COVENANT BANCORP INC
S-4/A, 1997-04-17
STATE COMMERCIAL BANKS
Previous: PEOPLES BANCORP INC /DE/, S-4EF/A, 1997-04-17
Next: PROVIDIAN BANCORP INC, 3, 1997-04-17





   
     As filed with the Securities and Exchange Commission on April 17, 1997.

                                                      Registration No. 333-23257
- --------------------------------------------------------------------------------
    

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                               AMENDMENT NO. 1 TO
    

                                    FORM S-4
                          REGISTRATION STATEMENT UNDER
                           THE SECURITIES ACT OF 1933

                             COVENANT BANCORP, INC.
             (Exact name of registrant as specified in its charter)

<TABLE>
<CAPTION>
<S>                                      <C>                                 <C>
   
           New Jersey                                6021                        22-3505405
- ---------------------------------        ----------------------------        ------------------
  (State or other jurisdiction           (Primary Standard Industrial         (I.R.S. Employer
of incorporation or organization)         Classification Code Number)        Identification No.)
    

</TABLE>

                              18 Kings Highway West
                              Haddonfield, NJ 08033
                                 (609) 428-7300
          (Address, including zip code, and telephone number, including
             area code, of registrant's principal executive offices)

                             J. William Parker, Jr.
                             Chief Financial Officer
                             Covenant Bancorp, Inc.
                              18 Kings Highway West
                              Haddonfield, NJ 08033
                                 (609) 428-7318
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)


                                 With a copy to:
                          J. Bradley Boericke, Esquire
                         Pepper, Hamilton & Scheetz LLP
                              3000 Two Logan Square
                           Philadelphia, PA 19103-2799
                                 (215)-981-4790


        Approximate Date of Commencement of Proposed Sale to the Public:
  As soon as practicable after this Registration Statement becomes effective.


     If the  securities  being  registered  on this  form are being  offered  in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box: [ ]

                         CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
                                                                Proposed Maximum     Proposed Maximum
      Title Of Each Class                                        Offering Price         Aggregate             Amount of
Of Securities To Be Registered      Amount to be Registered        Per Share          Offering Price      Registration Fee
- ------------------------------      -----------------------        ---------          --------------      ----------------
<S>                                    <C>                         <C>             <C>                    <C>
   
Common Stock, par value $5              12,950 shares               $16.38            $212,121.00 (1)         $64.28
    

</TABLE>

<PAGE>

- ----------

   
(1)  This Registration  Statement registers (i) 3,376,505 shares of Common Stock
     of Covenant  Bancorp,  Inc.  (the  "Company"),  including  12,950 shares of
     Common Stock of the Company being registered with this Amendment No. 1 (the
     "Additional  Shares") and  3,363,555  shares of Common Stock of the Company
     previously registered hereunder,  (ii) 138,300 shares of Series A Preferred
     Stock of the Company,  previously registered  hereunder,  and (iii) 161,700
     shares of Series B Preferred  Stock of the Company,  previously  registered
     hereunder,  which shares  represent the maximum  number of shares of Common
     Stock, Series A Preferred Stock and Series B Preferred Stock of the Company
     that could be issued in connection with the acquisition by the Company (the
     "Reorganization")  of all of the outstanding capital stock of Covenant Bank
     (the  "Bank"),  including  shares  issuable  pursuant  to options and other
     rights to acquire rights of Company Common Stock which will be exchanged in
     the  Reorganization  for comparable rights to acquire shares of Bank Common
     Stock.  Pursuant  to  Rule  457(f)(1)  and  457(c)  promulgated  under  the
     Securities  Act of 1933, as amended,  and estimated  solely for purposes of
     calculating the registration fee, the proposed maximum  aggregate  offering
     price of the Additional  Shares is $212,121 which equals (x) the average of
     the high and low prices of the common stock, par value $5.00 per share (the
     "Bank  Common  Stock") of the Bank,  of $16.38,  as  reported on the Nasdaq
     Stock Market National Market on April 14, 1997, multiplied by (y) the total
     number of Additional  Shares. The proposed maximum aggregate offering price
     per  share  is equal  to the  proposed  maximum  aggregate  offering  price
     determined in the manner described in the preceding sentence divided by the
     number of Additional Shares.

    

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


<PAGE>

                                  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





April ___, 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 April ___, 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 ___, 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. 1 filed  with the FDIC on April 18,
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  theExchange  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.

   
(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 March 12, 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



                                            [signature]


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. 1 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.
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 fifteen  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 and Mt. Laurel.  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 and Mt. Laurel 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)                             $7.53            $7.24           $6.51             $6.20            $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
    

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 excludes 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 16, 1997                   By: /s/ Charles E. Sessa, Jr.
                                          -----------------------------------
                                          Name:    Charles E. Sessa, Jr.
                                          Title:   President



Date: April 16, 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 16, 1997                    By: /s/ William T. Carson
                                           -----------------------------------
                                           William T. Carson, Director


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


Date: April 16, 1997                    By: /s/ Gary E. Greenblatt
                                           -----------------------------------
                                           Gary E. Greenblatt, Director


Date: April 16, 1997                    By: /s/ Richard A. Hocker
                                           -----------------------------------
                                           Richard A. Hocker, Director


Date: April 16, 1997                    By: /s/ James R. Iannone
                                           -----------------------------------
                                           James R. Iannone, Director


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


Date: April 16, 1997                    By: /s/ Charles E. Sessa, Jr.
                                           -----------------------------------
                                           Charles E. Sessa, Jr., Director


Date: April 16, 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
<PAGE>


                                     PART II


                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 20.  Indemnification of Directors and Officers.

      Section  5 of the  Holding  Company's  Bylaws  provides  that the  Holding
Company,  to the full extent permitted by Section 14A:3-5 of the Corporation Law
of the State of New Jersey (the  "NJCL"),  shall  indemnify all past and present
directors,  officer,  employee  or  agent of the  Holding  Company  against  all
expenses and liabilities  reasonably  incurred by or imposed upon such person in
connection  with any  proceeding to which such person may be made, or threatened
to be made,  a party,  or in which he or she may  become  involved  by reason of
being or having been a director  or  executive  officer of the Holding  Company.
Section  14A:3-5 of the NJCL permits  each New Jersey  business  corporation  to
indemnify its directors,  officers,  employees and agents  against  expenses and
liability  for  each  such  person's  acts  taken  in his or her  capacity  as a
director,  officer,  employee or agent of the  corporation  if such actions were
believed to be in or not opposed to the best interests of the corporation,  and,
with respect to any criminal  proceeding,  he or she had no reasonable  cause to
believe his or her conduct was unlawful.  In the case of an action or proceeding
by or in the right of the Holding Company, no indemnification may be provided in
respect of any claim,  issue or matter as to which such  corporate  agent  shall
have been  adjudged to be liable to the  Holding  Company,  unless the  Superior
Court or the court in which the  proceeding  was brought  shall  determine  upon
application  that in  light of all  circumstances  such  person  is  fairly  and
reasonably entitled to indemnity. Expenses may be paid by the Holding Company in
advance of the final disposition of the action, suit or proceeding as authorized
by the Board of Directors upon receipt of an undertaking to repay the advance if
it is ultimately determined that such person is not entitled to indemnification.

      As  permitted  under  the  NJCL,  Article  10  of  the  Holding  Company's
Certificate of Incorporation provides that no director or officer of the Holding
Company shall be liable to the Holding Company or its  shareholders for monetary
damages for breach of fiduciary duty as a director, except for liability (i) for
any  breach of the  director's  duty of loyalty  to the  Holding  Company or its
shareholders  as  defined in Section  14A:2-7(3)  of the NJCL,  (ii) for acts or
omissions  not in good faith or which  involve a knowing  violation  of law,  or
(iii) for any act or omission  which  resulted in receipt by the  director of an
improper personal benefit.

      The Holding  Company also has a policy  insuring it and its  directors and
officers against certain liabilities, including liabilities under the Securities
Act.

      Insofar as  indemnification  for liabilities  arising under the Securities
Act of 1933 may be permitted to directors,  officers or persons  controlling the
registrant  pursuant  to the  foregoing  provisions,  the  registrant  has  been
informed  that in the opinion of the  Securities  and Exchange  Commission  such
indemnification  is  against  public  policy  as  expressed  in the  Act and is,
therefore, unenforceable.


Item 21.  Exhibits and Financial Statement Schedules.

      (a)   Exhibit Index

        No.       Description
        ---       -----------

       2.1  --   Plan of  Reorganization  dated February 28, 1997,  attached as
                 Annex A to the Proxy Statement--Prospectus included in Part I, 
                 is incorporated herein by reference.

   
      *3.1   --  Certificate of Incorporation of Covenant Bancorp, Inc.

      *3.2   --  Bylaws of Covenant Bancorp, Inc.

       4.1   --  Form of Stock Certificate (Common Stock)

       4.2   --  Form of Stock Certificate (Series A Preferred Stock)

       4.3   --  Form of Stock Certificate (Series B Preferred Stock)

       5.1   --  Opinion of Pepper, Hamilton & Scheetz LLP

II-1
<PAGE>

          8.1   --  Tax Opinion

         10.1   --  Incentive Stock Option Plan

         10.2   --  Employee Stock Purchase Plan

         10.3   --  1996 Stock Option Plan for Officers and 
                    Non-Employee Directors

         10.4   --  Agreement  dated  November 22, 1995 between
                    Covenant Bank and Richard A. Hocker

         10.5   --  Agreement dated November 22, 1995 between 
                    Covenant Bank and Charles E. Sessa, Jr.

         10.6   --  Agreement dated November 22, 1995 between 
                    Covenant Bank and Kenneth R. Mancini, Jr.

         10.7   --  Agreement dated November 22, 1995 between 
                    Covenant Bank and J. William Parker, Jr.

         10.8   --  Agreement dated November 22, 1995 between 
                    Covenant Bank and Eugene D. D'Orazio, Jr.
    

         11.1   --  Computation of Earnings Per Share, attached as part of
                    Annex C to the Proxy Statement -- Prospectus
                    included in Part I, is incorporated herein by reference.

         23.1   --  Consent of KPMG Peat Marwick, LLP

         23.2   --  Consent of Moore & Fitzpatrick LLC

         23.3   --  Consent of Coopers & Lybrand LLP

   
        *27.1   --  Financial Data Schedules

         99.1   --  Form of Proxy of Covenant Bank

         99.2   --  Letter from the Chairman and President of Covenant Bank

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

      (b)   Financial Statement Schedules:

            All schedules have been omitted because they are not applicable, not
      required,  or the  required  information  is  included  in  the  Financial
      Statements or the notes thereto.

      (c)   Report, Opinion or Appraisal

            Not applicable.


Item 22.  Undertakings.

      (a)  (a)  The undersigned registrant hereby undertakes:

            1. To file,  during  any  period in which  offers or sales are being
      made, a post-effective amendment to this registration statement:

               (i) To include any prospectus required by Section 10(a)(3) of the
          Securities Act of 1933;

               (ii) To reflect  in the  prospectus  any facts or events  arising
          after the effective  date of the  registration  statement (or the most
          recent post-effective amendment thereof) which, individually or in the
          aggregate, represent a fundamental change in the information set forth
          in the registration statement; and


II-2
<PAGE>

               (iii) To include any  material  information  with  respect to the
          plan of  distribution  not  previously  disclosed in the  registration
          statement  or  any  material   change  to  such   information  in  the
          registration statement,

            Provided,  however,  that paragraphs (a)(1)(i) and (a)(1)(ii) do not
      apply if the  registration  statement  is on Form S-3 or Form S-8, and the
      information required to be included in a post-effective amendment by those
      paragraphs  is  contained  in  periodic  reports  filed by the  registrant
      pursuant to section 13 or section 15(d) of the Securities  Exchange Act of
      1934 that are incorporated by reference in the registration statement.

            2. That,  for the purpose of  determining  any  liability  under the
      Securities Act of 1933, each such post-effective amendment shall be deemed
      to be a new  registration  statement  relating to the  securities  offered
      therein,  and the offering of such securities at that time shall be deemed
      to be the initial bona fide offering thereof.

            3.  To  remove  from  registration  by  means  of  a  post-effective
      amendment any of the securities  being  registered  which remain unsold at
      the termination of the offering.

            (g) (1) The  undersigned  registrant  hereby  undertakes as follows:
      that prior to any public reoffering of the securities registered hereunder
      through  use  of  a  prospectus  which  is a  part  of  this  registration
      statement,  by any  person or party  who is  deemed  to be an  underwriter
      within  the  meaning  of Rule  145(c),  the  issuer  undertakes  that such
      offering  prospectus  will  contain  the  information  called  for  by the
      applicable  registration form with respect to offerings by persons who may
      be deemed  underwriters,  in addition to the information called for by the
      other items of the applicable form.

               (2) The registrant  undertakes that every  prospectus (i) that is
          filed pursuant to paragraph (1)  immediately  preceding,  or (ii) that
          purports to meet the  requirements of Section  10(a)(3) of the Act and
          is used in connection  with an offering of securities  subject to Rule
          415,  will  be  filed  as  part of an  amendment  to the  registration
          statement and will not be used until such amendment is effective,  and
          that, for purposes of determining  any liability  under the Securities
          Act of 1933, each such post-effective  amendment shall be deemed to be
          a new registration  statement  relating to securities offered therein,
          and the offering of such  securities at the time shall be deemed to be
          the initial bona fide offering thereof.

            (h) Insofar as  indemnification  for  liabilities  arising under the
      Securities  Act may be permitted to  directors,  officers and  controlling
      persons of the Holding Company  pursuant to the foregoing  provisions,  or
      otherwise, the Holding Company has been advised that in the opinion of the
      Securities and Exchange Commission such  indemnification is against public
      policy  as   expressed   in  the   Securities   Act  and  is,   therefore,
      unenforceable.  In the event that a claim for indemnification against such
      liabilities  (other than the  payment by the  Holding  Company of expenses
      incurred  or paid by a  director,  officer  or  controlling  person of the
      Holding  Company  in  the  successful  defense  of  any  action,  suit  or
      proceeding) is asserted by such director, officer or controlling person in
      connection with the securities being registered, the Holding Company will,
      unless in the  opinion  of its  counsel  the  matter  has been  settled by
      controlling precedent,  submit to a court of appropriate  jurisdiction the
      question  whether such  indemnification  by it is against public policy as
      expressed  in the  Securities  Act  and  will  be  governed  by the  final
      adjudication of such issue.

      (b) The undersigned  registrant  hereby  undertakes to respond to requests
for information  that is incorporated by reference into the prospectus  pursuant
to Item 4, 10(b), 11, or 13 of this form,  within one business day of receipt of
such  request,  and to send the  incorporated  documents  by first class mail or
other equally  prompt means.  This includes  information  contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.

      (c) The undersigned  registrant  hereby undertakes to supply by means of a
post-effective  amendment all information  concerning the  transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.


II-3
<PAGE>
                                   SIGNATURES

   
      Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this  registration  statement  to be signed on its behalf by the
undersigned, thereunto duly authorized, in the city of Haddonfield, state of New
Jersey, on April 17, 1997.
    

                                          COVENANT BANCORP, INC.

                                          By:  /s/  CHARLES E. SESSA, JR.
                                               -------------------------------
                                               Charles E. Sessa, Jr.
                                               President

   
     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities  and on the dates  indicated.  Each person in so signing  also makes,
constitutes  and  appoints  Richard A.  Hocker,  Chairman of the Board and Chief
Executive Officer,  and Charles E. Sessa, Jr., President,  and each of them, his
or her true and lawful attorney-in-fact,  in his or her name, place and stead to
execute and cause to be filed with the  Securities  and Exchange  Commission any
and  all  further  amendments  (including  post-effective  amendments)  to  this
registration statement.
    

<TABLE>
<CAPTION>

           Signature                                 Capacity                             Date
           ---------                                 --------                             ----
<S>                                      <C>                                       <C> 

   
                *     
 ______________________________          Director, Chairman of the Board           April 17, 1997
        Richard A. Hocker                and Chief Executive Officer
                                         (principal executive officer)


    /s/ CHARLES E. SESSA, JR.
_______________________________          Director, President                       April 17, 1997
      Charles E. Sessa, Jr.              (principal executive officer)


   /s/ J. WILLIAM PARKER, JR.
 ______________________________          Executive Vice President,                 April 17, 1997
     J. William Parker, Jr.              Chief Financial Officer and
                                         Treasurer (principal financial officer
                                         and principal accounting officer)

                * 
 ______________________________          Director                                  April 17, 1997
        Barry M. Abelson


                * 
 ______________________________          Director                                  April 17, 1997
        Thomas V.G. Brown


                * 
 ______________________________          Director                                  April 17, 1997
     William T. Carson, Jr.


                 * 
 ______________________________          Director                                  April 17, 1997
     John J. Gallagher, Jr.


 ______________________________          Director                                  
       Gary E. Greenblatt


                * 
 ______________________________          Director                                  April 17, 1997
        James R. Iannone


                * 
 ______________________________          Director                                  April 17, 1997
     Joseph A. Maressa, Sr.


                * 
 ______________________________          Director                                  April 17, 1997
          Kyle W. Will



*By: __________________________
     Charles E. Sessa, Jr.,
     Attorney-in-Fact

    


</TABLE>

II-4

<PAGE>


                                  EXHIBIT INDEX


        No.       Description
        ---       -----------

          2.1   --  Plan of Reorganization dated February 28, 1997, 
                    attached as Annex A to the Proxy Statement -- Prospectus 
                    included in Part I, is incorporated herein by reference.
                  
   
         *3.1   --  Certificate of Incorporation of Covenant Bancorp, Inc.

         *3.2   --  Bylaws of Covenant Bancorp, Inc.

          4.1   --  Form of Stock Certificate (Common Stock)

          4.2   --  Form of Stock Certificate (Series A Preferred Stock)

          4.3   --  Form of Stock Certificate (Series B Preferred Stock)

          5.1   --  Opinion of Pepper, Hamilton & Scheetz LLP

          8.1   --  Tax Opinion

         10.1   --  Incentive Stock Option Plan

         10.2   --  Employee Stock Purchase Plan

         10.3   --  1996 Stock Option Plan for Officers and 
                    Non-Employee Directors

         10.4   --  Agreement  dated  November 22, 1995 between
                    Covenant Bank and Richard A. Hocker

         10.5   --  Agreement dated November 22, 1995 between 
                    Covenant Bank and Charles E. Sessa, Jr.

         10.6   --  Agreement dated November 22, 1995 between 
                    Covenant Bank and Kenneth R. Mancini, Jr.

         10.7   --  Agreement dated November 22, 1995 between 
                    Covenant Bank and J. William Parker, Jr.

         10.8   --  Agreement dated November 22, 1995 between 
                    Covenant Bank and Eugene D. D'Orazio, Jr.

    

         11.1  --   Computation of Earnings Per Share, attached as part of 
                    Annex C to the Proxy Statement -- Prospectus included in 
                    Part I, is incorporated herein by reference.

         23.1   --  Consent of KPMG Peat Marwick, LLP

         23.2   --  Consent of Moore & Fitzpatrick LLC

         23.3   --  Consent of Coopers & Lybrand LLP

   
        *27.1   --  Financial Data Schedules

         99.1   --  Form of Proxy of Covenant Bank

         99.2   --  Letter from the Chairman and President of Covenant Bank

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

    



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




                                                                     Exhibit 4.2


                                 COVENANT BANK
                     Preferred Stock, Series A Certificate

                                 COVENANT BANK
                              Number - CBP________

                                 COVENANT BANK
             INCORPORATED UNDER THE LAWS OF THE STATE OF NEW JERSEY
                         300,000 SHARES PREFERRED STOCK
                           Par Value $25.00 Per Share

                               CUSIP 222837 20 5

                      SEE REVERSE FOR CERTAIN DEFINITIONS
                                PREFERRED STOCK

THIS CERTIFIES THAT





IS THE OWNER OF

                                                                          Shares

of the  PREFERRED  STOCK  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.

     The Corporation will furnish to any  shareholder,  upon request and without
charge, a full statement of the designations,  relative rights,  preferences and
limitations of the shares of each class and series authorized to be issued. 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,            CORPORATE       /s/ Charles E. Sessa, Jr., 
    ------------------------        SEAL              ------------------------
    Secretary                       1988              President
                                    
                                          



                                                                     Exhibit 4.3


                                 COVENANT BANK
                     Preferred Stock, Series B Certificate

                                 COVENANT BANK
                             Number - CBPB________

                                 COVENANT BANK
             INCORPORATED UNDER THE LAWS OF THE STATE OF NEW JERSEY
                         300,000 SHARES PREFERRED STOCK
                           Par Value $25.00 Per Share

                               CUSIP 222837 30 4

                      SEE REVERSE FOR CERTAIN DEFINITIONS
                            SERIES B PREFERRED STOCK

THIS CERTIFIES THAT





IS THE OWNER OF

                                                                          Shares

of the SERIES B PREFERRED STOCK 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.

     The Corporation will furnish to any  shareholder,  upon request and without
charge, a full statement of the designations,  relative rights,  preferences and
limitations of the shares of each class and series authorized to be issued. 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,             CORPORATE        /s/ Charles E. Sessa, Jr.,
    ------------------------          SEAL              ------------------------
    Secretary                         1988              President





                                                                     Exhibit 5.1


                                                                  April 15, 1997



Covenant Bancorp, Inc.
18 Kings Highway West
Haddonfield, NJ  08033

Dear Gentlemen and Ladies:

     We  have  acted  as  counsel  to  Covenant  Bancorp,  Inc.,  a  New  Jersey
corporation  (the  "Company") in connection with the preparation and filing with
the  Securities and Exchange  Commission  (the  "Commission")  of a registration
statement  (the  "Registration  Statement") of the Company on Form S-4 under the
Securities Act of 1933, as amended (the "Act"),  to register the public offering
and  issuance of up to  3,376,505  shares of common  stock,  par value $5.00 per
share, of the Company (the "Common Stock"), 138,300 shares of Series A Preferred
Stock,  par value  $25.00 per share,  of the  Company  (the  "Series A Preferred
Stock") and 161,700  shares of Series B Preferred  Stock,  par value  $25.00 per
share,  of the  Company  (the  "Series  B  Preferred  Stock")  to be  issued  in
connection with the acquisition by the Company of all of the outstanding capital
stock of Covenant Bank (the "Bank") pursuant to the Plan of Acquisition dated as
of February 28, 1997, as amended (the "Plan") between the Company and the Bank.

     In this connection,  we have examined the originals or copies, certified or
otherwise  identified  to our  satisfaction,  of the Plan,  the  Certificate  of
Incorporation  and Bylaws of the Company,  resolutions of the Company's Board of
Directors,  and such other  documents  and  corporate  records  relating  to the
Company and the proposed  issuance of securities as we have deemed  appropriate.
The opinion expressed herein is based  exclusively on the applicable  provisions
of the New Jersey Business Corporation Act as in effect on the date hereof.

     We have assumed (i) the genuineness of all signatures and the  authenticity
and  completeness  of  all  records,  certificates,  instruments  and  documents
submitted to us as originals,  and (ii) the conformity to authentic originals of
all  records,  certificates,  instruments  and  documents  submitted  to  us  as
certified,  conformed,  photostatic or facsimile  copies  thereof.  We have also
assumed that the  consideration to be received by the Company in connection with
the


<PAGE>


Covenant Bancorp, Inc.
April 15, 1997
Page 2


issuance of the Common  Stock,  Series A Preferred  Stock and Series B Preferred
Stock pursuant to the Plan is in fact received by the Company.

     On the basis of the foregoing, we are of the opinion that the Common Stock,
Series A Preferred Stock and Series B Preferred Stock, when issued in accordance
with the Plan, will be legally issued, fully paid and non-assessable.

     We hereby  consent to the  reference  to our firm under the caption  "Legal
Matters"  in  the  Proxy  Statement/Prospectus   included  in  the  Registration
Statement  and to the filing of this  opinion as an exhibit to the  Registration
Statement.  Such consent does not  constitute a consent  under  Section 7 of the
Act, since we have not certified any part of such Registration  Statement and do
not  otherwise  come within the  categories of persons whose consent is required
under  Section  7 of the Act or the  rules  and  regulations  of the  Commission
promulgated thereunder.

                                            Very truly yours,



                                            PEPPER, HAMILTON & SCHEETZ LLP







                                                                     Exhibit 8.1


                                                     April 15, 1997



Covenant Bank
18 Kings Highway West
Haddonfield, NJ  08033


Ladies and Gentlemen:

     You have  requested  our  opinion  regarding  certain  federal  income  tax
consequences of the reorganization  (the  "Reorganization")  of Covenant Bank, a
New Jersey  chartered  capital stock commercial bank  ("Covenant"),  through the
formation of Covenant Bancorp,  a New Jersey  corporation  ("Holding  Company"),
which will serve as a holding company for Covenant,  under the circumstances and
on the terms and conditions more fully described herein.

     The terms of the  Reorganization  are contained in the Plan of Acquisition,
dated as of February 28, 1997 (the "Plan").  Terms not otherwise defined in this
letter shall have the meanings assigned to them in the Plan.

     With your permission,  we have assumed that: (1) the Reorganization will be
consummated in accordance with the terms, conditions and other provisions of the
Plan, and (2) all of the factual information, descriptions,  representations and
assumptions set forth in this letter (an advance copy of which has been provided
to you), in the Plan, your letter to us dated April 15, 1997 (the "Certification
Letter",  a copy of which is  attached  hereto),  and in the  preliminary  Proxy
Statement pertaining to the Reorganization (the "Proxy Statement") as filed with
the  Securities  and  Exchange  Commission  (the "SEC") on March 13,  1997,  are
accurate  and  complete  and  will be  accurate  and  complete  at the  time the
Reorganization   becomes   effective  (the  "Effective   Time").   We  have  not
independently  verified any factual matters  relating to the  Reorganization  in
connection  with our preparation of this opinion and,  accordingly,  our opinion
does not take into  account any other  matters not set forth  herein which might
have been disclosed by independent verification.






<PAGE>





Page 2
April 15, 1997



                          PARTIES TO THE REORGANIZATION

Covenant

     Covenant is a capital stock commercial bank organized under the laws of the
State of New  Jersey  with  its  principal  office  at 18  Kings  Highway  West,
Haddonfield,  New  Jersey  08033.  Covenant  offers a broad  range  of  lending,
depository  and  related  financial  services  to  individuals,  businesses  and
governmental units, with a market focus on southern New Jersey.

     As of the  Record  Date set forth in the Proxy  Statement,  the  authorized
capital stock of Covenant  consisted of 5,000,000  shares of common  stock,  par
value $5.00 per share ("Bank  Common  Stock"),  of which  2,936,480  shares were
issued and  outstanding,  and 300,000  shares of 6%  Convertible  Non-Cumulative
Preferred  Stock,  par value  $25.00 per share,  of which  138,300  shares  were
designated, issued and outstanding as Series A Preferred Stock (the "Bank Series
A Preferred  Stock") and 161,700  were  designated,  issued and  outstanding  as
Series B Preferred Stock (the "Bank Series B Preferred Stock").

Holding Company

     Holding Company was formed in February 1997 to serve as the Holding Company
of Covenant  following the  acquisition  by Holding  Company of the  outstanding
capital stock of Covenant pursuant to the terms of the Reorganization.

     The  authorized  capital  stock  of  Holding  Company  consists  of  up  to
25,000,000  shares of common stock, par value $5.00 per share ("Holding  Company
Common  Stock"),  of which  2,936,481  shares  will be  issued  and  outstanding
immediately  following  the  Reorganization,  and up to  1,000,000  shares of 6%
Convertible Non-Cumulative Preferred Stock, par value $25.00 per share, of which
138,300 shares have been  designated as Holding Company Series A Preferred Stock
(the "Holding  Company  Series A Preferred  Stock") and 161,700 shares have been
designated as Holding  Company  Series B Preferred  Stock (the "Holding  Company
Series B Preferred Stock").

The Reorganization

     The  Reorganization  will be consummated in accordance with The Banking Act
of 1948, as amended,  N.J.S.A. sections 17:9A-355 through 17:9A-369 (the "Act"),
on the terms  summarized  below and more  fully  detailed  in the Plan and Proxy
Statement.

     Acquisition  of  Outstanding  Shares.  At the  Effective  Time (as  defined
below),  Holding Company shall acquire all of the issued and outstanding  shares
of Bank Common Stock, Bank


<PAGE>





Page 3
April 15, 1997


Series A Preferred  Stock,  and Bank Series B Preferred Stock (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 Holding  Company,  as set forth
below:

     (1) in exchange for each share of Bank Common  Stock,  one share of Holding
Company Common Stock;

     (2) in exchange for each share of Bank Series A Preferred  Stock, one share
of Holding Company Series A Preferred Stock; and

     (3) in exchange for each share of Bank Series B Preferred  Stock, one share
of Holding Company Series B Preferred Stock.

     Options and Other  Rights.  Effective  as of the  Effective  Time,  Holding
Company  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 Covenant. At the Effective Time all references in
such Plans to Covenant shall be deemed to be references to Holding Company,  and
all  rights  under the Plans to acquire  shares of Bank  Common  Stock  shall be
converted  into and become rights to acquire  shares of Holding  Company  Common
Stock.

     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 Holding  Company  Common Stock,  Holding  Company
Series  A  Preferred  Stock  and  Holding  Company  Series  B  Preferred  Stock,
respectively.

     Dissenters'  Shares.  Dissenters'  Shares  shall be paid for by Covenant in
accordance  with the applicable  provisions of the Act, and shall  thereafter be
distributed  by Covenant as a stock  dividend to Holding  Company as provided in
the Act.

     Effective  Time.  Upon approval of the Plan by the  Commissioner of the New
Jersey   Department  of  Banking  and  Insurance  (the   "Department")  and  the
shareholders  of Covenant  as provided in the Act,  the Plan shall be filed with
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.





<PAGE>





Page 4
April 15, 1997




Representations and Assumptions

     We also  have  relied  with your  permission  on the  following  additional
representations and/or assumptions:

          1. No stock  or  securities  will be  issued  by  Holding  Company  in
     exchange for services  rendered to or for the benefit of Holding Company or
     Covenant in connection with the Reorganization.

          2. No stock  or  securities  will be  issued  by  Holding  Company  in
     exchange for indebtedness of Holding Company or Covenant in connection with
     the Reorganization.

          3. To the best of the knowledge of the  management of Holding  Company
     and Covenant,  none of the stock of Covenant prior to the Reorganization is
     "Section 306 Stock" within the meaning of Section 306(c) of the Code.

          4.  The  Reorganization  is not  the  result  of a  solicitation  by a
     promoter, broker or investment house.

          5. Shareholders of Covenant will not retain any rights to their shares
     of Covenant following the Reorganization.

          6. None of the shares of Covenant  exchanged in the Reorganization are
     subject  to  acquisition  indebtedness  which is being  assumed  by Holding
     Company or  Covenant,  and none of the shares of Covenant  exchanged in the
     Reorganization  will be  exchanged  for  "property"  within the  meaning of
     Sections 304(a) and 317(a) of the Code.

          7. Holding Company will be a "bank holding company" within the meaning
     of Section 2(a) of the Bank Holding Company Act of 1956.

          8. An  application  to form a bank  holding  company  was not filed by
     Covenant or any predecessor entity before August 16, 1982.

          9. Neither Holding Company nor Covenant is assuming any liabilities of
     the shareholders of Covenant in connection with the Reorganization.

          10. There is no indebtedness  outstanding  between Holding Company and
     the  shareholders  of Covenant,  and no such  indebtedness  will be created
     pursuant to the Reorganization.



<PAGE>





Page 5
April 15, 1997


          11. The Reorganization is not part of a larger transaction that fits a
     pattern  common to  acquisitive  reorganizations  as  described  in Revenue
     Procedure 83-22, 1983-1 C.B. 680.

          12. No stock of Covenant or Holding  Company  will be placed in escrow
     in connection with the Reorganization,  and no stock of Covenant or Holding
     Company will be issued at a later date under a contingent stock arrangement
     relating to the Reorganization.

          13. The  Reorganization  will be conducted in its entirety pursuant to
     the Plan as adopted by the  shareholders of Covenant;  the Plan defines all
     of  the  rights  of the  shareholders  of  Covenant  and  Holding  Company,
     respectively,  and there are no other  plans,  arrangements  or  agreements
     outstanding which will affect the terms of the  Reorganization  pursuant to
     the Plan.

          14.  All  exchanges  under the Plan will occur  simultaneously  at the
     Effective Time as defined therein.

          15. To the best of the knowledge of the management of Covenant,  there
     is no plan or  intention  on the  part of  Holding  Company  to  redeem  or
     reacquire any of its stock issued pursuant to the Reorganization.

          16. Taking into account (a) any issuance of Holding  Company stock (i)
     in exchange for services,  (ii) pursuant the exercise of outstanding  stock
     options,  warrants or other rights to acquire the stock of Holding Company,
     and (iii) pursuant to a public offering of Holding  Company stock,  and (b)
     the sale, transfer by gift or other disposition of stock of Holding Company
     to be received by the shareholders of Covenant in the  Reorganization,  the
     former  shareholders  of Covenant  will be in "control" of Holding  Company
     within the meaning of Section 368(c) of the Code immediately  following the
     Reorganization.

          17. Each shareholder of Covenant will receive stock of Holding Company
     approximately  equal  in worth to the  fair  market  value of the  stock of
     Covenant transferred to Holding Company in the Reorganization.

          18.  Holding  Company  and  Covenant  will each  remain  in  existence
     following  the  Reorganization,  Covenant will continue to pursue its trade
     and business, and Holding Company will retain the stock of Covenant as part
     of its trade and business.

          19. To the best of the knowledge of the management of Covenant,  as of
     the date hereof there is no plan or intention by Holding Company to dispose
     of any of the stock of Covenant following the Reorganization  other than in
     the ordinary course of business.



<PAGE>





Page 6
April 15, 1997


          20. As of the date  hereof,  there is no plan or intention on the part
     of Covenant or Holding Company to issue  additional  shares of any class of
     stock except pursuant to the Reorganization or the Plans.

          21.  The  business  purposes  for  the  Reorganization  are:  (i)  the
     facilitation of possible  acquisitions of other financial  institutions and
     flexibility  with respect to possible  acquisitions  of different  types of
     financial  institutions,  (ii) the elimination of adverse tax  consequences
     with respect to stock repurchases,  (iii) the permissibility of a staggered
     board of directors,  and (iv) the  application  of the modern  corporations
     code as the  principal  corporate law governing  Holding  Company,  and the
     reduction of the  applicable  burdens  under the Act  regarding  Covenant's
     charter, capital stock and governance.

          22. The  shareholders  of Covenant  and Holding  Company will each pay
     their respective  expenses,  if any, in connection with the consummation of
     the Reorganization.

          23.  Holding  Company will not be an "investment  company"  within the
     meaning of Section  351(e)(1) of the Code or Section  1.351-1(c)(1)(ii)  of
     the Treasury Regulations.

          24. To the best of the knowledge of the  management of Covenant,  none
     of the  shareholders of Covenant is under the  jurisdiction of a court in a
     Title 11 or similar case (within the meaning of Section 368(a)(3)(A) of the
     Code), and the stock of Holding Company received in the Reorganization will
     not  be  used  to  satisfy  the  indebtedness  any  shareholder  under  the
     jurisdiction of a court in a Title 11 or similar case.

          25.  Holding  Company  will not be a "personal  services  corporation"
     within the meaning of Section 269A of the Code.


                                     OPINION

     Assuming that the  Reorganization  is  consummated  in accordance  with the
terms and conditions  set forth in the Plan and based on the facts,  assumptions
and  representations  set forth in the Certification  Letter and this letter and
subject to the  qualifications and other matters set forth herein, we are of the
opinion that:

          A. The  Reorganization  will  qualify  as a  tax-free  exchange  under
     Section 351 of the Code.

          B. No gain or loss will be recognized  to Covenant or Holding  Company
     as a result of the Reorganization. Section 1032 of the Code.



<PAGE>





Page 7
April 15, 1997


          C. Except to the extent of any cash received, no gain or loss, if any,
     will be recognized  by the  shareholders  of Covenant  whose shares of Bank
     Common  Stock,  Bank Series A  Preferred  Stock and Bank Series B Preferred
     Stock are  converted  solely into Holding  Company  Common  Stock,  Holding
     Company  Series A Preferred  Stock and Holding  Company  Series B Preferred
     Stock, respectively. Sections 351 and 357 of the Code.

          D. The basis of the Holding  Company  Common  Stock,  Holding  Company
     Series A Preferred  Stock and  Holding  Company  Series B  Preferred  Stock
     received by the Covenant  shareholders will be the same,  respectively,  as
     the  adjusted  basis of their Bank  Common  Stock,  Bank Series A Preferred
     Stock  and Bank  Series B  Preferred  Stock  that  was  exchanged  upon the
     consummation of the Reorganization,  less any cash received,  plus any gain
     recognized,  allocated  between the Holding  Company Common Stock,  Holding
     Company  Series A Preferred  Stock and Holding  Company  Series B Preferred
     Stock that they  receive in  proportion  to the fair  market  value of each
     security at the Effective Time. Section 358 of the Code.

          E. The holding  period of the Holding  Company  Common Stock,  Holding
     Company  Series A Preferred  Stock and Holding  Company  Series B Preferred
     Stock to be received  by each  shareholder  pursuant to the  Reorganization
     will include the period during which such shareholder  held,  respectively,
     the Bank Common  Stock,  Bank  Series A  Preferred  Stock and Bank Series B
     Preferred   Stock   which   was   converted   upon   consummation   of  the
     Reorganization, provided that such shareholder held such Bank Common Stock,
     Bank  Series A  Preferred  Stock  and Bank  Series B  Preferred  Stock as a
     capital asset at the Effective Time. Section 1223(1) of the Code.

          F. Any shareholder who perfects  dissenters'  rights under the laws of
     the State of New Jersey and who  receives a cash payment of the fair market
     value of such  shareholder's  shares of Bank  Common  Stock,  Bank Series A
     Preferred  Stock or Bank Series B Preferred Stock will be treated as having
     received such payment in redemption of such shares. Such redemption will be
     subject to the  conditions and  limitations of Code Section 302,  including
     the attribution rules of Code Section 318. In general, if, at the Effective
     Time, all of the Bank Common Stock,  Bank Series A Preferred Stock and Bank
     Series B Preferred Stock owned (actually or constructively) by a dissenting
     shareholder is surrendered for cash in connection  with the  Reorganization
     and such stock is owned as a capital asset, the dissenting shareholder will
     recognize  capital  gain or loss  measured  by the  difference  between the
     amount of cash  received by such holder and the basis for such shares.  If,
     however,  such dissenting holder owns,  either actually or  constructively,
     any additional Covenant or Holding Company shares, or if such holder should
     only dissent  with  respect to one class or two classes of Covenant  stock,
     the payment made to such holder could be treated as a dividend. In general,
     under  the  constructive  ownership  rules of the  Code,  a  holder  may be
     considered  to own stock that is owned,  and in some  cases  constructively
     owned,  by certain related  individuals or entities,  as well as stock that
     such holder (or related  individuals  or entities) has the right to acquire
     by exercising an option or converting a convertible security.



<PAGE>





Page 8
April 15, 1997


     Our opinion is limited to the foregoing  federal income tax consequences of
the  Reorganization,  which are the only matters as to which you have  requested
our opinion.  We have not addressed any other federal income tax consequences of
the  Reorganization  other than those  specifically set forth herein and we have
not considered any matters  (including state or local tax consequences)  arising
under the laws of any  jurisdiction  other than  matters of federal  law arising
under the laws of the United States as expressly set forth herein.

     Our opinion is based on the understanding  that the relevant facts are, and
will be at the Effective  Time,  as set forth or referred to in this letter.  If
this understanding is incorrect or incomplete in any respect,  our opinion could
be affected.  Our opinion is based on the facts and representations as expressed
herein.

     Our opinion is based upon  existing law,  including  the  provisions of the
Code,  Treasury  Regulations  promulgated  thereunder,   current  administrative
rulings and practices of the Internal  Revenue  Service,  case law, and judicial
decisions interpreting the same.

     In addition,  the authorities  upon which we have relied are all subject to
change and such change may be made with retroactive effect. No assurances can be
provided as to future judicial  interpretations of these laws or their affect on
this opinion.  We are not hereby  undertaking to advise you as to any changes in
the law,  facts,  or  circumstances  which  may  hereafter  occur or come to our
attention.  No assurance  can be provided that after any such change our opinion
would not be different. Further, we undertake no responsibility and are under no
obligation to update or supplement our opinion at any future time nor render any
further opinion to you.

     We hereby  consent to the reference to our firm under the caption  "Federal
Income Tax  Consequences"  in the Proxy Statement  included in the  Registration
Statement of Holding  Company on Form S-4 under the  Securities  Act of 1933, as
amended,  and to the filing of this  opinion as an exhibit to such  Registration
Statement.  Only Covenant and Holding Company may rely on this opinion, and only
with respect to the Reorganization.


                                           Very truly yours,

                                           PEPPER, HAMILTON & SCHEETZ LLP



                                           ---------------------------------
                                           Lisa Petkun, a Partner






                                                                    Exhibit 10.1

                            COVENANT BANK FOR SAVINGS
                           INCENTIVE STOCK OPTION PLAN


     1. Purpose.  This  Incentive  Stock Option Plan (the "Plan") is intended to
encourage  stock  ownership by selected  employees and officers of Covenant Bank
for Savings (the "Bank") and its  subsidiaries (if any) who are important to the
success  and  growth  of the  Bank's  business  and to  help  the  Bank  and its
subsidiaries  obtain and retain the  services of such  employees.  It is further
intended that options issued  pursuant to this Plan shall  constitute  incentive
stock options within the meaning of Section 422A of the Internal Revenue Code of
1986, as amended (the "Code").

     2.  Administration.  The Plan shall be  administered  by a Committee of not
less than three Directors,  each of whom shall be ineligible to participate,  or
shall have waived the right to participate, in the Plan.

     The Committee shall have, subject to, and within the limits of, the express
provisions of the Plan, the following powers:

          (a) To  determine  from time to time which of the  eligible  employees
     shall be granted  options under the Plan,  and the time or times when,  and
     the number of shares for  which,  an option or options  shall be granted to
     each of them.

          (b) To construe and interpret  the Plan and options  granted under it,
     and  to  establish,  amend,  and  revoke  rules  and  regulations  for  its
     administration.  The Committee,  in the exercise of its power,  may correct
     any defect, or supply any omission, in the Plan or in any option agreement,
     in a manner and to the extent it shall be  necessary  or  expedient to make
     the Plan  fully  effective.  The  interpretation  and  construction  by the
     Committee of any  provision of the Plan or of any option  granted  under it
     shall be final.  No member of the Committee  shall be liable for any action
     or determination  made in good faith with respect to the Plan or any option
     granted under it.

          (c) To  prescribe  the terms and  provisions  of each option  granted,
     which terms and provisions need not be identical.

     3. Eligibility.  The persons who shall be eligible to receive options shall
be such key employees and senior officers, whether or not they are directors, of
the Bank or its subsidiary corporations" (as such term is defined in Section 425
of the Code),  as the Committee  shall select from time to time. An optionee may
hold more than one option, but only on the terms and subject to the restrictions
hereafter set forth. No optionee shall be granted incentive stock options (under
this and all other  stock  option  plans of the Bank and its  subsidiaries)  for
which the shares  exercisable for the first time in any calendar year shall have
an aggregate fair market value (determined as of the time of grant) in excess of
$100,000.

     4.  Stock.  The stock  subject  to the  options  shall be the shares of the
Bank's authorized but unissued Common Stock (the "Stock"),  shares of Stock held
in the Bank's  treasury,  or both. The aggregate number of shares of Stock which
may be issued under options  shall not exceed  120,000  shares of Stock;  except
that such number shall be subject to  adjustment  as provided in Article 5(i) of
the Plan.


<PAGE>




     In the event any  outstanding  option under the Plan for any reason expires
or is terminated,  the shares of Stock allocable to the  unexercised  portion of
such option may again be subjected to an option under the Plan.

     5. Terms and Conditions of Options.  Stock options granted  pursuant to the
Plan shall be  authorized  by the Committee and shall be evidenced by agreements
in such form as the Committee shall from time to time approve,  which agreements
shall comply with and be subject to the following terms and conditions:

          (a) Employment. Nothing in this Plan shall impose upon the Bank or its
     subsidiaries  any obligation to retain the optionee in their employ for any
     period.

          (b) Number of Shares of Stock.  Each option  shall state the number of
     shares of Stock to which it pertains.

          (c) Option Price. Each option shall state the option price which shall
     be not less than 100% of the fair  market  value of the  shares of Stock on
     the date of the granting of the option; except, in the case of the grant of
     an option to an employee who owns capital stock of the Bank possessing more
     than 10% of the total combined  voting power of all classes of stock of the
     Bank or of its  subsidiaries,  the option  price of such stock  shall be at
     least 110% of the fair market value of Stock  subject to such option.  Such
     fair market value shall be determined  by the Committee in accordance  with
     applicable U.S. Treasury Regulations.

          (d) Medium and Time of Payment.  The option  price shall be payable in
     cash,  by check or by  tendering  to the Bank shares of its Stock having an
     aggregate fair market value, determined as of the date of payment, equal to
     the option  price.  The option price shall be payable upon  exercise of the
     option.

          (e) Term and  Exercise of Options.  Each option shall expire ten years
     from the date it is granted or at the end of such shorter  period as may be
     designated  by the committee on the date of grant;  except,  in the case of
     the grant of an option to an employee  who owns  capital  stock of the Bank
     possessing  more than 10% of the total combined voting power of all classes
     of stock of the  Bank or of its  subsidiaries,  such  option  shall  not be
     exercisable after the expiration of five years from the date it is granted.
     The  option  shall be  exercisable  only by the  optionee  and shall not be
     assignable  or  transferable  by him and no other person shall  acquire any
     rights therein.

          (f)  Termination of Employment  Except by Death or  Disability.  If an
     optionee shall cease to be employed by the Bank or one of its  subsidiaries
     for any  reason  other  than his  death or  disability,  his  option  shall
     terminate  three months  following such  cessation of  employment.  Whether
     authorized leave of absence or absence for military or governmental service
     shall  constitute  termination  of employment  for the purpose of the Plan,
     shall be determined by the Committee,  which  determination  shall be final
     and conclusive.

          (g) Disability of Optionee.  In the event that an optionee shall cease
     to be  employed  by the  Bank  or one of  its  subsidiaries  because  he is
     disabled  (within  the  meaning of  Section  105(d)(4)  of the Code),  such
     optionee  shall  have the  right to  exercise  his  option  (to the  extent
     otherwise  exercisable)  at any time  within one year after his  employment
     ceases by reason of such disability.




2

<PAGE>


          (h) Death of Optionee  and Transfer of Option.  If the optionee  shall
     die while in the employ of the Bank or one of its subsidiaries,  the option
     may be exercised (to the extent the option is otherwise exercisable) at any
     time  within one year  after the  optionee's  death,  by the  executors  or
     administrators  of the  optionee or by any person or persons who shall have
     acquired the option directly from the optionee by bequest or inheritance.

          (i) Recapitalization. Notwithstanding any other provision of the Plan,
     the option  agreement may contain such  provisions  as the Committee  shall
     determine to be  appropriate  for the adjustment of the number and class of
     shares  subject to each  outstanding  option  and the option  prices in the
     event of changes in the outstanding  capital stock of the Bank by reason of
     stock dividends, stock splits, recapitalizations,  mergers, consolidations,
     splitups,   spinoffs,   liquidations,   or   other   similar   changes   in
     capitalization,  or any distribution to common stockholders other than cash
     dividends,  and in the event of any such change in the outstanding  capital
     stock of the Bank, the aggregate number and class of shares available under
     the Plan and the  maximum  number  of  shares  as to which  options  may be
     granted to any employee shall be  appropriately  adjusted by the Committee,
     whose determination shall be conclusive.

          (j) Rights as a  Stockholder.  An  optionee  shall have no rights as a
     stockholder with respect to any shares covered by his option until the date
     of  the  issuance  of a  stock  certificate  to him  for  such  shares.  No
     adjustment shall be made for dividends (ordinary or extraordinary-, whether
     in cash, securities or other property) or distributions or other rights for
     which  the  record  date is prior to the date  such  stock  certificate  is
     issued, except as provided in Article 5(i) hereof.

          (k)  Modification,  Extension  and Renewal of Options.  Subject to the
     terms and conditions and within the  limitations of the Plan, the Committee
     may  modify,  extend  or  renew  outstanding  options  (to the  extent  not
     theretofore   exercised).   Notwithstanding  the  foregoing,   however,  no
     modification of an option shall, without the consent of the optionee, alter
     or impair any rights or obligations  under any option  theretofore  granted
     under the Plan.

          (l) Investment Purpose. If the Committee in its discretion  determines
     that as a matter of law such  procedure  is or may be desirable in order to
     assure  compliance  with any applicable  securities or Blue Sky law, it may
     condition  any  exercise  of an option  granted  hereunder  or any  portion
     thereof and the delivery of certificates representing the shares subject to
     exercise,  upon such  procedures  as it deems  appropriate,  including  the
     requirement  that the  optionee  execute  and deliver to the Bank a written
     statement,  in form  satisfactory to the Bank,  representing and warranting
     that his  purchase  of shares of Stock on  exercise  thereof is for his own
     account  for  investment  and not  with a view to  resale  or  distribution
     thereof.

          (m) Disqualifying Disposition.  Any optionee who disposes of shares of
     Stock acquired in the exercise of an option by sale or exchange  either (i)
     within two years after the date of the grant of the option  under which the
     Stock was  acquired or (ii) within one year after the  acquisition  of such
     shares shall notify the Bank of such disposition and of the amount realized
     and of his adjusted basis in such shares.

          (n) Other Provisions. The option agreements authorized under the Plan,
     which  need  not  be  identical,   shall  contain  such  other  provisions,
     including, without limitation, restrictions



3

<PAGE>


     upon the exercise of the option, as the Committee shall deem advisable. Any
     such option agreement shall contain such limitations and restrictions  upon
     the  exercise of the option as shall be necessary in order that such option
     will be an "incentive  stock option" as defined in Section 422A of the Code
     or to conform to any change in the law.

     6. Term of the Plan.  The Plan shall be effective  upon its approval by the
Bank's stockholders,  and unless the Plan shall theretofore have been terminated
as herein provided, the Plan shall terminate on, and no option shall be granted,
after the tenth anniversary of the date of such approval.

     7. Amendment of the Plan.  The Board of Directors of the Bank may,  insofar
as permitted by law,  from time to time,  with respect to any shares at the time
not subject to options, suspend or discontinue the Plan or revise or amend it in
any respect  whatsoever except that,  without approval of the  stockholders,  no
such revision or amendment  shall  increase the number of shares  subject to the
Plan,  change the  designation  of the class of  employees  eligible  to receive
options,  decrease the price at which  options may be granted,  or extend beyond
ten years the period in which options may be exercised.



4





                                                                    Exhibit 10.2


                            COVENANT BANK FOR SAVINGS

                          EMPLOYEE STOCK PURCHASE PLAN


     COVENANT BANK FOR SAVINGS (the "Bank") hereby adopts the following Employee
Stock  Purchase  Plan for the benefit of its eligible  employees,  in accordance
with the following terms and conditions.

     1.  Purpose.  The  purpose of this Plan is to provide  an  opportunity  for
eligible  employees  of the Bank and its  subsidiaries,  if any, to share in the
growth and  prosperity  of the Bank by acquiring a  proprietary  interest in the
Bank through acquisition of shares of the Bank's common stock, and to provide an
employee stock purchase plan which  qualifies  under Section 423 of the Internal
Revenue  Code and  which  qualifies  for  exemption  from  Section  16(b) of the
Securities  Exchange Act of 1934, as amended (the  "Exchange  Act")  pursuant to
Rule 16b-3 promulgated thereunder.

     2.  Title.  This  Plan  shall  be known as the  COVENANT  BANK FOR  SAVINGS
Employee Stock Purchase Plan (hereinafter referred to as the to "plan")

     3. Definitions.  The following definitions shall be applicable to the terms
used in the Plan:

          (a) "Board of Directors" means the Board of Directors of the Bank.

          (b)  "Closing  Price"  means the  average of the  closing  bid and ask
     prices of the Common  Stock as  reported  on the  National  Association  of
     Securities  Dealers Automated  Quotation System or, if not so reported,  as
     furnished by any member of the National  Association of Securities Dealers,
     Inc.  selected by the Board of Directors.  In the event that the price of a
     share of Common Stock shall not be so reported,  the Closing Price shall be
     determined  by such a  method  as  shall  be  authorized  by the  Board  of
     Directors.

          (c) "Code"  means the Internal  Revenue Code of 1986,  as currently in
     effect or as hereafter amended.

          (d) "Common Stock" means those shares of the Bank's Common Stock which
     pursuant to Paragraph  5(a) are reserved for issuance  upon the exercise of
     the purchase rights granted under this Plan.

          (e) "Contribution  Account" means the account established on behalf of
     a  Member  to  which  shall  be  credited   the  amount  of  the   Member's
     contribution, pursuant to Article V.

          (f) "Effective Date" means the first day after adoption of the Plan by
     the Board of  Directors,  approval  by the  shareholders  of the  Bank, and
     receipt of any required regulatory approval.



1

<PAGE>


          (g)  "Employee"  means each current or future  employee of the Bank or
     its  subsidiaries,  if any.  However,  the term  "Employee,,  shall exclude
     employees  who  customarily  work twenty (20) hours or less per week or who
     customarily work not more than five (5) months during the calendar year.

          (h)  "Exercise  Date" means the last  Trading  Date of the  applicable
     Participation Period.

          (i) "Grant Date" means the last Trading Date  preceding  the first day
     of the applicable Participation Period.

          (j) "Issue  Price" means 85% of the lower of the Closing  Price of the
     stock on either the Grant Date or the Exercise Date.

          (k)  "Member"  means  any  Employee  who has met  the  conditions  and
     provisions for becoming a Member as provided in Article III hereof.

          (l)  "Member's  Contribution  Rate"  means the  amount  elected by the
     Member to contribute  by regular  payroll  deductions  to his  Contribution
     Account as outlined in Paragraph 5(b).

          (m)  "Participation  Period" means a six month period beginning on the
     first day of July and January of each year.

          (n) "Trading  Date" means a date on which stocks in the United  States
     are traded on the over-the-counter markets, whether any share of the Bank's
     Common Stock is actually traded on such date.

     4. Membership in the Plan.

          (a) Eligibility. Each present and future Employee shall be eligible to
     become a Member of the Plan as of the first day of any Participation Period
     which is at least six (6) months after he was first employed by the Bank.

          (b)  Participation.  Any Employee  electing to  participate  hereunder
     shall complete and file with the Bank such form as may be prescribed by the
     Bank. The completed form shall indicate the Member's Contribution Rate and,
     unless waived by the Bank,  must be received at least fifteen days prior to
     the commencement of the applicable  Participation  Period.  Upon becoming a
     Member, said Member shall be bound by the terms of this Plan, including any
     amendments hereto.


2

<PAGE>



     5. Issuance of Stock Purchase Plan Rights.

          (a) Shares Subject to Plan. - The Bank shall reserve 100,000 shares of
     its Common  Stock for issuance  upon the  exercise of the  purchase  rights
     granted  hereunder.  These  shares may be either  authorized  and  unissued
     shares,  issued shares held in or acquired for the treasury of the Bank, or
     shares of stock  acquired  by the Bank upon  purchase in the open market or
     otherwise.  Such number of shares  shall be  appropriately  adjusted in the
     event  of any  one or  more  stock  splits,  reverse  stock  splits,  stock
     dividends  paid or declared  with  respect to such stock in the future,  or
     merger of the Bank.

          (b)  Contributions  to Plan. In order to  participate in this Plan, an
     Employee  must  authorize  the Bank to deduct  through a payroll  deduction
     either an exact  number  of  dollars  per pay  period  or a  percentage  of
     Compensation, as from time to time specified by the Bank. In any event, the
     amount so  specified  shall not be less than one percent  (1%) and not more
     than ten percent (10%) of the Employee's  Compensation for that pay period.
     For purposes of this Section 5, Compensation  means the base salary paid to
     the Member for such  Participation  Period,  but  excluding  overtime  pay,
     commissions,  bonuses,  and incentive pay. Such  authorization  shall be in
     writing and on such forms as provided by the Bank. No interest shall accrue
     on any amounts withheld under this Plan.

          (c) Withdrawal or Change in Contributions.  The Member's  contribution
     rate, once established  pursuant to subparagraph (b) above, shall remain in
     effect for each Participation  Period. A Member may choose to withdraw from
     participation or may change his contribution  rate,  effective for the next
     Participation Period following the receipt of written notice by the Bank on
     such forms as are provided by the Bank; provided, however, no Member who is
     an officer (as defined in Rule 16a-l(f) under the Exchange Act) or director
     shall be  permitted  to change  his  Contribution  Rate or his  status as a
     participating  Member  except in  accordance  with the  provisions  of Rule
     16b-3(d)(2) under the Exchange Act.

          (d) Total Number of Shares Exceeded.  If the total number of shares to
     be purchased hereunder by all Members in a Participation Period exceeds the
     number of shares  authorized  under this Plan, a pro rata allocation of the
     available  shares  will be made  among all  Members  based on the amount in
     their respective Contribution Accounts on the Exercise Date.

          (e) Number of Shares  Purchased.  On each Exercise  Date, the Member's
     Contribution  Account  shall be used to purchase the number of whole shares
     of the Bank Stock  determined by dividing the Issue Price into the Member's
     Contribution  Account.  Any  money  remaining  in a  Member's  Contribution
     Account  will  remain in the  Contribution  Account  to be used in the next
     Participation  Period along with new contributions in the new Participation
     Period.  All  rights or  options  under  this Plan shall be subject to such
     amendment or modification as the Bank shall deem necessary to comply



3

<PAGE>



     with any  applicable  law or  regulation,  and  shall  contain  such  other
     provisions as the Bank shall from time to time approve and deem necessary.

          (f) Limitation on Stock purchase. In no event may a Member:

               (1)  Have  rights  to  purchase  stock in any one  calendar  year
          pursuant  to this  Plan and any  other  stock  plan of the Bank  which
          accrue at a rate which  exceeds  $25,000 of fair  market  value of the
          Common Stock (determined at the time such rights are granted);

               (2)  Receive  an  option  hereunder  if  he  beneficially   owns,
          immediately  after  the  option  is  granted,  5% or more of the total
          combined voting power or value of all classes of stock of the Bank; or

               (3)  Transfer or  otherwise  alienate  any rights  granted to him
          under this Plan.

     A Member's stock  ownership  shall be determined by taking into account the
rules of  constructive  ownership set forth in Section  425(d) of the code.  Any
unused portion of the $25,000 per calendar year limitation  shall not be carried
over to a succeeding year.

          (g) Time of Issuance.  The Bank stock  certificates  purchased through
     the  exercise of the option  granted  hereunder  shall be issued as soon as
     practicable  after the date of such  exercise.  Any  transfer  or issue tax
     shall be paid by the Bank. A Member  shall have no rights as a  shareholder
     with  respect to any shares  covered by the Plan until the date of issuance
     of a certificate to him f or shares purchased.  No adjustment shall be made
     for  dividends  or other  rights for which the record  date is prior to the
     date such certificate is issued.

          (h)  Termination  of  Employment.   Any  Member  whose  employment  is
     terminated for any reason except death during a Participation  Period shall
     make no  further  contributions  to the  Plan,  shall no longer be deemed a
     Member in the Plan and shall be returned  the  balance in his  Contribution
     Account.

          (i) Death.  If a Member shall die during a  Participation  Period,  no
     further  contributions  on behalf of the deceased Member shall be made, and
     the  balance  in the  Contribution  Account  shall be paid to the  deceased
     Member's Personal Representative.

          (j) One Year  Restriction  on Sale. A Member may not sell or otherwise
     dispose of any  Common  Stock  obtained  by reason of the  exercise  of the
     purchase  rights  granted  hereunder for a period of one (1) year after the
     date of  purchase  of such  Stock;  provided,  however,  that the  Board of
     Directors may waive this provision on a case by case basis.


4

<PAGE>



     6. Miscellaneous.

          (a) Plan  Administration.  The  Board of  Directors  or any  Committee
     delegated  such  authority by the Board of Directors  shall  administer the
     Plan and keep records of individual Member benefits. The Board of Directors
     or such  Committee  shall  interpret  the  Plan  and  shall  determine  all
     questions arising in the administration,  interpretation and application of
     the Plan,  and all such  determinations  shall be conclusive and binding on
     all persons.  The Bank's Board of Directors may at any time or from time to
     time amend the Plan in any respect or terminate same. The Bank will pay all
     expenses of  administering  this Plan that may arise in connection with the
     Plan. Any rules,  regulations,  or procedures that may be necessary for the
     proper  administration  or functioning of this Plan that are not covered in
     this Plan shall be promulgated and adopted by the Bank's Board of Directors
     or such Committee.

          (b) Construction. Any heading or subheadings in this Plan are inserted
     for convenience of reference only and are to be ignored in the construction
     of any provisions  hereof.  This Plan shall be construed in accordance with
     the laws of the State of New Jersey.

          (c) No Assignment or Alienation.  The option rights  hereunder are not
     subject  to  assignment  or  alienation.  Such  rights  may  not  be  sold,
     exchanged,   assigned,  pledged,  discounted,   hypothecated  or  otherwise
     transferred  except by will or by the laws of descent and distribution.  No
     option rights shall be subject to execution, attachment or similar process.
     If a Member  attempts such  assignment,  transfer or  alienation,  the Bank
     shall  disregard that action and treat it as an automatic  withdrawal  from
     the Plan.

          (d) Not a  Contract  of  Employment.  This  Plan will not be deemed to
     constitute   a  contract   between  the  Bank  and  any  Member  or  to  be
     consideration  or an inducement for the  employment of any Member.  Nothing
     contained  in this Plan  shall be deemed to give any Member the right to be
     retained in the service of the Bank or to  interfere  with the right of the
     Bank to discharge  any Member at any time,  regardless  of the effect which
     such discharge shall have upon him as a Member of the Plan.

          (e) Liability. No liability whatever shall attach to or be incurred by
     any past, present or future shareholders,  officers or directors,  as such,
     of the  Bank,  under  or by  reason  of any of  the  terms,  conditions  or
     agreements  contained  in this Plan or implied  therefrom,  and any and all
     liabilities  of, and any and all rights and claims against the Bank, or any
     shareholder,  officer or director as such, whether arising at common law or
     in equity or created by statute or constitution or otherwise, pertaining to
     this Plan, are hereby expressly  waived and released by every Member,  as a
     part of the  consideration for any benefits provided by the Bank under this
     Plan.

                
5

<PAGE>


          (f) Governmental  Approval.  The Bank's obligation to sell and deliver
     stock  under  the Plan is at all  times  subject  to all  approvals  of any
     governmental  authorities  required in connection  with the  authorization,
     issuance, sale or delivery of such stock.

          (g)  Shareholder  Approval.   This  Plan  shall  be  approved  by  the
     shareholders  of the Bank in any manner  which is  provided  for in the New
     Jersey  Banking  Act  to  constitute  valid  shareholder   action,  and  in
     accordance with Rule 16b-3 under the Exchange Act.

          (h) Use of Proceeds.  The proceeds from the sale of shares pursuant to
     purchase rights granted under this Plan shall  constitute  general funds of
     the Bank.

          (i) Termination. This Plan shall terminate on January 1, 2004, or such
     earlier  date  as  may  be  determined  by  the  Board  of  Directors.  The
     termination  of this  Plan,  however,  shall not  affect  any  restrictions
     previously  imposed on shares issued pursuant to this Plan or rights of the
     Bank granted pursuant to this Plan.




6



                                                                    Exhibit 10.3


                            COVENANT BANK FOR SAVINGS

         1996 STOCK OPTION PLAN FOR EMPLOYEES AND NON-EMPLOYEE DIRECTORS


     Section 1. Purposes.

     The purposes of this Plan are (a) to maintain the  competitive  position of
the Company and its  Subsidiaries  by  attracting  and  retaining  directors and
employees;  and (b) to provide  incentive  compensation  to such  directors  and
employees based upon the Company's  performance as measured by the  appreciation
in the value of the Company's Common Stock. The Discretionary Options granted to
Employees  pursuant to this Plan are  intended to  constitute  either  Incentive
Stock Options or non-qualified  stock options, as determined by the Committee at
the  time of  grant.  The  Non-Discretionary  Options  granted  to  Non-Employee
Directors pursuant to this Plan are intended to constitute  non-qualified  stock
options;  as to such  grantees,  this Plan is intended to constitute a "formula"
plan satisfying the conditions of Rule 16b-3(c)(2)(ii) promulgated under Section
16 of the Exchange Act. Options granted  hereunder shall be subject to the terms
and conditions of this Plan,  which shall be deemed  incorporated in this Option
Agreement.

     Section 2. Definitions.

     "Adjusted  Fair Market Value" shall have the meaning set forth in Section 8
hereof.

     "Annual Grant" shall have the meaning set forth in Section 3(a)(ii) hereof.

     "Board"  shall mean the Board of Directors of the Company,  as  constituted
from time to time.

     "Change of  Control"  shall  mean the  occurrence  of any of the  following
events:  (i)  approval by the  shareholders  of the  Company  (or the Board,  if
shareholder  action is not required) of a plan or other arrangement  pursuant to
which the Company will be dissolved or  liquidated;  or (ii) the  acquisition by
any entity,  person or group (within the meaning of Section  13(d)(3) or Section
14(d)(2)  of the  Exchange  Act),  other  than (A) the  Company,  (B) any of its
Subsidiaries,  (C) a holder of the capital stock of the Company on the date that
this Plan is adopted by the Board,  as determined by the  Committee,  or a group
consisting solely of such holders,  or (D) any employee benefit plan (or related
trust)  sponsored or  maintained by the Company or any of its  Subsidiaries,  of
beneficial ownership of, or voting control over more than fifty percent (50%) of
the  outstanding  shares of the Company's  voting  capital stock  (computed on a
fully  diluted  basis),  unless the  transaction  pursuant to which such entity,
person entity or group  acquired  such  beneficial  ownership or voting  control
resulted from


<PAGE>



the  issuance  by the  Company  of shares of its  voting  capital  stock and was
approved by at least a majority of directors  who shall have been members of the
Board for at least twelve (12) months.

     "Code" shall mean the Internal Revenue Code of 1986, as amended.

     "Committee"  shall mean the  Committee  described  in Section  4(a) of this
Plan.

     "Company" shall mean Covenant Bank for Savings,  a New Jersey capital stock
savings bank, and its successors and assigns.

     "Common Stock" shall mean the common stock of the Company.

     "Director" shall mean a member of the Board of Directors of the Company.

     "Disability"  or  "Disabled"  shall mean the  inability  of an  Optionee to
perform his or her normal duties as an Employee or Director, as applicable,  for
the Company resulting from a mental or physical illness, impairment or any other
similar  occurrence  which has lasted or can be expected to last for a period of
twelve (12) consecutive months, as determined by the Committee.

     "Discretionary Option" shall mean an Option awarded to an Employee pursuant
to Section 3(b) hereof.

     "Disinterested   Person"   shall  have  the   meaning  set  forth  in  Rule
16b-3(c)(2)(i)  promulgated by the Securities and Exchange  Commission under the
Exchange Act, or any successor definition adopted by the Securities and Exchange
Commission.

     "Employee"  shall  mean any person  (including  officers)  employed  by the
Company or any Subsidiary.

     "Exchange Act" shall mean the Securities Exchange Act of 1934, as in effect
from time to time.

     "Fair  Market  Value" shall mean the fair market value of a share of Common
Stock, as determined pursuant to Section 8 hereof.

     "Incentive  Stock Option" shall mean an Option that meets the  requirements
of Section 422 of the Code and which is designated as an Incentive Stock Option.

     "Initial  Grant"  shall  have the  meaning  set forth in  Section  3(a)(ii)
hereof.


- -2-

<PAGE>



     "Non-Discretionary  Option" shall mean an Option  awarded to a Non-Employee
Director pursuant to Section 3(a) hereof.

     "Non-Employee  Director"  shall  mean a  Director  who on the  date  of the
granting of an Option hereunder is not an Employee.

     "Option"  shall  mean an option to  purchase  Common  Stock that is granted
pursuant to this Plan.

     "Option  Agreement" shall mean a written agreement in such form or forms as
the Committee  (subject to the terms and  conditions of this Plan) may from time
to time approve evidencing and reflecting the terms of an Option.

     "Optionee" shall mean a Participant to whom an Option is granted.

     "Participant" shall mean each Director of the Company and each Employee.

     "Plan"  shall  mean  this  1996  Stock  Option  Plan  for   Employees   and
Non-Employee Directors, as amended from time to time.

     "Proprietary Information" shall mean any and all confidential, proprietary,
business and  technical  information  or trade  secrets of the Company or of any
Subsidiary  or affiliate of the Company  revealed,  obtained or developed in the
course of an  Optionee's  employment  with the  Company  or in the  course of an
Optionee's  performance  of  services  for the  Company  in any other  capacity.
Proprietary  Information shall include but shall not be limited to marketing and
development plans, methods and efforts,  cost information,  pricing information,
identities of customers and suppliers, the Company's relationship with actual or
potential  customers  and the  needs  and  requirements  of any such  actual  or
potential  customers,  and any other  confidential  information  relating to the
business  of the  Company.  Proprietary  Information  shall not include (i) such
information  as may be necessary or  appropriate  for an Optionee to disclose in
the course of his  employment  for the effective and efficient  discharge of his
duties  as an  employee  of  the  Company  or as may  be  required  by law to be
disclosed;  or (ii) such  information  as is readily  available  to the  general
public so long as such  information  did not  become  readily  available  to the
general  public as a direct or indirect  result of an  Optionee's  breach of his
obligation to maintain confidentiality.

     "Sale of the  Company"  shall mean the  earliest  of: (i) the  closing of a
sale, transfer or other disposition of all or substantially all of the shares of
capital  stock then  outstanding  of the  Company;  (ii) the  closing of a sale,
transfer or other  disposition of all or substantially  all of the assets of the
Company; or (iii) the merger or consolidation of the Company with


- -3-

<PAGE>



or into another  corporation or share  exchange with respect to the  outstanding
shares of the  Company;  other than,  in each case, a  transaction  in which (x)
shares of the Company's voting capital stock outstanding immediately before such
transaction  are exchanged or converted into shares that represent  greater than
fifty percent (50%) of the  acquiring,  resulting or surviving  entity's  voting
capital stock (or comparable  equity  interests)  after such transaction and (y)
this Plan is assumed by the acquiring, resulting or surviving entity.

     "Securities  Act" shall mean the  Securities Act of 1933, as in effect from
time to time.

     "Shares" shall mean shares of Common Stock.

     "Stock  Purchase  Agreement"  shall mean an  agreement  in such form as the
Committee may from time to time approve  (subject to the terms and conditions of
this  Plan),  which an Optionee  may be  required  to execute as a condition  of
purchasing Shares upon exercise of an Option.

     "Subsidiary"  shall mean a subsidiary  corporation of the Company,  whether
now or hereafter existing, as defined in Sections 424(f) and (g) of the Code.

     Section 3. Participation.

     Non-Discretionary Options.

     Each  Non-Employee  Director  (other than a Non-Employee  Director that was
previously an Employee)  shall  receive an initial award of a  Non-Discretionary
Option to purchase  10,000 shares  (subject to adjustment as provided in Section
9) of Common Stock (the  "Initial  Grant"),  on the date that such  Non-Employee
Director first becomes a Non-Employee  Director or on the date this Plan becomes
effective in  accordance  with  Section 27 hereof,  in the case of those who are
Non-Employee Directors at such time.

     Upon the conclusion of the Company's Annual Meeting of Stockholders in each
year following the  effectiveness  of this Plan, each person who is then serving
as a  Non-Employee  Director  of the  Company  and has served as a  Non-Employee
Director  since the previous  Annual  Meeting of  Stockholders  shall  receive a
Non-Discretionary Option for the purchase of 2,500 shares (subject to adjustment
as provided in Section 9) of Common Stock (each, an "Annual Grant").

     Discretionary Options. The Committee may grant Discretionary Options at any
time and from time to time to Employees who shall be selected by the  Committee.
Discretionary  Options may be granted only to Employees,  and may not be granted
to


- -4-

<PAGE>



Non-Employee  Directors.  Any grant of  Discretionary  Options  may  include  or
exclude any Employees,  as the Committee shall determine in its sole discretion.
An Employee who has been granted an Option, if he or she is otherwise  eligible,
may be granted additional Options.

     Section 4. Administration.

     Procedure. This Plan shall be administered by a Committee consisting of not
less than two persons appointed by the Board who are each Disinterested  Persons
and who shall be  appointed  by, and serve at the  pleasure  of,  the Board.  No
member  of the  Committee  may be an  employee,  officer  or  consultant  of the
Corporation  and no member of the Committee may be a former  employee or officer
of the Company.

     Powers of  Administration.  Subject to the  provisions  of this  Plan,  the
Committee  shall  have  the  authority,   in  its   discretion:   (i)  to  grant
Discretionary  Options;  (ii) to  determine  the Fair Market  Value per Share in
accordance with Section 8 of this Plan; (iii) to determine the exercise price of
the Options to be granted in accordance with Sections 6 and 7 of this Plan; (iv)
to  determine  the  Participants  to  whom,  and the  time or  times  at  which,
Discretionary  Options shall be granted,  and the number of Shares to be subject
to each  Discretionary  Option;  (v) to  prescribe,  amend and rescind rules and
regulations relating to this Plan; (vi) to determine the terms and provisions of
each  Option  granted  under this Plan,  each  Option  Agreement  and each Stock
Purchase Agreement (which need not be identical with the terms of other Options,
Option  Agreements and Stock  Purchase  Agreements)  and,  subject to Section 14
hereof,  to modify or amend an  outstanding  Option,  Option  Agreement or Stock
Purchase  Agreement;  (vii) to accelerate the exercise date of any Discretionary
Option;  (viii) to determine whether any Participant will be required to execute
a Stock Purchase  Agreement or other agreement as a condition to the exercise of
an Option,  and to  determine  the terms and  provisions  of any such  agreement
(which need not be identical with the terms of any other such  agreement);  (ix)
to interpret  this Plan or any agreement  entered into with respect to the grant
or exercise of Options;  (x) to authorize any person to execute on behalf of the
Company any instrument  required to effectuate the grant of an Option previously
granted  under this Plan or to take such other  actions as may be  necessary  or
appropriate  with  respect  to the  Company's  rights  pursuant  to  Options  or
agreements  relating  to the grant or  exercise  thereof;  and (xi) to make such
other  determinations  and establish such other procedures as it deems necessary
or advisable for the administration of this Plan.

     Effect of the  Committee's  Decisions.  All decisions,  determinations  and
interpretations of the Committee shall be final


- -5-

<PAGE>



and binding on all Optionees and any other holders of any Options  granted under
this Plan.

     Limitation of Liability.  Notwithstanding  anything herein to the contrary,
no member of the Committee shall be liable for any good faith determination, act
or failure to act in connection with this Plan or any Option granted hereunder.

     Section 5. Stock Subject to the Plan.

     Subject to this Section 5 and to the  provisions of Section 9 of this Plan,
the maximum  aggregate number of Shares which may be issued upon the exercise of
Options under this Plan is One Hundred Forty  Thousand  (140,000).  If an Option
expires or becomes unexercisable for any reason without having been exercised in
full, the Shares subject to such Option shall,  unless this Plan shall have been
terminated, return to this Plan and become available for future grant under this
Plan.

     Section 6. Terms and Conditions of Discretionary Options.

     Option Agreement.  Each Discretionary  Option granted pursuant to this Plan
shall be  authorized  by the  Committee  and  shall be  evidenced  by an  Option
Agreement in such form as the  Committee may from time to time  determine.  Each
Option Agreement shall be deemed to incorporate by reference all other terms and
conditions of this Plan.

     Option  Price.  The  price  per  share  payable  on  the  exercise  of  any
Discretionary  Option  shall be stated in the Option  Agreement  and shall be no
less than the greater of (i) the par value of the Common Stock of the Company or
(ii) the Fair Market Value per share of the Common Stock on the date such Option
is granted. Notwithstanding the foregoing, if a Discretionary Option which is an
Incentive  Stock Option  shall be granted  under this Plan to any person who, at
the time of the grant of such Option,  owns capital stock  possessing  more than
10% of the total combined  voting power of all classes of the Company's  capital
stock,  the price per share payable upon exercise of such Incentive Stock Option
shall be no less than 110 percent  (110%) of the Fair Market  Value per share of
the Common Stock on the date such Option is granted.

     Form of Option.  The Option  Agreement  with  respect to any  Discretionary
Option will state whether the Option  granted is an Incentive  Stock Option or a
non-qualified  stock option,  and will constitute a binding  determination as to
the form of Option granted.  In the event that the Option  Agreement fails to so
state, the Option shall be a non-qualified stock option.


- -6-

<PAGE>




     Term and Vesting of Options.

     Unless  sooner  terminated  as  provided in this Plan,  each  Discretionary
Option  shall be  exercisable  for a period of ten (10) years  after the date of
grant or such shorter period of time as shall be determined by the Committee and
set  forth  in the  Option  Agreement,  and  shall  be  void  and  unexercisable
thereafter.  Notwithstanding  any other  provision  of this  Plan or the  Option
Agreement,  if an Incentive Stock Option shall be granted under this Plan to any
person who, at the time of the grant of such Option,  owns stock possessing more
than 10% of the total  combined  voting  power of all  classes of the  Company's
stock,  then such Option shall not be exercisable more than five (5) years after
the date of grant.

     Any Discretionary  Option granted hereunder shall be vested and exercisable
at such  times and under  such  conditions  as shall be set forth in the  Option
Agreement (as may be  determined  by the  Committee and as shall be  permissible
under the terms of this  Plan),  which may  include  performance  criteria  with
respect to the Company and/or the Optionee,  and as shall be  permissible  under
the terms of this Plan. No Option granted to any Optionee shall be treated as an
Incentive Stock Option, to the extent such Option would cause the aggregate Fair
Market  Value  (determined  as of the date of grant of each such  Option) of the
Shares with respect to which  Incentive  Stock Options are  exercisable  by such
Optionee for the first time during any  calendar  year to exceed  $100,000.  For
purposes  of  determining  whether an  Incentive  Stock  Option  would cause the
aggregate  Fair Market  Value of the Shares to exceed the  $100,000  limitation,
such  Incentive  Stock Options shall be taken into account in the order granted.
For purposes of this  subsection,  Incentive Stock Options include all incentive
stock  options  under all plans of the Company that are  incentive  stock option
plans within the meaning of Section 422 of the Code.

     Termination of Options.

     Except as otherwise  provided herein (including  without limitation Section
11 hereof) or in the applicable  Option  Agreement,  upon the termination of the
Optionee's  employment  with the  Company and its  Subsidiaries  for any reason,
except  as  provided  in  subparagraph  (ii)  below  with  respect  to  death or
Disability,  (A)  Discretionary  Options  vested and  exercisable on the date of
termination  of employment  shall be exercisable by the Optionee (or in the case
of  the  Optionee's  death  subsequent  to  termination  of  employment,  by the
Optionee's executor(s) or administrator(s)) for a period of three months, in the
case  of an  Incentive  Stock  Option,  or  twelve  months,  in  the  case  of a
non-qualified  stock  option,  from the date of the  Optionee's  termination  of
employment, but in no


- -7-

<PAGE>



event  later  than the date such  Option  would  have been  exercisable  had the
Optionee  continued to be employed by the Company and (B) Discretionary  Options
which are not vested and  exercisable  on the date of  termination of employment
shall terminate on such date.

     Except as otherwise  provided herein (including  without limitation Section
11 hereof) or in the applicable Option  Agreement,  upon the Disability or death
of an Optionee while an Employee of the Company or a Subsidiary, Options held by
such  Optionee  which are vested and  exercisable  on the date of  Disability or
death shall be exercisable for a period of twelve months  commencing on the date
of the Optionee's Disability or death, by the Optionee or his legal guardian or,
in the case of death, by his executor(s) or administrator(s); provided, however,
that if such disabled  Optionee shall commence any employment during such twelve
month period with a competitor  of the Company  (including,  but not limited to,
full or part-time  employment or  independent  consulting  work),  as determined
solely in the judgment of the Committee,  all Discretionary Options held by such
Optionee which have not yet been exercised  shall  terminate in accordance  with
clause (i) above.

     Disqualifying  Disposition.  Any Optionee  who disposes of Shares  acquired
upon the  exercise of an Incentive  Stock Option by sale or exchange  either (i)
within two years after the date of the grant of the Incentive Stock Option under
which the Shares were acquired or (ii) within one year after the  acquisition of
such Shares,  shall notify the Company of such disposition,  the amount realized
and his adjusted basis in such Shares.

     Section 7. Terms and Conditions of Non-Discretionary Options.

     Option Agreement.  Each  Non-Discretionary  Option granted pursuant to this
Plan shall be evidenced by an Option Agreement in such form as the Committee may
from  time  to  time  determine.  Each  Option  Agreement  shall  be  deemed  to
incorporate by reference all other terms and conditions of this Plan.

     Option Price. The exercise price of all Non-Discretionary  Options shall be
the  greater  of (i) the par value of the Common  Stock or (ii) the Fair  Market
Value of the Common Stock on the Grant Date of such Non-Discretionary Options.

     Term and Vesting of Non-Discretionary  Options.  Non-Discretionary  Options
issued  pursuant  to an Initial  Grant shall vest and become  exercisable  as to
3,333 shares  immediately on their respective grant dates, as to 3,333 shares on
the first anniversary of the grant date, and as to the remaining 3,334 shares on
the second  anniversary  of the grant  date,  provided,  in each case,  that the
holder  of  the   Non-Discretionary   Option  is  a   Director   at  such  time.
Non-Discretionary Options issued pursuant to an Annual Grant


- -8-

<PAGE>



shall be fully  vested and  exercisable  from and after their  respective  grant
dates.  Non-Discretionary  Options shall expire 10 years after their  respective
grant dates.

     Termination  of  Non-Discretionary  Options.  Except as otherwise  provided
herein  (including  without  limitation  Section  11  hereof)  or in the  Option
Agreement,  if an  Optionee  under a  Non-Discretionary  Option  ceases  to be a
Director   for  any   reason   (including   death   or   Disability),   (i)  any
Non-Discretionary Options vested and exercisable on the date of such event shall
be exercisable  by the Optionee (or in the case of death or  Disability,  by his
executor(s), administrator(s) or legal guardian as the case may be) for a period
of twelve  months from the date on which he ceases to be a  Director,  but in no
event  later than the date such  option  would  have  expired  had the  Optionee
continued to be a Director and (ii) any Non-Discretionary  Options which are not
vested and  exercisable  on the date of such event  shall  terminate  as of such
date.

     Section 8. Determination of Fair Market Value.

     Except to the extent otherwise  provided in this Section 8, the Fair Market
Value  or  Adjusted  Fair  Market  Value  of a share  of  Common  Stock or other
securities shall be determined by the Committee in its sole discretion.

     In the  event  shares  are  listed on a  national  or  regional  securities
exchange or traded in the Nasdaq National Market ("NNM"),  the Fair Market Value
of a share of stock shall be the average of the closing prices of such shares on
the  exchange  or on the NNM,  as  applicable,  for the five  (5)  trading  days
preceding the relevant  valuation  date, as reported in The Wall Street Journal.
In the event that shares are traded in the  over-the-counter  market,  the "Fair
Market  Value" of a share of stock shall be the average for the five (5) trading
days  preceding  the  relevant  valuation  date of the mean of the bid and asked
prices for such  shares,  as reported in The Wall Street  Journal (or, if not so
reported,  as  otherwise  reported by the  National  Association  of  Securities
Dealers Automated Quotation System).

     "Adjusted  Fair Market  Value"  shall  mean,  in the event of a Sale of the
Company,  the greater of (A) the highest  price  (determined  at the Fair Market
Value thereof if such  consideration is payable in shares of stock) per share of
Common Stock paid or payable to holders of the Common  Stock in any  transaction
(or series of  transactions)  constituting or resulting (or as to which approval
by  shareholders  of the  Company  constitutes  or  results)  in the Sale of the
Company or (B) the highest  Fair Market  Value of a share of Common Stock on any
business  day  during  the 90 day  period  ending on the date of the Sale of the
Company.


- -9-

<PAGE>




     Section 9. Adjustments.

     Subject  to  required  action by the  shareholders,  if any,  the number of
shares of Common Stock as to which Options may be granted  under this Plan,  the
number of Non-Discretionary  Options to be issued pursuant to each Initial Grant
and each Annual Grant,  and the number of shares subject to outstanding  Options
and the  option  prices  thereof,  shall  be  adjusted  proportionately  for any
increase or decrease in the number of outstanding  shares of Common Stock of the
Company  resulting  from stock splits,  reverse stock splits,  stock  dividends,
reclassifications and recapitalizations.

     No  fractional  shares of Common  Stock shall be issuable on account of any
action  referenced in paragraph 9(a) above,  and the aggregate  number of Shares
into which Shares then covered by the Option, when changed as the result of such
action,  shall be  reduced  to the number of whole  Shares  resulting  from such
action, unless the Committee,  in its sole discretion,  shall determine to issue
scrip  certificates  with  respect  to  any  fractional   shares,   which  scrip
certificates,  in such  event,  shall  be in a form  and  have  such  terms  and
conditions as the Committee in its discretion shall prescribe.

     Section Exercise of Options.  An Option may be exercised in accordance with
the  provisions  of  this  Plan  as to all or any  portion  of the  Shares  then
exercisable under the Option from time to time during the term of the Option. An
Option may not be exercised for a fraction of a Share.

     The  consideration to be paid for the Shares to be issued upon the exercise
of an Option may be paid to the Company  (i) in cash or  certified  funds,  (ii)
with the approval of the Committee,  by delivery to the Company of Shares having
a Fair Market Value on the date of surrender (as  determined by the Committee in
its sole discretion)  equal to the aggregate  exercise price of the Shares as to
which said  Option  shall be  exercised,  (iii) by means of a cashless  exercise
procedure in a manner prescribed by the Committee, or (iv) by any combination of
such methods of payment.  If the  consideration for the exercise of an Option is
the  surrender of  previously  acquired and owned  Shares,  the Optionee will be
required to make  representations  and  warranties  satisfactory  to the Company
regarding his title to the Shares used to effect the purchase.  Where payment of
the option price is to be made with Shares acquired under any compensation  plan
of the Company,  such Shares will not be accepted as payment unless the Optionee
has  acquired  the Shares at least six  months  prior to such  payment.  If such
payment Shares were acquired upon previous  exercise of Incentive  Stock Options
granted  within two years prior to the exercise of the Option or acquired by the
Optionee  within one year prior to the  exercise  of the Option,  such  Optionee
shall be


- -10-

<PAGE>



required,  as a condition to using the payment Shares in payment of the exercise
price of the Option,  to acknowledge  the tax  consequences of doing so, in that
such  previously  exercised  Incentive  Stock Options may, by such action,  lose
their status as Incentive Stock Options,  and the Optionee may have to recognize
ordinary income for tax purposes as a result.

     An Option  shall be  deemed to be  exercised  when  written  notice of such
exercise  has been given to the  Company at its  principal  executive  office in
accordance  with the terms of the Option  Agreement  by the person  entitled  to
exercise  the Option and full  payment for the Shares with  respect to which the
Option is  exercised,  as provided  above,  has been  received  by the  Company,
accompanied by any  agreements  required by the terms of this Plan and/or Option
Agreement,  including an executed  Stock  Purchase  Agreement,  if required.  No
adjustment shall be made for a dividend or other right for which the record date
is prior to the date the Option is exercised, except as provided in Section 9 of
this Plan.

     As soon as practicable after any proper exercise of an Option in accordance
with the provisions of this Plan, the Company shall,  without  transfer or issue
tax to the Optionee,  deliver to the Optionee at the principal  executive office
of the Company or such other place as shall be mutually  agreed upon between the
Company and the Optionee, a certificate or certificates  representing the Shares
for  which the  Option  shall  have been  exercised.  The time of  issuance  and
delivery  of the  certificate(s)  representing  the  Shares for which the Option
shall have been exercised may be postponed by the Company for such period as may
be  required  by the  Company,  with  reasonable  diligence,  to comply with any
applicable listing  requirements of any national or regional securities exchange
or any law or regulation applicable to the issuance or delivery of such Shares.

     Exercise  of an Option in any  manner  shall  result in a  decrease  in the
number of Shares which  thereafter  may be available,  both for purposes of this
Plan and the  Option,  by the  number  of  Shares  as to  which  the  Option  is
exercised.

     Options may be  exercised in any order  elected by the Optionee  whether or
not the Optionee holds any unexercised Options under this Plan or any other plan
of the Company.

     Section Forfeiture of Options.  Notwithstanding any other provision of this
Plan, in the event the Committee makes a determination that the Optionee (i) has
engaged in any type of fraud,  embezzlement,  theft, or dishonesty in the course
of his  employment  or service as a director,  or (ii) has been  convicted  of a
felony or (iii) has disclosed any Proprietary Information without the consent of
the  Company  or (iv) has  breached  the  terms of any  written  confidentiality
agreement or any non-competition agreement


- -11-

<PAGE>



with the Company in any material respect,  all unexercised  Options held by such
Optionee  shall  terminate  upon the earlier of (x) the date of  termination  of
employment  or  removal  from the  Board for  "cause"  or (y) the date of such a
finding.

     Section 10. Rights as a Shareholder.

     The Optionee shall have no rights as a shareholder of the Company and shall
have neither the right to vote nor receive  dividends with respect to any Shares
subject to an Option until such Option has been exercised.

     Section 11. Time of Granting Options.

     The date of grant of an  Option  shall,  for all  purposes,  be the date on
which the Committee authorizes the granting of such Option or such other date as
may be designated by the Committee at the time of such authorization.  Notice of
the grant  shall be given to each  Participant  to whom an Option is so  granted
within a reasonable time after the date of such grant.

     Section 12. Modification, Extension and Renewal of Option.

     Subject to the terms and conditions of this Plan, the Committee may modify,
extend or renew an Option,  or accept the  surrender of an Option (to the extent
not theretofore exercised).  Notwithstanding the foregoing,  (a) no modification
of an Option which in the  determination of the Committee  adversely  affects an
Optionee  shall be made without the consent of such  Optionee,  (b) no Incentive
Stock Option may be modified,  extended or renewed if such action would cause it
to cease to be an "incentive  stock option" under the Code,  unless the Optionee
specifically  acknowledges  and consents to the tax  consequences of such action
and (c) the  Committee  shall  have no  authority  to  modify,  extend  or renew
outstanding Non-Discretionary Options.

     Section 13. Conditions to Issuance of Shares Upon Exercise.

     The  obligation of the Company to issue and sell Shares to an Optionee upon
the exercise of an Option  granted under this Plan is  conditioned  upon (i) the
Company  obtaining any required  permit or order from  appropriate  governmental
agencies,  authorizing the Company to issue and sell such Shares,  and (ii) such
issuance and sale  complying  with all relevant  provisions  of law,  including,
without  limitation,  the  Securities  Act,  the  Exchange  Act,  the  rules and
regulations promulgated thereunder, state Blue Sky laws, and the requirements of
any stock exchange upon which the Shares may then be listed.



- -12-

<PAGE>



     At the option of the Committee,  the obligation of the Company to issue and
sell Shares to an Optionee  upon the  exercise of an Option  granted  under this
Plan may be conditioned upon obtaining appropriate  representations,  warranties
and  agreements of the Optionee set forth in a Stock Purchase  Agreement.  If at
any  time  the  Company's  securities  shall  be  subject  to  the  registration
requirements of the Securities Act, the Optionee shall  acknowledge,  unless the
issuance of such Shares is registered  under the Securities Act, that the Shares
purchased  on  exercise  of the  Option  have  not  been  registered  under  the
Securities Act and may not be sold or otherwise  transferred  unless such Shares
have been  registered  under the Securities  Act in connection  with the sale or
other  transfer,  or counsel  satisfactory  to the Company has issued an opinion
satisfactory  to the  Company  that the sale or other  transfer  is exempt  from
registration under the Securities Act, and unless said sale or other transfer is
in compliance with any other applicable  laws,  rules and regulations  including
all applicable  federal and state securities laws, rules and regulations.  If at
any  time  the  Company's  securities  shall  be  subject  to  the  registration
requirements of the Securities  Act, the  certificates  representing  all Shares
issued upon exercise of such Option shall contain the following  legend,  unless
issuance  of the Shares  subject  to an Option  have been  registered  under the
Securities Act:

     THE SHARES  REPRESENTED BY THIS  CERTIFICATE HAVE NOT BEEN REGISTERED UNDER
     THE SECURITIES ACT OF 1933, AS AMENDED,  OR ANY APPLICABLE STATE SECURITIES
     LAWS.  THESE SHARES HAVE NOT BEEN ACQUIRED WITH A VIEW TO  DISTRIBUTION  OR
     RESALE,  AND MAY NOT BE  SOLD,  ASSIGNED,  EXCHANGED,  MORTGAGED,  PLEDGED,
     HYPOTHECATED OR OTHERWISE TRANSFERRED OR DISPOSED OF, BY GIFT OR OTHERWISE,
     OR IN ANY WAY ENCUMBERED  WITHOUT AN EFFECTIVE  REGISTRATION  STATEMENT FOR
     SUCH  SHARES  UNDER  THE  SECURITIES  ACT OF  1933,  AS  AMENDED,  AND  ANY
     APPLICABLE STATE SECURITIES LAWS, OR AN OPINION OF COUNSEL  SATISFACTORY TO
     THE COMPANY  THAT  REGISTRATION  IS NOT  REQUIRED  UNDER SUCH ACT AND UNDER
     APPLICABLE STATE SECURITIES LAWS.

     Section 14. Transferability.

     No Option shall be assignable or transferable  otherwise than by will or by
the laws of descent and distribution.  During the lifetime of the Optionee,  the
Optionee's  Options shall be exercisable only by such Optionee,  or in the event
of his or her legal incapacity, then by the Optionee's legal representative.


- -13-

<PAGE>




     Section 15. Other Provisions.

     The Option  Agreement and Stock  Purchase  Agreement may contain such other
provisions as the Committee in its sole discretion deems advisable and which are
not inconsistent with the provisions of this Plan.

     Section 16. Change of Control or Sale of the Company.

     Discretionary Options.  Notwithstanding  anything to the contrary set forth
in this Plan or the  applicable  Option  Agreement,  in the event of a Change of
Control or a Sale of the Company, all outstanding Discretionary Options shall be
vested and exercisable,  effective immediately prior to the Change of Control or
Sale of the  Company.  In addition,  in the event of a Sale of the Company,  the
Committee  shall have the right, in its sole  discretion,  either to (1) arrange
for the  successor  company  (or other  entity)  to assume all of the rights and
obligations  of the Company under this Plan and  outstanding  Option  Agreements
with  respect  to  Discretionary  Options;  or (2)  terminate  this Plan and the
applicable Option  Agreements as to Discretionary  Options and either (a) pay or
arrange for payment to the Optionees under such terminated Discretionary Options
cash in an amount,  or other  property  having a value equal to, the  difference
between the exercise  price of the  Discretionary  Option and the Adjusted  Fair
Market Value of a Share of Common Stock  (determined  as of the date of the Sale
of the Company)  multiplied  by the number of terminated  Discretionary  Options
held by the  Optionee,  or (b)  arrange for the  exchange  of all  Discretionary
Options for options to purchase  common stock in the successor  corporation,  on
terms  substantially  comparable as to duration,  number of shares, and exercise
price,  appropriately  adjusted  to  reflect  the  Sale of the  Company,  all as
determined  by the  Committee  in its sole  discretion.  The form of  payment or
distribution  to Optionees  under  Discretionary  Options and the terms  thereof
pursuant to this Section  18(a) shall be determined by the Committee in its sole
discretion.

     Non-Discretionary  Options.  Notwithstanding  anything to the  contrary set
forth in this Plan or the applicable Option Agreement,  in the event of a Change
of Control or a Sale of the Company, all outstanding  Non-Discretionary  Options
shall be vested and exercisable,  effective  immediately  prior to the Change of
Control  or Sale of the  Company.  In  addition,  in the  event of a Sale of the
Company,  this Plan and the applicable  Option  Agreements shall terminate as to
all  Non-Discretionary  Options  and all  Optionees  shall  be paid in  exchange
therefor cash in an amount equal to the difference  (the  "Spread")  between the
exercise price of the terminated  Non-Discretionary Option and the Adjusted Fair
Market Value of a Share of Common Stock  (determined  as of the date of the Sale
of the Company) multiplied by the number of Non-


- -14-

<PAGE>



Discretionary  Options which are held by the Optionee as of the date of the Sale
of the  Company;  provided,  however,  that in the  event  that  the Sale of the
Company would otherwise be accounted for under the "pooling of interests" method
of  accounting,  and if such cash  payment to all  holders of  Non-Discretionary
Options would prevent such pooling treatment,  then in lieu of such cash payment
the Optionee shall receive  consideration  in the same form as holders of Common
Stock receive in such Sale of the Company, which consideration shall have a Fair
Market Value equal to the Spread.

     No Consent.  The terms and  provisions  of this  Section 18 are part of the
terms and conditions of an Option granted under this Plan, and any acceleration,
termination or other  treatment of any such Option in accordance  with the terms
hereof, including any exercise of the Committee's discretion with respect to the
treatment of  Discretionary  Options,  shall not constitute an amendment of such
Option and shall not require any consent of the Optionee.

     Section 17. Amendment of the Plan.

     Insofar as permitted by law and this Plan,  the Board may from time to time
suspend, terminate or discontinue this Plan or revise or amend it in any respect
whatsoever  with  respect  to any  Shares at the time not  subject to an Option;
provided,  however,  that (a)  without  approval  of the  shareholders,  no such
revision  or  amendment  may  change  the  aggregate  number of Shares for which
Options may be granted hereunder, change the designation of the class of persons
eligible  to  receive  Options or  decrease  the price at which  Options  may be
granted  and (b) the  provisions  of this  Plan  that  govern  Non-Discretionary
Options  may not be  amended  more than once  every six  months,  other  than to
comport with changes in the Code, the Employee  Retirement  Income Security Act,
or the rules thereunder.

     Any  other  provision  of  this  Section  19  notwithstanding,   the  Board
specifically  is  authorized  to adopt any  amendment to this Plan deemed by the
Board to be necessary or advisable to assure that the Incentive Stock Options or
the non-qualified stock Options available under this Plan continue to be treated
as such, respectively, under the law.

     Section 18. Application of Funds.

     The proceeds  received by the Company  from the sale of Shares  pursuant to
the  exercise of Options  shall be used for general  corporate  purposes or such
other purposes as may be determined by the Company.


- -15-

<PAGE>




     Section 19. Reservation of Shares.

     The Company,  during the term of this Plan,  shall at all times reserve and
keep  available  such  number of Shares as shall be  sufficient  to satisfy  the
requirements of this Plan.

     The  Company,  during the term of this Plan,  shall use its best efforts to
seek to obtain from appropriate regulatory agencies any requisite  authorization
in order to issue and sell such  number  of  Shares  as shall be  sufficient  to
satisfy the  requirements  of this Plan.  The inability of the Company to obtain
from   any  such   regulatory   agency   having   jurisdiction   the   requisite
authorization(s)  deemed by the Company's counsel to be necessary for the lawful
issuance and sale of any Shares  hereunder,  or the  inability of the Company to
confirm to its  satisfaction  that any issuance and sale of any Shares hereunder
will meet  applicable  legal  requirements,  shall  relieve  the  Company of any
liability  in  respect to the  failure to issue or sell such  Shares as to which
such requisite authority shall not have been obtained.

     Section 20. Taxes, Fees, Expenses and Withholding of Taxes.

     The Company shall pay all original issue and transfer taxes (but not income
taxes,  if any)  with  respect  to the  grant of  Options  and/or  the issue and
transfer of Shares  pursuant  to the  exercise  thereof,  and all other fees and
expenses necessarily incurred by the Company in connection  therewith,  and will
from time to time use its best  efforts to comply with all laws and  regulations
which, in the opinion of counsel for the Company, shall be applicable thereto.

     The grant of Options  hereunder and the issuance of Shares  pursuant to the
exercise thereof is conditioned  upon the Company's  reservation of the right to
withhold in accordance with any applicable  law, from any  compensation or other
amounts  payable  to the  Optionee,  any taxes  required  to be  withheld  under
federal,  state or local law as a result of the grant or exercise of such Option
or the sale of the Shares  issued  upon  exercise  thereof.  To the extent  that
compensation or other amounts,  if any, payable to the Optionee are insufficient
to pay any taxes  required  to be so  withheld,  the  Company  may,  in its sole
discretion,  require the Optionee,  as a condition of the exercise of an Option,
to pay in cash to the Company an amount  sufficient  to cover such tax liability
or otherwise to make adequate  provision for the Company's  satisfaction  of its
withholding obligations under federal, state and local law.


- -16-

<PAGE>




     Section 21. Notices.

     Any notice to be given to the Company  pursuant to the  provisions  of this
Plan shall be addressed to the Company in care of its  Secretary  (or such other
person  as the  Company  may  designate  from  time to  time)  at its  principal
executive  office,  and any notice to be given to an Optionee shall be delivered
personally  or addressed to him or her at the address  given  beneath his or her
signature  on his or her  Option  Agreement,  or at such  other  address as such
Optionee or his or her  transferee  (upon the  transfer of the Shares  purchased
upon  exercise)  may  hereafter  designate in writing to the  Company.  Any such
notice shall be deemed duly given when enclosed in a properly sealed envelope or
wrapper addressed as aforesaid,  registered or certified, and deposited, postage
and  registry  or  certification  fee  prepaid,  in a post office or branch post
office regularly maintained by the United States Postal Service. It shall be the
obligation of each Optionee and each  transferee  holding Shares  purchased upon
exercise of an Option to provide the Secretary of the Company,  by letter mailed
as provided herein, with written notice of his or her direct mailing address.

     Section 22. No Enlargement of Optionee Rights.

     This  Plan  is  purely  voluntary  on the  part  of the  Company,  and  the
continuance  of this Plan shall not be deemed to  constitute a contract  between
the Company and any Optionee,  or to be consideration  for or a condition of the
employment or service of any Optionee.  Nothing  contained in this Plan shall be
deemed to give any Optionee the right to be retained in the employ or service of
the Company or any Subsidiary,  or to interfere with the right of the Company or
any such  corporation  to discharge or retire any Optionee  thereof at any time,
subject to  applicable  law. No Optionee  shall have any right to or interest in
Options  authorized  hereunder prior to the grant thereof to such Optionee,  and
upon such grant he shall have only such rights and  interests  as are  expressly
provided herein and in the Option Agreement, subject, however, to all applicable
provisions of the Company's  Certificate  of  Incorporation,  as the same may be
amended from time to time.

     Section 23. Invalid Provisions.

     In the event  that any  provision  of this Plan is found to be  invalid  or
otherwise   unenforceable   under  any  applicable   law,  such   invalidity  or
unenforceability  shall not be  construed  as  rendering  any  other  provisions
contained  herein as invalid  or  unenforceable,  and all such other  provisions
shall be given full force and effect to the same extent as though the invalid or
unenforceable provision was not contained herein.


- -17-

<PAGE>




     Section 24. Applicable Law.

     This Plan shall be governed by and construed in accordance with the laws of
the State of New Jersey.

     Section 25. Effectiveness and Duration of Plan.

     This Plan shall become  effective upon approval by the  stockholders of the
Company  and  filing  with the  Department  of Banking  in  accordance  with the
requirements  of applicable law.  Unless earlier  terminated by the Board,  this
Plan shall  continue in effect  until all  Options  have  either  expired,  been
exercised or have  otherwise  terminated  and no further  Options may be granted
within the limit established pursuant to Section 5 hereof.



- -18-



                                                                    Exhibit 10.4


                                    AGREEMENT


     THIS AGREEMENT, dated as of November 22, 1995 (the "Agreement"),  is by and
between  Covenant Bank for Savings,  a New Jersey savings bank (the  "Company"),
and Richard A. Hocker (the "Employee").


                                   BACKGROUND

     The  Company   considers  it  essential  to  the  best   interests  of  its
stockholders  to foster  the  continuous  employment  of the  Employee.  In this
connection, the Board of Directors of the Company (the "Board") recognizes that,
in the  future,  the  possibility  of a  termination  of the  employment  of the
Employee may exist and that such possibility,  and the uncertainty and questions
which it might raise, may result in the departure or distraction of the Employee
to the detriment of the Company and its stockholders.

     The Board has determined that appropriate  steps should be taken to enforce
and  encourage the  continued  attention  and  dedication of the Employee to his
assigned  duties  without  distraction  in the  face of  potentially  disturbing
circumstances  arising  from the  possibility  in the  future  of an  employment
termination.

     In order to induce  Employee  to remain in the employ of the  Company,  the
Company agrees that Employee  shall receive the severance  benefits set forth in
this Agreement in the event Employee's employment with the Company is terminated
under the circumstances described below.

     NOW THEREFORE,  in consideration of the premises and the mutual agreements,
covenants and promises hereafter set forth, the parties hereby agree as follows:



     I. Term of Agreement. This Agreement shall commence on the date hereof (the
"Effective  Date"),  and  shall  continue  in  effect  until  such  time  as the
Employee's  employment shall have terminated and all obligations hereunder shall
have been satisfied.

     1. Change in Control.

          (a) For purposes of this  Agreement,  a "Change in Control" shall have
     occurred if any of the following events shall occur:

               (i) the Company 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 Company 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


- -1-

<PAGE>




          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 Company immediately prior to such transaction;

               (ii) the Company 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 Company and
          one or more of its subsidiaries are parties); or

               (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 Company or its subsidiaries,  or any
          employee  benefit plan of the Company or its  subsidiaries,  becomes a
          direct or indirect  beneficial owner of shares of stock of the Company
          (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 Company.

          (b) For purposes of this Agreement,  a "Potential Change in Control of
     the Company" shall be deemed to have occurred if:

               (i) the Company  enters into an agreement,  the  consummation  of
          which  would  result in the  occurrence  of a Change in Control of the
          Company;

               (ii) any person  (including  the Company)  publicly  announces an
          intention to take or to consider  taking  actions which if consummated
          would constitute a Change in Control of the Company;

               (iii) the Board  adopts a  resolution  to the  effect  that,  for
          purposes  of this  Agreement,  a  Potential  Change in  Control of the
          Company has occurred.

     2. Termination Events.

          (a) General.  Employee  shall be entitled to the benefits  provided in
     Section  4  hereof  upon   termination   of  employment  in  the  following
     circumstances:

               (i) if none of the events  described in Section 2  constituting a
          Change in Control of the Company shall have occurred  within two years
          prior to the Date of Termination (as defined below), Employee shall be
          entitled to the benefits provided in Section 4 unless such termination
          is (A) because of Employee's  death,  (B) by the Company for Cause (as
          defined  below),  or (C) by  Employee  other than for Good  Reason (as
          defined below)



- -2-

<PAGE>




               (ii) if any of the events  described in Section 2  constituting a
          Change in Control of the Company  shall have  occurred and the Date of
          Termination is prior to the second anniversary of the date such Change
          in Control of the Company occurred,  Employee shall be entitled to the
          benefits  provided in Section 4 unless such  termination is because of
          Employee's death.

          (b) Cause.  Termination  by the Company of Employee's  employment  for
     "Cause" shall mean  termination:  (a) upon the  commission by Employee of a
     willful  unlawful act, such as  embezzlement,  against the Company which is
     intended  to enrich the  Employee  at the  expense  of the  Company or upon
     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 Company. For purposes of this Subsection, no act, or failure to
     act, on Employee's part shall be deemed  "willful"  unless done, or omitted
     to be done,  by Employee  not in good faith and without  reasonable  belief
     that his action or omission was in the best interest of the Company.

          (c) Good Reason.  For purposes of this Agreement,  "Good Reason" shall
     mean, without 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 (as defined below) specified in the Notice
     of Termination (as defined below) given in respect thereof:

               (i) a reduction by the Company in  Employee's  annual base salary
          or employee benefits as in effect immediately prior to such reduction;

               (ii) the  Company's  requiring  Employee to be based at a Company
          office more than twenty (20) miles from the Company's offices at which
          Employee is principally  employed immediately prior to the date hereof
          except for  required  travel on the  Company's  business  to an extent
          substantially  consistent  with  Employee's  present  business  travel
          obligations;

               (iii) a material  reduction  in  Employee's  position,  duties or
          responsibilities as in effect immediately prior to such reduction;

               (iv) the failure of the Company to obtain the agreement to assume
          and to perform this  Agreement by any  successor  as  contemplated  in
          Section 5 hereof; or

               (v) any purported  termination of Employee's  employment  that is
          not  effected  pursuant  to a Notice  of  Termination  satisfying  the
          requirements  of Subsection 3(d) hereof,  which purported  termination
          shall not be effective for purposes of this Agreement.

     Employee's  continued  employment  shall not  constitute  consent  to, or a
waiver of rights with  respect  to, any  circumstance  constituting  Good Reason
hereunder.



- -3-

<PAGE>




          (d) Notice of  Termination.  Any purported  termination  of Employee's
     employment by the Company or by Employee shall be  communicated  by written
     Notice of Termination to the other party hereto in accordance  with Section
     6.  "Notice of  Termination"  shall mean a notice that shall  indicate  the
     specific  termination  provision  in this  Agreement  relied  upon and,  if
     applicable,   shall  set  forth  in   reasonable   detail   the  facts  and
     circumstances  claimed to  provide a basis for  termination  of  Employee's
     employment under the provision so indicated.

          (e) Date of  Termination,  Etc. "Date of  Termination"  shall mean the
     date  specified  in the  Notice  of  Termination  (which  in the  case of a
     termination by the Company,  other than termination  based on death,  shall
     not be less than thirty (30) days from the date such Notice of  Termination
     is given,  and in the case of a termination by Employee,  shall not be less
     than thirty (30) nor more than sixty (60) days from the date such Notice of
     Termination is given); provided,  however, that if within fifteen (15) days
     after any Notice of Termination is given,  or, if the Notice of Termination
     is not properly  given,  prior to the Date of  Termination  (as  determined
     without  regard to an extension of such Date of Termination as described in
     this proviso),  the party receiving such Notice of Termination notifies the
     other party that a dispute exists concerning the termination, then the Date
     of  Termination  shall  be  the  date  on  which  the  dispute  is  finally
     determined,  either by mutual written agreement of the parties,  by a final
     and binding arbitration award or by a court of competent jurisdiction;  and
     provided,  further,  that the Date of  Termination  shall be  extended by a
     notice of dispute  only if such notice is given in good faith and the party
     giving such notice pursues the  resolution of such dispute with  reasonable
     diligence.  Notwithstanding  the pendency of any dispute,  the Company will
     continue to pay  Employee his full  compensation  in effect when the notice
     giving rise to the dispute was given  (including,  but not limited to, base
     salary) and continue to allow Employee to participate in all  compensation,
     benefit and insurance  plans in which Employee was  participating  when the
     notice  giving rise to the dispute was given,  until the dispute is finally
     resolved  in  accordance  with this  Subsection.  Amounts  paid  under this
     Subsection  are in addition to all other amounts due under this  Agreement,
     and shall not be offset  against or reduce any other amounts due under this
     Agreement and shall not be reduced by any  compensation  earned by Employee
     as the result of employment by another employer.

     3. Compensation Upon Termination.

          (a) In the event that Employee is entitled to benefits  hereunder upon
     termination pursuant to Section 3(a) hereof,  Employee shall be entitled to
     the benefits provided below:

               (i) the  Company  shall  pay to  Employee  his full  base  salary
          through  the Date of  Termination  at the rate in  effect  at the time
          Notice of  Termination  is  given,  plus all  other  amounts  to which
          Employee is entitled under any compensation plan


- -4-

<PAGE>




          of the Company, in each case without giving effect to any reduction in
          salary or benefits  which  would  constitute  Good Reason  pursuant to
          Section 3(c)(i) hereof, at the time such payments are due;

               (ii) the Company shall pay to Employee,  at the time specified in
          Subsection  4(b),  a lump sum  severance  payment  equal to two  times
          Employee's  annual rate of base salary in effect at the time Notice of
          Termination is given (without giving effect to any reduction in salary
          which  would  constitute  Good  Reason  pursuant  to  Section  3(c)(i)
          hereof);

               (iii) the Company shall provide  continued  uninterrupted  health
          care  coverage to 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  pursuant  to Section
          3(c)(i)  hereof),  for a period  of two years  following  such Date of
          Termination; and

               (iv)  vesting  and  exercisability  of  all  options  granted  to
          Employee under the Company's  Incentive Stock Option Plan prior to the
          date  hereof,  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  Company  shall pay to  Employee,  at the time
          specified in Subsection  4(b), 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  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 Company's Common
          Stock shall be not less than the amount paid to holders of such Common
          Stock in such Change in Control.

          (b) The  payments  provided for in  Subsection  4(a) shall be made not
     later  than the  fifth day  following  the Date of  Termination;  provided,
     however,  that if the amounts of such payments cannot be finally determined
     on or before  such day,  the  Company  shall pay to Employee on such day an
     estimate, as determined in good faith by the Company, of the minimum amount
     of


- -5-

<PAGE>




     such payments and shall pay the remainder of such payments  (together  with
     interest at the rate  provided  in Section  1274(b)(2)(B)  of the  Internal
     Revenue Code (the "Code")) as soon as the amount  thereof can be determined
     but in no event later than the thirtieth day after the Date of Termination.
     In the event that the amount of the estimated  payments  exceeds the amount
     subsequently  determined to have been due,  such excess shall  constitute a
     loan by the  Company  to  Employee  payable  on the fifth day after  demand
     therefor by the Company  (together  with  interest at the rate  provided in
     Section 1274(b)(2)(B) of the Code).

          (c)  Employee  shall not be  required  to  mitigate  the amount of any
     payment  provided  for in this  Section 4 by seeking  other  employment  or
     otherwise,  nor shall the amount of any payment or benefit  provided for in
     this  Section 4 be reduced by any  compensation  earned by  Employee as the
     result of employment by another employer, by retirement benefits, by offset
     against  any  amount  claimed to be owed by  Employee  to the  Company,  or
     otherwise.

          (d)  Notwithstanding  any provision of this Agreement to the contrary,
     the aggregate present value of all "payments in the nature of compensation"
     (within  the meaning of Section  280G of the Code)  provided to Employee in
     connection  with a Change in Control of the Company or the  termination  of
     Employee's  employment  shall be one dollar  less than the  amount  that is
     fully  deductible by the Company under Section 280G of the Code and, to the
     extent  necessary,  payments and  benefits  under this  Agreement  shall be
     reduced in order that this limitation not be exceeded.  It is the intention
     of this  Subsection  4(d) to avoid excise taxes on Employee  under  Section
     4999 of the Code or the disallowance of a deduction in the Company pursuant
     to Section 280G of the Code.  Notwithstanding  the foregoing,  this Section
     shall not apply in the event of termination of employment  within two years
     following a Change in Control if such termination is by the Company without
     Cause or by Employee for Good Reason.

     4. Successors; Binding Agreement.

          (a)  The  Company  will  require  any  successor  (whether  direct  or
     indirect,  by  purchase,  merger,  consolidation  or  otherwise)  to all or
     substantially all of the business and/or assets of the Company to expressly
     assume and agree to perform  this  Agreement  in the same manner and to the
     same extent that the Company could be required to perform this Agreement if
     no such  succession had taken place.  Failure of the Company to obtain such
     assumption and agreement prior to the  effectiveness of any such succession
     shall  be a  breach  of  this  Agreement  and  shall  entitle  Employee  to
     compensation  from the  Company in the same amount and on the same terms to
     which  Employee  would be entitled  hereunder  if Employee  terminated  his
     employment  for Good Reason  following a Change in Control of the  Company,
     except that for purposes of implementing  the foregoing,  the date on which
     any such succession becomes effective shall be deemed the Date of


- -6-

<PAGE>




     Termination. As used in this Agreement, "Company" shall mean the Company as
     hereinbefore  defined and any  successor to its business  and/or  assets as
     aforesaid  which assumes and agrees to perform this  Agreement by operation
     of law, or otherwise.

          (b) This Agreement shall inure to the benefit of and be enforceable by
     Employee   and  his   personal   or   legal   representatives,   executors,
     administrators, successors, heirs, distributees, devisees and legatees.

          (c) All  benefits  to be paid  hereunder  shall be in  addition to any
     disability,   workers'   compensation,   or  other  Company   benefit  plan
     distribution, unpaid vacation or other unpaid benefits that Employee has at
     the Date of Termination.

     5.  Notice.  For the  purpose  of this  Agreement,  notices  and all  other
communications  provided for in this Agreement  shall be in writing and shall be
deemed  to have been  duly  given  when  delivered  or  mailed by United  States
certified  or  registered  mail,  return  receipt  requested,  postage  prepaid,
addressed to the following addresses:




- -7-

<PAGE>


         To the Company:

                  Covenant Bank for Savings
                  18 Kings Highway West
                  Haddonfield, NJ  08033
                  Attn:  President

         To the Employee:

                  Richard A. Hocker
                  107 East Cottage Avenue
                  Haddonfield, NJ  08033

     All notices to the Company  shall also be directed to the  attention of the
Board with a copy to the  Secretary of the Company,  or to such other address as
either party may have furnished to the other in writing in accordance  herewith,
except that notice of change of address shall be effective only upon receipt.

     6.  Governing   Law.  The  validity,   interpretation,   construction   and
performance of this agreement  shall be governed by the laws of the State of New
Jersey,  without  giving  effect to the  principles  of conflict of laws of such
state.

     7. No  Right  to  Continued  Employment.  This  Agreement  does not give to
Employee  any right to continued  employment,  and does not give to Employee any
rights or remedies based on  termination  of employment  except as expressly set
forth herein.

     8. Miscellaneous.  No provisions of this Agreement may be modified,  waived
or  discharged  unless such  waiver,  modification  or discharge is agreed to in
writing and signed by the Employee  and the  Company.  No waiver by either party
hereto at any time of any breach by the other party  hereto or  compliance  with
any  condition  or  provision  of this  Agreement  to be performed by such other
party,  shall  be  deemed  a waiver  of  similar  or  dissimilar  provisions  or
conditions  at the same or at any prior or  subsequent  time.  No  agreements or
representations,  oral or  otherwise,  expressed  or implied with respect to the
subject  matter  hereof  have been made by either  party which are not set forth
expressly in this Agreement.  All references to sections of the Exchange Act and
the Code  shall be  deemed  also to refer to any  successor  provisions  to such
sections.  Any  payments  provided  for  hereunder  shall  be  paid  net  of any
applicable withholding required under federal, state or local law.

     9.  Severability.  The invalidity or  unenforceability  of any provision of
this  Agreement  shall not affect the  validity of  enforceability  of any other
provision of this Agreement which shall remain in full force and effect.

     10.   Counterparts.   This  Agreement  may  be  executed  in  one  or  more
counterparts,  each of which shall be deemed to be an original  but all of which
together will constitute one and the same agreement.


- -8-

<PAGE>



     11. Prior Agreements. Any and all agreements relating to the subject matter
hereof  previously  entered  into  between the Company and  Employee  are hereby
mutually terminated and canceled,  and each of the parties mutually releases and
discharges the other from any and all  obligations  and  liabilities  whatsoever
existing  under it by reason of any such  agreements,  it being the intention of
the Company and Employee that this Agreement  shall supersede and be in place of
any and all prior agreements or understandings between them.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
executed as of the date first above written.



EMPLOYEE:                                      COVENANT BANK FOR SAVINGS


   
/s/ Richard A. Hocker                          /s/ Charles E. Sessa, Jr.
- ------------------------                       ------------------------------
RICHARD A. HOCKER                              By: Charles E. Sessa, Jr.
                                               Title: President
    



                                                                    Exhibit 10.5


                                    AGREEMENT


     THIS AGREEMENT, dated as of November 22, 1995 (the "Agreement"),  is by and
between  Covenant Bank for Savings,  a New Jersey savings bank (the  "Company"),
and Charles E. Sessa, Jr. (the "Employee").

                                   BACKGROUND

     The  Company   considers  it  essential  to  the  best   interests  of  its
stockholders  to foster  the  continuous  employment  of the  Employee.  In this
connection, the Board of Directors of the Company (the "Board") recognizes that,
in the future,  the  possibility  of a termination of employment of the Employee
may exist and that such possibility,  and the uncertainty and questions which it
might raise,  may result in the departure or  distraction of the Employee to the
detriment of the Company and its stockholders.

     The Board has determined that appropriate  steps should be taken to enforce
and  encourage the  continued  attention  and  dedication of the Employee to his
assigned  duties  without  distraction  in the  face of  potentially  disturbing
circumstances  arising  from the  possibility  in the  future  of an  employment
termination.

     In order to induce  Employee  to remain in the employ of the  Company,  the
Company agrees that Employee  shall receive the severance  benefits set forth in
this Agreement in the event Employee's employment with the Company is terminated
under the circumstances described below.

     NOW THEREFORE,  in consideration of the premises and the mutual agreements,
covenants and promises hereafter set forth, the parties hereby agree as follows:



     I. Term of Agreement. This Agreement shall commence on the date hereof (the
"Effective  Date"),  and  shall  continue  in  effect  until  such  time  as the
Employee's  employment shall have terminated and all obligations hereunder shall
have been satisfied.

     1. Change in Control.

          (a) For purposes of this  Agreement,  a "Change in Control" shall have
     occurred if any of the following events shall occur:

               (i) the Company 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 Company 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


- -1-

<PAGE>




          such  transaction  or series of related  transactions  are held in the
          aggregate by persons or entities who were holders of voting securities
          of the Company immediately prior to such transaction;

               (ii) the Company 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 Company and
          one or more of its subsidiaries are parties); or

               (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 Company or its subsidiaries,  or any
          employee  benefit plan of the Company or its  subsidiaries,  becomes a
          direct or indirect  beneficial owner of shares of stock of the Company
          (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 Company.

          (b) For purposes of this Agreement,  a "Potential Change in Control of
     the Company" shall be deemed to have occurred if:

               (i) the Company  enters into an agreement,  the  consummation  of
          which  would  result in the  occurrence  of a Change in Control of the
          Company;

               (ii) any person  (including  the Company)  publicly  announces an
          intention to take or to consider  taking  actions which if consummated
          would constitute a Change in Control of the Company;


               (iii) the Board  adopts a  resolution  to the  effect  that,  for
          purposes  of this  Agreement,  a  Potential  Change in  Control of the
          Company has occurred.

     2. Termination Events.

          (a) General.  Employee  shall be entitled to the benefits  provided in
     Section  4  hereof  upon   termination   of  employment  in  the  following
     circumstances:

               (i) if none of the events  described in Section 2  constituting a
          Change in Control of the Company shall have occurred  within two years
          prior to the Date of Termination (as defined below), Employee shall be
          entitled to the benefits provided in Section 4 unless such termination
          is (A) because of Employee's  death,  (B) by the Company for Cause (as
          defined  below),  or (C) by  Employee  other than for Good  Reason (as
          defined below)

               (ii) if any of the events  described in Section 2  constituting a
          Change in Control of the Company shall


- -2-

<PAGE>


          have  occurred  and the Date of  Termination  is  prior to the  second
          anniversary  of the  date  such  Change  in  Control  of  the  Company
          occurred,  Employee  shall be  entitled  to the  benefits  provided in
          Section 4 unless such termination is (A) because of Employee's death.

          (b) Cause.  Termination  by the Company of Employee's  employment  for
     "Cause" shall mean  termination:  (a) upon the  commission by Employee of a
     willful  unlawful act, such as  embezzlement,  against the Company which is
     intended  to enrich the  Employee  at the  expense  of the  Company or upon
     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 Company. For purposes of this Subsection, no act, or failure to
     act, on Employee's part shall be deemed  "willful"  unless done, or omitted
     to be done,  by Employee  not in good faith and without  reasonable  belief
     that his action or omission was in the best interest of the Company.

          (c) Good Reason.  For purposes of this Agreement,  "Good Reason" shall
     mean, without 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 (as defined below) specified in the Notice
     of Termination (as defined below) given in respect thereof:

               (i) a reduction by the Company in  Employee's  annual base salary
          or employee benefits as in effect immediately prior to such reduction;

               (ii) the  Company's  requiring  Employee to be based at a Company
          office more than twenty (20) miles from the Company's offices at which
          Employee  is  principally  employed  on the  date  hereof  except  for
          required travel on the Company's  business to an extent  substantially
          consistent with Employee's present business travel obligations;

               (iii) a material  reduction  in  Employee's  position,  duties or
          responsibilities as in effect immediately prior to such reduction;

               (iv) the failure of the Company to obtain the agreement to assume
          and to perform this  Agreement by any  successor  as  contemplated  in
          Section 5 hereof; or

               (v) any purported  termination of Employee's  employment  that is
          not  effected  pursuant  to a Notice  of  Termination  satisfying  the
          requirements  of Subsection 3(d) hereof,  which purported  termination
          shall not be effective for purposes of this Agreement.

     Employee's  continued  employment  shall not  constitute  consent  to, or a
waiver of rights with  respect  to, any  circumstance  constituting  Good Reason
hereunder.



- -3-

<PAGE>




          (d) Notice of  Termination.  Any purported  termination  of Employee's
     employment by the Company or by Employee shall be  communicated  by written
     Notice of Termination to the other party hereto in accordance  with Section
     6.  "Notice of  Termination"  shall mean a notice that shall  indicate  the
     specific  termination  provision  in this  Agreement  relied  upon and,  if
     applicable,   shall  set  forth  in   reasonable   detail   the  facts  and
     circumstances  claimed to  provide a basis for  termination  of  Employee's
     employment under the provision so indicated.

          (e) Date of  Termination,  Etc. "Date of  Termination"  shall mean the
     date  specified  in the  Notice  of  Termination  (which  in the  case of a
     termination by the Company,  other than termination  based on death,  shall
     not be less than thirty (30) days from the date such Notice of  Termination
     is given,  and in the case of a termination by Employee,  shall not be less
     than thirty (30) nor more than sixty (60) days from the date such Notice of
     Termination is given); provided,  however, that if within fifteen (15) days
     after any Notice of Termination is given,  or, if the Notice of Termination
     is not properly  given,  prior to the Date of  Termination  (as  determined
     without  regard to an extension of such Date of Termination as described in
     this proviso),  the party receiving such Notice of Termination notifies the
     other party that a dispute exists concerning the termination, then the Date
     of  Termination  shall  be  the  date  on  which  the  dispute  is  finally
     determined,  either by mutual written agreement of the parties,  by a final
     and binding arbitration award or by a court of competent jurisdiction;  and
     provided,  further,  that the Date of  Termination  shall be  extended by a
     notice of dispute  only if such notice is given in good faith and the party
     giving such notice pursues the  resolution of such dispute with  reasonable
     diligence.  Notwithstanding  the pendency of any dispute,  the Company will
     continue to pay  Employee his full  compensation  in effect when the notice
     giving rise to the dispute was given  (including,  but not limited to, base
     salary) and continue to allow Employee to participate in all  compensation,
     benefit and insurance  plans in which Employee was  participating  when the
     notice  giving rise to the dispute was given,  until the dispute is finally
     resolved  in  accordance  with this  Subsection.  Amounts  paid  under this
     Subsection  are in addition to all other amounts due under this  Agreement,
     and shall not be offset  against or reduce any other amounts due under this
     Agreement and shall not be reduced by any  compensation  earned by Employee
     as the result of employment by another employer.

     3. Compensation Upon Termination.

          (a) In the event that Employee is entitled to benefits  hereunder upon
     termination pursuant to Section 3(a) hereof,  Employee shall be entitled to
     the benefits provided below:

               (i) the  Company  shall  pay to  Employee  his full  base  salary
          through  the Date of  Termination  at the rate in  effect  at the time
          Notice of  Termination  is  given,  plus all  other  amounts  to which
          Employee is entitled under any compensation plan


- -4-

<PAGE>




          of the Company, in each case without giving effect to any reduction in
          salary or benefits  which  would  constitute  Good Reason  pursuant to
          Section 3(c)(i) hereof, at the time such payments are due;

               (ii) the Company shall pay to Employee,  at the time specified in
          Subsection  4(b),  a lump sum  severance  payment  equal to two  times
          Employee's  annual rate of base salary in effect at the time Notice of
          Termination is given (without giving effect to any reduction in salary
          which  would  constitute  Good  Reason  pursuant  to  Section  3(c)(i)
          hereof);

               (iii) the Company shall provide  continued  uninterrupted  health
          care  coverage to 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  pursuant  to Section
          3(c)(i)  hereof),  for a period  of two years  following  such Date of
          Termination; and

               (iv)  vesting  and  exercisability  of  all  options  granted  to
          Employee under the Company's  Incentive Stock Option Plan prior to the
          date  hereof,  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  Company  shall pay to  Employee,  at the time
          specified in Subsection  4(b), 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  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 Company's Common
          Stock shall be not less than the amount paid to holders of such Common
          Stock in such Change in Control.

          (b) The  payments  provided for in  Subsection  4(a) shall be made not
     later  than the  fifth day  following  the Date of  Termination;  provided,
     however,  that if the amounts of such payments cannot be finally determined
     on or before  such day,  the  Company  shall pay to Employee on such day an
     estimate, as determined in good faith by the Company, of the minimum amount
     of


- -5-

<PAGE>




     such payments and shall pay the remainder of such payments  (together  with
     interest at the rate  provided  in Section  1274(b)(2)(B)  of the  Internal
     Revenue Code (the "Code")) as soon as the amount  thereof can be determined
     but in no event later than the thirtieth day after the Date of Termination.
     In the event that the amount of the estimated  payments  exceeds the amount
     subsequently  determined to have been due,  such excess shall  constitute a
     loan by the  Company  to  Employee  payable  on the fifth day after  demand
     therefor by the Company  (together  with  interest at the rate  provided in
     Section 1274(b)(2)(B) of the Code).

          (c)  Employee  shall not be  required  to  mitigate  the amount of any
     payment  provided  for in this  Section 4 by seeking  other  employment  or
     otherwise,  nor shall the amount of any payment or benefit  provided for in
     this  Section 4 be reduced by any  compensation  earned by  Employee as the
     result of employment by another employer, by retirement benefits, by offset
     against  any  amount  claimed to be owed by  Employee  to the  Company,  or
     otherwise.

          (d)  Notwithstanding  any provision of this Agreement to the contrary,
     the aggregate present value of all "payments in the nature of compensation"
     (within  the meaning of Section  280G of the Code)  provided to Employee in
     connection  with a Change in Control of the Company or the  termination  of
     Employee's  employment  shall be one dollar  less than the  amount  that is
     fully  deductible by the Company under Section 280G of the Code and, to the
     extent  necessary,  payments and  benefits  under this  Agreement  shall be
     reduced in order that this limitation not be exceeded.  It is the intention
     of this  Subsection  4(d) to avoid excise taxes on Employee  under  Section
     4999 of the Code or the disallowance of a deduction in the Company pursuant
     to Section 280G of the Code.  Notwithstanding  the foregoing,  this Section
     shall not apply in the event of termination of employment  within two years
     following a Change in Control if such termination is by the Company without
     Cause or by Employee for Good Reason.

     4. Successors; Binding Agreement.

          (a)  The  Company  will  require  any  successor  (whether  direct  or
     indirect,  by  purchase,  merger,  consolidation  or  otherwise)  to all or
     substantially all of the business and/or assets of the Company to expressly
     assume and agree to perform  this  Agreement  in the same manner and to the
     same extent that the Company could be required to perform this Agreement if
     no such  succession had taken place.  Failure of the Company to obtain such
     assumption and agreement prior to the  effectiveness of any such succession
     shall  be a  breach  of  this  Agreement  and  shall  entitle  Employee  to
     compensation  from the  Company in the same amount and on the same terms to
     which  Employee  would be entitled  hereunder  if Employee  terminated  his
     employment  for Good Reason  following a Change in Control of the  Company,
     except that for purposes of implementing  the foregoing,  the date on which
     any such succession becomes effective shall be deemed the Date of


- -6-

<PAGE>




     Termination. As used in this Agreement, "Company" shall mean the Company as
     hereinbefore  defined and any  successor to its business  and/or  assets as
     aforesaid  which assumes and agrees to perform this  Agreement by operation
     of law, or otherwise.

          (b) This Agreement shall inure to the benefit of and be enforceable by
     Employee   and  his   personal   or   legal   representatives,   executors,
     administrators, successors, heirs, distributees, devisees and legatees.

          (c) All  benefits  to be paid  hereunder  shall be in  addition to any
     disability,   workers'   compensation,   or  other  Company   benefit  plan
     distribution, unpaid vacation or other unpaid benefits that Employee has at
     the Date of Termination.

     5.  Notice.  For the  purpose  of this  Agreement,  notices  and all  other
communications  provided for in this Agreement  shall be in writing and shall be
deemed  to have been  duly  given  when  delivered  or  mailed by United  States
certified  or  registered  mail,  return  receipt  requested,  postage  prepaid,
addressed to the following addresses:




- -7-

<PAGE>




         To the Company:

                  Covenant Bank for Savings
                  18 Kings Highway West
                  Haddonfield, NJ  08033
                  Attn:  Chief Executive Officer

         To the Employee:

                  Charles E. Sessa, Jr.
                  29 Rickland Drive
                  Sewell, NJ  08080

     All notices to the Company  shall also be directed to the  attention of the
Board with a copy to the  Secretary of the Company,  or to such other address as
either party may have furnished to the other in writing in accordance  herewith,
except that notice of change of address shall be effective only upon receipt.

     6.  Governing   Law.  The  validity,   interpretation,   construction   and
performance of this agreement  shall be governed by the laws of the State of New
Jersey,  without  giving  effect to the  principles  of conflict of laws of such
state.

     7. No  Right  to  Continued  Employment.  This  Agreement  does not give to
Employee  any right to continued  employment,  and does not give to Employee any
rights or remedies based on  termination  of employment  except as expressly set
forth herein.

     8. Miscellaneous.  No provisions of this Agreement may be modified,  waived
or  discharged  unless such  waiver,  modification  or discharge is agreed to in
writing and signed by the Employee  and the  Company.  No waiver by either party
hereto at any time of any breach by the other party  hereto or  compliance  with
any  condition  or  provision  of this  Agreement  to be performed by such other
party,  shall  be  deemed  a waiver  of  similar  or  dissimilar  provisions  or
conditions  at the same or at any prior or  subsequent  time.  No  agreements or
representations,  oral or  otherwise,  expressed  or implied with respect to the
subject  matter  hereof  have been made by either  party which are not set forth
expressly in this Agreement.  All references to sections of the Exchange Act and
the Code  shall be  deemed  also to refer to any  successor  provisions  to such
sections.  Any  payments  provided  for  hereunder  shall  be  paid  net  of any
applicable withholding required under federal, state or local law.

     9.  Severability.  The invalidity or  unenforceability  of any provision of
this  Agreement  shall not affect the  validity of  enforceability  of any other
provision of this Agreement which shall remain in full force and effect.

     10.   Counterparts.   This  Agreement  may  be  executed  in  one  or  more
counterparts,  each of which shall be deemed to be an original  but all of which
together will constitute one and the same agreement.


- -8-

<PAGE>



     11. Prior Agreements. Any and all agreements relating to the subject matter
hereof  previously  entered  into  between the Company and  Employee  are hereby
mutually terminated and canceled,  and each of the parties mutually releases and
discharges the other from any and all  obligations  and  liabilities  whatsoever
existing  under it by reason of any such  agreements,  it being the intention of
the Company and Employee that this Agreement  shall supersede and be in place of
any and all prior  agreements or  understandings  between them.  This  Agreement
shall not affect Employee's rights under that certain letter dated March 1, 1994
between  Covenant  and  Employee,  except  as to the  paragraph  thereof  headed
"Severance", which is superseded hereby so long as this Agreement is not held to
be invalid or unenforceable in any respect.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
executed as of the date first above written.


EMPLOYEE:                                       COVENANT BANK FOR SAVINGS


   
/s/ Charles E. Sessa, Jr.                       /s/ Richard A. Hocker
- --------------------------                      ------------------------------
CHARLES E. SESSA, JR.                           By: Richard A. Hocker
                                                Title: Chief Executive Officer
    




                                                                    Exhibit 10.6



                                    AGREEMENT

     THIS AGREEMENT, dated as of November 20, 1995 (the "Agreement"),  is by and
between  Covenant Bank for Savings,  a New Jersey savings bank (the  "Company"),
and Kenneth R. Mancini, Jr. (the "Employee").


                                   BACKGROUND

     The  Company   considers  it  essential  to  the  best   interests  of  its
stockholders to foster the continuous employment of key management personnel. In
this connection,  the Board of Directors of the Company (the "Board") recognizes
that, in the future,  the  possibility of a Change in Control of the Company (as
defined  below) may exist and that such  possibility,  and the  uncertainty  and
questions which it might raise among management,  may result in the departure or
distraction  of  management  personnel  to the  detriment of the Company and its
stockholders.

     The Board has determined that appropriate  steps should be taken to enforce
and encourage the continued attention and dedication of members of the Company's
management,  including Employee, to their assigned duties without distraction in
the face of potentially disturbing circumstances arising from the possibility in
the future of a Change in Control of the Company.

     In order to induce  Employee  to remain in the employ of the  Company,  the
Company agrees that Employee  shall receive the severance  benefits set forth in
this Agreement in the event Employee's employment with the Company is terminated
under the circumstances described below subsequent to a Change in Control of the
Company.

     NOW THEREFORE,  in consideration of the premises and the mutual agreements,
covenants and promises hereafter set forth, the parties hereby agree as follows:



     I. Term of Agreement. This Agreement shall commence on the date hereof (the
"Effective  Date"),  and  shall  continue  in  effect  until  such  time  as the
Employee's  employment shall have terminated and all obligations hereunder shall
have been satisfied.

     1. Change in Control.

          (a) For purposes of this  Agreement,  a "Change in Control" shall have
     occurred if any of the following events shall occur:

               (i) the Company 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 Company and one or more of its  subsidiaries are parties) and as a
          result of such merger,  consolidation  or  reorganization  less than a
          majority of


- -1-

<PAGE>



          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  Company
          immediately prior to such transaction;


               (ii) any person  (including  the Company)  publicly  announces an
          intention to take or to consider  taking  actions which if consummated
          would constitute a Change in Control of the Company;


               (iii) the Board  adopts a  resolution  to the  effect  that,  for
          purposes  of this  Agreement,  a  Potential  Change in  Control of the
          Company has occurred.

     2. Termination Following Change in Control.

          (a) General.  If any of the events described in Section 2 constituting
     a Change in Control of the Company shall have  occurred,  Employee shall be
     entitled to the benefits  provided in Section 4 hereof upon  termination of
     employment  before  the  second  anniversary  of the date  such a Change in
     Control of the Company  occurred unless such  termination is (i) because of
     Employee's  death,  (ii) by the Company for Cause (as  defined  below),  or
     (iii) by Employee  other than for Good Reason (as  defined  below).  In the
     event  Employee's  employment with the Company is terminated for any reason
     prior to a Change in Control  (provided that such termination did not occur
     during the pendency of a Potential  Change in Control) and  subsequently  a
     Change in



- -2-
<PAGE>




     Control  of the  Company  occurs,  Employee  shall not be  entitled  to any
     benefits hereunder.

          (b) Cause.  Termination  by the Company of Employee's  employment  for
     "Cause" shall mean  termination:  (a) upon the  commission by Employee of a
     willful  unlawful act, such as  embezzlement,  against the Company which is
     intended  to enrich the  Employee  at the  expense  of the  Company or upon
     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 Company. For purposes of this Subsection, no act, or failure to
     act, on Employee's part shall be deemed  "willful"  unless done, or omitted
     to be done,  by Employee  not in good faith and without  reasonable  belief
     that his action or omission was in the best interest of the Company.

          (c) Good Reason.  For purposes of this Agreement,  "Good Reason" shall
     mean, without  Employee's  express written consent,  the occurrence after a
     Change in Control  of the  Company  of any of the  following  circumstances
     unless  such  circumstances  are  fully  corrected  prior  to the  Date  of
     Termination  (as defined below)  specified in the Notice of Termination (as
     defined below) given in respect thereof:

               (i) a reduction by the Company in  Employee's  annual base salary
          or employee benefits as in effect immediately prior to such reduction;

               (ii) the  Company's  requiring  Employee to be based at a Company
          office more than twenty (20) miles from the Company's offices at which
          Employee is principally  employed immediately prior to the date of the
          Change in Control of the  Company  except for  required  travel on the
          Company's  business  to  an  extent   substantially   consistent  with
          Employee's  present business travel  obligations  immediately prior to
          the Change in Control;

               (iii) a material  reduction  in  Employee's  position,  duties or
          responsibilities as in effect immediately prior to such reduction;

               (iv) the failure of the Company to obtain the agreement to assume
          and to perform this  Agreement by any  successor  as  contemplated  in
          Section 5 hereof; or

               (v) any purported  termination of Employee's  employment  that is
          not  effected  pursuant  to a Notice  of  Termination  satisfying  the
          requirements  of Subsection 3(d) hereof,  which purported  termination
          shall not be effective for purposes of this Agreement.

     Employee's  continued  employment  shall not  constitute  consent  to, or a
waiver of rights with  respect  to, any  circumstance  constituting  Good Reason
hereunder.


- -3-
<PAGE>




          (d) Notice of  Termination.  Any purported  termination  of Employee's
     employment by the Company or by Employee shall be  communicated  by written
     Notice of Termination to the other party hereto in accordance  with Section
     6.  "Notice of  Termination"  shall mean a notice that shall  indicate  the
     specific termination  provision in this Agreement relied upon and shall set
     forth in reasonable detail the facts and circumstances claimed to provide a
     basis for  termination  of  Employee's  employment  under the  provision so
     indicated.

          (e) Date of  Termination,  Etc. "Date of  Termination"  shall mean the
     date  specified  in the  Notice  of  Termination  (which  in the  case of a
     termination by the Company,  other than termination  based on death,  shall
     not be less than thirty (30) days from the date such Notice of  Termination
     is given,  and in the case of a termination by Employee,  shall not be less
     than thirty (30) nor more than sixty (60) days from the date such Notice of
     Termination is given); provided,  however, that if within fifteen (15) days
     after any Notice of Termination is given,  or, if the Notice of Termination
     is not properly  given,  prior to the Date of  Termination  (as  determined
     without  regard to an extension of such Date of Termination as described in
     this proviso),  the party receiving such Notice of Termination notifies the
     other party that a dispute exists concerning the termination, then the Date
     of  Termination  shall  be  the  date  on  which  the  dispute  is  finally
     determined,  either by mutual written agreement of the parties,  by a final
     and binding arbitration award or by a court of competent jurisdiction;  and
     provided,  further,  that the Date of  Termination  shall be  extended by a
     notice of dispute  only if such notice is given in good faith and the party
     giving such notice pursues the  resolution of such dispute with  reasonable
     diligence.  Notwithstanding  the pendency of any dispute,  the Company will
     continue to pay  Employee his full  compensation  in effect when the notice
     giving rise to the dispute was given  (including,  but not limited to, base
     salary) and continue to allow Employee to participate in all  compensation,
     benefit and insurance  plans in which Employee was  participating  when the
     notice  giving rise to the dispute was given,  until the dispute is finally
     resolved  in  accordance  with this  Subsection.  Amounts  paid  under this
     Subsection  are in addition to all other amounts due under this  Agreement,
     and shall not be offset  against or reduce any other amounts due under this
     Agreement and shall not be reduced by any  compensation  earned by Employee
     as the result of employment by another employer.

     3. Compensation Upon Termination.

          (a)  Following  a Change in  Control  of the  Company,  if  Employee's
     employment  by the Company  should be  terminated by the Company other than
     for Cause or if Employee  should  terminate his employment for Good Reason,
     before the second  anniversary of the date such Change in Control occurred,
     Employee shall be entitled to the benefits provided below:

               (i) the  Company  shall  pay to  Employee  his full  base  salary
          through the Date of Termination at the rate in


<PAGE>




          effect at the time  Notice  of  Termination  is given,  plus all other
          amounts to which Employee is entitled under any  compensation  plan of
          the Company,  in each case without  giving  effect to any reduction in
          salary or benefits  which  would  constitute  Good Reason  pursuant to
          Section 3(c)(i) hereof, at the time such payments are due;

               (ii) the Company shall pay to Employee,  at the time specified in
          Subsection  4(b), a lump sum  severance  payment  equal to  Employee's
          annual rate of base salary in effect at the time Notice of Termination
          is given (without giving effect to any reduction in salary which would
          constitute Good Reason pursuant to Section 3(c)(i) hereof);

               (iii) the Company shall provide  continued  uninterrupted  health
          care  coverage to 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  pursuant  to Section
          3(c)(i)  hereof),  for a  period  of one  year  following  the Date of
          Termination; and

               (iv)  vesting  and  exercisability  of  all  options  granted  to
          Employee under the Company's  Incentive Stock Option Plan prior to the
          date  hereof,  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  Company  shall pay to  Employee,  at the time
          specified in Subsection  4(b), 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  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 Company's Common
          Stock shall be not less than the amount paid to holders of such Common
          Stock in such Change in Control.



<PAGE>




          (b) The payment provided for in Subsection  4(a)(ii) shall be made not
     later  than the  fifth day  following  the Date of  Termination;  provided,
     however,  that if the amounts of such payments cannot be finally determined
     on or before  such day,  the  Company  shall pay to Employee on such day an
     estimate, as determined in good faith by the Company, of the minimum amount
     of such  payments and shall pay the  remainder of such  payments  (together
     with interest at the rate provided in Section 1274(b)(2)(B) of the Internal
     Revenue Code (the "Code")) as soon as the amount  thereof can be determined
     but in no event later than the thirtieth day after the Date of Termination.
     In the event that the amount of the estimated  payments  exceeds the amount
     subsequently  determined to have been due,  such excess shall  constitute a
     loan by the  Company  to  Employee  payable  on the fifth day after  demand
     therefor by the Company  (together  with  interest at the rate  provided in
     Section 1274(b)(2)(B) of the Code).

          (c)  Employee  shall not be  required  to  mitigate  the amount of any
     payment  provided  for in this  Section 4 by seeking  other  employment  or
     otherwise,  nor shall the amount of any payment or benefit  provided for in
     this  Section 4 be reduced by any  compensation  earned by  Employee as the
     result of employment by another employer, by retirement benefits, by offset
     against  any  amount  claimed to be owed by  Employee  to the  Company,  or
     otherwise.


     4. Successors; Binding Agreement.

          (a)  The  Company  will  require  any  successor  (whether  direct  or
     indirect,  by  purchase,  merger,  consolidation  or  otherwise)  to all or
     substantially all of the business and/or assets of the Company to expressly
     assume and agree to perform  this  Agreement  in the same manner and to the
     same extent that the Company could be required to perform this Agreement if
     no such  succession had taken place.  Failure of the Company to obtain such
     assumption and agreement prior to the  effectiveness of any such succession
     shall  be a  breach  of  this  Agreement  and  shall  entitle  Employee  to
     compensation  from the  Company in the same amount and on the same terms to
     which  Employee  would be entitled  hereunder  if Employee  terminated  his
     employment  for Good Reason  following a Change in Control of the  Company,
     except that for purposes of implementing  the foregoing,  the date on which
     any  such  succession  becomes  effective  shall  be  deemed  the  Date  of
     Termination. As used in this Agreement, "Company" shall mean the Company as
     hereinbefore  defined and any  successor to its business  and/or  assets as
     aforesaid  which assumes and agrees to perform this  Agreement by operation
     of law, or otherwise.

          (b) This Agreement shall inure to the benefit of and be enforceable by
     Employee   and  his   personal   or   legal   representatives,   executors,
     administrators, successors, heirs, distributees, devisees and legatees.



<PAGE>




          (c) All  benefits  to be paid  hereunder  shall be in  addition to any
     disability,   workers'   compensation,   or  other  Company   benefit  plan
     distribution, unpaid vacation or other unpaid benefits that Employee has at
     the Date of Termination.

     5.  Notice.  For the  purpose  of this  Agreement,  notices  and all  other
communications  provided for in this Agreement  shall be in writing and shall be
deemed  to have been  duly  given  when  delivered  or  mailed by United  States
certified  or  registered  mail,  return  receipt  requested,  postage  prepaid,
addressed to the following addresses:

         To the Company:

                  Covenant Bank for Savings
                  18 Kings Highway West
                  Haddonfield, NJ  08033
                  Attn:  President

         To the Employee:

                  Kenneth R. Mancini, Jr.
                  17 Farmingham Road
                  Edgewater Park, NJ  08010

     All notices to the Company  shall also be directed to the  attention of the
Board with a copy to the  Secretary of the Company,  or to such other address as
either party may have furnished to the other in writing in accordance  herewith,
except that notice of change of address shall be effective only upon receipt.

     6.  Governing   Law.  The  validity,   interpretation,   construction   and
performance of this agreement  shall be governed by the laws of the State of New
Jersey,  without  giving  effect to the  principles  of conflict of laws of such
state.

     7. No  Right  to  Continued  Employment.  This  Agreement  does not give to
Employee  any right to continued  employment,  and does not give to Employee any
rights or remedies based on  termination  of employment  except as expressly set
forth herein.

     8. Miscellaneous.  No provisions of this Agreement may be modified,  waived
or  discharged  unless such  waiver,  modification  or discharge is agreed to in
writing and signed by the Employee  and the  Company.  No waiver by either party
hereto at any time of any breach by the other party  hereto or  compliance  with
any  condition  or  provision  of this  Agreement  to be performed by such other
party,  shall  be  deemed  a waiver  of  similar  or  dissimilar  provisions  or
conditions  at the same or at any prior or  subsequent  time.  No  agreements or
representations,  oral or  otherwise,  expressed  or implied with respect to the
subject  matter  hereof  have been made by either  party which are not set forth
expressly in this Agreement.  All references to sections of the Exchange Act and
the Code  shall be  deemed  also to refer to any  successor  provisions  to such
sections. Any payments provided



- -7-
<PAGE>



for hereunder  shall be paid net of any  applicable  withholding  required under
federal, state or local law.

     9.  Severability.  The invalidity or  unenforceability  of any provision of
this  Agreement  shall not affect the  validity of  enforceability  of any other
provision of this Agreement which shall remain in full force and effect.

     10.   Counterparts.   This  Agreement  may  be  executed  in  one  or  more
counterparts,  each of which shall be deemed to be an original  but all of which
together will constitute one and the same agreement.

     11. Prior Agreements. Any and all agreements relating to the subject matter
hereof  previously  entered  into  between the Company and  Employee  are hereby
mutually terminated and canceled,  and each of the parties mutually releases and
discharges the other from any and all  obligations  and  liabilities  whatsoever
existing  under it by reason of any such  agreements,  it being the intention of
the Company and Employee that this Agreement  shall supersede and be in place of
any and all prior agreements or understandings between them.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
executed as of the date first above written.



EMPLOYEE:                                      COVENANT BANK FOR SAVINGS


   
/s/ Kenneth R. Mancini, Jr.                    /s/ Charles E. Sessa, Jr.
- ---------------------------                    ------------------------------
KENNETH R. MANCINI, JR.                        By: Charles E. Sessa, Jr.
                                               Title: President
    



                                                                    Exhibit 10.7

                                    AGREEMENT


     THIS AGREEMENT, dated as of November 22, 1995 (the "Agreement"),  is by and
between  Covenant Bank for Savings,  a New Jersey savings bank (the  "Company"),
and J. William Parker, Jr. (the "Employee").


                                   BACKGROUND

     The  Company   considers  it  essential  to  the  best   interests  of  its
stockholders to foster the continuous employment of key management personnel. In
this connection,  the Board of Directors of the Company (the "Board") recognizes
that, in the future,  the  possibility of a Change in Control of the Company (as
defined  below) may exist and that such  possibility,  and the  uncertainty  and
questions which it might raise among management,  may result in the departure or
distraction  of  management  personnel  to the  detriment of the Company and its
stockholders.

     The Board has determined that appropriate  steps should be taken to enforce
and encourage the continued attention and dedication of members of the Company's
management,  including Employee, to their assigned duties without distraction in
the face of potentially disturbing circumstances arising from the possibility in
the future of a Change in Control of the Company.

     In order to induce  Employee  to remain in the employ of the  Company,  the
Company agrees that Employee  shall receive the severance  benefits set forth in
this Agreement in the event Employee's employment with the Company is terminated
under the circumstances described below subsequent to a Change in Control of the
Company.

     NOW THEREFORE,  in consideration of the premises and the mutual agreements,
covenants and promises hereafter set forth, the parties hereby agree as follows:



     I. Term of Agreement. This Agreement shall commence on the date hereof (the
"Effective  Date"),  and  shall  continue  in  effect  until  such  time  as the
Employee's  employment shall have terminated and all obligations hereunder shall
have been satisfied.

     1. Change in Control.

          (a) For purposes of this  Agreement,  a "Change in Control" shall have
     occurred if any of the following events shall occur:

               (i) the Company 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 Company and one or more of its  subsidiaries are parties) and as a
          result of such merger,  consolidation  or  reorganization  less than a
          majority of


- -1-

<PAGE>




          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  Company
          immediately prior to such transaction;

               (ii) the Company 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 Company and
          one or more of its subsidiaries are parties); or

               (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 Company or its subsidiaries,  or any
          employee  benefit plan of the Company or its  subsidiaries,  becomes a
          direct or indirect  beneficial owner of shares of stock of the Company
          (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 Company.

          (b) For purposes of this Agreement,  a "Potential Change in Control of
     the Company" shall be deemed to have occurred if:

               (i) the Company  enters into an agreement,  the  consummation  of
          which  would  result in the  occurrence  of a Change in Control of the
          Company;

               (ii) any person  (including  the Company)  publicly  announces an
          intention to take or to consider  taking  actions which if consummated
          would constitute a Change in Control of the Company;

               (iii) the Board  adopts a  resolution  to the  effect  that,  for
          purposes  of this  Agreement,  a  Potential  Change in  Control of the
          Company has occurred.

     2. Termination Following Change in Control.

          (a) General.  If any of the events described in Section 2 constituting
     a Change in Control of the Company shall have  occurred,  Employee shall be
     entitled to the benefits  provided in Section 4 hereof upon  termination of
     employment  before  the  second  anniversary  of the date  such a Change in
     Control of the Company  occurred unless such  termination is (i) because of
     Employee's  death,  (ii) by the Company for Cause (as  defined  below),  or
     (iii) by Employee  other than for Good Reason (as  defined  below).  In the
     event  Employee's  employment with the Company is terminated for any reason
     prior to a Change in Control  (provided that such termination did not occur
     during the pendency of a Potential  Change in Control) and  subsequently  a
     Change in Control of the Company occurs,  Employee shall not be entitled to
     any benefits hereunder.


- -2-

<PAGE>


          (b) Cause.  Termination  by the Company of Employee's  employment  for
     "Cause" shall mean  termination:  (a) upon the  commission by Employee of a
     willful  unlawful act, such as  embezzlement,  against the Company which is
     intended  to enrich the  Employee  at the  expense  of the  Company or upon
     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 Company. For purposes of this Subsection, no act, or failure to
     act, on Employee's part shall be deemed  "willful"  unless done, or omitted
     to be done,  by Employee  not in good faith and without  reasonable  belief
     that his action or omission was in the best interest of the Company.

          (c) Good Reason.  For purposes of this Agreement,  "Good Reason" shall
     mean, without  Employee's  express written consent,  the occurrence after a
     Change in Control  of the  Company  of any of the  following  circumstances
     unless  such  circumstances  are  fully  corrected  prior  to the  Date  of
     Termination  (as defined below)  specified in the Notice of Termination (as
     defined below) given in respect thereof:

               (i) a reduction by the Company in  Employee's  annual base salary
          or employee benefits as in effect immediately prior to such reduction;

               (ii) the  Company's  requiring  Employee to be based at a Company
          office more than twenty (20) miles from the Company's offices at which
          Employee is principally  employed immediately prior to the date of the
          Change in Control of the  Company  except for  required  travel on the
          Company's  business  to  an  extent   substantially   consistent  with
          Employee's  present business travel  obligations  immediately prior to
          the Change in Control;

               (iii) a material  reduction  in  Employee's  position,  duties or
          responsibilities as in effect immediately prior to such reduction;

               (iv) the failure of the Company to obtain the agreement to assume
          and to perform this  Agreement by any  successor  as  contemplated  in
          Section 5 hereof; or

               (v) any purported  termination of Employee's  employment  that is
          not  effected  pursuant  to a Notice  of  Termination  satisfying  the
          requirements  of Subsection 3(d) hereof,  which purported  termination
          shall not be effective for purposes of this Agreement.

     Employee's  continued  employment  shall not  constitute  consent  to, or a
waiver of rights with  respect  to, any  circumstance  constituting  Good Reason
hereunder.


- -3-

<PAGE>




          (d) Notice of  Termination.  Any purported  termination  of Employee's
     employment by the Company or by Employee shall be  communicated  by written
     Notice of Termination to the other party hereto in accordance  with Section
     6.  "Notice of  Termination"  shall mean a notice that shall  indicate  the
     specific termination  provision in this Agreement relied upon and shall set
     forth in reasonable detail the facts and circumstances claimed to provide a
     basis for  termination  of  Employee's  employment  under the  provision so
     indicated.

          (e) Date of  Termination,  Etc. "Date of  Termination"  shall mean the
     date  specified  in the  Notice  of  Termination  (which  in the  case of a
     termination by the Company,  other than termination  based on death,  shall
     not be less than thirty (30) days from the date such Notice of  Termination
     is given,  and in the case of a termination by Employee,  shall not be less
     than thirty (30) nor more than sixty (60) days from the date such Notice of
     Termination is given); provided,  however, that if within fifteen (15) days
     after any Notice of Termination is given,  or, if the Notice of Termination
     is not properly  given,  prior to the Date of  Termination  (as  determined
     without  regard to an extension of such Date of Termination as described in
     this proviso),  the party receiving such Notice of Termination notifies the
     other party that a dispute exists concerning the termination, then the Date
     of  Termination  shall  be  the  date  on  which  the  dispute  is  finally
     determined,  either by mutual written agreement of the parties,  by a final
     and binding arbitration award or by a court of competent jurisdiction;  and
     provided,  further,  that the Date of  Termination  shall be  extended by a
     notice of dispute  only if such notice is given in good faith and the party
     giving such notice pursues the  resolution of such dispute with  reasonable
     diligence.  Notwithstanding  the pendency of any dispute,  the Company will
     continue to pay  Employee his full  compensation  in effect when the notice
     giving rise to the dispute was given  (including,  but not limited to, base
     salary) and continue to allow Employee to participate in all  compensation,
     benefit and insurance  plans in which Employee was  participating  when the
     notice  giving rise to the dispute was given,  until the dispute is finally
     resolved  in  accordance  with this  Subsection.  Amounts  paid  under this
     Subsection  are in addition to all other amounts due under this  Agreement,
     and shall not be offset  against or reduce any other amounts due under this
     Agreement and shall not be reduced by any  compensation  earned by Employee
     as the result of employment by another employer.

     3. Compensation Upon Termination.

          (a)  Following  a Change in  Control  of the  Company,  if  Employee's
     employment  by the Company  should be  terminated by the Company other than
     for Cause or if Employee  should  terminate his employment for Good Reason,
     before the second  anniversary of the date such Change in Control occurred,
     Employee shall be entitled to the benefits provided below:

               (i) the  Company  shall  pay to  Employee  his full  base  salary
          through the Date of Termination at the rate in


<PAGE>




          effect at the time  Notice  of  Termination  is given,  plus all other
          amounts to which Employee is entitled under any  compensation  plan of
          the Company,  in each case without  giving  effect to any reduction in
          salary or benefits  which  would  constitute  Good Reason  pursuant to
          Section 3(c)(i) hereof, at the time such payments are due;

               (ii) the Company shall pay to Employee,  at the time specified in
          Subsection  4(b), a lump sum  severance  payment  equal to  Employee's
          annual rate of base salary in effect at the time Notice of Termination
          is given (without giving effect to any reduction in salary which would
          constitute Good Reason pursuant to Section 3(c)(i) hereof);

               (iii) the Company shall provide  continued  uninterrupted  health
          care  coverage to 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  pursuant  to Section
          3(c)(i)  hereof),  for a  period  of one  year  following  the Date of
          Termination; and

               (iv)  vesting  and  exercisability  of  all  options  granted  to
          Employee under the Company's  Incentive Stock Option Plan prior to the
          date  hereof,  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  Company  shall pay to  Employee,  at the time
          specified in Subsection  4(b), an amount equal to the difference  (the
          "Spread")  between the exercise price for such Covered Options and the
          Fair  Market  Value  of  such  Covered  Options  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
          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 Company's Common
          Stock shall be not less than the amount paid to holders of such Common
          Stock in such Change in Control.


- -5-
<PAGE>




          (b) The payment provided for in Subsection  4(a)(ii) shall be made not
     later  than the  fifth day  following  the Date of  Termination;  provided,
     however,  that if the amounts of such payments cannot be finally determined
     on or before  such day,  the  Company  shall pay to Employee on such day an
     estimate, as determined in good faith by the Company, of the minimum amount
     of such  payments and shall pay the  remainder of such  payments  (together
     with interest at the rate provided in Section 1274(b)(2)(B) of the Internal
     Revenue Code (the "Code")) as soon as the amount  thereof can be determined
     but in no event later than the thirtieth day after the Date of Termination.
     In the event that the amount of the estimated  payments  exceeds the amount
     subsequently  determined to have been due,  such excess shall  constitute a
     loan by the  Company  to  Employee  payable  on the fifth day after  demand
     therefor by the Company  (together  with  interest at the rate  provided in
     Section 1274(b)(2)(B) of the Code).

          (c)  Employee  shall not be  required  to  mitigate  the amount of any
     payment  provided  for in this  Section 4 by seeking  other  employment  or
     otherwise,  nor shall the amount of any payment or benefit  provided for in
     this  Section 4 be reduced by any  compensation  earned by  Employee as the
     result of employment by another employer, by retirement benefits, by offset
     against  any  amount  claimed to be owed by  Employee  to the  Company,  or
     otherwise.

     4. Successors; Binding Agreement.

          (a)  The  Company  will  require  any  successor  (whether  direct  or
     indirect,  by  purchase,  merger,  consolidation  or  otherwise)  to all or
     substantially all of the business and/or assets of the Company to expressly
     assume and agree to perform  this  Agreement  in the same manner and to the
     same extent that the Company could be required to perform this Agreement if
     no such  succession had taken place.  Failure of the Company to obtain such
     assumption and agreement prior to the  effectiveness of any such succession
     shall  be a  breach  of  this  Agreement  and  shall  entitle  Employee  to
     compensation  from the  Company in the same amount and on the same terms to
     which  Employee  would be entitled  hereunder  if Employee  terminated  his
     employment  for Good Reason  following a Change in Control of the  Company,
     except that for purposes of implementing  the foregoing,  the date on which
     any  such  succession  becomes  effective  shall  be  deemed  the  Date  of
     Termination. As used in this Agreement, "Company" shall mean the Company as
     hereinbefore  defined and any  successor to its business  and/or  assets as
     aforesaid  which assumes and agrees to perform this  Agreement by operation
     of law, or otherwise.

          (b) This Agreement shall inure to the benefit of and be enforceable by
     Employee   and  his   personal   or   legal   representatives,   executors,
     administrators, successors, heirs, distributees, devisees and legatees.

          (c) All  benefits  to be paid  hereunder  shall be in  addition to any
     disability, workers' compensation, or other



- -6-

<PAGE>


     Company benefit plan distribution, unpaid vacation or other unpaid benefits
     that Employee has at the Date of Termination.

     5.  Notice.  For the  purpose  of this  Agreement,  notices  and all  other
communications  provided for in this Agreement  shall be in writing and shall be
deemed  to have been  duly  given  when  delivered  or  mailed by United  States
certified  or  registered  mail,  return  receipt  requested,  postage  prepaid,
addressed to the following addresses:

         To the Company:

                  Covenant Bank for Savings
                  18 Kings Highway West
                  Haddonfield, NJ  08033
                  Attn:  President

         To the Employee:

                  J. William Parker, Jr.
                  110 Ashford Road
                  Cherry Hill, NJ  08003

     All notices to the Company  shall also be directed to the  attention of the
Board with a copy to the  Secretary of the Company,  or to such other address as
either party may have furnished to the other in writing in accordance  herewith,
except that notice of change of address shall be effective only upon receipt.

     6.  Governing   Law.  The  validity,   interpretation,   construction   and
performance of this agreement  shall be governed by the laws of the State of New
Jersey,  without  giving  effect to the  principles  of conflict of laws of such
state.

     7. No  Right  to  Continued  Employment.  This  Agreement  does not give to
Employee  any right to continued  employment,  and does not give to Employee any
rights or remedies based on  termination  of employment  except as expressly set
forth herein.

     8. Miscellaneous.  No provisions of this Agreement may be modified,  waived
or  discharged  unless such  waiver,  modification  or discharge is agreed to in
writing and signed by the Employee  and the  Company.  No waiver by either party
hereto at any time of any breach by the other party  hereto or  compliance  with
any  condition  or  provision  of this  Agreement  to be performed by such other
party,  shall  be  deemed  a waiver  of  similar  or  dissimilar  provisions  or
conditions  at the same or at any prior or  subsequent  time.  No  agreements or
representations,  oral or  otherwise,  expressed  or implied with respect to the
subject  matter  hereof  have been made by either  party which are not set forth
expressly in this Agreement.  All references to sections of the Exchange Act and
the Code  shall be  deemed  also to refer to any  successor  provisions  to such
sections.  Any  payments  provided  for  hereunder  shall  be  paid  net  of any
applicable withholding required under federal, state or local law.


- -7-
<PAGE>



     9.  Severability.  The invalidity or  unenforceability  of any provision of
this  Agreement  shall not affect the  validity of  enforceability  of any other
provision of this Agreement which shall remain in full force and effect.

     10.   Counterparts.   This  Agreement  may  be  executed  in  one  or  more
counterparts,  each of which shall be deemed to be an original  but all of which
together will constitute one and the same agreement.

     11. Prior Agreements. Any and all agreements relating to the subject matter
hereof  previously  entered  into  between the Company and  Employee  are hereby
mutually terminated and canceled,  and each of the parties mutually releases and
discharges the other from any and all  obligations  and  liabilities  whatsoever
existing  under it by reason of any such  agreements,  it being the intention of
the Company and Employee that this Agreement  shall supersede and be in place of
any and all prior agreements or understandings between them.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
executed as of the date first above written.



EMPLOYEE:                                       COVENANT BANK FOR SAVINGS


/s/ J. William Parker, Jr.                      /s/ Charles E. Sessa, Jr.
- ---------------------------                     ------------------------------
J. WILLIAM PARKER, JR.                          By: Charles E. Sessa, Jr.
                                                Title: President



                                                                    Exhibit 10.8

                                    AGREEMENT


     THIS AGREEMENT, dated as of November 22, 1995 (the "Agreement"),  is by and
between  Covenant Bank for Savings,  a New Jersey savings bank (the  "Company"),
and Eugene D. D'Orazio, Jr. (the "Employee").


                                   BACKGROUND

     The  Company   considers  it  essential  to  the  best   interests  of  its
stockholders to foster the continuous employment of key management personnel. In
this connection,  the Board of Directors of the Company (the "Board") recognizes
that, in the future,  the  possibility of a Change in Control of the Company (as
defined  below) may exist and that such  possibility,  and the  uncertainty  and
questions which it might raise among management,  may result in the departure or
distraction  of  management  personnel  to the  detriment of the Company and its
stockholders.

     The Board has determined that appropriate  steps should be taken to enforce
and encourage the continued attention and dedication of members of the Company's
management,  including Employee, to their assigned duties without distraction in
the face of potentially disturbing circumstances arising from the possibility in
the future of a Change in Control of the Company.

     In order to induce  Employee  to remain in the employ of the  Company,  the
Company agrees that Employee  shall receive the severance  benefits set forth in
this Agreement in the event Employee's employment with the Company is terminated
under the circumstances described below subsequent to a Change in Control of the
Company.

     NOW THEREFORE,  in consideration of the premises and the mutual agreements,
covenants and promises hereafter set forth, the parties hereby agree as follows:



     I. Term of Agreement. This Agreement shall commence on the date hereof (the
"Effective  Date"),  and  shall  continue  in  effect  until  such  time  as the
Employee's  employment shall have terminated and all obligations hereunder shall
have been satisfied.

     1. Change in Control.

          (a) For purposes of this  Agreement,  a "Change in Control" shall have
     occurred if any of the following events shall occur:

               (i) the Company 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 Company and one or more of its  subsidiaries are parties) and as a
          result of such merger,  consolidation  or  reorganization  less than a
          majority of


- -1-

<PAGE>


          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  Company
          immediately prior to such transaction;

               (ii) the Company 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 Company and
          one or more of its subsidiaries are parties); or

               (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 Company or its subsidiaries,  or any
          employee  benefit plan of the Company or its  subsidiaries,  becomes a
          direct or indirect  beneficial owner of shares of stock of the Company
          (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 Company.

          (b) For purposes of this Agreement,  a "Potential Change in Control of
     the Company" shall be deemed to have occurred if:

               (i) the Company  enters into an agreement,  the  consummation  of
          which  would  result in the  occurrence  of a Change in Control of the
          Company;

               (ii) any person  (including  the Company)  publicly  announces an
          intention to take or to consider  taking  actions which if consummated
          would constitute a Change in Control of the Company;


               (iii) the Board  adopts a  resolution  to the  effect  that,  for
          purposes  of this  Agreement,  a  Potential  Change in  Control of the
          Company has occurred.

     2. Termination Following Change in Control.

               (a)  General.  If  any of  the  events  described  in  Section  2
          constituting  a Change in Control of the Company shall have  occurred,
          Employee  shall be  entitled  to the  benefits  provided  in Section 4
          hereof upon termination of employment before the second anniversary of
          the date such a Change in Control of the Company  occurred unless such
          termination  is (i) because of Employee's  death,  (ii) by the Company
          for Cause (as defined below), or (iii) by Employee other than for Good
          Reason (as defined below). In the event Employee's employment with the
          Company  is  terminated  for any  reason  prior to a Change in Control
          (provided that such termination did not occur during the pendency of a
          Potential Change in Control) and subsequently a Change in


- -2-

<PAGE>


          Control of the Company  occurs,  Employee shall not be entitled to any
          benefits hereunder.

               (b) Cause.  Termination  by the Company of Employee's  employment
          for  "Cause"  shall  mean  termination:  (a)  upon the  commission  by
          Employee of a willful unlawful act, such as embezzlement,  against the
          Company which is intended to enrich the Employee at the expense of the
          Company or upon 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  Company.  For  purposes of this
          Subsection,  no act,  or failure to act, on  Employee's  part shall be
          deemed  "willful"  unless done, or omitted to be done, by Employee not
          in good  faith  and  without  reasonable  belief  that his  action  or
          omission was in the best interest of the Company.

               (c) Good Reason.  For purposes of this  Agreement,  "Good Reason"
          shall mean, without Employee's express written consent, the occurrence
          after a Change  in  Control  of the  Company  of any of the  following
          circumstances  unless such  circumstances are fully corrected prior to
          the Date of Termination (as defined below)  specified in the Notice of
          Termination (as defined below) given in respect thereof:

                    (i) a  reduction  by the Company in  Employee's  annual base
               salary or  employee  benefits as in effect  immediately  prior to
               such reduction;

                    (ii)  the  Company's  requiring  Employee  to be  based at a
               Company  office more than  twenty  (20) miles from the  Company's
               offices at which  Employee is  principally  employed  immediately
               prior to the date of the Change in Control of the Company  except
               for  required  travel  on the  Company's  business  to an  extent
               substantially  consistent with Employee's present business travel
               obligations immediately prior to the Change in Control;

                    (iii) a material reduction in Employee's position, duties or
               responsibilities   as  in  effect   immediately   prior  to  such
               reduction;

                    (iv) the failure of the Company to obtain the  agreement  to
               assume  and  to  perform  this  Agreement  by  any  successor  as
               contemplated in Section 5 hereof; or

                    (v) any purported  termination of Employee's employment that
               is not effected  pursuant to a Notice of  Termination  satisfying
               the  requirements  of  Subsection  3(d) hereof,  which  purported
               termination   shall  not  be  effective   for  purposes  of  this
               Agreement.

     Employee's  continued  employment  shall not  constitute  consent  to, or a
waiver of rights with  respect  to, any  circumstance  constituting  Good Reason
hereunder.



- -3-

<PAGE>




          (d) Notice of  Termination.  Any purported  termination  of Employee's
     employment by the Company or by Employee shall be  communicated  by written
     Notice of Termination to the other party hereto in accordance  with Section
     6.  "Notice of  Termination"  shall mean a notice that shall  indicate  the
     specific termination  provision in this Agreement relied upon and shall set
     forth in reasonable detail the facts and circumstances claimed to provide a
     basis for  termination  of  Employee's  employment  under the  provision so
     indicated.

          (e) Date of  Termination,  Etc. "Date of  Termination"  shall mean the
     date  specified  in the  Notice  of  Termination  (which  in the  case of a
     termination by the Company,  other than termination  based on death,  shall
     not be less than thirty (30) days from the date such Notice of  Termination
     is given,  and in the case of a termination by Employee,  shall not be less
     than thirty (30) nor more than sixty (60) days from the date such Notice of
     Termination is given); provided,  however, that if within fifteen (15) days
     after any Notice of Termination is given,  or, if the Notice of Termination
     is not properly  given,  prior to the Date of  Termination  (as  determined
     without  regard to an extension of such Date of Termination as described in
     this proviso),  the party receiving such Notice of Termination notifies the
     other party that a dispute exists concerning the termination, then the Date
     of  Termination  shall  be  the  date  on  which  the  dispute  is  finally
     determined,  either by mutual written agreement of the parties,  by a final
     and binding arbitration award or by a court of competent jurisdiction;  and
     provided,  further,  that the Date of  Termination  shall be  extended by a
     notice of dispute  only if such notice is given in good faith and the party
     giving such notice pursues the  resolution of such dispute with  reasonable
     diligence.  Notwithstanding  the pendency of any dispute,  the Company will
     continue to pay  Employee his full  compensation  in effect when the notice
     giving rise to the dispute was given  (including,  but not limited to, base
     salary) and continue to allow Employee to participate in all  compensation,
     benefit and insurance  plans in which Employee was  participating  when the
     notice  giving rise to the dispute was given,  until the dispute is finally
     resolved  in  accordance  with this  Subsection.  Amounts  paid  under this
     Subsection  are in addition to all other amounts due under this  Agreement,
     and shall not be offset  against or reduce any other amounts due under this
     Agreement and shall not be reduced by any  compensation  earned by Employee
     as the result of employment by another employer.

     3. Compensation Upon Termination.

          (a)  Following  a Change in  Control  of the  Company,  if  Employee's
     employment  by the Company  should be  terminated by the Company other than
     for Cause or if Employee  should  terminate his employment for Good Reason,
     before the second  anniversary of the date such Change in Control occurred,
     Employee shall be entitled to the benefits provided below:

               (i) the  Company  shall  pay to  Employee  his full  base  salary
          through the Date of Termination at the rate in


- -4-

<PAGE>




          effect at the time  Notice  of  Termination  is given,  plus all other
          amounts to which Employee is entitled under any  compensation  plan of
          the Company,  in each case without  giving  effect to any reduction in
          salary or benefits  which  would  constitute  Good Reason  pursuant to
          Section 3(c)(i) hereof, at the time such payments are due;

               (ii) the Company shall pay to Employee,  at the time specified in
          Subsection  4(b), a lump sum  severance  payment  equal to  Employee's
          annual rate of base salary in effect at the time Notice of Termination
          is given (without giving effect to any reduction in salary which would
          constitute Good Reason pursuant to Section 3(c)(i) hereof);

               (iii) the Company shall provide  continued  uninterrupted  health
          care  coverage to 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  pursuant  to Section
          3(c)(i)  hereof),  for a  period  of one  year  following  the Date of
          Termination; and

               (iv)  vesting  and  exercisability  of  all  options  granted  to
          Employee under the Company's  Incentive Stock Option Plan prior to the
          date  hereof,  and all such  options  granted  hereafter  which  shall
          specifically  indicate  in such  grant  that they are  subject to this
          provision  (collectively,  the "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  Company  shall pay to  Employee,  at the time
          specified in Subsection  4(b), 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  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 Company's Common
          Stock shall be not less than the amount paid to holders of such Common
          Stock in such Change in Control.



- -5-

<PAGE>




          (b) The payment provided for in Subsection  4(a)(ii) shall be made not
     later  than the  fifth day  following  the Date of  Termination;  provided,
     however,  that if the amounts of such payments cannot be finally determined
     on or before  such day,  the  Company  shall pay to Employee on such day an
     estimate, as determined in good faith by the Company, of the minimum amount
     of such  payments and shall pay the  remainder of such  payments  (together
     with interest at the rate provided in Section 1274(b)(2)(B) of the Internal
     Revenue Code (the "Code")) as soon as the amount  thereof can be determined
     but in no event later than the thirtieth day after the Date of Termination.
     In the event that the amount of the estimated  payments  exceeds the amount
     subsequently  determined to have been due,  such excess shall  constitute a
     loan by the  Company  to  Employee  payable  on the fifth day after  demand
     therefor by the Company  (together  with  interest at the rate  provided in
     Section 1274(b)(2)(B) of the Code).

          (c)  Employee  shall not be  required  to  mitigate  the amount of any
     payment  provided  for in this  Section 4 by seeking  other  employment  or
     otherwise,  nor shall the amount of any payment or benefit  provided for in
     this  Section 4 be reduced by any  compensation  earned by  Employee as the
     result of employment by another employer, by retirement benefits, by offset
     against  any  amount  claimed to be owed by  Employee  to the  Company,  or
     otherwise.

     4. Successors; Binding Agreement.

          (a)  The  Company  will  require  any  successor  (whether  direct  or
     indirect,  by  purchase,  merger,  consolidation  or  otherwise)  to all or
     substantially all of the business and/or assets of the Company to expressly
     assume and agree to perform  this  Agreement  in the same manner and to the
     same extent that the Company could be required to perform this Agreement if
     no such  succession had taken place.  Failure of the Company to obtain such
     assumption and agreement prior to the  effectiveness of any such succession
     shall  be a  breach  of  this  Agreement  and  shall  entitle  Employee  to
     compensation  from the  Company in the same amount and on the same terms to
     which  Employee  would be entitled  hereunder  if Employee  terminated  his
     employment  for Good Reason  following a Change in Control of the  Company,
     except that for purposes of implementing  the foregoing,  the date on which
     any  such  succession  becomes  effective  shall  be  deemed  the  Date  of
     Termination. As used in this Agreement, "Company" shall mean the Company as
     hereinbefore  defined and any  successor to its business  and/or  assets as
     aforesaid  which assumes and agrees to perform this  Agreement by operation
     of law, or otherwise.

          (b) This Agreement shall inure to the benefit of and be enforceable by
     Employee   and  his   personal   or   legal   representatives,   executors,
     administrators, successors, heirs, distributees, devisees and legatees.

          (c) All  benefits  to be paid  hereunder  shall be in  addition to any
     disability, workers' compensation, or other


- -6-

<PAGE>




     Company benefit plan distribution, unpaid vacation or other unpaid benefits
     that Employee has at the Date of Termination.

     5.  Notice.  For the  purpose  of this  Agreement,  notices  and all  other
communications  provided for in this Agreement  shall be in writing and shall be
deemed  to have been  duly  given  when  delivered  or  mailed by United  States
certified  or  registered  mail,  return  receipt  requested,  postage  prepaid,
addressed to the following addresses:

         To the Company:

                  Covenant Bank for Savings
                  18 Kings Highway West
                  Haddonfield, NJ  08033
                  Attn:  President

         To the Employee:

                  Eugene D. D'Orazio, Jr.
                  RD #2, Box 347C
                  Williamstown, NJ  08094

     All notices to the Company  shall also be directed to the  attention of the
Board with a copy to the  Secretary of the Company,  or to such other address as
either party may have furnished to the other in writing in accordance  herewith,
except that notice of change of address shall be effective only upon receipt.

     6.  Governing   Law.  The  validity,   interpretation,   construction   and
performance of this agreement  shall be governed by the laws of the State of New
Jersey,  without  giving  effect to the  principles  of conflict of laws of such
state.

     7. No  Right  to  Continued  Employment.  This  Agreement  does not give to
Employee  any right to continued  employment,  and does not give to Employee any
rights or remedies based on  termination  of employment  except as expressly set
forth herein.

     8. Miscellaneous.  No provisions of this Agreement may be modified,  waived
or  discharged  unless such  waiver,  modification  or discharge is agreed to in
writing and signed by the Employee  and the  Company.  No waiver by either party
hereto at any time of any breach by the other party  hereto or  compliance  with
any  condition  or  provision  of this  Agreement  to be performed by such other
party,  shall  be  deemed  a waiver  of  similar  or  dissimilar  provisions  or
conditions  at the same or at any prior or  subsequent  time.  No  agreements or
representations,  oral or  otherwise,  expressed  or implied with respect to the
subject  matter  hereof  have been made by either  party which are not set forth
expressly in this Agreement.  All references to sections of the Exchange Act and
the Code  shall be  deemed  also to refer to any  successor  provisions  to such
sections.  Any  payments  provided  for  hereunder  shall  be  paid  net  of any
applicable withholding required under federal, state or local law.


- -7-

<PAGE>



     9.  Severability.  The invalidity or  unenforceability  of any provision of
this  Agreement  shall not affect the  validity of  enforceability  of any other
provision of this Agreement which shall remain in full force and effect.

     10.   Counterparts.   This  Agreement  may  be  executed  in  one  or  more
counterparts,  each of which shall be deemed to be an original  but all of which
together will constitute one and the same agreement.

     11. Prior Agreements. Any and all agreements relating to the subject matter
hereof  previously  entered  into  between the Company and  Employee  are hereby
mutually terminated and canceled,  and each of the parties mutually releases and
discharges the other from any and all  obligations  and  liabilities  whatsoever
existing  under it by reason of any such  agreements,  it being the intention of
the Company and Employee that this Agreement  shall supersede and be in place of
any and all prior agreements or understandings between them.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
executed as of the date first above written.



EMPLOYEE:                                     COVENANT BANK FOR SAVINGS
                                      
                                      
   
/s/ Eugene D. D'Orazio, Jr.                   /s/ Charles E. Sessa, Jr. 
- ---------------------------                   ------------------------------
EUGENE D. D'ORAZIO, JR.                       By: Charles E. Sessa, Jr.
                                              Title: President
    




- -8-



                                                                    Exhibit 23.1


                       CONSENT OF INDEPENDENT ACCOUNTANTS


The Board of Directors
Covenant Bank:


     We consent to the use of our report included herein and to the reference to
our firm under the heading "Experts" in the registration statement.




KPMG Peat Marwick, LLP
1600 Market Street
Philadelphia, PA 19103

   
April 15, 1997
    







                                                                    Exhibit 23.2


                       CONSENT OF INDEPENDENT ACCOUNTANTS


The Board of Directors
1st Southern State Bank


     We consent to the use of our report included herein and to the reference to
our firm under the heading "Experts" in the registration statements.



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

   
April 15, 1997
    









                                                                    Exhibit 23.3



                       CONSENT OF INDEPENDENT ACCOUNTANTS


     We  agree to the  inclusion  in this  registration  statement  of  Covenant
Bancorp on Form S-4 of our report,  dated  January 19, 1995, on our audit of the
financial  statements of Covenant  Bank,  which report is included in the Annual
Report on Form F-2.





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


   
April 15, 1997
    






                                                                    Exhibit 99.1

   
                  Annual Meeting of Stockholders, June 10, 1997
                  Solicited on Behalf of the Board of Directors

     The  undersigned  stockholder  of COVENANT  BANK (the  "Bank")  does hereby
appoint L. Garrett  Dutton,  Jr., Gary L. Green and Joseph A.  Maressa,  Sr. and
each of them his true and lawful attorney,  with power of substitution,  for him
and in his name,  place and stead,  to vote as proxy for the  undersigned all of
the shares of common stock of the Bank standing in the undersigned's name on the
Bank's books, at the Annual Meeting of Stockholders to be held on June 10, 1997,
or any  adjournment or  postponement  thereof,  as indicated on the reverse side
hereof with respect to all items and in the  discretion of the proxy holder with
respect to any other business which may properly come before the meeting.
    

     Please  indicate on the  reverse  side of this card how your stock is to be
voted.  If no choice is  specified,  this proxy will be voted FOR proposal 1 and
FOR management's  nominees for election as directors.  This proxy may be revoked
at any time it is voted.

         PLEASE SIGN, DATE AND RETURN THIS PROXY IN THE ENVELOPE PROVIDED.


<PAGE>


                  Solicited on Behalf of the Board of Directors
          The Board of Directors Recommends a Vote "FOR" Proposal 1 and
              "FOR" each of the Nominees for Election to the Board

1.   Approve the Plan of Acquisition dated as of February 28, 1997,  pursuant to
     which the Bank will reorganize into a holding company structure.

     [___]  FOR       [___]  AGAINST     [___]  ABSTAIN

2.   [___]  FOR all nominees listed      [___]  WITHHOLD AUTHORITY
            (except as marked to the            to vote for all nominees listed
            contrary)                 
                                     
     Barry M.  Abelson,  Thomas V.G.  Brown,  William T.  Carson,  Jr.,  John J.
     Gallagher,  Jr., Gary E. Greenblatt,  Richard A. Hocker,  James R. Iannone,
     Joseph A. Maressa, Sr., Charles E. Sessa, Jr. and Kyle W. Will.

     (INSTRUCTIONS:  To withhold authority to vote for any individual,  strike a
     line through the nominees name in the list above.)


- -2-





                                                                    EXHIBIT 99.2


April ___, 1997

Dear Shareholder:

     Enclosed are Covenant  Bank's 1996 Annual Report to  Shareholders,  a Proxy
Statement/Prospectus  and a proxy card with an invitation to our annual  meeting
of shareholders.  The Board of Directors and management  encourage you to take a
few moments to read the  enclosed  material  and cast your vote on the  enclosed
proxy card. Your Board of Directors and management  recommend a vote FOR each of
the proposals. We urge you to return your vote as soon as possible.



                             YOUR VOTE IS IMPORTANT!

     Under applicable New Jersey law, Proposal 2 requires approval by two-thirds
of all  outstanding  shares of Covenant  common  stock.  If your shares are held
through a broker or other nominee,  your shares cannot be voted without specific
voting instructions from you.

     Failure to return  your  signed  proxy card will have the same  effect as a
vote  against  Proposal 2.  Accordingly,  we are  urgently  requesting  that you
complete,  sign and return the  enclosed  proxy card  whether or not you plan to
attend the annual meeting of shareholders.

     If you have any questions,  please contact J. William  Parker,  Jr., Senior
Vice President and Chief Financial Officer, at (609)-428-7318.



Very truly yours,



- -----------------------------                     ----------------------------
Richard A. Hocker                                 Charles E. Sessa, Jr.
Chairman & CEO                                    President






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