock,  Acquiring
Corporation  Series  A  Preferred  Stock  and  Acquiring  Corporation  Series  B
Preferred Stock, respectively.

      d.  Dissenters'  Shares.  Dissenters'  Shares  shall  be  paid  for by the
Participating Bank in accordance with the applicable  provisions of the Act, and
shall thereafter be distributed by the Participating Bank as a stock dividend to
the Acquiring Corporation as provided in the Act.


5.    CONDITIONS; TERMINATION:

      This  Plan  may be  terminated  by the  Participating  Bank  at any  time,
including, without limitation, in the following circumstances:

          a. dissenters'  rights shall be exercised with respect to more than 5%
     of the issued and outstanding shares of stock of the Participating Bank;

          b. the  shareholders of the  Participating  Bank shall fail to approve
     this Plan at the meeting of shareholders called for that purpose;

          c. any required  regulatory approval is denied or has not been granted
     within a reasonable  period of time, or adverse  conditions  are imposed in
     connection with any such regulatory approval; or


          d. the  Reorganization  would not qualify as a tax free exchange under
     Section 351 of the Internal Revenue Code of 1986, as amended.



6.    EFFECTIVE TIME:

      Upon  approval  of  this  Plan  by  the  Commissioner  of the  New  Jersey
Department of Banking and Insurance (the  "Department")  and the shareholders of
the  Participating  Bank as provided in the Act, this Plan shall be filed in the
Department as provided in N.J.S.A.  Section 17:9A-359,  and the "Effective Time"
shall be the date and time of such  filing or such  other date and time as shall
be specified with respect thereto.


7.   AMENDMENT:

      This Plan may be amended at any time by the parties hereto.


      IN WITNESS WHEREOF,  the undersigned have executed this Plan as of the day
and year first above written.

    COVENANT BANK                            COVENANT BANCORP, INC.


    By: /s/ Charles E. Sessa, Jr.               By: /s/ Charles E. Sessa, Jr.
        -----------------------------           -------------------------------
        Name:   Charles E. Sessa, Jr.           Name:   Charles E. Sessa, Jr.
        Title:  President                       Title:  President


A-2
<PAGE>


                                                                         ANNEX B

                        RIGHTS OF DISSENTING STOCKHOLDERS
                         NEW JERSEY BANKING ACT OF 1948


17:9A-360.  Notice of dissent; "dissenting stockholder" defined

      (1) Any stockholder of a  participating  bank electing to dissent from the
plan of acquisition may do so by filing with the participating  bank of which he
is a stockholder,  a written notice of such dissent,  stating that he intends to
demand payment for his shares if the plan of acquisition becomes effective. Such
dissent shall be filed before the taking of the vote of the  stockholders on the
plan of acquisition pursuant to [NJSA Section 17:9A-359].

      (2)  Within 10 days  after the date on which  the plan of  acquisition  is
approved by stockholders  of a  participating  bank as provided in [NJSA Section
17:9A-359]  hereof,  such bank shall give notice of such  approval by  certified
mail to each  stockholder  who has filed written  notice of dissent  pursuant to
subsection (1) of this section, except any who voted for or consented in writing
to such plan of acquisition.

      (3) Within 20 days after the mailing of such notice,  any  stockholder  to
whom the participating  bank was required to give such notice,  may make written
demand  on the  participating  bank for the  payment  of the  fair  value of his
shares.  A stockholder  who makes a demand  pursuant to this  subsection  (3) is
hereafter in this act  referred to as a  "dissenting  stockholder."  Upon making
such  demand,  the  dissenting  stockholder  shall cease to have any rights of a
stockholder  except  the right to be paid the fair  value of his  shares and any
other rights of a dissenting stockholder under this act.

      (4) Not later than 20 days after demanding payment for his shares pursuant
to this section,  the  stockholder  shall submit the certificate or certificates
representing such shares to the participating  bank of which he is a stockholder
for notation thereon that such demand has been made,  whereupon such certificate
or certificates shall be returned to him. If shares represented by a certificate
on which such notation has been made shall be transferred,  each new certificate
issued  therefor  shall bear  similar  notation,  together  with the name of the
original dissenting holder of such shares, and a transferee of such shares shall
acquire  by such  transfer  no  rights  other  than  those  which  the  original
dissenting  stockholder  had after making a demand for payment of the fair value
thereof.

      (5) A stockholder  may not dissent as to less than all of the shares owned
beneficially  by him. A nominee or  fiduciary  may not  dissent on behalf of any
beneficial owner as to less than all of the shares of such owner.


17:9A-361.  Valuation date of fair value

      For  the  purposes  of  this  act,  the  fair  value  of the  shares  of a
participating bank shall be determined as of the day before the day on which the
vote of  stockholders  of such  bank was  taken  as  provided  in [NJSA  Section
17:9A-359].  In determining fair value, there shall be excluded any appreciation
or  depreciation  in  value  resulting  from  the  consummation  of the  plan of
acquisition.


17:9A-362.  Termination of right of stockholder to be paid the fair value of his
            shares

     (1) The right of a dissenting  stockholder to be paid the fair value of his
shares shall cease if

          (a) He has failed to present his certificates for notation as provided
     by  subsection  (4) of  [NJSA  Section  17:9A-360]  unless  a court  having
     jurisdiction, for good and sufficient cause shown, shall otherwise direct;

          (b) His demand for payment is  withdrawn  with the written  consent of
     the participating bank;

          (c) The fair  value of the shares is not agreed  upon as  provided  in
     this act, and no action for the determination of fair value by the Superior
     Court is commenced within the time provided in this act;

B-1
<PAGE>

          (d) The Superior Court determines that the stockholder is not entitled
     to payment for his shares;

          (e) The plan of  acquisition  of shares is  abandoned,  rescinded,  or
     otherwise  terminated in respect to the participating bank of which he is a
     stockholder; or

          (f) A court having jurisdiction  permanently enjoins or sets aside the
     acquisition of shares.

      (2) In any case provided for in subsection  (1) of this section the rights
of the  dissenting  stockholder  as a stockholder  shall be reinstated as of the
date of the making of a demand for payment pursuant to [NJSA Section  17:9A-360]
without  prejudice  to any  corporate  action  which has taken place  during the
interim  period.  In  such  event,  he  shall  be  entitled  to any  intervening
pre-emptive rights and the right to payment of any intervening dividend or other
distribution,  or if any  such  rights  have  expired  or any such  dividend  or
distribution  other than in cash has been  completed,  in lieu  thereof,  at the
election of the  participating  bank,  the fair value  thereof in cash as of the
time of such expiration or completion.


17:9A-363.  Rights of dissenting stockholder

      (1) A  dissenting  stockholder  may not withdraw his demand for payment of
the fair value of his shares  without the written  consent of the  participating
bank.

      (2) The  enforcement  by a dissenting  stockholder of his right to receive
payment  for his  shares  shall  exclude  the  enforcement  by  such  dissenting
stockholder of any other right to which he might otherwise be entitled by virtue
of share  ownership,  except as  provided  in  subsection  (2) of [NJSA  Section
17:9A-362] and except that this  subsection  shall not exclude the right of such
dissenting  stockholder  to bring or  maintain an  appropriate  action to obtain
relief on the ground that  consummation of the plan of acquisition will be or is
ultra vires, unlawful or fraudulent as to such dissenting stockholder.


17:9A-364.  Determination of fair value by agreement

      (1)  Within 10 days  after  the  expiration  of the  period  within  which
stockholders  may make written demand to be paid the fair value of their shares,
or within 10 days after the plan of acquisition becomes effective,  whichever is
later,  the  participating  bank shall mail to each  dissenting  stockholder the
balance  sheet and the surplus  statement  of the  participating  bank as of the
latest  available  date,  which shall not be earlier than 12 months prior to the
making of the offer of payment hereinafter  referred to in this subsection and a
profit and loss  statement  or  statements  for not less than a 12-month  period
ended on the date of such balance sheet or, if the participating bank was not in
existence for such 12-month period,  for the portion thereof during which it was
in existence.  The participating  bank may accompany such mailing with a written
offer to pay each  dissenting  stockholder  for his shares at a specified  price
deemed by such bank to be the fair value  thereof.  Such offer  shall be made at
the same price per share to all dissenting  stockholders of the same class,  or,
if divided into series, of the same series.

      (2) If, not later than 30 days after the  expiration  of the 10-day period
limited  by  subsection  (1) of this  section,  the fair  value of the shares is
agreed upon  between any  dissenting  stockholder  and the  participating  bank,
payment therefor shall be made upon surrender of the certificate or certificates
representing such shares.


17:9A-365. Procedure on failure to agree upon fair value; commencement of action
           to determine fair value

      (1) If the fair value of the shares is not agreed  upon  within the 30-day
period  limited by  subsection  (2) of [NJSA  Section  17:9A-364]the  dissenting
stockholder  may serve  upon the  participating  bank a written  demand  that it
commence  an action in the  Superior  Court for the  determination  of such fair
value.  Such demand shall be served not later than 30 days after the  expiration
of the 30-day  period so  limited  and such  action  shall be  commenced  by the
participating  bank not later  than 30 days  after  receipt by such bank of such
demand,  but nothing herein shall prevent such bank from  commencing such action
at any earlier time.



B-2
<PAGE>


      (2) If a  participating  bank fails to commence  the action as provided in
subsection (1) of this section a dissenting stockholder may do so in the name of
such bank,  not later than 60 days after the  expiration  of the time limited by
subsection (1) of this section in which such bank may commence such an action.


17:9A-366.  Action to determine fair value; jurisdiction of court;
            appointment of appraiser

     In any action to determine the fair value of shares pursuant to this act:

          (a) The Superior Court shall have  jurisdiction and may proceed in the
     action in a summary manner or otherwise;

          (b) All dissenting stockholders,  wherever residing,  except those who
     have agreed with the participating bank upon the price to be paid for their
     shares,  shall be made parties  thereto as an action  against  their shares
     quasi in rem;

          (c) The court in its  discretion  may appoint an  appraiser to receive
     evidence and report to the court on the  question of fair value,  who shall
     have such power and  authority  as shall be  specified  in the order of his
     appointment; and

          (d) The court shall render judgment against the participating bank and
     in favor of each stockholder who is a party to the action for the amount of
     the fair value of his shares.


17:9A-367.  Judgment in action to determine fair value

      (1) A  judgment  for the  payment  of the fair  value of  shares  shall be
payable  upon  surrender  to  the  participating  bank  of  the  certificate  or
certificates representing such shares.

      (2) The judgment  shall  include an allowance for interest at such rate as
the court finds to be equitable,  from the day of the meeting of stockholders of
the participating  bank at which the plan of acquisition was approved to the day
of payment. If the court finds that the refusal of any dissenting stockholder to
accept any offer of payment made by the  participating  bank under [NJSA Section
17:9A-364] was arbitrary,  vexatious or otherwise not in good faith, no interest
shall be allowed to him.


17:9A-368.  Costs and expenses of action

      The costs and  expenses of bringing  an action  pursuant to [NJSA  Section
17:9A-365]  shall be  determined  by the  court  and  shall be  apportioned  and
assessed as the court may find equitable  upon the parties or any of them.  Such
expenses shall include  reasonable  compensation for and reasonable  expenses of
the  appraiser,  if any, but shall  exclude the fees and expenses of counsel for
and  experts  employed  by any party;  but if the court  finds that the offer of
payment made by the  participating  bank under [NJSA Section  17:9A-364] was not
made in good faith,  or if no such offer was made,  the court in its  discretion
may award to any dissenting  stockholder who is a party to the action reasonable
fees and expenses of his counsel and of any experts  employed by the  dissenting
stockholder.


17:9A-369.  Disposition of shares

      Upon  payment  for shares  pursuant  to  subsection  (2) of [NJSA  Section
17:9A-367],  or upon payment of a judgment  pursuant to subsection  (1) of [NJSA
Section 17:9A-367], the participating bank making such payment shall acquire all
the right, title and interest in and to such shares,  notwithstanding  any other
provision of law. Shares so acquired by the participating bank shall be disposed
of as a stock  dividend  as  provided by section 212 of the Banking Act of 1948,
P.L. 1948, chapter 67.

B-3

<PAGE>


                                                                         ANNEX C



                               AMENDMENT NO. 2 TO


                                    FORM F-2


                        ANNUAL REPORT UNDER SECTION 13 OF
                       THE SECURITIES EXCHANGE ACT OF 1934

FDIC Certificate No. 27339

                                  COVENANT BANK
                  (Exact name of bank as specified in charter)

                                   New Jersey
                         (State or other jurisdiction of
                         incorporation or organization)

                                   22-2890624
                        (IRS Employer Identification No.)

                              18 Kings Highway West
                              Haddonfield, NJ 08033
                          (Address of principal office)

                                 (609) 428-7300
                 (Bank's telephone number, including area code)


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

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

         Title of Class:         Common Stock, par value $5.00 per
                                 share; Series A 6% Convertible Non-
                                 Cumulative Preferred Stock, par
                                 value $25.00 per share; and Series
                                 B 6% Convertible Non-Cumulative
                                 Preferred Stock, par value $25.00
                                 per share

Indicate by check mark if disclosure of delinquent filers pursuant to item 10 is
not  contained  herein,  and  will  not be  contained,  to the  best  of  bank's
knowledge,  in  definitive  proxy  or  information  statements  incorporated  by
reference in part III of this Form F-2 or any amendment of this Form F-2. [X]

Indicate by check mark whether the bank (1) has filed all reports required to be
filed by Section 13 of the Securities  Exchange Act of 1934 during the preceding
12 months (or for such  shorter  period that the bank was  required to file such
reports),  and (2) has been subject to such filing  requirements for the past 90
days. Yes _X_  No ___

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant based on the closing sales price on March 10, 1997 was  approximately
$36,074,673.

The  number  of  shares  of  Common  Stock  outstanding  on March  10,  1997 was
2,936,480.


                       DOCUMENTS INCORPORATED BY REFERENCE

1.       Definitive Proxy Statement for the 1997 Annual Shareholders'
         Meeting, portions of which are incorporated by reference in
         this Report.



C-1
<PAGE>



                                     Part I

Item 1 - Business

     General.

     Covenant Bank ("Covenant" or "the Bank") is a bank organized under the laws
of the State of New Jersey.  Covenant's  market  focus is  southern  New Jersey.
Covenant  offers a broad range of  lending,  depository  and  related  financial
services to individual consumers, businesses and governmental units. Covenant is
a member of the Bank  Insurance  Fund ("BIF") of the Federal  Deposit  Insurance
Corporation  ("FDIC").  As  a  state-chartered  bank,  Covenant  is  subject  to
extensive  regulation and  supervision  by the New Jersey  Department of Banking
(the "Department of Banking") under New Jersey law and by the FDIC under federal
law. See "Supervision and Regulation."


      Since  commencing  operations in  September,  1988 with a single office in
Haddonfield,  New Jersey,  Covenant has grown through  acquisitions and internal
growth to approximately $415 million in assets and 15 personal financial centers
throughout  the  southern New Jersey  market  place as of December 31, 1996.  In
March 1997,  Covenant opened an additional  personal  financial center in Cherry
Hill, New Jersey. Covenant acquired New Jersey Savings & Loan Association,  with
three offices in Waterford Township,  Sicklerville and Voorhees,  New Jersey, in
June,  1993,  and in September,  1994,  Covenant  acquired  Landis Savings Bank,
S.L.A.,  with an office in  Vineland,  New  Jersey.  In  addition  to  expanding
Covenant's network of personal financial  centers,  these acquisitions  expanded
and  diversified  Covenant's  loan  portfolio  and loan product  offerings  into
residential  mortgage lending and consumer lending. In September,  1996 Covenant
acquired 1st Southern  State Bank,  adding three personal  financial  centers in
Avalon,  Cape May and Sea Isle  City,  New  Jersey.  As of  December  31,  1996,
Covenant had 166.5 full-time equivalent employees.


     The lending function is Covenant's  principal  business  activity and it is
Covenant's  continuing  policy to serve as a  reliable  source  of credit  for a
diverse  customer base.  Commercial  credit services offered by Covenant include
short- and  medium-term  loans,  lines of credit,  certain types of  asset-based
lending,  real estate construction loans and commercial mortgage loans. Consumer
credit services include secured and unsecured loans, installment loans, mortgage
loans and home equity loans.

     Covenant  offers  the  customary  range of retail  and  commercial  deposit
services.  Personal  accounts include  checking  accounts,  NOW accounts,  money
market  accounts,   savings  accounts,  IRAs,  and  both  retail  and  wholesale
certificates  of deposit.  Covenant is a member of the MAC(R)  automated  teller
machine network.  Deposits into and withdrawals from transaction accounts can be
made by MAC cards  which are  provided  with an  annual  fee and no  transaction
charges. In addition,  Covenant offers a Covenant Visa(R) credit card, travelers
checks and direct deposit facilities.

     For commercial  clients,  Covenant  offers  checking and savings  accounts,
money market accounts, certificates of deposit and cash management accounts with
an automatic  investment  feature.  Businesses  can make deposits at branches of
other  financial  institutions  which  can  be  transferred  to  Covenant  by  a
Depository Transfer Check initiated by a toll-free telephone call or by use of a
corporate MAC card with respect to deposits made at a MAC terminal. In addition,
Covenant offers escrow management and lockbox payment processing services.

     While  Covenant's  deposit  base is  somewhat  seasonal  as a result of its
personal financial centers in the New Jersey shore communities, its earnings and
total assets are not seasonal in any material respect.

     Market  Area and  Competition.

     Covenant's  market focus is southern New Jersey.  Covenant has  established
"hub" personal financial centers in Atlantic,  Burlington,  Camden, Cape May and
Cumberland  counties,  and has a total  of  fifteen  personal  financial  in the
southern New Jersey market  represented by those counties.  Covenant  intends to
continue to explore  opportunities for additional  locations in its southern New
Jersey marketplace.

     Covenant  faces  significant  competition,  both  in  making  loans  and in
attracting  deposits.  Covenant's  competition for loans comes  principally from
other  banks  and  thrift  institutions.   Covenant  encounters  competition  in
attracting  deposits not only from area  financial  institutions,  but also from
alternative  investment  opportunities  such as mutual funds and other corporate
and government  securities  funds.  Most of Covenant's  competitors have greater
financial and marketing resources than those of Covenant.  Covenant has placed a
major  emphasis on providing its customers with superior  service,  and believes
that this  emphasis  has  contributed  to its growth both in deposits  and loans
outstanding.


C-2
<PAGE>

     Supervision and Regulation.

     General.  As a bank  organized  under the banking  laws of the State of New
Jersey  and  insured by the FDIC,  Covenant  is  subject  to  regulation  by the
Department  of  Banking  and the FDIC.  Various  regulations,  requirements  and
restrictions  under the laws of New  Jersey  and the  United  States  affect the
operations of Covenant,  including the requirement to maintain  reserves against
deposits and to maintain certain capital ratios,  restrictions on the nature and
amount of loans which may be made and the interest which may be charged thereon,
regulations  relating to investments,  and  restrictions on other  activities of
Covenant.  Covenant is a member of and owns stock in the Federal  Home Loan Bank
("FHLB")  of New York,  one of 12 regional  banks in the Federal  Home Loan Bank
System, and is subject to certain requirements in connection therewith.

     The FDIC,  in  connection  with its  provision  of deposit  insurance,  has
primary  responsibility  for  regulation of Covenant at the federal level and in
that  capacity  undertakes  periodic  reviews of the  operations  of Covenant to
assess whether Covenant is engaging in unsafe or unsound banking  practices,  is
in an unsafe or unsound  condition to continue  operations,  or has violated any
applicable  law,  regulations,  rule or order of, or  condition  imposed by, the
FDIC. The Department of Banking likewise  oversees the operations of Covenant to
monitor compliance with all applicable state law requirements.

     The regulation  and  supervision of Covenant by the FDIC and the Department
of Banking are designed primarily for the protection of depositors and the FDIC,
and not  Covenant or its  stockholders.  Legislative  and  regulatory  proposals
regarding  changes in banking,  and the  regulation of banks,  thrifts and other
financial  institutions could  significantly  change the regulation of banks and
the financial  services  industry.  It cannot be predicted  whether any of these
proposals  will be adopted  or, if  adopted,  how these  proposals  will  affect
Covenant.

     Capital  Requirements.  Under regulations of the FDIC and the Department of
Banking,  Covenant must  maintain a minimum ratio of qualified  total capital to
risk-weighted assets (including certain off-balance sheet items, such as standby
letters  of  credit)  of  8.00%.  At least  half of the  total  capital  must be
comprised of common equity,  retained earnings and a limited amount of permanent
preferred  stock,  less  goodwill  ("Tier 1 capital").  The  remainder  ("Tier 2
capital") may consist of a limited amount of subordinated  debt, other preferred
stock,  certain other  instruments  and a limited  amount of loan and lease loss
reserves.  The sum of Tier 1  capital  and Tier 2 capital  is "total  risk-based
capital."  FDIC and  Department  of Banking  regulations  also require a minimum
ratio of Tier 1 capital  to  risk-weighted  assets of 4.00%.  Covenant's  Tier 1
risk-based  capital and total risk-based  capital ratios as of December 31, 1996
were 11.98% and 13.20%, respectively.

     In addition,  the FDIC has  established  a minimum  leverage  ratio (Tier 1
capital  to  quarterly  average  assets  less  goodwill)  of 3.00%  for  banking
institutions that meet certain specified criteria, including that they must have
the highest regulatory  rating.  All other banking  institutions are required to
maintain a leverage ratio of 3.00% plus an additional cushion of at least 100 to
200 basis points.  The Department of Banking has established a minimum  leverage
ratio of not less than 4.00%,  and may set a minimum leverage ratio of more than
4.00% for an institution  based on certain  factors.  Pursuant to the foregoing,
Covenant is required to maintain a leverage ratio of not less than 4.00%.  As of
December 31, 1996, Covenant's leverage ratio was 7.51%.

     Covenant's   ability  to  maintain  the  required   levels  of  capital  is
substantially  dependent  upon the success of  Covenant's  capital and  business
plans,  the impact of future economic  events on Covenant's loan customers,  and
Covenant's  ability to manage its interest  rate risk and control its growth and
other operating expenses.

     A bank that is not in compliance with  applicable  federal or state capital
requirements  may be subject  to  certain  growth  restrictions,  issuance  of a
capital  directive by the  appropriate  regulator,  and various  other  possible
enforcement actions by the appropriate regulators,  including a cease and desist
order,  civil  money  penalties,   and  the  establishment  of  restrictions  on
operations.  In addition,  the institution  could be subject to appointment of a
receiver or conservator or a forced merger into another institution.

C-3
<PAGE>

     Prompt   Corrective   Action.   In  addition  to  the   foregoing   capital
requirements,  the Federal Deposit Insurance Corporation Improvement Act of 1991
("FDICIA")  established a system of "prompt  corrective  action" with respect to
banks that do not meet minimum capital  requirements.  FDICIA  establishes  five
capital   tiers:   "well   capitalized,"    "adequately   capitalized,"   "under
capitalized,"   "significantly   under   capitalized"   and  "critically   under
capitalized."  At  December  31,  1996,  Covenant  was "well  capitalized."  The
following  table sets forth the minimum  capital ratios that a bank must satisfy
in order to be considered well capitalized or adequately  capitalized under FDIC
regulations and Covenant's ratios at December 31, 1996:


                                  Adequately       Well           Covenant at
                                 Capitalized    Capitalized    December 31, 1996
                                 -----------    -----------    -----------------

Total Risk-Based Capital Ratio       8%             10%             13.20%

Tier 1 Risk-Based Capital Ratio      4%              6%             11.98%

Leverage Ratio                       4%              5%              7.51%


     If a bank does not meet all of the minimum  capital ratios  necessary to be
considered  adequately  capitalized,  it  will be  considered  undercapitalized,
significantly undercapitalized or critically undercapitalized,  depending on the
amount of the shortfall in its capital.

     If  its  principal   federal   regulator   determines  that  an  adequately
capitalized  institution is in an unsafe or unsound  condition or is engaging in
an unsafe or  unsound  practice,  it may  require  the  institution  to submit a
corrective action plan,  restrict its asset growth and prohibit  branching,  new
acquisitions  and new lines of  business.  An  institution's  principal  federal
regulator  may deem it to be  engaging  in an unsafe or unsound  practice  if it
receives a less than satisfactory rating for asset quality, management, earnings
or liquidity in its most recent examination.

     Among other possible sanctions, an undercapitalized  depository institution
may not pay  dividends and is required to submit a capital  restoration  plan to
its principal federal regulator.  If an undercapitalized  depository institution
fails to submit or implement an acceptable  capital  restoration plan, it can be
subjected to more severe sanctions, including an order to sell sufficient voting
stock  to  become  adequately  capitalized.   Generally,   FDICIA  requires  the
appropriate  federal  regulator  to  appoint  or  receive a  conservator  for an
institution that is critically undercapitalized.

     Deposit Insurance. The FDIC has adopted deposit insurance regulations under
which insured  institutions  are assigned to one of the following  three capital
groups  based  on  their   capital   levels:   "well-capitalized,"   "adequately
capitalized"  and  "undercapitalized."  Banks in each of these three  groups are
further  classified  into three  subgroups  based upon the level of  supervisory
concern with respect to each bank. The resulting  matrix creates nine assessment
risk  classifications  to which are assigned deposit insurance  premiums ranging
from  0.00%  for the best  capitalized,  healthiest  institutions  to 0.27%  for
undercapitalized   institutions  with  substantial   supervisory   concerns.  In
addition, Covenant is subject to semi-annual assessments by the FDIC relating to
interest  payments on Financing  Corporation  (FICO) Bonds issued in  connection
with the resolution of the thrift industry crisis.

     Limits on Dividends and Other Payments.  As a bank chartered under the laws
of the State of New Jersey,  Covenant may not declare a cash dividend or a stock
dividend  unless,  following  payment  of the  dividend,  the  capital  stock of
Covenant  will be  unimpaired  and Covenant will have surplus of at least 50% of
its  capital  stock or, if not,  the  payment  of the  dividend  will not reduce
surplus.

     In  addition,  the FDIC and the  Department  of Banking are  authorized  to
determine  under certain  circumstances  relating to the financial  condition of
Covenant  that the payment of dividends  would be an unsafe or unsound  practice
and to prohibit payment thereof.  The payment of dividends that deplete a bank's
capital base could be deemed to constitute such an unsafe or unsound practice.

     Federal  Home Loan  Bank  System.  Covenant  is a member of the FHLB of New
York,  which is one of 12 regional FHLBs.  As a member of the FHLB,  Covenant is
required to  purchase  and  maintain  stock in the FHLB of New York in an amount
equal to the greater of 1% of its aggregate unpaid  residential  mortgage loans,
home purchase contracts or similar obligations at the beginning of each year, 5%
(or such greater  fraction as established by FHLB) of outstanding FHLB advances,
or 0.3% of total assets. At December 31, 1996, Covenant had $4.5 million in FHLB
of New York stock which was in compliance  with this  requirement.  Covenant has
received dividends on its FHLB stock.


C-4

<PAGE>

     Each FHLB serves as a reserve or central  bank for its  members  within its
assigned  region.  It is funded primarily from proceeds derived from the sale of
consolidated  obligations  of the FHLB System.  It makes loans to members (i.e.,
advances) in accordance with policies and procedures established by the board of
directors  of the  FHLB.  These  policies  and  procedures  are  subject  to the
regulation and oversight of the Federal Housing Finance Board (the "FHFB").

     Activities and Investments.  Pursuant to FDICIA,  the activities and equity
investments of FDIC-insured state-chartered banks are generally limited to those
that are  permissible for national  banks,  notwithstanding  powers which may be
granted under state law.

     Interstate Banking and Branching  Legislation.  Legislation enacted in 1994
is eliminating many restrictions on interstate banking.  Effective September 29,
1995,  this  legislation  authorized  interstate  acquisitions  of banks by bank
holding companies without  geographic  limitations.  Beginning June 1, 1997, the
legislation will eliminate  certain  restrictions on interstate  branching under
federal law in states that have not passed  legislation  prohibiting  interstate
branching,  except that de novo  branching or acquisition of a branch in another
state without acquisition of the entire bank will only be permitted if expressly
permitted  by the law of the  state  in which  such  branch  would  be  located.
Interstate  branching prior to June 1, 1997 will be possible in states that pass
laws  affirmatively  authorizing  such  interstate  branching.   Prior  to  this
legislation,   interstate   acquisitions  of  banks  have  required  affirmative
authorization in state law, and interstate branching has been possible only to a
very  limited  degree.  The effect of this  legislation  on  Covenant  cannot be
predicted at this time.


Item 2 - Properties


      Covenant has sixteen personal  banking centers in southern New Jersey,  in
the communities of Haddonfield,  Moorestown,  Waterford Township,  Sicklerville,
Voorhees,  Linwood,  Cape May Court  House,  the  Greater  Wildwoods,  Vineland,
Hammonton, Avalon, Sea Isle City, Cape May, Mt. Laurel and Cherry Hill. Covenant
also has administrative offices adjacent to its main office in Haddonfield,  New
Jersey, and an operating center in Voorhees, New Jersey.

      Covenant  leases its main office  pursuant to a lease with an initial term
of ten years  ending  October 31,  1997.  The lease also  contains  two separate
five-year  renewal  options and a right of first refusal in the event of sale by
the  landlord  during the term of the lease.  Covenant  also leases its Linwood,
Cape May Court House, Sea Isle City, Cape May, Hammonton,  Mt. Laurel and Cherry
Hill (land  lease  only)  personal  financial  centers,  and its  administrative
offices adjacent to its main office.


     Covenant owns all of its other personal  financial centers and its Voorhees
operations center free and clear of any mortgages or other material liens.


Item 3 - Legal Proceedings

     There are no material legal  proceedings to which Covenant is a party or to
which any of its property is subject.  From time to time, Covenant is a party to
various legal proceedings incident to its business.



C-5
<PAGE>

Item 4 - Security Ownership of Certain Beneficial Owners and Management

     To the  knowledge  of the Bank,  based  solely  upon a review of Forms F-7,
Forms F-8 and Forms F-8A,  and  amendments  thereto,  furnished to the Bank, and
representations of such persons to the Bank, no director,  officer or beneficial
owner of more than 10% of any class of the  Bank's  capital  stock has failed to
file on a timely basis any report  required by Section  16(a) of the  Securities
Exchange Act of 1934, as amended.


  Security Ownership of Certain Beneficial Owners.


     The  following  table  describes,  to the Bank's  knowledge,  the  security
ownership of those persons who own  beneficially  more than five percent (5%) of
the Bank's Common Stock as of April 11, 1997:


Name and Address                  Amount and Nature of              Percent
of Beneficial Owner              Beneficial Ownership (1)           of Class
- -------------------              ------------------------           --------
Richard A. Hocker                   199,209 shares (2)                6.50%
107 E. Cottage Avenue
Haddonfield, NJ 08033

- ----------

(1)  The  information  in this table is based on  information  furnished  by the
     respective  stockholders.  Shares are deemed to be beneficially  owned by a
     person if he or she directly or indirectly  has or shares the power to vote
     or  dispose  of the  shares,  whether  or not he or she  has  any  economic
     interest in such shares.  Unless otherwise indicated,  the named beneficial
     owner has sole voting and dispositive power with respect to the shares.

(2)  Includes (i) 3,995 shares owned by Mr. Hocker's wife and 1,363 shares owned
     in custodial and trust accounts for the benefit of Mr.  Hocker's  daughter,
     and (ii) 129,365 shares issuable under stock options exercisable  currently
     or within 60 days by Mr. Hocker.


  Security Ownership of Directors and Directors and Officers as a Group.


     The following table describes the security ownership of each director, each
named executive  officer and all directors and executive  officers as a group as
of April 11, 1997:


<TABLE>
<CAPTION>

                                                                    Series A                   Series B
                                      Common Stock              Preferred Stock            Preferred Stock
                                      ------------              ---------------            ---------------

                                  Amount(1)   Percent       Amount(1)     Percent       Amount(1)      Percent
                                  ---------   -------       ---------     -------       ---------      -------
<S>                              <C>            <C>          <C>           <C>            <C>             <C> 
Directors:
Barry M. Abelson ..........       4,213(2)        * %         --            -- %            800             * %
Thomas V.G. Brown .........       2,729           *          7,000         5.06            --               --
William T. Carson, Jr .....      49,824(3)      1.68         3,000         2.17           2,000           1.24
John J. Gallagher, Jr .....      66,600(4)      2.25         4,000(5)      2.89           6,046(6)        3.74
Gary E. Greenblatt ........      29,482(7)      1.00          --             --             272(8)        *
Richard A. Hocker .........     199,209(9)      6.50         5,000(10)     3.62          37,000(11)      22.88
James R. Iannone ..........      58,862(12)     2.00          --             --            --              --
Joseph Maressa, Sr ........      41,131(13)     1.40          --             --           4,000           2.47
Charles E. Sessa, Jr ......      55,727(14)     1.87          --             --             440           *
Kyle W. Will ..............       4,897(15)       *          2,000         1.45%          2,000           1.24
                                                                                                       
Named Executive Officers                                                                               
Kenneth R. Mancini, Jr ....      27,873(16)       *           --             --             300           0.19
J. William Parker, Jr .....      13,569(17)       *           --             --             320(18)       *
Eugene D. D'Orazio, Jr ....       7,760(19)       *           --             --             148           *
All directors and executive                                                                            
  officers as a group 
  (13 Persons) ............     561,876(20)    17.37%       21,000        15.18%         53,326          32.98%

</TABLE>

- ----------                                                               
* indicates less than 1%



C-6

<PAGE>

(1)  The  information  in this table is based on  information  furnished  by the
     respective  stockholders.  Shares are deemed to be beneficially  owned by a
     person if he or she directly or indirectly  has or shares the power to vote
     or  dispose  of the  shares,  whether  or not he or she  has  any  economic
     interest in such shares.  Unless otherwise indicated,  the named beneficial
     owner has sole voting and dispositive power with respect to the shares.

(2)  Includes 3,534 shares issuable under stock options exercisable currently or
     within 60 days by Mr. Abelson.

(3)  Includes 28,276 shares issuable under stock options  exercisable  currently
     or within 60 days by Mr. Carson.


(4)  Includes (i) 3,320 shares owned by Mr.  Gallagher's  wife,  with respect to
     which beneficial ownership is disclaimed,  25,928 shares owned jointly with
     Mr. Gallagher's wife, 678 shares owned by his son and 320 shares owned in a
     custodial account for the benefit of Mr. Gallagher's  daughter;  (ii) 6,825
     shares  owned by  Gallagher  Associates  Pension  Trust Fund,  in which Mr.
     Gallagher  is a  participant  and  as  to  which  beneficial  ownership  is
     disclaimed;   and  (iii)  29,529  shares   issuable   under  stock  options
     exercisable currently or within 60 days by Mr. Gallagher.

(5)  Includes 2,000 shares owned by Gallagher  Associates Pension Trust Fund, in
     which Mr. Gallagher is a participant and as to which  beneficial  ownership
     is disclaimed and 2,000 shares owned jointly with Mr. Gallagher's wife.

(6)   Includes  (i) 2,660 shares owned by  Gallagher  Associates  Pension  Trust
      Fund, in which Mr.  Gallagher is a participant and as to which  beneficial
      ownership is disclaimed,  (ii) 25 shares owned by Mr. Gallagher's wife, as
      to which  beneficial  ownership is disclaimed and (iii) 3,361 shares owned
      jointly with Mr. Gallagher's wife.


(7)  Includes  (i) 3,149  shares  owned by Mr.  Greenblatt's  wife,  as to which
     beneficial  ownership is disclaimed,  and 531 shares in a custodial account
     for the  benefit  of Mr.  Greenblatt's  daughter;  and  (ii)  1,097  shares
     issuable under stock options exercisable currently or within 60 days by Mr.
     Greenblatt.

(8)  Shares owned by Mr.  Greenblatt  in a custodial  account for the benefit of
     Mr. Greenblatt's daughter.

(9)  Includes  (i)  3,995  shares  owned  by  Mr.  Hocker's  wife,  as to  which
     beneficial  ownership is disclaimed,  and 1,363 shares owned in a custodial
     account for the benefit of Mr. Hocker's  daughter;  and (ii) 129,365 shares
     issuable under stock options exercisable currently or within 60 days by Mr.
     Hocker.

(10) Includes 1,725 shares owned by Mr.  Hocker's  wife, as to which  beneficial
     ownership is disclaimed.

(11) Includes  800 shares owned by Mr.  Hocker's  wife,  as to which  beneficial
     ownership is disclaimed.

(12) Includes (i) 25,138 shares as to which Mr.  Iannone holds the power to vote
     pursuant to a power of attorney; and (ii) 1,724 shares owned in a custodial
     account for the benefit of Mr. Iannone's daughters.

(13) Includes 3,534 shares issuable under stock options exercisable currently or
     within 60 days by Mr. Maressa.


(14) Includes (i) 22 shares held by Mr. Sessa's wife in a custodial  account for
     the benefit of Mr. Sessa's son; and (ii) 51,328 shares issuable under stock
     options exercisable currently or within 60 days by Mr. Sessa.


(15) Includes 3,534 shares issuable under stock options exercisable currently or
     within 60 days by Mr. Will.

(16) Includes 27,143 shares issuable under stock options  exercisable  currently
     or within 60 days by Mr. Mancini.

(17) Includes 12,931 shares issuable under stock options  exercisable  currently
     or within 60 days by Mr. Parker.

(18) Shares  owned by Mr.  Parker in a custodial  account for the benefit of Mr.
     Parker's daughters.

(19) Includes 7,323 shares issuable under stock options exercisable currently or
     within 60 days by Mr. D'Orazio.

(20) Includes  297,594  shares  issuable under stock options which are currently
     exercisable or become exercisable within 60 days.



C-7

<PAGE>


                                     Part II

Item 5 - Market for the Bank's Common Stock and Related
         Security Holder Matters

     The Bank's Common Stock is traded on the NNM under the symbol "CNSK." There
are currently five market makers in Covenant Stock including:  Janney Montgomery
Scott Inc., Wheat First Butcher Singer, and Ryan, Beck & Co., Inc.

     Set  forth  below  for each  quarter  of 1995 and 1996 are the low and high
prices of the Bank's  Common Stock during the fiscal  quarter as reported by the
NASDAQ National Market, Inc.

    1995                                       Low             High
    ----                                       ---             ----
    1st Quarter........................      $ 7.60           $ 9.05
    2nd Quarter........................        7.60             8.76
    3rd Quarter........................        8.34             9.42
    4th Quarter........................        8.76            12.47

    1996
    ----
    1st Quarter........................      $10.89           $11.57
    2nd Quarter........................       11.32            11.79
    3rd Quarter........................       11.32            12.97
    4th Quarter........................       12.00            14.75

- ----------
Note:  The above prices have been adjusted to reflect all stock dividends issued
       on the Common Stock.

     The Bank has never paid a cash dividend on its Common  Stock.  The Bank has
paid  quarterly  dividends of $.375 per share with respect to the Bank Preferred
Stock, in accordance with the terms of the Bank Preferred Stock.  Holders of the
Preferred Stock are entitled to receive non-cumulative  dividends at the rate of
6% of par value per annum before  dividends  are  declared  with respect to Bank
Common Stock for such year.  The  declaration  of such  dividends,  however,  is
discretionary  with the Board of Directors.  In the event the Board of Directors
chooses  not to  declare  a  dividend  in any  year,  such  arrearage  will  not
accumulate or be payable in future  years,  even though the Bank has earnings in
such year.  See  "DESCRIPTION  OF HOLDING  COMPANY  SECURITIES AND COMPARISON OF
STOCKHOLDERS' RIGHTS."

     The Bank is subject to regulatory  limitations on the payment of dividends.
As a New  Jersey  bank,  the Bank may not  declare  a cash  dividend  or a stock
dividend  unless,  following  payment of the dividend,  the capital stock of the
Bank will be unimpaired  and the Bank will have a surplus of at least 50% of its
capital  stock or, if not,  the  payment  of the  dividend  will not  reduce the
surplus of the Bank.  In  addition,  the  Department  of Banking or the FDIC may
restrict  the  ability of the Bank to pay  dividends  in certain  circumstances,
including  if such  payment  would  constitute  an  unsafe  or  unsound  banking
practice,  if the Bank is not meeting  certain capital  requirements,  or if the
Bank  is in  default  of  any  assessment  to the  FDIC.



C-8

<PAGE>


Item 6 - Selected Financial Data

                                  COVENANT BANK
                              FINANCIAL HIGHLIGHTS
<TABLE>
<CAPTION>

in thousands, except per share amounts                                           Year Ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------------
                                                    1996             1995           1994              1993              1992
                                                    ----             ----           ----              ----              ----
<S>                                               <C>              <C>             <C>               <C>              <C>     
Balance Sheet Data
Total assets                                      $414,634         $347,161        $316,722          $274,351         $210,129
Loans receivable, net                              238,185          201,666         190,037           179,825          145,371
Investments available for sale                     132,578           57,178          16,823            20,604           17,034
Investments held to maturity                        11,687           50,343          79,518            24,923           12,422
Deposits                                           277,465          262,752         235,821           244,015          186,187
Stockholders' equity                                29,251           29,909          22,376            21,645           20,288


Book value per share (5)                             $7.45            $7.54           $6.44             $6.24            $5.85


Income Statement Data
Net interest income                                 14,934           13,668          12,140             9,697            7,344
Provision for loan losses                              636              314             682             1,043              947
Non-interest income                                  1,090              844             779               799              811
Non-interest expense                                12,337 (1)       11,121          11,296             8,769            6,310
Income before income tax                             3,051 (1)        3,077             941               684              898
Net income                                        $  1,850 (4)     $  2,379        $  1,281          $  1,373         $    712
                                                  ========         ========        ========          ========         ========

Operating earnings - pre-tax                      $  4,701 (2)     $  3,077        $  2,077 (3)      $    684         $    898
                                                  ========         ========        ========          ========         ========

Average common shares outstanding                    4,069            3,761           3,535             3,454            3,018
Earnings per share                                   $0.45 (4)        $0.63           $0.36             $0.40            $0.24

Net interest margin                                   4.10%            4.37%           4.50%             4.24%            3.86%

Profitability Statistics
Pre-tax operating return on average assets            1.21%            0.93%           0.73%             0.28%            0.45%
Return on average assets                              0.48 (4)         0.72            0.45              0.56             0.35


Return on average common equity                       6.30 (4)         9.53            5.72              6.68             4.30


Book value per share excluding
 FAS 115 valuation adjustment                        $7.53            $7.24           $6.51             $6.20            $5.85


Non-performing assets/total period end assets         0.86             1.44            1.73              1.91             1.83
Allowance/non-performing loans                      105.23            86.84           77.95             86.33           137.42
Allowance/total loans                                 1.25             1.56            1.87              2.00             1.81
Net charge-offs/average loans outstanding             0.36             0.37            0.38              0.77             0.46 

Capital Measures


Average stockholders' equity/average assets           7.56%            7.66%           7.70%             8.49%            8.24%


Leverage ratio                                        7.51             8.49            7.42              7.87             9.88
Tier 1 capital ratio                                 11.98            13.62           11.68             11.52            13.88
Total capital ratio                                  13.20            14.87           12.94             12.78            14.83
Number of full-service offices                          15               14              13                11                6

</TABLE>
<PAGE>

- ----------

Note:  All data has been  restated to reflect the 1996 merger with 1st  Southern
State Bank.

     All share data has been restated for all stock  dividends  issued on common
stock to date.  

     Covenant has not paid cash  dividends  on common stock to date;  therefore,
dividend payout ratio is not applicable.

(1)  Includes  pre-tax  merger-related  costs of $1,147,000 and pre-tax one-time
     SAIF recapitalization assessment of $503,000.

(2)  Excludes  pre-tax  merger-related  costs of $1,147,000 and pre-tax one-time
     SAIF recapitalization assessment of $503,000.

(3)  Excludes pre-tax merger-related costs of $1,136,000 recorded for the Landis
     Savings Bank, S.L.A. acquisition.

(4)  Excluding after-tax merger-related costs of $860,000 and after-tax one-time
     SAIF assessment of $323,000, operating earnings data is as follows:

                                                      1996
                                                      ----
         Operating earnings                          $3,033
         Operating earnings per share                 $0.75
         Operating return on average assets            0.78%
         Operating return on average common equity    11.63%



(5)  Book value per share calculation includes SFAS 115 valuation adjustment.



C-9
<PAGE>


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



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

     This  discussion is presented in  conjunction  with and should be read with
the audited financial  statements and the accompanying notes contained herein of
Covenant  Bank  ("Covenant"  or "the Bank") for the years  1996,  1995 and 1994.
Tabular information is presented throughout this report in thousands of dollars,
except for share and per share data.

Summary

     On September 27, 1996, Covenant consummated its acquisition of 1st Southern
State Bank ("1st  Southern"),  thus adding three personal  financial centers and
$47.2  million  to  Covenant's  assets.  The  pooling  of  interests  method  of
accounting  was  used  for  this   transaction  and  accordingly  the  financial
statements  contained  herein have been restated to include 1st Southern for all
periods  presented.  The acquisition  resulted in the conversion of 1st Southern
common stock  outstanding as of September 27, 1996 to Covenant common stock at a
rate of 1.55  shares of  Covenant  common  stock for each share of 1st  Southern
common stock.

     Covenant  recorded net income of $1.9 million,  or $0.45 per share, for the
year ended December 31, 1996. Net income includes one-time  merger-related costs
of $1,147,000 ($860,000, after-tax) (A) recorded in 1996 associated with the 1st
Southern  transaction.  Net  income for the year ended  December  31,  1996 also
includes a non-recurring  Savings Association Insurance Fund ("SAIF") assessment
of $503,000 ($322,700,  after-tax).  Excluding the merger-related  costs and the
SAIF  assessment,  Covenant  reported  for the  year  ended  December  31,  1996
operating  earnings  of $3.0  million,  or $0.75  per  share,  compared  to $2.4
million,  or $0.63 per share,  for the year ended  December 31,  1995.  Covenant
recorded  net income of $1.3  million,  or $0.36 per  share,  for the year ended
December 31, 1994. Net income in 1994 included  merger-related  costs ($917,000,
after-tax) as a result of Covenant's acquisition of Landis Savings Bank, S.L.A.

     Pre-tax operating  earnings increased to $4.7 million or 52% (excluding the
one-time merger related costs and  non-recurring  SAIF  assessment) for the year
ended December 31, 1996,  compared to $3.1 million for 1995 and $2.1 million for
1994 (adjusted for pre-tax  merger-related  costs of $1.1  million).  Covenant's
enhanced  pre-tax  operating  earnings  performance in 1996 reflects  higher net
interest  income  primarily due to increased  loan and  investment  balances,  a
reduction in the provision for loan losses (exclusive of $481,000,  as described
in  Note  A  below),  and  increases  in  non-interest  income  coupled  with  a
stabilization of non-interest expenses.

     Return on average  assets was 0.48% and return on average common equity was
6.30%  for  the  year  ended   December   31,  1996.   Excluding   the  one-time
merger-related costs and SAIF assessment, return on average assets was 0.78% and
return on average common equity was 11.63% for the year ended December 31, 1996,
compared to 0.72% and 9.53%, respectively, for the year ended December 31, 1995,
and 0.45% and 5.72%, respectively, for the year ended December 31, 1994.


- ----------

(A)  One-time  merger-related  charges consist of $666,000 of merger costs and a
     $481,000  provision for loan losses  recorded  during 1996 to align the two
     Banks'  allowance  for  loan  loss  methodologies  as  to  the  credit  and
     non-performing  process.  The  total  one-time  merger-related  charges  of
     $1,147,000 are equal to $860,000 on an after-tax basis.



C-10

<PAGE>

     In 1996, Covenant reached record levels of total assets, loans, investments
and  deposits.  Total  assets at  December  31,  1996  equaled  $414.6  million;
representing  an  increase  of $67.5  million  or 19%  over  December  31,  1995
balances. Net loans increased 18% during 1996 to reach $238.2 million,  compared
to $201.7 million at December 31, 1995. Total investments grew to $144.3 million
or 34% at December 31, 1996 from December 31, 1995's balance of $107.5  million.
Total deposits  reached $277.5 million at December 31, 1996,  compared to $262.8
million at December 31, 1995. Total stockholders'  equity stood at $29.3 million
at December 31, 1996 compared to $29.9 million as of December 31, 1995.

     Non-performing assets at December 31, 1996 decreased $1.4 million or 28% to
$3.6  million  from $5.0  million  at  year-end  1995.  Non-performing  loans at
December 31, 1996  amounted to $2.9  million,  representing  a 25% decrease from
1995's  balance of $3.8 million.  Non-performing  loans as a percentage of total
loans  decreased to 1.19% at December 31, 1996,  from 1.87% at December 31, 1995
as Covenant continued to identify and aggressively  pursue problem credits.  The
allowance for loan loss as a percentage  of  non-performing  loans  increased to
105.23% at December 31, 1996, from 86.84% at December 31, 1995.


                             RESULTS OF OPERATIONS

Net Interest Income and Net Interest Margin

     Net interest income is the difference  between interest earned on loans and
investments  and interest  incurred on deposits and other  borrowed  funds.  Net
interest income is affected by changes in both interest rates and the amounts of
interest-earning assets and interest-bearing liabilities outstanding.

     Net interest income  represents the principal source of income for Covenant
Bank. Net interest income for the year 1996 was $14.9 million, compared to $13.7
million for 1995. The improvement in net interest income is directly  related to
the  increase  in  average  interest-earning  assets  for the year 1996 by $51.6
million or 16%, as compared to the  average  interest-earning  asset  balance in
1995. The increase in average interest-earning assets during 1996 as compared to
1995 was  attributable  to a $25.8  million or 13% growth in average loans and a
$25.8 million or 22% growth in average investments.

     The yield on average  interest-earning  assets decreased by 32 basis points
to 7.99% for 1996, compared to 8.31% for 1995, and was directly  responsible for
the 27 basis point  decrease in the Bank's net interest  margin between 1995 and
1996.  The net interest  margin for 1996 was 4.10%,  compared to 4.37% for 1995.
Competition in the southern New Jersey  marketplace with respect to loan pricing
has compelled  Covenant to price loans and deposits to remain competitive and to
draw and maintain market share.

     Net  interest  income for 1995  totaled  $13.7  million  compared  to $12.1
million for 1994,  representing  an increase of $1.6 million.  In 1995,  average
interest-earning  assets increased by $42.8 million or 16% over 1994's balances.
The increase in average  interest-earning assets during 1995 as compared to 1994
was primarily attributable to a $34.8 million increase in the average investment
portfolio  balance,  as well as a $8.1  million  increase  in the  average  loan
portfolio.  The yield on average  interest-earning  assets increased by 83 basis
points to 8.31% for 1995,  compared  to 7.48%  for  1994,  but  offsetting  this
increase was an increase in the cost of funds for  interest-bearing  liabilities
of 111 basis points  between 1994 and 1995,  which  contributed  to the 13 basis
point decrease in the net interest margin.

     Table 1 provides  for each of the years 1996,  1995 and 1994 an analysis of
the following:  (i) average assets,  liabilities and stockholders'  equity, (ii)
net interest income and the interest income earned and interest expense incurred
for  each  major  component  of  interest-earning  assets  and  interest-bearing
liabilities,  as well as  average  rates  earned  and  incurred,  (iii)  the net
interest spread (the  difference  between the average yield earned on assets and
the  average  rate  incurred on  liabilities)  and (iv) the net yield on average
interest-earning assets (the net interest margin).



C-11

<PAGE>


<TABLE>
<CAPTION>
                                              1996                              1995                              1994
                                              ----                              ----                              ----
                                 Average              Average       Average              Average      Average               Average
                                 Balance   Interest    Rate         Balance    Interest   Rate        Balance    Interest    Rate
                                 -------   --------    ----         -------    --------   ----        -------    --------    ----
<S>                             <C>         <C>        <C>         <C>         <C>       <C>         <C>         <C>         <C>  
Assets                                                                                                                     
Loans:(1)                                                                                                                  
 Commercial                     $ 65,244    $ 6,127    9.39%       $ 58,821    $ 5,885   10.00%      $ 59,333    $ 5,013     8.45%
 Mortgage                        126,888     11,338    8.94         111,079     10,234    9.21        105,317      9,083     8.62
 Consumer                         31,584      2,774    8.78          28,012      2,635    9.41         25,201      2,207     8.76
                                --------    -------    ----        --------    -------   -----       --------    -------     ---- 
     Total loans                 223,716     20,239    9.05         197,912     18,754    9.48        189,851     16,303     8.59
                                --------    -------    ----        --------    -------   -----       --------    -------     ---- 
Investments:                                                                                                               
 Federal funds sold                6,867        366    5.33           9,715        572    5.89         15,573        569     3.65
 Other short-term                                                                                                          
   investments                      --         --       --             --         --        --          1,395         49     3.51
 Investment securities           133,755      8,493    6.35         105,140      6,673    6.35         63,105      3,267     5.18
                                --------    -------    ----        --------    -------   -----       --------    -------     ---- 
     Total investments           140,622      8,859    6.30         114,855      7,245    6.31         80,073      3,885     4.85
                                --------    -------    ----        --------    -------   -----       --------    -------     ---- 
       Total interest-earning                                                                                               
        assets                   364,338     29,098    7.99%        312,767     25,999    8.31%       269,924     20,188     7.48%
                                            -------    ----                    -------   -----                   -------     ---- 
                                                                                                                           
Allowance for loan losses         (3,087)                            (3,486)                           (4,026)             
Cash and due from banks           10,021                              9,292                             9,801              
Other assets                      15,644                             12,428                            10,652              
                                --------                           --------                          -------- 
      Total Assets              $386,916                           $331,001                          $286,351              
                                ========                           ========                          ========
                                                                                                                           
Liabilities and                                                                                                            
 Stockholders' Equity                                                                                                      
Deposits:                                                                                                                  
 Interest-bearing demand        $ 27,644    $   592    2.14%       $ 24,730    $   518    2.09%      $ 23,641   $    416    1.76%
 Statement savings                43,221      1,038    2.40          42,849      1,132    2.64         51,927      1,269    2.44
 Money market                     21,906        639    2.92          22,494        630    2.80         28,041        681    2.43
 Time deposits                   138,833      7,374    5.31         129,107      6,852    5.31        112,166      4,585    4.09
                                --------    -------    ----        --------    -------   -----       --------    -------    ---- 
    Total interest-bearing                                                                                                 
      deposits                   231,604      9,643    4.16         219,180      9,132    4.17        215,775      6,951    3.22
FHLB advances and reverse                                                                                                  
 repurchase agreements            83,443      4,521    5.42          54,667      3,199    5.85         21,570      1,097    5.09
                                --------    -------    ----        --------    -------   -----       --------    -------    ---- 
    Total interest-bearing                                                                                                 
      liabilities                315,047     14,164    4.50         273,847     12,331    4.50        237,345      8,048    3.39
                                            -------    ----                    -------   -----                   -------    ---- 
Non-interest bearing deposits     39,331                             29,562                            24,414              
Other liabilities                  3,278                              2,224                             2,532              
Stockholders' equity              29,260                             25,368                            22,060              
                                --------                           --------                          --------
    Total Liabilities and                                                                                                  
      Stockholders' Equity      $386,916                           $331,001                          $286,351              
                                ========                           ========                          ========
                                                                                                                           
Net Interest Income/Spread                  $14,934    3.49%                    $13,668   3.81%                 $ 12,140     4.09%
                                            =======    ====                     =======   ====                  ========     ==== 
Net Interest Margin                                    4.10%                              4.37%                              4.50%
                                                       ====                               ====                               ====

</TABLE>
                                                                    
- ----------
(1)  Includes  non-accruing  loans.  The  effect of  including  such loans is to
     reduce the average rate earned on Covenant's loans.



C-12

<PAGE>

     Table 2 presents the major factors that  contributed  to the changes in net
interest  income for the years ended  December  31, 1996 and 1995 as compared to
the respective  previous  periods.  Amounts in brackets  represent a decrease in
interest income or expense.


<TABLE>
<CAPTION>
                                                                              Year Ended December 31,
                                            ----------------------------------------------------------------------------------------
                                                            1996 vs. 1995                              1995 vs. 1994
                                            ----------------------------------------------------------------------------------------
                                                                              Total                                         Total
                                                                   Rate/    Increase                              Rate/    Increase
                                            Volume      Rate      Volume   (Decrease)       Volume     Rate      Volume   (Decrease)
                                            ------      ----      ------   ----------       ------     ----      ------   ----------
                                                                                          
<S>                                        <C>        <C>        <C>        <C>            <C>        <C>       <C>        <C>    
Interest income:                                                                          
     Commercial                            $   642    ($  361)   ($   39)   $   242        ($   43)   $   923   ($    8)   $   872
     Mortgage                                1,456       (309)       (43)     1,104            496        620        35      1,151
     Consumer                                  336       (174)       (23)       139            246        164        18        428
     Federal funds sold                       (168)       (54)        16       (206)          (214)       348      (131)         3
     Other short-term investments             --         --         --         --              (49)       (49)       49        (49)
     Investment securities                   1,816          3          1      1,820          2,177        738       491      3,406
                                           -------    -------    -------    -------        -------    -------   -------    -------
        Total interest-earning assets        4,082       (895)       (88)     3,099          2,613      2,744       454      5,811
                                           -------    -------    -------    -------        -------    -------   -------    -------
                                                                                          
                                                                                          
Interest expense                                                                          
      Interest-bearing demand                   61         12          1         74             20         79         3        102
      Statement savings                         10       (103)        (1)       (94)          (222)       103       (18)      (137)
      Money market                             (16)        27         (2)         9           (135)       104       (20)       (51)
      Time deposits                            516          5          1        522            692      1,368       207      2,267
      Borrowed funds                         1,684       (237)      (125)     1,322          1,684        165       253      2,102
                                           -------    -------    -------    -------        -------    -------   -------    -------
        Total interest-bearing                                                            
         liabilities                         2,255       (296)      (126)     1,833          2,039      1,819       425      4,283
                                           -------    -------    -------    -------        -------    -------   -------    -------
                                                                                          
Net change in net interest income          $ 1,827    ($  599)   $    38    $ 1,266        $   574    $   925   $    29    $ 1,528
                                           =======    =======    =======    =======        =======    =======   =======    =======
</TABLE>

<PAGE>

Non-Interest Income

     Non-interest   income  for  the  year  ended   December  31,  1996  totaled
$1,090,000,  compared to $844,000 for the same period of 1995,  representing  an
increase of $246,000 or 29%. As Covenant continues to grow, management continues
to focus on its core business to generate a greater base of non-interest income.
Service charges on deposit  accounts  equaled  $631,000 for 1996, an increase of
$257,000 or 69% over 1995's level. The level of these fees have been enhanced by
additional  transaction  volume  and a  significant  increase  in  core  deposit
accounts. Loan servicing-related  income amounted to $274,000 for 1996, compared
to $248,000 in 1995.  The increases in service  charges on deposit  accounts and
loan servicing  income was slightly offset by a $36,000 decrease in other income
to  $185,000  for 1996 from  $221,000  for 1995 due to the  discontinuance  of a
fee-based  residential loan origination  program during the latter part of 1995,
offset by the implementation of ATM surcharging  beginning in the second quarter
of 1996.

     Non-interest  income for the year ended December 31, 1995 totaled $844,000,
compared to 1994's level of $779,000, representing an increase of $65,000 or 8%.
Service charges on deposit accounts amounted to $374,000, representing a $74,000
or 25% increase over 1994's service charges. Loan  servicing-related  income for
1995 was  $248,000,  compared to $227,000 for the year ended  December 31, 1994.
Other income increased $17,000 between 1994 and 1995. The Bank reported gains on
the sale of loans totaling  $46,000 for the year ended December 31, 1994,  which
represented  gains on the sale of mortgage loans which were recognized by Landis
Savings  Bank,  S.L.A.  ("Landis")  prior  to its  acquisition  by  Covenant  in
September 1994.



C-13

<PAGE>

Non-Interest Expense

     For 1996,  non-interest  expenses  were $12.3  million,  compared  to $11.1
million for 1995.  Expenses for 1996 included  $666,000 of pre-tax  merger costs
associated with the 1st Southern  acquisition and the pre-tax SAIF assessment of
$503,000.  Excluding these one-time charges, total non-interest expenses equaled
$11.2 million for the twelve months ended  December 31, 1996,  compared to $11.1
million for the twelve month period  ending  December 31, 1995,  representing  a
less than 1% increase.  Total  salaries and employee  benefits were $6.4 million
for 1996,  compared to $6.0 million for 1995.  The increase of $331,000  between
1995  and  1996 is  primarily  attributable  to  additional  personnel  to staff
Covenant's new personal  financial  centers in Cape May Court House,  Hammonton,
Linwood  and Mount  Laurel,  New  Jersey  coupled  with staff  additions  to the
commercial  lending  group  during  the latter  part of 1995 to better  position
Covenant to take advantage of current and future opportunities in the commercial
lending market.

     Occupancy costs equaled $1.6 million for 1996, compared to $1.4 million for
1995. The $207,000 increase in occupancy costs in 1996 over 1995 is attributable
to expenses  associated with the  above-mentioned new personal financial centers
and the establishment of an operations center in Voorhees,  NJ during the second
quarter of 1996. In 1996, a decrease of $145,000 occurred in data processing and
other  service  costs due to  Covenant's  conversion  to a more  cost-efficient,
state-of-the-art  data processing system in September of 1996. Federal insurance
premiums include the above-mentioned pre-tax SAIF recapitalization assessment of
$503,000.  Excluding the non-recurring  assessment,  federal insurance  premiums
decreased  $206,000  in 1996  compared  to 1995 due to a  reduction  in the Bank
Insurance  Fund premium  rates.  Advertising  and promotion  expenses  decreased
$35,000 to equal  $173,000  for the year 1996,  compared to  $208,000  for 1995.
Other  expenses for 1996 were $1.6  million,  compared to $1.7 million for 1995,
representing  a  decrease  of  6%.  This  decrease  was   attributable   to  the
implementation  of   cost-containment   strategies,   which  contributed  to  an
improvement in Covenant's  efficiency  ratio to 69.25% for 1996,  (excluding the
one-time merger costs and non-recurring SAIF assessment), compared to 76.19% for
1995.

     For 1995,  non-interest  expenses  were $11.1  million,  compared  to $11.3
million for 1994, which included pre-tax merger-costs of $809,000 related to the
Bank's  acquisition of Landis in September 1994.  Salaries and employee benefits
expenses  were $6.0  million in 1995,  compared to $5.3  million  for 1994.  The
increase  of  $721,000  between  1994  and 1995 was  primarily  attributable  to
additions to the commercial  lending group to ensure adequate staffing to enable
Covenant to take advantage of current and future market opportunities. Occupancy
costs  totaled  $1.4  million  in  1995,  compared  to  $1.3  million  in  1994.
Professional  services  decreased  $151,000  between  1994  and  1995.  Due to a
reduction  in Bank  Insurance  Fund  premium  rates in 1995,  federal  insurance
premium  rates were  $387,000,  which is $234,000  lower than 1994's  expense of
$621,000.  Other expenses were $1.7 million in 1995, compared to $1.5 million in
1994.  This increase was due to increased  credit report  volume,  and increased
fees related to the growth in the investment portfolio.

     The ratio of  non-interest  expenses  to average  assets for the year ended
December 31, 1996 improved to 2.89%  (excluding  pre-tax merger costs associated
with the 1st Southern acquisition and the pre-tax one-time SAIF assessment) from
3.36% for 1995 and 3.66% for 1994  (excluding  merger costs  associated with the
Landis acquisition).




C-14

<PAGE>

                              FINANCIAL CONDITION

Loan Portfolio

     The  lending  function  is  Covenant's  principal  business  activity,  and
Covenant  continues  its  mission to serve as a  reliable  source of credit to a
diverse customer base.  Covenant lends primarily to commercial  borrowers in the
southern New Jersey marketplace.  Covenant's loan portfolio is diversified among
commercial, residential and consumer loans, with 35% of the total loan portfolio
comprised of residential mortgage loans and consumer loans at December 31, 1996.
Table  3 sets  forth  information  regarding  Covenant's  loan  portfolio  as of
December 31, for each of the years 1992 through 1996.

<TABLE>
<CAPTION>


Loans By Type                          1996               1995               1994                 1993                1992
                                ----------------    ----------------   ----------------    -----------------    ----------------

                                Amount   Percent    Amount   Percent   Amount   Percent    Amount    Percent    Amount   Percent
                                ------   -------    ------   -------   ------   -------    ------    -------    ------   -------
<S>                           <C>         <C>     <C>         <C>     <C>        <C>      <C>         <C>      <C>        <C>
Commercial
Collateralized by:
 1-4 family dwelling          $  5,435      2%    $  9,070      4%    $  7,635     4%     $  8,617      5%     $  7,032     5%
 multi-family, office                                                                                         
  building, retail center       15,500      6       13,739      7       11,840     6        11,127      6        10,969     7
 accounts receivable,                                                                                           
    inventory, fixed assets      9,744      4        9,240      4        9,449     5         6,639      4         7,233     5
 hotel, motel                    1,900      1        3,118      2        4,170     2         4,496      2         3,348     2
 fishing /agricultural           4,563      2        3,938      2        4,127     2         3,442      2         3,706     2
 land                            3,955      2        3,392      2        3,789     2         3,492      2         2,976     2
 CD's, stock, bonds              9,076      4        8,123      4        6,781     3        10,216      6         2,732     2
 other                           8,747      4        7,474      4        7,182     4         6,035      3         2,346     2
Unsecured                        6,431      3        4,423      2        5,551     3         5,161      3         5,651     4
                              --------    ---     --------    ---     --------   ---      --------    ---      --------   --- 
    Total Commercial          $ 65,351     27%    $ 62,517     31%    $ 60,524    31%     $ 59,225     32%     $ 45,993    31%
                                                                                                              
                                                                                                              
Mortgage                                                                                                      
Construction                     7,075      3%       3,346      2%       6,002     3%        4,872      3%        1,817     1%
Collateralized by:                                                                                            
  1-4 family                    52,563     22       43,193     21       43,912    23        45,615     25        35,985    24
  multi-family                   5,058      2        3,919      2        6,116     3         5,920      3         6,605     4
  office building               21,989      9       20,315     10       15,417     8        14,027      8        10,209     7
  retail center                 19,843      8       24,141     12       19,586    10        17,388      9        16,873    11
  hotel, motel                  13,183      5        9,823      5        7,587     4         5,643      3         2,644     2
  other                         22,628      9        9,007      4        8,369     4         7,348      4         7,194     5
                              --------    ---     --------    ---     --------   ---      --------    ---      --------   --- 
    Total Mortgage            $142,339     59%    $113,744     54%    $106,989    55%     $100,813     55%     $ 81,327    55%
                                                                                                               
                                                                                                              
Consumer                                                                                                      
Installment                      3,364      1%       3,730      2%       3,899     2%        2,527      1%        2,151     1%
Home equity                     30,262     13       25,372     13       22,902    12        21,307     12        19,345    13
Other                              134      0           55      0           28     0            12      0             5     0
                              --------    ---     --------    ---     --------   ---      --------    ---      --------   --- 
    Total Consumer            $ 33,760     14%    $ 29,157     15%    $ 26,829    14%     $ 23,846     13%     $ 21,501    14%
                              --------    ---     --------    ---     --------   ---      --------    ---      --------   --- 
                                                                                                              
Total Loans                   $241,450    100%    $205,418    100%    $194,342   100%     $183,884    100%     $148,821   100%
                              --------    ===     --------    ===     --------   ===      --------    ===      --------   === 
Unearned discounts and                                                                                        
  deferred loan fees              (249)               (557)               (682)               (389)                (751)
                              --------            --------            --------             --------            -------- 
                                                                                                              
Loans receivable              $241,201            $204,861            $193,660            $183,495             $148,070
                              ========            ========            ========            ========             ========
                                                                                                              
</TABLE>



C-15

<PAGE>


     The majority of Covenant's loans are located within the southern New Jersey
marketplace,  which is its only  significant  geographic  concentration.  During
1996,  total loans  increased $36.0 million or 18% from $205.4 million to $241.4
million.   The  increase  in  total  loans  has  been  concentrated  within  the
commercial, commercial mortgage and residential loan portfolios. The increase in
commercial and commercial  mortgage  loans  outstanding  during 1996 is directly
related to a localized lending approach,  coupled with personalized  service and
products  that compete  with larger  institutions  that enable  Covenant to take
advantage of current  opportunities in the commercial lending market. The Bank's
loan-to-deposit  ratio was 87% at December 31, 1996 and 78% at December 31,1995.
The  majority  of  Covenant's  loan  portfolio  is  categorized  as  secured  by
commercial and real estate properties  (including home equity loans).  Unsecured
loans at December  31, 1996  amounted to $6.4  million or 2.66% of total  loans,
compared  to $4.4  million or 2.15% and $5.6  million or 2.86% of total loans at
December  31,  1995 and  1994,  respectively.  Covenant's  policy  continues  to
emphasize well-collateralized and properly structured loans and the promotion of
long-term quality relationships with financially strong borrowers.

     At December 31, 1996,  commercial  and  commercial  mortgage  loans totaled
$155.1 million,  representing 64% of Covenant's  total loan portfolio.  Covenant
directs its lending  efforts  toward  small- and  medium-sized  businesses  that
operate within its marketplace.

     Residential  mortgage  and  consumer  lending  are  segments of the lending
market in which Covenant has developed a presence. Residential mortgages are the
second largest  component of Covenant's  loan  portfolio,  encompassing  22%. At
December 31, 1996,  residential mortgages totaled $52.6 million; the majority of
these  loans are  collateralized  by 1-4  family  dwellings.  In 1996,  Covenant
discontinued  a program of origination  and sale of  residential  mortgage loans
(without recourse) to the secondary market. There were no loans held for sale at
December 31, 1996,  as compared to $936,000 and $494,000 as of December 31, 1995
and 1994, respectively. Consumer loans amounted to $33.8 million at December 31,
1996.  The largest  segment of the consumer loan portfolio is home equity loans,
which are fixed  borrowings or variable rate lines of credit,  and totaled $30.3
million at December 31, 1996.

     Covenant  services  loans for the Federal  Home Loan  Mortgage  Corporation
(FHLMC) and the Federal  National  Mortgage  Association  (FNMA).  This  service
includes processing payments,  maintaining escrow accounts,  disbursing funds to
FHLMC and FNMA, and engaging in collection activities,  if necessary.  The total
amount of loans  serviced for these  parties was $14.4 million in 1996 and $16.0
million in 1995.  Covenant  received  servicing  fees of $75,000,  $94,000,  and
$115,000 for 1996, 1995 and 1994, respectively.

     The  maturity  ranges of the loan  portfolio  and the  amount of loans with
predetermined  interest  rates  and  floating  rates in each  maturity  range at
December 31, 1996 are summarized in Table 4.


                       Within         One to           Over
                     One Year       Five Years      Five Years       Total
                     --------       ----------      ----------       -----
                                                   
Commercial            $28,102         $31,870        $  5,379       $ 65,351
Mortgage                7,856          39,812          94,671        142,339
                      -------         -------        --------       --------
Total                 $35,958         $71,682        $100,050       $207,690
                      =======         =======        ========       ========
                                                                   
                                                                   
                                                                   
Fixed Rate            $ 9,085         $41,754        $ 63,611       $114,450
Variable Rate          26,873          29,928          36,439         93,240
                      -------         -------        --------       --------
Total                 $35,958         $71,682        $100,050       $207,690
                      =======         =======        ========       ========
                                                                  

Asset Quality

     Covenant   manages   asset   quality  and  controls   credit  risk  through
diversification  of its loan portfolio and the application of policies  designed
to foster sound  underwriting and loan monitoring  practices.  Covenant's senior
credit officer is charged with  monitoring  asset quality,  establishing  credit
policies  and  procedures  as  approved by the Board of  Directors,  seeking the
consistent  application of these  policies and  procedures  across the Bank, and
adjusting policies as appropriate for changes in market conditions.




C-16

<PAGE>


     The loan  review  process  entails  three  levels of  review,  each made in
accordance  with the Bank's loan  classification  system.  In general,  the loan
classification  system makes use of the guidelines employed by federal and state
regulators.  At the first level,  the Bank's loan officer  reviews and assigns a
rating to all new commercial and  commercial  real estate  mortgage loans at the
time of  origination.  At the second  level,  each loan  officer's  portfolio is
independently  reviewed by the loan review  officer on a  twelve-month  schedule
utilizing a  threshold  of $100,000  or more.  The loan review  officer  reports
directly to the Board of Directors  and all findings are reported on a quarterly
basis to the Loan Committee of the Board of Directors.  The Bank, as part of its
asset-monitoring  procedures,  requires  officers to perform  self-grading  loan
reviews,  whereby  each loan officer is  responsible  for  self-grading  his/her
individual  credits  on a  periodic  basis,  but not less than  once a year.  In
addition,  a monthly and quarterly  reporting and review process is in place for
monitoring  those credits that have been identified as problematic or vulnerable
in order to assess  the Bank's  progress  in  working  toward a solution  and to
assist in determining an  appropriate  allowance for loan losses.  These reports
are reviewed  with the Loan  Committee of the Board and are reported to the full
Board of Directors.

Non-Performing Assets

     Non-performing   assets  include  loans  that  are  not  accruing  interest
(non-accruing  loans),  loans that have been restructured (a loan is categorized
as restructured if the original  interest rate on the loan,  repayment terms, or
both were  restructured on a below-market  basis,  due to  deterioration  in the
financial condition of the borrower), and real estate owned.

     Generally,  loans  are  placed  on  non-accrual  status  when  interest  or
principal  becomes  contractually  90  days  past-due,   unless,  in  Covenant's
assessment,  the value of collateral  securing the loan  adequately  ensures the
likelihood of the ultimate  collection of all unpaid  principal and interest and
the loan is in the process of collection.

     Table  5  sets  forth  information  regarding   non-performing  assets  and
contractually  past-due  loans as of  December  31,  for each of the years  1992
through 1996.

<TABLE>
<CAPTION>
                                                             December 31,
                                      ------------------------------------------------------------
                                       1996          1995         1994          1993         1992
                                       ----          ----         ----          ----         ----
<S>                                   <C>           <C>          <C>           <C>          <C>   
Non-performing assets:
 Non-accruing loans:
   Commercial                         $1,734        $2,045       $2,376        $1,981       $1,197
   Mortgage                              931         1,536        1,526         1,943          556
   Consumer                              201           263          262           328          211
                                      ------        ------       ------        ------       ------
    Total                              2,866         3,844        4,164         4,252        1,964
 Restructured loans                      ---           ---          595             -            -
                                      ------        ------       ------        ------       ------
Total non-performing loans             2,866         3,844        4,759         4,252        1,964
 Real estate owned                       695         1,171          715           998        1,889
                                      ------        ------       ------        ------       ------
Total non-performing assets           $3,561        $5,015       $5,474        $5,250       $3,853
                                      ======        ======       ======        ======       ======
Accruing loans 90 days past due       $1,753        $  993       $2,124        $2,058       $  351
                                      ======        ======       ======        ======       ======
Non-performing loans as a
   percentage of loans                  1.19%         1.87%        2.45%         2.31%        1.32%
                                      ======        ======       ======        ======       ======
Non-performing assets as a
   percentage of loans
   and real estate owned                1.47%         2.43%        2.81%         2.84%        2.56%
                                      ======        ======       ======        ======       ======
Non-performing assets as a
   percentage of total assets           0.86%         1.44%        1.73%         1.91%        1.83%
                                      ======        ======       ======        ======       ======
Allowance as a percentage of
   non-performing loans               105.23%        86.84%       77.95%        86.33%      137.42%
                                      ======        ======       ======        ======       ======
</TABLE>




C-17

<PAGE>

     Non-accruing  loans at December  31, 1996 and 1995 totaled $2.9 million and
$3.8 million,  respectively.  Interest income  recognized on non-accruing  loans
totaled  $89,000 in 1996,  $28,000 in 1995,  and $195,000 in 1994.  Had interest
income on year-end  non-accrual  loans been paid at the contracted rates and due
dates, Covenant would have recorded additional interest income in 1996, 1995 and
1994 of $273,000,  $508,000, and $464,000,  respectively.  Restructured loans at
December 31, 1994 totaled  $595,000.  Had interest income on restructured  loans
been paid in accordance  with  contracted  rates,  Covenant  would have recorded
additional  interest income of $4,000 in 1994. There were no restructured  loans
at December 31, 1996, consequently, no interest income on restructured loans was
recognized.

     Non-performing assets totaled $3.6 million or 1.47% of total loans and real
estate owned at December  31,  1996,  compared to $5.0 million or 2.43% of total
loans and real  estate  owned at  December  31,  1995.  Non-performing  loans at
December 31, 1996 of $2.9 million represent a decrease of $978,000 when compared
to  December  31,  1995's  balance  of  $3.8  million.  At  December  31,  1996,
non-performing  loans as a  percentage  of total loans were  1.19%,  compared to
1.87% for 1995. These favorable variances show the significant progress Covenant
has made in reducing  problem  loans  primarily in the  mortgage and  commercial
categories.

     The balance of real estate  owned was  $695,000  (six  properties  totaling
$493,000  are  residential)  at December  31, 1996,  compared to  $1,171,000  at
December  31,  1995.  The  decrease  from  1995 to 1996  was due to the  sale of
fourteen  properties for $1,319,000  offset by the addition of eight  properties
for  $843,000,  during  1996.  The balance of real estate  owned was $715,000 at
December  31,  1994.  All  properties  are reported at the lower of cost or fair
value less estimated selling costs.

     The $760,000  increase in accruing loans 90 days past-due  between December
31, 1995 and  December  31, 1996 is related to the  following:  (1) two matured,
well-collateralized  commercial loans totaling  $116,000 that are in the process
of collection;  (2) a $61,000  increase in commercial  share loans that are 100%
secured by certificates of deposit and are in the process of collection; (3) two
commercial loans totaling $39,000 that are in the process of collection;  (4) an
increase  of  $544,000  in  various  residential  and  consumer  loans  that are
well-collateralized and are in the process of collection.

Provision and Allowance for Loan Losses

     The allowance for loan losses is based on management's  ongoing  evaluation
of the loan  portfolio  and reflects an amount  considered  by  management to be
adequate  to absorb  known and  inherent  losses  in the  portfolio.  Management
considers a variety of factors  when  establishing  the  allowance,  such as the
impact of current economic  conditions,  diversification  of the loan portfolio,
delinquency statistics, results of loan review and related classifications,  the
borrower's perceived financial and managerial strengths,  the estimated adequacy
of underlying collateral and other relevant factors. Consideration is also given
to examinations performed by regulatory agencies.

     At December 31, 1996, the recorded investment in loans for which impairment
has been recognized in accordance with FAS 114 and FAS 118 totaled $1.7 million,
which have a valuation  allowance  of  $199,000.  Such  valuation  allowance  is
included in the allowance for loan losses.




C-18

<PAGE>


     Table 6 sets forth  information  regarding  Covenant's  allowance  for loan
losses as of December 31, for each of the years 1992 through 1996.

<TABLE>
<CAPTION>

                                                                December 31,
                                        -----------------------------------------------------------
                                         1996         1995         1994         1993         1992
                                         ----         ----         ----         ----         ----

<S>                                     <C>          <C>          <C>          <C>           <C>   
Balance at beginning of period          $3,195       $3,623       $3,670       $2,699        $2,404
Acquired allowance for                 
       loan losses from NJS&L              ---          ---          ---        1,039           ---
Provision charged to                   
       operating expense                   636          314          682        1,043           947
Charge-offs:                           
        Commercial                        (449)        (865)        (877)      (1,208)         (366)
        Mortgage                          (417)         (68)        (125)         (20)         (283)
        Consumer                          (124)         (70)         (59)         (57)          (24)
                                        ------       ------       ------       ------        ------
Total Charge-offs                         (990)      (1,003)      (1,061)      (1,284)         (673)
Recoveries                                 175          261          332          173            21
                                        ------       ------       ------       ------        ------
Net charge-offs                           (815)        (742)        (729)      (1,111)         (652)
                                        ------       ------       ------       ------        ------
Balance at end of period                $3,016       $3,195       $3,623       $3,670        $2,699
                                       
Net charge-offs as a percentage of     
        average loans                     0.36%        0.37%        0.38%        0.77%         0.46%
Allowance as a percentage of           
        period-end loans                  1.25%        1.56%        1.87%        2.00%         1.81%
Allowance as a percentage of           
        non-performing loans            105.23%       86.84%       77.95%       86.33%       137.42%
Allowance as a percentage of           
        non-performing assets            84.70%       63.71%       66.19%       69.92%        70.05%
                                     
</TABLE>


     Management is consistently informed of changes in economic indicators which
may have impact, either positive or adverse, on asset quality, the allowance for
loan losses, potential charge-offs and delinquencies.


     The  provision  for loan losses  charged  against  earnings was $636,000 in
1996,  compared to $314,000 in 1995, an increase of 103%. A substantial  portion
($481,000) of the provision in 1996 was taken in connection with the acquisition
of 1st Southern,  and reflects the conformance of 1st Southern reserves for loan
losses to the Bank's policies with respect thereto.  Asset quality in the Bank's
loan  portfolio  continues to be at  reasonable  levels.  Net  charge-offs  as a
percentage of average loans was 0.36% for 1996,  compared to 0.37% for 1995. The
Bank's allowance for loan losses as a percentage of non-performing  loans and as
a  percentage  of  non-performing   assets  increased  to  105.23%  and  84.70%,
respectively, at December 31, 1996, compared to 86.84% and 63.71%, respectively,
at December 31, 1995.



C-19

<PAGE>


     Table 7 sets forth  Covenant's  allocation of the allowance for loan losses
as of December 31, for each of the years 1992 through  1996.  The  allocation of
the allowance for loan losses in Table 7 is based upon historical experience and
the Bank's  review of each  specific  loan  category in which future  losses may
ultimately occur.  However, the entire allowance for loan losses is available to
absorb  further loan losses in any category.  Covenant is unable to determine in
which category future charge-offs and recoveries may occur.

<TABLE>
<CAPTION>

                                                              December 31,
                 -------------------------------------------------------------------------------------------------------------------
                        1996                 1995                1994                    1993                     1992
                        ----                 ----                ----                    ----                     ----
                           % Of                  % Of                  % Of                  % Of                     % Of
                           Gross                 Gross                Gross                 Gross                    Gross
                 Amount   Loans (1)     Amount  Loans (1)    Amount   Loans (1)    Amount   Loans (1)      Amount   Loans (1)
                 -------------------------------------------------------------------------------------------------------------------
                                                                                                        
<S>              <C>         <C>        <C>        <C>       <C>        <C>        <C>         <C>         <C>         <C>
Commercial       $1,088      27%        $1,484     31%       $1,817     31%        $1,609      32%         $1,375      31%
                                                                                                        
Mortgage          1,619      59          1,390     54         1,427     55          1,302      55             827      55
                                                                                                        
Consumer            309      14            321     15           379     14            759      13             497      14
                 ------     ---         ------    ---        ------    ---         ------     ---          ------     --- 
                                                                                                       
      Total      $3,016     100%        $3,195    100%       $3,623    100%        $3,670     100%         $2,699     100%
                 ======     ===         ======    ===        ======    ===         ======     ===          ======     === 
</TABLE>

- ----------

(1)  Represents  the amount of loans in each  category as a percentage  of gross
     loans.

Note: Unallocated reserves have been allocated proportionately to each category.



Investment Securities

     Table 8 summarizes the fair value of investments available for sale and the
amortized  cost of investments  held to maturity at December 31, 1996,  1995 and
1994, respectively.  See Note 4 of "COVENANT BANK NOTES TO FINANCIAL STATEMENTS"
for information relating to fair values.

                                                      December 31,
                                            --------------------------------
                                               1996       1995        1994
                                               ----       ----        ----
Investments Available For Sale
   U.S. Treasury                            $132,578    $57,178     $16,823
                                            ========    =======     =======


Investments Held to Maturity
   U.S. Treasury                                 ---     38,091      72,795
   Obligations of U.S. Government Agencies     7,209     10,596       6,745
   Federal Home Loan Bank Stock                4,478      1,656         900
                                            --------    -------     -------
Total Investments Held to Maturity          $ 11,687    $50,343     $80,440
                                            ========    =======     =======





C-20

<PAGE>

     Investment securities were $144.3 million at December 31, 1996, compared to
$107.5  million at December 31,  1995.  The  increase in  investment  securities
during  1996  was the  result  of  additional  purchases  of US  Treasury  Notes
classified as "Available for Sale" which were funded with  securities sold under
agreements to repurchase, FHLB advances and deposits.

     In December,  1995,  the Bank  responded to a Special  Report issued by the
Financial   Accounting  Standards  Board  by  reclassifying  a  portion  of  its
investment securities from the "Held to Maturity" category to the "Available for
Sale"  category.  Covenant  reclassified  US Treasury Notes with a book value of
$45.4  million and a fair value of $46.8  million,  resulting  in a $0.9 million
unrealized  holding  gain,  after  related  income  taxes,  that was credited to
stockholders'  equity on the Statement of Financial  Condition contained herein.
Management  reclassified only those securities with scheduled  maturities beyond
March 31, 1997 due to interest rate sensitivity issues.

     At December 31, 1996, the fair value of investments  available for sale was
$132.6  million,  resulting in unrealized  holding  losses of $0.5  million.  At
December 31, 1995,  the fair value of  investments  available for sale was $57.2
million, resulting in unrealized holding gains of $1.8 million.

     At December 31, 1996,  investments  held to maturity totaled $11.7 million,
compared to $50.3  million at December 31, 1995 the decline is primarily  due to
maturities of $41.7 million  during 1996.  The fair values of these  investments
were $11.8  million at December 31, 1996 and $50.6 million at December 31, 1995,
respectively.

     Investments  held to  maturity  are  classified  as such and are carried at
amortized  cost.  Securities to be held for  indefinite  periods of time and not
intended to be held to maturity are classified as investments available for sale
and carried at fair value.

     Covenant's  investment portfolio is comprised of US Government  securities,
Federal  Agency  mortgage-backed  securities and Federal Home Loan Bank ("FHLB")
stock. The portfolio generates  substantial interest income,  serves as a source
of liquidity and is utilized as a tool in managing  interest  rate  sensitivity.
Portions of the portfolio  are also used to secure public  deposits and serve as
collateral for repurchase  transactions.  The investment  portfolio also plays a
significant role in the asset/liability  management process. Among other things,
the investment  portfolio is utilized to balance the interest sensitivity of the
prime-based portion of the loan portfolio.




C-21

<PAGE>


     Table 9 sets forth Covenant's  securities portfolio by contractual maturity
distribution and weighted average yield as of December 31, 1996.

<TABLE>
<CAPTION>
                      One Year or Less  One to Five Years  Five to Ten Years  Over Ten Years  No Stated Maturity     Total
                      ----------------  -----------------  -----------------  --------------  ------------------     -----


                       Amortized         Amortized         Amortized        Amortized         Amortized          Amortized
                         Cost   Yield      Cost   Yield      Cost   Yield      Cost   Yield     Cost    Yield       Cost   Yield
                       ---------------   ---------------   ---------------   ---------------   ---------------   ---------------

<S>                    <C>       <C>     <C>       <C>     <C>       <C>     <C>       <C>      <C>       <C>     <C>       <C>  
Investments Held
 to Maturity:

US Treasury            $   --     -- %   $   --     -- %   $   --     -- %    $   --     -- %   $   --      -- %   $   --     -- %

Obligations of US
 Government Agencies       --     --         --     --         --     --       7,209    6.70%   $   --      -- %     7,209   6.70%

Federal Home Loan
 Bank stock                --     --         --     --         --     --          --      --     4,478     6.48%     4,478   6.48%
                       ------   ----     ------   ----     ------   ----      ------    ----    ------     ----    -------   ----

           Total       $   --     -- %   $   --     -- %   $   --     -- %    $7,209    6.70%   $4,478     6.48%   $11,687   6.64%
                       ======   ====     ======   ====     ======   ====      ======    ====    ======     ====    =======   ====

</TABLE>

<TABLE>
<CAPTION>

              One Year or Less   One to Five Years   Five to Ten Years     Over Ten Years    No Stated Maturity        Total
              ----------------   -----------------   -----------------   -----------------   ------------------   -------------- 
                                                                                        
             Fair Value  Yield   Fair Value  Yield   Fair Value  Yield   Fair Value  Yield    Fair Value  Yield   Fair Value  Yield
             ----------  -----   ----------  -----   ----------  -----   ----------  -----    ----------  -----   ----------  -----

<S>           <C>       <C>       <C>        <C>      <C>       <C>       <C>                   <C>                <C>        <C>  
Securities 
 Available
 for Sale:

U.S. 
 Treasury     $28,171   6.94%     $77,198    6.30%    $27,208   6.10%     $  --       --%      $  --       --%   $132,578   6.30%
              =======   ====      =======    ====     =======   ====      =====      ===       ======    ====    ========   ==== 
              

</TABLE>



C-22

<PAGE>

Deposits

     Covenant's  predominant source of funds is depository accounts.  Covenant's
deposit base is comprised of demand deposits, savings and money market accounts,
time deposits and individual  retirement accounts (IRA's).  Deposits are held by
individuals and businesses  located within the southern New Jersey  marketplace.
Covenant gathers deposits from a diverse customer base and accepts deposits from
local  municipalities  within the guidelines of the New Jersey  Government  Unit
Deposit Protection Act (GUDPA). Covenant has no brokered deposits.

     Deposits  totaled $277.5  million at December 31, 1996,  compared to $262.8
million at December 31, 1995,  representing  a $14.7 million or 6% increase.  Of
the  increase  in  deposits,  $7.5  million  is  attributable  to  increases  in
non-interest   demand   accounts.   The   remainder   is  due  to  increases  in
interest-bearing  demand,  savings and money market  balances ($4.7 million) and
time deposits ($2.5 million).

     Table 10 sets forth the major  classifications  of deposits at December 31,
1996, 1995 and 1994.

<TABLE>
<CAPTION>
                                           1996                               1995                              1994
                               ---------------------------      -------------------------------     ---------------------------
                               Weighted                          Weighted                           Weighted
                               Average                           Average                            Average
                                 Rate     Amount   Percent        Rate       Amount   Percent        Rate       Amount   Percent
                                 ----     ------   -------        ----       ------   -------        ----       ------   -------

<S>                             <C>     <C>         <C>           <C>      <C>         <C>          <C>       <C>          <C>  
Noninterest-bearing deposits    0.00%   $ 41,868     15%          0.00%    $ 34,347     13%         0.00%     $ 25,625      11% 
Interest-bearing deposits:                                                                                  
    Demand                      2.15%     34,757     13%          2.09%      26,517     10%         1.76%       25,009      11% 
    Statement savings           2.40%     40,257     15%          2.64%      44,756     17%         2.44%       45,563      19% 
    Money market                2.92%     21,155      8%          2.80%      20,215      8%         2.43%       24,350      10% 
    Time deposits               5.31%    139,428     50%          5.31%     136,917     52%         4.09%      115,274      49% 
                                ----    --------    ---           ----     --------    ---          ----      --------     ---  
Total deposits                  3.56%   $277,465    100%          3.67%    $262,752    100%         2.89%     $235,821     100% 
                                ====    ========    ===           ====     ========    ===          ====      ========     ===  
                                                                                                  
</TABLE>

     The  aggregate  amounts of  certificates  of deposit of $100,000 or more at
December 31, 1996, 1995 and 1994 were $37,035,000,  $42,976,000 and $30,046,000,
respectively.

     A summary of  certificates  of deposit of  $100,000  or more by maturity is
shown in Table 11.

                                    1996
                           ----------------------
                           Amount         Percent
                           ------         -------
                                 
Within one year            $35,798           97%
One to two years               837            2%
Two to three years             400            1%
Three to four years             --           --
Four to five years              --           --
Over five years                 --           --
                           -------         ---- 
                           $37,035          100%
                           =======         ==== 



C-23

<PAGE>

Borrowings

     Sources of funds for Covenant other than deposits include FHLB advances and
securities sold under agreements to repurchase. FHLB advances were $20.5 million
at December 31, 1996 and $14.5  million at December 31,  1995.  Securities  sold
under  agreements to  repurchase  totaled $84.0 million at December 31, 1996 and
$37.6  million at December  31,  1995.  The  increase in  securities  sold under
agreements  to  repurchase  was directly  related to  purchases  of  investments
available  for sale as noted in the  investment  section and the net increase in
loans.  Table  12  summarizes   information   regarding  securities  sold  under
agreements to repurchase.

<TABLE>
<CAPTION>

                                                                  December 31,
                                                                  ------------
                                                        1996          1995            1994
                                                        ----          ----            ----
<S>                                                    <C>           <C>             <C>    
Balance                                                $84,037       $37,582         $38,795
Weighted average interest rate at December 31             5.72%         5.74%           6.29%
Maximum amount outstanding during the period            96,088        62,715          49,737
Average amount outstanding during the period            72,358        46,774          13,657
Weighted average interest rate during the period          5.30%         5.93%           5.04%

</TABLE>


Asset and Liability Management

     Covenant  monitors  its  sensitivity  to  interest  rate  changes  and  its
liquidity  and  capital  position  through  its asset and  liability  management
process.  Covenant's  objectives include (i) controlling interest rate exposure,
(ii) ensuring  adequate  liquidity,  (iii) maintaining a strong capital position
and (iv) maximizing net interest income  opportunities.  Covenant  manages these
objectives centrally through its Asset Liability Management Committee (ALCO).


Interest Rate Sensitivity

     Covenant  seeks to manage its  interest  sensitivity  position  to maximize
earnings and minimize the risk associated  with interest rate movements  through
the use of a "gap  analysis" on a monthly basis.  The gap analysis  assesses the
interest  rate risk that  arises from  differences  in the volumes of assets and
liabilities  that mature or reprice  within a given  period.  A  "positive"  gap
position  results when the amount of  interest-sensitive  assets exceeds that of
interest-sensitive liabilities,  signifying that the net interest margin will be
positively  affected by rising rates and  negatively  affected by falling  rates
(i.e.,  liability-sensitive  position);  conversely,  a "negative"  gap position
results  when the  amount  of  interest-sensitive  liabilities  exceeds  that of
interest-sensitive  assets,  indicating  that the net  interest  margin  will be
negatively  affected by rising rates and  positively  affected by falling rates.
However,  the Bank's gap  position  does not  necessarily  predict the impact of
changes  in  general  levels of  interest  rates or net  interest  income due to
assumptions made as to repricing and maturities of certain products.




C-24

<PAGE>


     Decisions  are also  based on  "dynamic  shock  analysis,"  a process  that
entails the application of different  prime rate increase or decrease  scenarios
to the current  maturity/repricing  structure. This analysis measures the impact
on net interest income of each of the scenarios  applied  relative to Covenant's
interest  rate  risk  management  policy  guidelines,   and  seeks  to  identify
appropriate measures to maintain the interest sensitivity of net interest income
within such policy guidelines. Table 13 illustrates the gap position of Covenant
Bank as of December 31, 1996.


<TABLE>
<CAPTION>
                                                                                                            Non-interest
                                                                                                            Sensitive
                                         1-90        91-180       181-365        One to         Over          Assets/
                                         Days         Days          Days      Three Years    Three Years    Liabilities     Total
                                         ----         ----          ----      -----------    -----------    -----------     -----
                                                                                           
<S>                                    <C>           <C>           <C>         <C>           <C>           <C>             <C> 
Rate sensitive assets:                                                                     
Interest earning assets                                                                    
   Loans                               $ 92,473     $  6,162     $  12,338     $ 36,582       $ 90,879      $    ---       $238,434
   Investment securities                    ---        7,023        21,149       64,257         51,836           ---        144,265
   Federal funds sold                     3,100          ---           ---          ---            ---           ---          3,100
                                       --------     --------     ---------     --------       --------       -------       --------
           Total interest                                                                  
            earning assets               95,573       13,185        33,487      100,839        142,715           ---        385,799
                                                                                           
Non-interest earning assets                 ---          ---           ---          ---            ---        28,835         28,835
                                       --------     --------     ---------     --------       --------       -------       --------
           Total assets                $ 95,573     $ 13,185      $ 33,487     $100,839       $142,715       $28,835       $414,634
                                       ========     ========      ========     ========       ========       =======       ========
                                                                                           
                                                                                           
Rate sensitive liabilities:                                                                
  Interest bearing demand              $ 26,068     $    ---     $     ---     $  4,345       $  4,344       $   ---       $ 34,757
  Statement savings                      30,150          ---           ---        5,058          5,049           ---         40,257
  Money market                           15,866          ---           ---        2,645          2,644           ---         21,155
  Time deposits                          59,660       26,830        26,824       13,305         12,809           ---        139,428
  Borrowings                             95,537        1,000           ---        3,000          5,000           ---        104,537
                                       --------     --------      --------     --------       --------       -------       --------
          Total interest                                                                   
            bearing liabilities         227,281       27,830        26,824       28,353         29,846           ---        340,134
                                                                                           
Non-interest bearing liabilities          ---          ---           ---          ---            ---          45,249         45,249
Stockholders' equity                      ---          ---           ---          ---            ---          29,251         29,251
                                       --------     --------      --------     --------       --------       -------       --------
          Total liabilities and                                                            
            stockholders' equity       $227,281     $ 27,830      $ 26,824     $ 28,353       $ 29,846       $74,500       $414,634
                                       ========     ========       =======     ========       ========       =======       ========
                                                                                           
Interest rate sensitivity GAP         ($131,708)   ($ 14,645)     $  6,663     $ 72,486       $112,869      ($45,665)
                                       ========     ========       =======     ========       ========       =======
                                                                                           
Cumulative GAP                        ($131,708)   ($146,353)    ($139,690)   ($ 67,204)      $ 45,665
                                       ========     ========       =======     ========       ======== 
                                                                                           
Cumulative GAP as a percentage of                                                          
total interest earning assets            -34.14%      -37.94%       -36.21%      -17.42%         11.84%

</TABLE>


     The gap analysis  table is intended to  illustrate  the  maturity/repricing
characteristics  of  Covenant's  interest-earning  assets  and  interest-bearing
liabilities  as of December  31,  1996.  The  analysis  is based on  contractual
maturities  and,  where  applicable,  management's  estimates  of the  repricing
characteristics  of various  assets and  liabilities  and on  assumptions  as to
customer behavior.

     The gap  analysis  presented  in Table 13  indicates a  liability-sensitive
position  through the one-year time period beginning  December 31, 1996.  During
1995 and 1996,  Covenant  increased  its  investment  in US Treasury  Notes with
maturities  beyond  one year  that have been  funded by growth in  deposits  and
short-term (three months or less) securities sold under agreements to repurchase
and  FHLB  advances.   This   transaction  is  primarily   responsible  for  the
liability-sensitive position as of December 31, 1996.




C-25

<PAGE>


     Covenant's  net  interest  income  has not been  subject  to the  degree of
sensitivity  indicated by this traditional gap analysis.  Interest-bearing  core
deposits  (interest-bearing demand, statement savings and money market deposits)
have no  contractual  maturity;  therefore,  management has assigned a repricing
interval of 1-90 days for 75% of the balance outstanding of each category,  with
the  remaining  25% of the total core  deposit  balance  included in the one- to
three-year category.  This allocation is based on management's recent experience
regarding  deposit  changes  and  market  conditions.   In  monitoring  interest
sensitivity,  adjustments  are made to the dynamic shock  assumptions to reflect
management's recent experience regarding the impact of product pricing, interest
rate spread relationships and customer behavior.  These marginal adjustments are
necessarily subjective and will vary over time with loan and deposit changes and
market conditions. The investment portfolio is utilized to manage the Bank's gap
position,  interest  rate spread and to mitigate  overall  maturity  risk in the
portfolio.

Liquidity

     Adequate  liquidity is necessary  to meet the  borrowing  needs and deposit
withdrawal  requirements  of customers as well as to satisfy  liabilities,  fund
operations and support asset growth.  Maintaining an appropriate level of liquid
funds through the  asset/liability  management process ensures that the needs of
the Bank are met at a reasonable cost. Therefore, the management of liquidity is
coordinated with the management of Covenant's  interest  sensitivity and capital
position.  Major sources of liquidity are core deposits,  cash flow generated by
the Bank's investment and loan portfolios,  and short-term borrowings.  Earnings
and funds provided by operations also serve as a source of liquidity.

     Cash and cash  equivalents  equaled  $15.5  million at December  31,  1996,
representing  a  decrease  of $7.3  million  from the $22.8  million  balance at
December 31, 1995.  During 1996, the Bank purchased $77.9 million of US Treasury
Notes with various  maturities  beyond one year and classified as "Available for
Sale," and the Bank  purchased  $3.8  million of FHLB stock and U.S.  government
agency  securities  classified  as "Held to  Maturity,"  offset by proceeds from
maturities of investments held to maturity of $41.6 million. In addition,  a net
increase of $36.8 million in loans  contributed  to a net cash used in investing
activities  totaling  $76.6  million as shown on the Statement of Cash Flows for
1996.  Covenant  funded  the net cash used in  investing  activities  by a $46.5
million  increase in  securities  sold under  agreements to  repurchase,  a $6.0
million increase in FHLB advances and a $14.7 million increase in deposits.

     Covenant  places a strong  emphasis on the  composition  of the  investment
portfolio  as a  source  of  liquidity.  Additional  sources  of  liquidity  are
available to Covenant  through the purchase of federal  funds and  borrowings on
approved  lines of  credit.  On  measure  of  Covenant's  liquidity  is the FDIC
liquidity  ratio.  This ratio  measures  net cash,  short-term  investments  and
marketable assets divided by net deposits and short-term liabilities. Covenant's
liquidity ratio at December 31, 1996 was 23%. Overall,  based on the Bank's core
deposit base, and its available sources of borrowed funds,  management  believes
that Covenant's liquidity position remains at an adequate level.


Capital

     The maintenance of appropriate  levels of capital is a management  priority
and an important objective of Covenant's asset and liability management process.
Covenant's principle capital planning goals are to provide an adequate return to
stockholders,  to support Covenant's growth and expansion activities, to provide
stability to current  operations and to promote public  confidence.  At December
31, 1996, Covenant met the definition of a "well-capitalized"  institution.  See
Note 13 of "COVENANT BANK NOTES TO FINANCIAL  STATEMENTS"  (Regulatory  Matters)
for additional information regarding various regulatory capital requirements.




C-26

<PAGE>


     Table 14 sets forth Covenant's minimum regulatory capital  requirements and
compliance therewith as of December 31, 1996 and 1995.

                                   1996           1995
                                   ----           ----
Stockholders' equity
   to total assets                 7.05%          8.62%
Leverage ratio                     7.51%          8.49%
Risk-based capital ratios:
   Tier 1                         11.98%         13.62%
   Total capital                  13.20%         14.87%

Income Taxes

     The provision  for income taxes for 1996 was $1.2 million  compared to $0.7
million  for 1995.  The  effective  tax rate,  which is the ratio of income  tax
expense to income before income taxes, was 39% in 1996, up from 23% in 1995, due
to the  non-deductible  merger  expenses  incurred  during  1996  and a  smaller
reduction in the  valuation  allowance for deferred tax assets  recorded  during
1996 vs. 1995.  References should be made to Note 15 of the "COVENANT BANK NOTES
TO FINANCIAL  STATEMENTS" for an additional analysis of the provision for income
taxes.

     At December  31,  1996,  deferred  tax assets  amounted to $1.4 million and
deferred  tax  liabilities  amounted  to $0.3  million.  Under  SFAS NO.  109, a
valuation  allowance  is required to be provided  for the deferred tax assets to
the  extent  it is more  likely  than not that  they  will not be  realized.  At
December 31, 1996 the net change in the  valuation  allowance for the year ended
December  31,  1996 was a decrease  of  $74,000.  This  change  resulted  from a
reassessment  of the  realizability  of the  existing net  deductible  temporary
differences which give rise to the net deferred income tax asset. Based upon the
Bank's tax history and anticipated  level of future taxable  income,  management
believes   the   existing   net   deductible    temporary    differences   will,
more-likely-than-not,  reverse in future periods in which the Bank generates net
taxable income.

New Accounting Pronouncements

     In June 1996, the Financial  Accounting Standards Board issued Statement of
Financial Accounting Standards No. 125 (SFAS 125), "Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities."  Principally,
SFAS 125 provides accounting and reporting standards for transfers and servicing
of financial assets and  extinguishments  of liabilities based on the consistent
application of a financial components approach (for example, focus on assets and
liabilities that remain after the transfer takes place) that focuses on control.
It  distinguishes  transfers of financial  assets that are sales from  transfers
that are secured borrowings.

     In  addition,  SFAS 125  extends  the  "available  for  sale" or  "trading"
approach of SFAS 115 to all financial assets that  contractually  can be prepaid
or  otherwise  settled  in such a way that the  holder  of the  asset  would not
recover substantially all of its recorded investment.  Such financial assets can
no longer be classified as held to maturity.

     SFAS 125 is effective for transfers of financial assets and extinguishments
of  liabilities  occurring  after  December  31,  1996,  and  is to  be  applied
prospectively.   Earlier  or  retroactive  application  is  not  permitted.  The
extension of SFAS 125 to all  financial  assets  subject to  prepayment  risk is
effective for financial assets held on or after January 1, 1997. Management does
not  believe  that this  statement  will have a  material  effect on the  Bank's
financial position or results of operations.




C-27

<PAGE>


Item 8 - Financial Statements and Supplementary Data


                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Covenant Bank


     We have  audited the  accompanying  statement  of  financial  condition  of
Covenant Bank as of December 31, 1996, and the related statements of operations,
changes in stockholders' equity, and cash flows for the year then ended. We have
also audited the accompanying  statement of financial condition of Covenant Bank
as of December 31, 1995, and the related  statements of  operations,  changes in
stockholders'  equity,  and cash flows for the year then  ended,  prior to their
restatement for the 1996 pooling-of-interests transaction described in Note 2 to
the financial  statements.  These financial statements are the responsibility of
the Company's  management.  Our responsibility is to express an opinion on these
financial  statements based on our audits. The financial  statements of Covenant
Bank for the year ended December 31, 1994,  prior to their  restatement  for the
1996  pooling-of-interests  transaction  described  in  Note 2 to the  financial
statements,  were audited by other auditors whose report dated January 19, 1995,
expressed  an  unqualified  opinion  on  those  statements.  Separate  financial
statements  of 1st  Southern  State  Bank  also  included  in the  1995 and 1994
restated financial  statements were audited by other auditors whose report dated
January 16, 1996,  expressed an  unqualified  opinion on those  statements.  The
report of the other auditors has been furnished to us, and our opinion,  insofar
as it relates to the amounts  included  for 1st  Southern  State Bank,  is based
solely on the report of the other auditors.

     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,  based on our audits and the report of other auditors,  the
financial statements referred to above present fairly, in all material respects,
the financial  position of Covenant  Bank as of December 31, 1996 and 1995,  and
the results of their operations and their cash flows for the years then ended in
conformity with generally accepted accounting principles.

     We also audited the combination of the accompanying  statement of financial
condition as of December 31, 1995 and the statements of  operations,  changes in
stockholders'  equity and cash flows for the years ended  December  31, 1995 and
1994, after restatement for the 1996 pooling-of-interests;  in our opinion, such
statements  have been properly  combined on the basis described in Note 2 of the
notes to the financial statements.


KPMG Peat Marwick, LLP
1600 Market Street
Philadelphia, PA 19103
January 27, 1997



C-28

<PAGE>


                          CERTIFIED PUBLIC ACCOUNTANTS

                         REPORT OF INDEPENDENT AUDITORS



The Board of Directors
 1st Southern State Bank:


     We have audited the statement of financial  condition of 1st Southern State
Bank as of December 31, 1995, and the related  statements of income,  changes in
stockholders'  equity,  and cash  flows  for each of the  years in the  two-year
period then ended.  These  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
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 financial statements referred to above present fairly,
in all material  respects,  the financial position of 1st Southern State Bank as
of December 31, 1995,  and the results of their  operations and their cash flows
for each of the years in the  two-year  period  then  ended in  conformity  with
generally accepted accounting principles.



Moore & Fitzpatrick, LLC
Certified Public Accountants
200 South Shore Road
Marmora, NJ   08223
January 16, 1996



C-29

<PAGE>


                        REPORT OF INDEPENDENT ACCOUNTANTS



To the Stockholders and Board of Directors
  of Covenant Bank:

     We have audited the  statements  of  operations,  changes in  stockholders'
equity and cash flows for the year ended  December  31,  1994.  These  financial
statements are the responsibility of the Bank's  management.  Our responsibility
is to express an opinion on these financial statements based on our audit.

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

     In our opinion,  the financial statements referred to above present fairly,
in all material  respects,  the results of its operations and its cash flows for
the year  ended  December  31,  1994,  in  conformity  with  generally  accepted
accounting principles.




Coopers & Lybrand L.L.P.
2400 Eleven Penn Center
Philadelphia, Pennsylvania
January 19, 1995


C-30

<PAGE>
                                  COVENANT BANK

                        STATEMENTS OF FINANCIAL CONDITION



<TABLE>
<CAPTION>



(in thousands, except share data)                                           December 31,
- ----------------------------------------------------------------------------------------------------
                                                                  1996                       1995
                                                                  ----                       ----
<S>                                                              <C>                       <C>     
Assets:
Cash and due from banks                                          $ 12,446                  $ 10,788
Federal funds sold                                                  3,100                    11,989
                                                                 --------                  --------
    Cash and cash equivalents                                      15,546                    22,777
                                                                 --------                  --------
Investments available for sale                                    132,578                    57,178
Investments held to maturity (fair value
  1996-$11,743; 1995-$50,635)                                      11,687                    50,343
Loans held for sale                                                   --                        936
Loans receivable                                                  241,201                   204,861
  Less allowance for loan losses                                    3,016                     3,195
                                                                 --------                  --------
    Loans receivable, net                                         238,185                   201,666
                                                                 --------                  --------
Premises and equipment, net                                         9,135                     7,749
Real estate owned                                                     695                     1,171
Accrued interest receivable                                         3,913                     3,523
Deferred income taxes, net                                          1,076                       427
Other assets                                                        1,819                     1,391
                                                                 --------                  --------
    Total Assets                                                 $414,634                  $347,161
                                                                 ========                  ========

Liabilities:
Non-interest bearing deposits                                    $ 41,868                  $ 34,347
Interest bearing deposits                                          96,169                    91,488
Time deposits                                                     139,428                   136,917
                                                                 --------                  --------
    Total deposits                                                277,465                   262,752
                                                                 --------                  --------
Advances from The Federal Home Loan Bank                           20,500                    14,500
Securities sold under agreements to repurchase                     84,037                    37,582
Other liabilities                                                   3,381                     2,418
                                                                 --------                  --------
    Total Liabilities                                             385,383                   317,252
                                                                 --------                  --------

Commitments and Contingencies

Stockholders' Equity:

Convertible preferred stock, authorized 300,000 shares;
    Series "A", $25 par value:
    138,300 shares issued and outstanding                           3,457                    3,457
                                                                                       
   Series "B", $25 par value:                                                          
   161,700 shares  issued and outstanding                           4,043                    4,043
                                                                                       
Common stock, $5 par value:                                                            
    authorized 5,000,000 shares;                                                       
    issued and outstanding 2,906,262 and                                               
    2,711,800 shares, respectively                                 14,531                   13,559
                                                                                       
Additional paid-in capital                                         10,614                    9,212
                                                                                       
Net unrealized  gain (loss) on                                                         
    investments available for sale,                                                    
    net of deferred income taxes                                     (305)                   1,157
                                                                                       
Accumulated deficit                                                (3,089)                  (1,519)
                                                                 --------                 --------
    Total Stockholders' Equity                                     29,251                   29,909
                                                                 --------                 --------
    Total Liabilities and Stockholders' Equity                   $414,634                 $347,161
                                                                 ========                 ========

</TABLE>

- ----------
See accompanying notes to financial statements.

C-31

<PAGE>

                                  COVENANT BANK

                            STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>


(In thousands, except share and per share data)                 Years Ended December 31,
- ----------------------------------------------------------------------------------------------
                                                          1996           1995          1994
                                                          ----           ----          ----
<S>                                                     <C>            <C>            <C>     
Interest Income                                                                      
 Interest and fees on loans                             $ 20,239       $ 18,754       $ 16,303
 Interest on investment securities                         8,493          6,673          3,267
 Other interest income                                       366            572            618
                                                        --------       --------       --------
    Total interest income                                 29,098         25,999         20,188
                                                                                     
Interest Expense                                                                     
 Interest on deposits                                      9,643          9,132          6,951
 Interest on borrowings                                    4,521          3,199          1,097
                                                        --------       --------       --------
    Total interest expense                                14,164         12,331          8,048
                                                        --------       --------       --------
Net interest income                                       14,934         13,668         12,140
Provision for loan losses                                    636            314            682
                                                        --------       --------       --------
Net interest income after provision for loan losses       14,298         13,354         11,458
                                                        --------       --------       --------
                                                                                     
Non-interest Income                                                                  
 Service charges on deposit accounts                         631            374            300
 Gain on sale of investment securities                      --                1              2
 Gain on sale of loans                                      --             --               46
Loan servicing-related  income                               274            248            227
 Other income                                                185            221            204
                                                        --------       --------       --------
    Total other income                                     1,090            844            779
                                                        --------       --------       --------
                                                                                     
Non-interest Expense                                                                 
 Salaries and employee benefits                            6,367          6,036          5,315
 Occupancy                                                 1,610          1,403          1,323
 Data processing and other service costs                     681            826            847
 Professional services                                       524            491            642
 Advertising and promotion                                   173            208            227
 Federal insurance premiums                                  684            387            621
 Amortization of organizational costs                       --               40             49
 Merger costs                                                666           --              809
 Other expenses                                            1,632          1,730          1,463
                                                        --------       --------       --------
    Total other expenses                                  12,337         11,121         11,296
                                                        --------       --------       --------
                                                                                     
Income before income taxes                                 3,051          3,077            941
Income taxes (benefit)                                     1,201            698           (340)
                                                        --------       --------       --------
Net income                                                 1,850          2,379          1,281


Less dividends on preferred stock                            450            268            208
                                                        --------       --------       --------

Net income applicable to common stock                    $ 1,400        $ 2,111        $ 1,073
                                                        ========       ========       ========

                                                                                          
Earnings per share: (1)                                    $0.45         $0.63           $0.36
                                                        ========       =======        ========
                                                                                                  
Weighted average common shares outstanding,                                                       
   including common stock equivalents                 4,068,680      3,760,524       3,534,979
                                                                                    
</TABLE>
- ----------

(1)  Earnings  per share  data has been  restated  to reflect  the common  stock
     dividends declared in 1996 and 1995.

See accompanying notes to financial statements.


C-32

<PAGE>
                               COVENANT BANK

                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>


(in thousands, including share data)                                                   Net Unrealized
                                                                         Additional     Gain (Loss),
                                                Preferred     Common       Paid-in     Net of Deferred    Accumulated
                                                  Stock        Stock       Capital      Income Taxes        Deficit       Total
                                                  -----        -----       -------      ------------        -------       -----
                                                                                                       
<S>                                              <C>          <C>          <C>            <C>              <C>           <C>     
Balance at January 1, 1994                       $  3,457     $ 12,138     $  7,553       $    140         ($ 1,643)     $ 21,645
Net income                                           --           --           --             --              1,281         1,281
Preferred stock dividend                             --           --           --             --               (208)         (208)
Adjustment to unrealized gain (net of tax)           --           --           --             (394)            --            (394)
Common stock dividends and other (106 shares)        --            531          654           --             (1,133)           52
                                                 --------     --------     --------       --------         --------      --------
Balance at December 31, 1994                     $  3,457     $ 12,669     $  8,207       ($   254)        ($ 1,703)     $ 22,376
Net income                                           --           --           --             --              2,379         2,379
Issuance of preferred stock series "B"              4,043         --            (60)          --               --           3,983
Preferred stock dividend                             --           --           --             --               (268)         (268)
Adjustment to unrealized gain (net of tax)           --           --           --            1,411             --           1,411
Common stock dividends and other (178 shares)        --            890        1,065           --             (1,927)           28
                                                 --------     --------     --------       --------         --------      --------
Balance at December 31, 1995                     $  7,500     $ 13,559     $  9,212       $  1,157         ($ 1,519)     $ 29,909
Net income                                           --           --           --             --              1,850         1,850
Preferred stock dividend                             --           --           --             --               (450)         (450)
Adjustment to unrealized gain (net of tax)           --           --           --           (1,462)            --          (1,462)
Common stock dividends and other (194 shares)        --            972        1,402           --             (2,970)         (596)
                                                 --------     --------     --------       --------         --------      --------
Balance at December 31, 1996                     $  7,500     $ 14,531     $ 10,614       ($   305)        ($ 3,089)     $ 29,251
                                                 ========     ========     ========       ========         ========      ========
                                                                                                                   
</TABLE>

- ----------
See accompanying notes to financial statements.



C-33

<PAGE>
                                  COVENANT BANK

                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

(in thousands)                                                                         Years Ended December 31,
                                                                           ----------------------------------------------
                                                                             1996              1995              1994
                                                                             ----              ----              ----
<S>                                                                        <C>               <C>               <C>     
Cash flows from operating activities:
  Net income                                                               $  1,850          $  2,379          $  1,281
  Adjustments to reconcile net income to net
    cash (used) provided by operating activities:
  Provision for loan losses                                                     636               314               682
  Depreciation and amortization                                                 535               575               565
  Amortization of premiums and discounts, net                                    84                77               302
  Gain on sale of investments                                                  --                  (1)               (2)
  Loans originated for sale                                                    (951)          (12,292)           (2,854)
  Proceeds from sales of loans held for sale                                  1,887            11,850             2,360
  Increase (decrease) in unearned discounts and loan fees, net                 (308)             (123)              129
  Increase in accrued interest receivable
    and other assets                                                         (1,467)             (835)           (1,921)
  Increase in other liabilities                                                 963               688                35
                                                                           --------          --------          --------
      Net cash provided by operating activities                               3,229             2,632               577

Cash flows from investing activities:
  (Increase) decrease in other short-term investments                          --                --               6,990
  Purchases of investments held to maturity                                  (3,822)           (8,297)          (65,654)
  Purchases of investments available for sale                               (77,304)          (27,926)             --
  Proceeds from maturities of investments held to maturity                   39,894             9,399            10,245
  Proceeds from maturities of investments available for sale                  1,250            14,100             1,000
  Proceeds from sales of investments available for sale                        --               2,843             2,010
  Principal collected on mortgage backed securities                             834               714             1,017
  Net increase in loans                                                     (36,832)          (13,261)          (11,123)
  Proceeds from sales of real estate owned                                    1,319               333               303
  Purchases of premises and equipment                                        (1,921)           (1,636)           (1,213)
                                                                           --------          --------          --------
      Net cash used in investing activities                                 (76,582)          (23,731)          (56,425)

Cash flows from financing activities:
  Net increase (decrease) in deposits                                        14,713            26,931            (8,195)
  Net increase (decrease) in securities sold
    under agreements to repurchase                                           46,455            (1,213)           38,795
  Net increase (decrease) in advances from the
    Federal Home Loan Bank                                                    6,000            (3,500)           11,000
  Preferred stock dividends paid                                               (450)             (268)             (208)
  Net proceeds from issuance of preferred stock                                --               3,983
  Common stock dividends and other                                             (596)                                 52
                                                                           --------          --------          --------
    Net cash provided by financing activities                                66,122            25,933            41,444
                                                                           --------          --------          --------

            Net increase (decrease) in cash and cash equivalents             (7,231)            4,834           (14,404)
Cash and cash equivalents at the beginning of the year                       22,777            17,943            32,347
                                                                           --------          --------          --------
Cash and cash equivalents at the end of the year                           $ 15,546          $ 22,777          $ 17,943
                                                                           ========          ========          ========

Supplemental disclosures of cash flow information:
    Cash paid during the period for interest                               $ 14,062          $ 12,220          $  7,733
    Cash paid during the period for income taxes                                768               917               250
  Noncash investing and financing activities:
    Fair value of investments transferred from 
     Held To Maturity to Available For Sale                                   1,750(1)         46,881              --
    Net transfers to real estate owned from loans receivable                    843               789               141
    Preferred stock dividends declared not paid                                --                 113                52
    Net change in unrealized  gain (loss) on
      investments available for sale                                       ($ 2,320)         $  2,091          ($   467)

</TABLE>
- ----------

(1)  Transfer of securities at September 27, 1996 in conjunction with the merger
     of 1st Southern State Bank into Covenant Bank.

See accompanying notes to financial statements

C-34

<PAGE>
                                 COVENANT BANK
                         NOTES TO FINANCIAL STATEMENTS

1. Summary of Significant Accounting Policies

     Covenant Bank ("Covenant" or "the Bank") is a bank organized under the laws
of the state of New Jersey.  Covenant's  market  focus is  southern  New Jersey.
Covenant  offers a broad range of  lending,  depository  and  related  financial
services to individual customers, businesses and governmental units. Covenant is
a member of the Bank  Insurance  Fund ("BIF") of the Federal  Deposit  Insurance
Corporation ("FDIC"). Since commencing operations in 1988, Covenant has grown to
$415  million  in  assets  and  operates  fifteen  personal   financial  centers
throughout the southern New Jersey  marketplace as of December 31, 1996. Through
December   31,  1996,   Covenant   Bank   ("Covenant"   or  "the  Bank")  was  a
state-chartered  savings  bank  incorporated  under the laws of the State of New
Jersey.  Effective  January 1, 1997,  Covenant  Bank  converted its charter to a
state-chartered commercial bank.

     The following is a description of the  significant  accounting  policies of
Covenant.  Such accounting  policies are in accordance  with generally  accepted
accounting  principles  and have been  applied on a  consistent  basis.  Tabular
information is presented in thousands of dollars, except for share and per share
data.

Use of Estimates

     The  preparation  of financial  statements  in  conformity  with  generally
accepted accounting principles requires management to make estimates and certain
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements and the reported amounts of revenue and expenses during the reporting
period. Actual results could differ from those estimates.

Cash and Cash Equivalents

     For purposes of reporting  cash flows,  cash and cash  equivalents  include
cash and  amounts  due from banks,  interest-bearing  deposits  with an original
maturity of 90 days or less,  and federal funds sold.  Generally,  federal funds
sold are repurchased the following day.

Investment Securities


     Investments held to maturity are carried at cost, adjusted for amortization
of premiums and accretion of discounts,  since management  intends to hold these
securities  until  maturity.  Investment  securities  to be held for  indefinite
periods  of time and not  intended  to be held to  maturity  are  classified  as
investments  available for sale and carried at fair value,  with a corresponding
adjustment for the related unrealized appreciation/(depreciation), net of taxes,
to stockholders'  equity.  Gains or losses on the sale of investments  available
for sale are recognized using the specific identification method.


Loans Held for Sale

     In  1996,  Covenant  discontinued  a  program  of  origination  and sale of
residential  mortgage loans (without recourse) to the secondary market. Prior to
the  discontinuance  of the  program,  loans held for sale were  reported at the
lower of their aggregate cost or fair value.

Loans

     Loan  origination  fees and  certain  direct  loan  origination  costs  are
deferred and  amortized  as  adjustments  of the loans'  yields on a level yield
basis.  Net loan fees are amortized  over the  contractual  lives of the related
loans.

     Interest  income is recorded on the accrual  basis.  Loans are  reported as
non-accrual  if they are past due as to  principal  or interest  payments  for a
period of  ninety  days or more.  Exceptions  may be made if a loan is deemed by
management to be  adequately  collateralized  and in the process of  collection.
Loans that are on a current payment status may also be classified as non-accrual
if there is serious doubt as to the borrower's  ability to continue  interest or
principal payments. When a loan is placed in the non-accrual category,  interest
accruals  cease and  uncollected  accrued  interest  receivable  is reversed and
charged against current  interest  income.  Non-accrual  loans are generally not
returned to accruing  status until  principal  and interest  payments  have been
brought current and full collectibility is reasonably assured.



C-35
<PAGE>


     Servicing  loans for  others  generally  consists  of  collecting  mortgage
payments of principal  and  interest,  the  maintenance  of escrow  accounts for
payment  of taxes  and  insurance,  disbursing  payments  to  investors  and the
collection of delinquent  payments.  Mortgage  loans serviced for others are not
included in the accompanying  Statements of Financial Condition.  Fees earned by
servicing loans for others are reported as income when the related loan payments
are collected. Loan servicing costs are charged to expense as incurred.

Allowance for Loan Losses

     The allowance for loan losses is based on periodic  evaluations of the loan
portfolio  and  reflects an amount that in  management's  opinion is adequate to
absorb  known and  inherent  losses in the  portfolio.  Management  considers  a
variety of factors when  establishing  the  allowance,  including  the impact of
current economic conditions,  diversification of the loan portfolio,  historical
loss experience,  delinquency  statistics,  results of loan reviews,  borrowers'
perceived  financial  and  managerial  strengths,   the  estimated  adequacy  of
underlying collateral and other relevant factors.

     Actual  loan  losses  are  charged   directly  against  the  allowance  and
recoveries  on  previously  charged-off  loans are added to the  allowance.  The
provision for loan losses is charged to operating expense. While management uses
available  information to recognize losses on loans, future modifications to the
allowance  for loan  losses  may be  necessary  based  on  changes  in  economic
conditions.  In addition,  various regulatory  agencies,  as an integral part of
their examination  process,  periodically  review the allowance for loan losses.
Such  agencies may require the Bank to recognize  additions to the allowance for
loan losses based on their judgements of information  which is available to them
at the time of their examinations.  Recovery of the carrying value of such loans
and real estate is dependent,  to a great extent,  on general economic and other
conditions that may be beyond the Bank's control.


     The  measurement of impaired loans is generally  based on the present value
of expected future cash flows  discounted at the historical  effective  interest
rate,  except that all  collateral-dependent  loans are measured for  impairment
based on the fair value of the collateral.  Covenant  considers a loan impaired,
based on current information and events, if it is probable that the Bank will be
unable to collect the  scheduled  payments  of  principal  or interest  when due
according  to  the  contractual  terms  of the  loan  agreement.  Generally  all
non-accrual   loans   are   considered   to  be   impaired.   Large   groups  of
smaller-balance,  homogeneous  loans such as  residential  mortgage and consumer
loans that are  collectively  evaluated for  impairment  are not included in the
impaired  loans  category.   All  cash  received  on  both  impaired  loans  and
non-accrual loans are applied against principal.


Premises and Equipment

     Premises and equipment are carried at cost, less  accumulated  depreciation
and  amortization.  Depreciation is computed using the straight line method over
the  estimated  useful  lives of the  assets,  which  range  from 3 to 40 years.
Leasehold  improvements  are amortized over the shorter of the lease term or the
life of the  improvement.  Expenditures for maintenance and repairs are expensed
as incurred.

Real Estate Owned

     Real estate owned (REO) consists of real estate acquired in partial or full
satisfaction  of loans.  Prior to  transferring a real estate loan to REO, it is
written  down to the  lower  of  cost or fair  value  through  a  charge  to the
allowance  for loan  losses.  Subsequently,  REO is carried at the lower of fair
value less estimated costs to sell or carrying value.

Income Taxes

     Deferred  tax  assets  and   liabilities  are  recognized  for  the  future
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases,  as well as  operating  loss and tax credit  carryforwards.  Deferred tax
assets are recognized for future deductible  temporary  differences and tax loss
and  credit  carryforwards  if their  realization  is "more  likely  than  not."
Deferred  tax  assets and  liabilities  are  measured  using  enacted  tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or settled.



C-36

<PAGE>

Income Per Common Share and Common Stock Equivalents


     Both series of preferred  stock and all stock options are  considered to be
common stock  equivalents.  The number of common stock equivalents is based upon
the  if-converted  method for both series of  preferred  stock and the  treasury
stock method for stock options.  Primary  earnings per share is the lower of (i)
net income less  preferred  stock  dividends,  divided by the  weighted  average
number of common  shares  outstanding  plus  dilutive  stock options or (ii) net
income divided by the weighted average number of common shares  outstanding plus
the effect of  convertible  non-cumulative  preferred  stock and dilutive  stock
options.  Fully diluted net income per common share and common stock equivalents
is not  materially  different  from  primary net income per share for any of the
periods  presented.  Earnings  per share has been  restated to reflect all stock
dividends.


Reclassification

     Prior period  amounts are  reclassified  when necessary to conform with the
current year's presentation.

2. Merger

     On  September  27,  1996,   1st  Southern   State  Bank  ("1st   Southern")
headquartered  in Avalon,  NJ, was merged with and into Covenant Bank.  Covenant
issued  778,061  shares of common  stock and $1,363  cash in lieu of  fractional
shares  for  all  the  outstanding  shares  of 1st  Southern  common  stock.  In
conjunction  with  the  merger,  Covenant  recorded  one-time  merger  costs  of
$666,000.  The merger qualified as a tax-free  reorganization  and was accounted
for as a pooling of interests. Accordingly, Covenant's financial statements have
been restated to include the results of 1st Southern for all periods  presented.
The following is a reconciliation  of amounts  previously  reported with amounts
reflected herein.

<TABLE>
<CAPTION>


For The Year Ended December 31, 1995
                                                 Covenant Bank
                                                 as previously      1st Southern     Covenant Bank
                                                    stated           State Bank       as restated
                                                    ------           ----------       -----------

<S>                                                <C>                <C>               <C>     
Net Interest Income                                $ 11,848           $  1,820          $ 13,668
Provision for Possible Loan Losses                      225                 89               314
Other Income                                            764                 80               844
Other Expenses                                        9,645              1,476            11,121
                                                   --------           --------          --------
                                                                                      
Income Before Income Taxes                            2,742                335             3,077
Provision for Income Taxes                              654                 44               698
                                                   --------           --------          --------
                                                                                      
Net Income                                         $  2,088           $    291          $  2,379
                                                   ========           ========          ========
</TABLE>

<TABLE>
<CAPTION>
For The Year Ended December 31, 1994

                                                 Covenant Bank
                                                 as previously      1st Southern     Covenant Bank
                                                    stated           State Bank       as restated
                                                    ------           ----------       -----------

<S>                                                <C>                <C>               <C>     
Net Interest Income                                $ 10,617           $  1,523          $ 12,140
Provision for Possible Loan Losses                      670                 12               682
Other Income                                            720                 59               779
Other Expenses                                        9,943              1,353            11,296
                                                   --------           --------          --------
                                                                                      
Income Before Income Taxes                              724                217               941
Provision for Income Tax Expense (Benefit)             (390)                50              (340)
                                                   --------           --------          --------
                                                                                      
Net Income                                         $  1,114           $    167          $  1,281
                                                   ========           ========          ========
</TABLE>

     In September 1994,  Covenant acquired all of the outstanding  common shares
of Landis Savings Bank,  S.L.A.  of Vineland,  New Jersey.  The  acquisition was
accounted  for by a pooling of interests and resulted in the issuance of 429,747
shares  of  common  stock  and  $2,071  cash  in  lieu  of  fractional   shares.
Accordingly,  Covenant's  financial statements have been restated to include the
results of the Landis merger for all prior periods.




C-37

<PAGE>


3. Cash and Due from Banks

     Covenant  is  required  to maintain  certain  average  reserve  balances as
established by the Federal Reserve Board.  The amounts of those balances for the
reserve  computation periods which included December 31, 1996 and 1995 were $1.9
million  and $1.4  million,  respectively.  These  requirements  were  satisfied
through the  restriction of vault cash and a balance at the Federal Reserve Bank
of Philadelphia.

4. Investment Securities

     The amortized cost and estimated fair value of investments held to maturity
and  investments  available  for sale as of  December  31, 1996 and 1995 were as
follows:

<TABLE>
<CAPTION>

                                                                                1996
                                                    --------------------------------------------------------------
                                                                       Gross             Gross
                                                    Amortized       Unrealized        Unrealized         Estimated
                                                      Cost             Gains            Losses          Fair Value
                                                      ----             -----            ------          ----------

<S>                                                 <C>               <C>               <C>              <C>    
Investments Held to Maturity:
    U.S. Treasury                                   $    ---          $   ---           $  ---           $   ---
    Obligations of U.S. Government Agencies            7,209               56              ---              7,265
    Federal Home Loan Bank Stock                       4,478              ---              ---              4,478
                                                    --------          -------           ------           --------
            Total                                   $ 11,687          $    56           $  ---           $ 11,743
                                                    ========          =======           ======           ========
                                                                                                    
Investments Available for Sale:                                                                     
    U.S. Treasury                                   $133,061          $   ---           $  483           $132,578
                                                    ========          =======           ======           ========

</TABLE>


<TABLE>
<CAPTION>
                                                                                1995
                                                    --------------------------------------------------------------
                                                                       Gross             Gross
                                                    Amortized       Unrealized        Unrealized         Estimated
                                                      Cost             Gains            Losses          Fair Value
                                                      ----             -----            ------          ----------

<S>                                                  <C>               <C>             <C>                <C>    
Investments Held to Maturity:
    U.S. Treasury                                    $38,091           $  204          $   ---            $38,295
    Obligations of U.S. Government Agencies           10,596               98               10             10,684
    Federal Home Loan Bank Stock                       1,656              ---              ---              1,656
                                                     -------           ------          -------            -------
            Total                                    $50,343           $  302          $    10            $50,635
                                                     =======           ======          =======            =======
                                                                                                     
Investments Available for Sale:                                                                      
    U.S. Treasury                                    $55,341           $1,837          $   ---            $57,178
                                                     =======           ======          =======            =======
 

</TABLE>

     The amortized cost and estimated fair value of investments held to maturity
and investments available for sale at December 31, 1996, by contractual maturity
are  shown  in  the  following  table.  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.




C-38

<PAGE>

     Obligations  of US  Government  Agencies  are shown  separately  due to the
amortization and prepayment of principal occurring  throughout the life of these
instruments.

<TABLE>
<CAPTION>

                                                         Investments                        Investments
                                                      Held to Maturity                 Available for Sale
                                                     ------------------               --------------------
                                                                                
                                                  Amortized         Fair            Amortized           Fair
                                                    Cost            Value             Cost              Value
                                                    ----            -----             ----              -----

<S>                                               <C>             <C>               <C>               <C>     
Due in one year or less                           $   ---         $   ---           $ 27,969          $ 28,172
Due after one year through five years                 ---             ---             76,889            77,198
Due after five years through ten years                ---             ---             28,203            27,208
No stated maturity                                  4,478           4,478                ---               ---
Obligations of U.S. Government Agencies             7,209           7,265                ---               ---
                                                  -------         -------           --------          --------
                                                  $11,687         $11,743           $133,061          $132,578
                                                  =======         =======           ========          ========

</TABLE>


      There  were no sales  of  investments  available  for  sale  during  1996.
Proceeds  from sales of  investments  available  for sale  during 1995 were $2.8
million,  and gross  realized  gains of $1,000  were  realized  on these  sales.
Proceeds  from sales of  investments  available  for sale  during 1994 were $2.0
million, and gross realized gains of $2,000 were realized on these sales.


     There were no sales of investments  held to maturity  during 1996, 1995 and
1994.

     Investments  held to  maturity  and  investments  available  for sale  with
amortized costs aggregating $69.8 million and $50.8 million at December 31, 1996
and 1995,  respectively,  are pledged as collateral  for  securities  sold under
agreements to repurchase and public deposits.

     The FASB issued a Special Report  stating that effective  November 15, 1995
until December 31, 1995, banks could redesignate some or all of current "Held to
Maturity"  portfolios  to an  "Available  for Sale"  classification  without the
intent to hold other  securities to maturity being  questioned.  On December 22,
1995, Covenant  reclassified US Treasury Notes categorized as "Held to Maturity"
to  "Available  for  Sale"  with  an  amortized  cost  of  $45.4  million.  This
reclassification resulted in the recording of an unrealized gain of $1.4 million
on those US Treasury Notes. Management reclassified only those securities in the
"Held to Maturity" portfolio with scheduled maturities beyond March 31, 1997.


5. Loans

     Loans at December 31, 1996 and 1995 consist of the following:

                                                      1996            1995
                                                      ----            ----

Commercial and financial                           $  65,351      $  62,517
Real estate - construction                             7,075          3,346
Mortgage - residential                                50,744         42,415
Mortgage - commercial                                 84,520         67,983
Consumer (including home equity
          lines of credit)                            33,760         29,157
                                                   ---------      ---------
          Subtotal                                   241,450        205,418
Unearned discounts and deferred loan fees               (249)          (557)
Allowance for loan losses                             (3,016)        (3,195)
                                                   ---------      ---------
Loans receivable, net                              $ 238,185      $ 201,666
                                                   =========      =========

     Non-accruing  loans at December  31, 1996 and 1995 totaled  $2,866,000  and
$3,844,000,  respectively.  Interest  income  recognized on  non-accruing  loans
totaled  $89,000 in 1996,  $28,000 in 1995,  and $195,000 in 1994.  Had interest
income on year-end  non-accrual  loans been paid at the contracted rates and due
dates, Covenant would have 




C-39

<PAGE>

recorded  additional  interest  income  in  1996,  1995  and  1994 of  $273,000,
$508,000,  and $464,000,  respectively.  Restructured loans at December 31, 1994
totaled  $595,000.  Had  interest  income  on  restructured  loans  been paid in
accordance  with  contracted  rates,  Covenant  would have  recorded  additional
interest income of $4,000 in 1994. There were no restructured  loans at December
31, 1996, consequently, no interest income on restructured loans was recognized.

     Under  New   Jersey   Banking   statutes,   Covenant   is   subject   to  a
loans-to-one-borrower  limitation of 15% of capital funds. At December 31, 1996,
Covenant's  loans-to-one-borrower  limitation was  $4,885,800;  this excludes an
additional 10% of adjusted  capital funds or $3,257,200,  which may be loaned if
collateralized by readily marketable securities,  as defined in the regulations.
At December 31, 1996,  there are no loans to any borrower which  individually or
in the aggregate exceed that limit. The majority of Covenant's loans are located
within  the  southern  New  Jersey  marketplace,  which is its only  significant
geographic  concentration.  Credit exposure to customers with credit  extensions
(on and off-balance  sheet)  collateralized  at least in part by commercial real
estate  was $81.2  million or 29.1% and $80.3  million or 34.0% of total  credit
extensions at December 31, 1996 and 1995,  respectively.  No other concentration
of credit risk exceeds 10% of total credit extensions at year-end.

     The total  amount of loans  serviced  for the  benefit  of others was $14.4
million and $16.0 million at December 31, 1995 and 1994, respectively. The total
amount of loan servicing fees received from investors was approximately $75,000,
$94,000, and $115,000 during 1996, 1995, and 1994 respectively.

     Loans to  directors  and  executive  officers  including  loans to  related
parties and entities were  $7,194,000 and 5,868,000  December 31, 1996 and 1995,
respectively.  These  loans  were made in the  ordinary  course of  business  at
substantially  the same terms and  conditions  as those  with  other  borrowers.
During  1996,  there  were  increases  of  approximately   $1,493,000  and  loan
repayments of approximately $167,000 on such loans.

     Covenant  engaged in certain  legal,  rental and  consulting  services with
other entities which are affiliated  with Directors of the Bank.  Such aggregate
services amounted to $369,000,  $469,000, and $628,000, in 1996, 1995, and 1994,
respectively.   In  management's  opinion,  the  terms  of  such  services  were
substantially   equivalent   to  those  which  would  have  been  obtained  from
unaffiliated parties.


     As of December 31, 1996 and December 31, 1995,  the Bank had impaired loans
totaling approximately  $1,734,000 and $2,947,000,  respectively.  The allowance
for loan losses on  impaired  loans had a valuation  allowance  of $199,000  and
$440,000 at December  31, 1996 and 1995,  respectively.  The average  balance of
impaired loans totaled  $1,684,000  for 1996 and  $2,655,000 for 1995.  Interest
income not accrued for impaired  loans for the years ended December 31, 1996 and
1995 was approximately $164,000 and $275,000, respectively.


     An analysis of the changes in the  allowance  for loan losses for the years
ended December 31, 1996, 1995 and 1994 is as follows:

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

Balance at January 1                   $ 3,195       $ 3,623       $ 3,670
Provision for loan losses                  636           314           682
Charge-offs:                              (990)       (1,003)       (1,061)
Recoveries                                 175           261           332
                                       -------       -------       -------
Net charge-offs                           (815)         (742)         (729)
                                       -------       -------       -------
Balance at end of period               $ 3,016       $ 3,195       $ 3,623
                                       =======       =======       =======




C-40

<PAGE>

6. Premises and Equipment

         Premises and  equipment at December 31, 1996 and 1995  consisted of the
following:

                                          1996               1995
                                          ----               ----

Land                                    $  1,886          $  1,574
Buildings                                  6,860             5,896
Leasehold improvements                       713               646
Equipment and furniture                    3,683             3,153
                                        --------          --------
                                          13,142            11,269
Accumulated depreciation
  and amortization                        (4,007)           (3,520)
                                        --------          --------
                                        $  9,135          $  7,749
                                        ========          ========

     Depreciation  and  amortization  expenses  for  1996,  1995 and  1994  were
$535,000, $536,000 and $517,000, respectively.


7. Accrued Interest Receivable

     Accrued interest  receivable at December 31, 1996 and 1995 consisted of the
following:

                                                       1996        1995
                                                       ----        ----

Investment securities                                 $2,356       $1,969
Loans receivable                                       1,486        1,523
Obligations of U.S. Government Agencies                   71           31
                                                      ------       ------
                                                      $3,913       $3,523
                                                      ======       ======

8.  Deposits

     Interest  expense on deposits for the years ended  December 31, 1996,  1995
and 1994 is summarized as follows:

                                       1996          1995          1994
                                       ----          ----          ----

Interest-bearing demand               $  592        $  518        $  416
Statement savings                      1,038         1,132         1,269
Money market                             639           630           681
Time deposits                          7,374         6,852         4,585
                                      ------        ------        ------
                                      $9,643        $9,132        $6,951
                                      ======        ======        ======



C-41

<PAGE>


     Table 23 sets forth the major  classifications  of deposits at December 31,
1996, 1995 and 1994.

<TABLE>
<CAPTION>

                                               1996                             1995                                1994
                                --------------------------------   ------------------------------   ------------------------------
                                 Weighted                          Weighted                         Weighted
                                  Average                           Average                          Average
                                   Rate       Amount   Percent       Rate      Amount    Percent     Rate        Amount    Percent
                                   ----       ------   -------       ----      ------    -------     ----        ------    -------
                                                                                                   
<S>                                <C>      <C>          <C>        <C>       <C>          <C>        <C>       <C>          <C>
Noninterest-bearing deposits       0.00%    $ 41,868     15%        0.00%     $ 34,347     13%        0.00%     $ 25,625     11%
Interest-bearing deposits:                                                                                      
    Demand                         2.15%      34,757     13%        2.09%       26,517     10%        1.76%       25,009     11%
    Statement savings              2.40%      40,257     15%        2.64%       44,756     17%        2.44%       45,563     19%
    Money market                   2.92%      21,155      8%        2.80%       20,215      8%        2.43%       24,350     10%
    Time deposits                  5.31%     139,428     50%        5.31%      136,917     52%        4.09%      115,274     49%
                                            --------    ---                   --------    ---                   --------    --- 
Total deposits                     3.56%    $277,465    100%        3.67%     $262,752    100%        2.89%     $235,821    100%
                                   ====     ========    ===         ====      ========    ===         ====      ========    === 

</TABLE>

     The  aggregate  amounts of  certificates  of deposit of $100,000 or more at
December 31, 1996, 1995 and 1994 were $37,035,000,  $42,976,000 and $30,046,000,
respectively.

     A summary of  certificates  of deposit of  $100,000  or more by maturity is
shown in Table 24. 

                                 1996
                         ---------------------
                         Amount        Percent
                         ------        -------

Within one year          $35,798          97%
One to two years             837           2%
Two to three years           400           1%
Three to four years          --          --
Four to five years           --          --
Over five years              --          --
                         -------       -----
                         $37,035         100%
                         =======       =====


9. Advances from the Federal Home Loan Bank

     At December 31, 1996, Covenant had advances from the Federal Home Loan Bank
of New York  (FHLB)  in the  amount of $20.5  million  with a  weighted  average
interest rate of 6.50%. The advances are scheduled to mature as follows:

        Amount              Maturity
        ------              --------

        $12,500               1997
          3,000               1998
          5,000               2000
        -------            
        $20,500
        =======

     At December 31, 1996,  Covenant had an unused  credit line with the FHLB of
$6.2 million.  At December 31, 1995, Covenant had $14.5 million in advances from
the  FHLB  with  a  weighted  average  interest  rate  of  5.38%.  Advances  are
collateralized  by FHLB stock and residential  mortgage loans.  Interest expense
incurred  on  Federal  Home  Loan  Bank  advances  for  1996,  1995 and 1994 was
$623,000, $421,000, and $404,000, respectively.




C-42

<PAGE>

10. Securities Sold Under Agreements to Repurchase

     Securities sold under  agreements to repurchase  range in maturity from one
day to three months. Securities underlying these repurchase agreements consisted
of US Treasury  securities which had a carrying value of $84.6 million and $36.9
million at December 31, 1996 and 1995, respectively, and a market value of $84.0
million,  $37.6 million and $38.8 million at December 31, 1996,  1995, and 1994,
respectively.

     The  securities  collateralizing  the securities  sold under  agreements to
repurchase   have  one-  to  three-year   maturities   and  are  held  by  three
broker/dealers.  In certain instances,  the broker may sell, loan, or dispose of
the  securities to other parties in the normal course of their  operations,  and
have agreed to sell to Covenant substantially similar securities at the maturity
of the existing agreements. The following table summarizes information regarding
securities sold under repurchase agreements.

<TABLE>
<CAPTION>
                                                                    December 31,
                                                                    ------------
                                                           1996         1995          1994
                                                           ----         ----          ----
<S>                                                      <C>          <C>           <C>    
Balance                                                  $84,037      $37,582       $38,795
Weighted average interest rate at December 31               5.72%        5.74%         6.29%
Maximum amount outstanding during the period              96,088       62,715        49,737
Average amount outstanding during the period              72,358       46,774        13,657
Weighted average interest rate during the period            5.30%        5.93%         5.04%

</TABLE>


11. Commitments and Contingencies

     Covenant is a party to financial instruments with off-balance sheet risk in
the normal course of business to meet the financial needs of its customers.  The
contract amounts of these instruments reflect the extent of involvement Covenant
has in particular  classes of financial  instruments and are not included in the
financial  statements as of December 31, 1996.  Covenant's  involvement  in such
financial instruments at December 31, 1996 and 1995 is summarized as follows:

                                              Contract  Amount
                                              ----------------
                                             1996         1995
                                             ----         ----
Amounts representing credit risk:       
      Commitments to extend credit         $36,732      $29,094
      Standby letters of credit              1,313        2,163
                                     

     Covenant uses the same credit policies in extending commitments and standby
letters of credit as it does for financial instruments recorded in the statement
of  financial  condition.  Covenant  controls  its  exposure  to loss from these
agreements  through  credit  approval   processes  and  monitoring   procedures.
Commitments  generally have fixed expiration dates or other termination  clauses
and  may  require  payment  of a  fee.  The  total  commitment  amounts  do  not
necessarily  represent  future cash  disbursements,  as many of the  commitments
expire  without being drawn upon.  Covenant may require  collateral in extending
commitments, which may include cash, accounts receivable, investment securities,
real or personal property, or other assets.

     Covenant is subject to certain legal actions and proceedings arising in the
normal course of business.  Management,  after  consultation with legal counsel,
does not  anticipate  any  liability  will  have a  material  adverse  effect on
Covenant's financial statements.




C-43

<PAGE>

12. Operating Leases

     At December 31, 1996, Covenant was obligated under non-cancelable operating
leases,  which  generally  include  options to renew,  for certain  premises and
equipment.  Future minimum rental payments under these leases for the years 1997
through 2001 are as follows:

               1997        $  400
               1998           305
               1999           305
               2000           105
               2001            59
                           ------

              Total        $1,174
                           ======

     Total rent  expense for all leases for the years ended  December  31, 1996,
1995, and 1994 were $372,000, $310,000, and $225,000, respectively.


13. Regulatory Matters

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

     Quantitative  measures established by regulation to ensure capital adequacy
require  the Bank to  maintain  minimum  amounts  and  ratios  set  forth in the
following  table.  As of December 31, 1996, the Bank meets all capital  adequacy
requirements to which it is subject.

     As of  December  31,  1996,  the  most  recent  notification  from the FDIC
categorized  the Bank as  well-capitalized  under the  regulatory  framework for
prompt  corrective  action.  To be  categorized  as  well-capitalized  under the
regulatory  framework  for  prompt  corrective  action,  the Bank must  maintain
minimum ratios as set forth in the following  table.  There are no conditions or
events since that notification that management  believes have changed the Bank's
category.




C-44

<PAGE>


     The Bank's actual capital amounts and ratios are presented in the table.



<TABLE>
<CAPTION>

                                                                                                       To Be Well Capitalized
                                                                                For Capital           Under Prompt Corrective
                                                        Actual                Adequacy Purpose           Action Provisions
                                                        ------                ----------------           -----------------
                                                  Amount       Ratio         Amount     Ratio           Amount       Ratio
                                                  ------       -----         ------     -----           ------       -----
                                                                                                    
<S>                                               <C>          <C>          <C>          <C>            <C>          <C>   
As of December 31, 1996:                                                                            
                                                                                                    
Total Capital (to Risk Weighted Assets)           $32,572      13.20%       $19,739      8.00%          $24,674      10.00%
                                                                                                       
Tier I Captial (to Risk Weighted Assets)          $29,556      11.98%       $ 9,870      4.00%          $14,804       6.00%
                                                                                                       
Tier I Capital (to Average Assets)                $29,556       7.51%       $15,752      4.00%          $19,690       5.00%
                                                                                                       
                                                                                                       
As of December 31, 1995:                                                                               
                                                                                                       
Total Capital (to Risk Weighted Assets)           $31,398      14.87%       $16,892      8.00%          $21,115      10.00%
                                                                                                       
Tier I Capital (to Risk Weighted Assets)          $28,752      13.62%       $ 8,446      4.00%          $12,669       6.00%
                                                                                                       
Tier I Capital (to Average Assets)                $28,752       8.49%       $13,549      4.00%          $16,936       5.00%
                                                                                                          
</TABLE>

     Under New Jersey Banking Statutes, Covenant may not declare a cash dividend
or a stock dividend unless,  following the payment of the dividend,  the capital
stock of the Bank will be unimpaired and the Bank will have a surplus  amounting
to at least 50% of its capital  stock or, if not,  the  payment of the  dividend
will not reduce the surplus of the Bank.  To date,  Covenant has not paid a cash
dividend on its common stock.



14. Capital Stock

     On June 30, 1995, Covenant issued 161,700 shares of Series B 6% convertible
non-cumulative preferred stock ("Series B"). At that time, the 138,300 shares of
6% convertible  non-cumulative preferred stock issued on December 31, 1992, were
renamed to Series A 6% convertible non-cumulative preferred stock ("Series A").

     Holders  of  both  series  of  Covenant's  6%  convertible   non-cumulative
preferred stock (par value $25 per share) are senior to Covenant's  common stock
and are  entitled  to receive,  when and as declared by the Board of  Directors,
preferred  dividends  at the annual rate of 6% of par value,  or $1.50 per share
annually.  Such  dividends are not  cumulative.  In 1996, the Board of Directors
declared preferred stock dividends amounting to $450,000,  $268,000 in 1995, and
$207,450 in 1994. The Series A preferred stock will be  automatically  converted
into  common  stock on December  31, 1997 at the rate of 3.823  shares of common
stock for each share of Series A preferred  stock.  The Series B preferred stock
will be  automatically  converted into common stock on June 30, 2000 at the rate
of 3.026 shares of common stock for each share of Series B preferred  stock. The
preferred  stock has no voting  rights,  except as may be otherwise  required by
law.

     On June 15, 1996,  Covenant  issued a 4% stock dividend on its common stock
to shareholders  of record on May 31, 1996,  resulting in the issuance of 75,171
additional  common shares and cash paid in lieu of fractional  shares of $3,881.
On December 16, 1996, Covenant issued a 6% stock dividend on its common stock to
shareholders of record on December 2, 1996, resulting in the issuance of 164,113
additional common shares and cash paid in lieu of fractional shares of $5,174.




C-45

<PAGE>


     On June 15, 1995,  Covenant  issued a 4% stock dividend on its common stock
to shareholders  of record on May 31, 1995,  resulting in the issuance of 67,813
additional  common shares and cash paid in lieu of fractional  shares of $2,959.
On December 15, 1995, Covenant issued a 6% stock dividend on its common stock to
shareholders  of record on  November  30,  1995,  resulting  in the  issuance of
106,111  additional  common shares and cash paid in lieu of fractional shares of
$3,639.

15. Income Taxes

     Income tax expense  (benefit) for the years ended  December 31, 1996,  1995
and 1994 is comprised as shown in Table 30:

                                                   December 31,
                                                   ------------
                                         1996          1995           1994
                                         ----          ----           ----
Current:
        Federal                         $  914        $  556         $  227
        State                               77           103             55
                                        ------        ------         ------
                                        $  991        $  659         $  282
                                        ------        ------         ------

Deferred:
        Federal                            188             6           (514)
        State                               22            33           (108)
                                        ------        ------         ------
                                           210            39           (622)
                                        ------        ------         ------
Total tax expense (benefit)             $1,201        $  698         ($ 340)
                                        ======        ======         ====== 

     The Bank's provision  (benefit) for income taxes differs from that computed
by applying  federal  income tax rate to income  before income taxes as shown in
Table 31:

                                        1996          1995           1994
                                        ----          ----           ----

Computed "expected" tax expense        $ 1,037       $ 1,047       $   320
State tax expense, net of
      federal benefit                       72            90            11
Decrease in valuation allowance
       for deferred tax assets             (74)         (333)         (918)
Non-deductible merger expenses             155          --             208
Alternative minimum tax credits           --             (75)         --
Other, net                                  11           (31)           39
                                       -------       -------       ------- 
Income tax expense (benefit)           $ 1,201       $   698       ($  340)
                                       =======       =======       ======= 


     Under SFAS No. 109, a valuation  allowance  is required to be provided  for
the  deferred tax assets to the extent it is more likely than not that they will
not be realized.  The net change in the  valuation  allowance for the year ended
December  31,  1996 was a decrease  of  $74,000.  This  change  resulted  from a
reassessment  of the  realizability  of the  existing net  deductible  temporary
differences which give rise to the net deferred income tax asset. Based upon the
Bank's tax history and anticipated  level of future taxable  income,  management
believes   the   existing   net   deductible    temporary    differences   will,
more-likely-than-not,  reverse in future periods in which the Bank generates net
taxable income.

     The Small Business Job Protection Act of 1996,  enacted on August 20, 1996,
provides  for the  repeal  of the tax bad  debt  deduction  computed  under  the
percentage  of taxable  income  method.  The repeal of the use of this method is
effective for tax years beginning  after December 31, 1995.  Prior to the change
in law, Covenant had qualified under the provisions of the Internal Revenue Code
which  permitted  it to deduct from taxable  income an  allowance  for bad debts
based on 8% of taxable income.




C-46

<PAGE>


     Upon repeal, Covenant is required to recapture into income, over a six-year
period,  the  portion  of its tax bad debt  reserves  that  exceed its base year
reserves (i.e., tax reserves for tax years beginning before 1988). The base year
tax reserves, which may be subject to recapture if Covenant ceases to qualify as
a bank for federal income tax purposes,  are restricted  with respect to certain
distributions.  Covenant's total tax bad debt reserves at December 31, 1996, are
approximately  $2.5  million,  of which $2.0  million  represents  the base year
amount and $500,000 is subject to recapture.  Covenant has previously recorded a
deferred  tax  liability  for  the  amount  to be  recaptured;  therefore,  this
recapture will not impact the statement of operations.

                                                                December 31,
                                                                ------------
                                                             1996         1995
                                                             ----         ----
Deferred Income Tax Assets:
   Allowance for loan losses                               $   944      $ 1,054
   Deferred loan fees, net                                      67          213
   Real estate owned allowance                                 181          249
   Amortization of organization costs                         --             70
   Net operating loss carryovers                              --             23
   Unrealized loss on investments avaliable for sale           179         --
   Other                                                        11            5
                                                           -------      -------

   Gross deferred tax assets                                 1,382        1,614
   Valuation allowance                                        --            (74)
                                                           -------      -------

   Deferred tax assets                                     $ 1,382      $ 1,540
                                                           -------      -------


Deferred Income Tax Liabilities:
  Premium on acquired assets                               $    60      $   217
  Unrealized gain on investments available for sale           --            680
  Depreciation                                                 221          165
  Prepaid expenses                                              14           41
  Other                                                         11           10
                                                           -------      -------

  Gross deferred tax liabilities                               306        1,113
                                                           -------      -------

Net deferred tax assets                                    $ 1,076      $   427
                                                           =======      =======

16. Employee Benefit Plans

     At December 31, 1996, Covenant had three stock-based compensation plans and
a 401(k)  retirement  plan,  which are  described  below.  Covenant  applies APB
Opinion  No.  25 and  related  interpretations  in  accounting  for  its  plans.
Accordingly,  no  compensation  expense has been recognized for the stock option
plans or the employee stock purchase plan. Had compensation  cost for Covenant's
stock-based compensation plans been determined in accordance with the fair value
method of  Statement  of  Financial  Accounting  Standards  No. 123 (SFAS  123),
"Accounting  for Stock-Based  Compensation,"  Covenant's net income and earnings
per share would have been reduced to the pro forma amounts indicated below:

                                     (In thousands, except per share data)

                                               1996            1995
                                               ----            ----

Net income:
  As reported                                 $1,850          $2,379
  Pro forma                                   $1,019          $2,155


Primary earnings per share:
  As reported                                  $0.45           $0.63
  Pro forma                                    $0.19           $0.57
                                                 



C-47

<PAGE>

Incentive Stock Option Plan.

     Covenant  maintains  an incentive  stock  option plan  pursuant to which an
aggregate of 313,281 shares of common stock has been  authorized for issuance to
certain  officers and key employees of Covenant upon exercise of stock  options.
During  1996,  there  were  1,590  options  granted  under  the plan  which  are
exercisable at a price equal to the fair market value of the common stock on the
date of grant and expire not more than ten years after the date of grant. Rights
to exercise options become vested according to schedules set forth in individual
agreements with participants.

     Under  Covenant's  stock option plan, the  exercisable  option prices range
from $7.32 to $12.12 per share at December  31, 1996,  which have been  adjusted
for all stock dividends issued on common stock to date.

     The fair value of each option granted under the Incentive Stock Option Plan
was estimated using the  Black-Scholes  option-pricing  model with the following
assumptions for 1996 and 1995:  assuming no cash dividends;  an expected life of
ten years;  expected  volatility of 15.3%;  and risk free interest rates of 6.3%
for 1996  grants,  7.59% and 6.63% for the two 1995  grants.  The fair  value of
those  options  granted  in 1996  and 1995  were  $5.85  and  $4.21  per  share,
respectively.

     An analysis of the activity under the plan during the years 1996,  1995 and
1994 is as follows:

                                                          Weighted
                                                           Average
                                       Shares           Exercise Price
                                       ------           --------------

Balance, December 31, 1993             298,703             $ 7.46
                                       -------
    Granted                             82,973             $ 9.32
    Exercised                           (6,367)            $ 9.12
    Terminated                         (55,422)            $ 9.65
                                       -------
Balance, December 31, 1994             319,887             $ 7.53
                                       -------
    Granted                            180,551             $ 7.80
    Exercised                             (138)            $ 9.47
    Terminated                         (88,222)            $ 9.27
                                       -------
Balance, December 31, 1995             412,078             $ 7.74
                                       -------
    Granted                              1,590             $12.12
    Exercised                             (797)            $ 8.72
    Terminated                            (665)            $ 8.77
                                       -------
Balance, December 31, 1996             412,206             $ 7.76
                                       =======

     Two  exercises of stock  options  totalling  797 shares of Covenant  common
stock were  executed  as follows:  570 shares for an average  price of $8.79 per
share on May 30, 1996,  and, 227 shares for an average  price of $8.53 per share
on July 31, 1996.




C-48

<PAGE>

Stock Option Plan for Employees and Non-Employee Directors.

     An  aggregate  of 148,400  shares  have been  authorized  for  issuance  to
employees and non-employee  directors of Covenant Bank. As provided in the Stock
Option  Plan  for  Employees  and   Non-Employee   Directors  (the  "Plan"),   a
non-discretionary  option to purchase 10,600 shares of Covenant common stock was
granted  to each  non-employee  director  during  1996.  In  addition,  the Plan
outlines  that  each  non-employee  director  is  also  eligible  to  receive  a
non-discretionary option to purchase 2,650 shares each year following Covenant's
annual meeting for as long as such individual is a non-employee  director of the
Bank,  provided  such shares are  available.  During  1996,  there were  140,450
options  granted  under the Plan which are  exercisable  at a price equal to the
fair market  value of the common  stock on the date of grant and expire not more
than ten years after the date of grant. Rights to exercise options become vested
on a one-third per year basis, with one-third being immediately vested.

     Under the Plan, the  exercisable  option prices range from $12.12 to $12.15
per share at December 31, 1996, which have been adjusted for all stock dividends
issued on Covenant common stock to date.

     The fair value of each option  granted under the Plan was  estimated  using
the Black-Scholes  option-pricing model with the following assumptions for 1996:
assuming no cash dividends;  an expected life of ten years;  expected volatility
of 15.3%; and a risk free interest rate of 6.3%. The fair value of those options
granted in 1996 was $5.85 per share.

     An  analysis  of the  activity  under the Plan  during  the year 1996 is as
follows:

                                                      Weighted
                                                       Average
                                     Shares         Exercise Price
                                     ------         --------------

Balance, December 31, 1995             --              $ --
    Granted                         140,450             12.13
    Exercised                          --                --
    Terminated                         --                --
                                    -------            ------

Balance, December 31, 1996          140,450            $12.13
                                    =======            ======

401(k) Retirement Plan.

     Covenant  maintains  a  qualified  401(k) plan which  allows  employees  to
participate  after  satisfaction  of  service  requirements.  This  contributory
savings  plan  provides for an employee  salary  reduction  feature  pursuant to
Section  401(k)  of  the  Internal  Revenue  Code.  Employee  contributions  are
voluntary,   and  the  employee  can  elect  to  defer  up  to  10%  of  his/her
compensation.  Covenant provides a 25% matching  contribution on up to 6% of the
employee's compensation, for a total matching contribution of 1.5%. The total of
Covenant's  contribution  to the  401(k)  plan,  which is  subject  to a vesting
schedule  pursuant to the Plan,  amounted to approximately  $40,700 for the year
ended December 31, 1996.

Employee Stock Purchase Plan.

     Covenant  maintains  an Employee  Stock  Purchase  Plan,  whereby  eligible
employees may purchase  Covenant common stock directly from the Bank.  Purchases
of common stock are limited to 10% of a participant's compensation.  Since 1994,
participants have purchased Covenant common stock at a price equal to 85% of the
fair value of Covenant's common stock at the lower of either the market price on
the  first  day of the  six-month  participation  period or the last day of that
participation period.





C-49

<PAGE>

17. Fair Value of Financial Instruments

     FASB  Statement  No.  107,  "Disclosures  about  Fair  Value  of  Financial
Instruments"  (FAS 107),  requires  disclosure of fair value  information  about
financial instruments, whether or not recognized in the balance sheet, for which
it is  practicable  to estimate that value.  In cases where quoted market prices
are not  available,  fair values are based on estimates  using  present value or
other valuation techniques.  Those techniques are significantly  affected by the
assumptions  used,  including  the  discount  rate and  estimates of future cash
flows. In that regard, the derived fair value estimates may not be substantiated
by comparison to independent  markets and, in many cases,  could not be realized
in immediate  settlement of the instrument.  FAS 107 excludes certain  financial
instruments and all non-financial  instruments from its disclosure requirements.
Accordingly,  the aggregate  fair value  amounts  presented do not represent the
underlying value of the Bank.

     Table  36  represents  the  carrying  value  and fair  value of  Covenant's
financial instruments at December 31, 1996:

<TABLE>
<CAPTION>
                                                                      1996                              1995
                                                                      ----                              ----
                                                         Carrying             Fair           Carrying            Fair
                                                          Value              Value            Value              Value
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                <C>               <C>                <C>      
Financial assets:
  Cash and cash equivalents                             $  15,546          $  15,546         $  22,777          $  22,777
  Mortgages held for sale                                    --                 --                 936                936
  Investment securities                                   144,265            144,321           107,521            107,813

  Loans:
        Commercial                                        156,946            158,380           133,846            135,057
        Residential mortgage                               50,744             51,582            42,415             45,941
        Consumer                                           33,760             33,817            29,157             29,309
        Unearned discounts and
           deferred loan fees                                (249)              --                (557)              --
        Allowance for loan losses                          (3,016)              --              (3,195)              --
                                                        ---------          ---------         ---------          ---------
        Loans receivable, net                             238,185            243,779           201,666            210,307

Accrued interest receivable                                 3,931               --               3,523               --
Financial liabilities:
  Deposits                                              $ 277,465          $ 277,472         $ 262,752          $ 262,815
  Federal Home Loan Bank advances                          20,500             20,329            14,500             14,457
  Securities sold under agreements to repurchase           84,037             84,037            37,582             37,582
  Accrued interest payable                                    861               --                 759                --

- -------------------------------------------------------------------------------------------------------------------------
Off-balance sheet instruments:
  Letters of credit                                                        $      13                            $      22
  Unfunded lines of credit                                                        --                                    5

</TABLE>

     The following  methods and assumptions  were used by the Bank in estimating
its fair value disclosures for financial instruments:

     Cash and cash  equivalents,  mortgages held for sale, and accrued  interest
receivable  and  accrued  interest   payable:   The  carrying  amounts  reported
approximate those assets' fair value.

     Investment  securities:  Fair values for investment securities are based on
quoted  market  prices,  where  available.  If  quoted  market  prices  are  not
available,  fair  values  are  based  on  quoted  market  prices  of  comparable
instruments.

     Loans:  For  variable-rate  loans  that  reprice  frequently  and  with  no
significant change in credit risk, fair values are based on carrying values. The
fair values for other loans receivable were estimated using discounted cash flow
analysis,  using interest rates  currently  being offered for loans with similar
terms  to  borrowers  of  similar  credit   quality.   Loans  with   significant
collectibility  concerns  were  fair  valued  on a  loan-by-loan  basis  using a
discounted  cash  flow  method.   The  carrying   amount  of  accrued   interest
approximates its fair value.





C-50

<PAGE>

     Off-balance  sheet  instruments:  Off-balance sheet instruments of the Bank
consist of letters of credit,  loan  commitments  and unfunded  lines of credit.
Fair  values for the Bank's off-  balance  sheet  instruments  are based on fees
currently  charged to enter into  similar  agreements,  taking into  account the
remaining terms of the agreements and the counterparties' credit standing.

     Deposit  liabilities:  The fair values disclosed for demand deposits (e.g.,
interest-bearing  and  non-interest-bearing   checking,  passbook  savings,  and
certain types of money market accounts) are, by definition,  equal to the amount
payable on demand at the reporting  date (i.e.,  their carrying  amounts).  Fair
values for fixed rate  certificates  of deposit are estimated using a discounted
cash flow  calculation  that applies  interest rates  currently being offered on
certificates of deposit to a schedule of aggregated  expected monthly maturities
on time deposits.

     Federal Home Loan Bank Advances:  Current quoted market prices were used to
estimate fair value.

     Securities  Sold Under  Agreements  to  Repurchase:  The  carrying  amounts
reported approximate fair value.


18. Quarterly Financial Data (Unaudited)

<TABLE>
<CAPTION>

(in thousands, except per share data):                          Three Months Ended
- --------------------------------------------------------------------------------------------------------------
1996                                  December 31,       September 30,           June 30,            March 31,
- ----                                  ------------       -------------           --------            ---------

<S>                                      <C>                 <C>                  <C>                 <C>    
Interest income                          $ 7,398             $ 7,433              $ 7,367             $ 6,900
Interest expense                           3,611               3,595                3,656               3,302
                                         -------             -------              -------             -------
Net interest income                        3,787               3,838                3,711               3,598
Provision for loan losses                    112                 483                   23                  18
Merger costs                                --                   666                 --                  --
Income (loss) before taxes                 1,292                (499)               1,186               1,072
Provision for federal and state
  income taxes (benefit)                     465                 (86)                 432                 390
                                         -------             -------              -------             -------
Net income (loss)                            827                (413)                 754                 682

Earnings per share (1)                   $  0.20             ($ 0.17)             $  0.18             $  0.17


1995
- ----

Interest income                          $ 6,623             $ 6,640              $ 6,598             $ 6,138
Interest expense                           3,077               3,098                3,272               2,884
                                         -------             -------              -------             -------
Net interest income                        3,546               3,542                3,326               3,254
Provision for loan losses                     77                  81                   63                  93
Net investment securities gains             --                  --                      1                --
Income before taxes                          847                 836                  737                 657
Provision for federal and state
  income taxes                               150                 207                  175                 166
                                         -------             -------              -------             -------
Net income                                   697                 629                  562                 491

Earnings per share (1)                   $  0.17             $  0.16              $  0.16             $  0.14


</TABLE>
- ----------
(1)  Earnings per share has been restated to reflect all stock dividends  issued
     on common stock to date.





C-51

<PAGE>

                               MARKET INFORMATION

         Covenant's  common  stock  is  traded  on the  NASDAQ  National  Market
("NASDAQ")  under the symbol  "CNSK".  There are currently five market makers in
Covenant stock  including:  Janney  Montgomery  Scott Inc.,  Wheat First Butcher
Singer, and Ryan, Beck & Co.

     The following  table sets forth the low and high prices of the common stock
on the-over-counter  market, as reported by the NASDAQ National Market, Inc. for
the each of the quarters outlined below.

    1995                                       Low             High
    ----                                       ---             ----
    1st Quarter........................      $ 7.60           $ 9.05
    2nd Quarter........................        7.60             8.76
    3rd Quarter........................        8.34             9.42
    4th Quarter........................        8.76            12.47

    1996
    ----
    1st Quarter........................      $10.89           $11.57
    2nd Quarter........................       11.32            11.79
    3rd Quarter........................       11.32            12.97
    4th Quarter........................       12.00            14.75

         The above  prices have been  adjusted  to reflect  all stock  dividends
issued on the common stock.




C-52

<PAGE>


                                    Part III

Item 9 - Directors and Principal Officers of the Bank

     Information  required  by  this  Item is  incorporated  by  reference  from
"Directors" and  "Management of the Bank" in Covenant's  Proxy Statement for its
1997 Annual Meeting.


Item 10 - Management Compensation and Transactions

     Information  required  by  this  Item is  incorporated  by  reference  from
"Executive  Compensation",  "Certain  Transactions"  and  "Principal  Holders of
Covenant Common Stock and Holdings of Management" in Covenant's  Proxy Statement
for its 1997 Annual Meeting.






C-53

<PAGE>



                                     Part IV

Item 11 - Exhibits, Financial Statement Schedules, and Reports on Form F-3


     (a)(1) Financial Statements.  The consolidated  financial statements listed
on the  index to Item 8 of this  Annual  Report on Form F-2 are filed as part of
this report.

     (a)(2) Financial Statement Schedules.  All schedules applicable to Covenant
are  shown  in the  respective  financial  statements  or in the  notes  thereto
included in this Annual Report.

     (b)  Reports  on Form F-3:  The  following  reports  on Form F-3 were filed
during the fourth quarter of 1996:

     --   Current report dated October 8, 1996 and filed on or about October 10,
          1996.

     --   Current  report dated  December 9, 1996 and filed on or about December
          10, 1996.

     (c) Exhibits

          1.1  Charter, filed as Exhibit 1.1 to the Bank's Annual Report on Form
               F-2 dated March 29, 1995 and incorporated herein by reference.

          1.2  By-laws (as  amended),  filed as Exhibit 1.2 to the Bank's Annual
               Report on Form F-2 dated March 27, 1996 and  incorporated  herein
               by reference.

          2.1  Form of Stock Certificate (Common Stock), filed as Exhibit 2.1 to
               the Bank's  Annual  Report on Form F-2 dated  March 29,  1995 and
               incorporated herein by reference.

          2.2  Form of Stock Certificate  (Series A Preferred  Stock),  filed as
               Exhibit 2.2 to the Bank's  Annual  Report on Form F-2 dated March
               29, 1995 and incorporated herein by reference.

          2.3  Form of Stock  Certificate  (Series B Preferred  Stock)  filed as
               Exhibit 3 to the Bank's  Registration  Statement  for  Additional
               Classes  of  Securities  on Form  F-10  dated May 31,  1995,  and
               incorporated herein by reference.


          3.1  Incentive  Stock Option Plan,  filed as Exhibit 5.1 to the Bank's
               Registration  Statement  on Form F-1 dated  November  7, 1994 and
               incorporated herein by reference.

          3.2  Employee Stock Purchase Plan,  filed as Exhibit 5.2 to the Bank's
               Registration  Statement  on Form F-1 dated  November  7, 1994 and
               incorporated herein by reference.

         *3.3  1996 Stock Option Plan for Officers and Non-Employee Directors.


          4.1  Statement re: computation of per share earnings.



- ----------
* Previously filed



C-54

<PAGE>


                                   SIGNATURES

     Pursuant to the  requirements of section 13 of the Securities  Exchange Act
of 1934,  the Bank has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                                       COVENANT BANK






Date: April 28, 1997                   By: /s/ Charles E. Sessa, Jr.
                                          -----------------------------------
                                          Name:    Charles E. Sessa, Jr.
                                          Title:   President



Date: April 28, 1997                   By: /s/ J. William Parker, Jr. 
                                          -----------------------------------
                                          Name:    J. William Parker, Jr.
                                          Title:   Chief Financial Officer



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



Date:                                   By: 
                                           -----------------------------------
                                           Barry M. Abelson, Director


Date: April 28, 1997                    By: /s/ William T. Carson
                                           -----------------------------------
                                           William T. Carson, Director


Date:                                   By: 
                                           -----------------------------------
                                           John J. Gallagher, Director


Date: April 28, 1997                    By: /s/ Gary E. Greenblatt
                                           -----------------------------------
                                           Gary E. Greenblatt, Director


Date: April 28, 1997                    By: /s/ Richard A. Hocker
                                           -----------------------------------
                                           Richard A. Hocker, Director


Date: April 28, 1997                    By: /s/ James R. Iannone
                                           -----------------------------------
                                           James R. Iannone, Director


Date:                                   By: 
                                           -----------------------------------
                                           Joseph A. Maressa, Sr., Director


Date: April 28, 1997                    By: /s/ Charles E. Sessa, Jr.
                                           -----------------------------------
                                           Charles E. Sessa, Jr., Director


Date: April 28, 1997                    By: /s/ Kyle W. Will
                                           -----------------------------------
                                           Kyle W. Will, Director








C-55

<PAGE>


                                                                     Exhibit 4.1
                                  COVENANT BANK

                        COMPUTATION OF EARNINGS PER SHARE

                    (in thousands, except per share amounts)



                                                     Year Ended December 31,
                                                --------------------------------
                                                  1996        1995         1994
                                                  ----        ----         ----
                                           
Earnings Per Share

Net income applicable to common stock:           $1,850      $2,379      $1,281
                                                 ======      ======      ======



Average number of shares outstanding:

  Average common shares outstanding               2,942       2,949       2,970
  Common stock equivalents considered
     in computation:
   Dilutive stock options                           109          37          36
   Conversion of preferred stock Series "A"         529         529         529
   Conversion of preferred stock Series "B"         489         246        --
                                                 ------      ------      ------

Average number of shares outstanding              4,069       3,761       3,535
                                                 ======      ======      ======


Earnings per share                               $ 0.45      $ 0.63      $ 0.36
                                                 ======      ======      ======

- ----------

Earnings per share data has been restated to reflect the common stock  dividends
declared in 1996 and 1995.

C-56



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