LIBERTY BANCORP INC /NJ/
424B3, 1998-05-27
BLANK CHECKS
Previous: CLARION COMMERCIAL HOLDINGS INC, S-11/A, 1998-05-27
Next: PBOC HOLDINGS INC, SC 13D, 1998-05-27



PROSPECTUS
                              Liberty Bancorp, Inc.
                   (Proposed Holding Company for Liberty Bank)
                        1,594,475 Shares of Common Stock

     Liberty Bancorp,  Inc., a federal corporation (the "Company"),  is offering
up to 1,594,475  shares  (subject to  adjustment  to up to  1,833,646  shares as
described  herein) of its common  stock,  par value $1.00 per share (the "Common
Stock"),  in connection  with the mutual  holding  company  reorganization  (the
"Reorganization")  of Axia Federal Savings Bank (the "Bank")  pursuant to a Plan
of Reorganization  from Mutual Savings Association to Mutual Holding Company and
Stock   Issuance   Plan  (the  "Plan  of   Reorganization").   As  part  of  the
Reorganization,  Axia Federal  Savings  Bank will convert from a federal  mutual
savings bank to a federal stock savings bank,  change its name to "Liberty Bank"
and become a  wholly-owned  subsidiary of the Company.  The Company will issue a
majority  of its  Common  Stock to Liberty  Bancorp,  MHC (the  "Mutual  Holding
Company")  and sell a minority  portion  of its Common  Stock to the public in a
subscription offering and possibly a community offering.

     Non-transferable  rights to subscribe  for Common  Stock in a  subscription
offering (the "Subscription Offering") have been granted, in the following order
of priority:  (i) depositors of the Bank with aggregate  account balances of $50
or more as of  September  30,  1996 (the  "Eligibility  Record  Date,"  and such
account  holders are defined as  "Eligible  Account  Holders");  (ii) the Bank's
employee stock  ownership plan and related trust (the "ESOP") in an amount up to
8% of the shares of Common Stock to be sold in the Offering (as defined  below);
(iii)  depositors of the Bank with aggregate  account balances of $50 or more as
of March 31,  1998 (the  "Supplemental  Eligibility  Record  Date")  who are not
Eligible Account Holders  ("Supplemental  Eligible Account  Holders");  and (iv)
depositors  of the Bank as of April 30,  1998 (the  "Voting  Record  Date")  and
borrowers of the Bank as of December 10, 1986 whose loans are  outstanding as of
the Voting Record Date,  who are not Eligible  Account  Holders or  Supplemental
Eligible   Account   Holders   ("Other   Members").   Subscription   rights  are
nontransferable.  Persons found to be transferring  subscription  rights will be
subject to the  forfeiture  of such rights and possible  further  sanctions  and
penalties  imposed by the Office of Thrift  Supervision  (the "OTS").  Shares of
Common Stock not subscribed for in the Subscription  Offering may be offered for
sale in a community  offering (the  "Community  Offering") to certain members of
the general public with preference  given to natural persons residing in the New
Jersey  counties  of  Union  and  Middlesex  (the  "Community").  The  Community
Offering,  if any,  may  commence  at any time  after  the  commencement  of the
Subscription Offering. The Company retains the right, in its sole discretion, to
accept or reject any order in the Community Offering.  The Subscription Offering
and Community Offering are referred to collectively as the "Offering."

                                                        (continued on next page)

    FOR INFORMATION ON HOW TO SUBSCRIBE, CALL THE STOCK INFORMATION CENTER AT
  (732) 499-8207 FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED
     BY EACH PROSPECTIVE INVESTOR, SEE "RISK FACTORS" BEGINNING ON PAGE 17.

    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
        AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION, OR ANY
          OTHER FEDERAL AGENCY OR ANY STATE SECURITIES COMMISSION, NOR
            HAS SUCH COMMISSION, OFFICE OR OTHER AGENCY OR ANY STATE
                SECURITIES COMMISSION PASSED UPON THE ACCURACY OR
                 ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
                     TO THE CONTRARY IS A CRIMINAL OFFENSE.

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

<TABLE>
<CAPTION>

====================================================================================================================================
                                                                                 Estimated Underwriting
                                                          Estimated Minority      Commissions and Other        Estimated Net
                               Subscription Price (1)   Ownership Interest (2)    Fees and Expenses (3)        Proceeds (4)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>                     <C>                        <C>                      <C>  
Minimum Price Per Share.......         $10.00                    N/A                      $.51                     $9.49
Midpoint Price Per Share......         $10.00                    N/A                      $.43                     $9.57
Maximum Price Per Share.......         $10.00                    N/A                      $.38                     $9.62
Minimum Total.................       $11,785,250                47.0%                   $600,000                $11,185,250
Midpoint Total................       $13,865,000                47.0%                   $600,000                $13,265,000
Maximum Total.................       $15,944,750                47.0%                   $600,000                $15,344,750
Adjusted Maximum Total (5)....       $18,336,460                47.0%                   $600,000                $17,736,460
====================================================================================================================================
                                                                                                       (footnotes on following page)
</TABLE>
                                [RYAN, BECK LOGO]
                   The date of this Prospectus is May 13, 1998
<PAGE>

     Pursuant to the Plan, the Bank will organize the Mutual Holding  Company as
a federally-chartered mutual holding company, which will own at least a majority
of the Common  Stock of the  Company for so long as the Mutual  Holding  Company
remains in existence. The Bank will be a wholly-owned subsidiary of the Company.
The  shares of Common  Stock  sold in the  Offering  will  represent  a minority
ownership  interest  equal  to 47% of  the  Common  Stock  of the  Company.  The
remaining  issued and  outstanding  shares  will be owned by the Mutual  Holding
Company.  References to the Bank shall include Axia Federal  Savings Bank in its
current mutual form, or Liberty Bank as indicated by the context.  References to
the "Stock Bank" shall mean Liberty Bank.

     The minimum number of shares that may be purchased is 25 shares. Except for
the ESOP, no Eligible  Account Holder,  Supplemental  Eligible Account Holder or
Other  Member  may in their  capacities  as such  purchase  in the  Subscription
Offering more than $100,000 of Common Stock. No person, together with associates
of and persons acting in concert with such person,  may purchase in the Offering
more than $200,000 of Common Stock; provided, however, that the maximum purchase
limitation  may be increased or decreased at the sole  discretion of the Company
and the Bank. See "The  Reorganization--Subscription  Offering and  Subscription
Rights," "--Community Offering" and "--Limitations on Common Stock Purchases."

     The  Subscription  Offering and Community  Offering will terminate at 10:00
a.m., New Jersey time, on June 17, 1998 (the "Expiration Date") unless either or
both are extended by the Bank and the Company,  with the approval of the OTS, if
necessary.  The Bank and the Company are not required to give subscribers notice
of any such extension.  The Community  Offering must be completed within 45 days
after the expiration of the  Subscription  Offering  unless extended by the Bank
and the Company with the approval of the OTS, if necessary. Orders submitted are
irrevocable until the completion or termination of the Reorganization;  provided
that all subscribers will have their funds returned promptly, with interest, and
all  withdrawal  authorizations  will be canceled if the  Reorganization  is not
completed  within 45 days after the  expiration  of the  Subscription  Offering,
unless such period has been  extended with the consent of the OTS, if necessary.
No  such   extension   may  be   granted   past   June   24,   2000.   See  "The
Reorganization--Subscription  Offering and Subscription Rights" and "--Procedure
for Purchasing Shares in Subscription and Community Offerings."

     The  Company  has  applied  to have the Common  Stock  quoted on the Nasdaq
National  Market under the symbol  "LIBB." The Company has never issued stock to
the  public or any  person,  and there can be no  assurance  that an active  and
liquid trading market for the Common Stock will develop or that  purchasers will
be able to sell their shares at or above the  Subscription  Price.  Ryan, Beck &
Co.,  Inc.  ("Ryan  Beck") has advised  the Company  that it intends to act as a
market maker for the Common Stock following  consummation of the Reorganization.
See "Market for the Common Stock."
- -----------------
(footnotes for preceding table)

(1)  Determined in accordance with an independent  appraisal prepared by FinPro,
     Inc. ("FinPro") dated as of March 16, 1998, which states that the estimated
     pro forma  market  value of the Common  Stock  ranged from  $25,075,000  to
     $33,925,000,  with a midpoint of $29,500,000 (the "Valuation  Range").  The
     independent  appraisal of FinPro is based upon  estimates  and  projections
     that are subject to change,  and the valuation is not a recommendation  for
     purchasing  the Common  Stock nor an  assurance as to the price for which a
     purchaser of Common Stock will thereafter be able to sell the Common Stock.
     The Boards of  Directors  of the  Company and the Bank have  determined  to
     offer 47% of the Company's  to-be-outstanding shares of Common Stock to the
     public in the  Offering.  Accordingly  $11.8  million  to $15.9  million of
     Common Stock or between  1,178,525 and 1,594,475 shares of Common Stock are
     being  offered  at the  subscription  price  of  $10.00  per  share  in the
     Offering. See "The Reorganization and Offering--Stock Pricing and Number of
     Shares to be Offered in the Offering."
(2)  The Company will issue to the Mutual  Holding  Company 53% of the shares of
     Common  Stock  that  will  be   outstanding   at  the   conclusion  of  the
     Reorganization and Offering;  47% of the Company's to-be outstanding shares
     will be sold in the Offering.
(3)  Consists of the  estimated  costs to the Bank and the Company  arising from
     the   Reorganization   and  Offering,   including   estimated  expenses  of
     approximately  $465,000, and marketing and advisory fees to be paid to Ryan
     Beck  of  $135,000.   See  "The   Reorganization   and   Offering--Plan  of
     Distribution  and Selling  Commissions."  The actual fees and  expenses may
     vary from the estimates.
(4)  Actual net proceeds may vary substantially from estimated amounts depending
     upon the number of shares sold and other factors.  Includes the purchase of
     shares of Common Stock by the Bank's ESOP which is intended to be funded by
     a loan to the ESOP from the  Company or from a third  party,  which will be
     deducted from the Company's stockholders' equity. See "Use of Proceeds" and
     "Pro Forma Data."
(5)  As adjusted to reflect a 15% increase in the maximum of the Valuation Range
     and a  corresponding  15%  increase  in the maximum of the  Offering  Range
     immediately  prior to the  completion  of the  Offering  due to  regulatory
     considerations  or  changes in market and  financial  conditions.  See "Pro
     Forma Data" and "The Reorganization and Offering--Stock  Pricing and Number
     of  Shares  to be  Issued."  For  a  discussion  of  the  distribution  and
     allocation of the additional  shares, if any, see "The  Reorganization  and
     Offering--Subscription  Offering  and  Subscription  Rights,"  "--Community
     Offering" and "--Limitations on Common Stock Purchases."
                                        2
<PAGE>









                               [MAP APPEARS HERE]










                                        3

<PAGE>

           QUESTIONS AND ANSWERS ABOUT THE REORGANIZATION AND OFFERING

Q:   What is the purpose of the Reorganization and Offering?

A:   The primary  purpose of the  Reorganization  and Offering is to establish a
     stock holding company and to raise  additional  capital for the Bank, which
     will  enable it to  compete  more  effectively  in the  financial  services
     marketplace.  The  Reorganization  will permit the Company to issue capital
     stock,  which is a source of capital not available to mutual savings banks,
     and will enable depositors,  employees,  management and directors to obtain
     an equity  ownership  interest in the Bank.  The  Reorganization  also will
     provide the Bank with  greater  flexibility  to  structure  and finance the
     expansion of its operations,  including the potential  acquisition of other
     financial institutions,  and to diversify into other financial services, to
     the extent permissible by applicable law and regulation.

Q:   Who will be the minority stockholders of the Company?

A:   All persons who purchase Common Stock in the Offering,  including the ESOP,
     will be the minority  stockholders  (the  "Minority  Stockholders")  of the
     Company,  and will  own 47% of its  Common  Stock  upon  completion  of the
     Offering.  The Mutual  Holding  Company will own 53% of the Common Stock of
     the Company, and will remain its majority stockholder as long as the Mutual
     Holding Company remains in existence.

Q:   Why is the Bank forming a two-tier  mutual holding company and conducting a
     minority  stock offering  instead of undergoing a full  conversion to stock
     form?

A:   The Bank's Board of Directors  determined  that the two-tier mutual holding
     company  structure was in the best  interests of the Bank,  its members and
     the  communities  served by the Bank.  In  accordance  with OTS  regulatory
     requirements,  a savings institution that converts from the mutual to stock
     form of organization  using the mutual holding company structure sells less
     than half of its shares to the public at the time of the Reorganization. By
     doing so, the  converting  institution  raises less than half the  proceeds
     that would be  obtained  in a full  conversion.  Management  believes  such
     proceeds will provide the Bank with ample capital to implement its business
     strategy  without  creating  pressure to make  investments  that management
     believes would be overly risky in order to deploy the capital that would be
     raised in a full conversion.

     In addition, because OTS regulations and policy generally prohibit the sale
     of a savings  association  in the mutual  holding  company  structure,  the
     Reorganization and Offering will permit the Bank to achieve the benefits of
     a  stock  company   without  the  threat  of  an   acquisition  by  another
     institution,  as can occur  following a standard  conversion from mutual to
     stock form.  Sales of locally based,  independent  savings  institutions to
     larger,  regional  financial  institutions  can result in closed  branches,
     fewer  choices for  consumers,  employee  layoffs and the loss of community
     support and involvement by local financial institutions.

Q:   How do investors order Common Stock?

A:   Prospective  investors  must  complete  the  order  form and  certification
     (together,  the "Stock  Order  Form"),  together  with full payment for the
     shares  purchased,  so that it is  received at or before  10:00  a.m.,  New
     Jersey time, on June 17, 1998.

Q:   How much stock may be ordered?

A:   The minimum number of shares that may be purchased is 25 shares. Except for
     the ESOP, no Eligible Account Holder,  Supplemental Eligible Account Holder
     or Other  Member  may,  in their  capacities  as such,  purchase  more than
     $100,000 of Common Stock in the Subscription Offering. No person,  together
     with  associates  of and persons  acting in concert with such  person,  may
     purchase in the Offering more than

                                        4

<PAGE>

     $200,000 of Common Stock.  However,  the maximum purchase limitation may be
     increased or decreased at the sole  discretion of the Company and the Bank,
     provided that the aggregate purchase limitation may not be reduced below 1%
     of the Common Stock issued in the Offering.

Q:   What happens if there are not enough shares to fill all orders?

A:   If the Offering is  oversubscribed,  the Bank will allocate shares based on
     the   purchase   priorities   that  have  been   adopted  in  the  Plan  of
     Reorganization.  These  purchase  priorities  are in  accordance  with  OTS
     regulations.  If the Offering is oversubscribed  in a particular  category,
     then shares will be allocated  among all subscribers in that category based
     on a  formula  that is  described  in  detail  in "The  Reorganization  and
     Offering." The priorities are described in answer to the next question.

Q:   Who will be permitted to purchase Common Stock?

A:   The Common  Stock will be  offered  on a  priority  basis to the  following
     persons:

     o    holders  of  deposit  accounts  in the  Bank  with  aggregate  account
          balances  of $50 or more on  September  30,  1996  ("Eligible  Account
          Holders");

     o    the Bank's ESOP;

     o    holders  of  deposit  accounts  in the  Bank  with  aggregate  account
          balances  of $50 or more on March  31,  1998  ("Supplemental  Eligible
          Account Holders");

     o    holders of deposit  accounts in the Bank on April 30, 1998, the voting
          record date for the Special  Meeting  (the "Voting  Record  Date") and
          borrowers  of the Bank as of  December  10,  1986 whose  loans  remain
          outstanding as of the Voting Record Date, who are not Eligible Account
          Holders or Supplemental Eligible Account Holders ("Other Members").

     If the above persons do not subscribe for sufficient  shares, the remaining
     shares  will be offered to certain  members  of the  general  public,  with
     preference  given to natural persons residing in the New Jersey Counties of
     Union and Middlesex.

Q:   What will happen if a member does not order any Common Stock?

A:   Members are not  required  to  purchase  Common  Stock.  Deposit  accounts,
     certificate  accounts and any loans held with the Bank will not be affected
     by the Reorganization.

Q:   How should  potential  investors  decide whether to buy Common Stock in the
     Offering?

A:   In order  to make an  informed  investment  decision,  potential  investors
     should read this entire  Prospectus,  particularly the section titled "Risk
     Factors."

Q:   Who can help answer any questions about the Offering?

     If you have any questions,  please contact the Stock Information  Center at
     the following address:

                            Stock Information Center
                            Axia Federal Savings Bank
                             1410 St. Georges Avenue
                            Avenel, New Jersey 07001
                                 (732) 499-8207

                                        5

<PAGE>

                                     SUMMARY

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

The Reorganization and Offering

     The Reorganization involves a number of steps, including the following:

     o    The Bank will  establish the Company and the Mutual  Holding  Company,
          neither of which will have any assets prior to the  completion  of the
          Reorganization.

     o    The Bank will convert from a federal  mutual savings bank to a federal
          stock savings bank and issue 100% of its capital stock to the Company.

     o    The Company will issue between  2,507,500 and 3,392,500  shares of its
          Common  Stock in the  Reorganization;  53% of these shares (or between
          1,328,975  shares and  1,798,025  shares) will be issued to the Mutual
          Holding  Company,  and 47% (or between  1,178,525 shares and 1,594,475
          shares) will be sold to depositors and possibly the public.

     o    Membership  interests that depositors and certain borrowers had in the
          Bank will become  membership  interests in the Mutual Holding Company.
          As a  result,  members  of the Bank who  controlled  100% of the votes
          eligible to be cast by the Bank's members prior to the  Reorganization
          will,  through the Mutual  Holding  Company,  control 53% of the votes
          eligible  to  be  cast  by  the  Company's  stockholders   immediately
          following the Reorganization.

Description of the Mutual Holding Company Structure

     Following completion of the Reorganization,  the corporate structure of the
Bank will be as follows:


                                                      Minority
            Liberty Bancorp,                        Stockholders
                  MHC                             (Including ESOP)

               53% of the                            47% of the
                 Common                                Common
                  Stock                                 Stock

                             Liberty Bancorp, Inc.

                                  100% of the
                                 Common Stock

                                  Liberty Bank


     The mutual holding company structure  differs in significant  respects from
the holding company  structure that is often used in a standard  mutual-to-stock
conversion.  In a standard  conversion,  a converting mutual  institution or its
newly-formed holding company sells 100% of its common stock in a stock offering.
A savings institution that

                                        6

<PAGE>


converts from the mutual to stock form of organization  using the mutual holding
company  structure  sells  less  than  half  of its  shares  at the  time of the
reorganization.  By doing so, a converting  institution using the mutual holding
company  structure  will  raise  less than half the  capital  that it would have
raised in a standard mutual-to-stock conversion.

     The  shares  that  are  issued  to  the  Mutual  Holding   Company  may  be
subsequently  sold  to the  Bank's  depositors  if the  Mutual  Holding  Company
converts from the mutual to the stock form of  organization.  See "Conversion of
the Mutual  Holding  Company to the Stock Form of  Organization."  In  addition,
because OTS  regulations  and policy  generally  prohibit  the sale of a savings
association in the mutual holding  company  structure,  the  Reorganization  and
Offering will permit the Bank to achieve the benefits of a stock company without
the threat of an acquisition by another  institution,  as can occur  following a
standard  conversion  from  mutual  to  stock  form.  Sales  of  locally  based,
independent savings institutions to larger,  regional financial institutions can
result in closed branches, fewer choices for consumers, employee layoffs and the
loss of community support and involvement by local financial institutions.

     Because the Mutual  Holding  Company is a mutual  corporation,  its actions
will  not  necessarily  always  be  in  the  best  interests  of  the  Company's
stockholders.  In making business decisions,  the Mutual Holding Company's Board
of Directors will consider a variety of constituencies, including the depositors
of the Bank,  the  employees of the Bank and the  communities  in which the Bank
operates.  As the  majority  stockholder  of the  Company,  the  Mutual  Holding
Consequently,  the Mutual Holding Company will act in a manner that furthers the
general interests of all of its constituencies,  including,  but not limited to,
the interests of the  stockholders  of the Company.  The Mutual Holding  Company
believes that the interests of the  stockholders of the Company and those of the
Mutual Holding  Company's other  constituencies  are, in many  circumstances the
same,  such as the  increased  profitability  of the  Company  and the  Bank and
continued service to the communities in which the Bank operates.

Conversion of the Mutual Holding Company to the Stock Form of Organization

     OTS  regulations and the Plan of  Reorganization  permit the Mutual Holding
Company to convert from the mutual to the capital stock form of  organization (a
"Conversion  Transaction").  If the Mutual  Holding  Company were to undertake a
Conversion   Transaction,   the  transaction  would  in  most  circumstances  be
structured as follows:

     o    The Mutual Holding Company and the Company would cease to exist.

     o    The Bank would form a new stock holding company.

     o    The new stock holding company would sell shares of its common stock in
          a  subscription  offering to certain of the Mutual  Holding  Company's
          members.

     o    In addition to the shares it would sell in the subscription  offering,
          the new stock  holding  company would issue shares of its common stock
          to the  Company's  stockholders  in exchange  for their  shares of the
          Company's Common Stock.

     After the Conversion Transaction, the Company's Minority Stockholders would
own  approximately  the same percentage of the new stock holding company as they
owned of the Company.  Purchasers  in the  Conversion  Transaction  subscription
offering would own  approximately  the same  percentage of the new stock holding
company  as the  Mutual  Holding  Company  owned  in the  Company  prior  to the
Conversion  Transaction.  However,  if the  Mutual  Holding  Company  waived any
dividends  paid by the Company  prior to the  Conversion  Transaction,  then the
Company's  Minority  Stockholders  would receive a smaller percentage of the new
stock  holding   company's  common  stock.  See   "Regulation--Holding   Company
Regulation."  There can be no  assurance  that the Mutual  Holding  Company will
convert to the stock form,  and the Board of Directors has no current plan to do
so.


                                        7

<PAGE>


Liberty Bancorp, MHC

     The  Mutual   Holding   Company   will  be  organized  by  the  Bank  as  a
federally-chartered mutual holding company, and will own 53% of the Common Stock
of the Company upon  completion of the  Reorganization.  It is expected that the
Mutual  Holding  Company will not engage in any business  activity other than to
hold a majority of the Common  Stock of the Company and to invest any funds held
by the Mutual  Holding  Company.  The Mutual Holding  Company's  offices will be
located at 1410 St. Georges Avenue,  Avenel, New Jersey 07001, and its telephone
number  at that  location  will be  (732)  499-7200.  See  "The  Mutual  Holding
Company."

Liberty Bancorp, Inc.

     The  Company  will  be  organized  by  the  Bank  as a  federally-chartered
corporation  for the purpose of owning all of the capital stock of the Bank upon
completion  of the  Reorganization.  It is expected  that the  Company  will not
engage in any business  activity  other than to hold 100% of the common stock of
the  Bank,  to make the loan to the  ESOP,  and to  invest  up to 50% of the net
proceeds of the  Offering  as  described  in "Use of  Proceeds."  The  Company's
offices will be located at 1410 St. Georges  Avenue,  Avenel,  New Jersey 07001,
and its  telephone  number at that  location  will be (732)  499-7200.  See "The
Company" and "Regulation--Holding Company Regulation."

Axia Federal Savings Bank

     The Bank was  organized  as a  building  and loan  association  in 1927 and
became a federal savings and loan association in 1942. In 1986 it converted to a
federal  mutual  savings bank  charter.  The Bank conducts its business from its
corporate  headquarters  located in Avenel,  New Jersey and three branch offices
located in Union and Middlesex Counties,  New Jersey. The Bank has traditionally
operated as a  community-oriented  lender offering various mortgage and consumer
loan products. The Bank is primarily engaged in the business of offering savings
and other  FDIC-insured  deposits to the general public and using those funds to
originate loans secured by one-to-four  family  residences  located in Union and
Middlesex  Counties.  Loans secured by one-to-four  family  residences  totalled
$143.6  million,  or 93.9%,  of the Bank's total loan  portfolio at December 31,
1997. At December 31, 1997, the Bank had total assets of $217.4  million,  total
deposits of $198.4 million,  and retained earnings of $16.5 million.  Concurrent
with the  completion  of the  Reorganization,  the Bank will  change its name to
"Liberty  Bank." The Bank's  executive  offices are located at 1410 St.  Georges
Avenue,  Avenel,  New Jersey 07001, and its telephone number at that location is
(732) 499-7200. See "The Bank" and "Business of the Bank."

The Stock Offering

     The Company is offering for sale between  1,178,525 and 1,594,475 shares of
its Common Stock, for a price per share of $10.00.  The Bank and the Company may
increase  the  Offering to up to  1,833,646  shares  without  further  notice to
investors  if the maximum of the  Valuation  Range is  increased  as a result of
regulatory  consideration of market or financial  conditions prior to completion
of the  Offering.  The number of shares that are sold in the Offering is subject
to approval of the OTS.

Stock Purchase Priorities

     The Company will offer  Common  Stock on the basis of purchase  priorities.
Certain depositors,  borrowers and the ESOP will receive  subscription rights to
purchase shares.  The Company may offer shares not purchased in the Subscription
Offering to the general  public in a  Community  Offering.  The Bank has engaged
Ryan Beck to assist the Bank and the Company on a best efforts  basis in selling
the Common Stock in the Offering.

Prohibition on Transfer of Subscription Rights

     No  person  may  sell  or  assign  subscription  rights.  Any  transfer  of
subscription   rights  is  prohibited  by  law.  See  "The   Reorganization  and
Offering--Restrictions on Transfer of Subscription Rights and Shares."


                                        8

<PAGE>

Stock Pricing and Number of Shares to be Issued

     The  Bank's  Board of  Directors  set the  subscription  price per share at
$10.00 (the "Subscription  Price"), the subscription price most commonly used in
stock offerings involving  mutual-to-stock  conversions of savings institutions.
The number of shares of Common  Stock to be issued in the  Offering  is based on
the independent  valuation prepared by FinPro,  Inc., Liberty Corner, New Jersey
(the "Independent Valuation"). The Independent Valuation states that as of March
16, 1998,  the estimated  market value of the Company after giving effect to the
Reorganization ranged from a minimum of $25,075,000 to a maximum of $33,925,000,
with a midpoint  of  $29,500,000.  Based on the  Independent  Valuation  and the
Subscription  Price,  the number of shares of Common Stock that the Company will
issue will range from between 2,507,000 shares to 3,392,500 shares. The Board of
Directors has decided to offer 47% of these shares,  or between 1,178,525 shares
and  1,594,475  shares (the  "Offering  Range"),  to  depositors  and the public
pursuant to this  Prospectus.  The Board  determined to sell 47% of the stock in
the Offering in order to raise the maximum amount of proceeds  while  permitting
the Company to issue additional shares of Common Stock in the future pursuant to
the restricted  stock plan (the  "Recognition  Plan") and stock option plan (the
"Stock Option Plan") that the Company intends to adopt no sooner than six months
after the Reorganization and Offering. The 53% of the shares of Company's Common
Stock that are not sold in the  Offering  will be issued to the  Mutual  Holding
Company.

     Changes in the market and  financial  conditions  and demand for the Common
Stock may result in an increase of up to 15% in the Independent Valuation (to up
to  $39,013,750)  and a  corresponding  increase in the maximum of the  Offering
Range (to up to  1,833,646  shares).  The number of shares  issued is subject to
approval  of the OTS.  Subscribers  will not be  notified  if the maximum of the
Independent Valuation and the maximum of the Offering Range are increased by 15%
or less. However, subscribers will be notified if the maximum of the Independent
Valuation is  increased  by more than 15%, or if the minimum of the  Independent
Valuation is decreased.  The Independent Valuation is not a recommendation as to
the  advisability of purchasing  Common Stock.  Potential  investors should read
this entire Prospectus in order to make an informed investment decision.

Termination of the Offering

     The Subscription Offering will terminate at 10:00 a.m., New Jersey time, on
June  17,  1998.  The  Community  Offering,  if any,  may  commence  at any time
following  commencement of the Subscription  Offering. The Company may terminate
the  Community  Offering  at any  time  prior to  August  3,  1998,  or later if
permitted by the OTS.

Benefits to Management from the Offering

     The Bank's full-time employees will be eligible to participate in the ESOP.
The Company also intends to implement the Recognition Plan and Stock Option Plan
following  completion of the  Reorganization,  which will benefit the Bank's and
the  Company's  officers  and  directors.  If the  Recognition  Plan is adopted,
certain officers and directors will be awarded shares of Common Stock at no cost
to them. However,  the Recognition Plan and Stock Option Plan may not be adopted
until at least six months after completion of the Reorganization and are subject
to shareholder  approval.  The Bank will also enter into  employment  agreements
with  certain  officers of the Bank,  which will  provide for  benefits and cash
payments  in the event of a change in  control of the  Company or the Bank.  See
"Management of the Bank--Benefit Plans."

Use of the Proceeds Raised from the Sale of Common Stock

     Net proceeds  from the sale of the Common Stock are estimated to be between
$11.2  million and $15.3  million,  depending  on the number of shares of Common
Stock sold and the  expenses of the  Offering.  Up to 50% of the net proceeds of
the  Offering  will be retained  by the  Company  and used for general  business
purposes,  including  a loan by the  Company  to the ESOP to enable  the ESOP to
purchase up to 8% of the Common Stock issued in the Offering.  The remaining net
proceeds  retained  by the  Company  will be  invested  initially  in short- and
medium-term investments and securities, including mortgage-backed securities and
Treasury  obligations  and may be used as a  possible  source  of funds  for the
payment of  dividends to  stockholders,  the  repurchase  of stock and for other
general  corporate  purposes.  The  portion of net  proceeds  from the  Offering
contributed to the Bank will be used by the Bank

                                        9

<PAGE>


for general corporate purposes,  including  origination of loans and purchase of
investments in the ordinary course of business.  Initially, the net proceeds are
expected to be invested primarily in  mortgage-backed  securities and short- and
medium-term  Treasury  securities.  The Bank also may use the  proceeds  for the
expansion of its facilities and to acquire branch offices and deposits. See "Use
of Proceeds."

Dividends

     Although no decision has been made regarding the payment of dividends,  the
Company will consider a policy of paying  quarterly cash dividends on the Common
Stock,  with the first such  dividend  to be  declared  and paid as early as the
first  full  quarter  following  completion  of the  Offering.  There  can be no
assurance  that  dividends  will be paid or,  if paid,  what the  amount  of the
dividends  will be, or whether such  dividends,  once paid,  will continue to be
paid.

Market for the Common Stock

     The Company was recently  formed and has never issued  capital  stock.  The
Bank, as a mutual  institution,  has never issued capital stock. The Company has
applied to have the Common Stock quoted on the Nasdaq  National Market under the
symbol "LIBB." The requirements for listing include a minimum number of publicly
traded  shares,   market  makers  and  record  holders,  and  a  minimum  market
capitalization.  Although  under no obligation to do so, Ryan Beck has indicated
its  intention to make a market in the Common Stock,  and based on  management's
analysis of the results of recent conversion stock offerings,  the Bank believes
that the Company will satisfy the Nasdaq National  Market listing  requirements.
If the Company is unable, for any reason, to list the Common Stock on the Nasdaq
National Market, or to continue to be eligible for such listing, then management
believes  that the Common  Stock will be traded on the  over-the-counter  market
with quotations available through the OTC Bulletin Board.

Risk Factors

     The  purchase  of  Common  Stock  involves  a  substantial  degree of risk.
Prospective shareholders should carefully consider the matters set forth in this
Prospectus, including those set forth in "Risk Factors."


                                       10

<PAGE>


                         SELECTED CONSOLIDATED FINANCIAL
           AND OTHER DATA OF AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY

     The following tables set forth selected  consolidated  historical financial
and other data of the Bank (including its subsidiary) for the periods and at the
dates  indicated.  The information is derived in part from and should be read in
conjunction with the Consolidated  Financial Statements and Notes thereto of the
Bank contained elsewhere herein.


                                                             At December 31,
                                                          ----------------------
                                                           1997           1996
                                                           ----           ----
                                                              (In Thousands)

Financial Condition Data:
Total assets .......................................      $217,437      $201,574
Loans receivable, net ..............................       152,200       130,690
Securities available for sale:
   Investment securities ...........................           992         4,064
   Mortgage-backed securities ......................        52,925        55,525
Deposits ...........................................       198,363       184,709
Retained earnings-substantially restricted .........        16,541        14,812


                                            Year Ended December 31,
                                            -----------------------
                                               1997       1996(1)
                                               ----       ------
                                                (In Thousands)
Operating Data:

Interest income .........................    $15,083      $13,723
Interest expense ........................      9,004        8,049
                                             -------      -------
Net interest income .....................      6,079        5,674
Provision for loan losses ...............        200           43
                                             -------      -------
Net interest income after provision                       
   for loan losses ......................      5,879        5,631
                                             -------      -------
Non-interest income:                                      
   Fees and service charges .............        299          278
   Gain on sales of securities ..........        129           --
   Other non-interest income ............        104           73
                                             -------      -------
       Total non-interest income ........        532          351
                                             -------      -------
Non-interest expense:                                     
   Salaries and employee benefits .......      1,980        1,967
   Net occupancy expense ................        445          469
   Equipment ............................        416          355
   Advertising ..........................        184           97
   Federal insurance premium ............        120        1,382
   Miscellaneous ........................        836          820
                                             -------      -------
       Total non-interest expense .......      3,981        5,090(1)
                                             -------      -------
Income before income taxes ..............      2,430          892
Income taxes ............................        877          283(1)
                                             -------      -------
Net income ..............................    $ 1,553      $   609(1)
                                             =======      =======

- ----------

(1)  Operating  data for the year ended December 31, 1996 includes the effect of
     a one-time  Savings  Association  Insurance Fund ("SAIF")  recapitalization
     assessment  of $1.0  million,  or  $648,000  net of taxes.  Excluding  this
     non-recurring  assessment,  total non-interest expense would have been $4.0
     million,  income  taxes would have  totalled  $635,000 and net income would
     have been $1.3 million.


                                       11

<PAGE>

                                                        At or For The Year
                                                         Ended December 31,
                                                        --------------------
                                                          1997         1996
                                                          ----         ----
Selected Ratios:

Performance Ratios:
   Return on assets (ratio of net income to
     average total assets) (1) .....................       0.73%        0.32%
   Return on retained earnings (ratio of net
     income to average equity) (1) .................       9.95%        4.23%
   Interest rate spread information (2):
     Average during period .........................       2.54%        2.65%
     End of period .................................       2.61%        2.67%
   Net interest margin (net income divided by
     average interest-earning assets) ..............       2.92%        3.01%
   Operating expenses to
     average total assets ..........................       1.88%        2.64%
   Average interest-earning assets to
     average interest-bearing liabilities ..........     108.77%      108.31%

Asset Quality Ratios:
   Non-performing assets to total assets ...........       0.49%        0.46%
   Allowance for loan losses to
     non-performing loans ..........................      77.41%       57.61%
   Allowance for loan losses to
     loans receivable, net .........................       0.48%        0.41%

Capital Ratios:
   Retained earnings to total assets
     at end of period ..............................       7.61%        7.35%
   Average retained earnings to
     average assets (2) ............................       7.37%        7.47%

Other Data:
   Number of full service customer
     facilities at end of period ...................          4           4

- ---------------
(1)  For the year ended  December 31, 1995,  return on average assets was 0.73%,
     return on average retained earnings was 9.78% and average retained earnings
     to average assets was 7.50%.

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


                                       12

<PAGE>

                               RECENT DEVELOPMENTS

     The  following  tables set forth certain  consolidated  financial and other
information of the Bank for the periods and at the dates indicated. The selected
consolidated  financial  data,  operating  data and  ratios and other data as of
March 31, 1998 and  December  31, 1997 and for the three  months ended March 31,
1997 and  March 31,  1998 are  derived  from  unaudited  consolidated  financial
statements.  In the opinion of the management,  all adjustments (consisting only
of normal recurring accruals)  considered necessary for the fair presentation of
financial  data and operating data for the three months ended March 31, 1998 and
1997 are included. The results of operations and ratios and other data presented
for the three months ended March 31, 1998 are not necessarily  indicative of the
results of operations for the year ending December 31, 1998.

                                                  At March 31,   At December 31,
                                                      1998            1997
                                                  -----------    ---------------
                                                          (In Thousands)

Selected Financial Condition Data:

Total assets ....................................    $225,178      $217,437
Loans receivable, net (1) .......................     150,889       152,200
Securities available for sale:
   Investment securities ........................         994           992
   Mortgage-backed securities ...................      51,073        52,925
Deposits ........................................     205,944       198,363
Retained earnings-substantially restricted ......      16,851        16,541



                                            For the Three Months Ended March 31,
                                            ------------------------------------
                                                1998             1997
                                                ----             ----
                                                     (In Thousands)

Selected Operating Data:

Interest income ........................       $3,753           $3,621
Interest expense .......................        2,305            2,125
                                               ------           ------
Net interest income ....................        1,448            1,496
Provision for loan losses ..............           15               50
Non-interest income ....................          118              100
Non-interest expense ...................        1,057              992
                                               ------           ------
Income before income taxes .............          494              554
Income taxes ...........................          186              224
                                               ------           ------
Net income .............................       $  308           $  330
                                               ======           ======

- -----------------
(1)  The  allowance  for loan losses at March 31, 1998 and 1997 was $731,000 and
     $634,000, respectively.


                                       13

<PAGE>

                                                      At or For the Three Months
                                                         Ended March 31, (1)
                                                      --------------------------
                                                           1998        1997
                                                           ----        ----

Selected Financial Ratios and
Other Data:

Performance Ratios:
   Return on average assets (ratio of
     net income to average total assets) ...............     .56%        .65%
   Return on average retained earnings
     (ratio of net income to average equity) ...........    7.33        8.88
   Interest rate spread (2) ............................    2.28        2.68
   Net interest margin (net income
     divided by average interest-earning assets) .......    2.68        3.00
   Average interest-earning assets to average
     interest-bearing liabilities ......................  108.87      107.47

Asset Quality Ratios:
   Non-performing assets to total assets ...............     .30         .42
   Allowance for loan losses to non-
     performing loans ..................................  109.43       73.81
   Non-performing loans to total assets ................     .30         .42
   Non-performing loans to total loans receivable ......     .44         .63

Capital Ratios:
   Retained earnings to total assets ...................    7.48        7.15
   Average retained earnings to average assets .........    7.61        7.31
   Tangible capital ....................................    7.31        7.23
   Core capital ........................................    7.31        7.23
   Risk-based capital ..................................   17.85       17.41

Other Data:
   Number of full service customer facilities
     at end of period ..................................       4           4

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

(1)  Ratios are annualized where appropriate.

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

                                       14

<PAGE>

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

     The Bank's  total  assets  increased by $7.8  million,  or 3.6%,  to $225.2
million at March 31, 1998 from $217.4  million at December  31, 1997 as the Bank
invested  additional  funds  received by the Bank from increased  deposits.  The
Bank's  deposits  increased  due  to the  Bank's  increased  marketing  efforts.
Interest-bearing  deposits in other banks increased by $10.6 million, or 225.5%,
to $15.3  million at March 31,  1998 from $4.7  million at  December  31,  1997.
Mortgage-backed  securities decreased by $1.8 million, or 3.4%, to $51.1 million
at March 31, 1998 from $52.9  million at December 31, 1997 and loans  receivable
decreased slightly, by $1.3 million, or 0.9% to $150.9 million at March 31, 1998
from $152.2  million at December  31,  1997.  Real estate  owned (REO)  remained
unchanged at $121,000 at March 31, 1998 and December 31, 1997. Retained earnings
increased by $310,000 to $16.9  million at March 31, 1998 from $16.5  million at
December 31, 1997.

     Deposits increased by $7.5 million, or 3.8%, to $205.9 million at March 31,
1998 from $198.4  million at December 31, 1997.  Specifically,  certificates  of
deposit increased by $4.1 million,  or 3.5%, to $119.8 million at March 31, 1998
from  $115.7  million at December  31,  1997.  Passbook  and  statement  savings
accounts increased by $2.9 million,  or 6.4%, to $48.1 million at March 31, 1998
from  $45.2  million  at  December  31,  1997.  Individual  Retirement  Accounts
increased by $914,000,  or 4.2%, to $22.5 million at March 31, 1998,  from $21.6
million at December 31, 1997. Checking accounts decreased by $414,000,  or 2.6%,
to $15.5 million at March 31, 1998 from $15.9 million at December 31, 1997.

Comparison  of  Operating  Results for the Three Months Ended March 31, 1998 and
1997

General

     The Bank's net income  decreased by $22,000,  or 6.7%,  to $308,000 for the
three months ended March 31, 1998 from $330,000 for the three months ended March
31,  1997.  The  decrease in net income  during the three  month  period in 1998
resulted from a decrease in net interest income and  non-interest  income and an
increase in non-interest  expense,  which were partially offset by a decrease in
the provision for loan losses and income taxes.

Interest Income

     Interest  income  increased by $132,000,  or 3.6%,  to $3.8 million for the
three months ended March 31, 1998 from $3.6 million for the same period in 1997.
The  increase for the three month  period in 1998  resulted  from an increase in
average interest earning assets of $16.9 million  partially offset by a 32 basis
point  decrease in the yield.  This reduction of yield  primarily  resulted from
employing an interest rate risk reduction  strategy  whereby the Bank sold fixed
rate  mortgage-backed  securities and purchased  adjustable rate mortgage-backed
securities.

Interest Expense

     Interest  expense  increased by $180,000,  or 8.5%, to $2.3 million for the
three months ended March 31, 1998,  compared to $2.1 million for the same period
in 1997. The increase for the three month period in 1998 was  attributable to an
increase of $12.7 million in the average balance of interest-bearing liabilities
outstanding and an increase of 7 basis points in the cost of such liabilities.

Net Interest Income

     Net interest  income  decreased  $48,000,  or 3.2%, to $1.4 million for the
three  months  ended March 31,  1998,  from $1.5  million for the same period in
1997. The decrease was due to a 32 basis point  reduction in net interest margin
to 2.68%  during the three  months  ended March 31, 1998 from 3.00% for the same
period in 1997.

                                       15

<PAGE>


Provision for Loan Losses

     During the three  months ended March 31, 1998 and 1997,  the Bank  provided
$15,000 and $50,000,  respectively,  for loan  losses.  The  allowance  for loan
losses is based on  management's  evaluation  of the risk  inherent  in its loan
portfolio  and  gives  due  consideration  to  the  changes  in  general  market
conditions  and in the nature and volume of the Bank's loan  activity.  The Bank
intends to continue to provide for loan losses  based on  management's  periodic
review of the loan  portfolio and general market  conditions.  At March 31, 1998
and 1997, the Bank's  non-performing loans which were delinquent 90 days or more
totaled  $668,000,  or .30% of  total  assets,  and  $859,000,  or .42% of total
assets, respectively.  At March 31, 1998 and 1997, all non-performing loans were
on non-accrual status.

Non-interest Income

     Non-interest  income increased by $18,000, or 18.0%, to $118,000 during the
three months ended March 31, 1998 compared with $100,000  during the same period
in 1997.

Non-interest Expense

     Non-interest expense increased by $65,000, or 6.5%, to $1.06 million during
the three months ended March 31, 1998,  compared with  $992,000  during the same
period in 1997.  The increase was primarily  caused by increases in salaries and
advertising.

Income Taxes

     Income taxes  totaled  $186,000 and $224,000  during the three months ended
March 31,  1998 and 1997,  respectively.  The  decrease  during the 1998  period
resulted from a decrease in pre-tax income.

                                       16

<PAGE>


                                  RISK FACTORS

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

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

     The net  income  of the  Bank  substantially  depends  on its net  interest
income,  which is the  difference  between  the  interest  income  earned on its
interest-earning  assets and the interest  expense paid on its  interest-bearing
liabilities. Like most savings institutions, the Bank's earnings are affected by
changes in market interest rates, and other economic factors beyond its control.
If an institution's  interest-earning  assets have longer  effective  maturities
than  its   interest-bearing   liabilities,   the  yield  on  the  institution's
interest-earning  assets  generally will adjust more slowly than the cost of its
interest-bearing  liabilities and, as a result,  the  institution's net interest
income and  interest  rate  spread  generally  would be  adversely  affected  by
material and prolonged increases in interest rates. Accordingly,  an increase in
interest  rates  generally  would  result in a decrease  in the  Bank's  average
interest  rate spread and net interest  income.  As a result of increases in the
rates paid by the Bank on its deposits  without a  commensurate  increase in the
yields earned on its  interest-earning  assets, the Bank's average interest rate
spread  decreased  to 2.54% for the year ended  December 31, 1997 from 2.65% for
the year ended  December  31, 1996.  No  assurance  can be given that the Bank's
average  interest  rate spread will not  decrease  in future  periods.  Any such
decrease in the Bank's average  interest rate spread would adversely  affect the
Bank's net  interest  income.  See  "Management's  Discussion  and  Analysis  of
Financial Condition and Results of Operations--Management of Market Risk."

     In addition to affecting  interest income and expense,  changes in interest
rates also can affect the value of the  Bank's  interest-earning  assets,  which
comprise  fixed- and  adjustable-rate  instruments,  and the  ability to realize
gains  from  the  sale  of such  assets.  Generally,  the  value  of  fixed-rate
instruments fluctuates inversely with changes in interest rates. At December 31,
1997,  the Bank had $53.9 million of securities  available for sale and the Bank
had $653,000 of net unrealized gains with respect to such securities, which were
included,  net of income taxes,  as a separate  component in the Bank's retained
earnings, as of such date.

     Changes in  interest  rates also can affect the  average  life of loans and
mortgage-backed  securities.  The  relatively  lower  interest  rates in  recent
periods have  resulted in  increased  prepayments  of loans and  mortgage-backed
securities,  as many borrowers have  refinanced  their mortgages to reduce their
borrowing costs. Under these circumstances,  the Bank is subject to reinvestment
risk to the extent that it is not able to  reinvest  such  prepayments  at rates
which are comparable to the rates on the prepaid loans or securities.  Moreover,
volatility in interest  rates also can result in the flow of funds away from the
Bank into other investments such as U.S. Government and corporate securities and
investments  which  generally  pay higher rates of return than the rates paid on
deposits by savings institutions.

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

     The Bank  intends to use the net  proceeds of the  Offering to increase its
loan and deposit  growth.  It may also seek to expand its banking  franchise  by
acquiring other financial  institutions or branches.  The Bank's ability to grow
through selective  acquisitions of other financial institutions or branches will
depend on successfully identifying,  acquiring and integrating such institutions
or  branches.  There  can be no  assurance  the  Bank  will be able to  generate
internal growth or to identify attractive acquisition  candidates,  acquire such
candidates on favorable terms,  successfully integrate any acquired institutions
or  branches  into the Bank,  or  increase  profits  sufficiently  to offset the
increase in expenses that will result from an  acquisition.  Neither the Company
nor the Bank has any specific plans,  arrangements or  understandings  regarding
any additional expansions or acquisitions at this time.

                                       17

<PAGE>


Possible Increase in Valuation Range and Number of Shares Issued

     The  amount of  Common  Stock to be  issued  in the  Reorganization  may be
increased  by up to 15% to  reflect  regulatory  considerations  and  changes in
market and financial  conditions  following the commencement of the Subscription
and  Community  Offerings.  If the  Independent  Valuation  increases,  then the
interests of those who purchase  shares in the Offering will be diluted  because
more shares will be  outstanding  at the  conclusion  of the  Offering.  Such an
increase in the number of shares issued in the Reorganization will also decrease
a  subscriber's  pro  forma  annualized  net  earnings  per  share and pro forma
stockholders' equity per share. See "Pro Forma Data."

Reduced Return on Equity After Reorganization

     At December  31,  1997,  the Bank's  equity as a  percentage  of assets was
7.61%,  and for the year ended  December  31, 1997 the Bank's  return on average
equity (net income divided by average equity) was 9.95%.  The Bank's equity as a
percentage of assets will significantly increase as a result of the net proceeds
received in the  Offering.  On a pro forma basis as of December  31,  1997,  the
Company's  equity as a percentage of consolidated  assets would be approximately
12.8%  at the  adjusted  maximum  of the  Offering  Range.  The  Bank  currently
anticipates that it will take time to prudently deploy the capital raised in the
Offering.  As a result, until the Bank has leveraged the capital received in the
Offering by increasing  its  interest-earning  assets (and its  interest-bearing
liabilities)  and thereby  reduced  its equity as a  percentage  of assets,  the
Bank's return on average equity is likely to be below its historical returns and
internal  goals.  There  can be no  assurances  that  the  Bank  will be able to
successfully  leverage  its  capital,  or that the Bank  will be  successful  in
generating  future  returns on equity equal its  historical  returns or internal
goals.

Control by Current Directors

     As the majority stockholder of the Company, the Mutual Holding Company will
be able to elect all of the directors of the Company and direct its business and
affairs.  The Company will be controlled  by its Board of Directors,  which will
consist  initially of those  persons who  currently  are  directors of the Bank.
After the  Reorganization,  the initial Board of Directors of the Mutual Holding
Company  will also  consist of those  persons who  currently  are members of the
Board of  Directors  of the Bank.  In the future,  the  directors  of the Mutual
Holding  Company will be elected by the Mutual Holding  Company's  members at an
annual  meeting of members in the same manner that  directors of the Bank in its
mutual  form are elected by the Bank's  members.  The Mutual  Holding  Company's
members will consist of the Bank's account holders and certain  borrowers of the
Bank. It is expected that the Board of Directors of the Mutual  Holding  Company
will exercise control over the Mutual Holding Company and, consequently,  may be
capable of  perpetuating  the Board of Directors  and  management  of the Mutual
Holding Company,  the Company and the Bank.  Executive officers and directors of
the Company will own 1.8% of the Common Stock  outstanding  at the completion of
the Offering (assuming shares are sold at the midpoint of the Offering Range and
that executive  officers and directors receive all the shares for which they are
expected to subscribe). Assuming shares are sold at the midpoint of the Offering
Range and  including  shares  held by the  Mutual  Holding  Company  and  shares
proposed to be issued pursuant to the Recognition Plan, directors may control up
to 56.7% of the Common Stock outstanding following the Offering. Such percentage
may  increase  assuming the exercise of stock  options  granted  pursuant to the
Stock Option Plan.  The  purchasers  of the Common Stock in the Offering will be
Minority Stockholders of the Company and will have limited influence in electing
directors  or  otherwise  directing  the  affairs of the  Company as long as the
Mutual Holding Company remains in existence. The Company's Charter will prohibit
cumulative voting. Therefore, the Mutual Holding Company, under the direction of
the  Bank's  current  Board of  Directors,  will have the power to elect all the
directors of the Company,  and thus control the future course of the Company. No
assurances  can be given that the Mutual  Holding  Company  will not take action
that the Minority Stockholders believe to be contrary to their interests.

Minority Public Ownership and Certain Anti-Takeover Provisions

     Voting Control of the Mutual Holding Company. Under OTS regulations and the
Plan of Reorganization,  a majority of the Company's voting shares must be owned
by the Mutual Holding Company, and the Mutual Holding

                                       18

<PAGE>

Company will own 53.0% of the Common Stock  outstanding at the completion of the
Offering.  The  Mutual  Holding  Company  will be  controlled  by its  executive
officers and directors,  who initially will consist of persons who are executive
officers and directors of the Company.  Assuming shares are sold at the midpoint
of the Offering Range and including  shares held by the Mutual  Holding  Company
and shares proposed to be issued pursuant to the Recognition Plan, directors may
control up to 56.7% of the Common Stock outstanding following the Offering. Such
percentage may increase  assuming the exercise of stock options granted pursuant
to the Stock Option Plan. The Mutual  Holding  Company will elect all members of
the Board of Directors of the Company and, with certain exceptions, will control
the  outcome  of  matters  presented  to the  stockholders  of the  Company  for
resolution by vote. The  situations in which the Mutual Holding  Company may not
control  the  outcome of such vote  include  any  stockholder  vote to approve a
restricted  stock plan or stock  option plan  instituted  within one year of the
Offering  (which  would  require the  approval of a majority of the shares other
than shares held by the Mutual Holding  Company),  any stockholder vote relating
to the Mutual Holding Company's  conversion from the mutual to the stock form of
organization  (which  would  require the  approval of a majority of shares other
than shares held by the Mutual  Holding  Company and of two-thirds of all shares
including shares held by the Mutual Holding  Company),  or any other stockholder
vote in which the OTS may impose such a requirement. The Mutual Holding Company,
acting through its Board of Directors,  will be able to control the business and
operations of the Company and the Bank and will be able to prevent any challenge
to the ownership or control of the Company by stockholders other than the Mutual
Holding Company.  Although OTS regulations and the Plan of Reorganization permit
the Mutual Holding  Company to convert from the mutual to the capital stock form
of  organization,  there can be no assurance  when, if ever, a conversion of the
Mutual Holding Company will occur.

     Provisions  in the  Company's  and the  Bank's  Governing  Instruments.  In
addition, certain provisions of the Company's Charter and Bylaws, particularly a
provision  limiting voting rights,  as well as certain federal  regulations will
assist the Company in maintaining  its status as an  independent  publicly owned
corporation.  These provisions provide for, among other things, staggered boards
of  directors,  no  cumulative  voting for  directors,  limits on the calling of
special meetings of shareholders, and limits on the ability to vote Common Stock
in excess of 10% of  outstanding  shares (except as to shares held by the Mutual
Holding Company and the ESOP).

Possible Dilution in Ownership Interest

     Dividend Waivers by the Mutual Holding  Company.  It has been the policy of
many mutual  holding  companies  to waive the receipt of  dividends  declared by
their  subsidiaries.  OTS  regulations  require  that mutual  holding  companies
receive  OTS  approval  before  they  waive  dividends.  The OTS  has  generally
permitted mutual holding companies to waive dividends under certain  conditions.
Management believes that one of the conditions to such permission would be that,
in the event the Mutual Holding Company  undertakes a Conversion  Transaction in
the future,  any waived  dividends  would reduce the percentage of the resulting
entity's shares of common stock issued to Minority  Stockholders in exchange for
their shares of Common Stock. The Plan of Reorganization  also provides for such
an adjustment.  See "Regulation--Holding  Company  Regulation--Conversion of the
Mutual  Holding  Company  to Stock  Form." The Mutual  Holding  Company  has not
determined whether it will waive dividends declared by the Company.  There is no
assurance  that the OTS would approve the waiver of dividends  should the Mutual
Holding Company request it to do so.

     Terms of Any Conversion Transaction. If the Mutual Holding Company conducts
a Conversion Transaction,  the stock offering that would be conducted as part of
the Conversion  Transaction  would include  maximum  purchase  limitations  that
restrict the amount of stock that a person could purchase. Minority Stockholders
would be likely to receive shares of the resulting  entity in exchange for their
shares of Common Stock.  Under  current OTS policy,  the shares of the resulting
entity that Minority Stockholders receive in exchange for their shares of Common
Stock will be  included in the maximum  purchase  limitations  that apply to the
stock offering. This means that certain Minority Stockholders may not be able to
exercise  subscription  rights to  purchase  shares of common  stock sold in the
Conversion Transaction, and in certain circumstances, may be required by the OTS
to divest shares of Common Stock.

                                       19

<PAGE>

Implementation of Proposed Stock Benefit Plans

     Following the Offering, the Company intends to seek stockholder approval of
the  Recognition  Plan and the Stock  Option  Plan at a meeting of  stockholders
which,  under  current OTS  regulation,  may be held no earlier  than six months
after  completion  of the  Offering.  If the  Recognition  Plan is  approved  by
stockholders of the Company,  the Recognition  Plan intends to acquire an amount
of Common Stock equal to 4% of the shares of Common Stock sold in the  Offering,
or 63,779  shares of Common  Stock at the maximum of the  Offering  Range.  Such
shares  would be granted to  officers  and  directors  of the Bank at no cost to
these  recipients,  for a total value of $637,790 at the maximum of the Offering
Range and based on the $10 per share  subscription  price.  If the Stock  Option
Plan is approved by stockholders of the Company,  the Company intends to reserve
for future  issuance  pursuant  to such plan a number of shares of Common  Stock
equal to 10% of the Common Stock sold in the Offering. Options to purchase these
shares of Common Stock will be granted to officers and directors of the Bank and
the Company at no cost to them, and without risk as there is no requirement that
officers and directors exercise their options.

Possible Dilutive Effective of Issuance of Additional Shares

     Shares of Common  Stock to be  acquired by the  Recognition  Plan or issued
upon exercise of stock options granted  pursuant to the Stock Option Plan may be
acquired  in the  open  market  with  funds  provided  by the  Company,  or from
authorized  but unissued  shares of Common Stock.  In the event that such shares
are issued from  authorized  but  unissued  shares of Common  Stock,  the voting
interests  of  stockholders  will be  diluted  by  approximately  6.80%  and net
earnings per share and stockholders' equity per share would be decreased.

Higher Compensation Expenses in Future Periods

     The Bank's and the  Company's  compensation  expense is likely to  increase
substantially in the future due to the stock benefit plans that the Bank and the
Company  intend to  implement.  Among the  benefit  plans  that the Bank and the
Company  intend to establish are the  Recognition  Plan and the ESOP.  Generally
accepted  accounting  principles will require the Company to record compensation
expense upon the vesting of shares of restricted  stock awarded  pursuant to the
Recognition  Plan and upon the  commitment to release shares under the ESOP from
the ESOP loan suspense account.  For the ESOP, the compensation  expense will be
equal to the fair value of the shares at the time the shares are committed to be
released and allocated to employees'  ESOP  accounts,  and future  increases and
decreases in the fair value of Common Stock committed to be released will have a
corresponding  effect on compensation expense related to the ESOP. To the extent
that the fair  value of the Bank's  ESOP  shares  differs  from the cost of such
shares, the differential will be charged or credited to equity.

Competition

     Competition in the banking and financial  services industry is intense.  In
its market area, the Bank competes for loans and deposits with commercial banks,
savings   institutions,   mortgage  brokerage  firms,  credit  unions,   finance
companies,  mutual funds,  insurance  companies,  and  brokerage and  investment
banking firms operating  locally and elsewhere.  Many of these  competitors have
substantially greater resources and lending limits than the Company and the Bank
and may offer  certain  services  that the Company and the Bank do not or cannot
provide.  Such  competition  may have an adverse effect on the Company's and the
Bank's growth and profitability in the future.

Lack of Active Market for the Common Stock

     The Company has never issued  capital  stock to the public,  and due to the
relatively small size of the Offering  (resulting,  in part from the issuance of
only a portion of Company's to-be outstanding shares in the Offering), there can
be no assurance  that an active and liquid  trading  market for the Common Stock
will develop or be maintained.  It is anticipated  that the Common Stock will be
quoted on the Nasdaq National  Market.  Ryan Beck has indicated its intention to
make a market in the Common Stock,  although it is not required to do so. If the
Common Stock cannot be quoted and traded on the Nasdaq  National  Market,  it is
expected  that the Common  Stock will be traded on the  over-the-counter  market
with quotations available through the OTC Bulletin Board. Investors who purchase
shares of

                                       20

<PAGE>

Common  Stock may not be able to sell  them  when  they want to at a price  that
equals or exceeds the price paid for the Common Stock.

Regulatory Oversight and Legislation

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

     Legislation is proposed  periodically  providing for a comprehensive reform
of the banking and thrift industries, and has included provisions that would (i)
require  federal  savings  associations  to  convert  to a  national  bank  or a
state-chartered  bank or thrift,  (ii)  require  all  savings  and loan  holding
companies  to become bank  holding  companies  and (iii)  abolish the OTS. It is
uncertain  when or if any of this type of  legislation  will be passed  and,  if
passed, in what form the legislation  would be passed.  As a result,  management
cannot accurately predict the possible impact of such legislation on the Bank.

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

     Like many  financial  institutions  the Bank relies upon  computers for the
daily  conduct  of its  business  and for data  processing  generally.  There is
concern among industry  experts that on January 1, 2000 computers will be unable
to "read" the new year and there may be widespread  computer  malfunctions.  The
Bank generally  relies on independent  third parties to provide data  processing
services to the Bank,  and has been  advised by such  parties  that the issue is
being  addressed.  Based on these  representations,  management does not believe
that  significant  additional costs will be incurred in connection with the year
2000 issue. See "Management's Discussion and Analysis of Financial Condition and
Results of  Operations--Capability  of the Bank's  Data  Processing  Hardware to
Accommodate the Year 2000."

                           THE MUTUAL HOLDING COMPANY

     The  Mutual  Holding  Company  will be formed as a federal  mutual  holding
company and will  initially  own 53% of the  outstanding  shares of Common Stock
following  the  completion of the  Reorganization.  The Company has not yet been
formed,  although the OTS has  approved an  application  for the Mutual  Holding
Company to become a savings and loan holding company. The Mutual Holding Company
will have all of the powers set forth in its  federal  charter,  and federal law
and OTS regulations.  The Mutual Holding Company  initially will not conduct any
active business other than  activities  relating to its investment in a majority
of the  Common  Stock and  maintenance  of books  and  records  relating  to its
members.  The Mutual Holding Company does not intend to employ any persons other
than its officers, although it may utilize the Bank's support staff from time to
time. Federal law and OTS regulations,  and the Plan of Reorganization,  require
that as  long as the  Mutual  Holding  Company  is in  existence  it must  own a
majority of the Common Stock.  Federal law and OTS regulations,  and the Plan of
Reorganization,  permit the  Mutual  Holding  Company to convert to the  capital
stock form of  organization.  The manner in which  such a  transaction  would be
conducted  and the  regulations  and policy  affecting  such a  transaction  are
described in "Regulation--Holding Company Regulation."


                                       21

<PAGE>

     Although many federal  mutual holding  companies  waive the receipt of cash
dividends  declared by their  subsidiaries,  the Mutual Holding  Company has not
determined  whether  or  not  it  will  do  so,  and  intends  to  make  such  a
determination  at the  time  the  Company  declares  a  dividend,  if  any.  OTS
regulations  require the Mutual  Holding  Company to give the OTS prior  written
notice  of any  such  waiver,  and the  conditions  pursuant  to  which  the OTS
generally  approves  dividend  waivers  are  described  in  "Regulation--Holding
Company  Regulation." The Mutual Holding Company's Board of Directors will waive
dividends paid by the Company if the Board  determines  that such a waiver is in
the Mutual  Holding  Company's  members'  best  interest  because,  among  other
reasons: (i) the Mutual Holding Company has no need for the dividend considering
its business operations;  (ii) the cash that would be received could be invested
by the Company or the Bank at a more favorable rate of return; (iii) such waiver
may  increase  the capital of the Bank and enhance its  business so that members
will  continue to have access to the offices and services of the Bank;  and (iv)
such waiver  preserves the net worth of the Mutual Holding  Company  through its
principal  asset  (the  Company,  and  indirectly,  the  Bank),  which  would be
available for  distribution in the unlikely event of a voluntary  liquidation of
the  Company  and the Bank  after  satisfaction  of  claims  of  depositors  and
creditors.  The Board of Directors  may consider  other  factors in  determining
whether such waiver is consistent  with its  fiduciary  duties to members of the
Mutual Holding Company. Any waiver of dividends by the Mutual Holding Company is
likely to result in a downward  adjustment to the ratio pursuant to which shares
of Common Stock are exchanged for shares of the resulting  company in any future
Conversion Transaction.

     The Mutual Holding Company will accept  dividends paid by the Company in an
amount necessary to pay the Mutual Holding Company's  expenses,  and will accept
additional  dividends if its Board of Directors  determines  that accepting such
dividends is in the Mutual  Holding  Company's  members' best interest  because,
among other  reasons:  (i) the Mutual  Holding  Company may  increase its direct
ownership of the  Company,  and  indirect  ownership of the Bank,  by using cash
dividends to purchase  additional shares of Common Stock in the open market from
time to time; and (ii) such dividends may be used to promote activities that are
in the  interest of members and the Bank's  community.  Any  purchases of Common
Stock  by the  Mutual  Holding  Company  will  increase  the  percentage  of the
outstanding  shares of Common Stock held by the Mutual Holding Company and, in a
Conversion  Transaction,  will  decrease the  aggregate  number of shares of the
resulting  company issued to Minority  Stockholders in exchange for their shares
of Common Stock.

     The Mutual  Holding  Company's  offices will be located at 1410 St. Georges
Avenue,  Avenel,  New  Jersey  07001,  and its  telephone  number  will be (732)
499-7200.

                                   THE COMPANY

     The  Company  will be  organized  for the purpose of  acquiring  all of the
outstanding  shares  of  common  stock  of  the  Bank.   Immediately  after  the
Reorganization,  it is expected that the only business activities of the Company
will be owning  100% of the  common  stock of the Bank,  making  the loan to the
ESOP, and investing the remainder of the 50% of the net proceeds received in the
Offering.  See "Use of  Proceeds."  Initially,  the Company will neither own nor
lease any property,  but instead will use the premises,  equipment and furniture
of the Bank.  At the present  time,  the  Company  does not intend to employ any
persons  other than  officers of the Bank but will utilize the support  staff of
the Bank from time to time. Additional employees will be hired as appropriate to
the extent the Company expands its business. See "Management of the Company."

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

                                       22

<PAGE>


     The Company's  offices will be located at 1410 St. Georges Avenue,  Avenel,
New Jersey 07001, and its telephone number will be (732) 499-7200.

                                    THE BANK

     The Bank was  organized  as a  building  and loan  association  in 1927 and
became a federal savings and loan association in 1942. In 1986 it converted to a
federal savings bank charter.  The Bank conducts its business from its corporate
headquarters  located in Avenel,  New Jersey and three branch offices located in
Union and Middlesex Counties, New Jersey. The Bank has traditionally operated as
a community-oriented  savings institution  providing mortgage and consumer loans
to its  local  community.  The Bank is  primarily  engaged  in the  business  of
offering savings and other  FDIC-insured  deposits to the general public through
its  offices  and using  those  funds to  originate  mortgage  loans  secured by
one-to-four family residences located primarily in Union and Middlesex Counties.
Loans secured by one-to-four  family  residences  totalled  $143.6  million,  or
93.9%,  of the Bank's total loan portfolio at December 31, 1997. At December 31,
1997,  the Bank had total  assets of $217.4  million,  total  deposits of $198.4
million, and retained earnings of $16.5 million.

     The  Bank's  executive  offices  are  located at 1410 St.  Georges  Avenue,
Avenel,  New Jersey 07001,  and its  telephone  number at that location is (732)
499-7200.


                                       23

<PAGE>

                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

     At  December  31,  1997,  the  Bank  exceeded  all OTS  regulatory  capital
requirements.  Set forth  below is a summary of the Bank's  compliance  with OTS
capital  standards as of December 31, 1997, on a historical  and pro forma basis
assuming that the indicated number of shares were sold as of such date, and that
the Company  contributes  to the Bank 50% of the  estimated  net proceeds of the
Offering.  See "Pro Forma Data" for the  assumptions  used to determine  the net
proceeds of the Offering.

<TABLE>
<CAPTION>

                                                               Pro Forma at December 31, 1997, Based Upon the Sale of
                                                 -----------------------------------------------------------------------------------
                                                                                                                   1,833,646 Shares
                                                 1,178,525 Shares at   1,368,500 Shares at   1,594,475 Shares at      At Adjusted
                              Historical at          Minimum of            Midpoint of          Maximum of            Maximum of
                            December 31, 1997      Offering Range        Offering Range       Offering Range       Offering Range(1)
                           ------------------    -----------------     -----------------     -----------------     -----------------
                                     Percent               Percent               Percent               Percent              Percent
                                       of                    of                    of                    of                   of
                            Amount  Assets(2)     Amount  Assets(2)     Amount  Assets(2)     Amount  Assets(2)    Amount  Assets(2)
                            ------  ---------     ------  ---------     ------  ---------     ------  ---------    ------  ---------
                                                                     (Dollars in Thousands)
<S>                        <C>          <C>      <C>          <C>      <C>          <C>      <C>          <C>      <C>        <C>   
GAAP capital.............  $ 16,541     7.61%    $  20,721    9.35%    $  21,511    9.67%    $ 22,298     9.99%    $ 23,210   10.36%
                           ========   ======     =========  ======     =========  ======     ========   ======     ========   =====

Tangible capital:
  Capital level (3)......  $ 16,123     7.43%    $  20,303    9.18%    $  21,093    9.50%    $ 21,880     9.82%    $ 22,792   10.19%
  Requirement............     3,255     1.50         3,318    1.50         3,331    1.50        3,344     1.50        3,355    1.50
                           --------   ------     ---------  ------     ---------  ------     --------   ------     --------   -----
    Excess...............  $ 12,868     5.93%    $  16,985    7.68%    $  17,762    8.00%    $ 18,536     8.32%    $ 19,437    8.69%
                           ========   ======     =========  ======     =========  ======     ========   ======     ========   =====

Core capital:
  Capital level (3)......  $ 16,123     7.43%    $  20,303    9.18%    $  21,093    9.50%    $ 21,880     9.82%    $ 22,792   10.19%
  Requirement (4)........     6,511     3.00         6,636    3.00         6,660    3.00        6,683     3.00        6,711    3.00
                           --------   ------     ---------  ------     ---------  ------     --------   ------     --------   -----
    Excess...............  $  9,612     4.43%    $  13,667    6.18%    $  14,433    6.50%    $ 15,197     6.82%    $ 16,081    7.19%
                           ========   ======     =========  ======     =========  ======     ========   ======     ========   =====

Risk-based capital:
  Capital level (3)(5)...  $ 16,834    17.69%    $  21,014   21.60%    $  21,804   22.33%    $ 22,591    23.04%    $ 23,503   23.86%
  Requirement............     7,614     8.00         7,781    8.00         7,813    8.00        7,844     8.00        7,881    8.00
                           --------   ------     ---------  ------     ---------  ------     --------   ------     --------   -----
    Excess...............  $  9,220     9.69%    $  13,233   13.60%    $  13,991   14.33%    $ 14,747    15.04%    $ 15,622   15.86%
                           ========   ======     =========  ======     =========  ======     ========   ======     ========   =====
</TABLE>

- ----------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur  due to an  increase  in the  Valuation  Range of up to 15% to
     reflect changes in market and financial conditions  following  commencement
     of the Subscription Offering and the Community Offering, if any, as well as
     to reflect demand for the Common Stock.
(2)  Tangible  and  core  capital  levels  are  shown as a  percentage  of total
     adjusted  assets.  Risk-based  capital  levels are shown as a percentage of
     risk-weighted  assets.  Pro forma total adjusted and  risk-weighted  assets
     used for the  capital  calculations  include  the  proceeds  of the  ESOP's
     purchase of 8% of the Common Stock issued in the Offering.
(3)  Regulatory  capital levels exclude net unrealized gains on securities.  Pro
     forma  capital  levels  assume  that the Bank  funds the  Recognition  Plan
     purchases of a number of shares equal to 4% of the Common Stock sold in the
     Offering,  the ESOP  purchases 8% of the shares sold in the  Offering.  See
     "Management of the Bank" for a discussion of the Recognition Plan and ESOP.
(4)  The current OTS core capital  requirement  for savings banks is 3% of total
     adjusted assets. The OTS has proposed core capital  requirements that would
     require a core  capital  ratio of 3% of total  adjusted  assets for savings
     banks that receive the highest supervisory rating for safety and soundness,
     and a 4% to 5% core capital ratio  requirement for all other savings banks.
     See  "Regulation--Federal   Regulation  of  Savings   Institutions--Capital
     Requirements."
(5)  Pro forma  amounts and  percentages  assume net  proceeds  are  invested in
     assets that carry a 50% risk-weighting.

                                 USE OF PROCEEDS

     The net  proceeds  from the sale of  Common  Stock,  based on the  minimum,
midpoint, maximum and 15% above the maximum of the Offering Range, are estimated
at $11.2 million, $13.3 million, $15.3 million and $17.7 million,  respectively.
The Company  will be unable to utilize any of the net  proceeds of the  Offering
until the consummation of the Reorganization.

     The Company will retain up to 50% of the net proceeds of the Offering.  Net
proceeds  retained  by the  Company  will be used to fund the loan to the Bank's

                                       24
<PAGE>

ESOP to  acquire  up to 8% of the  Common  Stock  issued  in the  Offering.  Any
remaining  net proceeds  retained by the Company will be invested in  short-term
and medium-term investment  securities,  including  mortgage-backed  securities,
Treasury  obligations,  and deposits of the Bank. The Company will contribute to
the Bank at least 50% of the net proceeds of the  Offering,  which will be added
to the Bank's general funds that management  currently  intends to use initially
for general  corporate  purposes,  including  investment in  one-to-four  family
residential  real estate loans and other loans and  investment in short-term and
intermediate-term securities and mortgage-backed securities.

     The net proceeds  retained by the Company and proceeds  contributed  to the
Bank may also be used to support  the future  expansion  of  operations  through
branch   acquisitions,   the  establishment  of  new  branch  offices,  and  the
acquisition of financial  institutions or their assets or  diversification  into
other banking related businesses.  However, neither the Company nor the Bank has
any specific  plans,  arrangements  or  understandings  regarding any additional
expansions or acquisitions at this time.

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

                                 DIVIDEND POLICY

     Although no decision has been made yet  regarding the payment of dividends,
the Company will  consider a policy of paying  quarterly  cash  dividends on the
Common  Stock,  with the first such dividend to be declared and paid as early as
the first full quarter  following  completion of the Offering.  Declarations  of
dividends  by the  Company's  Board of  Directors  will  depend upon a number of
factors,  including the amount of the net proceeds from the Offering retained by
the  Company,  investment  opportunities  available  to the Company or the Bank,
capital  requirements,  regulatory  limitations,  the  Company's  and the Bank's
financial  condition and results of operations,  tax  considerations and general
economic conditions. Consequently, there can be no assurance that dividends will
in fact be paid on the Common Stock or that, if paid, such dividends will not be
reduced or eliminated in future periods.

     The  Company  will not be subject  to OTS  regulatory  restrictions  on the
payment of dividends  although the availability of funds for such dividends will
depend in part  upon the  receipt  of  dividends  from the  Bank.  The Bank must
provide  the OTS with 30 days prior  notice of its  intention  to make a capital
distribution to the Company. In certain circumstances, OTS regulations limit the
amount of any capital  distribution by federal  savings banks. In addition,  the
portion of the Bank's earnings which has been appropriated for bad debt reserves
and deducted for federal  income tax purposes  cannot be used by the Bank to pay
cash dividends to the Company without the payment of federal income taxes by the
Bank at the then current income tax rate on the amount deemed distributed, which
would  include  the  amount of any  federal  income  taxes  attributable  to the
distribution. The Company does not contemplate any distribution by the Bank that
would result in a recapture  of the Bank's bad debt reserve or otherwise  create
federal  tax  liabilities.  See  "Taxation--Federal  Income  Taxes,"  Note  9 to
Consolidated  Financial  Statements,  and  "Regulation--Federal   Regulation  of
Savings Institutions--Limitations on Capital Distributions."

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


                                       25

<PAGE>

                           MARKET FOR THE COMMON STOCK

     The Company was recently  formed and has never issued  capital  stock.  The
Bank, as a mutual  institution,  has never issued capital stock. The Company has
applied to have the Common Stock quoted on the Nasdaq  National Market under the
symbol "LIBB." The requirements for listing include a minimum number of publicly
traded  shares,  market  markers  and  record  holders,  and  a  minimum  market
capitalization.  Although  under no obligation to do so, Ryan Beck has indicated
its  intention  to make a market  in the  Common  Stock.  Based on  management's
analysis of the results of recent conversion stock offerings,  the Bank believes
that the Company will satisfy these requirements.  If the Company is unable, for
any  reason,  to list the Common  Stock on the  Nasdaq  National  Market,  or to
continue to be eligible for such  listing,  then  management  believes  that the
Common  Stock  will be traded on the  over-the-counter  market  with  quotations
available through the OTC Bulletin Board.

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

                                 CAPITALIZATION

     The following table presents the historical  capitalization  of the Bank at
December 31, 1997, and the pro forma consolidated  capitalization of the Company
as of that date after giving effect to the  Reorganization  and Offering,  based
upon the assumptions set forth in the "Pro Forma Data" section.

<TABLE>
<CAPTION>

                                                                       Pro Forma Consolidated Capitalization
                                                                     Based Upon the Sale for $10.00 per Share of
                                                              --------------------------------------------------------
                                                                                                             1,833,646
                                                               1,178,525      1,368,500       1,594,475      Shares of
                                                               Shares at      Shares at       Shares at      Adjusted
                                                               Minimum        Midpoint         Maximum        Maximum
                                               Historical     of Offering    of Offering     of Offering    of Offering
                                              Capitalization     Range          Range           Range        Range (1)
                                              --------------  ------------   -----------    -----------     ----------
                                                                   (Dollars in Thousands)
<S>                                           <C>             <C>            <C>            <C>             <C>     
Deposits (2).................................  $ 198,363       $198,363       $ 198,363      $ 198,363       $198,363
                                               =========       ========       =========      =========       ========
Stockholders' equity (3):
  Preferred Stock, $1.00 par value, 10,000,000
    shares authorized; none to be issued       $      --       $     --       $      --      $      --       $     --
  Common Stock, $1.00 par value, 20,000,000
    shares authorized; shares to be issued
    as reflected.............................         --          2,508           2,950          3,393          3,901
  Additional paid-in capital.................         --          8,677          10,315         11,952         13,835
  Unrealized gain on securities available
    for sale.................................        418            418             418            418            418
  Less:
    Common Stock acquired by ESOP (4)........         --            943           1,109          1,276          1,467
    Common Stock acquired by
      Recognition Plan (5)...................         --            471             555            638            733
  Retained earnings, substantially
    restricted(6)............................     16,123         16,123          16,123         16,123         16,123
                                                  ------       --------       ---------      ---------       --------


      Total stockholders' equity.............  $  16,541       $ 26,312       $  28,142      $  29,972       $ 32,077
                                               =========       ========       =========      =========       ========

  Total stockholders' equity as a percentage
    of pro forma total assets................        7.6%          11.0%           11.6%          12.1%          12.8%
                                               =========       ========       =========      =========       ========
                                                                                         (footnotes on following page)
</TABLE>


                                       26

<PAGE>


(1)  As adjusted  to give  effect to an increase in the number of shares  issued
     which could occur due to an increase in the maximum of the Valuation  Range
     and the maximum of the  Offering  Range of up to 15% to reflect  changes in
     market and financial conditions following the commencement of the Offering.
(2)  Excludes  withdrawals  from  deposit  accounts  for the  purchase of Common
     Stock.  Such  withdrawals  will  reduce  pro forma  deposits  by the amount
     thereof.
(3)  Does not reflect  additional shares of Common Stock that could be purchased
     pursuant to the Stock Option Plan, if implemented,  under which  directors,
     executive  officers  and other  employees  of the Company  would be granted
     options to purchase an aggregate amount of Common Stock equal to 10% of the
     shares  issued in the  Offering.  Implementation  of the Stock  Option Plan
     requires  shareholder  approval,  which may be sought no  earlier  than six
     months following the Reorganization.
(4)  Assumes  purchases  by the ESOP of a number  of  shares  equal to 8% of the
     shares sold in the Offering. The funds used to acquire the ESOP shares will
     be borrowed from the Company.  See "Use of  Proceeds."  The Bank intends to
     make  contributions to the ESOP sufficient to service and ultimately retire
     its debt. The Common Stock acquired by the ESOP is reflected as a reduction
     of  shareholders'  equity.  As the  ESOP  debt is  repaid,  shares  will be
     released and allocated to  participants'  accounts.  See "Management of the
     Bank--Benefit Plans--Employee Stock Ownership Plan and Trust."
(5)  Assuming  the  receipt of  shareholder  approval,  the  Company  intends to
     implement  the  Recognition  Plan.   Assuming  such   implementation,   the
     Recognition  Plan will  purchase  an  amount  of shares  equal to 4% of the
     Common  Stock  sold in the  Offering.  Such  shares may be  purchased  from
     authorized but unissued  shares or in the open market.  If the  Recognition
     Plan shares are issued from authorized but unissued shares, the dilution to
     the voting  interests of existing  stockholders  would be 1.94%. The Common
     Stock  to  be  purchased  by  the  Recognition  Plan  represents   unearned
     compensation  and is,  accordingly,  reflected  as a reduction to pro forma
     stockholders' equity.
(6)  Retained earnings are substantially restricted, see "Consolidated Financial
     Statements."

                                 PRO FORMA DATA

     The  actual  net  proceeds  from the sale of the  Common  Stock  cannot  be
determined  until the Offering is completed.  The following  estimated pro forma
information  is based  upon the  assumption  that the  Reorganization  expenses,
including the fees payable to Ryan Beck, will be approximately $600,000.  Actual
expenses may vary from those estimated.

     Pro  forma  consolidated  net  income  of the  Company  for the year  ended
December  31, 1997 has been  calculated  as if the Company had been in existence
and  estimated  net  proceeds  received  by the  Company  and the  Bank had been
invested at an assumed  interest  rate of 5.55% for the year ended  December 31,
1997. The reinvestment  rate was calculated based on the one year U.S.  Treasury
bill rate  (which,  in light of changes in interest  rates in recent  periods is
deemed by the  Company  and the Bank to more  accurately  reflect  the pro forma
reinvestment  rates  than  the  arithmetic   average  method).   The  effect  of
withdrawals  from deposit accounts for the purchase of Common Stock has not been
reflected.  The pro forma  after-tax  yield on the  estimated  net  proceeds  is
assumed to be 3.50% for the year ended December 31, 1997,  based on an effective
tax rate of  37.0%.  Historical  and pro  forma  per  share  amounts  have  been
calculated by dividing  historical and pro forma amounts by the indicated number
of  shares  of  Common  Stock.  No  effect  has  been  given  in the  pro  forma
stockholders'  equity calculations for the assumed earnings on the net proceeds.
It is assumed  that the Company  will retain 50% of the  estimated  adjusted net
Offering proceeds.

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


                                       27

<PAGE>


     The following  table  summarizes  historical data of the Bank and pro forma
data of the  Company  at or for the  year  ended  December  31,  1997,  based on
assumptions  set forth  above and in the table and should not be used as a basis
for   projections   of  market   value  of  the  Common  Stock   following   the
Reorganization.  No effect has been given in the tables to the possible issuance
of additional  shares reserved for future issuance  pursuant to the Stock Option
Plan.  See  "The  Reorganization  and  Offering--Effects  of  Reorganization  on
Depositors,   Borrowers  and   Members--Effect   on  Liquidation   Rights,"  and
"Management   of   the   Bank--Directors'    Compensation,"   and   "--Executive
Compensation."

<TABLE>
<CAPTION>

                                                                     At or For the Year Ended December 31, 1997
                                                                     Based upon the Sale for $10.00 per Share of
                                                                --------------------------------------------------
                                                                  1,178,525    1,386,500    1,594,475    1,833,646
                                                                   Shares       Shares       Shares     Shares (1)
                                                                   ------       ------       ------     ----------
                                                                    (Dollars in Thousands, Except Per Share Data)
<S>                                                             <C>          <C>          <C>           <C>       
Gross proceeds..............................................    $   11,785   $   13,865   $   15,945    $   18,336
Less Offering expenses......................................           600          600          600           600
                                                                ----------   ----------   ----------    ----------
  Estimated net proceeds....................................        11,185       13,265       15,345        17,736
Common Stock purchased by ESOP..............................          (943)      (1,109)      (1,276)       (1,467)
Common Stock purchased by Recognition Plan..................          (471)        (555)        (638)         (733)
                                                                ----------   ----------   ----------    ----------
  Estimated investable proceeds.............................    $    9,771   $   11,601   $   13,431    $   15,536
                                                                ==========   ==========   ==========    ==========

Net earnings:
  Historical................................................    $    1,553   $    1,553   $    1,553    $    1,553
  Pro forma income on net proceeds (2)......................           342          406          470           543
  Pro forma ESOP adjustment (3).............................           (59)         (70)         (80)          (92)
  Pro forma Recognition Plan adjustment (4).................           (59)         (70)         (80)          (92)
                                                                ----------   ----------   ----------    ----------
     Pro forma net earnings.................................    $    1,777   $    1,819   $    1,863    $    1,912
                                                                ==========   ==========   ==========    ==========

Per share net earnings: (5)
  Historical................................................    $     0.62   $     0.53   $     0.46    $     0.40
  Pro forma income on net proceeds (2)......................          0.14         0.14         0.14          0.14
  Pro forma ESOP adjustment (3).............................         (0.02)       (0.02)       (0.02)        (0.02)
  Pro forma Recognition Plan adjustment (4).................         (0.02)       (0.02)       (0.02)        (0.02)
                                                                ----------   ----------   ----------    ----------
     Pro forma net earnings per share (4) (5)...............    $     0.72   $     0.64   $     0.57    $     0.51
                                                                ==========   ==========   ==========    ==========

Stockholders' equity:
  Historical (6)............................................    $   16,541   $   16,541   $   16,541    $   16,541
  Estimated adjusted net proceeds (7).......................        11,185       13,265       15,345        17,736
  Common Stock acquired by ESOP (3).........................          (943)      (1,109)      (1,276)       (1,467)
  Common Stock acquired by Recognition Plan (4).............          (471)        (555)        (638)         (733)
                                                                ----------   ----------   ----------    ----------
  Pro forma stockholders' equity............................    $   26,312   $   28,142   $   29,972    $   32,077
                                                                ==========   ==========   ==========    ==========

Stockholders' equity per share: (5) (6)
  Historical................................................    $     6.60   $     5.61   $     4.88    $     4.24
  Estimated adjusted net proceeds (7).......................          4.46         4.50         4.52          4.55
  Common Stock acquired by ESOP (3).........................         (0.38)       (0.38)       (0.38)        (0.38)
  Common Stock acquired by Recognition Plan (4).............         (0.19)       (0.19)       (0.19)        (0.19)
                                                                ----------   ----------   ----------    ----------
  Pro forma stockholders' equity per share (5)..............    $    10.49   $     9.54   $     8.83    $     8.22
                                                                ==========   ==========   ==========    ==========

Offering price as a percentage of pro forma stockholders' equity     95.33%      104.82%      113.25%       121.65%
                                                                ==========   ==========   ==========    ==========

Offering price to pro forma net earnings per share (5)......         13.89x       15.63x       17.54x        19.61x
                                                                ==========   ==========   ==========    ==========
                                                                                      (footnotes on following page)
</TABLE>

                                       28

<PAGE>

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

(1)  Assumes that at the conclusion of the Offering the maximum of the Valuation
     Range  increases  by 15% to  $39,013,750  and that the Bank  increases  the
     number of shares sold in the Offering to 1,833,646.

(2)  No effect has been  given to  withdrawals  from  savings  accounts  for the
     purpose of purchasing Common Stock.  Since funds on deposit at the Bank may
     be withdrawn to purchase shares of Common Stock (which will reduce deposits
     by the amount of such purchases),  the net amount of funds available to the
     Bank for investment  following  receipt of the net proceeds of the Offering
     will be reduced by the amount of such withdrawals.

(3)  Assumes that 8% of the shares of Common Stock sold in the Offering  will be
     purchased  by the ESOP.  The funds  used to  acquire  such  shares  will be
     borrowed by the ESOP from the Company.  The Bank intends to make  quarterly
     contributions  to the ESOP in an amount at least equal to the principal and
     interest  requirements of the debt, which is expected to have a maturity of
     10 years.  The pro forma net  earnings  assume that the Bank's total annual
     contribution  is  equivalent to the debt service  requirement  for the year
     ended December 31, 1997, and was made at the end of each period.

(4)  Subsequent to the  completion of the Offering,  and subject to the approval
     by  stockholders,  the  Recognition  Plan  intends to purchase an aggregate
     number of shares of Common  Stock equal to 4% of the shares to be issued in
     the  Offering.  The shares may be acquired  directly  from the Company from
     authorized but unissued shares, or through open market purchases. The funds
     to be used by the Recognition  Plan to purchase the shares will be provided
     by the Company or the Bank.  Assumes that the Recognition Plan acquires the
     shares from the Company at the Subscription Price with funds contributed by
     the Company, and that 20% of the amount contributed to the Recognition Plan
     is amortized as an expense for the year ended  December 31, 1998. If shares
     for the Recognition  Plan are issued from  authorized but unissued  shares,
     pro forma net earnings per share would be $0.73,  $0.63, $0.56 and $0.50 at
     the minimum, midpoint, maximum and adjusted maximum of the Valuation Range,
     respectively;  pro forma book value per share would be $10.30, $9.36, $8.67
     and $8.07 at the minimum,  midpoint,  maximum and  adjusted  maximum of the
     Valuation  Range,  respectively;  and the voting  dilution of such issuance
     would be approximately 1.9% on all stockholders.

(5)  Assumes 2,507,500 shares, 2,950,000 shares, 3,392,500 shares, and 3,901,375
     shares are  outstanding  at the minimum,  midpoint,  maximum,  and adjusted
     maximum of the Valuation Range.  Such number of shares includes shares sold
     in the  Offering  and shares  issued to the Mutual  Holding  Company in the
     Reorganization.  In  accordance  with The  American  Institute of Certified
     Public Accountants Statement of Position 93-6,  "Employers'  Accounting for
     Employee Stock Option Plans," 9,428, 11,092,  12,756 and 14,669 ESOP shares
     at the minimum,  midpoint,  maximum and adjusted  maximum of the  Valuation
     Range,  respectively  were also  considered  outstanding  for  purposes  of
     calculating  net  earnings  per  share.  No  effect  has been  given to the
     issuance of  additional  shares of Common Stock  pursuant to the  Company's
     Stock Option Plans.  However, the number of shares to be issued pursuant to
     stock  options  would be  117,853,  138,650,  159,448  and  183,365  at the
     minimum,  midpoint,  maximum,  and adjusted maximum of the Valuation Range,
     respectively.  Assuming all shares reserved under the Stock Option Plan are
     issued at an exercise price of $10.00 per share, pro forma net earnings per
     share  would be $0.70,  $0.61,  $0.54 and $0.48 at the  minimum,  midpoint,
     maximum  and  adjusted  maximum  of  the  Valuation  Range,   respectively,
     stockholders'  equity per share would be $10.47,  $9.56, $8.89 and $8.30 at
     the at the minimum, midpoint, maximum and adjusted maximum of the Valuation
     Range,  respectively,  and the dilution to the voting  interest of existing
     stockholders would be approximately 4.9%.

(6)  Stockholders'  equity  represents  the excess of the carrying  value of the
     assets of the Bank over its  liabilities.  The amounts shown do not reflect
     the federal income tax consequences of the potential  restoration to income
     of the bad debt reserves for income tax  purposes,  which would be required
     in the event of liquidation.

(7)  Includes assumed proceeds from sale to the Recognition Plans for $10.00 per
     share of 4% of the number of shares sold in the Offering.  Purchases by the
     Recognition  Plan will be made at the fair  market  value of such shares at
     the time of purchase, which may be more or less than $10.00.


                                       29

<PAGE>

                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                        CONSOLIDATED STATEMENTS OF INCOME

     The following Consolidated  Statements of Income of the Bank and subsidiary
for the fiscal  years  ended  December  31,  1997 and 1996 have been  audited by
Radics & Co.,  LLC,  independent  certified  public  accountants,  whose  report
thereon appears elsewhere in this Prospectus. These statements should be read in
conjunction  with the  Consolidated  Financial  Statements and Notes thereto and
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations included elsewhere in this Prospectus.
<TABLE>
<CAPTION>

                                                                          Years Ended December 31,
                                                                     -----------------------------
                                                                           1997              1996
                                                                           ----              ----
Interest income:
<S>                                                                 <C>              <C>          
   Loans (see notes 1 and 3)....................................     $  10,942,843    $   9,067,269
   Mortgage-backed securities available for sale (see note 1)...         3,536,358        4,036,856
   Investment securities available for sale (see note 1)........           197,426          248,508
   Other interest-earning assets (see note 1)...................           406,373          370,650
                                                                     -------------    -------------

     Total interest income......................................        15,083,000       13,723,283
                                                                     -------------    -------------

Interest expense:
   Deposits (see notes 1 and 6).................................         8,908,267        8,048,040
   Advances.....................................................            95,774              645
                                                                     -------------    -------------

     Total interest expense.....................................         9,004,041        8,048,685
                                                                     -------------    -------------

Net interest income.............................................         6,078,959        5,674,598
Provision for loan losses (see notes 1 and 3)...................           200,000           43,056
                                                                     -------------    -------------

Net interest income after provision for loan losses.............         5,878,959        5,631,542
                                                                     -------------    -------------

Non-interest income:
   Fees and service charges on deposits.........................           178,606          171,440
   Fees and service charges on loans (see note 1)...............           120,302          106,866
   Gain on sales of securities available for sale (see notes 1 and 2)      128,716               --
   Gain on sale of office building..............................                --           23,372
   Gain on sale of loans........................................             4,395               --
   Miscellaneous................................................            99,929           49,470
                                                                     -------------    -------------

     Total non-interest income..................................           531,948          351,148
                                                                     -------------    -------------

Non-interest expenses:
   Salaries and employee benefits (see note 8)..................         1,980,390        1,966,496
   Net occupancy expense of premises (see note 1)...............           445,516          468,782
   Equipment (see note 1).......................................           415,666          355,226
   Advertising..................................................           184,000           97,432
   Federal insurance premium (see note 12)......................           119,643        1,382,048
   Loss from foreclosed real estate (see note 1)................             3,144            3,945
   Miscellaneous................................................           832,393          816,358
                                                                     -------------    -------------

     Total non-interest expense.................................         3,980,752        5,090,287
                                                                     -------------    -------------

Income before income taxes......................................         2,430,155          892,403
Income taxes (see notes 1, 9 and 12)............................           876,950          283,481
                                                                     -------------    -------------

Net income......................................................     $   1,553,205    $     608,922
                                                                     =============    =============
</TABLE>

See notes to consolidated financial statements.


                                       30

<PAGE>

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

General

     The Company has not yet been  formed  and,  accordingly,  has no results of
operations.  The  Bank's  results  of  operations  depend  primarily  on its net
interest income,  which is the difference  between the income earned on its loan
and  securities  portfolios  and the interest  expense paid on  interest-bearing
liabilities. Results of operations are also affected by the Bank's provision for
loan losses,  fees and service charges on deposits and loans, and gains on sales
of securities.  The Bank's  non-interest  expense consists primarily of salaries
and employee  benefits,  occupancy expense,  equipment expense,  federal deposit
insurance  premiums,  advertising and other expenses.  Results of operations are
also  significantly  affected by general  economic and  competitive  conditions,
particularly  changes in market interest rates,  government policies and actions
of regulatory authorities.

Business Strategy

     The  Bank  has  several  strategies   designed  to  enhance   profitability
consistent  with  safety and  soundness.  These  strategies  include but are not
limited to: (i) emphasizing  one-to-four family residential real estate lending;
(ii)  complementing  the  Bank's  traditional  lending by  increasing  consumer,
multi-family and commercial real estate loans;  (iii) maintaining asset quality;
(iv) expanding its deposit  products to include  checking and other  transaction
accounts;  and (v) growing at a controlled rate as market  conditions permit and
consistent  with  profitability  objectives.  The  Bank is  subject  to  intense
competition,  and there can be no assurances that the Company will  successfully
implement these strategies.

     o  Emphasizing  Traditional  One-to-Four  Family  Residential  Real  Estate
Lending.  Historically,  the Bank has emphasized  one-to-four family residential
lending  within the  Bank's  primary  market  area.  As of  December  31,  1997,
approximately  93.9% of the Bank's total loan portfolio consisted of one-to-four
family  residential real estate loans.  During the year ended December 31, 1997,
the Bank originated $38.6 million of one-to-four  family residential real estate
loans, and the Bank's portfolio of such loans totaled $143.6 million at December
31, 1997. Although the yields on residential  mortgage loans are often less than
the yields on consumer loans and commercial real estate loans,  the Bank intends
to continue to emphasize  one-to-four  family  lending  because of its expertise
with such lending,  and the  relatively  low  delinquency  rates on  one-to-four
family mortgage loans compared to other loans.

     o Increasing Consumer and Other Lending. To complement the Bank's continued
emphasis on one-to-four family residential real estate lending, the Bank intends
to increase consumer,  multi-family and commercial real estate lending as market
conditions permit, and consistent with safety and soundness.  As of December 31,
1997,  commercial and  multi-family  residential  real estate loans totaled $3.2
million, or 2.1% of the Bank's gross loan portfolio,  and consumer loans totaled
$6.2 million,  or 4.1% of the Bank's gross loan  portfolio.  To  accomplish  the
desired growth in these areas, the Bank has evaluated  consumer and multi-family
loan  products  offered by  competitors,  and intends to offer  variations  that
management  believes  will be attractive to consumers in the Bank's market area.
The Bank will also  increase its  advertising  of these loan products to compete
more  effectively  in its  marketplace.  Management  believes that it can safely
originate,  service and monitor these loans;  however, such loans generally have
greater credit risk than one-to-four family residential real estate loans.

     o  Maintaining   Asset  Quality  While   Implementing  the  Bank's  Lending
Strategies.  As of December 31, 1997, the Bank had $934,000 of loans  delinquent
90 days or more,  which  represented .61% of net loans. The Bank's allowance for
loan losses as of December 31, 1997 was $723,000, or .48% of net loans and 77.4%
of  nonperforming  loans.  During the year ended  December  31,  1997,  the Bank
charged-off  loans totaling  $11,000.  The Bank had no loan charge-offs in 1996.
The Bank's goal is to gradually  increase its  portfolio of  multi-family  loans
while applying prudent underwriting  standards.  It may be necessary to increase
the provision for loan losses,  which will have an adverse  effect on the Bank's
net income.


                                       31

<PAGE>

     o Attracting  Checking and Other Transaction  Accounts.  As of December 31,
1997 the Bank had $15.9 million of transaction accounts,  which represented 8.0%
of total deposits.  Of total checking  accounts,  $3.4 million were non-interest
bearing  deposits.  At December 31, 1997,  the Bank had $45.2 million of savings
accounts,  which  represented  22.8% of total  deposits.  The Bank's  goal is to
continue to  increase  these types of  deposits  through  advertising.  The Bank
believes that building relationships with core deposit customers is an effective
means of marketing and selling loan products and other services.

     o Sustaining Growth and Profitability.  Total assets of the Bank have grown
by 35.6% during the past five years from $160.3  million at December 31, 1992 to
$217.4  million at December 31,  1997.  The Bank intends to continue to grow and
expand  its  operations  as  market  conditions   permit,  and  consistent  with
management's  profitability objectives.  The Bank may effect such growth through
new branches and branch acquisitions.

Management of Market Risk

     General.  As with other savings  institutions,  the Bank's most significant
form of market  risk is  interest  rate  risk.  The  Bank's  assets,  consisting
primarily  of mortgage  loans,  have  longer  maturities  than its  liabilities,
consisting  primarily of deposits.  As a result,  a principal part of the Bank's
business strategy is to manage interest rate risk and reduce the exposure of the
Bank's net interest income to changes in market interest rates. Accordingly, the
Board of Directors has established an Asset/Liability Management Committee which
is  responsible  for  evaluating  the interest  rate risk inherent in the Bank's
assets and liabilities,  determining the level of risk that is appropriate given
the Bank's business  strategy,  operating  environment,  capital,  liquidity and
performance  objectives,  and managing this risk  consistent with the guidelines
approved by the Board of Directors.  The  Asset/Liability  Management  Committee
consists of senior  management  operating under a policy adopted by the Board of
Directors  and meets at least  quarterly  to review the  Bank's  asset/liability
policies and interest rate risk position. See "Risk  Factors--Potential  Effects
of Changes in Interest Rates and the Current Interest Rate Environment."

     In  recent  years,  the Bank has used the  following  strategies  to manage
interest rate risk: (1) emphasizing  one-to-four family adjustable rate mortgage
("ARM") and fixed-rate mortgage lending with maturities of 15 years or less, (2)
purchasing  adjustable  rate  mortgage-backed  securities  guaranteed by FNMA or
FHLMC,  (3) increasing  adjustable  rate home equity lending and fixed-rate home
equity  lending  with  maturities  of five years or less,  and (4)  investing in
shorter-term  securities  which  generally have lower yields  compared to longer
term  investments,  but which better position the Bank to reinvest its assets if
market interest rates increase.  The Bank does not engage in trading  activities
or use derivative instruments to control interest rate risk.

     The  Bank's  current  investment  strategy  is  to  maintain  a  securities
portfolio that provides a source of liquidity and that contributes to the Bank's
overall   profitability   and  asset  mix  within  given  quality  and  maturity
considerations.  The securities  portfolio  consists primarily of U.S. Treasury,
Federal Government and government sponsored corporation  securities.  All of the
Bank's investment securities, other than FHLB stock, are classified as available
for sale to provide  management with the flexibility to make  adjustments to the
portfolio in the event of changes in interest  rates,  to fulfill  unanticipated
liquidity needs, or to take advantage of alternative investment opportunities.

     Net  Portfolio  Value.  In past  years,  the Bank  measured  interest  rate
sensitivity by computing the "gap" between the assets and liabilities which were
expected to mature or reprice within certain time periods,  based on assumptions
regarding loan prepayment and deposit decay rates formerly  provided by the OTS.
However,  the OTS now  requires  the  computation  of  amounts  by which the net
present value of an  institution's  cash flow from assets,  liabilities  and off
balance  sheet items (the  institution's  net  portfolio  value or "NPV")  would
change in the event of a range of  assumed  changes  in market  interest  rates.
These   computations   estimate  the  effect  on  an   institution's   NPV  from
instantaneous  and  permanent  1% to 4% (100 to 400 basis point)  increases  and
decreases in market interest rates.


                                       32

<PAGE>

     The  following  table  presents  the Bank's NPV at December  31,  1997,  as
calculated by the OTS, which is based upon quarterly  information  that the Bank
provided voluntarily to the OTS.

                        Percentage Change in Net Portfolio Value
 -------------------------------------------------------------------------------
     Changes                             Board
    in Market       Projected           Policy          Estimated      Amount of
 Interest Rates     Change (1)        Guidelines           NPV           Change
- ----------------   -----------     --------------      -----------     ---------
 (basis points)              (Dollars in Thousands)
      400              (71.0)%           (75.0)%      $   6,034        $(14,786)
      300              (50.0)%           (50.0)%         10,417         (10,403)
      200              (30.0)%           (37.5)%         14,543          (6,277)
      100              (13.0)%           (18.8)%         18,174          (2,646)
        0                 --                --           20,820              --
     (100)               8.0%            (15.0)%         22,424           1,604
     (200)              11.0%            (25.0)%         23,035           2,215
     (300)              11.0%            (50.0)%         23,170           2,349
     (400)              16.0%           (100.0)%         24,153           3,332


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

(1)  Calculated  as the  amount of change in the  estimated  NPV  divided by the
     estimated NPV assuming no change in interest rates.

     Certain  shortcomings  are  inherent in the  methodology  used in the above
interest rate risk measurement.  Modeling changes in NPV requires making certain
assumptions  which may or may not reflect the manner in which actual  yields and
costs respond to changes in market interest rates. In this regard, the NPV table
presented  assumes that the composition of the Bank's interest  sensitive assets
and  liabilities  existing at the beginning of a period remain constant over the
period being measured and assumes that a particular  change in interest rates is
reflected  uniformly  across  the yield  curve  regardless  of the  duration  or
repricing  of specific  assets and  liabilities.  Accordingly,  although the NPV
table  provides an  indication  of the Bank's  interest  rate risk exposure at a
particular  point in time,  such  measurements  are not  intended  to and do not
provide a precise  forecast of the effect of changes in market interest rates on
the  Bank's  net  interest   income,   and  will  differ  from  actual  results.
Additionally,  the  guidelines  established  by the Board of  Directors  are not
strict limitations. While a goal of the Asset/Liability Management Committee and
the Board of  Directors  is to limit  projected  NPV changes  within the Board's
guidelines,  the Bank will not necessarily limit projected changes in NPV if the
required  action would  present  disproportionate  risk to the Bank's  continued
profitability.

Comparison of Financial Condition at December 31, 1997 and 1996

     Assets.  Total  assets for the year ended  December  31, 1997  increased by
$15.9 million,  or 7.9%, to $217.4 million from $201.5 million.  The increase in
total assets resulted  primarily from a $21.5 million,  or a 16.3%,  increase in
gross loans receivable to $153.0 million from $131.5 million.  This increase was
partially  offset  by a $2.6  million,  or  4.7%,  decrease  in  mortgage-backed
securities from $55.5 million to $52.9 million. The increase in loans receivable
resulted  primarily from continued demand for one-to-four  family mortgage loans
as the Bank  originated  $38.6  million  of such  mortgage  loans  during  1997.
Mortgage  backed  securities  decreased  primarily  because the Bank was able to
invest  part of the  proceeds  of  mortgage-backed  securities  prepayments  and
repayments in new one-to-four  family mortgage loans.  Government and government
agency securities decreased by $3.0 million, or 75.0%, from $4.0 million to $1.0
million.  This decrease was the result of a maturity of one investment  security
and another investment security being called by the issuer.

     Liabilities.  Total  liabilities  for the  year  ended  December  31,  1997
increased by $14.1 million, or 7.6%, from $186.7 million to $200.8 million. This
increase was primarily due to a $11.1 million, or 8.8%, increase in certificates

                                       33

<PAGE>

of deposit to $137.3 million from $126.2 million which  resulted,  in part, from
increased advertising in the Bank's market area.

     Total  Retained  Earnings.  Total  retained  earnings  as of the year ended
December 31, 1997  increased by $1.7  million,  or 11.5%,  to $16.5 million from
$14.8 million.  The increase in total retained earnings was due to net income of
$1.6 million and a $175,000  increase in the unrealized  gain on securities (net
of taxes) available for sale.

Analysis of Results of Operations

     Net Interest Income.  Net interest income represents the difference between
income on interest-earning  assets and expense on interest-bearing  liabilities.
Net interest income depends on the interest yield on interest-earning assets and
the  interest  paid on  interest-bearing  liabilities,  as well as the  relative
amounts of interest-earning assets and interest-bearing liabilities.

                                       34

<PAGE>

     The following table sets forth certain information  relating to the Bank at
December 31, 1997, and for the years ended December 31, 1997, 1996 and 1995. For
the periods  indicated,  the total dollar amount of interest income from average
interest-earning  assets  and the  resultant  yields,  as  well as the  interest
expense on average  interest-bearing  liabilities  and the  resultant  cost,  is
expressed both in dollars and rates.  No tax equivalent  adjustments  were made.
All average balances are monthly averages.

<TABLE>
<CAPTION>
                                                                                  Years Ended December 31,
                                            At          ----------------------------------------------------------------------------
                                     December 31, 1997            1997                      1996                      1995
                                     -----------------  ------------------------  ------------------------  ------------------------
                                               Yield/    Average          Yield/   Average          Yield/   Average          Yield/
                                      Balance   Cost     Balance Interest  Cost    Balance Interest  Cost    Balance Interest  Cost
                                     --------  ------   -------- -------- ------  -------- -------- ------  -------- -------- ------
                                                                                   (Dollars in Thousands)
<S>                                  <C>        <C>     <C>       <C>      <C>    <C>       <C>      <C>    <C>       <C>      <C>  
Interest-earning assets:
  Loans receivable (1)(2)........... $152,923   7.54%   $144,513  $10,944  7.57%  $117,720  $ 9,067  7.70%  $103,179  $ 8,050  7.80%
  Mortgage-backed securities........   52,925   6.51      53,333    3,536  6.63     61,131    4,037  6.60     58,451    3,952  6.76
  Investment securities.............      992   6.49       3,126      197  6.30      3,264      249  7.63      5,561      351  6.31
  Other interest-earning assets.....    6,543   5.91       7,086      406  5.73      6,602      371  5.62      4,717      342  7.25
                                     --------           --------  -------         --------  -------         --------  -------
Total interest-earning assets.......  213,383   7.23     208,058   15,083  7.25    188,717   13,724  7.27    171,908   12,695  7.38
                                                                  -------                   -------                   -------
Non-interest earning assets.........    4,054              3,572                     3,855                     4,305
                                     --------           --------                  --------                  --------
Total assets........................ $217,437           $211,630                  $192,572                  $176,213
                                     ========           ========                  ========                  ========
Interest-bearing liabilities:
  Interest bearing deposits
    Demand.......................... $ 12,505   1.77    $ 12,358      244  1.97   $ 12,453      290  2.33     11,039      294  2.66
    Savings and club................   45,168   3.00      44,803    1,346  3.00     44,426    1,312  2.95     45,842    1,366  2.98
    Certificates of deposit.........  137,314   5.52     132,467    7,318  5.52    117,347    6,446  5.49    100,558    5,225  5.20
  Borrowed funds....................       --     --       1,663       96  5.77         12        1  5.49        962       45  4.68
                                     --------           --------  -------         --------  -------         --------  -------
Total interest-bearing liabilities..  194,987   4.62     191,291    9,004  4.71    174,238    8,049  4.62    158,401    6,930  4.37
                                                                  -------                   -------                   -------
Non-interest bearing liabilities....    5,909              4,734                     3,943                     4,597
Retained earnings...................   16,541             15,605                    14,391                    13,215
                                     --------           --------                  --------                  --------
Total liabilities and retained
  earnings.......................... $217,437           $211,630                  $192,572                  $176,213
                                     ========           ========                  ========                  ========
Net interest income.................                              $ 6,079                   $ 5,675                   $ 5,765
                                                                  =======                   =======                   =======
Net interest rate spread............            2.61%                      2.54%                     2.65%                     3.01%
                                                ====                       ====                      ====                      ====
Net yield on average
  interest-earning assets...........                                       2.92%                     3.01%                     3.35%
                                                                           ====                      ====                      ====
Ratio of average interest-earning
  assets to interest-bearing
  liabilities.......................                       1.09x                     1.08x                     1.09x
                                                           ====                      ====                      ====       
</TABLE>
- ----------
(1)  Calculated net of deferred loan fees and discounts and loans in process.
(2)  Includes non-accrual loans.

                                       35

<PAGE>

     The table  below sets  forth  information  regarding  changes in the Bank's
interest  income  and  interest  expense  for the  periods  indicated.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information  is  provided  on  changes  attributable  to (i)  changes  in volume
(changes in volume  multiplied by old rate) and (ii) changes in rate (changes in
rate  multiplied by old volume).  Changes  attributable to both rate and volume,
which cannot be segregated,  have been allocated  proportionately  to the change
due to volume and the change due to rate.

<TABLE>
<CAPTION>
                                                  Year Ended                               Year Ended
                                    December 31, 1996 vs December 31, 1997   December 31, 1996 vs December 31, 1995
                                              Increase (Decrease)                      Increase (Decrease)
                                                    Due to                                   Due to
                                    --------------------------------------   --------------------------------------
                                    Volume           Rate           Total    Volume           Rate           Total
                                    ------           ----           -----    ------           ----           -----
                                                                     (In Thousands)
<S>                                 <C>             <C>            <C>       <C>             <C>            <C>   
Interest income:
  Loans receivable................  $2,032          $(155)         $1,877    $1,121          $(104)         $1,017
  Mortgage backed securities......    (519)            18            (501)      179            (94)             85
  Investment securities...........     (10)           (42)            (52)     (165)            63            (102)
  Other interest-earning assets...      28              7              35       117            (88)             29
                                    ------          -----          ------    ------          -----          ------
    Total interest income.........   1,531           (172)          1,359     1,253           (224)          1,029
                                    ------          -----          ------    ------          -----          ------
Interest expense:
  Interest-bearing demand.........      (2)           (44)            (46)       35            (39)             (4)
  Savings and club accounts.......      11             23              34       (41)           (13)            (54)
  Certificates of deposit.........     837             35             872       915            306           1,221
  Borrowed funds..................      95              0              95       (51)             7             (44)
                                    ------          -----          ------    ------          -----          ------
    Total interest expense........     941             14             955       859            260           1,119
                                    ------          -----          ------    ------          -----          ------
Change in interest income.........  $  590          $(186)         $  404    $  394          $(484)         $  (90)
                                    ======          =====          ======    ======          =====          ======
</TABLE>

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

     General.  The  Bank's  net  income  depends  primarily  on its level of net
interest income,  which is the difference  between interest earned on the Bank's
interest-earning  assets,  consisting  primarily of one-to-four  family mortgage
loans,  mortgage-backed  securities,  home equity loans,  commercial real estate
loans,  multi-family  real estate  loans,  and  investment  securities,  and the
interest paid on interest-bearing liabilities, consisting primarily of deposits.
Net  interest  income is  affected  primarily  by (i) the Bank's  interest  rate
spread,   which  is  the   difference   between  the  average  yield  earned  on
interest-earning   assets  and  the  average   rate  paid  on   interest-bearing
liabilities,  and by (ii) the  average  balance  of  interest-earning  assets as
compared to interest-bearing liabilities. The Bank's net income is also affected
by its level of  non-interest  income  consisting  primarily of fees and service
charges on deposits and loans, and gains on sale of securities,  loans and other
assets,  as well as its level of non-interest  expense,  including  salaries and
employee  benefits,  occupancy,  equipment,   advertising,   deposit  insurance,
professional services and other non-interest expenses.

     Interest Income.  Interest income  increased by $1.4 million,  or 10.2%, to
$15.1  million for the year ended  December 31, 1997 from $13.7  million for the
prior year.  The increase was due to a $1.9 million  increase in income on loans
and a $35,000  increase in income on other interest  earning assets,  which were
only  partially  offset by a $500,000  decrease in income  from  mortgage-backed
securities,  and a $52,000  decrease in income from investment  securities.  The
increase in income from loans was attributable  primarily to a $26.8 million, or
22.8%,  increase in the average  balance of loans to $144.5  million from $117.7
million,  which was partially offset by a 13 basis point decrease in the average
yield on loans to 7.57% in 1997 from 7.70% in 1996.  The  increase in the Bank's
average  loan  portfolio  resulted  from  the  Bank's   originations   exceeding
repayments and loans sold by $21.5 million.  The Bank's  strategy is to continue
to prudently grow its loan  portfolio,  although there can be no assurances that
the  Bank  will be  able to do so.  The  decrease  in  average  yield  on  loans
receivable resulted from originating lower yielding  residential  mortgage loans
in a relatively low interest rate environment.

     Interest income on the Bank's investment  securities  decreased by $52,000,
or 20.5%,  to $197,000  from  approximately  $249,000.  The decrease in interest
income on  investment  securities  resulted  from a  scheduled  maturity  of one
investment  and another  investment  being  called,  the interest  rate of which
exceeded the average rate for the Bank's investment  securities,  which resulted
in a decrease in the average yield on investment securities to 6.30%

                                       36

<PAGE>

during  1997  from  7.63%  during  1996.   Interest  income  on  mortgage-backed
securities  decreased by $500,000,  or 12.5%,  to $3.5 million in 1997 from $4.0
million in 1996. The decrease in interest income on  mortgage-backed  securities
resulted  from a $7.8  million,  or 12.8%,  decrease in average  mortgage-backed
securities to $53.3 million from $61.1 million,  which was partially offset by a
slight increase in the yield on average mortgage-backed securities to 6.63% from
6.60%. The yield on  mortgage-backed  securities  decreased to 6.51% at December
31, 1997.  The decline in yield as of December 31, 1997 resulted  primarily from
management's  strategy to replace $27.0  million of fixed rate  mortgage  backed
securities  with $27.0  million of  adjustable-rate  mortgage  securities.  This
strategy was  implemented in the third and fourth  quarters of 1997 in an effort
to reduce the Bank's  overall  interest  rate risk.  The decrease in the average
balance of  mortgage-backed  securities  also resulted from  prepayments  of the
underlying  mortgage  loans in a declining  interest  rate  environment  and the
reinvestment of the proceeds of such prepayments in one-to-four  family mortgage
loans.

     Interest Expense. Interest expense increased by $955,000, or 11.9%, to $9.0
million for the year ended  December  31,  1997 from $8.0  million for the prior
year. This increase was the result of a $17.1 million,  or 9.8%, increase in the
Bank's average interest bearing  liabilities  combined with a slight increase in
the Bank's  average  cost of funds to 4.71% from 4.62%.  The increase in average
interest bearing  liabilities  resulted  primarily from increases in the average
balances of the Bank's  certificate of deposit products,  as well as an increase
in other borrowed funds. The increase in the average cost of the Bank's deposits
resulted from  increasing  the rates paid on deposits in order to better compete
with rates offered by other financial institutions.

     Net Interest Income. Net interest income increased by $404,000, or 7.1%, to
$6.1 million from $5.7  million.  The increase in net interest  income  resulted
from a greater  increase in average  interest earning assets compared to average
interest bearing  liabilities,  which was partially offset by a narrowing of the
Bank's  average  interest  rate  spread  to  2.54% in 1997  from  2.65% in 1996.
Management believes that the narrowing of the Bank's interest rate spread is due
in part to the  relatively  large  percentage of the Bank's total loan portfolio
that had been  originated in the low interest rate  environment  of the past two
years,  and the fact  that  69.2% of the  Bank's  total  deposits  consisted  of
certificates of deposit at December 31, 1997. The Bank's net interest spread was
2.61% at December 31, 1997.

     Provision for Loan Losses. The Bank establishes provisions for loan losses,
which are charged to  operations,  in order to maintain the  allowance  for loan
losses at a level which is deemed  appropriate  to absorb future  charge-offs of
loans  deemed  uncollectible.  In  determining  the  appropriate  level  of  the
allowance  for loan  losses,  management  considers  past and  anticipated  loss
experience,  valuations  of real  estate  collateral,  current  and  anticipated
economic conditions,  volume and type of lending and the levels of nonperforming
and other  classified  loans.  The amount of the allowance is based on estimates
and the ultimate  losses may vary from such  estimates.  Management  of the Bank
assesses the allowance for loan losses on a quarterly basis and makes provisions
for loan losses monthly in order to maintain the adequacy of the allowance.

     The Bank provided  $200,000 and $43,000 in loan loss provisions  during the
years ended December 31, 1997 and 1996, respectively.  The increase was based in
part on the  increase  in the Bank's  loan  portfolio  and in part on the Bank's
strategy of increasing its portfolio of home equity lending which,  based on the
Bank's  experience  and industry  experience,  exposes the Bank's  operations to
greater risk of loss than the one-to-four  family  residential real estate loans
that the Bank has traditionally emphasized. Management's review also included an
analysis of the inherent risk of loss associated with  maintaining a larger loan
portfolio both in terms of asset size and number of loans.  At December 31, 1997
and 1996 the  Bank's  allowance  for loan  losses  was  $723,000  and  $534,000,
respectively,  and the Bank's  loans  delinquent  for  ninety  days or more were
$934,000 and $930,000,  respectively.  The Bank's allowance for loan losses as a
percentage of total  nonperforming loans at December 31, 1997 and 1996 was 77.4%
and 57.6%,  respectively.  While management  believes that, based on information
currently available, the Bank's allowance for loan losses is sufficient to cover
losses inherent in its loan portfolio at this time,  future loan loss provisions
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 and may require the Bank to
recognize additional provisions based on their judgment of information available
to them at the time of their  examination.  See  "Business of the  Bank--Lending
Activities--Nonperforming  Assets and  Delinquencies"  and "--Provision for Loan
Losses".

                                       37

<PAGE>

     Noninterest  Income.  Noninterest  income  consists  primarily  of fees and
service  charges on deposit  accounts and loans,  gain on sale of securities and
other assets,  and other income.  Noninterest  income increased by $181,000,  or
51.6%,  to $532,000 for the year ended  December 31, 1997 from  $351,000 for the
prior year, as service  charges  increased by $20,000,  or 7.2%, gain on sale of
securities  increased  to  $129,000  from no gain in the prior  year,  and other
income increased by $32,000, or 44.4%.

     Noninterest  Expense.  Noninterest  expense  decreased by $1.1 million,  or
21.8%,  to $4.0  million for the year ended  December 31, 1997 from $5.1 million
for the prior year.  The decrease was due to a $1.3 million  decrease in deposit
insurance as a result of legislation, enacted in September 1996, to recapitalize
the SAIF. The one-time assessment was 65.7 basis points per $100 in SAIF-insured
deposits held as of March 31, 1995,  payable on November 30, 1996. For the Bank,
the  assessment  amounted to $1.0  million  (or  approximately  $648,000,  on an
after-tax  basis),  based on the Bank's  SAIF-insured  deposits  as of March 31,
1995.  Excluding this one-time  assessment,  non-interest  expense  totaled $4.0
million for the year ended December 31, 1996. In addition,  beginning January 1,
1997, pursuant to the legislation, interest payments on FICO bonds issued in the
late 1980's by the Financing  Corporation  to  recapitalize  the former  Federal
Savings and Loan Insurance  Corporation are paid jointly by institutions insured
by the Bank Insurance Fund (the "BIF") and SAIF-insured  institutions.  The FICO
assessment  will be 1.29 basis  points per $100 of BIF  deposits  and 6.44 basis
points per $100 in SAIF deposits.  Beginning  January 1, 2000, the FICO interest
payments  will  be  paid  pro-rata  by  banks  and  thrifts  based  on  deposits
(approximately 2.4 basis points per $100 of deposits).

     Salaries and employee  benefits  increased  by $14,000,  or 0.7%,  to $1.98
million for the year ended  December  31, 1997 from $1.97  million for the prior
year. Net occupancy expense decreased  slightly in 1997 because of the sale of a
previously  closed branch office.  Equipment  expense  increased by $60,000,  or
17.0%,  because of an increase in data processing  expense.  Advertising expense
increased  $87,000,  or 88.8%,  because of increased  advertising to promote the
Bank's new consumer loans and other loan products and services.

     Following the  completion  of the  Reorganization,  noninterest  expense is
likely to increase as a result of added expenses  associated with being a public
company and complying  with the financial  and business  reports  required to be
filed with regulatory agencies. In addition,  compensation expense will increase
as a result of the  implementation  of the ESOP and Recognition  Plan. See "Risk
Factors--Implementation of Proposed Stock Benefit Plans."

     Provision  for Income  Taxes.  The Bank's  provision  for income  taxes was
$877,000  and  $283,000  for  the  years  ended  December  31,  1997  and  1996,
respectively.  The higher provision for the year ended December 31, 1997 related
primarily to an increase in income before income taxes.

     Net Income.  Net income increased by $944,000,  or 155.1%,  to $1.6 million
for the year ended  December  31, 1997 from  $609,000  for the prior  year.  The
increase was  primarily  due to a $404,000  increase in net interest  income,  a
$181,000  increase  in  non-interest  income,  and a $1.1  million  decrease  in
noninterest  expense  (primarily  due to  the  special  assessment  in  1996  to
recapitalize the SAIF),  which were only partially offset by a $157,000 increase
in the  provision  for loan losses and a $594,000  increase in the provision for
income taxes.  Excluding the special SAIF  assessment,  net income  totaled $1.3
million for the year ended December 31, 1996.

Liquidity and Capital Resources

     The  objective  of  the  Bank's  liquidity  management  is  to  ensure  the
availability of sufficient  cash flows to meet all financial  commitments and to
capitalize on opportunities for expansion.  Liquidity  management  addresses the
Bank's ability to meet deposit withdrawals on demand or at contractual maturity,
to repay  borrowings as they mature,  and to fund new loans and  investments  as
opportunities arise.

                                       38

<PAGE>

     The Bank's primary sources of internally  generated funds are principal and
interest payments on loans receivable, cash flows generated from operations, and
cash flows generated by investments. External sources of funds include increases
in deposits and advances  from the FHLB of New York.  At December 31, 1997,  the
Bank had outstanding $2.1 million in commitments to originate loans. If the Bank
requires funds beyond its internal  funding  capabilities,  agreements  with the
FHLB of New York are available to borrow funds up to $10.5 million.  At December
31, 1997,  approximately $90.3 million in certificates of deposit were scheduled
to mature within a year. The Bank's  experience has been that a large portion of
its maturing certificates of deposit accounts remain on deposit with the Bank.

     The Bank is  required  under  applicable  federal  regulations  to maintain
specified levels of "liquid" investments in qualifying types of U.S. Government,
federal agency and other  investments  having  maturities of five years or less.
Current OTS  regulations  require  that a savings  association  maintain  liquid
assets of not less than 4% of its  average  daily  balance  of net  withdrawable
deposit accounts and borrowings payable in one year or less.  Monetary penalties
may be  imposed  for  failure  to meet  applicable  liquidity  requirements.  At
December 31, 1997, the Bank's  liquidity,  as measured for regulatory  purposes,
was in excess of the minimum OTS requirement.

     Following  the  Reorganization,  the  Company  will  initially  conduct  no
business other than holding the capital stock of the Bank, the loan it will make
to the ESOP,  and the investment of the remaining 50% of the net proceeds of the
Offering.  See "Use of Proceeds." In the future, the Company's primary source of
funds,  other than  income  from its  investments  and  principal  and  interest
payments received on the ESOP loan, is expected to be capital dividends from the
Bank.  As a stock  savings  association,  the Bank may not declare or pay a cash
dividend  on or  repurchase  any of its  capital  stock  if the  effect  of such
transaction would be to reduce its net worth to an amount which is less than the
minimum amount required by applicable federal regulations. At December 31, 1997,
the Bank was in compliance with all applicable capital requirements.

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

     Like many  financial  institutions  the Bank relies upon  computers for the
daily  conduct  of its  business  and for data  processing  generally.  There is
concern among industry  experts that on January 1, 2000 computers will be unable
to "read" the new year and there may be widespread  computer  malfunctions.  The
Year 2000 Issue is the  result of  computer  programs  being  written  using two
digits  rather  than four to  define  the  applicable  year.  Any of the  Bank's
computer programs that would have  date-sensitive  software may recognize a date
ending "00" as the year 1900 rather than the year 2000.  This could  result in a
systems failure or miscalculations causing disruptions of operations,  including
among  other  things,  a  temporary  inability  to  process  transactions,  send
invoices, or engage in similar normal business activities.

     The Bank recognized that a comprehensive and coordinated plan of action was
needed to ensure complete  readiness to perform Year 2000 processing.  Year 2000
compliance  responsibility  has been assigned to initiate and implement the Year
2000 project, policies,  document readiness of the Bank to accommodate Year 2000
processing,  and to track and test progress  towards full  compliance.  The Bank
generally relies on independent third parties to provide data processing service
to the Bank, and has been advised by its data processing service center that the
issue is being  addressed.  The Bank is also in the  process  of  ensuring  that
external vendors and additional  servicers are adequately  addressing the system
and software issues related to the Year 2000.

     Beginning in the third quarter of 1998, the Bank will coordinate end-to-end
tests with primary servicers,  which allow the Bank to simulate daily processing
on  sensitive  century  dates.  In the  evaluation,  the Bank will  ensure  that
critical  operations will continue if servicers or vendors are unable to achieve
the Year 2000  requirements.  The Bank expects to complete the Year 2000 project
no later than December 31, 1998. The Bank is in the process of  determining  the
costs and time  associated  with the Year 2000  project and does not expect that
the total cost of the Year 2000 project will have a material  adverse  impact on
the financial  condition or  operations  of the Bank. To date,  the Bank has not
incurred or expensed any amount related to the  assessment  of, and  preliminary
efforts in  connection  with,  the Year 2000  project and the  development  of a
remediation plan.

                                       39

<PAGE>

Impact of New Accounting Standards

     In June 1997, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement  of  Financial  Accounting  Standards  ("SFAS")  No.  130,  "Reporting
Comprehensive  Income," which establishes standards for reporting and display of
comprehensive  income  and  its  components  in a full  set  of  general-purpose
financial  statements.  The comprehensive  income and related  cumulative equity
impact  of  comprehensive   income  items  will  be  required  to  be  disclosed
prominently as part of the notes to the financial statements. Only the impact of
unrealized  gains or losses on  securities  available for sale is expected to be
disclosed as an additional component of the Bank's income under the requirements
of SFAS No. 130. This  statement is effective for fiscal years  beginning  after
December 15, 1997.

     In June 1997, the FASB issued SFAS No. 131,  "Disclosures about Segments of
an Enterprise and Related  Information,"  which changes the way public companies
report  information  about segments of their business on their annual  financial
statements  and requires them to report  selected  segment  information in their
quarterly  reports  issued  to  shareholders.   It  also  requires  entity  wide
disclosures  about the  products and  services an entity  provides,  the foreign
countries  in  which  it  holds  assets  and  reports  revenues,  and its  major
customers. This statement is effective for fiscal years beginning after December
15, 1997.

     In February  1998,  the FASB issued SFAS No. 132,  "Employers'  Disclosures
about  Pensions  and Other  Postretirement  Benefits,"  which  standardizes  the
disclosure requirements for pensions and other postretirement benefits, requires
additional  information on changes in the benefit obligations and fair values of
plan assets that will  facilitate  financial  analysis,  and eliminates  certain
disclosures  that the FASB no  longer  considers  as  useful  as when  they were
issued. This statement suggests combined formats for presentation of pension and
other postretirement benefit disclosures. This statement is effective for fiscal
years beginning after December 15, 1997.

Impact of Inflation and Changing Prices

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

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

                              BUSINESS OF THE BANK

General

     The  Bank   operates,   and  intends  to   continue   to   operate,   as  a
community-oriented  financial  institution  dedicated  to serving the credit and
savings  needs of its  customers.  The Bank's  business  consists  primarily  of
accepting  FDIC- insured  deposits from the general public and using those funds
to originate  one-to-four family residential real estate loans, and, to a lesser
extent,  consumer  loans,  multi-family  real estate loans and  commercial  real
estate loans. See "--Lending Activities."


                                       40

<PAGE>

Market Area

     The Bank's  headquarters are located in Avenel,  New Jersey in the township
of Woodbridge.  Branch offices of the Bank are located in East Brunswick, Rahway
and  Linden,  all of which  branches,  and the main  office,  are located in the
Bank's primary market area consisting of Middlesex and Union Counties. Middlesex
and Union Counties are contiguous and are located in the eastern central part of
New  Jersey.  As of 1990,  Middlesex  and Union  Counties  had a  population  of
approximately  672,000 and 494,000,  respectively.  Their economies are based on
retail  services  and  light  manufacturing,  especially  pharmaceuticals.  Both
Johnson  and  Johnson  and Merck and Co.  have an  administrative  and  research
presence in this market.  Among the largest  employers  in  Middlesex  and Union
Counties are John F. Kennedy Medical Center, Robert Wood Johnson Medical Center,
Merck and Co. and Johnson & Johnson.  The Bank faces  intense  competition  from
many  financial  institutions  for  deposits  and loan  originations.  See "Risk
Factors--Competition."

Lending Activities

     General.  At December 31,  1997,  the Bank's net loans  receivable  totaled
$152.2  million,   or  70.0%  of  total  assets  at  that  date.  The  Bank  has
traditionally  concentrated  its  lending  activities  on first  mortgage  loans
secured by  one-to-four  family  properties  that  conform  to the  underwriting
guidelines of FNMA and FHLMC (often referred to as "conforming loans"). FNMA and
FHLMC are federally chartered  corporations that purchase loans in the secondary
mortgage  market and issue  mortgage-backed  securities  that are secured by the
underlying  mortgages.  Mortgage loans secured by one-to-four  family properties
totalled  $143.6  million,  or 93.9% of gross loans  receivable  at December 31,
1997.  In  addition,  the  Bank  originates  construction  loans,   multi-family
residential real estate loans,  commercial real estate loans,  home equity loans
and other consumer loans.

     Loan Portfolio Analysis.  The following tables set forth the composition of
the Bank's loan portfolio at the dates indicated.  The Bank had no concentration
of loans exceeding 10% of total gross loans other than as disclosed below.

<TABLE>
<CAPTION>
                                                          At December 31,
                                    ------------------------------------------------------------
                                           1997                 1996                 1995
                                    ------------------   ------------------   ------------------
                                     Amount    Percent    Amount    Percent    Amount    Percent
                                    --------   -------   --------   -------   --------   -------
                                                       (Dollars in Thousands)
<S>                                 <C>         <C>      <C>         <C>      <C>         <C>   
Real estate loans:
  One-to-four family..............  $143,623    93.88%   $120,892    91.93%   $ 97,007    92.08%
  Multi-family....................     1,258     0.82       1,875     1.42       2,018     1.92
  Commercial......................     1,906     1.25       2,035     1.55       1,862     1.76
  Construction....................        --       --         237     0.18          --       --
                                    --------   ------    --------   ------    --------   ------
    Total real estate loans.......   146,787    95.95     125,039    95.08     100,887    95.76
                                    --------   ------    --------   ------    --------   ------

Consumer loans:
  Home equity.....................     5,706     3.73       5,364     4.08       3,345     3.17
  Other...........................       491     0.32       1,101     0.84       1,123     1.07
                                    --------   ------    --------   ------    --------   ------
    Total consumer loans..........     6,197     4.05       6,465     4.92       4,468     4.24
                                    --------   ------    --------   ------    --------   ------
    Total loans...................   152,984   100.00%    131,504   100.00%    105,355   100.00%
                                    --------   ======    --------   ======    --------   ======
Less:
  Loans in process................        --                    3                   --
  Deferred loan origination fees..        61                  277                  392
  Allowance for loan losses.......       723                  534                  490
                                    --------             --------             --------

Total loans, net..................  $152,200             $130,690             $104,473
                                    ========             ========             ========
</TABLE>

                                       41

<PAGE>

                                                At December 31,
                                    ---------------------------------------
                                           1994                 1993       
                                    ------------------   ------------------
                                     Amount    Percent    Amount    Percent
                                    --------   -------   --------   -------
                                            (Dollars in Thousands)
Real estate loans:
  One-to-four family..............  $ 91,895    91.56%   $ 81,404    91.33%
  Multi-family....................     2,102     2.09       2,004     2.25
  Commercial......................     2,049     2.04       1,184     1.33
  Construction....................        --       --          --       --
                                    --------   ------    --------   ------
    Total real estate loans.......    96,046    95.69      84,592    94.91
                                    --------   ------    --------   ------
Consumer loans:
  Home equity.....................     3,005     2.99       3,168     3.55
  Other...........................     1,321     1.32       1,370     1.54
                                    --------   ------    --------   ------
    Total consumer loans..........     4,326     4.31       4,538     5.09
                                    --------   ------    --------   ------
    Total loans...................   100,372   100.00%     89,130   100.00%
                                    --------   ======    --------   ======
Less:
  Loans in process................        --                   --
  Deferred loan origination fees..       428                  507
  Allowance for loan losses.......       442                  392
                                    --------             --------
Total loans, net..................  $ 99,502             $ 88,231
                                    ========             ========

     Loan Portfolio  Composition.  The following  table shows the composition of
the Bank's loan portfolios by fixed and adjustable rate at the dates indicated.

<TABLE>
<CAPTION>
                                                          At December 31,
                                    ------------------------------------------------------------
                                           1997                 1996                 1995
                                    ------------------   ------------------   ------------------
                                     Amount    Percent    Amount    Percent    Amount    Percent
                                    --------   -------   --------   -------   --------   -------
                                                       (Dollars in Thousands)
<S>                                 <C>         <C>      <C>         <C>      <C>         <C>   
Fixed rate loans:
Real estate:
  One-to-four family..............  $ 73,490    48.04%   $ 80,748    61.40%   $ 69,530    66.00%
  Multi-family....................     1,193     0.78       1,107     0.84       1,182     1.12
  Commercial......................       799     0.52         918     0.70         925      .88
  Construction....................        --       --         237     0.18          --       --
                                    --------   ------    --------   ------    --------   ------
    Total real estate loans.......    75,482    49.34      83,010    63.12      71,637    68.00
                                    --------   ------    --------   ------    --------   ------
Consumer..........................     3,838     2.51       2,925     2.23       2,067     1.96
                                    --------   ------    --------   ------    --------   ------
    Total fixed rate loans........    79,320    51.85      85,935    65.35      73,704    69.96
                                    --------   ------    --------   ------    --------   ------
Adjustable rate loans:
Real estate:
  One-to-four family (1)..........    70,133    45.85      40,144    30.53      27,477    26.08
  Multi-family....................        65     0.04         768     0.58         836      .79
  Commercial......................     1,107     0.72       1,117     0.85         937      .89
  Construction....................        --       --          --       --          --       --
                                    --------   ------    --------   ------    --------   ------
    Total real estate loans.......    71,305    46.61      42,029    31.96      29,250    27.76
Consumer..........................     2,359     1.54       3,540     2.69       2,401     2.28
                                    --------   ------    --------   ------    --------   ------
    Total adjustable rate loans...    73,664    48.15      45,569    34.65      31,651    30.04
                                    --------   ------    --------   ------    --------   ------
    Total loans...................  $152,984   100.00%   $131,504   100.00%   $105,355   100.00%
                                    ========   ======    ========   ======    ========   ======
Less:
  Loans in process................        --                    3                   --
  Deferred fees and discounts.....        61                  277                  392
  Allowance for loan losses.......       723                  534                  490
                                    --------             --------             --------
    Total loans receivable, net...  $152,200             $130,690             $104,473
                                    ========             ========             ========
</TABLE>
- ----------
(1)  Includes  mortgage loans which adjust  annually after an initial fixed rate
     period of five, seven or ten years.

     One-to-Four  Family  Real  Estate  Lending.   Historically,  the  Bank  has
concentrated  its lending  activities on the  origination  of  conforming  first
mortgage loans secured by one-to-four  family residences  located in its primary

                                       42

<PAGE>

market area. At December 31, 1997, $143.6 million, or 93.9%, of the Bank's gross
loans receivable, consisted of one-to-four family residential real estate loans.
The Bank  originated  $38.6  million  and $38.3  million of  one-to-four  family
residential  mortgage  loans during the years ended  December 31, 1997 and 1996,
respectively.

     The Bank originates  fixed rate mortgage loans and adjustable rate mortgage
("ARM") loans.  The Bank's  fixed-rate  one-to-four  family  mortgage loans have
maturities  ranging  from 10 to 30 years and are fully  amortizing  with monthly
payments  sufficient  to repay the total amount of the loan with interest at the
end of the loan term.  Fixed rate loans are  generally  originated  under terms,
conditions and  documentation  which permit them to be sold to FNMA and FHLMC in
the secondary mortgage market,  although the Bank rarely sells fixed-rate loans.
The Bank's  fixed-rate loans  customarily  include "due on sale" clauses,  which
give the Bank the right to  declare a loan  immediately  due and  payable in the
event the borrower sells or otherwise  disposes of the real property  subject to
the mortgage and the loan is not paid.

     The Bank  offers ARM loans at  competitive  interest  rates and  terms.  At
December 31, 1997,  $73.7 million,  or 48.2%, of the Bank's gross loan portfolio
consisted  of ARM  loans  or other  loans  subject  to  periodic  interest  rate
adjustments.  Substantially  all of the Bank's  ARM loans meet the  underwriting
standards of FNMA or FHLMC,  even though the Bank originates ARM loans primarily
for its own  portfolio.  Most of the Bank's ARM loans have  interest  rates that
adjust every year based on the one year Treasury  constant  maturity index.  The
Bank also  originates  ARM loans that have fixed  interest  rates for an initial
period of three to ten years,  and thereafter  adjust  annually based on the one
year Treasury  constant  maturity  index.  A small  percentage of the Bank's ARM
loans adjust based on other indices.  Most of the Bank's ARM loans amortize over
a 30-year period.  The Bank determines  whether a borrower  qualifies for an ARM
loan based on the initial  interest  rate on the loan,  except that one year ARM
loan borrowers are qualified at the initial rate plus 2%. The Bank's current ARM
loans do not provide for negative  amortization.  The Bank's ARM loans generally
provide for annual and lifetime  interest rate  adjustment  limits of 2% and 6%,
respectively.  The Bank offers  initial  interest rates that may be more than 2%
below the interest rate to which the loan may adjust after the first  adjustment
date,  (based  on  market  interest  rates at the time the loan is  originated).
Accordingly,  because of the Bank's 2% interest rate adjustment limitation,  the
interest rates on these loans would not adjust to the fully-indexed  rate at the
end of the  adjustment  period if  interest  rates  were to  increase  or remain
unchanged at the end of the adjustment period.

     Borrower demand for ARM loans versus fixed-rate  mortgage loans is affected
by market interest rates, borrowers' expectations of future changes in the level
of market interest rates, and the difference  between the initial interest rates
and fees  charged  for each type of loan.  The  relative  amount  of  fixed-rate
mortgage  loans and ARM loans  that the Bank  originates  at any time is largely
determined by borrowers' demand for each type of loan.

     Retaining ARM loans helps reduce the Bank's exposure to changes in interest
rates. There are, however, potential credit risks associated with ARM loans in a
rising  interest  rate  environment.  Specifically,  during  periods  of  rising
interest  rates the risk of  default  on ARM loans may  increase  as a result of
repricing and the increased monthly payments required of the borrower. See "Risk
Factors--Potential Effects of Changes in Interest Rates and the Current Interest
Rate  Environment."  In addition,  although ARM loans allow the Bank to increase
the  sensitivity  of its asset  base to changes in market  interest  rates,  the
extent of this  interest  sensitivity  is limited  by the  annual  and  lifetime
interest rate adjustment limits.  Because of these considerations,  the Bank has
no assurance that yields on ARM loans will be sufficient to offset  increases in
the Bank's cost of funds.  The Bank believes  these risks,  which have not had a
material  adverse effect on the Bank to date,  generally are less than the risks
associated with holding long-term, fixed-rate loans in portfolio during a rising
interest rate environment.

     The Bank requires  title  insurance  insuring the status of the  underlying
mortgaged  properties  and an acceptable  attorney's  opinion on all loans where
real estate is the primary source of security.  The Bank also requires that fire
and  casualty  insurance  be  maintained  in an  amount  at  least  equal to the
outstanding  loan  balance and, if  appropriate,  flood  insurance  also must be
maintained.

     Pursuant  to  underwriting  guidelines  adopted  by  the  Bank's  Board  of
Directors,  the Bank can lend up to 95% of the  appraised  value of the property
securing  a  one-to-four  family  residential  loan.  The Bank does not  require
private mortgage insurance for loans of up to and including 80% of the appraised
value of the property.  The Bank requires private mortgage insurance for between
17% and 30% of the  amount of the loan for loans of 80% to 95% of the  appraised
value of the property.

                                       43

<PAGE>

     Multi-Family  Residential Real Estate Lending. The Bank originates mortgage
loans secured by multi-family  residential  properties  (consisting of more than
four units).  At December 31, 1997,  $1.3 million,  or 0.8%, of the Bank's total
gross loan portfolio consisted of loans secured by multi-family residential real
estate.  The majority of the Bank's  multi-family  residential real estate loans
are secured by apartment  buildings  located in the Bank's  primary market area.
The Bank offers both  fixed-rate and  adjustable-rate  multi-family  residential
real estate loans.  Fixed rate loans are generally offered with balloon terms of
three,  five and seven years,  with a 25 year  amortization  period,  and with a
"balloon" or final principal payment due at maturity.  The Bank also offers a 15
year  fixed  rate  multi-family  residential  loan  with  a  15  year  term  and
amortization period and a one-year  adjustable-rate loan with a 25 year term and
amortization  period.  The interest rate on the adjustable rate loans is tied to
the one year constant maturity Treasury index, with annual and lifetime interest
rate  adjustment  limits of 2% and 6%,  respectively.  At December 31, 1997, the
average  balance of the Bank's  multi-family  residential  real estate loans was
$251,000, and the largest such loan had a balance of $484,068 and was performing
in accordance with its contractual terms.

     The  Bank  requires  appraisals  of all  properties  securing  multi-family
residential real estate loans.  Appraisals are performed by an independent State
licensed and qualified  appraiser  approved by the Bank,  and all appraisals are
reviewed by management.  The Bank, when underwriting  such loans,  considers the
quality of the real  estate,  the credit of the  borrower,  the cash flow of the
project and the quality of management involved with the property.  Loan-to-value
ratios on the Bank's  multi-family  residential  real estate loans are generally
limited  to  75%.  As  part  of  the  criteria  for  underwriting   multi-family
residential real estate loans, the Bank generally  imposes a debt coverage ratio
(the ratio of net cash from  operations  before  payment of debt service to debt
service)  of not less than 1.25.  The Bank's  policy is also to obtain  personal
guarantees  from the  principals  of its  corporate  borrowers  on  multi-family
residential real estate loans.

     Multi-family  residential  real estate loans generally have higher interest
rates than those available on one-to-four  family  residential  loans.  However,
loans  secured by  multi-family  residential  real  estate  usually  have higher
balances and are more  difficult to evaluate  and monitor  and,  therefore,  may
involve a greater  degree of credit  risk than  one-to-four  family  residential
mortgage loans. If the estimated value is inaccurate,  the value of the property
may be  insufficient  to  assure  full  repayment  in the event of  default  and
foreclosure.  Because  payments  on such loans  often  depend on the  successful
operation  and  management  of the  properties,  repayment  of such loans may be
affected by adverse  conditions  in the real estate  market or the economy.  The
Bank seeks to minimize these risks by limiting the maximum  loan-to-value ratio,
and strictly  scrutinizing the financial condition of the borrower,  the quality
of the collateral and the management of the property securing the loan. The Bank
also generally obtains loan guarantees from financially capable parties based on
a review of personal financial statements.

     Commercial Real Estate Lending.  The Bank originates mortgage loans for the
acquisition and refinancing of commercial  real estate  properties.  At December
31,  1997,  $1.9  million,  or 1.3% of the Bank's  total  gross  loan  portfolio
consisted of loans secured by commercial real estate properties. The majority of
the Bank's  commercial  real estate  loans are secured by office  buildings  and
retail  stores  that are located in the Bank's  primary  market  area.  The Bank
offers  both  fixed rate and  adjustable  rate  commercial  real  estate  loans.
Fixed-rate  loans are  generally  approved  with terms of three,  five and seven
years, with a 25 year amortization period, resulting in a balloon payment at the
end of the stated term. The Bank also offers an adjustable  rate commercial real
estate loan with annual interest rate  adjustments tied to the one year Treasury
constant  maturity index, and with annual and lifetime  interest rate adjustment
limits of 2% and 6%, respectively.  Adjustable-rate commercial real estate loans
are offered  for terms of 25 years and are fully  amortizing.  At  December  31,
1997,  the  average  balance  of the Bank's  commercial  real  estate  loans was
$163,085, and the largest such loan had a balance of $682,060 and was performing
in accordance with its contractual terms.

     The Bank requires  appraisals of all properties  securing  commercial  real
estate loans.  Appraisals  are performed by an  independent  State  licensed and
qualified  appraiser  approved  by  the  Bank,  all of  which  are  reviewed  by
management.  The Bank, when underwriting  such loans,  considers the quality and
location of the real estate,  the credit of the  borrower,  the cash flow of the
project and the quality of management involved with the property.

                                       44

<PAGE>

     Loan-to-value  ratios  on the  Bank's  commercial  real  estate  loans  are
generally limited to 75% of the appraised value of the secured property. As part
of the  criteria  for  underwriting  commercial  real  estate  loans,  the  Bank
generally  imposes a debt coverage ratio (the ratio of net cash from  operations
before  payment of debt  service to debt  service) of not less than 1.25.  It is
also the Bank's policy to obtain personal  guarantees from the principals of its
corporate borrowers on its commercial real estate loans.

     Commercial  real estate loans  generally  have higher  interest  rates than
those available on one-to-four family residential loans. However,  loans secured
by such  properties  usually  have higher  balances  and are more  difficult  to
evaluate and monitor and,  therefore,  may involve a greater degree of risk than
one-to-four  family  residential  mortgage  loans.  If the  estimated  value  is
inaccurate,  in the event of default and  foreclosure  the value of the property
securing the loan may be insufficient to assure full repayment. Because payments
on  such  loans  often  depend  on the  successful  development,  operation  and
management of the properties, repayment of such loans may be affected by adverse
conditions in the real estate market or the economy.  The Bank seeks to minimize
these  risks  by  limiting   the  maximum   loan-to-value   ratio  and  strictly
scrutinizing  the  financial  condition  of the  borrower,  the  quality  of the
collateral and the  management of the property  securing the loan. The Bank also
obtains loan  guarantees from  financially  capable parties based on a review of
personal financial statements.

     Construction  Lending. To a lesser extent, the Bank originates  residential
construction  loans  to  local  home  builders,  generally  with  whom it has an
established relationship,  and to individuals who have a contract with a builder
for the  construction  of their  residence.  The Bank's  construction  loans are
generally  secured by property  located in the Bank's  primary  market area.  At
December 31, 1997, the Bank had no construction loans outstanding.

     The  Bank's  construction  loans  to home  builders  generally  have  fixed
interest rates and are for a term of 12 months.  Construction  loans to builders
typically are originated with a maximum loan to value ratio of 80%. Construction
loans to  individuals  are  generally  originated  pursuant  to the same  policy
guidelines regarding loan to value ratios that are used in connection with loans
secured by one-to-four family residential real estate.

     Construction  loans to builders are made where the home is pre-sold or on a
speculative  (unsold) basis.  However,  the Bank generally  limits the number of
outstanding  loans on unsold homes under  construction  to individual  builders,
with the amount dependent on the financial strength of the builder,  the present
exposure of the builder,  and prior sales of homes in the development.  Prior to
making a commitment to fund a construction  loan, the Bank requires an appraisal
of the property,  and all appraisals  are reviewed by management.  Loan proceeds
are  disbursed  after an  inspection  of the property  based on a percentage  of
completion. Monthly payment of accrued interest is required.

     Construction  loans generally have higher interest rates with shorter terms
to maturity relative to single-family  permanent mortgage lending.  Construction
loans, however, are generally considered to involve a higher degree of risk than
single-family  permanent  mortgage  loans because of the inherent  difficulty in
estimating  both a  property's  value  at  completion  of the  project  and  the
estimated  cost  of the  project.  If the  estimate  of  construction  costs  is
inaccurate,  the Bank  may be  required  to  advance  funds  beyond  the  amount
originally  committed to permit  completion  of the project.  If the estimate of
value  upon  completion  is  inaccurate,  the  value  of  the  property  may  be
insufficient  to assure full  repayment.  Projects  may also be  jeopardized  by
disagreements  between  borrowers and builders and by the failure of builders to
pay subcontractors.  Loans to builders to construct homes for which no purchaser
has been identified carry more risk because the repayment of the loan depends on
the  builder's  ability  to  sell  the  property  prior  to the  time  that  the
construction loan is due. The Bank has attempted to minimize the foregoing risks
by,  among  other  things,   limiting  its  construction  lending  primarily  to
residential  properties and generally  requiring  personal  guarantees  from the
principals of its corporate borrowers.

     Consumer Lending.  The Bank's consumer loans consist of both fixed-rate and
adjustable-rate  line of credit home equity loans,  and loans secured by deposit
accounts.  The Bank's  home  equity  loans and lines of credit are  secured by a
first or second  mortgage on residential  property,  and have fixed and variable
interest  rates that are tied to The Wall Street Journal prime lending rate (the
"Prime Rate").  Variable interest rate equity lines of credit adjust monthly and
generally have terms of up to 20 years. Home equity loans are offered with fixed
interest  rates and have terms from five to 20 years.  Loans  secured by deposit
accounts do not have a fixed term,  and are due and payable when the  underlying
deposit  account or certificate  is withdrawn or matures.  At December 31, 1997,
consumer loans totalled $6.2 million,  or 4.1% of the total loan portfolio.  The
Bank  promotes  consumer  loans by  contacting  existing  customers and by other
promotions and advertising directed at existing and prospective  customers.  All
of the Bank's consumer loans are secured by real estate or deposits. At December
31, 1997,  $3.8 million,  or 61.3%,  of consumer loans had fixed interest rates,
and $2.4 million, or 38.7%, had adjustable interest rates.

                                       45
<PAGE>

     Consumer  lending is an important part of the Bank's business  because such
loans  generally  have shorter terms and higher yields than  one-to-four  family
mortgage  loans,  thus  reducing  exposure  to changes  in  interest  rates.  In
addition, consumer loans expand the products and services offered by the Bank to
better meet all of the financial services needs of its customers. Consumer loans
generally involve greater credit risk than residential mortgage loans because of
the  difference  in the  underlying  collateral.  Repossessed  collateral  for a
defaulted  consumer loan may not provide an adequate  source of repayment of the
outstanding  loan balance because of the greater  likelihood of damage,  loss or
depreciation in the underlying  collateral.  The remaining deficiency often does
not warrant further  substantial  collection efforts against the borrower beyond
obtaining a deficiency judgment.  In addition,  consumer loan collections depend
on the borrower's personal financial stability.  Furthermore, the application of
various  federal and state laws,  including  federal  and state  bankruptcy  and
insolvency  laws, may limit the amount that can be recovered on such loans.  The
Bank  believes  that these risks are not as  prevalent in the case of the Bank's
consumer loan portfolio because a large percentage of the portfolio  consists of
home  equity  loans  that  are   underwritten  so  that  their  credit  risk  is
substantially  similar to that of one-to-four family residential mortgage loans.
Nevertheless,  these  loans have  greater  credit risk than  one-to-four  family
residential   mortgage  loans  because  they  often  are  secured  by  mortgages
subordinated  to the existing first  mortgage on the property,  which may or may
not be held by the Bank.

     The Bank's underwriting procedures for consumer loans include an assessment
of the applicant's  credit history and the ability to meet existing and proposed
debt  obligations.  Although  the  applicant's  creditworthiness  is the primary
consideration,  the underwriting process also includes a comparison of the value
of the  security,  to  the  proposed  loan  amount.  The  Bank  underwrites  and
originates its consumer  loans  internally,  which the Bank believes  limits its
exposure to credit risks  associated  with loans  underwritten or purchased from
brokers and other external sources.

     Maturity  of  Loan  Portfolio.  The  following  table  sets  forth  certain
information  at December 31, 1997  regarding the dollar amount of loans maturing
in the Bank's portfolio based on their contractual  terms to maturity,  but does
not include scheduled payments or potential prepayments.  Demand loans and loans
with no stated  maturity  are  reported  as becoming  due within one year.  Loan
balances do not include undisbursed loan proceeds, unearned discounts,  unearned
income and allowance for loans losses.

                       One-to-Four
                         Family     Multi-Family  Commercial  Consumer    Total
                       -----------  ------------  ----------  --------  --------
                                             (In Thousands)
Amounts Due:
Within 1 year.........   $     91      $   --       $   75     $  184   $    350
Over 1 to 2 years.....        158          --           --         98        256
Over 2 to 3 years.....        109          --           --        156        265
Over 3 to 5 years.....      3,910          --           --        494      4,404
Over 5 to 10 years....     19,162         484           23      1,536     21,205
Over 10 to 25 years...     47,133         774        1,049      3,729     52,685
Over 25 years.........     73,060          --          759         --     73,819
                         --------      ------       ------     ------   --------
Total amount due......   $143,623      $1,258       $1,906     $6,197   $152,984
                         ========      ======       ======     ======   ========

                                       46

<PAGE>

     The  following  table sets  forth the dollar  amount of all loans for which
final payment is not due until after December 31, 1998. The table also shows the
amount  of loans  which  have  fixed  rates of  interest  and those  which  have
adjustable rates of interest.

                                       Fixed Rates   Adjustable Rates     Total
                                       -----------   ----------------   --------
                                                      (In Thousands)
Real estate loans:
  One-to-four family.................    $73,364          $70,168       $143,532
  Multi-family.......................      1,193               65          1,258
  Commercial.........................        724            1,107          1,831
                                         -------          -------       --------
Total real estate loans..............     75,281           71,340        146,621

Consumer.............................      3,831            2,182          6,013
                                         -------          -------       --------
    Total loans......................    $79,112          $73,522       $152,634
                                         =======          =======       ========

     Scheduled  contractual  principal  repayments  of loans do not  necessarily
reflect the actual  life of such loans.  The actual life of a loan is often less
than its  contractual  term  because of  prepayment.  In  addition,  due-on-sale
clauses on mortgage  loans give the Bank the right to declare loans  immediately
due and payable in the event,  among other things,  that the borrower  sells the
real  property  subject to the mortgage and the loan is not repaid.  The average
life of the Bank's  mortgage loans portfolio  tends to increase,  however,  when
current  mortgage  loan  market  interest  rates are  substantially  higher than
interest rates on existing mortgage loans.  Conversely,  the average life of the
Bank's loan portfolio  would  decrease when interest rates on existing  mortgage
loans are substantially higher than current mortgage loan market interest rates.

     Loan Solicitation and Processing. The Bank's lending activities are subject
to  the  written   underwriting   standards  and  loan  origination   procedures
established by the Board of Directors.  Loan  originations come from a number of
sources.  The principal sources of loan originations are newspaper  advertising,
real estate agents,  home builders,  walk-in  customers,  referrals and existing
customers. The Bank uses professional fee appraisers for residential real estate
loans and  construction  loans and all  commercial  real estate loans.  The Bank
requires  hazard,  title and, to the extent  applicable,  flood insurance on all
property  securing  its  real  estate  loans.  Mortgage  loan  applications  are
initiated  by loan  officers.  All loans of $500,000 or more must be approved by
the Board of Directors. Loans of less than $350,000 may be approved by any three
members of the Bank's Loan  Committee,  which consists of the Bank's  President,
the Bank's Executive Vice President and two lending officers. Loans in excess of
$350,000,  but less  than  $500,000  may be  approved  by the  Bank's  Executive
Committee,  which  consists of the Bank's  President and Directors  John W. Fox,
Donald F. Marsh and Nelson L. Taylor, Jr.

                                       47

<PAGE>

     Loan  Originations,  Sales and  Purchases.  The following  table sets forth
total loans originated and repaid during the periods indicated.

                                                     Years Ended December 31,
                                                 -------------------------------
                                                   1997        1996        1995
                                                 -------     -------     -------
                                                          (In Thousands)
Originations:
  Adjustable rate:
    Real Estate
      One-to-four family (1)................     $22,317     $22,542     $10,916
      Multi-family..........................          --          --          --
      Commercial............................          --          --          --
      Construction..........................          --          --          --
    Consumer................................       1,654       2,122         893
                                                 -------     -------     -------
      Total adjustable rate.................      23,971      24,664      11,809
                                                 -------     -------     -------
  Fixed rate:
    Real estate
      One-to-four family....................      16,234      15,713       4,439
      Multi-family..........................          --          --          --
      Commercial............................          --          --          --
      Construction..........................         140         631         148
    Consumer................................         838         564         298
                                                 -------     -------     -------
      Total fixed rate......................      17,212      16,908       4,885
                                                 -------     -------     -------
      Total loans originated................      41,183      41,572      16,694
                                                 -------     -------     -------
Purchases:
  Real estate
    One-to-four family......................          --          --          --
    Multi-family............................          --          97          --
    Commercial..............................          --          --          --
  Consumer..................................          --          --          --
                                                 -------     -------     -------
      Total loans purchased.................          --          97          --
                                                 -------     -------     -------
Sales and Repayments:
  Real estate...............................
    One-to-four family......................          --          --          --
    Multi-family............................          --          --          --
    Commercial..............................          --          --          --
  Consumer..................................         647          --          --
                                                 -------     -------     -------
      Total loans sold......................         647          --          --
                                                 -------     -------     -------
Principal repayments........................      19,056      15,524      11,735
                                                 -------     -------     -------
  Total reductions..........................      19,703      15,524      11,735
                                                 -------     -------     -------
Increase in other items, net................          30          72          12
                                                 -------     -------     -------
  Net increase (decrease)...................     $21,510     $26,217     $ 4,971
                                                 =======     =======     =======
- ----------
(1)  Originations  include mortgage loans which adjust annually after an initial
     fixed-rate period of five, seven or ten years in the following amounts:

                                                   Years Ended December 31,
                                                   ------------------------
                                                       1997        1996
                                                      ------      ------
                                                        (In Thousands)
     Initial fixed rate:
       Five years...............................      $6,087      $2,871
       Seven years..............................       6,909       3,377
       Ten years................................       1,027       2,866


     Loan   Commitments.   The  Bank  issues   commitments  for  mortgage  loans
conditioned upon the occurrence of certain events.  Such commitments are made in
writing on specified terms and conditions and generally  remain  outstanding for
45 to 60 days from the date the  commitment is issued,  depending on the type of
transaction.  At December 31, 1997, the Bank had total loan  commitments of $2.1
million and  commitments to customers for unused lines of credit of $3.1 million
outstanding. See Note 10 of Notes to Consolidated Financial Statements.

                                       48

<PAGE>

     Loan Fees.  In  addition  to interest  earned on loans,  the Bank  receives
income from fees in  connection  with loan  originations,  late payments and for
miscellaneous services related to its loans. Income from these activities varies
from  period-to-period  depending  upon the  volume  and type of loans  made and
competitive conditions.

     The Bank charges loan origination fees which are calculated as a percentage
of the amount  borrowed.  In accordance with applicable  accounting  procedures,
loan  origination  fees in excess of loan  origination  costs are  deferred  and
recognized over the contractual  remaining lives of the related loans on a level
yield  basis.  Discounts  and  premiums  on loans  purchased  are  accreted  and
amortized in the same manner.  The Bank recognized income of $69,000 and $44,000
of  deferred  loan fees  during  the years  ended  December  31,  1997 and 1996,
respectively.

     Nonperforming  Assets and  Delinquencies.  When a borrower  fails to make a
required  payment  on a loan,  the  Bank  attempts  to cure  the  deficiency  by
contacting the borrower and seeking the payment. Computer generated late notices
are mailed 15 days after a payment is due. In most cases, deficiencies are cured
promptly. If a delinquency continues,  additional contact is made either through
a notice  or  other  means,  and the Bank  will  attempt  to work out a  payment
schedule  and actively  encourage  delinquent  borrowers to seek home  ownership
counseling.  While the Bank generally  prefers to work with borrowers to resolve
such problems,  the Bank will institute  foreclosure  or other  proceedings,  as
necessary, to minimize any potential loss.

     Loans are  placed on  nonaccrual  status  generally  if, in the  opinion of
management,  principal  or  interest  payments  are not likely to be received in
accordance with the terms of the loan  agreement,  or when principal or interest
is past due 90 days or more.  Interest accrued but not collected at the date the
loan is placed  on  nonaccrual  status is  reversed  against  income  when it is
considered  uncollectible.  Loans  may be  reinstated  to  accrual  status  when
payments  are  under  90 days  past  due  and,  in the  opinion  of  management,
collection of the remaining past due balances can be reasonably expected.

     The Bank's  Board of  Directors  is  informed  monthly of the status of all
mortgage loans  delinquent  more than 60 days, all loans in foreclosure  and all
foreclosed and repossessed property owned by the Bank.

                                       49

<PAGE>

     The  following  table sets  forth  information  with  respect to the Bank's
nonperforming  assets at the dates indicated.  As of such dates, the Bank had no
restructured loans within the meaning of SFAS No. 15.

                                                       At December 31,
                                             ----------------------------------
                                              1997    1996   1995   1994   1993
                                             ------   ----   ----   ----   ----
                                                   (Dollars in Thousands)
Non-accruing loans:
  One-to-four family.......................  $  844   $841   $368   $737   $766
  Multi-family.............................      65     63     --     --     --
  Commercial...............................      --     --     --     --     --
  Consumer.................................      --     --     --     --     --
                                             ------   ----   ----   ----   ----
  Total....................................     909    904    368    737    766
                                             ------   ----   ----   ----   ----
Accruing loans delinquent 90 days or more:
  One-to-four family.......................      --     --    440     58     70
  Multi-family.............................      --     --     --     --     --
  Commercial...............................      --     --     --     --     --
  Consumer (1).............................      25     26     15     51     30
                                             ------   ----   ----   ----   ----
  Total....................................      25     26    455    109    100
                                             ------   ----   ----   ----   ----
  Real estate owned........................     121     --    134    144     82
                                             ------   ----   ----   ----   ----
  Total non-performing assets..............  $1,055   $930   $957   $990   $948
                                             ======   ====   ====   ====   ====
  Total as a percentage of total assets....    0.49%  0.46%  0.51%  0.58%  0.57%
                                             ======   ====   ====   ====   ====
- ----------
(1)  Consists of student loans backed by a government guarantee.

     Interest  income that would have been  recorded  for the fiscal years ended
December 31, 1997 and 1996 had nonaccruing loans been current in accordance with
their  original terms  amounted to $84,000 and $77,000,  respectively.  The Bank
recorded $36,000 and $35,000, respectively, of interest income on such loans for
such periods.

     The following  table sets forth the Bank's loan  delinquencies  by type, by
amount and by percentage of type at December 31, 1997.

<TABLE>
<CAPTION>
                                                        Loans delinquent for:
                                   60-89 days             90 Days and Over       Total Delinquent Loans
                            ------------------------  ------------------------  ------------------------
                                             Percent                   Percent                   Percent
                                             of Loan                   of Loan                   of Loan
                            Number  Amount  Category  Number  Amount  Category  Number  Amount  Category
                            ------  ------  --------  ------  ------  --------  ------  ------  --------
                                                       (Dollars in Thousands)
<S>                             <C>  <C>      <C>         <C>  <C>      <C>        <C>  <C>       <C>  
Real Estate:
  One-to-four family......      4    $208     0.14%       9    $844     0.59%      13   $1,052    0.73%
  Multi-family............     --      --       --        1      65     5.17        1       65    5.17
  Commercial..............     --      --       --       --      --       --       --       --      --
Consumer..................      2       6     0.10        7      25     0.40        9       31    0.50
                             ----    ----              ----    ----              ----   ------
   Total loans............      6    $214     0.14       17    $934     0.61       23   $1,148    0.75
                             ====    ====              ====    ====              ====   ======
</TABLE>

     Real Estate  Acquired in Settlement of Loans.  Real estate  acquired by the
Bank as a result of foreclosure or by  deed-in-lieu of foreclosure is classified
as real estate  acquired in  settlement  of loans  until sold.  Foreclosed  real
estate  is held for sale  and  such  assets  are  carried  at fair  value  minus
estimated cost to sell the property.  After the date of  acquisition,  all costs
incurred in  maintaining  the property  are expensed and costs  incurred for the
improvement or development of such property are  capitalized up to the extent of
their fair value.  At December  31,  1997,  the Bank had $121,000 of real estate
acquired in settlement of loans.

                                       50

<PAGE>

     Restructured Loans. Under GAAP, the Bank is required to account for certain
loan  modifications  or  restructuring  as  "troubled  debt  restructuring."  In
general, the modification or restructuring of a debt constitutes a troubled debt
restructuring  if  the  Bank  for  economic  or  legal  reasons  related  to the
borrower's financial  difficulties grants a concession to the borrowers that the
Bank would not otherwise consider. Debt restructurings or loan modifications for
a borrower do not necessarily  always constitute  troubled debt  restructurings,
however,   and  troubled  debt  restructurings  do  not  necessarily  result  in
nonaccrual loans. The Bank had no restructured loans as of December 31, 1997.

     Asset  Classification.  The OTS has adopted various  regulations  regarding
problem  assets of  savings  institutions.  The  regulations  require  that each
insured  institution  review  and  classify  its assets on a regular  basis.  In
addition, in connection with examinations of insured institutions, OTS examiners
have authority to identify  problem assets and, if appropriate,  require them to
be classified.  There are three classifications for problem assets: substandard,
doubtful and loss.  Substandard  assets have one or more defined  weaknesses and
are characterized by the distinct  possibility that the insured institution will
sustain some loss if the  deficiencies  are not corrected.  Doubtful assets have
the weaknesses of substandard assets with the additional characteristic that the
weaknesses  make  collection  or  liquidation  in full on the basis of currently
existing  facts,  conditions  and  values  questionable,  and  there  is a  high
possibility of loss. An asset classified as loss is considered uncollectible and
of such little  value that  continuance  as an asset of the  institution  is not
warranted.  If an asset or portion  thereof is classified  as loss,  the insured
institution  establishes specific allowances for loan losses for the full amount
of the portion of the asset classified as loss. All or a portion of general loan
loss  allowances   established  to  cover  possible  losses  related  to  assets
classified   substandard   or  doubtful  can  be  included  in   determining  an
institution's regulatory risk based capital, while specific valuation allowances
for loan losses generally do not qualify as regulatory  capital.  Assets that do
not  currently  expose the insured  institution  to  sufficient  risk to warrant
classification in one of the  aforementioned  categories but possess  weaknesses
are designated  "special  mention" and monitored by the Bank. As of December 31,
1997, the Bank had $285,000 of assets designated as "special mention."

     At  December  31,  1997,  the Bank had $1.1  million  of assets  classified
substandard, and no assets classified doubtful or loss.

     Allowance  for  Loan  Losses.   The  Bank  has   established  a  systematic
methodology for the determination of provisions for loan losses. The methodology
is set forth in a formal  policy  and takes into  consideration  the need for an
overall general valuation allowance as well as specific allowances that are tied
to individual loans.

     In originating  loans,  the Bank recognizes that losses will be experienced
and that the risk of loss will vary with,  among other things,  the type of loan
being made,  the  creditworthiness  of the  borrower  over the term of the loan,
general  economic  conditions and, in the case of a secured loan, the quality of
the security for the loan.  The Bank  increases its allowance for loan losses by
charging provisions for loan losses against the Bank's income.

     The general  valuation  allowance is maintained to cover losses inherent in
the loan  portfolio.  Management's  periodic  evaluation  of the adequacy of the
allowance is based on the Bank's past loan loss  experience,  known and inherent
risks in the  portfolio,  adverse  situations  that may  affect  the  borrower's
ability to repay,  the estimated  value of any  underlying  collateral,  current
economic  conditions  and the size and  growth of the loan  portfolio.  Specific
valuation  allowances  are  established to absorb losses on loans for which full
collectibility  cannot be  reasonably  assured.  The amount of the  allowance is
based on the  estimated  value of the  collateral  securing  the loan and  other
analyses  pertinent  to each  situation.  Generally,  a provision  for losses is
charged against income monthly to maintain the allowances.

     At  December  31,  1997,  the Bank had an  allowance  for  loan  losses  of
$723,000.  Management  believes  that the amount  maintained in the allowance at
December 31, 1997 will be adequate to absorb losses  inherent in the  portfolio.
Although management believes that it uses the best information available to make
such determinations,  future adjustments to the allowance for loan losses may be
necessary  and  results  of  operations  could be  significantly  and  adversely
affected if  circumstances  differ  substantially  from the assumptions  used in
making  the  determinations.   Furthermore,  while  the  Bank  believes  it  has
established  its existing  allowance  for loan losses in  accordance  with GAAP,
there  can be no  assurance  that  regulators,  in  reviewing  the  Bank's  loan
portfolio, will not request the Bank to increase significantly its allowance for
loan  losses.  In  addition,  because  future  events  affecting  borrowers  and
collateral  cannot be predicted with  certainty,  there can be no assurance that
the existing allowance for loan losses is adequate or that substantial increases
will not be necessary  should the quality of any loan deteriorate as a result of
the factors  discussed  above.  Any material  increase in the allowance for loan
losses may  adversely  affect  the Bank's  financial  condition  and  results of
operations.

                                       51
<PAGE>

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

                                          At or For the Years Ended December 31,
                                          --------------------------------------
                                           1997    1996    1995    1994    1993
                                           ----    ----    ----    ----    ----
                                                  (Dollars in Thousands)

Balance at beginning of period...........  $534    $490    $442    $392    $317

Charge-offs
Real estate:
  One-to-four family.....................    11      --      12       3      --
  Multi-family and other.................    --      --      --      --       2
                                           ----    ----    ----    ----    ----
    Total................................    11      --      12       3       2

Total Recoveries.........................    --       1      --      --       1
                                           ----    ----    ----    ----    ----
Net charge-offs..........................    11      (1)     12       3       1

Additions charged to operations..........   200      43      60      53      76
                                           ----    ----    ----    ----    ----
Balance at end of period.................  $723    $534    $490    $442    $392
                                           ====    ====    ====    ====    ====
Ratio of net charge-offs during the
period to average loans outstanding
during the period........................  0.01%     --    0.01%     --      --
                                           ====    ====    ====    ====    ====
Ratio of net charge-offs during the
period to average non-performing assets..  1.04%     --    1.23%   0.31%   0.10%
                                           ====    ====    ====    ====    ====

     The activity in the allowance for loan losses is as follows:

                                                 Years Ended December 31,
                                           ------------------------------------
                                           1997    1996    1995    1994    1993
                                           ----    ----    ----    ----    ----
                                                      (In Thousands)
Balance--beginning.......................  $534    $490    $442    $392    $317
Provisions charged to operations.........   200      43      60      53      76
Loans charged off, net of recoveries.....   (11)      1     (12)     (3)     (1)
                                           ----    ----    ----    ----    ----
Balance--ending..........................  $723    $534    $490    $442    $392
                                           ====    ====    ====    ====    ====

                                       52

<PAGE>

     The  following  tables set forth the  breakdown of the  allowance  for loan
losses by loan  category at the dates  indicated.  Management  believes that the
allowance  can be  allocated  by  category  only on an  approximate  basis.  The
allocation of the allowance to each  category is not  necessarily  indicative of
future losses and does not restrict the use of the allowance to absorb losses in
any other category.
<TABLE>
<CAPTION>
                                                                      At December 31,
                       -------------------------------------------------------------------------------------------------------------
                                       1997                                 1996                                 1995
                       -----------------------------------  -----------------------------------  -----------------------------------
                                                  % of                                 % of                                 % of
                                     Loan       Loans in                  Loan       Loans in                  Loan       Loans in
                        Amount of   Amounts  Each Category   Amount of   Amounts  Each Category   Amount of   Amounts  Each Category
                        Loan Loss     by        to Total     Loan Loss     by        to Total     Loan Loss     by        to Total
                       Allowances  Category       Loans     Allowances  Category       Loans     Allowances  Category       Loans
                       ----------  --------  -------------  ----------  --------  -------------  ----------  --------  -------------
                                                                  (Dollars in Thousands)
<S>                       <C>      <C>           <C>           <C>      <C>           <C>           <C>      <C>           <C>   
One-to-four family.....   $402     $143,623      93.88%        $356     $121,129      92.10%        $296     $ 97,007      92.08%
Multi-family...........     22        1,258       0.82           42        1,875       1.43           43        2,018       1.92
Commercial real estate.     37        1,906       1.25           61        2,035       1.55           61        1,862       1.76
Home equity............     59        5,706       3.73           75        5,364       4.08           44        3,345       3.17
Other consumer.........      3          491       0.32           --        1,101       0.84           --        1,123       1.07
Unallocated............    200           --       0.00           --           --       0.00           46           --       0.00
                          ----     --------     ------         ----     --------     ------         ----     --------     ------
                          $723     $152,984     100.00%        $534     $131,504     100.00%        $490     $105,355     100.00%
                          ====     ========     ======         ====     ========     ======         ====     ========     ======
</TABLE>

<TABLE>
<CAPTION>
                                                    At December 31,
                       ------------------------------------------------------------------------
                                       1994                                 1993               
                       -----------------------------------  -----------------------------------
                                                  % of                                 % of    
                                     Loan       Loans in                  Loan       Loans in  
                        Amount of   Amounts  Each Category   Amount of   Amounts  Each Category
                        Loan Loss     by        to Total     Loan Loss     by        to Total  
                       Allowances  Category       Loans     Allowances  Category       Loans   
                       ----------  --------  -------------  ----------  --------  -------------
                                                (Dollars in Thousands)
<S>                       <C>      <C>           <C>           <C>      <C>           <C>      
One-to-four-family.....   $240     $ 91,895      91.56%        $204     $ 81,404      91.33%
Multi-family...........     37        2,102       2.09           35        2,004       2.25
Commercial real estate.     33        2,049       2.04           21        1,184       1.33
Home equity............     30        3,005       2.99           33        3,168       3.55
Other consumer.........     --        1,321       1.32           --        1,370       1.54
Unallocated............    102           --       0.00           99           --       0.00
                          ----     --------     ------         ----     --------     ------
                          $442     $100,372     100.00%        $392     $ 89,130     100.00%
                          ====     ========     ======         ====     ========     ======
</TABLE>
Investment Activities

     The Bank is  permitted  under  federal  law to invest in  various  types of
liquid  assets,  including  U.S.  Treasury  obligations,   government  sponsored
corporation securities,  securities of various federal agencies and of state and
municipal governments, deposits at the FHLB of New York, certificates of deposit
of federally  insured  institutions,  certain  bankers'  acceptances and federal
funds.  Subject to various  restrictions,  the Bank may also invest a portion of
its assets in commercial  paper and corporate debt  securities.  The Bank is not
permitted to invest in corporate equity  securities.  Savings  institutions like
the Bank are also required to maintain an investment in FHLB stock.  The Bank is
required  under  federal  regulations  to  maintain  a minimum  amount of liquid
assets. See "Regulation" and "Management's  Discussion and Analysis of Financial
Condition and Results of Operations."

     The Bank purchases investment securities with excess liquidity arising when
investable funds exceed loan demand. The Bank's current investment policy limits
investments to U.S. Government and government sponsored corporation  securities,
certificates   of  deposit,   marketable   corporate   debt   obligations,   and
mortgage-backed  securities.  The  Bank's  investment  policy  does  not  permit
engaging  directly  in  hedging  activities  or  purchasing  high risk  mortgage
derivative  products or  non-investment  grade corporate bonds.  Investments are
made based on certain  considerations,  which include the interest rate,  yield,
settlement date and maturity of the investment,  the Bank's liquidity  position,
and  anticipated  cash  needs and  sources  (which in turn  include  outstanding
commitments,  upcoming  maturities,  estimated  deposits  and  anticipated  loan
amortization and repayments). The effect that the proposed investment would have
on the  Bank's  credit and  interest  rate risk and  risk-based  capital is also
considered.

                                       53
<PAGE>

     The following table sets forth the carrying value of the Bank's  securities
portfolio,  at the dates indicated.  All securities,  other than FHLB stock, are
available for sale.

<TABLE>
<CAPTION>
                                                                    At December 31,
                                             ------------------------------------------------------------
                                                    1997                 1996                 1995
                                             ------------------   ------------------   ------------------
                                             Carrying     % of    Carrying     % of    Carrying     % of
                                               Value     Total      Value     Total      Value     Total
                                             --------   -------   --------   -------   --------   -------
                                                                (Dollars in Thousands)
Available for sale:
<S>                                           <C>         <C>      <C>         <C>      <C>         <C>  
Investment Securities:
Federal agency obligations.................   $ 1,000     1.85%    $ 4,007     6.72%    $ 5,018     7.30%
Unrealized gain (loss), net................        (8)    (.01)        (63)    (.10)        (13)    (.02)
Equity securities..........................        --       --          --       --          --       --
Unrealized gains (loss), net...............        --       --         120      .20          91      .13
                                              -------   ------     -------   ------     -------   ------
   Total investment securities.............       992     1.84       4,064     6.82       5,096     7.41
                                              -------   ------     -------   ------     -------   ------
Mortgage-backed Securities:
GNMA.......................................     1,184     2.20       1,813     3.04       2,220     3.23
FNMA.......................................    19,922    36.95      12,300    20.64      11,632    16.92
FHLMC......................................    30,614    56.78      40,604    68.14      48,746    70.89
Net unamortized premium, (discounts).......       545     1.01         487     0.82         512     0.74
Unrealized gains, net......................       660     1.22         321     0.54         559     0.81
                                              -------   ------     -------   ------     -------   ------
   Total mortgage backed securities........    52,925    98.16      55,525    93.18      63,669    92.59
                                              -------   ------     -------   ------     -------   ------
Total securities available for sale........   $53,917   100.00%    $59,589   100.00%    $68,765   100.00%
                                              =======   ======     =======   ======     =======   ======
FHLB Stock.................................   $ 1,804       --     $ 1,615       --     $ 1,537       --
                                              =======   ======     =======   ======     =======   ======
Other interest earning assets:
   Interest bearing deposits in banks......   $ 4,739       --     $ 4,471       --     $ 6,197       --
                                              =======   ======     =======   ======     =======   ======
</TABLE>

     The  following  table  shows   mortgage-backed   securities  purchases  and
repayment activities of the Bank for the periods indicated.

                                                  Years Ended December 31,
                                              -------------------------------
                                                1997        1996        1995
                                              -------     -------     -------
                                                       (In Thousands)
Purchases:
Adjustable-rate............................   $29,207     $ 4,280     $ 8,175
Fixed-rate.................................    12,072       2,000       5,246
                                              -------     -------     -------
  Total purchases..........................    41,279       6,280      13,421
                                              -------     -------     -------
Sales:
Adjustable-rate............................        --          --          --
Fixed-rate.................................    30,714          --          --
                                              -------     -------     -------
   Total sales.............................    30,714          --          --
                                              -------     -------     -------
Principal repayments.......................    13,375      14,051      10,002
                                              -------     -------     -------
Increase (decrease) in other items, net....       210        (373)      1,775
                                              -------     -------     -------
   Net increase (decrease).................   $(2,600)    $(8,144)    $ 5,194
                                              =======     =======     =======

                                       54

<PAGE>

     The following table sets forth the amount of investment and mortgage-backed
securities  which mature  during each of the periods  indicated and the weighted
average yields for each of the range at maturities at December 31, 1997.

<TABLE>
<CAPTION>
                                                           After One Year     After Five Years
                                       One Year or Less  Through Five Years  Through Ten Years   After Ten Years         Total
                                      -----------------  ------------------  -----------------  -----------------  -----------------
                                      Carrying  Average  Carrying   Average  Carrying  Average  Carrying  Average  Carrying  Average
                                        Value    Yield     Value     Yield     Value    Yield     Value    Yield     Value    Yield
                                      --------  -------  --------   -------  --------  -------  --------  -------  --------  -------
                                                                          (Dollars in Thousands)
<S>                                    <C>       <C>      <C>        <C>      <C>       <C>      <C>       <C>      <C>       <C> 
Securities available for sale:
  U.S. Government securities........   $  --       --%    $   --       --%    $   --      --%    $    --     --%    $    --     --%
  Federal agency debentures.........      --       --         --       --      1,000    6.49          --     --       1,000   6.49
  Mortgage-backed securities........      71     5.56      5,113     6.49         --      --      47,081   6.38      52,265   6.39
                                       -----              ------              ------             -------            -------
Total investment securities.........   $  71     5.56%    $5,113     6.49%    $1,000    6.49%    $47,081   6.38%    $53,265   6.39
                                       =====              ======              ======             =======            =======
Weighted average rate...............    5.50%               6.55%               6.49%               6.49%              6.50%
</TABLE>



                                       55

<PAGE>

Deposit Activities and Other Sources of Funds

     General.  Deposits  are the major  external  source of funds for the Bank's
lending and other investment  activities.  In addition,  the Bank also generates
funds  internally  from loan principal  repayments and  prepayments and maturing
investment securities.  Scheduled loan repayments are a relatively stable source
of funds, while deposit inflows and outflows and loan prepayments are influenced
significantly by general interest rates and money market conditions.  Borrowings
from the FHLB of New York may be used on a short-term  basis to  compensate  for
reductions  in the flow of funds from other  sources or as a  long-term  funding
strategy. Presently, the Bank has no other borrowing arrangements.

     Deposit Accounts.  The Bank's deposit products include  negotiable order of
withdrawal  ("NOW") accounts,  demand deposit  accounts,  money market accounts,
regular  passbook  savings,  statement  savings  accounts  and term  certificate
accounts.  Deposit  account terms vary with the principal  difference  being the
minimum balance deposit,  early withdrawal  penalties and the interest rate. The
Bank  reviews  its deposit  mix and  pricing  weekly.  The Bank does not utilize
brokered deposits, nor has it sought jumbo certificates of deposit.

     The Bank  believes it is  competitive  in the type of accounts and interest
rates it offers on its  deposit  products.  The Bank  determines  the rates paid
based on a number of conditions,  including rates paid by competitors,  rates on
U.S.  Treasury  securities,  rates  offered on various  FHLB of New York lending
programs, and the deposit growth rate the Bank is seeking to achieve.

     The Bank may use premiums to attract new checking accounts, particularly in
conjunction  with new  branch  openings.  These  premiums  are  reflected  as an
increase in the Bank's advertising and promotion expense, as well as its cost of
funds. The Bank also attracts business checking accounts and promotes individual
retirement accounts ("IRAs").

     In the  unlikely  event the Bank is  liquidated  after the  Reorganization,
depositors  would be entitled to full payment of their deposit  accounts  before
any payment is made to any stockholder of the Bank.

     The  following  table sets forth an analysis  of deposit  accounts by type,
maturity,  and rate at December 31, 1997,  1996 and 1995, as well as the savings
flows.

<TABLE>
<CAPTION>
                                                                       At December 31,
                                    -------------------------------------------------------------------------------------
                                                1997                         1996                         1995
                                    ---------------------------  ---------------------------  ---------------------------
                                              Weighted                     Weighted                     Weighted
                                               Average    % of              Average    % of              Average    % of
                                     Amount     Rate     Total    Amount     Rate     Total    Amount     Rate     Total
                                    --------  --------  -------  --------  --------  -------  --------  --------  -------
                                                                    (Dollars in Thousands)
Transactions and savings deposits:
<S>                                 <C>         <C>     <C>      <C>         <C>      <C>     <C>         <C>     <C>    
Non-interest bearing..............  $  3,376      --%     1.70%  $  2,417      --%     1.31%  $  2,682      --%     1.58%
Money market accounts.............     2,809    2.69      1.42      3,160    2.75      1.71      3,564    2.77      2.10
NOW accounts......................     9,696    1.50      4.89      8,816    2.25      4.77      8,799    2.25      5.18
Passbook and statement savings....    45,168    3.00     22.77     44,120    2.99     23.89     44,274    3.00     26.07
                                    --------            ------   --------            ------   --------            ------
  Total transactions and
    savings deposits..............    61,049    2.58%    30.78     58,513    2.74%    31.68     59,319    2.74     34.93
                                    --------            ------   --------            ------   --------            ------
Certificate accounts with
  remaining maturities of:
6 months or less..................    62,587    5.30     31.55     52,974    5.05     28.68     43,090    5.08     25.37
Over 6 to 12 months...............    27,714    5.37     13.97     31,902    5.50     17.27     31,516    5.48     18.55
Over 12 months....................    47,013    5.89     23.70     41,320    5.75     22.37     35,917    5.84     21.15
                                    --------            ------   --------            ------   --------            ------
  Total certificates..............   137,314    5.52     69.22    126,196    5.39     68.32    110,523    5.44     65.07
                                    --------            ------   --------            ------   --------            ------
  Total deposits..................  $198,363    4.62%   100.00%  $184,709    4.55%    100.00% $169,842    4.50%   100.00%
                                    ========    ====    ======   ========    ====    =======  ========    ====    ======
</TABLE>
                                       56

<PAGE>

     Time Deposits by Maturities.  The following  table sets forth the amount of
time deposits in the Bank  categorized  by rates and  maturities at December 31,
1997.

                                                             After
                December 31,  December 31,  December 31,  December 31,
                    1998          1999          2000          2000        Total
                ------------  ------------  ------------  ------------  --------
                                        (In Thousands)
4.00-5.99%......   $88,289       $22,656       $15,559       $1,316     $127,820
6.00-7.99%......     2,012           782         6,700           --        9,494
                   -------       -------       -------       ------     --------
Total...........   $90,301       $23,438       $22,259       $1,316     $137,314
                   =======       =======       =======       ======     ========

     The  following  table  indicates the amount of the Bank's  certificates  of
deposit and other deposits by time  remaining  until maturity as of December 31,
1997.
<TABLE>
<CAPTION>
                                                                          Maturity
                                              ------------------------------------------------------------
                                              3 Months  Over 3 Months  Over 12 Months     Over
                                               Or Less   to 12 Months   to 36 Months   36 Months    Total
                                              --------  -------------  --------------  ---------  --------
                                                                       (In Thousands)
<S>                                            <C>         <C>             <C>           <C>      <C>     
Certificates of Deposit less than $100,000...  $31,220     $54,072         $42,613       $1,097   $129,002
Certificates of Deposit of $100,000 or more..    2,482       2,532           3,080          218      8,312
                                               -------     -------         -------       ------   --------
Total Certificates of Deposit................  $33,702     $56,604         $45,693       $1,315   $137,314
                                               =======     =======         =======       ======   ========
</TABLE>

     Deposit  Activity.  The following table sets forth the deposit  activity of
the Bank for the periods indicated.
<TABLE>
<CAPTION>
                                                                     At December 31,
                                                    ------------------------------------------------
                                                      1997      1996      1995      1994      1993
                                                    --------  --------  --------  --------  --------
                                                                     (In Thousands)
<S>                                                 <C>       <C>       <C>       <C>       <C>     
Beginning balance.................................  $184,709  $169,842  $153,769  $154,055  $149,742
                                                    --------  --------  --------  --------  --------
Net increase (decrease) before interest credited..     5,283     7,343     6,446    (5,192)   (1,042)
Interest credited.................................     8,371     7,524     9,627     4,906     5,355
                                                    --------  --------  --------  --------  --------
Net increase (decrease) in deposits...............    13,654    14,867    16,073      (286)    4,313
                                                    --------  --------  --------  --------  --------
Ending balance....................................  $198,363  $184,709  $169,842  $153,769  $154,055
                                                    ========  ========  ========  ========  ========
</TABLE>

     Borrowings. Savings deposits are the primary source of funds for the Bank's
lending and investment  activities and for its general  business  purposes.  The
Bank has the ability to use advances from the FHLB of New York to supplement its
supply of lendable funds and to meet deposit withdrawal  requirements.  The FHLB
of New York  functions as a central  reserve bank  providing  credit for savings
associations and certain other member financial institutions. As a member of the
FHLB of New York,  the Bank is required to own capital  stock in the FHLB of New
York and is  authorized  to apply for advances on the security of such stock and
certain of its mortgage loans and other assets (principally  securities that are
obligations  of,  or  guaranteed  by,  the  U.S.  Government)  provided  certain
creditworthiness  standards have been met. Advances are made pursuant to several
different  credit  programs.  Each credit  program has its own interest rate and
range of  maturities.  Depending  on the program,  limitations  on the amount of
advances are based on the financial  condition of the member institution and the
adequacy of collateral pledged to secure the credit.

                                       57

<PAGE>

     The following  table sets forth the maximum  month-end  balance and average
balance of FHLB of New York advances for the periods indicated.

                                                   At December 31,
                                      ------------------------------------------
                                       1997     1996     1995     1994     1993
                                      ------   ------   ------   ------   ------
                                                   (In Thousands)
Maximum balance:
  FHLB advances.....................  $7,500   $  800   $4,200   $4,100   $   --
Average balance:
  FHLB advances.....................  $1,663   $   12   $  962   $  304   $   --

     At December 31, 1997 and 1996, no advances were  outstanding  from the FHLB
of New York.

Competition

     The Bank faces  intense  competition  in its  primary  market  area for the
attraction of savings  deposits (its primary  source of lendable  funds) and the
origination  of loans.  Its most direct  competition  for savings  deposits  has
historically come from commercial banks, credit unions,  other thrifts operating
in its  market  area,  mutual  funds and other  financial  institutions  such as
brokerage firms and insurance companies.  Particularly in times of high interest
rates,  the Bank has faced  additional  significant  competition  for investors'
funds from short-term money market securities and other corporate and government
securities. The Bank's competition for loans comes from commercial banks, thrift
institutions,  credit unions and mortgage bankers. Such competition for deposits
and the  origination  of loans may limit the Bank's  growth in the  future.  See
"Risk Factors--Competition."

Subsidiary Activities

     Under OTS regulations, the Bank generally may invest up to 3% of its assets
in service corporations, provided that at least one-half of investment in excess
of 1% is used  primarily for  community,  inner-city  and community  development
projects.  The Bank's investment in its wholly-owned service  corporation,  Axia
Financial  Corporation  which was $19,522 at December 31,  1997,  did not exceed
these limits. The Bank's other service corporation,  Axia Financial Services, is
unfunded and inactive at this time.

Properties

     The  following  table sets forth certain  information  regarding the Bank's
offices at December 31, 1997.

Location                   Year Opened   Approximate Square Feet      Deposits
- ------------------------   -----------   -----------------------   -------------
1410 St. Georges Avenue       1986                9,200            $57.6 million
Avenel, NJ 07001

1515 Irving Street            1995                7,300            $42.0 million
Rahway, NJ 07065

225 North Wood Ave.           1977                1,400            $39.2 million
Linden, NJ 07036

755 State Highway 18          1974                2,000            $59.5 million
East Brunswick, NJ 08816

     At December 31, 1997,  the net book value of the Bank's  office  properties
and fixtures, furniture, and equipments was $2.1 million.

Employees

     As of  December  31,  1997,  the  Bank  had 43  full-time  employees  and 1
part-time employee, none of whom is represented by a collective bargaining unit.
The Bank believes its relationship with its employees is good.

                                       58

<PAGE>

Legal Proceedings

     Periodically,  there have been various  claims and lawsuits  involving  the
Bank, such as claims to enforce liens, condemnation proceedings on properties in
which the Bank  holds  security  interests,  claims  involving  the  making  and
servicing  of real  property  loans  and other  issues  incident  to the  Bank's
business.  The  Bank is not a party to any  pending  legal  proceedings  that it
believes  would have a material  adverse  effect on the  financial  condition or
operations of the Bank.

                                   REGULATION

     As a federally chartered  SAIF-insured savings bank, the Bank is subject to
examination,  supervision and extensive  regulation by the OTS and the FDIC. The
Bank is a member  of the  FHLB of New  York.  This  regulation  and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the  protection of the insurance  fund and
depositors.  The Bank also is subject to regulation by the Board of Governors of
the Federal Reserve System (the "Federal Reserve Board")  governing  reserves to
be maintained  against deposits and certain other matters.  The OTS examines the
Bank  and  prepares  reports  for  the  consideration  of the  Bank's  Board  of
Directors.  The FDIC also examines the Bank in its role as the  administrator of
the SAIF.  The Bank's  relationship  with its  depositors  and borrowers also is
regulated to a great extent by both federal and state laws,  especially  in such
matters as the  ownership  of savings  accounts  and the form and content of the
Bank's mortgage documents.  Any change in such regulation,  whether by the FDIC,
OTS, or Congress,  could have a material  adverse  impact on the Company and the
Bank and their operations.

Federal Regulation of Savings Institutions

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

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

     Qualified Thrift Lender Test. In general, savings associations are required
to maintain at least 65% of their portfolio  assets in certain  qualified thrift
investments  (which consist primarily of loans and other investments  related to
residential  real estate and certain other assets).  A savings  association that
fails the qualified thrift lender test is subject to substantial restrictions on
activities and to other  significant  penalties.  Recent  legislation  permits a
savings  association  to  qualify  as a  qualified  thrift  lender  not  only by
maintaining 65% of portfolio  assets in qualified  thrift  investments (the "QTL
test") but also, in the  alternative,  by qualifying  under the Internal Revenue
Code of  1986,  as  amended  (the  "Code")  as a  "domestic  building  and  loan
association." The Bank is a domestic building and loan association as defined in
the Code.

     Recent   legislation   also  expands  the  QTL  test  to  provide   savings
associations with greater  authority to lend and diversify their portfolios.  In
particular,  credit  card  and  education  loans  may  now be  made  by  savings
associations  without regard to any  percentage-of-assets  limit, and commercial
loans may be made in an amount up to 10% of total assets, plus an additional 10%
for small  business  loans.  Loans for personal,  family and household  purposes
(other than credit card, small business and educational  loans) are now included
without  limit with other assets that, in the  aggregate,  may account for up to
20% of total  assets.  At  December  31,  1997,  under  the  expanded  QTL test,
approximately  99.99% of the  Bank's  portfolio  assets  were  qualified  thrift
investments, which exceeded then applicable requirements.

                                       59

<PAGE>

     Limitations on Capital  Distributions.  OTS regulations  impose limitations
upon all capital distributions by savings institutions,  such as cash dividends,
payments to repurchase or otherwise acquire its shares, payments to stockholders
of another  institution  in a cash-out  merger and other  distributions  charged
against  capital.  The rule establishes  three tiers of institutions,  which are
based primarily on an institution's  capital level. An institution,  such as the
Bank, that exceeds all fully phased-in capital  requirements  before and after a
proposed capital distribution ("Tier 1 Association") and has not been advised by
the OTS that it is in need of more than normal  supervision,  could, after prior
notice but without the approval of the OTS, make capital  distributions during a
calendar  year equal to the  greater  of: (i) 100% of its net  earnings  to date
during the  calendar  year plus the amount  that would  reduce by  one-half  its
"surplus  capital  ratio" (the excess capital over its fully  phased-in  capital
requirements)  at the  beginning  of the calendar  year;  or (ii) 75% of its net
earnings for the previous four quarters; provided that the institution would not
be undercapitalized, as that term is defined in the OTS Prompt Corrective Action
regulations,   following  the  capital  distribution.   Any  additional  capital
distributions would require prior regulatory  approval.  In the event the Bank's
capital fell below its  fully-phased  in requirement or the OTS notified it that
it was in need of more than  normal  supervision,  the  Bank's  ability  to make
capital distributions could be restricted. In addition, the OTS could prohibit a
proposed  capital  distribution  by any  institution,  which would  otherwise be
permitted by the regulation,  if the OTS determines that such distribution would
constitute an unsafe or unsound practice.

     Liquidity.  The Bank is required to  maintain an average  daily  balance of
specified  liquid assets equal to a monthly average of not less than a specified
percentage  (currently  4%)  of  its  net  withdrawable  deposit  accounts  plus
borrowings  payable in one year or less.  Monetary  penalties may be imposed for
failure to meet these liquidity requirements. The Bank's average liquidity ratio
at December 31, 1997 was 37.9%, which exceeded the then applicable requirements.

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

     Transactions  with  Related  Parties.  The  Bank's  authority  to engage in
transactions  with  related  parties or  "affiliates"  (i.e.,  any company  that
controls or is under common control with an  institution,  including the Company
and any  nonsavings  institution  subsidiaries)  or to  make  loans  to  certain
insiders, is limited by Sections 23A and 23B of the Federal Reserve Act ("FRA").
Section 23A limits the  aggregate  amount of  transactions  with any  individual
affiliate to 10% of the capital and surplus of the savings  institution and also
limits the aggregate  amount of  transactions  with all affiliates to 20% of the
savings institution's capital and surplus.  Certain transactions with affiliates
are required to be secured by collateral in an amount and of a type described in
Section 23A and the purchase of low quality assets from  affiliates is generally
prohibited.  Section 23B provides  that certain  transactions  with  affiliates,
including loans and asset purchases,  must be on terms and under  circumstances,
including  credit  standards,  that  are  substantially  the same or at least as
favorable to the  institution  as those  prevailing  at the time for  comparable
transactions with nonaffiliated companies.

     Enforcement.   Under  the  FDI  Act,   the  OTS  has  primary   enforcement
responsibility  over  savings  institutions  and  has  the  authority  to  bring
enforcement  action  against  all   "institution-related   parties,"   including
stockholders,  and  attorneys,  appraisers  and  accountants  who  knowingly  or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution.  Formal enforcement action may range from the issuance of a
capital  directive  or cease and  desist  order to removal  of  officers  and/or
directors of the institutions, receivership,  conservatorship or the termination
of deposit  insurance.  Civil  penalties  cover a wide range of  violations  and
actions, and range up to $25,000 per day, unless a finding of reckless disregard
is made, in which case penalties may be as high as $1 million per day. Under the
FDI Act,  the FDIC has the  authority  to  recommend to the Director of OTS that
enforcement action be taken with respect to a particular savings institution. If
action is not taken by the Director,  the FDIC has authority to take such action
under certain circumstances.

                                       60

<PAGE>

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

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

     The  risk-based  capital  standard  for savings  institutions  requires the
maintenance of total capital (which is defined as core capital and supplementary
capital)  to  risk-weighted  assets of 8%. In  determining  the  amount of risk-
weighted assets,  all assets,  including certain  off-balance sheet assets,  are
multiplied  by a  risk-weight  of 0% to 100%,  as  assigned  by the OTS  capital
regulation  based on the risks OTS  believes  are inherent in the type of asset.
The components of core capital are equivalent to those  discussed  earlier under
the 3% leverage  standard.  The components of  supplementary  capital  currently
include  cumulative  preferred  stock,   long-term  perpetual  preferred  stock,
mandatory convertible  securities,  subordinated debt and intermediate preferred
stock and,  within  specified  limits,  the allowance for loan and lease losses.
Overall,  the amount of supplementary  capital included as part of total capital
cannot exceed 100% of core capital.

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

                                       61

<PAGE>

     At December 31,  1997,  the Bank met each of its capital  requirements,  in
each case on a fully phased-in basis. See "Regulatory  Capital Compliance" for a
table which sets forth in terms of dollars  and  percentages  the OTS  tangible,
leverage and risk-based capital requirements,  the Bank's historical amounts and
percentages  at December 31, 1997, and pro forma amounts and  percentages  based
upon the issuance of the shares  within the Offering  Range and assuming  that a
portion of the net proceeds are retained by the Company.

     Thrift Charter.  Congress has been considering legislation in various forms
that would require federal thrifts,  such as the Bank, to convert their charters
to national or state bank  charters.  Legislation  enacted in 1996  required the
Treasury Department to prepare for Congress a comprehensive study on development
of a common charter for federal savings  associations and commercial  banks; and
provided for the merger of the BIF and the SAIF into a single deposit  insurance
fund on January 1, 1999  provided the thrift  charter was  eliminated.  The Bank
cannot  determine  whether,  or in what form, such legislation may eventually be
enacted and there can be no assurance that any legislation that is enacted would
not adversely affect the Bank and the Company.

Prompt Corrective Regulatory Action

     Under the OTS Prompt Corrective Action regulations,  the OTS is required to
take certain  supervisory  actions against  undercapitalized  institutions,  the
severity  of which  depends  upon the  institution's  degree of  capitalization.
Generally,  a savings institution that has total risk-based capital of less than
8.0% or a leverage  ratio or a Tier 1 core capital  ratio that is less than 4.0%
is  considered  to be  undercapitalized.  A savings  institution  that has total
risk-based  capital of less than 6.0%, a Tier 1 core risk-based capital ratio of
less than 3.0% or a leverage  ratio that is less than 3.0% is  considered  to be
"significantly  undercapitalized," and a savings institution that has a tangible
capital to assets  ratio equal to or less than 2.0% is deemed to be  "critically
undercapitalized."  Subject to a narrow  exception,  the  banking  regulator  is
required  to  appoint a  receiver  or  conservator  for an  institution  that is
"critically  undercapitalized."  The  regulation  also  provides  that a capital
restoration  plan  must be  filed  with  the OTS  within  45 days of the date an
institution  receives  notice  that  it  is  "undercapitalized,"  "significantly
undercapitalized"  or  "critically   undercapitalized."  In  addition,  numerous
mandatory supervisory actions become immediately  applicable to the institution,
including,  but not limited to, restrictions on growth,  investment  activities,
capital distributions, and affiliate transactions. The OTS may also take any one
of a number of discretionary  supervisory  actions,  including the issuance of a
capital  directive  and  the  replacement  of  senior  executive   officers  and
directors.

Insurance of Deposit Accounts

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

                                       62

<PAGE>

Federal Home Loan Bank System

     The Bank, as a federal association,  is required to be a member of the FHLB
System,  which consists of 12 regional FHLBs. The FHLB provides a central credit
facility primarily for member institutions. The Bank, as a member of the FHLB of
New York,  is required to acquire and hold shares of capital  stock in that FHLB
in an  amount  at least  equal to 1% of the  aggregate  principal  amount of its
unpaid  residential  mortgage loans and similar  obligations at the beginning of
each year,  or 1/20 of its  advances  (borrowings)  from the FHLB,  whichever is
greater.  As of  December  31,  1997,  the  Bank  was in  compliance  with  this
requirement.  The FHLBs are  required  to provide  funds for the  resolution  of
insolvent thrifts and to contribute funds for affordable housing programs. These
requirements  could reduce the amount of  dividends  that the FHLBs pay to their
members and could also result in the FHLBs imposing a higher rate of interest on
advances to their members.

Federal Reserve System

     The Federal  Reserve Board  regulations  require  savings  institutions  to
maintain   noninterest-earning   reserves  against  their  transaction  accounts
(primarily NOW and regular  checking  accounts).  At December 31, 1997, the Bank
was in compliance with these reserve  requirements.  The balances  maintained to
meet  the  reserve  requirements  imposed  by the FRB  may be  used  to  satisfy
liquidity requirements imposed by the OTS.

Holding Company Regulation

     Generally.  The Mutual Holding  Company and the Company are  nondiversified
mutual  savings and loan holding  companies  within the meaning of the HOLA.  As
such, the Mutual Holding Company and the Company are registered with the OTS and
are  subject  to  OTS  regulations,   examinations,  supervision  and  reporting
requirements.  In addition,  the OTS has  enforcement  authority over the Mutual
Holding  Company and the Company and any  nonsavings  institution  subsidiaries.
Among  other  things,  this  authority  permits  the OTS to restrict or prohibit
activities  that are determined to be a serious risk to the  subsidiary  savings
institution. As federal corporations, the Company and the Mutual Holding Company
are generally not subject to state business organizations law.

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

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

                                       63

<PAGE>

     The OTS is prohibited from approving any acquisition that would result in a
multiple savings and loan holding company  controlling  savings  institutions in
more than one state,  subject to two exceptions:  (i) the approval of interstate
supervisory  acquisitions  by savings and loan holding  companies,  and (ii) the
acquisition  of a savings  institution in another state if the laws of the state
of the target savings  institution  specifically  permit such acquisitions.  The
states  vary in the  extent to which they  permit  interstate  savings  and loan
holding company acquisitions.

     Waivers of Dividends by the Mutual Holding Company. OTS regulations require
the Mutual Holding Company to notify the OTS of any proposed waiver of its right
to receive dividends.  The OTS reviews dividend waiver notices on a case-by-case
basis,  and, in  general,  does not object to any such waiver if: (i) the mutual
holding  company's board of directors  determines that such waiver is consistent
with such directors'  fiduciary duties to the mutual holding company's  members;
(ii) for as long as the savings  association  subsidiary  is  controlled  by the
mutual  holding  company,  the dollar  amount of dividends  waived by the mutual
holding company are considered as a restriction to the retained  earnings of the
savings association,  which restriction, if material, is disclosed in the public
financial  statements  of the  savings  association  as a note to the  financial
statements;  (iii) the  amount of any  dividend  waived  by the  mutual  holding
company is available for  declaration as a dividend solely to the mutual holding
company,  and,  in  accordance  with  SFAS  5,  where  the  savings  association
determines  that the payment of such dividend to the mutual  holding  company is
probable,  an  appropriate  dollar  amount is recorded as a liability;  (iv) the
amount of any waived  dividend is  considered as having been paid by the savings
association in evaluating any proposed  dividend under OTS capital  distribution
regulations;  and (v) in the event the mutual holding company  converts to stock
form,  the  appraisal  submitted to the OTS in  connection  with the  conversion
application  takes into account the aggregate  amount of the dividends waived by
the mutual holding company.

     Conversion of the Mutual Holding Company to Stock Form. OTS regulations and
the Plan of  Reorganization  permit the Mutual  Holding  Company to  undertake a
Conversion  Transaction.  There can be no assurance  when, if ever, a Conversion
Transaction will occur,  and the Board of Directors has no current  intention or
plan to undertake a Conversion  Transaction.  In a Conversion  Transaction a new
holding  company  would be  formed as the  successor  to the  Company  (the "New
Holding Company"),  the Mutual Holding Company's  corporate existence would end,
and certain  depositors  of the Bank would  receive the right to  subscribe  for
additional shares of the New Holding Company. In a Conversion Transaction,  each
share of Common  Stock  held by  Minority  Stockholders  would be  automatically
converted  into a number of shares of common  stock of the New  Holding  Company
determined  pursuant an exchange  ratio that ensures  that after the  Conversion
Transaction,  subject to the Dividend Waiver Adjustment  described below and any
adjustment  to reflect the  receipt of cash in lieu of  fractional  shares,  the
percentage of the to-be outstanding  shares of the New Holding Company issued to
Minority  Stockholders  in exchange for their Common Stock would be equal to the
percentage  of  the  outstanding   shares  of  Common  Stock  held  by  Minority
Stockholders  immediately prior to the Conversion Transaction.  The total number
of shares held by Minority  Stockholders after the Conversion  Transaction would
also be affected by any  purchases by such persons in the offering that would be
conducted as part of the Conversion Transaction.

     The Dividend Waiver  Adjustment  would decrease the percentage of the to-be
outstanding shares of common stock of the New Holding Company issued to Minority
Stockholders  in exchange  for their  shares of Common  Stock to reflect (i) the
aggregate  amount of  dividends  waived by the Mutual  Holding  Company and (ii)
assets other than Common Stock held by the Mutual Holding  Company.  Pursuant to
the Dividend Waiver  Adjustment,  the percentage of the to-be outstanding shares
of the New Holding Company issued to Minority Stockholders in exchange for their
shares of  Common  Stock  would be equal to the  percentage  of the  outstanding
shares of Common Stock held by Minority Stockholders  multiplied by the Dividend
Waiver  Fraction.  The Dividend Waiver Fraction is equal to the product of (a) a
fraction, of which the numerator is equal to the Company's  stockholders' equity
at the time of the Conversion Transaction less the aggregate amount of dividends
waived  by the  Mutual  Holding  Company  and the  denominator  is  equal to the
Company's  stockholders' equity at the time of the Conversion  Transaction,  and
(b) a  fraction,  of which the  numerator  is equal to the  appraised  pro forma
market value of the New Holding  Company  minus the value of the Mutual  Holding
Company's assets other than Common Stock and the denominator is equal to the pro
forma market value of the New Holding Company.

                                       64

<PAGE>

Federal Securities Law

     The Common Stock to be issued in the Offering will be  registered  with the
SEC under the Securities  Exchange Act of 1934 (the "Exchange Act"). The Company
will  be  subject  to  the  information,  proxy  solicitation,  insider  trading
restrictions  and other  requirements  of the SEC under the Exchange Act. Common
Stock held by persons who are  affiliates  (generally  officers,  directors  and
principal stockholders) of the Company may not be resold without registration or
unless sold in accordance with certain resale restrictions. If the Company meets
specified current public information requirements, each affiliate of the Company
is able to sell in the public market, without registration,  a limited number of
shares in any three-month period.

                                    TAXATION

Federal Income Taxes

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

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

     Bad Debt  Reserves.  Prior  to the 1996  Act,  the  Bank was  permitted  to
establish a reserve for bad debts and to make annual  additions  to the reserve.
These additions could,  within specified formula limits, be deducted in arriving
at the Bank's taxable income. As a result of the 1996 Act, the Bank must use the
specific  charge off method in computing its bad debt  deduction  beginning with
its 1996 Federal tax return. In addition,  the federal legislation  requires the
recapture  (over a six year  period) of the excess of tax bad debt  reserves  at
December 31, 1995 over those  established as of December 31, 1987. The amount of
such reserve  subject to recapture  as of December 31, 1997,  was  approximately
$880,000.

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

     At  December  31,  1997,  the Bank's  total  federal  pre-1988  reserve was
approximately  $3.0 million.  This reserve  reflects the  cumulative  effects of
federal tax deductions by the Bank for which no federal income tax provision has
been made.

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

                                       65

<PAGE>

     Net Operating Loss Carryovers.  A financial  institution may carry back net
operating  losses  to  the  preceding  two  taxable  years  and  forward  to the
succeeding  20 taxable  years.  This  provision  applies to losses  incurred  in
taxable years  beginning  after 1986. At December 31, 1997,  the Bank had no net
operating loss carryforwards for federal income tax purposes.

     Corporate  Dividends-Received  Deduction.  The Company may exclude from its
income  100% of  dividends  received  from  the  Bank as a  member  of the  same
affiliated group of corporations.  The corporate dividends-received deduction is
80% in the case of dividends  received from  corporations with which a corporate
recipient does not file a consolidated  return,  and corporations which own less
than 20% of the stock of a corporation  distributing  a dividend may deduct only
70% of dividends received or accrued on their behalf.

     The Bank is not  currently  under audit with respect to its federal  income
tax  returns and has not been  audited  with  respect to its federal  income tax
returns during the past five years.

State and Local Taxation

     State of New Jersey. The Bank files New Jersey income tax returns.  For New
Jersey income tax purposes,  savings  institutions are presently taxed at a rate
equal to 3% of taxable  income.  For this purpose,  "taxable  income"  generally
means federal  taxable  income,  subject to certain  adjustments  (including the
addition of net interest income on state and municipal obligations). The Bank is
not currently under audit with respect to its New Jersey income tax returns.

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

                                       66

<PAGE>

                            MANAGEMENT OF THE COMPANY

     The Board of Directors of the Company will consist of nine members and will
be divided  into three  classes and will be elected by the  stockholders  of the
Company,  for staggered three year terms and until their  successors are elected
and  qualified.  One class of directors,  consisting of directors John C. Marsh,
Paul J. McGovern and Nelson L. Taylor, Jr. will have terms of office expiring in
2001; a second class,  consisting of directors John R. Bowen,  Michael J. Widmer
and  Donald F. Marsh will have  terms of office  expiring  in 1999;  and a third
class, consisting of directors Anthony V. Caruso, John W. Fox and Neil R. Bryson
have terms of office expiring in 2000. Their names and biographical  information
are set forth under "Management of the Bank--Directors of the Bank."

     The following  individuals will hold positions as executive officers of the
Company as is set forth below opposite their names.

         Name               Position With the Company
         ----               -------------------------
John R. Bowen.............  President and Chief Executive Officer
Michael J. Widmer.........  Executive Vice President and Chief Financial Officer
Lucille Capece............  Vice President
Brian C. Messett..........  Vice President
Joseph F. Coccaro.........  Treasurer
Leslie C. Whelan..........  Corporate Secretary

     The  executive  officers of the Company  will be elected  annually and hold
office until their  respective  successors  have been  elected and  qualified or
until death, resignation or removal by the Board of Directors.

     The Board of  Directors  initially  is expected to have,  among  others,  a
standing Executive Committee and Finance and Audit Committee. The Company's full
Board of  Directors  will act as the  Nominating  Committee,  or may  appoint  a
Nominating  Committee.   The  Company  does  not  intend  initially  to  have  a
compensation  committee,  as it is not  anticipated  that  the  officers  of the
Company will initially be compensated as such.

     The Executive  Committee  initially will consist of Directors Fox (who will
serve as  Chairman),  Bowen,  Donald F.  Marsh and  Taylor,  Jr.  The  Executive
Committee is expected to meet as  necessary  when the Board is not in session to
exercise  general  control  and  supervision  in all matters  pertaining  to the
interests of the Company,  subject at all times to the direction of the Board of
Directors.

     The Finance and Audit Committee initially will consist of Directors Taylor,
Jr. (who will serve as Chairman),  Caruso,  Donald F. Marsh,  and McGovern.  The
Finance  and Audit  Committee  is expected  to meet as  necessary  to review and
recommend the independent  auditors to be engaged by the Company,  to review the
audit  report  with the  independent  auditors  of the Company and to review and
approve the internal audit program of the Company.

     None of the executive officers,  directors or other personnel have received
remuneration from the Company. Information concerning the principal occupations,
employment and  compensation of the directors and officers of the Company during
the past five years is set forth under "Management of the Bank."

                                       67

<PAGE>

                             MANAGEMENT OF THE BANK

Directors of the Bank

     Upon completion of the Reorganization, the directors of the Stock Bank will
consist of those  persons who  currently  serve on the Board of Directors of the
Bank.  The  directors of the Stock Bank will have three year terms which will be
staggered  to provide for the election of  approximately  one-third of the board
members each year.  Directors of the Bank will be elected by the Company as sole
stockholder of the Stock Bank. The directors and executive  officers of the Bank
are as follows:
<TABLE>
<CAPTION>
                            Age at                                                           Current
        Name           December 31, 1997           Position           Director Since (1)  Term Expires
- ---------------------  -----------------  --------------------------  ------------------  ------------
<S>                           <C>         <C>                                <C>              <C>
John R. Bowen                 57          Chairman, President and            1973             1999
                                            Chief Executive Officer
Michael J. Widmer             38          Executive Vice President,          1998             1999
                                            Chief Financial Officer
                                            and Director
Neil R. Bryson, DDS           57          Director                           1990             2000
Anthony V. Caruso             71          Director and Legal Counsel         1984(2)          2000
John W. Fox                   60          Director                           1968             2000
Donald F. Marsh               94          Director                           1930             1999
John C. Marsh                 70          Director                           1968             2001
Paul J. McGovern              51          Director                           1988             2001
Nelson L. Taylor, Jr.         67          Director                           1966             2001
</TABLE>
- ----------
(1)  Reflects  initial  appointment  to the Board of Directors of the Bank.  (2)
     Also previously served as a director from January 1958 through May 1977.

Executive Officers Who Are Not Directors

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

                                   Age At
            Name             December 31, 1997       Position With the Bank
     -----------------       -----------------       ----------------------
     Lucille Capece                  53                  Vice President
     Brian C. Messett                37                  Vice President
     Joseph F. Coccaro               40                  Treasurer
     Leslie C. Whelan                34                  Secretary

     The  principal  occupation  during the past five years of each director and
executive  officer of the Bank is set forth below. All directors have held their
present positions for five years unless otherwise stated.

     John R. Bowen is the President, Chief Executive Officer and Chairman of the
Board  of  Directors.  Mr.  Bowen  has  been  employed  by the  Bank in  various
capacities  since 1964.  Mr.  Bowen was elected  President  and Chief  Executive
Officer in 1973 and Chairman in 1995. He serves as Vice Chairman of the Board of
Trustees of the Rahway Center Partnership,  a non-profit  community  development
organization.

                                       68

<PAGE>

     Michael J. Widmer has served as Chief  Financial  Officer of the Bank since
February 1998 and  Executive  Vice  President of the Bank since March 1996.  Mr.
Widmer is a member of the Board of Trustees of the Union County Arts Center. Mr.
Widmer  served as President and as a member of the Board of Directors of Chatham
Savings Bank in Chatham, New Jersey from 1990 to 1996.

     Neil  R.  Bryson  is  a  Doctor  of  Dental  Surgery,   a  Board  Certified
Periodontist,  a Prosthiodontist and a member of the American Dental Association
in private practice in Colonia, New Jersey.

     Anthony V. Caruso has served as the Bank's legal  counsel  since 1963.  Mr.
Caruso is a practicing attorney with thirty-nine years of experience. Mr. Caruso
is a former  Municipal Judge of Rahway,  New Jersey and is a member of the Board
of Governors of The Rahway Hospital.

     John W. Fox is a General  Partner  of The  Linden  Investment  Co.,  a real
estate  investment  company.  Mr. Fox is  Chairman  of the Board of  Trustees of
Children's Specialized Hospital, Mountainside, New Jersey.

     Donald F. Marsh  served as Chairman of the Board of  Directors  of the Bank
from 1967 until 1995. Mr. Marsh is retired from the position of President, Chief
Executive  Officer and a member of the Board of Directors of Boorum & Pease, Co.
and subsidiaries, manufacturers of office supplies and equipment.

     John C.  Marsh is  President  and  Chief  Executive  Officer  of  Consumers
International.  Prior to that  position,  Mr. Marsh held various  administrative
positions in area hospitals.  Mr. Marsh is a former Mayor of the City of Rahway,
New Jersey.

     Paul J.  McGovern  is  retired  from the  position  of Senior  Director  of
Internal  Auditing  for Merck & Co.,  Inc.  Mr.  McGovern is a Certified  Public
Accountant.  Mr.  McGovern  is a member  of the Board of  Trustees  of Don Bosco
Preparatory School, Ramsey, New Jersey.

     Nelson L. Taylor, Jr. is the President and owner of West End Garage,  Inc.,
a Chrysler  Plymouth  automobile agency in Rahway,  New Jersey.  Mr. Taylor is a
member of the Board of Governors of The Rahway Hospital.

     Lucille Capece has served as Vice President of Operations of the Bank since
1979.

     Brian C. Messett  joined the Bank as Vice President of Lending in August of
1997.  Prior to joining the Bank,  Mr.  Messett was Assistant  Vice President of
Lending for Spencer Savings Bank, Garfield, New Jersey.

     Joseph F. Coccaro has served as Treasurer of the Bank since 1988.

     Leslie  C.  Whelan  joined  the Bank in 1991 and has  served  as  Corporate
Secretary since October of 1993.

Meetings of the Board of Directors of the Bank

     The Board of  Directors of the Bank meets  monthly and may have  additional
special  meetings as may be called by the Chairman or as  otherwise  provided by
the Bank's  current  Bylaws.  During the fiscal year ended  December,  1997, the
Board held 14 meetings.  No director attended fewer than 75% in the aggregate of
the total  number of  meetings  of the Board or Board  Committees  on which such
Director served during fiscal 1997.

Directors' Compensation

     During the year ended  December 31, 1997,  directors of the Bank received a
retainer  fee of  $12,000,  plus a fee of $300 per board  meeting  or  committee
meeting attended. The Bank provides all employees with medical,  dental and life
insurance,  and also offers  these  benefits to its  directors.  During the year
ended  December  31, 1997,  the Bank  provided  insurance  benefits to directors
Donald F. Marsh, Taylor, Jr., Bryson, and Caruso of $3,400, $7,400, $10,800, and
$10,020  respectively.  Employee directors Bowen and Widmer received benefits of
$11,300  and  $6,500,  respectively,  pursuant  to these  plans.  The Bank  also
provides  that a  director's  beneficiary  will  receive a $10,000  cash payment
should the director die while in office.

                                       69

<PAGE>

Executive Compensation

     Summary  Compensation  Table.  The following  table sets forth for the year
ended December 31, 1997,  certain  information as to the total remuneration paid
by the Bank to the President and Chief Executive  Officer and the Executive Vice
President and Chief Financial Officer, each of whose salary and bonuses exceeded
$100,000 in 1997.

                           Summary Compensation Table
<TABLE>
<CAPTION>
                                                                             Long-Term
                                      Annual Compensation(1)            Compensation Awards
                            ------------------------------------------  -------------------
                                                              Other     Restricted
                                                             Annual        Stock   Options/    All Other
    Name and Principal       Fiscal  Salary($)            Compensation     Award     SARs    Compensation
         Position           Year(1)     (2)     Bonus($)     ($)(3)         ($)       (#)         ($)
- --------------------------  -------  ---------  --------  ------------  ---------- --------  ------------
<S>                           <C>     <C>        <C>          <C>           <C>        <C>        <C>
John R. Bowen,                1997    186,200    16,320       --            --         --         --
  President and Chief
  Executive Officer

Michael J. Widmer,            1997     97,000     8,262       --            --         --         --
  Executive Vice President
  and Chief Financial
  Officer
</TABLE>
- ----------
(1)  In accordance with the rules on executive officer and director compensation
     disclosure adopted by the SEC, Summary Compensation information is excluded
     for the fiscal years ended  December 31, 1996 and 1995, as the Bank was not
     a public company during such periods.

(2)  Salary amount for Mr. Bowen includes directors fees of $16,200 for the year
     ended December 31, 1997.

(3)  The Bank also provides certain members of senior management with the use of
     an automobile,  and all employees of the Bank with medical, dental and life
     insurance.  These  benefits  did not exceed the lesser of $50,000 or 10% of
     the total annual salary and bonus reported for each officer.

Benefit Plans

     Employment Agreements. The Bank intends to enter into employment agreements
with Messrs.  Bowen and Widmer and Ms. Capece,  each of which will provide for a
term of 36 months.  On each  anniversary  date,  which under the  agreements  is
defined as the date of the organizational meeting following the Company's annual
meeting,  the agreement may be extended for an additional twelve months, so that
the remaining term shall be  approximately  three years. If the agreement is not
renewed, the agreement will expire 36 months following the anniversary date. The
agreement provides for, among other things, base salary (which may be increased,
but not decreased),  participation in stock benefit plans and other employee and
fringe benefits  applicable to executive  personnel.  The agreement provides for
termination by the Bank for cause at any time. In the event the Bank  terminates
the executive's employment for reasons other than for disability,  retirement or
for cause, or in the event of the executive's resignation from the Bank upon (i)
failure to re-elect the executive to his or her current offices, (ii) a material
change  in  the  executive's  functions,   duties  or  responsibilities,   (iii)
liquidation  or  dissolution  of the  Bank  or  Company,  (iv) a  breach  of the
agreement  by the Bank or, (v) a change in control of the Bank or  Company,  the
executive,  or in the  event of  death,  the  executive's  beneficiary  would be
entitled to  severance  pay in an amount equal to three times the annual rate of
Base Salary  (which  includes any salary  deferred at the election of Mr. Bowen,
Mr. Widmer or Ms.  Capece) at the time of  termination,  plus the highest annual
cash bonus paid to him or her during the prior three years.  The Bank would also
continue the executive's  life,  health,  dental and disability  coverage for 36
months from the date of termination.  In the event the payments to the executive
would  include an "excess  parachute  payment" as defined by Code  Section  280G
(relating to payments made in connection with a change in control), the payments
would be reduced in order to avoid having an excess parachute payment.

                                       70

<PAGE>

     The executive's employment may be terminated upon his/her retirement at age
65, or such  later age as  consented  to by the Bank or in  accordance  with any
retirement  policy  established by the Bank.  Upon the  executive's  retirement,
he/she  will  be  entitled  to all  benefits  available  to  him/her  under  any
retirement  or other  benefit plan  maintained  by the Bank. In the event of the
executive's  disability  for a period of six months,  the Bank may terminate the
agreement  provided that the Bank will be obligated to pay the executive his/her
Base Salary for the remaining  term of the  agreement or one year,  whichever is
longer, reduced by any benefits paid to the executive pursuant to any disability
insurance policy or similar arrangement  maintained by the Bank. In the event of
the  executive's  death,  the Bank will pay his/her Base Salary to his/her named
beneficiaries  for one year  following  his/her  death,  and will also  continue
medical,  dental,  and other benefits to his/her family (as  applicable) for one
year.

     The  employment   agreement   provides  that,   following   termination  of
employment,  the  executive  will not compete  with the Bank for a period of one
year  within 25 miles of any  existing  branch of the Bank or within 25 miles of
any  office  for which the Bank  and/or  the  Company  has filed for  regulatory
approval to establish an office.

     Defined  Benefit  Pension Plan. The Bank maintains The Retirement  Plan for
Employees  of Axia  Federal  Savings Bank in RSI  Retirement  Trust,  which is a
qualified,  tax-exempt  defined benefit plan ("Retirement  Plan"). All employees
age 20 1/2 or older  who have  worked  at the Bank for a period  of one year and
have been  credited with 1,000 or more hours of service with the Bank during the
year are eligible to participant in the Retirement Plan provided,  however, that
leased  employees,  employees  paid on a contract  basis and employees in a unit
covered by a collective  bargaining  agreement are not eligible to  participate.
The Bank annually  contributes  an amount to the  Retirement  Plan  necessary to
satisfy the actuarially  determined  minimum funding  requirements in accordance
with the Employee Retirement Income Security Act ("ERISA").

     The regular form of all retirement  benefits (normal,  early or disability)
is  guaranteed  for the  life of the  retiree,  but not less  than  120  monthly
installments.  For a married participant,  the normal form of benefit is a joint
and 50% survivor annuity where, upon the participant's  death, the participant's
spouse is  entitled  to receive a benefit  equal to 50% of that paid  during the
participant's  lifetime.  Alternatively,  a  participant  may elect (with proper
spousal consent, if necessary) an optional form of benefit. These optional forms
include various annuity forms as well as a lump sum payment.  All forms in which
a participant's benefit may be paid will be actuarially equivalent to a ten year
period certain and life benefit. For an unmarried participant,  benefits payable
upon death are made in a lump sum.

     The normal  retirement  benefit payable at the later of age 65 or the fifth
anniversary of  participation  in the plan, is an amount equal to the greater of
(i) 30.5% of a participant's  average annual earnings,  plus 19.5% of the amount
in excess of $10,000, multiplied by a fraction, not to exceed one, the numerator
of which is the number of years of the Participant's  credited service at normal
retirement  date  and  the  denominator  of  which  is  30  and  (ii)  2%  of  a
participant's  average annual earnings  multiplied by the participant's years of
credited  service (up to a maximum of 10 years).  Retirement  benefits  are also
payable upon  retirement  due to early and late  retirement or death.  A reduced
benefit is payable upon early  retirement at age 55 and, for employees who first
become  participants on or after January 1, 1998, ten years of credited service,
or after the sum of the participant's attained age and vested service equals 75.
Upon  termination of employment other than as specified above, a participant who
is  employed  on or after  January 1, 1998 and has five years of vested  service
after age 18 is  eligible  to receive  his or her  accrued  benefit  commencing,
generally,  on such participant's  normal retirement date.  (Employees  employed
prior to January 1, 1998 are  eligible  to receive a vested  retirement  benefit
that  vests  after  age 18 over a five  year  period  at a rate of 20% per year,
beginning  in the second year of  service,  until a  participant  is 100% vested
after five years).  For the plan year ended  December 31, 1997,  the Bank made a
contribution to the Retirement Plan of $144,567.

                                       71

<PAGE>

     The following table indicates the annual  retirement  benefit that would be
payable  under the  Retirement  Plan upon  retirement at age 65 in calendar year
1997,  expressed in the form of a single life annuity for the average salary and
benefit service classifications specified below.

High Five-Year          Years of Service and Benefit Payable at Retirement
    Average       --------------------------------------------------------------
 Compensation        15         20         25         30         35         40
- --------------    --------------------------------------------------------------
   $ 50,000       $11,525    $15,367    $19,208    $23,050    $23,050    $23,050
     75,000        17,775     23,700     29,625     35,550     35,550     35,550
    100,000        24,025     32,033     40,042     48,050     48,050     48,050
    125,000        30,275     40,367     50,458     60,550     60,550     60,550
    160,000        39,025     52,033     65,042     78,050     78,050     78,050

     The maximum annual  compensation  which may be taken into account under the
Internal  Revenue  Code, as amended (the "Code") for  calculating  contributions
under  qualified  defined benefit plans such as the Retirement Plan is currently
$160,000. As of December 31, 1997, Messrs. Bowen and Widmer had 33 years and two
years,  respectively,  of credited service (i.e.,  benefit  service),  under the
plan.

Employee Stock Ownership Plan and Trust

     The  Bank  intends  to   implement   the  ESOP  in   connection   with  the
Reorganization.  Employees  with at least one year of  employment  in which they
complete  1000 hours of service  for the Bank and who have  attained  age 21 are
eligible to  participate.  As part of the  Reorganization,  the ESOP  intends to
borrow  funds from the  Company  and use those funds to purchase up to 8% of the
Common  Stock to be sold in the  Offering.  Collateral  for the loan will be the
common stock purchased by the ESOP. The loan will be repaid principally from the
Bank's  discretionary  contributions  to the ESOP over a period of not less than
ten  years.  It is  anticipated  that the  interest  rate for the loan will be a
floating rate equal to the Prime Rate. Shares purchased by the ESOP will be held
in a suspense account for allocation among participants as the loan is repaid.

     Contributions  to the ESOP and shares released from the suspense account in
an amount proportional to the repayment of the ESOP loan will be allocated among
ESOP  participants  on the  basis of  compensation  in the  year of  allocation.
Participants  in the ESOP will receive credit for service prior to the effective
date of the ESOP.  Benefits generally vest after five years of credited service,
upon normal retirement (as defined in the ESOP), early retirement, disability or
death of the  participant.  A participant who terminates  employment for reasons
other than  death,  retirement,  or  disability  prior to five years of credited
service will forfeit his benefits  under the ESOP.  Benefits  will be payable in
the form of common stock and/or cash upon death,  retirement,  early retirement,
disability or separation from service.  The Bank's contributions to the ESOP are
discretionary,  subject to the loan terms and tax law  limits,  and,  therefore,
benefits  payable under the ESOP cannot be  estimated.  Pursuant to The American
Institute  of  Certified   Public   Accountants   Statement  of  Position  93-6,
"Employers' Accounting for Employee Stock Ownership Plans," the Bank is required
to record  compensation  expense in an amount  equal to the fair market value of
the shares released from the suspense account each year.

     In connection with the establishment of the ESOP, the Bank will establish a
committee of non-employee directors to administer the ESOP. The Bank will either
appoint its non-employee  directors or an independent  financial  institution to
serve as  trustee of the ESOP.  The ESOP  Committee  may  instruct  the  trustee
regarding investment of funds contributed to the ESOP. The ESOP trustee, subject
to its  fiduciary  duty,  must  vote all  allocated  shares  held in the ESOP in
accordance with the  instructions of  participating  employees.  Under the ESOP,
nondirected shares, and shares held in the suspense account,  will be voted in a
manner  calculated to most accurately  reflect the  instructions it has received
from  participants  regarding  the  allocated  stock so long as such  vote is in
accordance with the provisions of ERISA.

                                       72

<PAGE>

     Stock Option Plan. At a meeting of the Company's shareholders to be held no
earlier  than six months  after the  completion  of the  Offering,  the Board of
Directors  intends to submit for  shareholder  approval a stock  option plan for
directors and officers of the Bank and of the Company (the "Stock Option Plan").
If approved by the  shareholders,  Common Stock in an aggregate  amount equal to
10% of the shares sold in the  Offering  would be reserved  for  issuance by the
Company upon the exercise of the stock  options  granted  under the Stock Option
Plan.  Ten percent of the shares issued in the Offering  would amount to 117,853
shares,  138,650  shares,  159,448  shares or  183,365  shares  at the  minimum,
midpoint, maximum and adjusted maximum of the Offering Range,  respectively.  No
options  would be granted  under the Stock  Option  Plan until the date on which
shareholder approval is received.

     It is anticipated  that options would be granted for terms of approximately
10 years.  Options  granted  under the Stock  Option Plan would be adjusted  for
capital changes such as stock splits and stock  dividends.  Awards would be 100%
vested upon  termination of employment  due to death or  disability,  and if the
Stock Option Plan is adopted more than 12 months after the Offering,  awards may
be 100% vested upon normal  retirement or a change in control of the Bank or the
Company.  Under OTS rules,  if the Stock Option Plan is  implemented  within the
first 12 months after the Offering,  no individual officer may receive more than
25% of the awards under the plan,  no outside  director may receive more than 5%
of the awards  under the plan,  all outside  directors as a group may receive no
more than 30% of the awards under the plan in the aggregate,  the exercise price
of the options  must be equal to the fair market value of the shares on the date
of grant,  options may become  exercisable  at a rate of no more than 20% at the
end of each 12 months of service with the Bank after the date of grant  (subject
to early vesting only in the event of death or disability), and the plan must be
approved by a majority of Minority Stockholders.

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

     Recognition and Retention Plan. At a meeting of the Company's  shareholders
to be held no earlier than six months after the completion of the Offering,  the
Board of Directors also intends to submit a Recognition  and Retention Plan (the
"Recognition Plan") for shareholder approval.  The Recognition Plan will provide
the Bank's  directors  and  officers an  ownership  interest in the Company in a
manner  designed to encourage  them to continue their service with the Bank. The
Bank will contribute  funds to the Recognition  Plan from time to time to enable
it to  acquire  an  aggregate  amount of common  stock  equal to up to 4% of the
shares of Common Stock sold in the Offering, either directly from the Company or
in open market  purchases.  Four  percent of the shares  issued in the  Offering
would amount to 47,141  shares,  55,460  shares,  63,779 or 73,346 shares at the
minimum,   midpoint,  maximum  and  adjusted  maximum  of  the  Offering  Range,
respectively.  In the event that additional authorized but unissued shares would
be  acquired  by the  Recognition  Plan after the  Offering,  the  interests  of
existing  shareholders  would be diluted.  The executive  officers and directors
will be awarded common stock under the  Recognition  Plan at no cost to them. No
awards under the  Recognition  Plan would be made until the date the Recognition
Plan is approved by the Company's shareholders.

     Awards   under  the   Recognition   Plan  would  be   nontransferable   and
nonassignable,  and during the lifetime of the recipient could only be earned by
him.  Awards would be adjusted for capital  changes such as stock  dividends and
stock  splits and would be 100% vested upon  termination  of  employment  due to
death or  disability.  If the  Recognition  Plan is adopted  more than 12 months
after the Offering, awards may be 100% vested upon normal retirement or a change
in  control  of the  Bank or the  Company.  If  employment  or  service  were to
terminate for other  reasons,  the award  recipient  would forfeit any nonvested
award.  If  employment  or service is  terminated  for cause (as  defined in the
Recognition Plan), shares not already delivered under the Recognition Plan would
be forfeited.

     Under OTS rules, if the Recognition Plan is implemented within the first 12
months after the Offering,  no  individual  officer may receive more than 25% of
the awards under the plan,  no outside  director may receive more than 5% of the
awards under the plan, all outside directors as a group may receive no more than
30% of the awards under the plan in the aggregate,  awards may vest at a rate of
no more than 20% at the end of each 12 months of service with the Bank after the
date  of  grant  (subject  to  early  vesting  only in the  event  of  death  or
disability),   and  the  plan  must  be  approved  by  a  majority  of  Minority
Stockholders.

                                       73
<PAGE>

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

Transactions With Certain Related Persons

     The Bank offers to directors,  officers, and employees real estate mortgage
loans secured by their principal  residence.  All loans to the Bank's directors,
officers  and  employees  are made on  substantially  the same terms,  including
interest  rates and  collateral as those  prevailing at the time for  comparable
transactions, and do not involve more than minimal risk of collectibility.

     Director  Anthony V. Caruso has served as the Bank's  legal  counsel  since
1963.  During the year ended  December  31, 1997 the Bank paid  $61,100 in legal
fees to Mr. Caruso.



                                       74

<PAGE>

                           PARTICIPATION BY MANAGEMENT

     The following table sets forth information  regarding intended Common Stock
subscriptions  by each of the Directors  and executive  officers of the Bank and
Directors  of the  Company who do not serve as  directors  of the Bank and their
families,  and by all such Directors and executive  officers as a group.  In the
event  the  individual  maximum  purchase   limitation  is  increased,   persons
subscribing for the maximum amount may increase their purchase order. This table
excludes  shares to be purchased by the ESOP,  as well as any  Recognition  Plan
awards or stock option  grants that may be made no earlier than six months after
the completion of the  Reorganization.  See  "Management  of the  Bank--Employee
Stock  Ownership Plan and  Trust--Recognition  and Retention  Plan" and "--Stock
Option Plan."

<TABLE>
<CAPTION>
                                                                                    Percent of
                                                                                  Shares Issued
                                                                 Aggregate Price      in the
        Name             Position With the Bank    Total Shares     of Shares      Offering(1)
- ---------------------  --------------------------  ------------  ---------------  -------------
<S>                    <C>                            <C>            <C>               <C>  
John R. Bowen          Chairman, President and        10,000         $100,000           *
                         Chief Executive Officer
Michael J. Widmer      Executive Vice President,       7,500           75,000           *
                         Chief Financial Officer
                         and Director
Neil R. Bryson, DDS    Director                       10,000          100,000           *
Anthony V. Caruso      Director and Legal Counsel      1,000           10,000           *
John W. Fox            Director                        2,500           25,000           *
Donald F. Marsh        Director                        1,000           10,000           *
John C. Marsh          Director                        2,000           20,000           *
Paul J. McGovern       Director                       10,000          100,000           *
Nelson L. Taylor, Jr.  Director                       10,000          100,000           *

All directors and executive officers                  54,000          540,000          3.9%
  as a group (13 persons)
</TABLE>
- ----------------
 *   Less than 1%.
(1)  At the midpoint of the Offering Range.

                         THE REORGANIZATION AND OFFERING

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

General

     On October 15, 1997, the Board of Directors of the Bank adopted the Plan of
Reorganization,  pursuant to which the Bank will be  converted  from a federally
chartered  mutual savings bank to a federally  chartered stock savings bank. The
Plan of Reorganization  was approved by the OTS, subject to, among other things,
approval  of the Plan of  Reorganization  by the  Bank's  members.  The  Special
Meeting of Members has been called for this purpose.

                                       75

<PAGE>

     Pursuant to the Plan of Reorganization, the Reorganization will be effected
as follows or in any other manner that is consistent with applicable federal law
and regulations and the intent of the Plan of Reorganization.

     (i)    the Bank  will organize  an interim stock savings bank  as a wholly-
            owned subsidiary ("Interim One");

     (ii)   Interim One  will  organize  an  interim  stock  savings  bank  as a
            wholly-owned subsidiary ("Interim Two");

     (iii)  Interim One will organize the Company as a wholly-owned subsidiary;

     (iv)   the Bank will exchange its charter for a federal  stock savings bank
            charter and  Interim One  will exchange  its charter  for a  federal
            mutual holding company charter to become the Mutual Holding Company;

     (v)    simultaneously  with step (iv), Interim Two will merge with and into
            the Bank with the Bank as the resulting institution;

     (vi)   all of the initially issued stock of the Bank will be transferred to
            the Mutual Holding Company  in exchange for  membership interests in
            the Mutual Holding Company;

     (vii)  the Mutual  Holding Company will contribute the capital stock of the
            Bank  to  the  Company,  and  the Bank  will become  a  wholly-owned
            subsidiary of the Company; and

     (viii) contemporaneously with the Reorganization, the Company will sell the
            shares of Common Stock in the Offering.

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

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

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

     This  summary  of  the  Reorganization  is  qualified  in its  entirety  by
reference to the provisions of the Plan of Reorganization. A copy of the Plan of
Reorganization is available for inspection at each branch of the Bank and at the
Northeast  Region  and  Washington,  D.C.  offices  of  the  OTS.  The  Plan  of
Reorganization  is also filed as an Exhibit to the  Application  to Convert from
Mutual to Stock Form of which this Prospectus is a part,  copies of which may be
obtained from the OTS. See "Additional Information."

                                       76

<PAGE>

Purposes of the Reorganization

     In adopting the Plan of Reorganization,  the Board of Directors unanimously
determined  that the  Reorganization  is in the best  interest of the Bank.  The
primary  purpose of the  Reorganization  is to  establish a structure  that will
enable the Bank to compete and expand more effectively in the financial services
marketplace, and that will enable the Bank's depositors,  borrowers,  employees,
management and directors to obtain an equity ownership interest in the Bank. The
holding company structure permits the Company to issue capital stock, which is a
source of capital not available to mutual  savings  banks.  Since the Company is
not offering all of its common stock for sale to  depositors,  borrowers and the
public in the  Offering  (but is issuing a  majority  of its stock to the Mutual
Holding Company in accordance with OTS  regulations),  the  Reorganization  will
result  in less  capital  raised in  comparison  to a  standard  mutual-to-stock
conversion.   The  Reorganization,   however,  will  also  offer  the  Bank  the
opportunity  to raise  additional  capital  since the stock  held by the  Mutual
Holding  Company  will be  available  for sale in the future in the event of the
Mutual  Holding  Company  decides  to  convert  to the  capital  stock  form  of
organization.  See "Regulation--Holding  Company  Regulation--Conversion  of the
Mutual Holding Company to Stock Form."

     The Reorganization  will also provide greater  flexibility to structure and
finance the  expansion of the  Company's  operations,  including  the  potential
acquisition  of  other  financial  institutions,  and to  diversify  into  other
financial  services.  The holding  company form of  organization  is expected to
provide  additional  flexibility  to diversify  the Bank's  business  activities
through  existing or newly formed  subsidiaries,  or through  acquisitions of or
mergers with other financial institutions,  as well as other companies. Although
the  Bank  and the  Company  have no  current  arrangements,  understandings  or
agreements  regarding any such opportunities,  the Company will be in a position
after the  Reorganization,  subject to regulatory  limitations and the Company's
financial position,  to take advantage of any such opportunities that may arise.
Lastly, the Reorganization  will enable the Bank to better manage its capital by
giving broader investment  opportunities  through the holding company structure,
and enable the Company to distribute  capital to its stockholders in the form of
dividends.  Because only a minority of the common stock will be offered for sale
in the Offering,  the current  mutual form of ownership and ability to remain an
independent  savings bank and to provide  community-oriented  financial services
will be preserved through the mutual holding company structure.

     The  Board  of  Directors  believes  that  these  advantages  outweigh  the
potential  disadvantages  of the mutual  holding  company  structure,  which may
include: (i) the inability of stockholders other than the Mutual Holding Company
to obtain  majority  ownership of the Company and the Bank,  which may result in
the  perpetuation  of the  management and Board of Directors of the Bank and the
Company;  and (ii) that the mutual holding company structure is a relatively new
form of corporate ownership,  and new regulatory policies relating to the mutual
interest in the Mutual Holding Company that may be adopted from time-to-time may
have an adverse impact on minority stockholders.  A majority of the voting stock
of the Company will be owned by the Mutual  Holding  Company,  which is a mutual
institution that will be controlled by members. While this structure will permit
management to focus on the Company's and the Bank's long-term  business strategy
for growth  and  capital  redeployment,  it will also  serve to  perpetuate  the
existing  management and directors of the Bank. The Mutual Holding  Company will
be able to elect all members of the Board of Directors of the Company,  and will
be able to control the outcome of all matters  presented to the  stockholders of
the Company for  resolution  by vote  except for  certain  matters  that must be
approved by more than a majority of  stockholders  of the Company.  No assurance
can be given that the Company will not take action  adverse to the  interests of
the Minority Stockholders.

     The  Reorganization  does not  preclude  the  Reorganization  of the Mutual
Holding Company from the mutual to stock form of  organization.  A conversion of
the Mutual Holding  Company from the mutual to stock form of organization is not
anticipated  for  the  foreseeable  future.  See  "Regulation--Holding   Company
Regulation--Conversion of the Mutual Holding Company to Stock Form."

Approvals Required

     The  affirmative  vote of a  majority  of the total  eligible  votes of the
members of the Bank at the Special Meeting of Members is required to approve the
Plan of  Reorganization.  Consummation of the  Reorganization is also subject to
the approval of the OTS.

                                       77

<PAGE>

Effects of Reorganization on Depositors, Borrowers and Members

     General. Following the completion of the Reorganization, all members of the
Bank as of the effective date of the  Reorganization  will become members of the
Mutual  Holding  Company so long as they continue to hold deposit  accounts with
the Bank.  In  addition,  all persons who become  depositors  subsequent  to the
Reorganization will become members of the Mutual Holding Company.

     Continuity.  While the  Reorganization  is being  accomplished,  the normal
business  of the Bank of  accepting  deposits  and making  loans  will  continue
without interruption.  The Bank will continue to be subject to regulation by the
OTS and the FDIC.  After the  Reorganization,  the Bank will continue to provide
services for  depositors  and borrowers  under  current  policies by its present
management  and  staff.  The  directors  serving  the  Bank  at the  time of the
Reorganization will serve as directors of the Bank after the Reorganization.

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

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

     Effect on Voting Rights of Members. At present,  all depositors of the Bank
and certain borrowers of the Bank are members of, and have voting rights in, the
Bank as to all matters  requiring  membership  action.  Upon  completion  of the
Reorganization,  all voting  rights in the Bank will be vested in the Company as
the sole  shareholder of the Bank.  Exclusive  voting rights with respect to the
Company will be vested in the holders of Common Stock.  Exclusive  voting rights
with respect to the Mutual Holding  Company will be vested in the Mutual Holding
Company's members (i.e., the Bank's depositors and certain borrowers).

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

     Effect  on  Liquidation  Rights.  Were the Bank to  liquidate  prior to the
Reorganization,  all  claims  of  creditors  of the  Bank,  including  those  of
depositors to the extent of their deposit balances,  would be paid first. In the
unlikely  event  that  the  Bank  were to  liquidate  after  Reorganization  and
Offering, all claims of creditors (including those of depositors,  to the extent
of their deposit  balances) would also be paid first,  with any assets remaining
thereafter distributed to the Company as the holder of the Bank's capital stock.

Stock Pricing and Number of Shares to be Issued

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

                                       78

<PAGE>

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

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

     The Independent  Valuation  states that as of March 16, 1998, the estimated
pro forma market value of the Common Stock ranged from a minimum of  $25,075,000
to a maximum of  $33,925,000  with a midpoint  of  $29,500,000  (the  "Estimated
Valuation  Range").  The Board of Directors  reviewed the Independent  Valuation
and, in particular, considered (i) the Bank's financial condition and results of
operations for the year ended December 31, 1997,  (ii) financial  comparisons of
the Bank in  relation  to  financial  institutions  of  similar  size and  asset
quality,  and (iii) stock market  conditions  generally  and in  particular  for
financial institutions, all of which are set forth in the Independent Valuation.
The Board also reviewed the methodology  and the  assumptions  used by FinPro in
preparing the Independent Valuation. The Bank's Board of Directors determined to
offer the shares in the Offering for the Subscription Price of $10.00 per share.
Based on the Estimated Valuation Range and the Subscription Price, the number of
shares of Common  Stock that the  Company  will issue will range from  2,507,500
shares to  3,392,500  shares,  with a midpoint of 2,950,000  shares.  The Bank's
Board of Directors  determined to offer 47% of such shares in the  Offering,  or
between  1,178,525  shares and  1,594,475  shares with a midpoint  of  1,386,500
shares (the "Offering Range"). The 53% of the to-be outstanding shares of Common
Stock that are not sold in the  Offering  will be issued to the  Mutual  Holding
Company.

     Following  commencement  of  the  Subscription  Offering,  the  Independent
Appraisal may be updated and the Estimated  Valuation  Range may be amended,  if
necessitated by subsequent  developments in the financial condition of the Bank,
market conditions generally,  or the results of the Offering. The maximum of the
Estimated  Valuation  Range may be increased by up to 15% to up to  $39,013,750,
which will result in a  corresponding  increase  in the maximum of the  Offering
Range to up to 1,833,646 shares without the  resolicitation of subscribers.  The
minimum of the Estimated  Valuation  Range and the minimum of the Offering Range
may not be decreased without a resolicitation  of subscribers.  If the update to
the  Independent  Valuation  at the  conclusion  of the  Offering  results in an
increase  in  the  maximum  of  the  Estimated  Valuation  Range  to  more  than
$39,013,750,  or a decrease in the minimum of the Estimated  Valuation  Range to
less than  $25,075,000,  then the Company,  after  consulting  with the OTS, may
terminate the Plan of Reorganization and return all funds promptly with interest
at the Bank's passbook rate of interest on payments made by check,  certified or
teller's  check,  bank draft or money order,  extend or hold a new  Subscription
Offering, Community Offering, or both, establish a new Estimated Valuation Range
and Offering Range, commence a resolicitation of subscribers, or take such other
actions as permitted by the OTS in order to complete the  Reorganization and the
Offering.   If  a  resolicitation  is  commenced,   unless  subscribers  respond
affirmatively  by the  close  of  the  resolicitation  period  as to  which  all
subscribers  would be  notified,  all  funds  will be  promptly  returned,  with
interest, to subscribers as described above. A resolicitation, if any, following
the conclusion of the Subscription  and Community  Offerings would not exceed 45
days unless further  extended by the OTS for periods of up to 90 days through no
later than June 24, 2000.

                                       79

<PAGE>

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

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

     No sale of shares of Common Stock may be consummated unless,  prior to such
consummation,  FinPro  confirms to the Bank and the OTS that, to the best of its
knowledge,  nothing of a material nature has occurred that,  taking into account
all  relevant  factors,  would  cause  FinPro to conclude  that the  Independent
Valuation is incompatible with its estimate of the pro forma market value of the
Common  Stock  of  the  Company  at the  conclusion  of the  Offering.  If  such
confirmation is not received, the Bank may extend the Offering,  reopen or begin
a  new  offering,  establish  a  new  Estimated  Valuation  Range  and  begin  a
resolicitation of all purchasers with the approval of the OTS or take such other
actions as permitted by the OTS in order to complete the Offering.

Subscription Offering and Subscription Rights

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

     Priority 1: Eligible Account Holders. Each depositor with aggregate deposit
account  balances of $50 or more (a  "Qualifying  Deposit") as of September  30,
1996 (the "Eligibility Record Date," and such account holders, "Eligible Account
Holders") will receive  nontransferable  subscription rights to subscribe in the
Subscription  Offering  for Common Stock equal to up to the greater of $100,000,
or fifteen times the product (rounded down to the next whole number) obtained by
multiplying  the  aggregate  number  of shares  of  Common  Stock  issued in the
Offering  by a fraction  of which the  numerator  is the amount of the  Eligible
Account Holder's  Qualifying  Deposit and the denominator is the total amount of
Qualifying  Deposits  of all  Eligible  Account  Holders,  in  each  case on the
Eligibility  Record  Date,  subject  to  the  overall  purchase  limitation  and
exclusive  of shares  purchased  by the ESOP  from any  increase  in the  shares
offered  pursuant  to an  increase in the  maximum of the  Offering  Range.  See
"--Limitations  on Common Stock  Purchases." If there are not sufficient  shares
available to satisfy all subscriptions,  shares first will be allocated so as to
permit each  subscribing  Eligible Account Holder to purchase a number of shares
sufficient to make his total allocation equal to the lesser of 100 shares or the
number of shares for which he subscribed. Thereafter, unallocated shares (except
for additional  shares issued to the ESOP upon an increase in the maximum of the
Offering Range) will be allocated to each  subscribing  Eligible  Account Holder
whose  subscription  remains  unfilled in the proportion  that the amount of his
aggregate Qualifying Deposit bears to the total amount of Qualifying Deposits of
all subscribing Eligible Account Holders whose subscriptions remain unfilled. If
an amount so  allocated  exceeds  the amount  subscribed  for by any one or more
Eligible Account Holders,  the excess shall be reallocated  among those Eligible
Account Holders whose  subscriptions are not fully satisfied until all available
shares have been allocated.

     To ensure proper  allocation of stock,  each Eligible  Account  Holder must
list on his  Order  Form all  deposit  accounts  in  which  he has an  ownership
interest on the Eligibility Record Date. Failure to list an account could result
in fewer shares being allocated than if all accounts had been disclosed. Neither
the Company nor the Bank nor any of their agents shall be responsible for orders
on which all  Qualifying  Deposit  accounts  have not been fully and  accurately
disclosed.  The  subscription  rights of Eligible  Account  Holders who are also
directors or officers of the Bank or their  associates  will be  subordinated to
the  subscription  rights  of  other  Eligible  Account  Holders  to the  extent
attributable  to  increased   deposits  in  the  twelve  months   preceding  the
Eligibility Record Date.

                                       80

<PAGE>

     Priority 2: Employee Plans. To the extent that there are sufficient  shares
remaining after  satisfaction of subscriptions by Eligible Account Holders,  the
ESOP will receive  nontransferable  subscription rights to purchase Common Stock
in the  Offering  on  behalf  of  ESOP  participants  subject  to  the  purchase
limitations  described herein. The ESOP intends to subscribe for up to 8% of the
Common  Stock  issued  in the  Offering.  The  right  of the  Employee  Plans to
subscribe for shares is subordinate to the right of the Eligible Account Holders
to  subscribe  for  shares,  except  that the ESOP shall have first  priority to
purchase  shares  issued in excess of the maximum of the  Offering  Range in the
event of an  increase in the maximum of the  Estimated  Valuation  Range and the
maximum of the Offering Range.

     Priority 3: Supplemental Eligible Account Holders. To the extent that there
are sufficient shares remaining after  satisfaction of subscriptions by Eligible
Account  Holders and the ESOP,  each depositor  with a Qualifying  Deposit as of
March 31,  1998  (the  "Supplemental  Eligibility  Record  Date")  who is not an
Eligible  Account Holder  ("Supplemental  Eligible Account Holder") will receive
nontransferable  subscription  rights to subscribe in the Subscription  Offering
for Common Stock equal to the greater of $100,000,  or fifteen times the product
(rounded down to the next whole number)  obtained by  multiplying  the aggregate
number of shares of Common Stock issued in the Offering,  by a fraction of which
the  numerator  is the  amount of the  Supplemental  Eligible  Account  Holder's
Qualifying  Deposit  and the  denominator  is the  total  amount  of  Qualifying
Deposits  of all  Supplemental  Eligible  Account  Holders,  in each case on the
Supplemental   Eligibility   Record  Date,   subject  to  the  overall  purchase
limitation.  See  "--Limitations  on Common Stock  Purchases."  If there are not
sufficient shares available to satisfy all  subscriptions,  shares first will be
allocated so as to permit each subscribing  Supplemental Eligible Account Holder
to purchase a number of shares  sufficient to make his total allocation equal to
the  lesser of 100  shares or the  number  of  shares  for which he  subscribed.
Thereafter,   unallocated   shares  will  be  allocated   to  each   subscribing
Supplemental  Eligible Account Holder and whose subscription remains unfilled in
the  proportion  that the amount of his  Qualifying  Deposit  bears to the total
amount of Qualifying Deposits of all subscribing  Supplemental  Eligible Account
Holders whose subscriptions remain unfilled.

     To ensure proper allocation of stock,  each  Supplemental  Eligible Account
Holder  must  list on his Order  Form all  deposit  accounts  in which he has an
ownership interest on the Supplemental  Eligibility Record Date. Failure to list
an account could result in fewer shares being allocated than if all accounts had
been  disclosed.  Neither the Company nor the Bank nor any of their agents shall
be responsible for orders on which all Qualifying Deposit accounts have not been
fully and accurately disclosed.

     Priority 4: Other  Members.  To the extent that there are shares  remaining
after  satisfaction of subscriptions  by Eligible Account Holders,  the Employee
Plans, and Supplemental  Eligible Account Holders,  each depositor on the Voting
Record Date and each  borrower  of the Bank as of December  10, 1986 whose loans
are  outstanding  as of the Voting  Record Date  ("Other  Members")  who are not
Eligible Account Holders or Supplemental  Eligible Account Holders, will receive
nontransferable  subscription  rights to subscribe in the Subscription  Offering
for $100,000 of Common Stock,  subject to the overall purchase  limitation.  See
"--Limitations  on Common Stock  Purchases." If there are not sufficient  shares
available to satisfy all  subscriptions,  available  shares will be allocated in
proportion to the amounts of the subscriptions.

     Expiration Date for the Subscription  Offering.  The Subscription  Offering
will  expire  on  June  17,  1998,  unless  extended  for up to 45  days or such
additional periods by the Bank with the approval of the OTS, if necessary (as so
extended,  the "Expiration  Date"). The Bank and the Company are not required to
give subscribers  notice of any such extension.  Subscription  rights which have
not been exercised prior to the Expiration Date will become void.

                                       81

<PAGE>

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

Community Offering

     Any shares of Common Stock not subscribed for in the Subscription  Offering
may be offered for sale in a  Community  Offering.  If a  Community  Offering is
conducted,  it will be for a period of not more than 45 days unless  extended by
the  Company  and  the  Bank,  and  may  commence  anytime   subsequent  to  the
commencement of the Subscription  Offering. The Common Stock will be offered and
sold in the Community  Offering,  in accordance with OTS  regulations,  so as to
achieve the widest  distribution of the Common Stock.  No person,  by himself or
herself,  or with an  associate  or group of  persons  acting  in  concert,  may
subscribe  for or purchase  more than  $200,000 of Common  Stock  offered in the
Community Offering.  Further, the Company may limit total subscriptions so as to
assure that the number of shares  available for the public offering may be up to
a specified  percentage  of the number of shares of Common Stock.  Finally,  the
Company  may  reserve  shares  offered in the  Community  Offering  for sales to
institutional investors.

     In the event of an  oversubscription  for shares in the Community Offering,
shares may be allocated in the sole discretion of the Bank (to the extent shares
remain  available)  first to cover  orders of natural  persons  residing  in the
Bank's local  community of the New Jersey  Counties of Union and Middlesex  (the
"Community"),  then to cover  the  orders of any other  person  subscribing  for
shares in the  Community  Offering so that each such  person may  receive  1,000
shares, and thereafter,  on a pro rata basis to such persons based on the amount
of their respective subscriptions.

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

     The  Bank  and  the  Company,   in  their  sole   discretion,   may  reject
subscriptions, in whole or in part, received from any person.

Syndicated Community Offering

     Any shares of Common Stock not sold in the Subscription  Offering or in the
Community  Offering,  if any, may be offered for sale to the general public by a
selling group of  broker-dealers,  which may include Ryan Beck, to be managed by
Ryan Beck in a Syndicated Community Offering,  subject to terms,  conditions and
procedures  as may be determined by the Bank and the Company in a manner that is
intended to achieve the widest  distribution  of the Common Stock subject to the
rights of the  Company to accept or reject in whole or in part all orders in the
Syndicated  Community  Offering.  It is expected that the  Syndicated  Community
Offering,  if any, will commence as soon as practicable after termination of the
Subscription  Offering and the  Community  Offering.  The  Syndicated  Community
Offering  shall  be  completed  within  45 days  after  the  termination  of the
Subscription  Offering,  unless such period is extended as provided herein.  The
Company  will pay a fee of up to 5.5% of the total  dollar  amount of the Common
Stock sold by selected dealers.

                                       82
<PAGE>

     If for any reason a Syndicated Community Offering of unsubscribed shares of
Common  Stock  cannot  be  effected  and any  shares  remain  unsold  after  the
Subscription Offering and any Community Offering, the Boards of Directors of the
Bank and the Company will seek to make other  arrangements to sell the remaining
shares.  Such  other  arrangements  will  be  subject  to  OTS  approval  and to
compliance with applicable state and federal securities laws.

Plan of Distribution and Selling Commissions

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

     To assist in the  marketing of the Common  Stock,  the Bank and the Company
have  retained  Ryan  Beck,  a   broker-dealer   registered  with  the  National
Association  of Securities  Dealers,  Inc. (the "NASD").  Ryan Beck will provide
advisory  assistance  and assist the Bank in the  Offering  as  follows:  (i) in
training  and  educating  the  Bank's  employees  regarding  the  mechanics  and
regulatory   requirements  of  the   Reorganization;   (ii)  in  conducting  any
informational meetings for employees, customers and the general public; (iii) in
coordinating  the  selling  efforts in the Bank's  local  communities;  and (iv)
keeping records of all orders for Common Stock.  For these  services,  Ryan Beck
will receive an advisory  and  marketing  fee of $135,000.  The Bank has made an
advance  payment to Ryan Beck in the amount of $25,000.  Offers and sales in the
Offering  will be on a best  efforts  basis and,  as a result,  Ryan Beck is not
obligated to purchase Shares of the Common Stock in the Offering.

     The Bank also will  reimburse  Ryan Beck for its  reasonable  out-of-pocket
expenses  associated with its marketing  effort,  the estimated maximum of which
are $35,000 (including legal fees up to a maximum of $25,000).  The Bank and the
Company will indemnify  Ryan Beck against  liabilities  and expenses  (including
legal fees) incurred in connection with certain claims or litigation arising out
of or based upon  untrue  statements  or  omissions  contained  in the  offering
material for the Common Stock, including liabilities under the Securities Act of
1933.

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

Procedure for Purchasing Shares

     Expiration  Date.  The Offering  will  terminate at 10:00 a.m.,  New Jersey
time, on June 17, 1998,  unless extended by the Company,  with prior approval of
the OTS, if required,  for up to an additional  45 days.  The Company may extend
the Offering in its sole  discretion,  without  further  approval or  additional
notice to purchasers in the Offering.  Any extension of the Offering  beyond the
Expiration Date would be subject to OTS approval and potential  purchasers would
be given the right to  increase,  decrease,  or rescind  their orders for Common
Stock.  If the  minimum  number of shares  offered  in the  Offering  (1,178,525
shares)  is not  sold by the  Expiration  Date the  Company  may  terminate  the
Offering  and  promptly  refund all orders  for Common  Stock.  If the number of
shares is reduced below the minimum of the Offering  Range,  purchasers  will be
given an opportunity to increase, decrease, or rescind their orders.

                                       83

<PAGE>

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

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

     Use of Order Forms.  In order to purchase the Common Stock,  each purchaser
must  complete  an Order  Form,  except for certain  persons  purchasing  in the
Syndicated  Community  Offering as more fully described above.  Incomplete Order
Forms will not be  accepted.  Any person  receiving an Order Form who desires to
purchase  Common  Stock must do so by  delivering  (by mail or in person) to the
Company a properly executed and completed Order Form, together with full payment
for the shares  purchased,  which must be received by the Company prior to 10:00
a.m., New Jersey time on June 17, 1998.  Once tendered,  an Order Form cannot be
modified or revoked without the consent of the Company. The Company reserves the
absolute  right,  in its sole  discretion,  to  reject  orders  received  in the
Community  Offering,  in whole or in part, at the time of receipt or at any time
prior to completion of the Offering.  Each person ordering shares is required to
represent that he is purchasing  such shares for his own account and that he has
no agreement or  understanding  with any person for the sale or transfer of such
shares.  The  interpretation  by the Company of the terms and  conditions of the
Plan of  Reorganization  and of the  acceptability  of the Order  Forms  will be
final.

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

     A depositor  interested  in using his or her IRA funds to  purchase  Common
Stock must do so through a self-directed IRA. Since the Bank does not offer such
accounts, it will allow a depositor to make a trustee-to-trustee transfer of the
IRA funds to a trustee  offering  a  self-directed  IRA  program  without  early
withdrawal penalties with the agreement that such funds will be used to purchase
the  Common  Stock in the  Offering.  There will be no early  withdrawal  or IRS
interest  penalties  for such  transfers.  The new trustee would hold the Common
Stock in a self-  directed  account in the same manner as the Bank now holds the
depositor's  IRA funds. An annual  administrative  fee may be payable to the new
trustee.  Depositors  interested in using funds in a Bank IRA to purchase Common
Stock  should  contact  the  Stock  Information  Center  at the  Bank as soon as
possible so that the necessary forms may be forwarded for execution and returned
prior to the Expiration Date.

                                       84

<PAGE>

     In  addition,   the  provisions  of  ERISA  and  Internal  Revenue  Service
("Service")  regulations  require that  executive  officers,  directors  and 10%
stockholders who use  self-directed IRA funds to purchase shares of Common Stock
in the  Offering,  make  such  purchase  for the  exclusive  benefit  of the IRA
participant.

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

     Delivery of Stock  Certificates.  Certificates  representing  Common  Stock
issued  in  the  Offering  and  Bank  checks   representing   interest  paid  on
subscriptions  made by cash, check, or money order will be mailed by the Bank to
the persons  entitled thereto at the address noted on the Order Form, as soon as
practicable following  consummation of the Offering and receipt of all necessary
regulatory approvals. Any certificates returned as undeliverable will be held by
the Bank until claimed by persons legally entitled thereto or otherwise disposed
of in accordance with applicable  law. Until  certificates  for the Common Stock
are available and delivered to  purchasers,  purchasers  may not be able to sell
the  shares of stock  which they  ordered.  Regulations  prohibit  the Bank from
lending funds or extending credit to any persons to purchase Common Stock in the
Offering.

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

Restrictions on Transfer of Subscription Rights and Shares

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

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

                                       85

<PAGE>

Limitations on Common Stock Purchases

     The following  additional  limitations  have been imposed upon purchases of
shares of Common  Stock.  Defined  terms used in this section and not  otherwise
defined  in this  Prospectus  shall  have the  meaning  set forth in the Plan of
Reorganization.  In all  cases,  the  Bank  shall  have the  right,  in its sole
discretion,  to determine  whether  prospective  purchasers are "Associates," or
"Acting in Concert" as defined by the Plan and in interpreting any and all other
provisions of the Plan. All such  determinations  are in the sole  discretion of
the Bank,  and may be based on  whatever  evidence  the Bank  chooses  to use in
making any such determination.

     (1) The aggregate  amount of outstanding  Common Stock of the Company owned
or controlled by persons other than Mutual  Holding  Company at the close of the
Offering shall not exceed 49.9% of the Company's total outstanding Common Stock.

     (2) Except for the ESOP, no Eligible Account Holder,  Supplemental Eligible
Account  Holder or Other Member may in their  capacities as such purchase in the
Subscription Offering more than $100,000 of Common Stock, and no person or group
of persons  Acting in Concert may  purchase  more than  $200,000 of Common Stock
issued in the Offering to Persons other than the Mutual Holding Company,  except
that: (i) the Company may, in its sole  discretion and without further notice to
or solicitation of subscribers or other  prospective  purchasers,  increase such
maximum  purchase  limitation  to up to 5% of the number of shares issued in the
Offering or decrease  such maximum  aggregate  purchase  limitation to 1% of the
number of shares issued in the Offering;  (ii) Tax-Qualified  Employee Plans may
purchase up to 10% of the shares issued in the Offering;  and (iii) for purposes
of this  paragraph  shares  to be held by any  Tax-Qualified  Employee  Plan and
attributable  to a person shall not be  aggregated  with other shares  purchased
directly by or otherwise attributable to such person.

     (3) The  aggregate  amount of Common Stock  acquired in the Offering by all
Management Persons and their Associates, exclusive of any stock acquired by such
persons in the secondary market,  shall not exceed 31% of the outstanding shares
of Common  Stock of the Company  held by persons  other than the Mutual  Holding
Company at the close of the Offering.  In calculating  the number of shares held
by Management  Persons and their  Associates  under this  paragraph or under the
provisions  of  paragraph  4 below,  shares held by any  Tax-Qualified  Employee
Benefit Plan or any Non-Tax-Qualified Employee Benefit Plan of the Bank that are
attributable to such persons shall not be counted.

     (4) The  aggregate  amount of Common Stock  acquired in the Offering by all
Management Persons and their Associates,  exclusive of any common stock acquired
by  such  persons  in  the  secondary  market,  shall  not  exceed  31%  of  the
stockholders'  equity of the Bank. In  calculating  the number of shares held by
Management  Persons  and their  Associates  under  this  paragraph  or under the
provisions  of  paragraph 3 of this  section,  shares held by any  Tax-Qualified
Employee Benefit Plan or any Non-Tax-Qualified Employee Benefit Plan of the Bank
that are attributable to such persons shall not be counted.

     (5) The Boards of  Directors of the Bank and the Company may, in their sole
discretion,  increase the maximum  purchase  limitation to up to 9.9%,  provided
that  orders for Common  Stock in excess of 5% of the number of shares of Common
Stock issued in the Offering shall not in the aggregate  exceed 10% of the total
shares of common stock issued in the Offering (except that this limitation shall
not apply to purchases by Tax-Qualified  Employee Plans).  If such 5% limitation
is  increased,  subscribers  for the maximum  amount will be, and certain  other
large  subscribers  in the sole  discretion  of the Company and the Bank may be,
given the opportunity to increase their  subscriptions up to the then applicable
limit.  Requests  to  purchase  additional  shares of Common  Stock  under  this
provision  will be determined  by the Board of Directors of the Company,  in its
sole discretion.

     (6) In the event of an  increase in the total  number of shares  offered in
the  Subscription  Offering  due to an increase in the maximum of the  Estimated
Valuation  Range of up to 15% (the "Adjusted  Maximum"),  the additional  shares
will be issued in the  following  order of  priority:  (i) to fill the  Employee
Plans'  subscription;  and  (ii)  to  fill  unfulfilled  subscriptions  of  such
subscribers  according to their  respective  priorities set forth in the Plan of
Reorganization.

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

                                       86
<PAGE>

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

     The Company, in its sole discretion,  may make reasonable efforts to comply
with  the  securities  laws of any  state in the  United  States  in  which  its
depositors  reside,  and will only offer and sell the common  stock in states in
which the offers and sales comply with such states' securities laws. However, no
person will be offered or allowed to purchase any common stock under the Plan if
they reside in a foreign country or in a state of the United States with respect
to which any of the  following  apply:  (i) a small number of persons  otherwise
eligible  to  purchase  shares  under the Plan  reside in such  state or foreign
county;  (ii) the offer or sale of shares of common stock to such persons  would
require the Bank or its employees to register, under the securities laws of such
state or foreign  country,  as a broker or dealer or to  register  or  otherwise
qualify its securities for sale in such state or foreign country;  or (iii) such
registration  or  qualification  would be  impracticable  for reasons of cost or
otherwise.

     OTS regulations define "acting in concert" as (i) knowing  participation in
a joint activity or  interdependent  conscious  parallel action towards a common
goal whether or not pursuant to an express  agreement,  or (ii) a combination or
pooling of voting or other interests in the securities of an issuer for a common
purpose  pursuant to any  contract,  understanding,  relationship,  agreement or
other  arrangement,  whether  written or  otherwise.  The Bank will presume that
certain  persons are acting in concert based upon various  facts,  including the
fact that persons have joint account relationships or the fact that such persons
have filed joint Schedules 13D with the SEC with respect to other companies.

     Directors are not treated as Associates  of one another  solely  because of
their board  membership.  Compliance  with the  foregoing  limitations  does not
necessarily   constitute  compliance  with  other  regulatory   restrictions  on
acquisitions  of the Common Stock.  For a further  discussion of  limitations on
purchases of the common  stock  during and  subsequent  to  Reorganization,  see
"--Certain   Restrictions   on   Purchases   or   Transfer   of   Shares   After
Reorganization."

Tax Effects of the Reorganization

     The Bank  intends to  proceed  with the  Reorganization  on the basis of an
opinion from its special  counsel,  Luse Lehman Gorman Pomerenk & Schick,  P.C.,
Washington,   D.C.,  as  to  certain  tax  matters  that  are  material  to  the
Reorganization.   The  opinion  is  based,   among  other  things,   on  certain
representations made by the Bank, including the representation that the exercise
price  of  the  subscription  rights  to  purchase  the  Common  Stock  will  be
approximately  equal to the fair  market  value of the  stock at the time of the
completion of the Reorganization.  With respect to the subscription  rights, the
Bank has  received  an opinion of FinPro  which,  based on certain  assumptions,
concludes  that the  subscription  rights to be  received  by  Eligible  Account
Holders, Supplemental Eligible Account Holders and Other Members do not have any
economic value at the time of distribution or the time the  subscription  rights
are exercised,  whether or not a Community Offering takes place, and Luse Lehman
Gorman Pomerenk & Schick,  P.C.'s opinion is given in reliance  thereon.  If the
subscription  rights  granted  to  Eligible  Account  Holders  and  Supplemental
Eligible Account Holders are deemed to have an ascertainable  value,  receipt of
such rights could result in taxable gain to those Eligible  Account  Holders and
Supplemental Eligible Account Holders who exercise the subscription rights in an
amount  equal  to  such  value  and  the  Bank  could  recognize  gain  on  such
distribution. Eligible Account Holders and Supplemental Eligible Account Holders
are encouraged to consult with their own tax advisor as to the tax  consequences
in the event that such  subscription  rights are deemed to have an ascertainable
value.  The material  aspects of Luse Lehman  Gorman  Pomerenk & Schick,  P.C.'s
federal tax opinion are as follows:

     1.   The change in the Bank's  form from a mutual  savings  bank to a stock
          savings bank (the "Stock Bank") will qualify as a reorganization under
          Section  368(a)(1)(F)  of the  Code,  and no  gain  or  loss  will  be
          recognized  to the Bank in either  its  mutual  form or stock  form by
          reason of the Reorganization.

                                       87

<PAGE>

     2.   No gain or loss will be  recognized by the Bank or the Stock Bank upon
          the transfer of the Bank's assets to the Stock Bank solely in exchange
          for shares of Stock Bank stock and the assumption by the Stock Bank of
          the liabilities of the Bank.

     3.   The Stock Bank's holding  period in the assets  received from the Bank
          will  include  the period  during  which such  assets were held by the
          Bank.

     4.   The Stock  Bank's  basis in the assets of the Bank will be the same as
          the  basis  of  such  assets  in the  Bank  immediately  prior  to the
          Reorganization.

     5.   The  Stock  Bank will  succeed  to and take into  account  the  Bank's
          earnings  and profits or deficit in earnings  and  profits,  as of the
          date of the Reorganization.

     6.   The Stock Bank's  depositors  will recognize no gain or loss solely by
          reason of the Reorganization.

     7.   The  Mutual  Holding  Company  and  the  Minority   Stockholders  will
          recognize  no gain or loss upon the  transfer  of Stock Bank stock and
          cash, respectively, to the Company in exchange for Common Stock of the
          Company.

     8.   The  Company  will  recognize  no gain or loss  upon  its  receipt  of
          property from the Mutual Holding Company and Minority  Stockholders in
          exchange for Common Stock of the Company.

     9.   The basis of the Company  Common  Stock to the  Minority  Stockholders
          will be the actual purchase price thereof,  and the holding period for
          Common Stock acquired through the exercise of subscription rights will
          begin on the date the rights are exercised.

     The opinions of Luse Lehman Gorman Pomerenk & Schick, P.C., unlike a letter
ruling issued by the Service, are not binding on the Service and the conclusions
expressed  therein may be  challenged  at a future date.  The Service has issued
favorable  rulings  for  transactions  substantially  similar  to  the  proposed
Reorganization,  but any  such  ruling  may not be  cited  as  precedent  by any
taxpayer other than the taxpayer to whom the ruling is addressed.  The Bank does
not plan to apply for a letter  ruling  concerning  the  transactions  described
herein.

     The  Bank  has  also  received  an  opinion  from  Radics  & Co.,  LLC that
implementation  of the  Plan  will  not  result  in any New  Jersey  income  tax
liability  to the Bank,  its  depositors,  borrowers,  the Company or the Mutual
Holding Company.

Certain Restrictions on Purchase or Transfer of Shares After Reorganization

     All Common  Stock  purchased  in the Offering by a director or an executive
officer of the Bank will be subject to a restriction that the shares not be sold
for a period of one year  following the  Reorganization,  except in the event of
the death of such director or executive officer. Each certificate for restricted
shares will bear a legend giving  notice of this  restriction  on transfer,  and
instructions  will be issued to the effect  that any  transfer  within such time
period of any  certificate  or record  ownership  of such  shares  other than as
provided  above is a violation  of the  restriction.  Any shares of Common Stock
issued at a later date as a stock  dividend,  stock split,  or  otherwise,  with
respect to such restricted stock will be subject to the same  restrictions.  The
directors and  executive  officers of the Bank and the Company and certain other
persons in receipt of material  non-public  information  will also be subject to
the insider trading rules promulgated pursuant to the Exchange Act.

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

                                       88

<PAGE>

     OTS regulations and policy currently prohibit the Company from repurchasing
any of  its  shares  within  three  years  following  the  Offering  unless  the
repurchase is (i) part of a general repurchase made on a pro rata basis pursuant
to an offer approved by the OTS and made to all stockholders  (except the Mutual
Holding  Company may be excluded from the repurchase  with OTS  approval),  (ii)
limited to the repurchase of qualifying  shares of a director,  or (iii) in open
market transactions by a tax-qualified or nontax qualified employee benefit plan
of the Bank (but not the Company) in an amount  reasonable  and  appropriate  to
fund such plan.

           RESTRICTIONS ON THE ACQUISITION OF THE COMPANY AND THE BANK

General

     The  following  discussion  is a  general  summary  of  certain  regulatory
restrictions on the acquisition of the Common Stock. In addition,  the following
discussion  generally summarizes certain provisions of the charter and bylaws of
the Company and the Bank and certain regulatory provisions that may be deemed to
have an "anti-takeover" effect.

The Mutual Holding Company Structure

     Under OTS regulations,  the Plan of Reorganization,  and the Charter of the
Company, at least a majority of the Company's voting shares must be owned by the
Mutual Holding  Company.  The Mutual  Holding  Company will be controlled by its
Board of  Directors,  which will  initially  consist of the same persons who are
members  of the  Board of  Directors  of the Bank and the  Company.  The  Mutual
Holding  Company  will be able to elect all members of the Board of Directors of
the Company, and as a general matter, will be able to control the outcome of all
matters  presented to the  stockholders  of the Company for  resolution by vote,
except for matters  that  require a vote  greater  than a  majority.  The Mutual
Holding Company, acting through its Board of Directors,  will be able to control
the business  and  operations  of the Company and the Bank,  and will be able to
prevent any  challenge  to the  ownership  or control of the Company by Minority
Stockholders.  Accordingly,  a change in  control  of the  Company  and the Bank
cannot occur unless the Mutual Holding  Company first converts to the stock form
of   organization.   Although  OTS  regulations  and  policy  and  the  Plan  of
Reorganization  permit the Mutual Holding  Company to convert from the mutual to
the capital  stock form of  organization,  the Board of Directors has no current
plan to do so.

Provisions of the Company's Charter and Bylaws

     In  addition to the  anti-takeover  aspects of the mutual  holding  company
structure,  the following  discussion is a general summary of certain provisions
of the  Company's  Charter and Bylaws and certain  other  regulatory  provisions
which  will  restrict  the  ability  of  stockholders  to  influence  management
policies,  and  which  may be  deemed  to have an  "anti-takeover"  effect.  The
following description of certain of these provisions is necessarily general and,
with respect to provisions  contained in the  Company's and the Bank's  proposed
charter and bylaws and the Bank's  proposed stock charter and bylaws,  reference
should be made in each case to the document in  question,  each of which is part
of the Bank's  application to the OTS and the Company's  registration  statement
filed with the SEC. See "Additional Information."

     Classified Board of Directors and Related Provisions. The Company's Charter
provides  that the Board of Directors is to be divided into three  classes which
shall be as nearly equal in number as possible. The directors in each class hold
office for terms of three  years and until  their  successors  are  elected  and
qualified.  One class is elected  annually.  Management of the Company  believes
that the  staggered  election  of  directors  tends to  promote  continuity  and
stability of management but makes it more difficult for stockholders to change a
majority  of the  directors  because  it  generally  takes at least  two  annual
elections of directors for this to occur.

                                       89

<PAGE>

     Absence of Cumulative  Voting.  The Company's  Charter  provides that there
shall be no cumulative voting rights in the election of directors.

     Authorization of Preferred Stock. The Company's  Charter  authorizes shares
of serial preferred stock, without par value. The Company is authorized to issue
preferred  stock from time to time in one or more series  subject to  applicable
provisions  of  law;  and  the  Board  of  Directors  is  authorized  to fix the
designations,  and relative  preferences,  limitations,  voting rights,  if any,
including without  limitation,  conversion rights of such shares (which could be
multiple  or as a separate  class).  In the event of a proposed  merger,  tender
offer or  other  attempt  to gain  control  of the  Company  that  the  Board of
Directors  does not approve,  it might be possible for the Board of Directors to
authorize  the  issuance  of  a  series  of  preferred  stock  with  rights  and
preferences that would impede the completion of such a transaction. An effect of
the possible  issuance of preferred stock,  therefore,  may be to deter a future
takeover attempt.  The Board of Directors has no present plans or understandings
for the issuance of any preferred  stock but it may issue any preferred stock on
terms which the Board  considers to be in the best  interests of the Company and
its stockholders.

     Restrictions on Acquisitions of Securities.  The Company's Charter provides
that for a period of five  years  from the  effective  date of the  charter,  no
person other than the Mutual Holding  Company,  may directly or indirectly offer
to acquire or acquire the beneficial  ownership of more than 10% of any class of
equity  security  of the  Company.  In  addition,  for a  period  of five  years
following the  effective  date of the Charter each share  beneficially  owned in
violation of the foregoing percentage  limitation shall not be counted as shares
entitled to vote,  shall not be voted by any person or counted as voting  shares
in connection with any matter  submitted to  stockholders  for a vote, and shall
not be  counted as  outstanding  for  purposes  of  determining  a quorum or the
affirmative  vote necessary to approve any matter  submitted to the stockholders
for a vote.

     Special Meeting of  Stockholders.  The Company's  Charter provides that for
five  years  after  the  effective  date of the  Charter,  special  meetings  of
stockholders  relating to changes in control of the Company or amendments to the
Charter may be called only by the Board of Directors.

Change in Bank Control Act and Savings and Loan Holding  Company  Provisions  of
the HOLA

     The Change in Bank Control Act provides that no person,  acting directly or
indirectly or through or in concert with one or more other persons,  may acquire
control of a savings and loan holding  company  unless the OTS has been given 60
days'  prior  written  notice.  The HOLA  provides  that no company  may acquire
"control" of a savings and loan holding  company  without the prior  approval of
the OTS. Any company  that  acquires  such  control  becomes a "savings and loan
holding  company" subject to  registration,  examination,  and regulation by the
OTS.  Pursuant to federal  regulations,  control of a savings  and loan  holding
company is conclusively deemed to have been acquired by, among other things, the
acquisition of more than 25% of any class of voting stock of the  institution or
the  ability to control  the  election  of a majority  of the  directors  of the
institution.  Moreover,  control is presumed to have been  acquired,  subject to
rebuttal, upon the acquisition of more than 10% of any class of voting stock, or
of more than 25% of any class of stock,  of a savings and loan holding  company,
where certain enumerated  "control factors" are also present in the acquisition.
The OTS may  prohibit  an  acquisition  of control  if (i) it would  result in a
monopoly or substantially  lessen  competition,  (ii) the financial condition of
the  acquiring   person  might   jeopardize  the  financial   stability  of  the
institution, or (iii) the competence,  experience, or integrity of the acquiring
person  indicates  that it would not be in the interest of the  depositors or of
the public to permit the  acquisition  of control by such person.  The foregoing
restrictions do not apply to the  acquisition of the Company's  capital stock by
one or more tax-qualified  employee stock benefit plans,  provided that the plan
or plans do not have  beneficial  ownership in the aggregate of more than 25% of
any class of equity security of the Company.

                                       90

<PAGE>

                   DESCRIPTION OF CAPITAL STOCK OF THE COMPANY

Company Capital Stock

     The 30,000,000  shares of capital stock authorized by the Company's Charter
are divided into two classes,  consisting of  20,000,000  shares of common stock
($1.00 par value) and 10,000,000 shares of serial preferred stock. The aggregate
stated value of the issued  shares will  constitute  the capital  account of the
Company on a consolidated basis. The balance of the Subscription Price of Common
Stock, less expenses of the  Reorganization  and Offering,  will be reflected as
paid-in capital on a consolidated basis. See  "Capitalization."  Upon payment of
the  Subscription  Price for the Common Stock,  in accordance with the Plan, all
such  stock  will  be  duly   authorized,   fully  paid,   validly   issued  and
nonassessable.

     Common  Stock.  Each share of the Common Stock will have the same  relative
rights and will be identical in all respects with each other share of the Common
Stock. The Common Stock of the Company will represent  non-withdrawable capital,
will  not be of an  insurable  type and will not be  insured  by the  FDIC.  The
holders of the Common Stock will possess  exclusive voting power in the Company.
Each stockholder will be entitled to one vote for each share held on all matters
voted  upon  by  stockholders,   subject  to  the  limitation   discussed  under
"Restrictions on Acquisition of the Company--Provisions of the Company's Charter
and  Bylaws."  If  the  Company  issues   preferred  stock   subsequent  to  the
Reorganization, holders of the preferred stock may also possess voting powers.

     No Preemptive  Rights.  Holders of the Common Stock will not be entitled to
preemptive  rights with  respect to any shares  which may be issued.  The Common
Stock will not be  subject  to call for  redemption,  and,  upon  receipt by the
Company of the full purchase price therefor, each share of the Common Stock will
be fully paid and nonassessable.

     Preferred Stock.  After the  Reorganization,  the Board of Directors of the
Company will be  authorized  to issue  preferred  stock in series and to fix and
state the voting powers, designations,  preferences and relative, participating,
optional  or other  special  rights of the  shares of each such  series  and the
qualifications,  limitations and restrictions thereof.  Preferred stock may rank
prior to the Common Stock as to dividend  rights,  liquidation  preferences,  or
both, and may have full or limited voting rights. The holders of preferred stock
will  be  entitled  to  vote  as  a  separate  class  or  series  under  certain
circumstances,  regardless  of any other  voting  rights  which such holders may
have.

     Except as  discussed  herein,  the  Company  has no  present  plans for the
issuance of the additional authorized shares of Common Stock or for the issuance
of any shares of preferred stock. In the future, the authorized but unissued and
unreserved  shares of Common  Stock  will be  available  for  general  corporate
purposes  including but not limited to possible  issuance as stock  dividends or
stock  splits,  in  future  mergers  or  acquisitions,  under  a  cash  dividend
reinvestment  and stock purchase plan, in a future  underwritten or other public
offering or under an employee stock ownership  plan,  stock option or restricted
stock plan. The authorized but unissued shares of preferred stock will similarly
be  available  for  issuance  in future  mergers  or  acquisitions,  in a future
underwritten public offering or private placement or for other general corporate
purposes.  Except as  described  above or as  otherwise  required to approve the
transaction  in which  the  additional  authorized  shares  of  Common  Stock or
authorized  shares of preferred stock would be issued,  no stockholder  approval
will be required for the  issuance of these  shares.  Accordingly,  the Board of
Directors of the Company,  without  stockholder  approval,  can issue  preferred
stock with voting and conversion  rights which could adversely affect the voting
power of the holders of Common Stock.

     Dividends.  Upon consummation of the  Reorganization  the Company's primary
assets will be the common  stock of the Bank and the  proceeds  of the  Offering
that are not infused into the Bank.  Future dividends from the Bank, should they
be paid, will be an important source of income for the Company.  Should the Bank
elect to retain its income,  the ability of the Company to pay  dividends to its
own shareholders may be adversely affected.  Furthermore,  if at any time in the
future the  Company  owns less than 100% of the  outstanding  stock of the Bank,
certain tax benefits under the Code as to inter-company  distributions  will not
be fully  available to the Company and it will be required to pay federal income
tax on a portion of the dividends  received from the Bank,  thereby reducing the
amount of income available for distribution to the shareholders of the Company.

                          TRANSFER AGENT AND REGISTRAR

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

                                       91

<PAGE>

                                     EXPERTS

     The consolidated  financial  statements of the Bank as of December 31, 1997
and 1996 have been included  herein in reliance upon the report of Radics & Co.,
LLC, independent  certified public accountants,  appearing elsewhere herein, and
upon the authority of said firm as experts in accounting and auditing.

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

                                 LEGAL OPINIONS

     The legality of the Common Stock and the federal income tax consequences of
the  Reorganization  will be passed upon for the Bank and Company by Luse Lehman
Gorman Pomerenk & Schick,  P.C.,  Washington,  D.C., special counsel to the Bank
and Company.  The New Jersey income tax consequences of the Reorganization  will
be passed upon for the Bank and the Company by Radics & Co., LLC.  Certain legal
matters  will be passed upon for Ryan Beck by McCarter & English,  LLP,  Newark,
New Jersey.

                             ADDITIONAL INFORMATION

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

     In connection  with the  Reorganization,  the Bank has filed with the OTS a
notice of its intent to reorganize  into a mutual holding company and to conduct
a minority stock issuance,  and the Company filed with the OTS an application to
become a savings and loan holding company. Pursuant to the rules and regulations
of the  OTS,  this  Prospectus  omits  certain  information  contained  in  that
application. The application may be examined at the principal office of the OTS,
1700 G Street, N.W., Washington, D.C. 20552 and at the Office of the Director of
the OTS located at 10 Exchange Place, 18th Floor, Jersey City, New Jersey 07302.

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

     A copy of the Charter and Bylaws of the Company and the Bank are  available
without charge from the Bank.

                                       92

<PAGE>

                            AXIA FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

                        Consolidated Financial Statements


                                    CONTENTS

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

CONSOLIDATED FINANCIAL STATEMENTS

     CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
     (As of December 31, 1997 and 1996)........................     F-3

     CONSOLIDATED STATEMENTS OF INCOME
     (For the years ended December 31, 1997 and 1996)..........     30

     CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
     (For the years ended December 31, 1997 and 1996)..........     F-4

     CONSOLIDATED STATEMENTS OF CASH FLOWS
     (For the years ended December 31, 1997 and 1996)..........     F-5

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
     (For the years ended December 31, 1997 and 1996)..........     F-7

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

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


                                       F-1
<PAGE>


                           [RADICS & CO. LETTERHEAD]


                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------



To The Board of Directors
Axia Federal Savings Bank



We have audited the accompanying  consolidated statements of financial condition
of Axia Federal  Savings Bank (the "Savings Bank") and Subsidiary as of December
31, 1997 and 1996 and the related  consolidated  statements of income,  retained
earnings and cash flows for the years then ended. These  consolidated  financial
statements  are  the  responsibility  of  the  Savings  Bank's  management.  Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to in the second
preceding  paragraph present fairly, in all material respects,  the consolidated
financial  position of Axia Federal  Savings Bank and  Subsidiary as of December
31, 1997 and 1996, and the results of their  operations and their cash flows for
the  years  then  ended,  in  conformity  with  generally  accepted   accounting
principles.


                                          /s/ Radics & Co., LLC



January 23, 1998
Pine Brook, New Jersey


                                       F-2
<PAGE>

                            AXIA FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                 ----------------------------------------------

<TABLE>
<CAPTION>
                                                                                    December 31,
                                                                            ---------------------------
                                                               Note(s)          1997           1996
                                                            ------------    ------------   ------------
<S>                                                          <C>            <C>            <C>
Assets                                                                   
- ------                                                                   
                                                                         
Cash and amounts due from depository institutions                           $  1,192,270   $  1,303,678
Interest-bearing deposits in other banks                                       4,738,621      4,471,105
                                                                            ------------   ------------
                                                                         
             Total cash and cash equivalents                  1 and 11         5,930,891      5,774,783
                                                                         
Securities available for sale                                1,2 and 11       53,917,520     59,589,169
Loans receivable                                             1,3 and 11      152,199,868    130,689,693
Premises and equipment                                       1,4 and 10        2,113,904      2,308,323
Foreclosed real estate                                            1              121,064           --
Federal Home Loan Bank of New York stock                                       1,804,100      1,615,400
Interest receivable                                          1,5 and 11        1,219,978      1,223,487
Other assets                                                  9 and 13           129,395        372,903
                                                                            ------------   ------------
                                                                         
             Total assets                                                   $217,436,720   $201,573,758
                                                                            ============   ============
                                                                         
Liabilities and retained earnings                                        
- ---------------------------------
                                        
Liabilities                                                              
- -----------
                                                              
Deposits                                                      6 and 11      $198,362,828   $184,709,001
Advance payments by borrowers for taxes and insurance                          1,659,615      1,484,384
Other liabilities                                             1,8 and 9          873,434        568,610
                                                                            ------------   ------------
                                                                         
             Total liabilities                                               200,895,877    186,761,995
                                                                            ------------   ------------
                                                                         
Commitments and contingencies                                    10                 --             --
                                                                         
Retained earnings                                            7,9 and 13  
- -----------------
                                                        
Retained earnings - substantially restricted                                  16,122,933     14,569,728
Unrealized gain on securities available for sale, 
   net of income taxes                                            1              417,910        242,035
                                                                            ------------   ------------
                                                                            
             Total retained earnings                                          16,540,843     14,811,763
                                                                            ------------   ------------
                                                                            
             Total liabilities and retained earnings                        $217,436,720   $201,573,758
                                                                            ============   ============
</TABLE>


See notes to consolidated financial statements.


                                       F-3
<PAGE>
                            AXIA FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY
                  CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
                  --------------------------------------------

<TABLE>
<CAPTION>
                                                                         Unrealized
                                                        Retained           Gain on
                                                       Earnings -         Securities
                                                     Substantially        Available
                                                      Restricted        For Sale, net          Total
                                                     -------------      -------------       ------------

<S>                                                  <C>                <C>                 <C>         
Balance, December 31, 1995                           $  13,960,806      $     408,239       $ 14,369,045
                                                                          
Net income for the year ended December 31, 1996            608,922               --              608,922
                                                                          
Change in unrealized gain on securities                                   
  available for sale, net                                     --             (166,204)          (166,204)
                                                     -------------      -------------       ------------
                                                                          
Balance, December 31, 1996                              14,569,728            242,035         14,811,763
                                                                          
Net income for the year ended December 31, 1997          1,553,205               --            1,553,205
                                                                          
Change in unrealized gain on securities                                   
  available for sale, net                                     --              175,875            175,875
                                                     -------------      -------------       ------------
                                                                          
Balance, December 31, 1997                           $  16,122,933      $     417,910       $ 16,540,843
                                                     =============      =============       ============
</TABLE>

See notes to consolidated financial statements.

                                       F-4
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------

<TABLE>
<CAPTION>
                                                                       Year Ended December 31,
                                                                    ----------------------------
                                                                        1997            1996
                                                                    ------------    ------------
<S>                                                                 <C>             <C>         
Cash flows from operating activities:
     Net income                                                     $  1,553,205    $    608,922
     Adjustments to reconcile net income to net cash
       provided by operating activities:
          Deferred income taxes                                          (24,501)        (21,793)
          Depreciation and amortization of premises and equipment        218,465         216,424
          Amortization of premiums, net of accretion of discounts
            and deferred loan fees                                        60,411         100,565
          Loss on sale of real estate owned                                  520            --
          Provision for loan losses                                      200,000          43,056
          Gain on sale of securities available for sale                 (128,716)           --
          Gain on sale of premises and equipment                            --           (23,372)
          Gain on sale of loans                                           (4,395)           --
          Decrease in accrued interest receivable                          3,509          68,844
          Decrease (increase) in other assets                            243,508        (172,067)
          (Decrease) in accrued interest payable                          (1,154)           (946)
          Increase (decrease) in other liabilities                       230,278        (200,324)
                                                                    ------------    ------------

                    Net cash provided by operating activities          2,351,130         619,309
                                                                    ------------    ------------

Cash flows from investing activities:
     Purchases of securities available for sale                      (41,279,181)     (6,280,414)
     Principal repayments on securities available for sale            13,375,397      14,051,794
     Calls of securities available for sale                            2,000,000       1,000,000
     Proceeds from sale of securities available for sale              31,842,498            --
     Net increase in loans receivable                                (22,422,328)    (26,144,078)
     Proceeds from sale of loans receivable                              651,014            --
     Net additions to premises and equipment                             (24,046)       (254,510)
     Proceeds from sale of office building                                  --            84,000
     Capitalized expense on foreclosed real estate                          (675)           --
     Proceeds from sale and recovery from insurance on foreclosed
       real estate                                                        20,787         134,068
     Purchase of Federal Home Loan Bank of New York stock               (188,700)        (78,400)
                                                                    ------------    ------------

                    Net cash (used in) investment activities         (16,025,234)    (17,487,540)
                                                                    ------------    ------------

Cash flows from financing activities:
     Increase in deposits                                             13,654,981      14,867,718
     Increase in advance payments by borrowers for taxes
       and insurance                                                     175,231         295,709
                                                                    ------------    ------------

                    Net cash provided by financing activities         13,830,212      15,163,427
                                                                    ------------    ------------

Net increase (decrease) in cash and cash equivalents                     156,108      (1,704,804)
Cash and cash equivalents - beginning                                  5,774,783       7,479,587
                                                                    ------------    ------------

Cash and cash equivalents - ending                                  $  5,930,891    $  5,774,783
                                                                    ============    ============
</TABLE>

See notes to consolidated financial statements.

                                       F-5
<PAGE>
                            AXIA FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------

<TABLE>
<CAPTION>
                                                                   Year Ended December 31,
                                                                 --------------------------
                                                                     1997           1996
                                                                 -----------    -----------
<S>                                                              <C>            <C>        
Supplemental disclosure of cash flow information:
      Cash paid during the year for:
             Interest                                            $ 9,005,195    $ 8,049,631
                                                                 ===========    ===========

             Income taxes, net of refunds                        $   455,900    $   493,017
                                                                 ===========    ===========

Supplemental disclosure of noncash activities:
      Loans receivable transferred from foreclosed real estate   $   204,696    $      --
                                                                 ===========    ===========

      Loan to facilitate the sale of foreclosed real estate      $   (63,000)   $      --
                                                                 ===========    ===========

      Loan made in conjunction with sale of office building      $      --      $    75,000
      Imputed interest                                                  --          (13,544)
                                                                 -----------    -----------

                                                                 $      --      $    61,456
                                                                 ===========    ===========
      Unrealized gain on securities available for sale:
                Unrealized appreciation (depreciation)           $   274,922    $  (259,611)
                Deferred income taxes (benefit)                      (99,047)        93,407
                                                                 -----------    -----------

                                                                 $   175,875    $  (166,204)
                                                                 ===========    ===========
</TABLE>

See notes to consolidated financial statements.
      
                                F-6
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- ---------------------------------------------

         Principles of consolidation
         ---------------------------

         The  consolidated  financial  statements  include  the  accounts of the
         Savings  Bank  and  its  wholly  owned   subsidiary,   Axia   Financial
         Corporation (the "Corporation").  All significant intercompany accounts
         and transactions have been eliminated in consolidation.

         Basis of presentation
         ---------------------

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

         Material  estimates  that are  particularly  susceptible to significant
         changes  relate to the  determination  of the allowance for loan losses
         and the assessment of prepayment risks associated with  mortgage-backed
         securities.  Management  believes that the allowance for loan losses is
         adequate and that the risks associated with mortgage-backed  securities
         prepayments  have  been  properly  recognized.  While  management  uses
         available information to recognize losses on loans, future additions to
         the  allowance  for loan  losses may be  necessary  based on changes in
         economic  conditions in the market area.  Additionally,  assessments of
         prepayment risks related to  mortgage-backed  securities are based upon
         current market conditions, which are subject to frequent change.

         In addition,  various regulatory agencies, as an integral part of their
         examination process,  periodically review the Savings Bank's allowances
         for  loan  losses.  Such  agencies  may  require  the  Savings  Bank to
         recognize  additions to the allowance  based on their  judgments  about
         information available to them at the time of their examination.

         Cash and cash equivalents
         -------------------------

         Cash and cash equivalents  include cash and amounts due from depository
         institutions and interest-bearing  deposits in other banks with initial
         maturities of three months or less.

         Securities
         ----------

         Investments in debt  securities  that the Savings Bank has the positive
         intent   and   ability  to  hold  to   maturity   are   classified   as
         held-to-maturity  securities and reported at amortized  cost.  Debt and
         equity  securities that are bought and held principally for the purpose
         of selling them in the near term are  classified as trading  securities
         and reported at fair value,  with  unrealized  holding gains and losses
         included in earnings.  Debt and equity  securities  not  classified  as
         trading securities nor as held-to-maturity securities are classified as
         available  for  sale  securities  and  reported  at  fair  value,  with
         unrealized holding gains or losses,  net of applicable  deferred income
         taxes, reported in a separate component of retained earnings.

                                      F-7
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


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

         Securities (Cont'd.)
         ----------

         Premiums and discounts on all securities are  amortized/accreted  using
         the interest method. Interest and dividend income on securities,  which
         includes  amortization  of premiums  and  accretion  of  discounts,  is
         recognized in the consolidated  financial  statements when earned.  The
         adjusted  cost basis of an  identified  security sold or called is used
         for   determining   security   gains  and  losses   recognized  in  the
         consolidated statements of income.

         Loans receivable
         ----------------

         Loans  receivable  are stated at unpaid  principal  balances,  less the
         allowance  for loan losses and net deferred loan  origination  fees and
         discounts.

         The Savings Bank defers loan  origination  fees and certain direct loan
         origination  costs and accretes  such amounts as an adjustment of yield
         over the contractual lives of the related loans. Discounts on loans are
         recognized  as  income  by  use  of a  method  which  approximates  the
         level-yield method over the terms of the respective loans.

         Allowance for loan losses
         -------------------------

         An  allowance  for loan  losses  is  maintained  at a level  considered
         adequate to absorb loan  losses.  Management  of the Savings  Bank,  in
         determining the allowance for loan losses, considers the risks inherent
         in its loan  portfolio and changes in the nature and volume of its loan
         activities,   along  with  general  economic  and  real  estate  market
         conditions.  The  Savings  Bank  utilizes  a  two  tier  approach:  (1)
         identification of impaired loans and the establishment of specific loss
         allowances on such loans; and (2)  establishment  of general  valuation
         allowances  on the  remainder of its loan  portfolio.  The Savings Bank
         maintains a loan review  system which  allows for a periodic  review of
         its loan portfolio and the early  identification of potential  impaired
         loans.  Such  system  takes into  consideration,  among  other  things,
         delinquency  status,  size of loans,  types of collateral and financial
         condition  of  the  borrowers.   Specific  loan  loss   allowances  are
         established for identified  loans based on a review of such information
         and/or  appraisals  of the  underlying  collateral.  General  loan loss
         allowances are based upon a combination of factors  including,  but not
         limited  to,  actual  loan  loss  experience,  composition  of the loan
         portfolio,  current  economic  conditions  and  management's  judgment.
         Although  management  believes that adequate  specific and general loan
         loss  allowances  are  established,  actual losses are  dependent  upon
         future events and, as such,  further additions to the level of the loan
         loss allowance may be necessary.


         Impaired  loans are  measured  based on the  present  value of expected
         future cash flows discounted at the loan's effective  interest rate or,
         as a practical expedient,  at the loan's observable market price or the
         fair value of the  collateral  if the loan is collateral  dependent.  A
         loan evaluated for  impairment is deemed to be impaired when,  based on
         current  information  and events,  it is probable that the Savings Bank
         will be unable to collect all amounts due according to the  contractual
         terms of the loan  agreement.  All loans  identified  as  impaired  are
         evaluated independently. The Savings Bank does not aggregate such loans
         for  evaluation  purposes.  Payments  received  on  impaired  loans are
         applied first to accrued interest receivable and then to principal. The
         Savings Bank does not have any loans deemed to be impaired.

                                      F-8
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


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

         Concentration of risk
         ---------------------

         The Savings Bank's lending activity is concentrated in loans secured by
         real estate located in the State of New Jersey.

         Premises and equipment
         ----------------------

         Premises and equipment are comprised of land, at cost,  and  buildings,
         building   improvements,   furnishings   and  equipment  and  leasehold
         improvements,  at cost, less accumulated depreciation and amortization.
         Depreciation and amortization charges are computed on the straight-line
         method over the following estimated useful lives:

             Buildings and improvements         30 to 50 years
             Furnishings and equipment          3 to 10 years
             Leasehold improvements             Shorter of estimated useful
                                                life or term of lease


         Significant  renewals and  betterments  are charged to the premises and
         equipment account. Maintenance and repairs are charged to operations in
         the year incurred.

         Foreclosed real estate
         ----------------------

         Real estate properties acquired through, or in lieu of, foreclosure are
         initially recorded at the lower of cost or estimated fair value at date
         of acquisition. Subsequent valuations are periodically performed and an
         allowance  for  losses  established  by a charge to  operations  if the
         carrying  value of a property  exceeds  its fair  value less  estimated
         selling  costs.   Costs  relating  to  development  or  improvement  of
         properties for sale are capitalized. Income and expenses of holding and
         operating  properties are recorded in operations as incurred or earned.
         Gains and  losses  from sales of these  properties  are  recognized  as
         incurred.

                                      F-9
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


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

         Allowance for uncollected interest
         ----------------------------------

         The Savings  Bank  provides an  allowance  for the loss of  uncollected
         interest  on  loans   based  upon   management's   evaluation   of  the
         collectibility of such interest.  Such interest ultimately collected is
         credited to income in the period of recovery.

         Income taxes
         ------------

         The Savings Bank and its subsidiary file a consolidated  federal income
         tax return.  Income taxes are allocated  based on the  contribution  of
         income to the consolidated income tax return. Separate state income tax
         returns are filed.

         Federal  and state  income  taxes  have been  provided  on the basis of
         reported income. The amounts reflected on the Savings Bank's tax return
         differ from these  provisions due principally to temporary  differences
         in the reporting of certain  items for  financial  reporting and income
         tax  reporting  purposes.  Deferred  income  tax  expense or benefit is
         determined by recognizing  deferred tax assets and  liabilities for the
         estimated future tax consequences  attributable to differences  between
         the  financial  statement  carrying  amounts  of  existing  assets  and
         liabilities  and their  respective  tax bases.  Deferred tax assets and
         liabilities  are measured  using enacted tax rates expected to apply to
         taxable income in the years in which those  temporary  differences  are
         expected to be recovered or settled.  The effect on deferred tax assets
         and  liabilities  of a change in tax rates is recognized in earnings in
         the period  that  includes  the  enactment  date.  The  realization  of
         deferred  tax assets is assessed  and a valuation  allowance  provided,
         when necessary, for that portion of the asset which is not likely to be
         realized.  Management  believes,  based upon current facts,  that it is
         more likely than not that there will be  sufficient  taxable  income in
         future years to realize all deferred tax assets.

         Interest rate risk
         ------------------

         The Savings Bank is  principally  engaged in the business of attracting
         deposits  from the general  public and using these  deposits,  together
         with other funds,  to purchase  securities and to make loans secured by
         real estate. The potential for interest-rate risk exists as a result of
         the generally shorter duration of the Savings Bank's interest-sensitive
         liabilities    compared   to   the   generally   longer   duration   of
         interest-sensitive  assets. In a rising rate  environment,  liabilities
         will reprice faster than assets,  thereby reducing net interest income.
         For this reason,  management  regularly monitors the maturity structure
         of the  Savings  Bank's  interest-earning  assets and  interest-bearing
         liabilities in order to measure its level of interest-rate  risk and to
         plan for future volatility.

         Fair value of financial instruments
         -----------------------------------

         The fair value of a  financial  instrument  is defined as the amount at
         which  the  instrument  could be  exchanged  in a  current  transaction
         between  willing  parties,  other  than a forced or  liquidation  sale.
         Significant estimations were used for the purposes of this disclosures.
         Estimated fair value have been determined using the best available data
         and  estimation  methodology  suitable  for each  category of financial
         instruments.  The estimation methodologies used and assumptions made in
         estimating fair values of financial instruments are set forth below.

                                      F-10
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


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

         Cash and cash equivalents and accrued interest receivable
         ---------------------------------------------------------

         The carrying amounts for cash and cash equivalents and accrued interest
         receivable  approximate  fair value because they mature in three months
         or less.

         Securities
         ----------

         The fair values for  securities  available for sale are based on quoted
         market or  dealer  prices,  if  available.  If quoted  market or dealer
         prices are not available,  fair value is estimated  using quoted market
         prices for similar securities.

         Loans receivable
         ----------------

         Fair value is estimated  by  discounting  future cash flows,  using the
         current rates at which  similar  loans would be made to borrowers  with
         similar credit ratings and for the same remaining  maturities,  of such
         loans.

         Deposits
         --------

         The fair value of demand  deposits,  savings accounts and club accounts
         is equal to the amount  payable on demand at the  reporting  date.  The
         fair  value of  certificates  of deposit is  estimated  by  discounting
         future  cash  flows,  using rates  currently  offered  for  deposits of
         similar remaining  maturities.  The fair value estimates do not include
         the benefit that results from the low-cost  funding provided by deposit
         liabilities compared to the cost of borrowing funds in the market.

         Commitments
         -----------

         The fair value of loan  commitments  is estimated  using fees currently
         charged  to enter into  similar  agreements  taking  into  account  the
         remaining terms of the agreements and the present  creditworthiness  of
         the  counterparties.  For fixed rate loan commitments,  fair value also
         considers the  difference  between  current  levels of interest and the
         committed rates.

                                      F-11
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


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

         Impact of new accounting standards
         ----------------------------------

         In June 1997, the Financial  Accounting Standards Board ("FASB") issued
         Statement  of  Financial   Accounting   Standards   ("SFAS")  No.  130,
         "Reporting  Comprehensive Income". SFAS No. 130 requires that all items
         that  are  components  of  "comprehensive  income"  be  reported  in  a
         financial statement that is displayed with the same prominence as other
         financial statements. Comprehensive income is defined as the "change in
         equity  [net  assets] of a  business  enterprise  during a period  from
         transactions and other events and circumstances  from nonowner sources.
         It  includes  all  changes  in  equity  during  a period  except  those
         resulting  from  investments  by owners and  distributors  to  owners".
         Companies will be required to (a) classify items of other comprehensive
         income by their nature in the financial  statements and (b) display the
         accumulated  balance  of other  comprehensive  income  separately  from
         retained earnings and additional  paid-in capital in the equity-section
         of a statement of  financial  position.  SFAS No. 130 is effective  for
         fiscal   years   beginning   after   December  15,  1997  and  requires
         reclassification  of prior periods  presented.  As the  requirements of
         SFAS No. 130 are  disclosure-related,  its implementation  will have no
         impact  on the  Savings  Bank's  consolidated  financial  condition  or
         results of operations.

         In June 1997, the FASB issued SFAS No. 131,  "Disclosure about Segments
         of an Enterprise and Related  Information".  SFAS No. 131 requires that
         enterprises report certain financial and descriptive  information about
         operating  segments in complete  sets of  financial  statements  of the
         company and in condensed financial  statements of interim period issued
         to  shareholders.  It  also  requires  that a  company  report  certain
         information  about their  products and  services,  geographic  areas in
         which they operate and their major customers. SFAS No. 131 is effective
         for fiscal years beginning after December 15, 1997 and requires interim
         periods to be  presented  in the  second  year of  application.  As the
         requirements of SFAS No. 131 are disclosure-related, its implementation
         will  have no  impact  on the  Savings  Bank's  consolidated  financial
         condition or results of operations.

         Reclassification
         ----------------

         Certain  amounts  for the  year  ended  December  31,  1996  have  been
         reclassified to conform to the current year's presentation.

                                      F-12
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


2. SECURITIES AVAILABLE FOR SALE
- --------------------------------
<TABLE>
<CAPTION>
                                                              December 31, 1997
                                            -----------------------------------------------------
                                                               Gross Unrealized                  
                                             Amortized    -------------------------     Carrying
                                                Cost         Gains         Losses        Value
                                            -----------   -----------   -----------   -----------
<S>                                         <C>           <C>           <C>           <C>        
Mortgage-backed:
    Due in one year or less                 $    71,353   $      --     $     1,360   $    69,993
    Due after one year through five years     5,113,106        25,322          --       5,138,428
    Due after five years                     47,080,077       636,835          --      47,716,912
                                            -----------   -----------   -----------   -----------

                                             52,264,536       662,157         1,360    52,925,333
U.S. Government Agencies
    Due after five years                      1,000,000          --           7,813       992,187
                                            -----------   -----------   -----------   -----------

                                            $53,264,536   $   662,157   $     9,173   $53,917,520
                                            ===========   ===========   ===========   ===========
</TABLE>
<TABLE>
<CAPTION>
                                                              December 31, 1996
                                            -----------------------------------------------------
                                                               Gross Unrealized       
                                             Amortized    -------------------------     Carrying
                                                Cost         Gains         Losses        Value
                                            -----------   -----------   -----------   -----------
<S>                                         <C>           <C>           <C>           <C>        
Mortgage-backed:
    Due in one year or less                 $ 1,474,247   $     5,672   $      --     $ 1,479,919
    Due after one year through five years     2,170,818        24,897            27     2,195,688
    Due after five years                     51,558,568       693,144       402,605    51,849,107
                                            -----------   -----------   -----------   -----------

                                             55,203,633       723,713       402,632    55,524,714
                                            -----------   -----------   -----------   -----------

U.S. Government Agencies:
    Due after one year through five years       999,061          --           9,061       990,000
    Due after five years                      3,008,413          --          54,038     2,954,375
                                            -----------   -----------   -----------   -----------

                                              4,007,474          --          63,099     3,944,375
                                            -----------   -----------   -----------   -----------

Equity securities                                  --         120,080          --         120,080
                                            -----------   -----------   -----------   -----------

                                            $59,211,107   $   843,793   $   465,731   $59,589,169
                                            ===========   ===========   ===========   ===========
</TABLE>

All mortgage-backed  securities  available for sale are issued by the Government
National Mortgage Association, Federal Home Loan Mortgage Corporation or Federal
National Mortgage Association.


Proceeds from the sales of  securities  available for sale during the year ended
December 31, 1997 totalled $31,842,498. Gross gains of $389,869 and gross losses
of $261,153  were  realized on those  sales.  There were no sales of  securities
available for sale during the year ended December 31, 1996.

Securities  available for sale with a carrying value of  approximately  $220,000
and $476,000 at December 31, 1997 and 1996, respectively, were pledged to secure
public funds.

                                      F-13
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


3. LOANS RECEIVABLE
- -------------------
                                                           December 31,
                                                  -----------------------------
                                                      1997             1996
                                                  ------------     ------------
Real estate mortgage:
      One-to-four family                          $142,551,575     $119,501,193
      Multi-family                                   1,257,488        1,875,303
      Commercial                                     1,906,160        2,034,955
      FHA insured and VA guaranteed                  1,072,455        1,390,124
                                                  ------------     ------------

                                                   146,787,678      124,801,575
                                                  ------------     ------------

Real estate construction                                  --            237,000
                                                  ------------     ------------

Consumer:
      Home improvement                                   6,644            9,819
      Student education                                 90,148          782,919
      Passbook or certificate                          394,039          308,660
      Home equity loans                              2,978,788        2,606,151
      Home equity line of credit                     2,727,096        2,757,462
                                                  ------------     ------------

                                                     6,196,715        6,465,011
                                                  ------------     ------------

            Total loans                            152,984,393      131,503,586
                                                  ------------     ------------

Less:
      Loans in process                                    --              3,360
      Allowance for loan losses                        723,319          533,840
      Deferred loan fees and discounts                  61,206          276,693
                                                  ------------     ------------

                                                       784,525          813,893
                                                  ------------     ------------

                                                  $152,199,868     $130,689,693
                                                  ============     ============

The Savings Bank has granted  loans to its officers and  directors  and to their
associates.  Related  party  loans  are made on  substantially  the same  terms,
including  interest rates and  collateral,  as those  prevailing at the time for
comparable  transactions  with  unrelated  persons and do not involve  more than
normal risk of collectibility. Activity in such loans is as follows:

                                                       Year Ended December 31,
                                                     ---------------------------
                                                       1997             1996
                                                     ---------        ----------
          
          Balance - beginning                        $ 438,000        $ 453,000
          New loans                                    323,000             --
          Repayments                                   (19,000)         (15,000)
          Other changes                               (172,000)            --
                                                     ---------        ---------
                                                 
          Balance - ending                           $ 570,000        $ 438,000
                                                     =========        =========

                                      F-14
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


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

Nonaccrual  loans totalled  approximately  $909,000 and $904,000 at December 31,
1997 and 1996,  respectively.  Interest income  recognized on these loans during
the years  ended  December  31,  1997 and 1996,  was  approximately  $36,000 and
$35,000,  respectively. Had these loans been performing in accordance with their
original terms,  interest income for the years ended December 31, 1997 and 1996,
would have been  approximately  $84,000 and $77,000,  respectively.  The Savings
Bank is not committed to lend additional funds to the borrowers whose loans have
been placed on nonaccrual status.

The activity in allowance for loan losses follows:

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

     Balance - beginning                              $ 533,840        $ 490,000
     Provisions charged to operations                   200,000           43,056
     Loans charged off                                  (10,521)              --
     Loans recovered                                         --              784
                                                      ---------        ---------
     
     Balance - ending                                 $ 723,319        $ 533,840
                                                      =========        =========


At December 31, 1997 and 1996, loans serviced for the benefit of others totalled
approximately $337,000 and $416,000, respectively.


4. PREMISES AND EQUIPMENT
- -------------------------
                                                              December 31,
                                                       -------------------------
                                                          1997           1996
                                                       ----------     ----------

Land                                                   $  181,386     $  181,386
                                                       ----------     ----------

Buildings and improvements                                628,179        628,179
Less accumulated depreciation                              52,847         31,916
                                                       ----------     ----------

                                                          575,332        596,263
                                                       ----------     ----------

Leasehold improvements, net of amortization               983,089      1,031,998
                                                       ----------     ----------

Furnishings and equipment                               1,440,226      1,421,384
Less accumulated depreciation                           1,066,129        922,708
                                                       ----------     ----------

                                                          374,097        498,676
                                                       ----------     ----------

                                                       $2,113,904     $2,308,323
                                                       ==========     ==========

                                      F-15
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


5. INTEREST RECEIVABLE
- ----------------------
                                                              December 31,
                                                        ------------------------
                                                           1997          1996
                                                        ----------    ----------
Loans, net of allowance for uncollected
 interest of $134,403 (1997) and $126,660 (1996)        $  769,385    $  685,890
Mortgage-backed securities available for sale              426,039       450,057
Investment securities available for sale                    23,958        86,776
Other interest-earnings assets                                 596           764
                                                        ----------    ----------

                                                        $1,219,978    $1,223,487
                                                        ==========    ==========


6. DEPOSITS
- -----------
                                                   December 31,
                                  ----------------------------------------------
                                           1997                    1996
                                  ----------------------  ----------------------
                                  Weighted                Weighted
                                   Average                 Average
                                    Rate       Amount       Rate       Amount
                                  --------  ------------  --------  ------------
Demand accounts:
    Non-interest bearing               0%   $  3,375,404       0%   $  2,417,617
    Money Market                    2.69%      2,809,401    2.75%      3,159,630
    NOW                             1.50%      9,695,916    2.25%      8,815,781
                                            ------------            ------------
                                    1.39%     15,880,721    1.98%     14,393,028

Savings and clubs                   3.00%     45,168,430    2.99%     44,120,173
Certificates of deposit             5.52%    137,313,677    5.39%    126,195,800
                                            ------------            ------------

                                    4.62%   $198,362,828    4.55%   $184,709,001
                                            ============            ============

The scheduled maturities of certificates of deposit are as follows:

                                                             December 31,
                                                      --------------------------
     Maturity Period                                    1997              1996
     ---------------                                  --------          --------
                                                            (In Thousands)
     
     One year or less                                 $ 90,301          $ 84,876
     After one through three years                      45,697            38,355
     After three years                                   1,316             2,965
                                                      --------          --------

                                                      $137,314          $126,196
                                                      ========          ========



At  December  31,  1997 and 1996,  certificates  of deposit of  $100,000 or more
totalled  approximately  $8,312,000 and  $6,541,000,  respectively.  Deposits in
excess of $100,000 are not insured by the Savings Association Fund.


                                      F-16
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


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

Interest expense on deposits consist of the following:

<TABLE>
<CAPTION>
                                                               Year Ended December 31,
                                                               -----------------------
                                                                  1997         1996
                                                               ----------   ----------
<S>                                                             <C>          <C>      
         Money Market                                          $   80,720   $   93,505
         NOW                                                      163,128      196,627
         Savings club                                           1,345,955    1,311,719
         Certificates of deposit                                7,344,414    6,476,132
                                                               ----------   ----------

                                                                8,934,217    8,077,983
         Less penalties for early withdrawal of certificates
           of deposits                                             25,950       29,943
                                                               ----------   ----------

                                                               $8,908,267   $8,048,040
                                                               ==========   ==========
</TABLE>

7. REGULATORY CAPITAL
- ---------------------

The  Savings  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 Savings Bank. Under capital  adequacy  guidelines and the
regulatory  framework for prompt corrective  action,  the Savings Bank must meet
specific capital  guidelines that involve  quantitative  measures of the Savings
Bank's assets,  liabilities,  and certain  off-balance-sheet items as calculated
under regulatory  accounting  practices.  The Savings Bank's capital amounts and
classifications  are also subject to  qualitative  judgments  by the  regulators
about components, risk weightings, and other factors.

The Office of Thrift  Supervision  ("OTS") has prescribed  capital  requirements
which  include three  separate  measurements  of capital  adequacy (the "Capital
Rule"). The Capital Rule requires each savings  institution to maintain tangible
capital equal to at least 1.5% of its tangible  assets and core capital equal to
at least 3.0% of its adjusted  total assets.  The Capital Rule further  requires
each savings institution to maintain total capital equal to at least 8.0% of its
risk-weighted assets. The following table sets forth the capital position of the
Savings Bank as of December 31, 1997:

<TABLE>
<CAPTION>
                                      Tangible Capital           Core Capital          Risk-based Capital
                                    --------------------     --------------------     --------------------
                                     Amount      Percent      Amount      Percent      Amount      Percent
                                    --------     -------     --------     -------     --------     -------
<S>                                 <C>            <C>       <C>            <C>       <C>           <C>   
GAAP retained earnings              $ 16,541       7.62%     $ 16,541       7.62%     $ 16,541      17.38%
Unrealized (gain) on securities
available for sale, net                 (418)      (.19)         (418)      (.19)         (418)      (.44)
General loan loss allowance             --         --            --         --             711        .75
                                    --------      -----      --------      -----      --------      -----

Regulatory capital                    16,123       7.43        16,123       7.43        16,834      17.69
Required regulatory capital            3,255       1.50         6,510       3.00         7,614       8.00
                                    --------      -----      --------      -----      --------      -----

Excess                              $ 12,868       5.93%     $  9,613       4.43%     $  9,220       9.69%
                                    ========      =====      ========      =====      ========      =====
</TABLE>

                                      F-17
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


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

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Savings  Bank to  maintain  minimum  amounts and ratios of Total and
Tier I capital  (as  defined in the  regulations)  to  risk-weighted  assets (as
defined),  and of Tier I capital to  average  assets  (as  defined).  Management
believes,  as of December  31,  1997,  that the  Savings  Bank meets all capital
adequacy requirements to which it is subject.

As of March 31,  1997,  the most recent  notification  from the OTS, the Savings
Bank was  categorized as well  capitalized  under the  regulatory  framework for
prompt corrective  action.  To be categorized as well  capitalized,  the Savings
Bank must maintain minimum total, risk-based, and Tier I leverage ratios of 10%,
6% and 5%,  respectively.  There are no conditions existing or events which have
occurred  since   notification   that  management   believes  have  changed  the
institution's category.

8. BENEFIT PLANS
- ----------------

Retirement plan
- ---------------

The Savings  Bank has a  non-contributory  pension  plan  covering  all eligible
employees. The plan is a defined benefit plan which provides benefits based on a
participant's  years of service and  compensation.  The Savings  Bank's  funding
policy is to  contribute  annually  the maximum  amount that can be deducted for
federal  income tax purposes.  


Plan assets are  comprised  primarily  of stocks,  bonds,  mutual funds and bank
deposits. The following tables set forth the plan's funded status and components
of net periodic pension cost:


<TABLE>
<CAPTION>
                                                                            December 31,
                                                                    --------------------------
                                                                        1997           1996
                                                                    -----------    -----------
<S>                                                                 <C>            <C>        
         Actuarial present value of benefit obligation, including
          vested benefits of $943,000 and $642,000, respectively    $   954,000    $   670,000
                                                                    ===========    ===========

         Projected benefit obligation                               $ 1,366,000    $ 1,067,000
         Plan assets at fair value                                    1,047,000        809,000
                                                                    -----------    -----------

         Projected benefit obligation in excess of plan assets          319,000        258,000
         Unrecognized net transition liability                          (90,000)       (54,000)
         Unrecognized net (loss)                                       (198,000)      (130,000)
                                                                    -----------    -----------

         Pension liability included in other liabilities            $    31,000    $    74,000
                                                                    ===========    ===========
</TABLE>

Net periodic pension cost for the plan included the following components:

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

         Service cost                                    $  77,439    $  74,260
         Interest cost                                      80,404       68,982
         Return on plan assets                             (97,001)     (38,148)
         Net amortization and deferral                      41,197        2,343
                                                         ---------    ---------
         Net periodic pension cost                      
          included in salaries and employee benefits     $ 102,039    $ 107,437
                                                         =========    =========

                                      F-18
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

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

Assumptions used in accounting for the plan are as follows:

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

Discount rate                                    7.5%        7.0%
Rate of increase in compensation                 5.5%        5.0%
Long-term rate of return on plan assets          8.0%        7.0%


Postretirement benefits
- -----------------------


Postretirement benefits offered by the Savings Bank include health care and life
insurance  coverage.  Benfits  under  the plan are  available  to all  employees
retiring  after  attainment of age 60 and fifteen years of service.  The plan is
unfunded. The following tables set forth the plan's funded status and components
of postretirement benefit costs:


<TABLE>
<CAPTION>
                                                                              December 31,
                                                                       ------------------------
                                                                          1997           1996
                                                                       ---------      ---------
<S>                                                                    <C>            <C>      
     Accumulated postretirement benefit obligation:
           Retirees                                                    $ 274,758      $ 282,204
           Other active plan participants                                281,060        249,237
                                                                       ---------      ---------

           Accumulated and unfunded postretirement benefit
             obligation                                                  555,818        531,441
           Unrecognized prior service cost                              (421,711)      (446,517)
           Unrecognized net loss                                          50,143         37,617
                                                                       ---------      ---------

           Postretirement obligation included in other liabilities     $ 184,250      $ 122,541
                                                                       =========      =========
</TABLE>

Postretirement benefit cost for the plan included the following components:

<TABLE>
<CAPTION>
                                                                        Year Ended December 31,
                                                                       ------------------------
                                                                          1997           1996
                                                                       ---------      ---------
<S>                                                                    <C>            <C>      
           Service cost                                                $  21,004      $  19,539
           Interest cost on accumulated postretirement benefit                           
             obligation                                                   38,992         36,504
           Amortization of unrecognized prior service costs               24,806         24,806
                                                                       ---------      ---------
           Net postretirement benefit cost included in                                   
             compensation and employee benefits                        $  84,802      $  80,849
                                                                       =========      =========
</TABLE>

     Assumptions used in accounting for the plan are as follows:

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

           Discount rate                                    7.50%          7.50%
           Rate of increase in compensation                 5.50%          5.50%

                                      F-19
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

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

     Postretirement benefits


     For the years ended  December  31, 1997 and 1996, a medical cost trend rate
     of 7.00% and 7.50%, respectively, decreasing 0.5% per year thereafter until
     an  ultimate  rate of 5.00% is reached,  was used in the plan's  valuation.
     Increasing the assumed medical cost trend by one percent in each year would
     increase the accumulated  postretirement  benefit obligation as of December
     31,  1997,  by  $91,000  and the  aggregate  of the  service  and  interest
     components of net periodic  postretirement  benefit cost for the year ended
     December 31, 1997, by $14,000.


9. INCOME TAXES
- ---------------

The Savings Bank qualifies as a thrift  institution  under the provisions of the
Internal Revenue Code and, therefore,  was permitted,  prior to January 1, 1996,
to deduct from taxable  income an allowance for bad debts based on eight percent
of taxable income before such deduction.  Effective January 1, 1996, the Savings
Bank must  calculate its bad debt  deduction  using either the experience or the
specific  charge off method.  Retained  earnings at December 31, 1997,  includes
approximately  $3,009,000 of such bad debt, for which income taxes have not been
provided.  If such amount is used for purposes  other than for bad debts losses,
including distributions in liquidation,  it will be subject to income tax at the
then current rate. See Note 12.

The components of income taxes are summarized as follows:


                                                           Year Ended
                                                          December 31,
                                                 ------------------------------
                                                    1997                 1996
                                                 ---------            ---------
Current tax expense:
       Federal income                            $ 827,699            $ 281,585
       State income                                 73,752               23,689
                                                 ---------            ---------

                                                   901,451              305,274
                                                 ---------            ---------
Deferred tax (benefit):
       Federal income                              (22,466)             (20,058)
       State income                                 (2,035)              (1,735)
                                                 ---------            ---------

                                                   (24,501)             (21,793)
                                                 ---------            ---------

                                                 $ 876,950            $ 283,481
                                                 =========            =========

The following table presents a reconciliation  between the reported income taxes
and the income  taxes which would be  computed  by applying  the normal  federal
income tax rate of 34% to income before income taxes:

<TABLE>
<CAPTION>
                                                                                              Year Ended
                                                                                             December 31,
                                                                                       -----------------------
                                                                                          1997          1996
                                                                                       ---------     ---------
<S>                                                                                    <C>           <C>      
       Federal income tax expense                                                      $ 826,253     $ 303,417
       Increases (reductions) in income taxes resulting from:
              New Jersey savings institution tax, net of federal income tax effect        47,333        14,490
              Other items, net                                                             3,364       (34,426)
                                                                                       ---------     ---------

       Effective income tax                                                            $ 876,950     $ 283,481
                                                                                       =========     =========
</TABLE>

                                      F-20
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


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


The effective  income tax rate for the years ended December 31, 1997 and 1996 is
36.09% and 31.77%, respectively.


The tax effects of existing temporary  differences that give rise to significant
positions of deferred tax assets and deferred tax liabilities are as follows:

<TABLE>
<CAPTION>
                                                                        December 31,
                                                                  ----------------------
     Deferred tax assets                                             1997         1996
     -------------------                                          ---------    ---------
<S>                                                               <C>          <C>      
     Benefit plans                                                $  84,742    $  89,608
     Deferred loan fees                                              80,311       98,602
     Uncollected interest                                            49,729       45,572
     Allowance for loss on loans                                    267,628      192,075
     Other items                                                      1,433        4,527
                                                                  ---------    ---------

                                                                    483,843      430,384
                                                                  ---------    ---------

     Deferred tax liabilities
     ------------------------

     Unrealized gain on securities available for sale               235,074      136,027
     Depreciation                                                   128,936      108,950
     Bad debt deduction in excess of base year                      325,439      316,467
                                                                  ---------    ---------

                                                                    689,449      561,444
                                                                  ---------    ---------

     Net deferred tax liabilities included in other liabilities   $(205,606)   $(131,060)
                                                                  =========    =========
</TABLE>

Refundable  income  taxes of $232,757 at December 31, 1996 are included in other
assets.  Current  income tax  liabilities  of $192,516 at December  31, 1997 are
included in other liabilities.


10. COMMITMENTS AND CONTINGENCIES
- ---------------------------------

The Savings Bank is a party to financial instruments with off-balance-sheet risk
in the normal  course of business to meet the  financing  needs of its customers
and reduce its own exposure to fluctuations  in interest rates.  These financial
instruments  include commitments to extend credit and purchase  securities.  The
commitments  involve,  to varying degrees,  elements of credit and interest rate
risk in  excess  of the  amount  recognized  in the  consolidated  statement  of
financial condition.  The Savings Bank's exposure to credit loss in the event of
nonperformance by the other party to the financial instrument for commitments to
extend  credit  is  represented  by the  contractual  notional  amount  of those
instruments.   The  Savings  Bank  uses  the  same  credit  policies  in  making
commitments as it does for on-balance-sheet instruments.

                                      F-21
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


10. COMMITMENTS AND CONTINGENCIES (Cont'd.)
- -------------------------------------------

Commitments  to extend credit are agreements to lend a customer as long as there
is no  violation  of any  condition  established  in the  contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require payment of a fee. Since commitments may expire without being drawn upon,
the  total  commitment   amounts  do  not  necessarily   represent  future  cash
requirements.  The Savings Bank evaluates each customer's  creditworthiness on a
case-by-case  basis. The amount of collateral  obtained,  if deemed necessary by
the Savings  Bank upon  extension  of credit,  is based on  management's  credit
evaluation of the  counterparty.  Collateral held varies but primarily  includes
residential real estate.

Commitments  to  purchase  securities  are  contracts  for  delayed  delivery of
securities  in which the seller  agrees to make  delivery at a specified  future
date of a specified instrument,  at a specified price or yield. Risks arise from
the possible  inability of  counterparties  to meet the terms of their contracts
and from movements in securities values and interest rates.

The Savings Bank has the following outstanding commitments:

<TABLE>
<CAPTION>
                                                                   December 31,
                                                             -----------------------
                                                                1997         1996
                                                             ----------   ----------
<S>                                                          <C>          <C>       
     To originate loans, expiring in three months or less:

         Mortgage                                            $1,950,000   $2,410,000

         Fixed rate home equity loans                            74,000       90,000

         Home equity credit lines                                29,000       54,000
                                                             ----------   ----------

                                                             $2,053,000   $2,554,000
                                                             ==========   ==========
</TABLE>

At December 31, 1997,  of the  $2,053,000  in  commitments  to originate  loans,
$1,849,000  are for loans at fixed  interest  rates ranging from 6.50% to 9.625%
and  $204,000 are for loans at  adjustable  interest  rates with  initial  rates
ranging from 6.75% to 10.25%.

At December 31, 1997 and 1996,  outstanding  commitments  related to unused home
equity  lines  of  credit  totalled  approximately  $3,098,000  and  $3,633,000,
respectively.  At December 31, 1997 and 1996,  the Savings Bank had  outstanding
$150,000 and $250,000, respectively, in loan participation purchase commitments.
Loan  participation  purchase  commitments  represent  commitments  to  purchase
participation  interests  in loans  where the  interest  rate will be set at the
funding  date based upon the Federal  Home Loan Bank of New York C.I.P.  advance
rates plus a margin.

Commitments under home equity credit line programs  represent  undisbursed funds
from approved lines of credit. Unless specifically  cancelled by notice from the
Savings Bank, these are firm commitments to the respective  borrowers on demand.
The lines of credit are secured by one-to-four family residential property owned
by the  borrowers.  The interest  rate charged for any month on funds  disbursed
under the  Homeowners'  Equity Credit Line Program is 1.75% above the prime rate
as most recently published in The Wall Street Journal prior to the last business
day of the month  immediately  preceding  the month in which the  billing  cycle
begins. The interest rate charged under the Preferred Home Equity Credit Line is
fixed at 6.49% for one year,  and  thereafter  is adjusted  monthly to a rate of
1.00% above the prime rate as discussed above.

                                      F-22
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


10. COMMITMENTS AND CONTINGENCIES (Cont'd.)
- ---------------------------------

Rentals,  including  related  expenses,  under  long-term  operating  leases for
certain branch offices amounted to  approximately  $178,000 and $166,000 for the
years ended December 31, 1997 and 1996, respectively.  At December 31, 1997, the
minimum  rental  commitments  under all  noncancellable  leases with  initial or
remaining terms of more than one year and expiring through March 31, 2002 are as
follows:

             Year Ending                               Minimum
             December 31,                               Rent
            -------------                             ---------

                 1998                                 $ 177,000
                 1999                                   181,000
                 2000                                   152,000
                 2001                                   117,000
                 2002                                    29,000
                                                      ---------

                                                      $ 656,000
                                                      =========

The Savings  Bank also has, in the normal  course of business,  commitments  for
services and supplies.  Management  does not  anticipate  losses on any of these
transactions.

The Savings Bank is also a party to  litigation  which  arises  primarily in the
ordinary  course  of  business.  In the  opinion  of  management,  the  ultimate
disposition of such litigation should not have a material effect on consolidated
financial position or operations.

11. FAIR VALUE OF FINANCIAL INSTRUMENTS
- ---------------------------------------

The carrying amounts and fair values of the Savings Bank's financial instruments
are as follows:

<TABLE>
<CAPTION>
                                                         December 31,
                                       ------------------------------------------------
                                                1997                      1996
                                       ----------------------    ----------------------
                                       Carrying    Estimated     Carrying    Estimated
     Financial assets                   Amount     Fair Value     Amount     Fair Value
     ----------------                  --------    ----------    --------    ----------
                                                        (In Thousands)
<S>                                    <C>          <C>          <C>          <C>     
     Cash and cash equivalents         $  5,931     $  5,931     $  5,775     $  5,775
     Securities available for sale       53,918       53,918       59,589       59,589
     Loans receivable                   152,200      154,192      130,690      131,153
     Interest receivable                  1,220        1,220        1,223        1,223

     Financial liabilities
     ---------------------

     Deposits                           198,363      198,717      184,709      185,122

     Commitments
     -----------

     To originate loans                   2,053        2,053        2,554        2,554
     Unused lines of credit               3,098        3,098        3,633        3,633
     Loan participation purchase            150          150          250          250
</TABLE>

                                      F-23
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


11. FAIR VALUE OF FINANCIAL INSTRUMENTS (Cont'd.)
- ---------------------------------------

The fair value  estimates are made at a discrete point in time based on relevant
market information and information about the financial  instruments.  Because no
market  exists  for a  significant  portion  of  the  Savings  Bank's  financial
instruments,  fair  value  estimates  are based on  judgments  regarding  future
expected loss experience,  current economic conditions,  risk characteristics of
various financial instruments, and other factors. These estimates are subjective
in nature and involve  uncertainties  and matters of  significant  judgment and,
therefore,  cannot be determined  with precision.  Changes in assumptions  could
significantly affect the estimates.

In addition,  the fair value estimates were based on existing  on-and-of balance
sheet  financial  instruments  without  attempting to value  anticipated  future
business  and the  value of  assets  and  liabilities  that  are not  considered
financial  instruments.  Other  significant  assets and liabilities that are not
considered  financial assets and liabilities  include premises and equipment and
advances  from  borrowers  for  taxes  and  insurance.   In  addition,  the  tax
ramifications  related to the realization of the unrealized gains and losses can
have a significant  effect on fair value  estimates and have not been considered
in any of the estimates.

Finally,  reasonable  comparability  between  financial  institutions may not be
likely due to the wide range of  permitted  valuation  techniques  and  numerous
estimates which must be made given the absence of active  secondary  markets for
many of the financial instruments.  This lack of uniform valuation methodologies
introduces a greater degree of subjectivity to these estimated fair values.


12. LEGISLATIVE MATTERS
- -----------------------

On September  30,  1996,  legislation  was enacted  which,  among other  things,
imposed a special  one-time  assessment on Savings  Association  Insurance  fund
("SAIF") member  institutions,  including the Savings Bank, to recapitalize  the
SAIF and spread the  obligation  for payment of Financial  Corporation  ("FICO")
bonds  across all SAIF and Bank  Insurance  Fund  ("BIF")  members.  The special
assessment levied amounted to 65.7 basis points on SAIF assessable deposits held
as of March 31, 1995.  The special  assessment  was recognized in September 1996
and  was tax  deductible.  The  Savings  Bank  took a  charge  of  approximately
$1,012,000 as a result of the special  assessment.  This legislation  eliminated
the substantial  disparity between the amount that BIF and SAIF members had been
paying for deposit insurance premiums.

Currently,  the Federal  Deposit  Insurance  Corporation  ("FDIC") has estimated
that, in addition to normal deposit insurance  premiums,  BIF members will pay a
portion of the FICO payments equal to 1.3 basis points on  BIF-insured  deposits
compared  to 6.3 basis  points by SAIF  members on  SAIF-insured  deposits.  All
institutions  will pay a pro-rata  share of the FICO  payment on the  earlier of
January 1, 2000 or the date upon which the last  savings  association  ceases to
exist.  The  legislation  also  requires BIF and SAIF to be merged by January 1,
1999 provided that  legislation is adopted to eliminate the savings  association
charter and no savings associations remain as of that time.

The FDIC has  lowered  SAIF  assessments  to a range  comparable  to that of BIF
members, although SAIF members must also make the FICO payments described above.
Management cannot predict the precise level of FDIC insurance  assessments on an
ongoing basis or whether the BIF and SAIF will eventually be merged.

                                      F-24
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


12. LEGISLATIVE MATTERS (Cont'd.)
- -----------------------

On August  21,  1996,  legislation  was  enacted to allow for the  recapture  of
post-1987 tax bad debt reserves ("excess reserves"). Prior to enactment, certain
thrift  institutions  such as the Savings Bank were allowed  deductions  for bad
debts under methods more favorable than those granted to other  taxpayers.  This
legislation  repealed the Code Section 593 reserve  method of accounting for bad
debts by thrift institutions,  effective for taxable years beginning after 1995.
Thrift  institutions  that are treated as small banks are allowed to utilize the
experience method  applicable to such  institutions,  while thrift  institutions
that are treated as large banks are required to use only the specific charge off
method.

For small institutions such as the Savings Bank, the amount of the institution's
applicable  excess  reserves  generally is the excess of (i) the balances of its
reserve for losses on qualifying  real property loans and its reserve for losses
on nonqualifying loans as of the close of its last taxable year beginning before
January 1, 1996,  over (ii) the greater of the balance of (a) its  pre-1988  tax
reserves or (b) what the  reserves  would have been at the close of its last tax
year  beginning  before  January 1, 1996,  had the Savings  Bank always used the
experience  method.  The  amount  of the  applicable  excess  reserves  will  be
recaptured  ratably  over a six taxable year  period,  beginning  with the first
taxable year beginning  after 1995,  subject to a residential  loan  requirement
which can delay the  beginning of the recapture  period by up to two years.  The
Savings  Bank  has met the  residential  loan  requirement  and,  as  such,  the
recapture  period will begin in 1998. At December 31, 1995, the Savings Bank had
approximately  $880,000  of excess  reserves.  Since the  percentage  of taxable
income method for tax bad debt deductions and the corresponding  increase in the
tax bad debt reserve in excess of the base year have been  recorded as temporary
differences  pursuant to FASB  Statement  No. 109, this change in the tax law is
not  expected  to have a  material  effect on the  Savings  Bank's  consolidated
financial statements.


13. PROPOSED CONVERSION TO STOCK FORM OF OWNERSHIP
- --------------------------------------------------

On October 15, 1997,  the Board of Directors  the Bank  unanimously  adopted the
Plan of Reorganization from Mutual Savings Association to Mutual Holding Company
and Stock  Issuance  (the  "Plan").  Pursuant  to the Plan,  the Bank will:  (i)
convert to a stock  savings  bank as the  successor  to the Bank in its  current
mutual form; (ii) organize the Company as a federally-chartered corporation that
will own 100% of the common  stock of the Stock  Bank;  and (iii)  organize  the
Mutual Holding Company as a federally-chartered mutual holding company that will
own at least  51% of the  Common  Stock  of the  Company  so long as the  Mutual
Holding  Company  remains  in  existence.  The Stock  Bank will  succeed  to the
business and  operations  of the Bank in its mutual  form,  and the Company will
sell 47% of its Common Stock in the Offering.  The Plan must be approved by both
the OTS and by the Savings  Bank's  depositors  and borrowers  with  outstanding
loans as of September 30, 1996, provided such loans remain outstanding as of the
voting record date (the "Members").

Following  the  completion  of  the  reorganization,   all  depositors  who  had
membership  or  liquidation  rights with  respect to the Savings  Bank as of the
effective  date of the  reorganization  will continue to have such rights solely
with  respect to the holding  company so long as they  continue to hold  deposit
accounts with the Savings Bank. In addition,  all persons who become  depositors
of the Savings Bank subsequent to the  reorganization  will have such membership
and liquidation rights with respect to the holding company.  Borrower members of
the Savings Bank at the time of the reorganization will have the same membership
rights in the holding company that they had in the Bank immediately prior to the
reorganization  so  long  as  their  existing   borrowings  remain  outstanding.
Borrowers  will  not  receive  membership  rights  in  connection  with  any new
borrowings made after the reorganization.

                                      F-25
<PAGE>
                    AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


13. PROPOSED CONVERSION TO STOCK FORM OF OWNERSHIP (Cont'd.)
- --------------------------------------------------


The Company plans to offer to the public shares of common stock  representing  a
minority  ownership of the  estimated pro forma market value of the Savings Bank
as determined  by an  independent  appraisal.  The Mutual  Holding  Company will
maintain the majority ownership of the Company. Cost incurred in connection with
the offering,  which  totalled  $5,000 at December 31, 1997,  and is included in
other assets, will be recorded as a reduction of the proceeds from the offering.
If the transaction is not consummated, all costs incurred in connection with the
transaction will be expensed.  The transaction is subject to approval by the OTS
and the majority of the Bank's members.


                                      F-26


<PAGE>

No  dealer,  salesman  or any  other  person  has  been  authorized  to give any
information  or to make  any  representation  other  than as  contained  in this
Prospectus in connection  with the offering made hereby,  and, if given or made,
such other information or representation  must not be relied upon as having been
authorized  by the  Company,  the Bank or the Agent.  This  Prospectus  does not
constitute  an  offer  to sell or a  solicitation  of an offer to buy any of the
securities  offered hereby to any person in any jurisdiction in which such offer
or  solicitation  is not  authorized or in which the person making such offer or
solicitation  is not qualified to do so, or to any person whom it is unlawful to
make such offer or  solicitation in such  jurisdiction.  Neither the delivery of
this Prospectus nor any sale hereunder shall under any circumstances  create any
implication  that there has been no change in the  affairs of the Company or the
Bank since any of the dates as of which information is furnished herein or since
the date hereof.

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

         SUMMARY...................................................   6
         SELECTED CONSOLIDATED FINANCIAL AND OTHER
         DATA OF AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY..........  11
         RECENT DEVELOPMENTS.......................................  13
         RISK FACTORS..............................................  17
         THE MUTUAL HOLDING COMPANY................................  21
         THE COMPANY...............................................  22
         THE BANK..................................................  23
         HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE...............  24
         USE OF PROCEEDS...........................................  24
         DIVIDEND POLICY...........................................  25
         MARKET FOR THE COMMON STOCK...............................  26
         CAPITALIZATION............................................  26
         PRO FORMA DATA............................................  27
         AXIA FEDERAL SAVINGS BANK AND SUBSIDIARY
         CONSOLIDATED STATEMENTS OF INCOME.........................  30
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS.............  31
         BUSINESS OF THE BANK......................................  40
         REGULATION................................................  59
         TAXATION..................................................  65
         MANAGEMENT OF THE COMPANY.................................  67
         MANAGEMENT OF THE BANK....................................  68
         PARTICIPATION BY MANAGEMENT...............................  74
         THE REORGANIZATION AND OFFERING...........................  75
         RESTRICTIONS ON THE ACQUISITION OF THE COMPANY
         AND THE BANK..............................................  88
         DESCRIPTION OF CAPITAL STOCK OF THE COMPANY...............  90
         TRANSFER AGENT AND REGISTRAR..............................  91
         EXPERTS...................................................  91
         LEGAL OPINIONS............................................  91
         ADDITIONAL INFORMATION....................................  91

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

     Until  June  19,  1998  or 25 days  after  commencement  of the  Syndicated
Community   Offering,   if  any,  whichever  is  later,  all  dealers  effecting
transactions in the registered securities,  whether or not participating in this
distribution,   may  be  required  to  deliver  a  Prospectus   when  acting  as
underwriters and with respect to their unsold allotments of subscriptions.

<PAGE>



                                1,594,475 Shares


                                     Liberty
                                  Bancorp, Inc.


                          (Proposed Holding Company for
                                  Liberty Bank)




                                  COMMON STOCK
                            Par Value $1.00 per share



                                   ----------
                                   PROSPECTUS
                                   ----------




                             RYAN, BECK & CO., INC.





                                  May 13, 1998



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