AXIA BANCORP INC
SB-2, 1998-03-16
Previous: MEDI CEN MANAGEMENT INC, S-1, 1998-03-16
Next: REEVES INC, T-3, 1998-03-16




     As filed with the Securities and Exchange Commission on March 16, 1998
                                                     Registration No. 333-[    ]
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                               AXIA BANCORP, INC.
                 (Name of Small Business Issuer in Its Charter )

         Federal                      6712                  (To be applied for)
 (State or Jurisdiction         (Primary Standard            (I.R.S. Employer
   of Incorporation or    Industrial Classification Code     Identification No.)
      Organization)                  Number)

                             1410 St. Georges Avenue
                            Avenel, New Jersey 07001
                                 (732) 499-7200
          (Address and Telephone Number of Principal Executive Offices)

                             1410 St. Georges Avenue
                            Avenel, New Jersey 07001
(Address of Principal Place of Business or Intended Principal Place of Business)

                                  John R. Bowen
                             1410 St. Georges Avenue
                            Avenel, New Jersey 07001
                                 (732) 499-7200
            (Name, Address and Telephone Number of Agent for Service)

                                   Copies to:
                                 Eric Luse, Esq.
                             Kenneth R. Lehman, Esq.
                   Luse Lehman Gorman Pomerenk & Schick, P.C.
                     5335 Wisconsin Avenue, N.W., Suite 400
                                 (202) 274-2000
                             Washington, D.C. 20015

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

If this Form is filed to register  additional shares for an offering pursuant to
Rule 462(b) under the Securities Act please check the following box and list the
Securities  Act  registration   statement   number  of  the  earlier   effective
registration statement for the same offering: |_|

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

If the delivery of the  prospectus  is expected to be made pursuant to Rule 434,
please check the following box: |_|

If any of the  securities  being  registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box: |X|
<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE
                                                                                     Proposed
                                                                  Proposed            maximum
                                                                  maximum            aggregate
         Title of each class of              Amount to be      offering price      offering price         Amount of
      securities to be registered             registered          per share             (1)           registration fee
- ----------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                     <C>              <C>                   <C>      
Common Stock, $1.00 par value per share    1,833,646 shares        $10.00           $18,336,460           $5,410.00
</TABLE>

(1) Estimated solely for the purpose of calculating the registration fee.

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

<PAGE>
PROSPECTUS

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

       Axia 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,  the Bank will  convert  from a mutual  savings  bank to a stock
savings  bank  to be  named  "Liberty  Bank"  and  will  become  a  wholly-owned
subsidiary of the Company. The Company will issue a majority of its Common Stock
to Axia Bancorp,  MHC (the "Mutual Holding  Company") and sell a minority 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 May ___,  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) ________ FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE
          CONSIDERED BY EACH PROSPECTIVE INVESTOR, SEE "RISK FACTORS"
                           BEGINNING ON PAGE ______.

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

 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 Minority     Estimated Underwriting
                                                             Ownership Interest (2)    Commissions and Other        Estimated Net
                                    Subscription Price (1)                             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 _____, 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 ____, 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. 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  "AXIA." 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  __________,  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>



                                  [INSERT MAP]






                                        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  is to  establish  a stock
holding company and to raise additional  capital for the Bank, which will enable
it to compete and expand 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. 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 at the time of the
     Reorganization.  By doing so, the converting  institution  raises less than
     half the proceeds than would be obtained in a full conversion. In addition,
     because the Mutual  Holding  Company  controls a majority of the  Company's
     Common Stock, the Board of Directors believes that the Reorganization  will
     permit the Bank to achieve the  benefits of being a stock  company  without
     the loss of control that often follows a full conversion.

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 on or before  10:00  a.m.,  New
     Jersey time, on June ____, 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  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.

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.

                                        4

<PAGE>



     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 _______________,  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 are
          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 all of the 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 depositor does not order any Common Stock?

A:   Depositors  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?

     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-_____



                                        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 mutual  savings bank to a 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  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   Bank'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:
                                             ----------------
- -----------------                                 Public
Axia Bancorp, MHC                              Stockholders
- -----------------                            (Including ESOP)
                                             ----------------
               53% of the                             47% of the
                 Common                                 Common
                  Stock                                  Stock
                               ------------------
                               Axia Bancorp, Inc.
                               ------------------
                                           100% of the
                                           Common Stock
                                  ------------
                                  Liberty Bank
                                  ------------

         The mutual holding company  structure  differs in significant  respects
from the savings and loan holding  company  structure that is 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

                                        6

<PAGE>

institution  that 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 the Mutual Holding Company  controls a majority of the Company's  Common
Stock,  the  Reorganization  and  Offering  will  permit the Bank to achieve the
benefits  of a stock  company  without a loss of control  that  often  follows 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 for and involvement by 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 Company is also interested in the continued success and profitability of
the Bank and the Company. Consequently, the Mutual Holding Company will act in a
manner  that  furthers  the  general  interest  of all  of  its  constituencies,
including,  but not limited to, the interest 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  public  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.  If the Mutual Holding Company waived any dividends paid
by the Company prior to the Conversion Transaction,  however, then the Company's
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>


Axia 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."

Axia 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.  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,"  "Use of  Proceeds"  and
"Regulations and Supervision--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 the funds from
such  deposits 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.  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
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 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
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  mutual  savings
institutions.  The number of shares of Common  Stock  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 February __, 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,  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  of as to  the  advisability  of  purchasing  Common  Stock,  and
investors should not buy Common Stock based on the Independent Valuation.

Termination of the Offering

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

Benefits Plans

         The  Bank's  full-time  employees  will  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 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.

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  $11.4 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,  Treasury obligations and deposits of the Bank. To the extent shares
are  unavailable to satisfy the ESOP's  subscription  for 8% of the Common Stock
issued,  the  ESOP  may  purchase  Common  Stock  in  open  market  transactions
subsequent to the  Offering.  Net proceeds from the Offering will be used by the
Bank 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."

                                       9
<PAGE>


Dividends

         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.  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 "AXIA." 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 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.

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 "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 ............................................     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 $648,000 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)...........................    0.73%           0.32%
   Return on retained earnings (ratio of net
     income to average equity).......................    9.95%           4.23%
   Interest rate spread information (1):
     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............................   79.57%          59.27%
   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..................................    7.37%           7.47%

Other Data:
   Number of branch offices at end of period.........       3               3


- -----------------------
(1)      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>


                                  RISK FACTORS

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--Assets and Liability Management."

         In  addition  to  affecting  interest  income and  expense,  changes in
interest rates also can affect the value of the Bank's interest-earning  assets,
which  comprise  fixed-  and  adjustable-rate  instruments,  and the  ability to
realize gains from the sale of such assets.  Generally,  the value of fixed-rate
instruments fluctuates inversely with changes in interest rates. At December 31,
1997,  the Bank had $53.9 million of securities  available for sale and the Bank
had $652,000 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 of
such  institutions  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.

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  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

                                       13

<PAGE>



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

         Return on equity  (net  income  for a given  period  divided by average
equity  during  that  period) is a ratio used by many  investors  to compare the
performance  of a  particular  financial  institution  to its peers.  The Bank's
return on equity for the year ended  December 31, 1997 was 9.95%.  See "Selected
Financial and Other Data of Axia Federal Savings Bank" for numerical information
regarding  the Bank's  historical  return on equity and  "Capitalization"  for a
discussion of the Company's estimated pro forma consolidated capitalization as a
result of the Offering.  In addition,  the expenses associated with the ESOP and
the   Recognition   Plan   (see   "Pro   Forma   Data"),    along   with   other
post-Reorganization  expenses,  are expected to contribute  initially to reduced
earnings.  In the  short-term,  the Bank will have  difficulty  in improving its
interest   rate   spread  and  thus  the  return  on  equity  to   stockholders.
Consequently,  for the foreseeable future,  investors should not expect a return
on equity  that will meet or exceed the  average  return on equity for  publicly
traded thrift institutions, and no assurances can be given that this goal can be
attained.

Control by the Mutual Holding Company

         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.  As a result,  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.  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 Federal charter will
prohibit cumulative voting.  Therefore, the Mutual Holding Company will have the
power to elect all the directors 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  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.  Executive  officers and directors of the Company will
own ___% 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),  and,  based on such  assumptions,  the Mutual  Holding
Company and  executive  officers and directors as a group would own ____% of the
Common Stock  outstanding at the conclusion of the Offering.  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

                                       14

<PAGE>



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.

Implementation of Proposed Stock Benefit Plans

         Following the  Reorganization,  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.  Such shares would be granted to officers and directors of the Bank at
no  cost  to  these  recipients.  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.

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  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

                                       15

<PAGE>



voting interests of stockholders will be diluted by approximately  4.86% 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 additional  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. 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 future
increases and  decreases in fair value of Common Stock  committed to be released
will have a corresponding effect on compensation expense related to the ESOP. To
the extent that the fair value of the Bank's ESOP shares differ from the cost of
such shares, the differential will be charged or credited to equity.

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  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
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

                                       16

<PAGE>



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

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

         Like many financial institutions the Bank relies upon computers for the
daily  conduct  of its  business  and for data  processing  generally.  There is
concern among industry  experts that on January 1, 2000 computers will be unable
to "read" the new year and there may be widespread  computer  malfunctions.  The
Bank generally  relies on independent  third parties to provide data  processing
services to the Bank,  and has been  advised by 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 Common Stock.  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."

         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's Board of Directors 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 it 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;

                                       17

<PAGE>



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 office of the Mutual  Holding  Company  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 the  ownership of 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 related 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 permitted to be retained by the Company
and earnings  thereon or,  alternatively,  through  dividends  received from the
Bank.

         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  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.



                                       18

<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 the 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%    $  17,763    8.04%    $ 18,538     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  Offering  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, and the
     Mutual Holding Company is capitalized with $100,000. 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   Institution--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
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

                                       19
<PAGE>



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.  See "Market for
the Common Stock."

         The Company will not be subject to OTS regulatory  restrictions  on the
payment of dividends  although the source of such dividends  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.  OTS  regulations  in  certain  circumstances  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" and 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.


                                       20

<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 "AXIA." 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 Issuance of
                                                                    ---------------------------------------------------------
                                                                                                                  3,901,375
                                                                    2,507,500      2,950,000       3,392,500      Shares of
                                                                    Shares at      Shares at       Shares at      Adjusted
                                                                     Minimum        Midpoint        Maximum        Maximum
                                                    Historical     of Valuation   of Valuation   of Valuation    of Valuation
                                                  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
Escrow funds............................                1,660          1,660           1,660          1,660          1,660
                                                    ---------       --------       ---------      ---------       --------
Total deposits and escrow funds.........            $ 200,023       $200,023       $ 200,023      $ 200,023       $200,023
                                                    =========       ========       =========      =========       ========
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; minority shares to be issued
   as reflected.........................                   --          2,508           2,950          3,393          3,901
  Additional paid-in capital............                   --          8,627          10,315         11,952         17,690
  Net unrealized holding gain on securities               418            418             418            418         13,835
  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..............                 7.61%          11.0%           11.6%          12.1%          12.8%
                                                    =========       ========       =========      =========       ========
</TABLE>
                                                   (footnotes on following page)

                                       21

<PAGE>


(1)  As adjusted  to give  effect to an  increase in the number of shares  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--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.  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 "Financial Statements."
     Pro forma  amounts are reduced by $100,000  that will be used to capitalize
     the Mutual Holding Company.


                                 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, and the
Mutual Holding  Company will be capitalized  with $100,000.  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 are
deemed  by the  Company  and the  Bank  to more  accurately  reflect  pro  forma
reinvestment  rates  than  the  arithmetic   average  method).   The  effect  of
withdrawals  from deposit accounts for the purchase of Common Stock has not been
reflected.  The pro forma  after-tax  yield on the  estimated  net  proceeds  is
assumed to be 3.50% 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.



                                       22

<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--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 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    $   17,636
                                                                ----------   ----------   ----------    ----------
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) (6)
  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 (5)...................    $     0.74   $     0.64   $     0.57    $     0.51
                                                                ==========   ==========   ==========    ==========

Stockholders' equity:
  Historical (8)............................................    $   16,541   $   16,541   $   16,541    $   16,541
  Estimated adjusted net proceeds (9).......................        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) (7)
  Historical................................................    $     6.60   $     5.61   $     4.88    $     4.24
  Estimated adjusted net proceeds (8).......................          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)               13.51x       15.63x       17.54x        19.61x
                                                                  ========     ========     ========        ======
</TABLE>
                                                   (footnotes on following page)

                                       23

<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  annual
     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.

(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.  No effect has been  given to the  issuance  of  additional
     shares of Common Stock pursuant to the Company's stock option plans.

(6)  Annualized where appropriate.

(7)  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.

(8)  Includes assumed proceeds from sale to the Recognition Plans for $10.00 per
     share of a number of  authorized  but  unissued  shares  equal to 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.


                                       24

<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>
                                                                           For the Years Ended
                                                                     -------------------------------
                                                                          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............................           120,302          106,866
   Gain on sales of securities available for sale...............           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 ...................................           119,643        1,382,048
   Loss from foreclosed real estate (see note 12)...............             3,144            3,945
   Miscellaneous (see note 1)...................................           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 and 9)................................           876,950          283,481
                                                                     -------------    -------------
Net income......................................................     $   1,553,205    $     608,922
                                                                     =============    =============
</TABLE>

See notes to consolidated financial statements.

                                       25
<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 77.5%
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.


                                       26

<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 Sustained  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  recent  years,  the Bank had  measured  the
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
points) increases and decreases in market interest rates.


                                       27

<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    
     in Market          Projected             Estimated        Amount of
  Interest Rates        Change (1)               NPV            Change
- -----------------  ------------------   ------------------- ----------------
  (basis points)
                            (Dollars in Thousands)

       400               (71.0)%             $   6,034        $  (14,786)
       300               (50.0)%                10,417           (10,403)
       200               (30.0)%                14,543            (6,277)
       100               (13.0)%                18,174            (2,646)
         0                 --%                  20,820                --
      (100)               8.0%                  22,424             1,604
      (200)              11.0%                  23,035             2,215
      (300)              11.0%                  23,170             2,349
      (400)              16.0%                  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  to
maturity 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.

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 75.6% from $4.0 million to $1.0
million.  This decrease was the result of a maturity of one investment  security
and another 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
of deposit to $137.3 million from $126.2 million which  resulted,  in part, from
increased advertising in the Bank's market area.


                                       28

<PAGE>



         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
$1.56 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.



                                       29

<PAGE>


         The following table sets forth certain information relating to the Bank
at December 31, 1997,  and for the years ended  December 31, 1997 and 1996.  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
                                      --------------------  -------------------------------  -----------------------------
                                                  Yield/     Average               Yield/     Average              Yield/
                                       Balance     Cost      Balance   Interest     Cost      Balance   Interest    Cost
                                       -------     ----      -------   --------     ----      -------   --------    ----
                                                                  (Dollars in Thousands)
  Interest-earning assets:
<S>                                   <C>          <C>      <C>        <C>          <C>      <C>        <C>         <C>  
     Loans receivable (1)(2).....     $152,923     7.54%    $144,513   $10,944      7.57%    $117,720   $ 9,067     7.70%
     Mortgage-backed securities         52,925     6.51       53,333     3,536      6.63       61,131     4,037     6.60
     Investment securities.......          992     6.49        3,126       197      6.30        3,264       249     7.63
     Other interest-earning assets       6,543     5.91        7,086       406      5.73        6,602       371     5.62
                                        ------                ------    ------                -------     -----
  Total interest-earning assets        213,383     7.23      208,058    15,083      7.25      188,717    13,724     7.27
                                                                        ------                           ------
  Non-interest earning assets            4,054                 3,572                            3,855
                                     ---------             ---------                          -------
  Total assets...................     $217,437              $211,630                         $192,572
                                      ========              ========                         ========

  Interest-bearing liabilities:
     Interest bearing deposits
       Demand....................      $12,505     1.77      $12,358   $   244      1.97     $12,453        290     2.33
       Savings and Club..........       45,168     3.00       44,803     1,346      3.00      44,426      1,312     2.95
       Certificate of deposit....      137,314     5.52      132,467     7,318      5.52     117,347      6,446     5.49
     Borrowed funds..............           --       --        1,663        96      5.77          12          1     5.49
                                       -------               -------   -------               -------    -------
  Total interest-bearing liabilities   194,987     4.62      191,291     9,004      4.71     174,238      8,049     4.62
                                                                                  ------                           -----
  Non-interest bearing liabilities       5,909                 4,734                           3,943
  Retained earnings..............       16,541                15,605                          14,391
                                       -------               -------                         -------
  Total liabilities and retained                          
    earnings.....................     $217,437              $211,630                        $192,572
                                      ========              ========                        ========
  Net interest income............                                      $ 6,079                          $ 5,675
                                                                       =======                          =======
  Net interest rate spread.......                  2.61%                            2.54%                           2.65%
                                                 ======                           ======                           =====
  Net yield on average
    interest-earning assets......                                                   2.92%                           3.01%
                                                                                  ======                           =====
  Ratio of average interest-earning assets
     to interest-bearing liabilities                                      1.09x                            1.08x
                                                                          ====                             ==== 
</TABLE>

(1)  Calculated net of deferred loan fees and discounts and loans in process.
(2)  Includes non-accrual loans.

                                       30

<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.

                                                       Year Ended
                                         December 31, 1996 vs December 31, 1997
                                                   Increase (Decrease)
                                                          Due to
                                       -----------------------------------------
                                           Volume          Rate          Total
                                           ------          ----          -----
                                                     (In Thousands)
Interest income:
     Loans receivable................. $    2,032      $    (155)    $    1,877
     Mortgage backed securities.......       (519)            18           (501)
     Investment securities............        (10)           (42)           (52)
     Other interest-earning assets....         28              7             35
                                       ----------      ---------     ----------
         Total interest income........      1,531           (172)         1,359
                                       ----------      ----------    ----------

Interest expense:
     Interest-bearing demand..........         (2)           (44)           (46)
     Savings and club accounts........         11             23             34
     Certificates of deposit..........        837             35            872
     Borrowed funds...................         95              0             95
                                       ----------      ---------     ----------
         Total interest expense.......        941             14            955
                                       ----------      ---------     ----------

Change in interest income............. $      590      $    (186)    $      404
                                       ==========     ==========     ==========


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 was
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 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 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.


                                       31

<PAGE>



         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% 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 only 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 large percentage (69.2%) of the Bank's total deposits  consisting
of certificates  of deposit.  The Bank's net interest income 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.  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 $927,000,  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

                                       32

<PAGE>



time of their examination.  See "Business of the Bank--Nonperforming  Assets and
Delinquencies" and "--Allowance for Loan Losses".

         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%, and 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 from 1996 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, Recognition Plan and Stock Option
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 $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

                                       33

<PAGE>



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.

         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
during "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

                                       34

<PAGE>



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.

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.

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."

Market Area

         The  Bank's  headquarters  is  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

                                       35

<PAGE>



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--Strong Competition Within the Bank's Market Area."

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 table sets 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
                                            ------------------------     ------------------------
                                               Amount       Percent         Amount       Percent
                                               ------       -------         ------       -------
                                                            (Dollars in Thousands)
Real estate loans:
<S>                                         <C>              <C>         <C>              <C>   
     One-to-four family...................  $  143,623       93.88%      $  120,892       92.11%
     Multi-family.........................       1,258        0.82            1,875        1.43
     Commercial...........................       1,906        1.25            2,035        1.55
     Construction.........................          --          --              237        0.00
                                            ----------      ------       ----------     -------
        Total real estate loans...........     146,787       95.95          125,039       95.09
                                            ----------      ------       ----------     -------

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

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


                                       36

<PAGE>


         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
                                                     ----------------------    -----------------------
                                                       Amount        Percent     Amount        Percent
                                                                  (Dollars in Thousands)
<S>                                                  <C>              <C>      <C>              <C>   
Fixed rate loans:
Real estate:
  One-to-four family...............................  $  73,490        48.04%   $  80,748        61.40%
  Multi-family.....................................      1,193         0.78        1,107         0.84
  Commercial.......................................        799         0.52          918         0.70
  Construction.....................................         --           --          237         0.18
                                                     ---------    ---------    ---------    ---------
     Total real estate loans.......................     75,482        49.34       83,010        63.12
                                                     ---------    ---------    ---------    ---------
Consumer...........................................      3,838         2.51        2,925         2.22
                                                     ---------    ---------    ---------    ---------
     Total fixed rate loans........................     79,320        51.85       85,935        65.35

Adjustable rate loans:
Real estate:
  One-to-four family...............................     70,133        45.84       40,144        30.53
  Multi-family.....................................         65         0.04          768         0.58
  Commercial.......................................      1,107         0.72        1,117         0.85
  Construction.....................................         --           --           --           --
                                                     ---------    ---------    ---------    ---------
     Total real estate loans.......................     71,305        46.61       42,029        31.96
Consumer...........................................      2,359         1.54        3,540         2.69
                                                     ---------    ---------    ---------    ---------
     Total adjustable rate loans...................     73,664        48.15       45,569        34.65
                                                     ---------    ---------    ---------    ---------
     Total loans...................................  $ 152,984       100.00%   $ 131,504       100.00%
                                                     =========    =========    =========    =========

Less:
Loans in process...................................         --                         3
Deferred fees and discounts........................         61                       277
Allowance for loan losses..........................        723                       534
                                                     ---------                 ---------
     Total loans receivable, net...................  $ 152,200                 $ 130,690
                                                     =========                 =========
</TABLE>


         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
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,  $51.3 million,  or 33.6%, 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

                                       37

<PAGE>



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 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.

         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

                                       38

<PAGE>



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,  which 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.

         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.


                                       39

<PAGE>



         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.

         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.

                                       40

<PAGE>



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.
<TABLE>
<CAPTION>
                                                 One-to-Four
                                                   Family     Multi-Family  Commercial    Consumer       Total
                                                   ------     ------------  ----------    --------       -----
                                                                          (In Thousands)
Amounts Due:
<S>                                              <C>          <C>          <C>          <C>          <C>      
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
                                                 =========    =========    =========    =========    =========
</TABLE>

         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 the possibility 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.

                                       41

<PAGE>



         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  $500,000  may be  approved  by the
Bank's Loan  Committee,  which consists of the Bank's  President and two lending
officers.



                                       42

<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
                                                 -------------    ------------
                                                         (In Thousands)
Originations:
   Adjustable rate:
     Real Estate
       One-to-four family (1)..................... $  22,317       $  22,542
       Multi-family...............................        --              --
       Commercial.................................        --              --
       Construction...............................        --              --
     Consumer.....................................     1,654           2,122
                                                   ---------       ---------
       Total adjustable rate......................    23,971          24,664
   Fixed rate:
     Real estate
       One-to-four family.........................    16,234          15,713
       Multi-family...............................        --              --
       Commercial.................................        --              --
       Construction...............................       140             631
     Consumer.....................................       838             564
                                                   ---------       ---------
       Total fixed rate...........................    17,212          16,908
                                                   ---------       ---------
       Total loans originated.....................    41,183          41,572
                                                   ---------       ---------
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
                                                   ---------       ---------
   Total reductions...............................    19,703          15,524
                                                   ---------       ---------
Increase in other items, net......................        30              62
                                                   ---------       ---------
   Net increase (decrease)........................ $  21,510       $  26,207
                                                   =========       =========

(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

                                       43

<PAGE>



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.

         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.



                                       44

<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
                                                          ----         ----
                                                        (Dollars in Thousands)
Non-accruing loans:
     One to four family..............................  $    844     $    841
     Multi-family....................................        65           63
     Commercial......................................        --           --
     Consumer........................................        --           --
                                                       --------     --------
     Total...........................................       909          904
                                                       --------     --------
Accruing loans delinquent more than 90 days:
     One to four family..............................        --           --
     Multi-family....................................        --           --
     Commercial......................................        --           --
     Consumer (1)....................................        25           26
                                                       --------     --------
     Total...........................................        25           26
                                                       --------     --------
     Real estate owned...............................       121           --
                                                       --------     --------
     Total non-performing assets.....................  $  1,055     $    930
                                                       ========     ========
     Total as a percentage of total assets...........      0.49%        0.46%

- ---------------------
(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)
Real Estate:
<S>                                   <C>  <C>        <C>          <C>   <C>        <C>        <C>    <C>         <C> 
   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
                                   ----    -------              ----     ------              ----     ------   
                                      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

                                       45

<PAGE>



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.

         Restructured  Loans.  Under  GAAP,  the Bank is required to account for
certain loan modifications or restructuring as a "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 classified as "special mention."

         At December 31, 1997, the Bank's 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
$724,000.  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,

                                       46

<PAGE>



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.

         The following table sets forth an analysis of the Bank's  allowance for
loan losses.
<TABLE>
<CAPTION>
                                                                     At and For the Years
                                                                      Ended December 31,
                                                             ----------------------------------
                                                                   1997                1996
                                                             ---------------     --------------
                                                                    (Dollars in Thousands)
<S>                                                             <C>                 <C>      
Balance at beginning of period..............................    $     534           $     490
                                                                ---------           ---------
Charge-offs
Real estate:
   One-to-four family.......................................           11                  --
   Multi-family and other...................................           --                  --
                                                                ---------           ---------
     Total..................................................           11                  --
Total Recoveries............................................           --                   1
Net charge-offs.............................................           11                  (1)
                                                                ---------           ----------
Additions charged to operations.............................          200                  43
                                                                ---------           ---------
Balance at end of period....................................    $     723           $     534
                                                                =========           =========
Ratio of net charge-offs during the period to average loans
   outstanding during the period............................         0.01%                 --
                                                                =========           =========
Ratio of net charge-offs during the period to average
   non-performing assets....................................         1.04%                 --
                                                                =========           =========
</TABLE>

         The activity in allowance for loan losses follows:
<TABLE>
<CAPTION>
                                                                    Years Ended December 31,
                                                              ---------------------------------
                                                                    1997               1996
                                                              ---------------     -------------
                                                                         (In Thousands)
<S>                                                             <C>                 <C>      
Balance - beginning.........................................    $     534           $     490
Provisions charged to operations............................          200                  43
Loans charged off, net of recoveries........................          (11)                  1
                                                                ---------           ---------
Balance - ending............................................    $     723           $     534
                                                                =========           =========
</TABLE>

                                       47

<PAGE>



         The following  table sets 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
                                            -------------------------------------  -------------------------------------
                                                                         % 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.....................    $   402      $ 143,623      93.88%      $  356      $ 121,129      92.10%
Multi-family............................         22          1,258       0.82           42          1,875       1.43
Commercial real estate..................         37          1,906       1.25           61          2,035       1.55
Home equity.............................         59          5,706       3.73           75          5,364       4.08
Other consumer..........................          3            491       0.32           --          1,101       0.84
Unallocated.............................        200             --       0.00           --             --       0.00
                                            -------      ---------     ------       ------      ---------      -----
                                            $   723      $ 152,984     100.00%      $  534      $ 131,504     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.



                                       48

<PAGE>


         The  following  table  sets  forth  the  carrying  value of the  Bank's
investment portfolio, at the dates indicated.  All investment securities,  other
than FHLB stock, are available for sale.
<TABLE>
<CAPTION>
                                                                    At December 31,
                                                               1997                  1996
                                                       -------------------   ------------------
                                                         Carrying   % of       Carrying    % of
                                                           Value    Total        Value    Total
                                                           -----    -----        -----    -----
                                                                 (Dollars in Thousands)
<S>                                                    <C>          <C>      <C>          <C>   
Federal agency obligations...........................  $   1,000    13.27%   $   3,944    39.10%
Unrealized gain (loss), net..........................         (8)   (0.10)          57     0.57
                                                       ---------- --------   ---------  -------
   Total investment securities available for sale            992    13.17        4,001    39.67
FHLB Stock...........................................      1,804    23.94        1,615    16.01
                                                       ---------  -------    ---------  -------
Total investments and FHLB stock.....................      2,796    37.11        5,616    55.68
                                                       ---------  -------    ---------  -------
Average remaining life of investment securities          6 years               6 years
Other interest earning assets:
Interest bearing deposits in banks...................      4,739    62.89%       4,471    44.32%
                                                       ---------  -------    ---------  -------
Total................................................  $   7,535   100.00%   $  10,087   100.00%
                                                       =========  =======    =========   ======
</TABLE>

         The  following   table  sets  forth  the   composition  of  the  Bank's
mortgage-backed securities at the dates indicated.
<TABLE>
<CAPTION>
                                                                   At December 31,
                                                      ------------------------------------------
                                                              1997                  1996
                                                      --------------------  --------------------
                                                         Carrying    % of      Carrying    % of
                                                           Value    Total        Value    Total
                                                           -----    -----        -----    -----
                                                                 (Dollars in Thousands)
<S>                                                    <C>           <C>     <C>           <C>  
GNMA.................................................  $   1,184     2.24%   $   1,813     3.27%
FNMA.................................................     19,922    37.64       12,300    22.15
FHLMC................................................     30,614    57.84       40,604    73.13
                                                       ---------  -------    ---------  -------
 Total mortgage-backed securities available for sale      51,720    97.72       54,717    98.55
Net unamortized premium, (discounts).................        545     1.03          487     0.88
Unrealized gains, net................................        660     1.25          321     0.57
                                                       ---------  -------    ---------  -------
 Total mortgage backed securities available for sale     $52,925   100.00%     $55,525   100.00%
                                                         =======   ======      =======   ======
</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
                                                     ----------     ----------
                                                          (In Thousands)
Purchases:
Adjustable-rate....................................  $  29,207      $   4,280
Fixed-rate.........................................     12,072          2,000
                                                     ---------      ---------
   Total purchases.................................     41,279          6,280
                                                     ---------      ---------
Sales:
Adjustable rate....................................         --             --
Fixed-rate.........................................     30,714             --
                                                     ---------      ---------
   Total sales.....................................     30,714             --
                                                     ---------      ---------
Principal Repayments...............................     13,375         14,051
Increase (decrease) in other items, net............        210           (373)
                                                     ---------      ---------
   Net increase (decrease).........................  $  (2,600)     $  (8,144)
                                                     =========      =========

                                       49

<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)
Securities available for sale:
<S>                                 <C>       <C>      <C>       <C>         <C>        <C>      <C>        <C>    <C>         <C>  
   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>



                                       50

<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 and 1996, as well as the savings flows.
<TABLE>
<CAPTION>
                                             At December 31, 1997                        At December 31, 1996
                                        -------------------------------             ------------------------------
                                                   Weighted              Increase              Weighted
                                                    Average     % of     (Decrease)             Average     % of
                                         Amount      Rate       Total    in Amount   Amount      Rate       Total
                                         ------      ----       -----    ---------   ------      ----       -----
                                                                         (Dollars in Thousands)
Transactions and savings deposits
<S>                                     <C>          <C>        <C>      <C>        <C>          <C>        <C>  
Non-interest bearing..................  $ 3,376        --%      1.70%    $   959    $ 2,417        --%      1.31%
Money market accounts.................    2,809      2.69       1.42        (351)     3,160      2.75       1.71
NOW accounts..........................    9,696      1.50       4.89         880      8,816      2.25       4.77
Passbook and statement savings........   45,168      3.00      22.77       1,048     44,120      2.99      23.89

Certificate accounts with remaining 
  maturities of:
6 months or less......................   62,587      5.30      31.55       9,613     52,974      5.05      28.68
Over 6 to 12 months...................   27,714      5.37      13.97      (4,188)    31,902      5.50      17.27
Over 12 months........................   47,013      5.89      23.70       5,693     41,320      5.75      22.37
                                        -------               ------     -------    -------               ------
  Total certificates..................  137,314      5.52      69.22      11,118    126,196      5.39      68.32
                                        -------               ------     -------    -------               ------
  Total deposits...................... $198,363      4.62%    100.00%    $13,654   $184,709      4.55%    100.00%
                                       ========               ======     =======   ========               ======

</TABLE>



                                       51

<PAGE>


         Deposit Flow. The following table sets forth the balances (inclusive of
interest  credited)  and  changes in dollar  amounts of  deposits in the various
types of accounts offered by the Bank between the dates indicated.

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

NOW Accounts........................     $ 15,878         $ 13,648      $ 2,230
Passbook and statement savings......       45,171           44,117        1,054
Certificates of deposit.............      115,717          107,912        7,805
Individual retirement accounts......       21,597           19,032        2,565
                                         --------         --------      -------
Total Deposits......................     $198,363         $184,709      $13,654
                                         ========         ========      =======

         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.

<TABLE>
<CAPTION>
                                                                                   After
                    December 31,       December 31,        December 31,        December 31,
                        1998               1999                2000                2000                Total
                  ---------------     ---------------     ---------------    ----------------    -----------
                                                          (In Thousands)
<S>                 <C>                 <C>                 <C>                 <C>               <C>       
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
                    =========           =========           =========           ========          ==========

</TABLE>

         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    4 Months     13 Months    37 Months
                                    Or Less  to 12 Months  to 36 Months   and Over    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.

                                                        Years Ended December 31,
                                                        ------------------------
                                                          1997           1996
                                                        --------       --------
                                                             (In Thousands)

Beginning balance....................................    $184,709       $169,842
                                                         --------       --------
Net increase (decrease) before interest credited.....       5,283          7,343
Interest credited....................................       8,371          7,524
                                                         --------       --------
Net increase (decrease) in savings deposits..........      13,654         14,867
                                                         --------       --------
Ending balance.......................................    $198,363       $184,709
                                                         ========       ========

         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.


                                       52

<PAGE>



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

                                                     Year Ended December 31,
                                                 -----------------------------
                                                     1997               1996
                                                 ---------------    ----------
                                                        (In Thousands)

Maximum Balance:
   FHLB advances.............................    $   7,500           $     800

Average Balance:
   FHLB advances.............................    $   1,663           $      12

         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--Strong Competition Within the Bank's Market Area."

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.

                                       53

<PAGE>



Employees

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

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.


                                       54

<PAGE>



         Recent  legislation  also  expands  the  QTL  test to  provide  savings
associations with greater  authority to lend and diversify their portfolios.  In
particular,  credit  card  and  education  loans  may  now be  made  by  savings
associations  without regard to any  percentage-of-assets  limit, and commercial
loans  may be made in an  amount  up to 10  percent  of  total  assets,  plus an
additional 10 percent for small business loans.  Loans for personal,  family and
household  purposes  (other than credit card,  small  business  and  educational
loans) are now included  without limit with other assets that, in the aggregate,
may  account for up to 20% of total  assets.  At 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.

         Limitation on Capital Distributions. OTS regulations impose limitations
upon all capital distributions by savings institutions,  such as cash dividends,
payments to repurchase or otherwise acquire its shares, payments to stockholders
of another  institution  in a cash-out  merger and other  distributions  charged
against  capital.  The rule establishes  three tiers of institutions,  which are
based primarily on an institution's  capital level. An institution,  such as the
Bank, that exceeds all fully phased-in capital  requirements  before and after a
proposed capital distribution ("Tier 1 Association") and has not been advised by
the OTS that it is in need of more than normal  supervision,  could, 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.

                                       55

<PAGE>



         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.

         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

                                       56

<PAGE>



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.

         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

                                       57

<PAGE>



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.

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 amended.  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

                                       58

<PAGE>



(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.

         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

                                       59

<PAGE>



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.

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.

                                       60

<PAGE>



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

         Net Operating Loss Carryovers.  A financial  institution may carry back
net  operating  losses to the  preceding  two  taxable  years and forward to the
succeeding  20 taxable  years.  This  provision  applies to losses  incurred  in
taxable years  beginning  after 1986. At 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.

State and Local Taxation

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

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



                                       61

<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,  McGovern and Taylor,  Jr. will have terms of office  expiring in 2001; a
second  class,  consisting of directors  Bowen,  Widmer and Donald F. Marsh will
have  terms  of  office  expiring  in 1999;  and a third  class,  consisting  of
directors  Caruso,  Fox and Bryson have terms of office expiring in 2000.  Their
names and  biographical  information  are set  forth  under  "Management  of the
Bank--Directors."

         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 Stock  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  has
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."

                                       62

<PAGE>



                             MANAGEMENT OF THE BANK

Directors and Executive Officers of the Bank

         Upon completion of the  Reorganization,  the directors of the Bank will
consist of those  persons who  currently  serve on the Board of Directors of the
Bank.  The  directors  of the 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 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 &       1973                1999
                                                       Chief Executive Officer
   Michael J. Widmer                 38               Executive Vice President,     1998                1999
                                                       Chief Financial Officer
                                                            and Director
   Donald F. Marsh                   94                       Director              1930                1999
   Anthony V. Caruso                 71              Director and Legal Counsel     1984   (2)          2000
   John W. Fox                       60                       Director              1968                2000
   Nelson L. Taylor, Jr.             67                       Director              1966                2001
   John C. Marsh                     70                       Director              1968                2001
   Paul J. McGovern                  51                       Director              1988                2001
   Neil R. Byrson, DDS               57                       Director              1990                2000

</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.

                                                       Positions
                             Age At                   Held in the
      Name             December 31, 1997                Bank
      ----             -----------------           --------------
Lucille Capece                 53                   Vice President
Brian C. Messett               38                   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.


                                       63

<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.

         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.

         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.

         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.

         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.

         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.

         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 $3,600, $7,200, $11,700 and $11,000
respectively. Employee directors Bowen and Widmer received

                                       64

<PAGE>



benefits of $11,700 and $7,500, 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.

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 Chief  Executive  Officer and the Executive  Vice  President,
each of whose salary and bonuses exceeded $100,000 in 1997.

<TABLE>
<CAPTION>

                                                      Summary Compensation Table
- -------------------------------------------------------------------------------------------------------------------
                                                                                  Long-Term
                                                                                Compensation
                                Annual Compensation(1)                             Awards
- -------------------------------------------------------------------------   --------------------
                                                                 Other       Restricted
                                                                 Annual         Stock    Options/     All Other
      Name and Principal        Fiscal                        Compensation      Award      SARs     Compensation
           Position            Year(1) Salary($)(2)  Bonus($)   ($)(3)          ($)       (#)            ($)
      ------------------       ------- ------------  -------- ------------   ----------  --------   -------------
<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

</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, the agreement may be
extended for an additional twelve months, so that the remaining term shall be 36
months.  If the agreement is not renewed,  the  agreement  will expire 36 months
following the anniversary date. 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 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

                                       65

<PAGE>



highest  annual  cash bonus paid to him 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.

         The executives' 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 (10) 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 1, 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 (10) 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 5 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 $102,039.


                                       66

<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
    Average              Years of Service and Benefit Payable at Retirement
                 ---------------------------------------------------------------
 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


         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 a number of shares
equal to up to 8.0% 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.

         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

                                       67

<PAGE>



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 adopted 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 without
having to pay cash for the shares. 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 adopted 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

                                       68

<PAGE>

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.

         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  adopted  within one year  following  the
Offering,  dividends and other  earnings will accrue and be payable to the award
recipient  when the shares vest. If the  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.

                           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--Recognition
and Retention Plan" and "--Stock Option Plan."

<TABLE>
<CAPTION>
                                                                                     Percent of
                                                                                  Shares Issued
                             Position                            Aggregate Price      in the
       Name                With the Bank          Total Shares      of Shares       Offering(1)
       ----           ------------------------    ------------   ---------------   ------------
<S>                   <C>                         <C>            <C>               <C>

John R. Bowen          Chairman, President &
                      Chief Executive Officer
Michael J. Widmer    Executive Vice President,
                      Chief Financial Officer
                           and Director
Donald F. Marsh              Director
Anthony V. Caruso   Director and Legal Counsel
John W. Fox                  Director
Nelson L. Taylor, Jr.        Director
John C. Marsh                Director
Paul J. McGovern             Director
Neil R. Bryson, DDS          Director

All directors and 
executive officers
as a group
(_____ persons)

</TABLE>

- ---------

 *   Less than 1%.

(1)  At the midpoint of the Offering Range.

                                       69

<PAGE>

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

General

         On 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.

         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 will 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

                                       70

<PAGE>



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."

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,  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  and the public in
the  Offering  (but is  issuing a majority  of its stock to the  Mutual  Holding
Company), 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

                                       71

<PAGE>



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.  For example,  the Company  could  revise the  dividend  policy or
defeat a candidate for the Board of Directors of the Bank or other proposals put
forth by 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.

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 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.  Depositors  of the Bank will not have  voting  rights
after the Reorganization  except to the extent that they become  stockholders of
the Company through the purchase of Common Stock.

         Tax  Effects.  The Bank will  receive an opinion 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

                                       72

<PAGE>



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.

         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  ___,  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.

                                       73

<PAGE>



         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 ____, 2000.

         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  stockholder's  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

                                       74

<PAGE>



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.

         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 in  subordinate  to the right of the  Eligible  Account
Holders to subscribe for shares.  However,  in the event the offering results in
the  issuance  of shares  above the  maximum of the  Offering  Range  (1,594,475
shares), the Employee Plans have a priority right to fill their subscription.

         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 less 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.


                                       75

<PAGE>



         Priority  4:  Other  Members.  To the  extent  that  there  are  shares
remaining after  satisfaction of subscriptions by Eligible Account Holders,  the
Employee Plans, and Supplemental Eligible Account Holders, each depositor 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 Common  Stock equal to up to the greater of  $100,000,  or .10% of the total
offering  of  shares,   subject  to  the  overall   purchase   limitation.   See
"--Limitations on Stock Purchases." If there are not sufficient shares available
to satisfy all  subscriptions,  available shares will be allocated in proportion
to the amounts of the subscriptions.

         Expiration  Date  for  the  Subscription   Offering.  The  Subscription
Offering will expire on June __, 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.

         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 in
such state;  or (ii) the Company  determines that compliance with the securities
laws of such state  would be  impracticable  for  reasons of cost or  otherwise,
including  but not  limited to a request  that the  Company or its  officers  or
directors,  under  the  securities  laws of such  state,  register  as a broker,
dealer,  salesman  or selling  agent or to  register  or  otherwise  qualify the
subscription  rights or Common Stock for sale or subject any filing with respect
thereto in such state.  Where the number of persons  eligible to  subscribe  for
shares in one state is small,  the Company  will base its decision as to whether
or not to offer the Common Stock in such state on a number of factors, including
the size of  accounts  being held by account  holders in the state,  the cost of
registering  or qualifying  the shares or the need to register the Company,  its
officers, directors or employees as brokers, dealers or salesmen.

Community Offering

         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

                                       76

<PAGE>



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  will  commence  as  soon  as  practicable  after  termination  of  the
Subscription  Offering  and  the  Community  Offering,  if any.  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.

         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.  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 has made
an  advance  payment  to Ryan Beck in the  amount 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

                                       77

<PAGE>



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

Procedure for Purchasing Shares

         Expiration  Date. The Offering will terminate at 10:00 a.m., New Jersey
time, on June __, 1998,  unless extended by the Company,  with prior approval of
the OTS, if required,  for up to an  additional 45 days.  Such  extension may be
granted by the Company,  in its sole  discretion,  without  further  approval or
additional  notice to purchasers in the Offering.  Any extension of the Offering
beyond  the  Expiration  Date would be subject  to OTS  approval  and  potential
purchasers  would be given the right to  increase,  decrease,  or rescind  their
orders for Common Stock. If the minimum number of shares offered in the Offering
(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.

         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 prior to 10:00 a.m.,  New Jersey  time,  on
June __,  1998 by  delivering  (by mail or in person) to the  Company a properly
executed and  completed  Order Form,  together  with full payment for the shares
purchased.  Once tendered,  an Order Form cannot be modified or revoked  without
the consent of the Company. The Company reserves the absolute right, in its sole
discretion,  to reject orders received in the Community Offering, in whole or in
part, at the time of receipt or at any time prior to completion of the Offering.
Each person  ordering shares is required to represent that he is purchasing such
shares for his own account and that he has no  agreement or  understanding  with
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

                                       78

<PAGE>



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 with the agreement
that such funds will be used to purchase the Common Stock in the Offering. There
will be no early  withdrawal or IRS interest  penalties for such transfers.  The
new trustee would hold the Common Stock in a  self-directed  account in the same
manner as the Bank now holds the depositor's IRS funds. An annual administrative
fee may be payable to the new trustee. Depositors interested in using funds in a
Bank IRA to purchase Common Stock should contact the Stock Center at the Bank as
soon as possible so that the necessary  forms may be forwarded for execution and
returned prior to the Expiration Date.

         In addition,  the provisions of ERISA and 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,  the OTS  conversion
regulations  prohibit any person with  subscription  rights from transferring or
entering into any agreement or understanding to transfer the legal or beneficial
ownership of the subscription  rights issued under the Plan of 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

                                       79

<PAGE>



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.

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) No Person may purchase more than  $100,000,  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; (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

                                       80

<PAGE>



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;  (ii) in the event that there is an oversubscription at the
Eligible  Account  Holder,   Supplemental   Eligible  Account  Holder,  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.

         (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

                                       81

<PAGE>



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.  Lehman  Gorman  Pomerenk &
Schick, P.C.'s opinion provides substantially 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  Internal  Revenue  Code,  as  amended
          ("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.

     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.   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.   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 Internal  Revenue Service (the  "Service"),  are not
binding on the Service and the conclusions expressed herein 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.


                                       82

<PAGE>



         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).

         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 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

                                       83

<PAGE>



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.

         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

                                       84

<PAGE>



has been given 60 days' prior written notice. The Home Owners' Loan Act 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.

                   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

                                       85

<PAGE>



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  formation of the  Company,  the
Company's  only asset will be the Bank's common stock and $100,000.  Although it
is anticipated that the Company will retain up to 50% of the net proceeds of the
Offering,  dividends from the Bank 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 Chase Mellon
Shareholder Services.

                                     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.


                                       86

<PAGE>



         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
District  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 Federal  Stock  Charter and Bylaws of the Company and the
Bank are available without charge from the Bank.


                                       87

<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)...................    25

     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 Axia 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>
                          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

                                       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             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 future 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>

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, net of recoveries               (10,521)             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.

                                      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.  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.  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
                   ------------------------------------------


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 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.
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..........................................................
SELECTED CONSOLIDATED FINANCIAL
AND OTHER DATA OF AXIA FEDERAL SAVINGS BANK
   AND SUBSIDIARY................................................
RISK FACTORS.....................................................
THE COMPANY......................................................
THE BANK.........................................................
HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE......................
USE OF PROCEEDS..................................................
DIVIDEND POLICY..................................................
MARKET FOR THE COMMON STOCK......................................
CAPITALIZATION...................................................
PRO FORMA DATA...................................................
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS....................
BUSINESS OF THE BANK.............................................
REGULATION.......................................................
TAXATION.........................................................
MANAGEMENT OF THE COMPANY........................................
MANAGEMENT OF THE BANK...........................................
THE REORGANIZATION...............................................
RESTRICTIONS ON THE ACQUISITION OF THE COMPANY
  AND THE BANK...................................................
DESCRIPTION OF CAPITAL STOCK OF THE COMPANY......................
DESCRIPTION OF CAPITAL STOCK OF THE BANK.........................
TRANSFER AGENT AND REGISTRAR.....................................
EXPERTS..........................................................
LEGAL OPINIONS...................................................
ADDITIONAL INFORMATION...........................................

     Until  June  __,  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.


                               ___________ Shares


                                      Axia
                                  Bancorp, Inc.


                          (Proposed Holding Company for
                                  Liberty Bank)


                                  COMMON STOCK
                            Par Value $1.00 per share


                                   PROSPECTUS


                             RYAN, BECK & CO., INC.


                                  May __, 1998

<PAGE>

PART II:          INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24. Indemnification of Directors and Officers of Axia Federal Savings Bank,
         and Axia Bancorp, Inc.

         Generally,  federal regulations define areas for indemnity coverage for
federal savings associations,  and proposed federal regulations define areas for
indemnity coverage for federal MHC subsidiary holding companies, as follows:

          (a) Any  person  against  whom any  action is brought by reason of the
     fact that such  person  is or was a  director  or  officer  of the  savings
     association shall be indemnified by the savings association for:

               (i)   Reasonable   costs  and  expenses,   including   reasonable
          attorneys'  fees,   actually  paid  or  incurred  by  such  person  in
          connection  with  proceedings  related to the defense or settlement of
          such action;

               (ii) Any amount for which such person becomes liable by reason of
          any judgment in such action;

               (iii)  Reasonable  costs  and  expenses,   including   reasonable
          attorneys'  fees,  actually  paid or incurred in any action to enforce
          his rights under this section,  if the person attains a final judgment
          in favor of such person in such enforcement action.

          (b) Indemnification  provided for in subparagraph (a) shall be made to
     such officer or director only if the  requirements  of this  subsection are
     met:

               (i)  The  savings  association  shall  make  the  indemnification
          provided by subparagraph  (a) in connection with any such action which
          results in a final  judgment on the merits in favor of such officer or
          director.

               (ii) The  savings  association  shall  make  the  indemnification
          provided by  subparagraph  (a) in case of  settlement  of such action,
          final  judgment  against such director or officer or final judgment in
          favor of such  director or officer  other than on the merits except in
          relation  to matters as to which he shall be adjudged to be liable for
          negligence  or  misconduct  in the  performance  of  duty,  only  if a
          majority of the directors of the savings  association  determines that
          such a director or officer was acting in good faith within what he was
          reasonably  entitled to believe under the  circumstances was the scope
          of  his  employment  or  authority  and  for a  purpose  which  he was
          reasonably entitled to believe under the circumstances was in the best
          interest of the savings association or its members.

          (c) As used in this paragraph:

               (i)  "Action"  means  any  action,  suit  or  other  judicial  or
          administrative  proceeding,  or threatened proceeding,  whether civil,
          criminal,  or otherwise,  including any appeal or other proceeding for
          review;

               (ii) "Court" includes,  without limitation, any court to which or
          in which any appeal or any proceeding for review is brought;

               (iii) "Final Judgment" means a judgment,  decree,  or order which
          is appealable and as to which the period for appeal has expired and no
          appeal has been taken;

               (iv) "Settlement"  includes the entry of a judgment by consent or
          by confession or upon a plea of guilty or of nolo contendere.


<PAGE>

Item 25. Other Expenses of Issuance and Distribution Amount


   *     Legal Fees and Expenses..............................    $    90,000
   *     Printing, Postage, Mailing, EDGAR and Application 
           photocopying ......................................        150,000
   *     Appraisal and Business Plan Fees and Expenses........         25,000
   *     Accounting Fees and Expenses.........................         30,000
   **    Underwriter's Fees and Expenses......................        175,000
   *     Filing Fees (NASD, OTS and SEC)......................         65,000
   *     State Securities fees................................         15,000
   *     Other Expenses.......................................         40,000
                                                                  -----------
   *     Total ...............................................    $   600,000
                                                                  ===========

*    Estimated
**   Axia Bancorp, Inc. has retained Ryan, Beck & Co. ("Ryan Beck") to assist in
     the sale of common stock on best efforts basis in the Offerings.

Item 26. Recent Sales of Unregistered Securities

         Not Applicable.

Item 27. Exhibits:

         The  exhibits  filed  as  part  of  this  registration   statement  are
incorporated by reference from the Exhibit Index.

Item 28. Undertakings

         The undersigned Registrant hereby undertakes to:

          (1) File, during any period in which it offers or sells securities,  a
     post-effective amendment to this registration statement to:

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

               (ii) Reflect in the  prospectus any facts or events arising after
          the effective date of the  registration  statement (or the most recent
          post-effective  amendment  thereof)  which,  individually  or  in  the
          aggregate, represent a fundamental change in the information set forth
          in the  registration  statement.  Notwithstanding  the foregoing,  any
          increase  or decrease  in volume of  securities  offered (if the total
          dollar  value of  securities  offered  would not exceed that which was
          registered) and any duration from the low or high and of the estimated
          maximum  offering  range may be  reflected  in the form of  prospectus
          filed  with  the  Commission  pursuant  to  Rule  424(b)  if,  in  the
          aggregate,  the changes in volume and price  represent no more than 20
          percent  change in the maximum  aggregate  offering price set forth in
          the   "Calculation  of  Registration   Fee"  table  in  the  effective
          registration statement;

               (iii) Include any additional or changed  material  information on
          the plan of distribution.

          (2) For  determining  liability  under the Securities  Act, treat each
     post-effective  amendment as a new registration statement of the securities
     offered,  and the offering of the securities at that time to be the initial
     bona fide offering.

          (3) File a post-effective amendment to remove from registration any of
     the securities that remain unsold at the end of the offering.



<PAGE>



         The small  business  issuer  will  provide  to the  underwriter  at the
closing   specified  in  the   Underwriting   Agreement   certificates  in  such
documentation  and  registered in such names as required by the  underwriter  to
permit prompt delivery to each purchaser.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the small business  issuer pursuant to the foregoing  provisions,  or otherwise,
the small business issuer has been advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed  in the Act,  and is,  therefore,  unenforceable.  In the event that a
claim for  indemnification  against such liabilities  (other than the payment by
the small business issuer of expenses incurred or paid by a director, officer or
controlling person of the small business issuer in the successful defense of any
action, suit or proceeding) is asserted by such director, officer or controlling
person in connection with the securities  being  registered,  the small business
issuer will, unless in the opinion of its counsel the matter has been settled by
controlling  precedent,  submit  to a  court  of  appropriate  jurisdiction  the
questions  whether  such  indemnification  by it is  against  public  policy  as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.




<PAGE>

                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be signed on its behalf by the  undersigned,  in the  Township  of
Woodbridge, State of New Jersey, on March 13, 1998.

                               AXIA BANCORP, INC. (In formation)


                               By:      /s/ John R. Bowen
                                   ----------------------------------
                                        John R. Bowen
                                        President and Chief Executive Officer
                                        (Duly Authorized Representative)

                                POWER OF ATTORNEY

         We, the  undersigned  directors and officers of Axia Bancorp,  Inc. (in
formation,  and the "Company")  hereby severally  constitute and appoint John R.
Bowen as our true and lawful attorney and agent, to do any and all things in our
names in the  capacities  indicated  below  which  said  John R.  Bowen may deem
necessary or advisable to enable the Company to comply with the  Securities  Act
of 1933,  and any rules,  regulations  and  requirements  of the  Securities and
Exchange Commission,  in connection with the registration statement on Form SB-2
relating to the offering of the Company's Common Stock, including  specifically,
but not  limited  to,  power  and  authority  to sign for us in our names in the
capacities indicated below the registration statement and any and all amendments
(including post-effective amendments) thereto; and we hereby approve, ratify and
confirm  all that  said  John R.  Bowen  shall do or cause to be done by  virtue
thereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities and as of the dates indicated.
                                                    

   Signatures                     Title                           Date
   ----------                     -----                           ----
                                                       
/s/ John R. Bowen            President, Chief Executive          March 13, 1998
- -----------------------      Officer and Chairman of the  
John R. Bowen                Board                        
                             (Principal Executive Officer)
                                   
/s/ Michael J. Widmer        Executive Vice President, Chief     March 13, 1998
- -----------------------      Financial Officer and Director 
Michael J. Widmer            (Principal Financial Officer)  
                             
/s/ Joseph F. Coccaro        Treasurer                           March 13, 1998
- -----------------------      (Principal Accounting Officer)
Joseph F. Coccaro            

/s/ Neil R. Bryson, DDS      Director                            March 13, 1998
- -----------------------  
Neil R. Bryson, DDS

/s/ Anthony V. Caruso        Director                            March 13, 1998
- -----------------------
Anthony V. Caruso

/s/ John W. Fox              Director                            March 13, 1998
- -----------------------
John W. Fox

<PAGE>

   Signatures                     Title                           Date
   ----------                     -----                           ----
/s/ Donald F. Marsh          Director                            March 13, 1998
- -----------------------
Donald F. Marsh

/s/ John C. Marsh            Director                            March 13, 1998
- -----------------------
John C. Marsh

/s/ Paul J. McGovern         Director                            March 13, 1998
- -----------------------
Paul J. McGovern

/s/Nelson L. Taylor, Jr.     Director                            March 13, 1998
- ----------------------
Nelson L. Taylor, Jr.


<PAGE>


     As filed with the Securities and Exchange Commission on March 16, 1998
================================================================================
                                                        Registration No. 333-[ ]






                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549







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


                                    EXHIBITS
                                       TO
                             REGISTRATION STATEMENT
                                       ON
                                    FORM SB-2


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







                               AXIA BANCORP, INC.
                               AVENEL, NEW JERSEY



<PAGE>


                                  EXHIBIT INDEX

1.1      Engagement  Letter between Axia Federal  Savings Bank and Ryan,  Beck &
         Co., Inc.

1.2      Agency  Agreement  among Axia Bancorp,  Inc., Axia Federal Savings Bank
         and Ryan, Beck & Co., Inc.*

2        Plan of  Reorganization  from  Mutual  Savings  Association  to  Mutual
         Holding Company and Stock Issuance Plan

3.1      Proposed   Federal   Holding   Company   Charter   of   Axia   Bancorp,
         Inc.(contained in Exhibit 2)

3.2      Proposed Bylaws of Axia Bancorp, Inc.(contained in Exhibit 2)

4        Form of Common Stock Certificate of Axia Bancorp, Inc.

5        Opinion  of Luse  Lehman  Gorman  Pomerenk  &  Schick,  P.C.  regarding
         legality of securities being registered

8.1      Form of Federal Tax Opinion of Luse  Lehman  Gorman  Pomerenk & Schick,
         P.C.

8.2      Form of State Tax Opinion*

8.3      Opinion of FinPro, Inc. with respect to Subscription Rights

10.1     Form of Employment Agreement

10.2     Form of Employee Stock Ownership Plan

21       Subsidiaries of the Registrant

23.1     Consent of Luse Lehman  Gorman  Pomerenk & Schick,  P.C.  (contained in
         Opinions included on Exhibits 5 and 8.1)

23.2     Consent of Radics & Co., LLC

23.3     Consent of FinPro, Inc.

24       Power of Attorney (set forth on signature page)

27       EDGAR Financial Data Schedule

99.1     Appraisal Agreement between Axia Federal Savings Bank and FinPro, Inc.

99.2     Appraisal Report of FinPro, Inc.*

99.3     Proxy Statement

99.4     Marketing Materials

99.5     Order and Acknowledgment Form and Certification Form
 
*        To be filed supplementally or by amendment.



Axia Federal Savings Bank
January 9, 1998


                                                   CONFIDENTIAL


January 9, 1998


Mr. John R. Bowen
Chairman, President & CEO
Axia Federal Savings Bank
1410 St. Georges Avenue
Avenel, New Jersey  07601-1158

Re: Mutual Holding Company Formation - Subscription
    Enhancement & Administrative Services

Dear Mr. Bowen:

Ryan,  Beck & Co.  ("Ryan,  Beck") is pleased to submit this  engagement  letter
setting forth the terms of the proposed  engagement  between Ryan, Beck and Axia
Federal  Savings  Bank,  (the  "Institution")  in  connection  with the proposed
formation  of a  mutual  holding  company  and  sale  of  common  stock  by  the
Institution.

1.   BACKGROUND ON RYAN, BECK

Ryan,  Beck,  Inc.,  was  organized in 1946 and is one of the  nation's  leading
investment bankers for financial  institutions.  The firm has been publicly held
since 1986 and is a registered  broker-dealer  with the  Securities and Exchange
Commission,  a member of the National  Association of Securities Dealers,  Inc.,
Securities  Industry  Association  and  a  member  of  the  Securities  Investor
Protection Corporation.  Ryan, Beck's corporate finance department is one of the
largest  such groups  devoted  solely to  financial  institution  matters in the
country.  Moreover,  Ryan,  Beck is one of the largest market makers in bank and
thrift stocks.

2.   MUTUAL HOLDING COMPANY FORMATION AND STOCK OFFERING

The Institution  proposes to form a mutual holding company  ("Holding  Company")
pursuant to applicable regulations.  In connection therewith,  the Institution's
Board of Directors will adopt a stock issuance plan (the "Plan")  whereby shares
of stock will be offered.  In connection with the  Institution's  mutual holding
company  formation  and  Community  Offering,  Ryan,  Beck  proposes  to  act as
financial  advisor  to the  Institution  with  respect  to the Plan and  selling
agent/manager  with  respect to the  offering of the shares of common stock (the
"Common Stock") in the Community  Offering.  Specific terms of services shall be
set forth in a definitive agency agreement (the "Definitive  Agreement") between
Ryan, Beck and the Institution to be executed on the date the offering  document
is declared effective by the appropriate regulatory authorities.

3.   SERVICES TO BE PROVIDED BY RYAN, BECK

a.   Advisory  Services  -  Thorough  planning  is  essential  to  a  successful
     conversion.  Ryan,  Beck serves as lead  coordinator  of the  marketing and
     logistic  efforts  necessary  to prepare for an  offering.  Our actions are
     intended to clearly define responsibilities and timetables,  while avoiding
     costly surprises.  We assume  responsibility for the initial preparation of
     marketing  materials--saving you time and legal expense.  Moreover, as your
     investment  banker,  Ryan, Beck will evaluate the financial,  marketing and
     regulatory issues involved in the Offerings. Our specific  responsibilities
     include:

     -    Participate  in drafting the  Prospectus  and assist in obtaining  all
          requisite regulatory approvals;

     -    Review  and opine to the Board of  Directors  on the  adequacy  of the
          appraisal process;

     -    Develop a marketing  plan for the  Offerings  including  direct  mail,
          advertising, community meetings and telephone solicitation;
      
     -    Provide specifications and assistance in selecting a conversion agent,
          printer and other professionals;

     -    Calculate the number of new phone lines required;

     -    Provide a list of  equipment  and supplies  needed for the  Conversion
          Center;

     -    Draft marketing  materials  including letters,  brochures,  slide show
          script advertisements; and

     -    Assist in arranging market-makers for post-conversion trading.

b.   Administrative  Services and  Conversion  Center  Management  - Ryan,  Beck
     manages your "best efforts"  community  offering.  A successful  conversion
     requires an enormous amount of attention to detail.  Working  knowledge and
     familiarity  with the law and  "lore" of bank  regulators,  Securities  and
     Exchange  Commission  and NASD is  essential.  Ryan,  Beck's  experience in
     managing  many  thrift   conversions  will  minimize  the  burden  on  your
     management and disruption to normal banking business. At the same time, our
     legal,  accounting  and  regulatory  background  ensures  that  details are
     attended to in a professional  fashion. A conversion  requires accurate and
     timely record keeping and reporting.  Furthermore,  customer inquiries must
     be handled professionally and accurately. The Conversion Center centralizes
     all data and work  effort  relating  to the  conversion.  If desired by the
     Institution,  Ryan,  Beck  will  establish  the  Conversion  Center  at its
     location in Livingston, New Jersey.

     Ryan,  Beck will supervise and administer  the Conversion  Center.  We will
     train Conversion Center staff to help record stock orders,  answer customer
     inquiries and handle special  situations as they arise.  Conversion  Center
     activities include the following:

     -    Provide  experienced  on-site  registered  representatives to minimize
          disruption  of  day-to-day  business.   Only  one  employee  from  the
          Institution will be requested;

     -    Identify and organize  space for the on-site  Conversion  Center,  the
          focal  point of  conversion  activity;

     -    Administer  the Conversion  Center.  All  substantive  stock and proxy
          related matters will be handled by employees of Ryan, Beck.

     -    Organize and implement all proxy solicitation efforts;

     -    Prepare procedures for processing proxies,  stock orders and cash, and
          for handling requests for information;

     -    Ryan,    Beck    will    outsource    all    conversion     agent/data
          processing/transfer   agent  functions  to  Chase/Mellon   Shareholder
          Services;

     -    The cost of such  services  will be borne by the  Institution  and are
          subject to separate agreement but are not expected to exceed $12,500;

     -    Provide  scripts,  training  and guidance  for the  telephone  team in
          soliciting proxies and in the stock sales telemarketing effort;

     -    Educate the Institution's directors,  officers and employees about the
          conversion, their roles and relevant securities laws;

     -    Train  branch  managers and  customer-contact  employees on the proper
          response to stock purchase inquiries;

     -    Train and supervise  Conversion  Center staff assisting with proxy and
          order processing;

     -    Prepare daily sales reports for  management  and ensure funds received
          balance to such reports;

     -    Coordinate functions with the data processing agent, printer, transfer
          agent, stock certificate printer and other professionals;

     -    Design and implement procedures for handling IRA and Keogh orders; and

     -    Provide  post-offering  subscriber  assistance  and  management of the
          pro-ration process.

c.   Securities  Marketing  Services - Ryan, Beck uses various sales  techniques
     including direct mail, advertising,  community investor meetings, telephone
     solicitation, and if necessary, selling group formation. The sales approach
     is tailored to fit your specific situation.  Our techniques are designed to
     attract  a  stockholder  base  comprised  largely  of  community   oriented
     individuals loyal to the Institution.

<PAGE>

     Our specific actions include:

     -    Assign licensed registered  representatives  from our staff to work at
          the Conversion  Center to solicit orders on behalf of the  Institution
          from eligible prospects who have been targeted as likely and desirable
          stockholders;

     -    Assist management in developing a list of potential  investors who are
          viewed as priority prospects;

     -    Respond  to  inquiries   concerning   the  conversion  and  investment
          opportunity;

     -    Organize,   coordinate  and  participate  in  community  informational
          meetings. These meetings are intended to both relieve customer anxiety
          and attract  potential  investors.  The meetings  generate  widespread
          publicity for the  conversion  while  providing  local exposure of the
          Institution and promoting favorable stockholder relations;
 
     -    Supervise and conduct a telemarketing  campaign to identify  prospects
          from among the Institution's customer base;

     -    Continually advise management on market conditions and the community's
          responsiveness to the offering; and

     -    If   appropriate,   assemble  a  selling   group  of  selected   local
          broker-dealers  to assist in selling stock during the offering.  In so
          doing,  prepare  broker "fact sheets" and arrange "road shows" for the
          purpose of  stimulating  local interest in the stock and informing the
          brokerage community of the particulars of the offering.

4.   COMPENSATION

a.   For its services hereunder,  the Institution will pay to Ryan, Beck a total
     inclusive Advisory and Marketing fee of $135,000.

     In the event of an undersubscription,  Ryan, Beck will form a selling group
     of NASD  member  firms  (including  Ryan,  Beck)  under a  selected  dealer
     agreements (the "Selling Group"),  a fee equal to five and one-half percent
     (5.5%) in the  aggregate.  Ryan,  Beck will not commence sales of the stock
     through  members  of  the  Selling  Group  without  prior  approval  of the
     Institution.

     Such fees (less the amount of any advance payments) are to be paid to Ryan,
     Beck at the closing of the Conversion.  The Institution will pay Ryan, Beck
     $25,000 upon execution of this letter which will be applied to any fees due
     hereunder,  including fees payable  pursuant to subparagraph (b) below. If,
     pursuant to a resolicitation  undertaken by the Institution,  Ryan, Beck is
     required to provide  significant  additional  services,  the parties  shall
     mutually agree to the dollar amount of the additional  compensation due (if
     any).

b.   If (i) the Plan is abandoned or  terminated  by the  Institution;  (ii) the
     Offerings  are not  consummated  by December  31,  1998;  (iii) Ryan,  Beck
     terminates  this  relationship  because  there has been a material  adverse
     change in the financial  condition or operations of the  Institution  since
     December  31,  1997;  or (iv)  immediately  prior  to  commencement  of the
     Offerings,   Ryan,  Beck  terminates  this   relationship  for  failure  to
     satisfactorily   disclose  all  relevant   information  in  the  disclosure
     documents or the existence of market conditions which might render the sale
     of the shares by the Institution  hereby  contemplated  inadvisable;  Ryan,
     Beck shall not be entitled  to the fees set forth above under  subparagraph
     (a),  but in  addition to  reimbursement  of its  reasonable  out-of-pocket
     expenses as set forth in  paragraph  7 below,  shall be entitled to receive
     for its advisory and administrative services a fee of $25,000.

5.   MARKET MAKING

Ryan,  Beck  agrees to use its best  efforts to maintain a market and to solicit
other broker-dealers to make a market in the Common Stock after the Conversion.

6.   DOCUMENTS

The  Institution  and its  counsel  will  complete,  file  with the  appropriate
regulatory  authorities  and,  as  appropriate,  amend  from  time to time,  the
information to be contained in the Institution's  Application for Conversion and
any related exhibits  thereto.  In this regard,  the Institution and its counsel
will prepare an Offering Circular and any other necessary  disclosure  documents
relating to the  offering of the Common  Stock in  conformance  with  applicable
rules and regulations.  As the Institution's  financial advisor, Ryan, Beck will
in conjunction  with counsel,  conduct an examination of the relevant  documents
and records of the Institution and will make such other reasonable investigation
as deemed  necessary and appropriate  under the  circumstances.  The Institution
agrees  to make  all  such  documents,  records  and  other  information  deemed
necessary  by Ryan,  Beck,  or its counsel,  available  to them upon  reasonable
request.  Ryan,  Beck's  counsel  will  prepare,  subject to the approval of the
Institution's  counsel, the Definitive Agreement.  Ryan, Beck's counsel shall be
selected by Ryan,  Beck,  subject to the approval of the Institution  which will
not unreasonably be withheld.

7.   EXPENSES AND REIMBURSEMENT

The Institution  will bear all of its expenses in connection with the Conversion
and the  offering  of its  Common  Stock  including,  but not  limited  to,  the
Institution's  attorney fees, NASD filing fees, "blue sky" legal fees,  expenses
for appraisal, auditing and accounting services,  advertising expenses, printing
expenses,   temporary   personnel   expenses  and  the   preparation   of  stock
certificates.  In the event Ryan,  Beck  incurs  such  expenses on behalf of the
Institution,  the  Institution  shall  pay or  reimburse  Ryan,  Beck  for  such
reasonable   fees  and  expenses   regardless  of  whether  the   Conversion  is
successfully  completed.  Ryan,  Beck will not incur any single  expense of more
than  $1,000,  pursuant  to this  paragraph  without  the prior  approval of the
Institution.

The Institution also agrees to reimburse Ryan, Beck for reasonable out-of-pocket
expenses,  including  legal  fees  and  expenses,  incurred  by  Ryan,  Beck  in
connection  with the  services  contemplated  hereunder.  In no event  shall the
Institution be required to reimburse  Ryan,  Beck for more than $25,000 in legal
fees,  and $10,000 in other  out-of-pocket  expenses.  The parties  acknowledge,
however,  that such caps may be exceeded in the event of any  material  delay in
the  Offerings  which would require an update of the  financial  information  in
tabular form  contained in the Prospectus for a period later than that set forth
in the original  Prospectus filing. Not later than three days before closing, we
will provide you with a detailed  accounting of all reimbursable  expenses to be
paid at closing.

8.   BLUE SKY

To the extent  required by applicable  state law, Ryan, Beck and the Institution
will need to obtain or confirm exemptions, qualifications or registration of the
Common Stock under applicable state securities laws and NASD policies.  The cost
of such legal work and related  filing fees will be paid by the  Institution  to
the law firm furnishing such legal work. The Institution  will cause the counsel
performing  such  services  to  prepare  a Blue Sky  memorandum  related  to the
Offerings including Ryan, Beck's  participation  therein and shall furnish Ryan,
Beck a copy  thereof  addressed to Ryan,  Beck or upon which such counsel  shall
state Ryan, Beck may rely.

9.   AVAILABILITY OF "STARS" PROGRAM

As an additional service to the Institution,  Ryan, Beck will make available for
a period of 1 year following the completion of the Conversion, advisory services
through the Ryan, Beck Strategic  Advisory Services  ("STARS")  program.  If the
Institution  elects to avail itself of the STARS program,  Ryan,  Beck will meet
with the Institution at its request.  Ryan, Beck also will provide  opinions and
recommendations, upon request, for the areas covered below:

         Valuation Analysis
         Merger and Acquisition Analysis
         Merger and Acquisition Trends
         Planning, Forecasting & Competitive Strategy Capital, Asset & Liability
           Structure & Management Stock Repurchase Programs
         Dividend Policy
         Dividend Reinvestment Programs
         Market Development and Sponsorship of Bank Securities
         Financial Disclosure
         Financial Relations
         Financial Reports
         Branch Sales and Purchases
         Stock Benefit Plan
         Analysis and Advisory Stockholder & Investor Relations
         Presentations & Programs
         Fairness Opinions

<PAGE>

         Scanning of Potential Acquisition Candidates
           Based on Published Statement Information
             (This  screening  does  not  extend  to  any  in-depth  merger  and
             acquisition  analyses or studies  which are  available  under Ryan,
             Beck's normal fee schedule, and does not include retention of Ryan,
             Beck  by  the  Institution  for  any  specific   merger/acquisition
             situation.)

If the Institution elects to utilize the STARS program Ryan, Beck will waive the
regular retainer fee and hourly charges for this program for the first year. The
Institution also will reimburse Ryan, Beck's reasonable  out-of-pocket  expenses
incurred  in  conjunction   with  the  performance  of  these   services.   Such
out-of-pocket  expenses  shall  include  travel,  legal and other  miscellaneous
expenses.  Ryan,  Beck  will not incur any  single  expense  in excess of $1,000
pursuant to this paragraph without the prior approval of the Institution.

If  negotiations  for a  transaction  conducted  during  the  term of the  STARS
Advisory  Agreement  described  above  result in the  execution  of a definitive
agreement and/or  consummation of a transaction for which Ryan, Beck customarily
would  be  entitled  to a fee for  its  advisory  or  other  investment  banking
services, Ryan, Beck shall receive a contingent advisory fee ("Advisory Fee") in
accordance with the terms of a separate  engagement  letter with respect to such
transaction.

10.  INDEMNIFICATION

The Definitive  Agreement will provide for  indemnification  of the type usually
found  in  underwriting   agreements  as  to  certain   liabilities,   including
liabilities  under the Securities Act of 1933.  The  Institution  also agrees to
defend,  indemnify and hold  harmless  Ryan,  Beck and its officers,  directors,
employees and agents against all claims, losses, actions, judgments,  damages or
expenses,  including  but not limited to  reasonable  attorneys'  fees,  arising
solely out of the engagement described herein,  except that such indemnification
shall not apply to Ryan,  Beck's  own bad  faith,  willful  misconduct  or gross
negligence.

11.  ARBITRATION

Any claims, controversies, demands, disputes or differences between or among the
parties  hereto or any persons bound hereby  arising out of, or by virtue of, or
in connection  with, or otherwise  relating to this Agreement shall be submitted
to and settled by arbitration  conducted in  Livingston,  NJ before one or three
arbitrators,  each of whom shall be knowledgeable in the field of securities law
and  investment  banking.  Such  arbitration  shall  otherwise  be  conducted in
accordance   with  the  rules  then   obtaining  of  the  American   Arbitration
Association.  The parties hereto agree to share equally the  responsibility  for
all  fees of the  arbitrators,  abide by any  decision  rendered  as  final  and
binding,  and waive the right to appeal the  decision  or  otherwise  submit the
dispute  to a court of law for a jury or  non-jury  trial.  The  parties  hereto
specifically  agree  that  neither  party  may  appeal or  subject  the award or
decision  of any such  arbitrator  to appeal or review in any court of law or in
equity or by any other tribunal,  arbitration system or otherwise. Judgment upon
any award  granted by such an  arbitrator  may be enforced  in any court  having
jurisdiction thereof.

12.  NASD MATTERS

Ryan,  Beck has an  obligation  to file  certain  documents  and to make certain
representations  to the National  Association  of Security  Dealers  ("NASD") in
connection with the Conversion.  The Institution  agrees to cooperate with Ryan,
Beck and provide such  information as may be necessary for Ryan,  Beck to comply
with all NASD requirements applicable to it in connection with its participation
as contemplated herein in the Conversion.  Ryan, Beck is and will remain through
completion  of the  Conversion a member in a good  standing of the NASD and will
comply with all applicable NASD requirements.

13.  OBLIGATIONS

(a)  Except as set forth below,  this engagement letter is merely a statement of
     intent.  While Ryan,  Beck and the  Institution  agree in  principle to the
     contents  hereof and propose to proceed  promptly and in good faith to work
     out the arrangements with respect to the Conversion,  any legal obligations
     between Ryan, Beck and the  Institution  shall be only: (i) those set forth
     herein in paragraphs 2, 3 and 4 regarding services and payments; (ii) those
     set forth in  paragraph 7  regarding  reimbursement  for certain  expenses;
     (iii) those set forth in paragraph 10 regarding  indemnification;  and (iv)
     as set forth in a duly negotiated and executed Definitive Agreement.

(b)  The obligation of Ryan,  Beck to enter into the Definitive  Agreement shall
     be subject to there being, in Ryan,  Beck's opinion,  which shall have been
     formed in good faith after reasonable  determination  and  consideration of
     all relevant  factors:  (i) no material  adverse change in the condition or
     operation of the Institution;  (ii) satisfactory disclosure of all relevant
     information in the disclosure  documents and a determination  that the sale
     of stock is reasonable given such  disclosures;  (iii) no market conditions
     which  might  render  the  sale of the  shares  by the  Institution  hereby
     contemplated inadvisable;  and (iv) agreement that the price established by
     the  independent  appraiser is  reasonable  in the then  prevailing  market
     conditions.

Please  acknowledge  your  agreement  to the  foregoing  by signing in the place
provided below and returning one copy of this letter to our office together with
the retainer  payment in the amount of $25,000.  We look forward to working with
you.



RYAN, BECK & CO., INC.



BY: /s/ Ben A. Plotkin
   ------------------------------------
     Ben A. Plotkin
     President and Chief Executive Officer


Accepted and Agreed to This 10th Day of February, 1998



AXIA FEDERAL SAVINGS BANK



BY: /s/ John R. Bowen
   ------------------------------------
     John R. Bowen
     Chairman, President & CEO







                            AXIA FEDERAL SAVINGS BANK
                             PLAN OF REORGANIZATION
                         FROM MUTUAL SAVINGS ASSOCIATION
                            TO MUTUAL HOLDING COMPANY
                             AND STOCK ISSUANCE PLAN




<PAGE>

                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----
 1.  Introduction........................................................     1
 2.  Definitions.........................................................     1
 3.  The Reorganization..................................................     6
 4.  Conditions to Implementation of the Reorganization..................     8
 5.  Special Meeting of Members..........................................     9
 6.  Rights of Members of the MHC........................................     9
 7.  Conversion of MHC to Stock Form.....................................     9
 8.  Timing of the Reorganization and Sale of Capital Stock..............    10
 9.  Number of Shares to be Offered......................................    11
10.  Independent Valuation and Purchase Price of Shares..................    11
11.  Method of Offering Shares and Rights to Purchase Stock..............    12
12.  Additional Limitations on Purchases of Common Stock.................    15
13.  Payment for Stock...................................................    17
14.  Manner of Exercising Subscription Rights Through Order Forms........    17
15.  Undelivered, Defective or Late Order Form; Insufficient Payment.....    18
16.  Completion of the Stock Offering....................................    19
17.  Market for Common Stock.............................................    19
18.  Stock Purchases by Management Persons After the Offering............    19
19.  Resales of Stock by Management Persons..............................    19
20.  Stock Certificates..................................................    19
21.  Restriction on Financing Stock Purchases............................    20
22.  Stock Benefit Plans.................................................    20
23.  Post-Reorganization Filing and Market Making........................    20
24.  Payment of Dividends and Repurchase of Stock........................    21
25.  Reorganization and Stock Offering Expenses..........................    21
26.  Employment and Other Severance Agreements...........................    21
27.  Interpretation......................................................    21
28.  Amendment or Termination of the Plan................................    21

Exhibits

Exhibit A     Charter and Bylaws of the Bank
Exhibit B     Charter and Bylaws of the Holding Company
Exhibit C     Charter and Bylaws of the Mutual Holding Company

<PAGE>

1.   Introduction

     The Board of  Directors  of Axia  Federal  Savings  Bank (the  "Bank")  has
adopted this Plan of  Reorganization  from Mutual Savings  Association to Mutual
Holding Company and Stock Issuance Plan (the "Plan")  pursuant to which the Bank
proposes to reorganize  from a  federally-chartered  mutual savings  association
into the mutual holding company structure (the "Reorganization")  under the laws
of the United  States of  America  and the  regulations  of the Office of Thrift
Supervision   ("OTS").  The  mutual  holding  company  (the  "MHC")  will  be  a
mutually-owned federal corporation,  and all of the current ownership and voting
rights of the Members of the Bank will be transferred to the MHC. As part of the
Reorganization  and the Plan,  the Bank will convert to a federal  stock savings
bank (the "Stock Bank") and will establish a stock holding company (the "Holding
Company") which will be a  majority-owned  subsidiary of the MHC at all times so
long as the MHC remains in existence. Concurrently with the Reorganization,  the
Holding Company intends to offer for sale up to 49.9% of its Common Stock in the
Stock  Offering.  The  Common  Stock  will be  offered  on a  priority  basis to
depositors  and  Tax-Qualified  Employee  Plans of the Bank,  with any remaining
shares offered to the public in a Direct Community Offering.

     The primary purpose of the Reorganization is to establish a holding company
and to convert  the Bank to the stock form of  ownership,  which will enable the
Bank  to  compete  and  expand  more  effectively  in  the  financial   services
marketplace. The Reorganization will permit the Holding Company to issue Capital
Stock,   which  is  a  source  of  capital  not  available  to  mutual   savings
associations.  Since the Holding  Company will not be offering all of its Common
Stock  for  sale to  depositors  and  the  public  in the  Stock  Offering,  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 a majority of the Holding
Company's  common stock will be available  for sale in the future.  It will also
provide the Bank with greater flexibility to structure and finance the expansion
of its  operations,  including  the  potential  acquisition  of other  financial
institutions.  Lastly, the Reorganization  will enable the Bank to better manage
its capital by providing broader  investment  opportunities  through the holding
company   structure,   and  by  enabling  the  Bank  to  distribute  capital  to
stockholders  of the  Holding  Company  in  the  form  of  dividends  and  stock
repurchases.  Although the Reorganization and Stock Offering will create a stock
savings bank and stock holding company, only a minority of the Common Stock will
be offered for sale in the Stock Offering.  As a result,  the Bank's mutual form
of  ownership  and its  ability  to remain an  independent  savings  bank and to
provide  community-oriented  financial  services  will be preserved  through the
mutual holding company structure.  The Reorganization is subject to the approval
of the OTS,  and must be adopted by the  affirmative  vote of a majority  of the
total votes eligible to be cast by Members.

2.   Definitions

     As used in this  Plan,  the  terms  set  forth  below  have  the  following
meanings:

          Acting  in  Concert:  The term  "acting  in  concert"  shall  have the
     definition given in 12 C.F.R.  ss.574.2(c).  The determination of whether a
     group is acting in concert  shall be made solely by the Board of  Directors
     of the Bank or  officers  delegated  by such  Board and may be based on any
     evidence upon which the Board or such delegatee chooses to rely.

          Actual Subscription Price: The price per share, determined as provided
     in this Plan,  at which the Common  Stock will be sold in the  Subscription
     Offering.

          Affiliate:  Any Person that  controls,  is controlled  by, or is under
     common control with another person.

                                        1

<PAGE>

          Associate:  The term "Associate," when used to indicate a relationship
     with any Person, means: (i) any corporation or organization (other than the
     Bank, the Holding Company,  the MHC or a  majority-owned  subsidiary of any
     thereof)  of which  such  Person is a  director,  officer or partner or is,
     directly or indirectly, the beneficial owner of 10% or more of any class of
     equity securities;  (ii) any trust or other estate in which such Person has
     a  substantial  beneficial  interest or as to which such  Person  serves as
     trustee or in a similar fiduciary capacity; (iii) any relative or spouse of
     such Person or any relative of such  spouse,  who has the same home as such
     Person or who is a  director  or officer  of the Bank,  the MHC,  the Stock
     Holding  Company or any subsidiary of the MHC or the Holding Company or any
     affiliate  thereof;  and (iv) any person  acting in concert with any of the
     persons or entities specified in clauses (i) through (iii) above; provided,
     however,  that any Tax-Qualified or  Non-Tax-Qualified  Employee Plan shall
     not be deemed to be an associate of any director or officer of the MHC, the
     Holding  Company or the Bank,  to the extent  provided  in  Sections  11-13
     hereof. When used to refer to a Person other than an officer or director of
     the Bank,  the Bank in its sole  discretion  may determine the Persons that
     are Associates of other Persons.

          Bank: Axia Federal Savings Bank in its pre-Reorganization form.

          Capital Stock: Any and all authorized stock of the Bank or the Holding
     Company.

          Common  Stock:  Common  stock  issuable  by  the  Holding  Company  in
     connection with the Reorganization,  including securities  convertible into
     Common Stock, pursuant to its stock charter.

          Community: Union County and Middlesex County.

          Deposit Account(s):  Any withdrawable  deposit(s) offered by the Bank,
     including NOW account  deposits,  certificates of deposit,  demand deposits
     and IRA  accounts  and Keogh plans for which the Bank acts as  custodian or
     trustee.

          Direct  Community  Offering:  The  offering to certain  members of the
     general  public of any  unsubscribed  shares in the  Subscription  Offering
     which may be  effected  pursuant  to Section  11 of this  Plan.  The Direct
     Community  Offering may include a Syndicated  Community  Offering or public
     offering.

          Effective Date: The date upon which all necessary  approvals have been
     obtained to consummate the  Reorganization,  and the transfer of assets and
     liabilities of the Bank to the Bank in its stock form is completed.

          Eligible  Account Holder:  Any person holding a Qualifying  Deposit on
     the Eligibility Record Date.

          Eligibility Record Date:  September 30, 1996, the date for determining
     who qualifies as an Eligible Account Holder.

          ESOP: The Bank's employee stock ownership plan.

          Exchange Act: The Securities Exchange Act of 1934, as amended.

          FDIC: The Federal Deposit Insurance Corporation.

                                        2

<PAGE>

          HOLA: The Home Owners' Loan Act, as amended.

          Holding Company:  Axia Bancorp,  the federal corporation which will be
     majority-owned  by the MHC and which will own 100% of the  common  stock of
     the Bank.

          Holding Company  Application:  The Holding Company Application on Form
     H(e)-1 to be submitted  by the Bank to the OTS to have the Holding  Company
     acquire the common stock of the Bank.

          Independent  Appraiser:  The appraiser retained by the Bank to prepare
     an  appraisal  of the pro forma  market  value of the Bank and the  Holding
     Company.

          Management  Person:  Any  Officer  or  director  of  the  Bank  or any
     Affiliate  of the Bank,  and any  person  acting in  concert  with any such
     Officer or director.

          Marketing  Agent:  The  broker-dealer  responsible  for organizing and
     managing the Stock Offering and sale of the Common Stock.

          Market  Maker:  A dealer  (i.e.,  any person who  engages  directly or
     indirectly  as agent,  broker,  or  principal  in the business of offering,
     buying,  selling or otherwise  dealing or trading in  securities  issued by
     another person) who, with respect to a particular  security,  (1) regularly
     publishes bona fide  competitive bid and offer  quotations on request,  and
     (2) is  ready,  willing  and  able to  effect  transactions  in  reasonable
     quantities at the dealer's quoted prices with other brokers or dealers.

          Members:  Any person or entity who  qualifies  as a member of the Bank
     pursuant to its charter and bylaws.

          MHC: Axia Bancorp,  MHC, the mutual holding company resulting from the
     Reorganization.

          Minority Stock Offering: One or more offerings of less than 50% in the
     aggregate of the outstanding Common Stock of the Holding Company to persons
     other than the MHC.

          Minority Stockholder: Any owner of the Holding Company's Common Stock,
     other than the MHC.

          Non-Voting Stock: Any Capital Stock other than Voting Stock.

          Notice:  The Notice of Mutual  Holding  Company  Reorganization  to be
     submitted  by the Bank to the OTS to notify  the OTS of the  Reorganization
     and the Stock Offering.

          Officer:  An  executive  officer of the  Holding  Company or the Bank,
     including the Chief Executive Officer, President, Senior Vice Presidents in
     charge of principal business functions,  Secretary, Treasurer and any other
     person performing similar functions.

          Other  Member:  Any person who is a Member of the Bank at the close of
     business on the Voting Record Date who is not an Eligible Account Holder or
     Supplemental Eligible Account Holder, or Tax-Qualified Employee Plan.

                                        3

<PAGE>

          OTS: The Office of Thrift Supervision, and any successor thereto.

          Parent: A company that controls  another  company,  either directly or
     indirectly through one or more subsidiaries.

          Person:   An  individual,   corporation,   partnership,   association,
     joint-stock company,  trust (including  Individual  Retirement Accounts and
     KEOGH  Accounts),   unincorporated   organization,   government  entity  or
     political subdivision thereof or any other entity.

          Plan: This Plan of Reorganization  from Mutual Savings  Association to
     Mutual Holding Company and Stock Issuance Plan.

          Qualifying  Deposit:  The aggregate balance of each Deposit Account of
     an Eligible  Account Holder as of the close of business on the  Eligibility
     Record Date or of a Supplemental Eligible Account Holder as of the close of
     business on the Supplemental  Eligibility  Record Date, as the case may be,
     provided such aggregate balance is not less than $50.

          Regulations:  The  regulations  of the OTS  regarding  mutual  holding
     companies.

          Reorganization: The reorganization of the Bank into the mutual holding
     company  structure  including  the  organization  of the MHC,  the  Holding
     Company and the Bank in stock form pursuant to this Plan.

          Residence: 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  with 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.

          SAIF: The Savings  Association  Insurance Fund, which is a division of
     the FDIC.

          SEC: The Securities and Exchange Commission.

          Special Meeting: The Special Meeting of Members called for the purpose
     of voting on the Plan.

          Stock Bank: The federally  chartered stock savings bank resulting from
     the Reorganization in accordance with the Plan.

          Stock Offering: The offering of Common Stock of the Holding Company to
     persons other than the MHC, in a  Subscription  Offering and, to the extent
     shares remain available, in a Direct Community Offering.

                                        4

<PAGE>

          Subscription  Offering:  The  offering of Common  Stock of the Holding
     Company for subscription and purchase pursuant to Section 11 of this Plan.

          Subsidiary:  A company that is controlled by another  company,  either
     directly or indirectly through one or more subsidiaries.

          Supplemental  Eligible Account Holder: Any Person holding a Qualifying
     Deposit on the Supplemental Eligibility Record Date, who is not an Eligible
     Account Holder, a Tax-Qualified  Employee Plan or an Officer or director of
     the Bank.

          Supplemental  Eligibility  Record  Date:  The last day of the calendar
     quarter preceding approval of the Plan by the OTS.

          Syndicated Community Offering:  The offering of Common Stock following
     or contemporaneously with the Direct Community Offering through a syndicate
     of broker-dealers.

          Tax-Qualified  Employee  Plan:  Any  defined  benefit  plan or defined
     contribution plan (including any employee stock ownership plan, stock bonus
     plan, profit-sharing plan, or other plan) of the Bank, the Holding Company,
     the MHC or any of their affiliates,  which, with its related trusts,  meets
     the  requirements to be qualified under Section 401 of the Internal Revenue
     Code.  The term  Non-Tax-Qualified  Employee  Stock  Benefit Plan means any
     defined  benefit  plan  or  defined  contribution  plan  which  is  not  so
     qualified.

          Voting  Members:  Those  Members of the Bank as of the  Voting  Record
     Date.

          Voting Record Date: The date  established by the Bank for  determining
     which Members are entitled to vote on the Plan.

          Voting Stock:

               (1) Voting  Stock  means  common  stock or  preferred  stock,  or
          similar interests if the shares by statute,  charter or in any manner,
          entitle the holder:

                    (i) To vote for or to  select  directors  of the Bank or the
               Holding Company; and

                    (ii) To vote on or to direct the  conduct of the  operations
               or other significant policies of the Bank or the Holding Company.

               (2)  Notwithstanding  anything in paragraph (1) above,  preferred
          stock is not "Voting Stock" if:

                    (i) Voting rights  associated  with the preferred  stock are
               limited solely to the type  customarily  provided by statute with
               regard to matters that would  significantly  and adversely affect
               the rights or  preferences  of the preferred  stock,  such as the
               issuance of additional  amounts or classes of senior  securities,
               the modification of the terms of the preferred stock, the

                                        5

<PAGE>

               dissolution  of the Bank, or the payment of dividends by the Bank
               when preferred dividends are in arrears;

                    (ii) The preferred stock  represents an essentially  passive
               investment or financing device and does not otherwise provide the
               holder with control over the issuer; and

                    (iii) The  preferred  stock does not at the time entitle the
               holder, by statute,  charter, or otherwise,  to select or to vote
               for  the  selection  of  directors  of the  Bank  or the  Holding
               Company.

               (3)  Notwithstanding  anything in  paragraphs  (1) and (2) above,
          "Voting  Stock" shall be deemed to include  preferred  stock and other
          securities  that,  upon transfer or otherwise,  are  convertible  into
          Voting Stock or  exercisable  to acquire Voting Stock where the holder
          of the stock,  convertible  security or right to acquire  Voting Stock
          has the  preponderant  economic risk in the  underlying  Voting Stock.
          Securities immediately  convertible into Voting Stock at the option of
          the holder without payment of additional consideration shall be deemed
          to constitute the Voting Stock into which they are convertible;  other
          convertible securities and rights to acquire Voting Stock shall not be
          deemed to vest the holder with the  preponderant  economic risk in the
          underlying  Voting  Stock if the  holder has paid less than 50% of the
          consideration required to directly acquire the Voting Stock and has no
          other economic interest in the underlying Voting Stock.

3.   The Reorganization

     A. Organization of the Holding Companies and the Bank

     As part of the  Reorganization  the Bank will  convert  to a federal  stock
savings  bank,  and will  establish  the Holding  Company and the MHC as federal
corporations.  The Reorganization  will be effected as follows, or in any manner
approved  by the OTS that is  consistent  with  the  purposes  of this  Plan and
applicable laws and regulations.

     As part of the 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 Holding  Company as a  wholly-owned
subsidiary;  (iv) the Bank will exchange its charter for a federal stock savings
bank charter to become the Stock Bank and Interim One will  exchange its charter
for  a  federal  mutual  holding   company   charter  to  become  the  MHC;  (v)
simultaneously  with step (iv),  Interim  Two will merge with and into the Stock
Bank with the Stock Bank as the resulting institution; (vi) all of the initially
issued  stock of the Stock Bank will be  transferred  to the MHC in exchange for
membership  interests in the MHC; and (vii) the MHC will  contribute the capital
stock of the Stock Bank to the Holding Company, and the Stock Bank will become a
wholly-owned  subsidiary  of the  Holding  Company.  Contemporaneously  with the
Reorganization,  the Holding  Company will offer for sale in the Stock  Offering
shares of Common  Stock  representing  the pro forma market value of the Holding
Company  and the  Bank.  Upon  consummation  of the  Reorganization,  the  legal
existence  of the  Bank  will  not  terminate,  but  the  Stock  Bank  will be a
continuation  of the Bank,  and all property of the Bank,  including  its right,
title,  and  interest  in and to all  property  of  whatsoever  kind and nature,
interest  and asset of every  conceivable  value or  benefit  then  existing  or
pertaining  to the  Bank,  or  which  would  inure to the  Bank  immediately  by
operation  of law and without the  necessity of any  conveyance  or transfer and
without any further act or deed, will vest in the Stock Bank. The Stock Bank

                                        6

<PAGE>

will  have,  hold,  and  enjoy  the same in its  right and fully and to the same
extent as the same was possessed,  held, and enjoyed by the Bank. The Stock Bank
will  continue  to have,  succeed  to, and be  responsible  for all the  rights,
liabilities and obligations of the Bank and will maintain its  headquarters  and
operations at the Bank's present locations.

     Upon  consummation of the  Reorganization,  substantially all of the assets
and liabilities  (including the savings accounts,  demand accounts, tax and loan
accounts,  United States Treasury  general  accounts,  or United States Treasury
Time Deposit  Accounts,  as defined in the OTS regulations) of the Bank shall be
become the assets and liabilities of the Stock Bank, which will thereupon become
an operating  savings bank subsidiary of the Holding Company and of the MHC. The
Bank will apply to the OTS to have the Holding Company receive or retain (as the
case may be) up to 50% of the net proceeds of the Stock Offering,  or such other
amount as may be  determined  by the  Board of  Directors.  The  Stock  Bank may
distribute   additional   capital  to  the   Holding   Company   following   the
Reorganization, subject to the OTS regulations governing capital distributions.

     B. Effect on Deposit Accounts and Borrowings

     Each  deposit  account  in the Bank on the  Effective  Date  will  remain a
deposit account in the Stock Bank in the same amount and upon the same terms and
conditions, and will continue to be federally insured up to the legal maximum by
the  FDIC  in the  same  manner  as the  deposit  account  existed  in the  Bank
immediately   prior   to   the   Reorganization.   Upon   consummation   of  the
Reorganization,  all loans and other  borrowings  from the Bank shall retain the
same  status with the Stock Bank after the  Reorganization  as they had with the
Bank immediately prior to the Reorganization.

     C. The Bank

     Upon completion of the  Reorganization the Stock Bank will be authorized to
exercise any and all powers,  rights and  privileges  of, and will be subject to
all limitations  applicable to, capital stock savings banks under federal law. A
copy of the proposed  Charter and Bylaws of the Stock Bank is attached hereto as
Exhibit A and made a part of this Plan.  The  Reorganization  will not result in
any reduction of the amount of retained  earnings  (other than the assets of the
Bank retained by or  distributed to the Holding  Company or the MHC),  undivided
profits,   and  general   loss   reserves   that  the  Bank  had  prior  to  the
Reorganization.  Such  retained  earnings  and  general  loss  reserves  will be
accounted  for by  the  MHC,  the  Holding  Company  and  the  Stock  Bank  on a
consolidated basis in accordance with generally accepted accounting principles.

     The initial members of the Board of Directors of the Stock Bank will be the
members of the existing  Board of Directors of the Bank.  The Stock Bank will be
wholly-owned by the Holding Company. The Holding Company will be wholly-owned by
its stockholders who will consist of the MHC and the persons who purchase Common
Stock in the Stock Offering and any subsequent Minority Stock Offering. Upon the
Effective  Date of the  Reorganization,  the  voting  and  membership  rights of
Members will be  transferred  to the MHC,  subject to the  conditions  specified
below.

     D. The Holding Company

     The Holding  Company  will be  authorized  to exercise  any and all powers,
rights and  privileges,  and will be subject to all  limitations  applicable  to
savings and loan holding  companies and mutual holding  companies  under federal
law and  regulations.  The  initial  members  of the Board of  Directors  of the
Holding

                                        7

<PAGE>

Company will be the existing  Board of  Directors of the Bank.  Thereafter,  the
voting stockholders of the Holding Company will elect approximately one-third of
the Holding  Company's  directors  annually.  A copy of the proposed Charter and
Bylaws of the Holding Company is attached as Exhibit B and are made part of this
Plan.

     The Holding Company will have the power to issue shares of Capital Stock to
persons other than the MHC. However, so long as the MHC is in existence, the MHC
will be required  to own at least a majority of the Voting  Stock of the Holding
Company. The Holding Company may issue any amount of Non-Voting Stock to persons
other than the MHC. The Holding  Company will be  authorized to undertake one or
more  Minority  Stock  Offerings of less than 50% in the  aggregate of the total
outstanding Common Stock of the Holding Company, and the Holding Company intends
to offer for sale up to 49.9% of its Common Stock in the Stock Offering.

     E. The Mutual Holding Company

     As a mutual corporation, the MHC will have no stockholders.  The members of
the MHC will have exclusive voting authority as to all matters  requiring a vote
of members under the Charter of the MHC. Persons who have membership rights with
respect  to the  Bank  under  its  existing  Charter  immediately  prior  to the
Reorganization shall continue to have such rights solely with respect to the MHC
after the Reorganization so long as such persons remain depositors or borrowers,
as the case may be,  of the Bank  after the  Reorganization.  In  addition,  all
persons who become  depositors of the Stock Bank  following  the  Reorganization
will have  membership  rights with  respect to the MHC. The rights and powers of
the MHC will be  defined  by the MHC's  Charter  and  Bylaws (a copy of which is
attached to this Plan as Exhibit C and made a part hereof) and by the  statutory
and regulatory  provisions  applicable to savings and loan holding companies and
mutual  holding  companies.  In  particular,  the MHC  shall be  subject  to the
limitations and  restrictions  imposed on savings and loan holding  companies by
Section 10(o)(5) of the HOLA.

     The  initial  members  of the  Board  of  Directors  of the MHC will be the
existing Board of Directors of the Bank. Thereafter,  approximately one-third of
the directors of the MHC will be elected  annually by the members of the MHC who
will  consist  of the  former  Members  of the Bank and all  persons  who become
depositors of the Bank after the Reorganization.

4.   Conditions to Implementation of the Reorganization

     Consummation  of the  Reorganization  is  expressly  conditioned  upon  the
following:

     A.   Approval  of the Plan by a majority of the Board of  Directors  of the
          Bank.

     B.   The filing of a  Reorganization  Notice,  including the Plan, with the
          OTS and either:

          (i)  The OTS has given written  notice of its intent not to disapprove
               the Reorganization; or

          (ii) Sixty days have passed since the OTS received the  Reorganization
               Notice and deemed it  sufficient  under ss.  516.2(c)  of the OTS
               regulations,  and the OTS has not given  written  notice that the
               Reorganization  is  disapproved  or extended for an additional 30
               days the period during which disapproval may be issued.

                                        8

<PAGE>

     C.   The filing of a holding company  application  with and approval by the
          OTS  pursuant  to the HOLA for the  Holding  Company and MHC to become
          savings and loan holding  companies by owning or acquiring 100% of the
          common stock of the Stock Bank and the Holding Company,  respectively,
          to be issued in connection with the Reorganization.

     D.   Submission of the Plan to the Members for approval pursuant to a Proxy
          Statement  and form of proxy  cleared in advance by the OTS,  and such
          Plan is  approved  by a  majority  of the  total  votes of the  Voting
          Members  eligible  to be cast  at a  meeting  held at the  call of the
          directors in accordance  with the procedures  prescribed by the Bank's
          Charter and Bylaws.

     E.   All necessary  approvals have been obtained from the OTS in connection
          with the  adoption of the  charter and bylaws of the MHC,  the Holding
          Company  and the Stock  Bank,  the  conversion  of the Bank to a stock
          charter, and any transfer of assets and liabilities of the Bank to the
          Stock Bank  pursuant  to the Plan;  and all  conditions  specified  or
          otherwise  imposed by the OTS in  connection  with the  issuance  of a
          notice of intent not to disapprove the Notice have been satisfied.

5.   Special Meeting of Members

     Subsequent  to the  approval of the Plan by the OTS,  the  Special  Meeting
shall be scheduled in accordance with the Bank's Bylaws.  Promptly after receipt
of approval  and at least 20 days but not more than 45 days prior to the Special
Meeting,  the Bank shall distribute proxy  solicitation  materials to all Voting
Members. The proxy solicitation  materials shall include a proxy statement,  and
other documents authorized for use by the regulatory authorities.  A copy of the
Plan will be made  available  to Voting  Members upon  request.  Pursuant to the
Regulations,  an  affirmative  vote of not less  than a  majority  of the  total
outstanding  votes of the Voting  Members is required  for approval of the Plan.
Voting may be in person or by proxy.  The OTS shall be notified  promptly of the
actions of the Voting Members.

6.   Rights of Members of the MHC

     Following the  Reorganization,  all persons who had membership  rights with
respect to the Bank as of the date of the  Reorganization  will continue to have
such rights  solely with  respect to the MHC. All  existing  proxies  granted by
members of the Bank to the Board of  Directors  of the Bank shall  automatically
become  proxies  granted to the Board of Directors of the MHC. In addition,  all
persons who become depositors of the Stock Bank subsequent to the Reorganization
also will have  membership  rights  with  respect to the MHC.  In each case,  no
person  who  ceases to be the  holder of a deposit  account  with the Stock Bank
after the Reorganization shall have any membership or rights with respect to the
MHC.  Borrowers of the Stock Bank who were  borrower  members of the Bank at the
time of  Reorganization  will have the same membership rights in the MHC as they
had in the Bank  immediately  prior to the  Reorganization  for so long as their
pre-Reorganization  borrowings  remain  outstanding.  Borrowers will not receive
membership  rights  in  connection  with  any  new  borrowings  made  after  the
Reorganization.

7.   Conversion of MHC to Stock Form

     Following  the  completion  of the  Reorganization,  the MHC may  elect  to
convert  to  stock  form  in  accordance  with  applicable  law  (a  "Conversion
Transaction"). There can be no assurance when, if ever, a Conversion Transaction
will occur. If the Conversion  Transaction  does not occur,  the MHC will always
own a majority of the Common Stock of the Holding Company.

                                        9

<PAGE>

     In a  Conversion  Transaction,  the MHC would merge with and into the Stock
Bank or the Holding  Company,  with the Stock Bank or the Holding Company as the
resulting  entity,  and the depositors of the Stock Bank would receive the right
to subscribe for a number of shares of common stock of the Holding  Company,  as
determined by the formula set forth in the following paragraphs.  The additional
shares  of  Common  stock  of the  Holding  Company  issued  in  the  Conversion
Transaction  would  be sold  at  their  aggregate  pro  forma  market  value  as
determined by an Independent Appraisal.

     In any  Conversion  Transaction,  Minority  Stockholders,  if any,  will be
entitled  without  additional  consideration  to  maintain  the same  percentage
ownership  interest in the Holding  Company after the Conversion  Transaction as
their percentage  ownership interest in the Holding Company immediately prior to
the Conversion  Transaction (i.e., the "Minority Ownership  Interest"),  subject
only to the  following  adjustments  (if  required  by  federal  or  state  law,
regulation,  or regulatory policy) to reflect:  (i) the cumulative effect of the
aggregate  amount of  dividends  waived by the MHC; and (ii) the market value of
assets of the MHC (other than common stock of the Holding Company).

     The adjustment  referred to in clause (i) of the preceding  paragraph above
would require that the Minority  Ownership  Interest be adjusted by  multiplying
the Minority Ownership Interest by the following fraction:

          (Holding Company  stockholders' equity immediately prior to Conversion
          Transaction) - (aggregate  amount of dividends  waived by MHC) Holding
          Company   stockholders'   equity   immediately   prior  to  Conversion
          Transaction

     The  adjustment  referred to in clause (ii) above would further  adjust the
Minority Ownership Interest by multiplying it by the following fraction:

          (pro forma market value of Holding  Company) - (market value of assets
          of MHC other than Holding Company common stock) pro forma market value
          of Holding Company

     At the sole discretion of the Board of Directors of the MHC and the Holding
Company, a Conversion  Transaction may be effected in any other manner necessary
to  qualify  the  Conversion  Transaction  as a  tax-free  reorganization  under
applicable federal and state tax laws, provided such Conversion Transaction does
not diminish the rights and ownership  interest of Minority  Stockholders as set
forth in the preceding paragraphs.  If a Conversion  Transaction does not occur,
the MHC will always own a majority of the voting  stock of the Holding  Company.
Management  of the  Bank  has no  current  intention  to  conduct  a  Conversion
Transaction.

     A Conversion  Transaction would require the approval of applicable  federal
regulators,  and would be presented to a vote of the members of the MHC. Federal
regulatory policy requires that in any Conversion Transaction the members of the
MHC will be accorded  the same stock  purchase  priorities  as if the MHC were a
mutual savings bank converting to stock form.

8.   Timing of the Reorganization and Sale of Capital Stock

     The Bank  intends to  consummate  the  Reorganization  as soon as  feasible
following  the  receipt of all  approvals  referred to in Section 4 of the Plan.
Subject to the approval of the OTS, the Holding  Company intends to commence the
Stock Offering  concurrently with the proxy solicitation of Members. The Holding
Company may close the Stock Offering before the Special  Meeting,  provided that
the offer and sale of the Common Stock shall be conditioned upon approval of the
Plan by the  Members  at the  Special  Meeting.  The Bank's  proxy  solicitation
materials may permit certain Members to return to the

                                       10
<PAGE>

Bank  by a  reasonable  date  certain  a  postage  paid  card or  other  written
communication  requesting  receipt of the  prospectus  if the  prospectus is not
mailed  concurrently with the proxy solicitation  materials.  The Stock Offering
shall be conducted in compliance with the securities offering regulations of the
SEC.  The Bank will not finance or loan funds to any person to  purchase  Common
Stock.

9.   Number of Shares to be Offered

     The total number of shares (or range  thereof) of Common Stock to be issued
and offered for sale pursuant to the Plan shall be  determined  initially by the
Board of Directors of the Bank and the Holding  Company in conjunction  with the
determination of the Independent  Appraiser.  The number of shares to be offered
may be adjusted prior to completion of the Stock  Offering.  The total number of
shares of Common  Stock that may be issued to persons  other than the MHC at the
close of the Stock Offering must be less than 50% of the issued and  outstanding
shares of Common Stock of the Holding Company.

10.  Independent Valuation and Purchase Price of Shares

     All shares of Common  Stock sold in the Stock  Offering  shall be sold at a
uniform  price  per  share.  The  purchase  price  and  number  of  shares to be
outstanding shall be determined by the Board of Directors of the Holding Company
on the basis of the estimated pro forma market value of the Holding  Company and
the  Bank.  The  aggregate  purchase  price  for the  Common  Stock  will not be
inconsistent with such market value of the Holding Company and the Bank. The pro
forma market value of the Holding  Company and the Bank will be  determined  for
such purposes by the Independent Appraiser.

     Prior to the  commencement  of the Stock Offering,  an estimated  valuation
range will be  established,  which  range may vary within 15% above to 15% below
the  midpoint  of such  range,  and up to 15%  greater  than the maximum of such
range, as determined by the Board of Directors at the time of the Stock Offering
and consistent with OTS regulations.  The Holding Company intends to issue up to
49.9% of its common in the Stock Offering.  The number of shares of Common Stock
to be issued and the ownership interest of the MHC may be increased or decreased
by the Holding Company,  taking into consideration any change in the independent
valuation and other factors,  at the discretion of the Board of Directors of the
Bank and the Holding Company.

     Based upon the independent  valuation as updated prior to the  commencement
of the Stock  Offering,  the Board of Directors  may  establish  the minimum and
maximum ownership  percentage  applicable to the Stock Offering,  or may fix the
ownership  percentage of the Minority  Stockholders.  In the event the ownership
percentage of the Minority Stockholders is not fixed in the Stock Offering,  the
minority  ownership  percentage (the "Minority  Ownership  Percentage")  will be
determined  as  follows:  (a) the  product of (x) the total  number of shares of
Common Stock issued by the Holding  Company and (y) the purchase price per share
divided by (b) the  estimated  aggregate  pro forma market value of the Bank and
the Holding  Company  immediately  after the Stock Offering as determined by the
Independent Appraiser,  expressed in terms of a specific aggregate dollar amount
rather than as a range,  upon the  closing of the Stock  Offering or sale of all
the Common Stock.

     Notwithstanding  the foregoing,  no sale of Common Stock may be consummated
unless,  prior to such consummation,  the Independent  Appraiser confirms to the
Holding  Company,  the Bank and to the OTS that,  to the best  knowledge  of the
Independent  Appraiser,  nothing of a material nature has occurred which, taking
into  account all relevant  factors,  would cause the  Independent  Appraiser to
conclude that the aggregate  value of the Common Stock at the Purchase  Price is
incompatible with its estimate of the

                                       11

<PAGE>

aggregate  consolidated  pro forma market  value of the Holding  Company and the
Bank. If such  confirmation is not received,  the Holding Company may cancel the
Stock Offering, extend the Stock Offering and establish a new price range and/or
estimated price range, extend,  reopen or hold a new Stock Offering or take such
other action as the OTS may permit.

     The  estimated  market  value of the Holding  Company and the Bank shall be
determined  for such  purpose by an  Independent  Appraiser on the basis of such
appropriate  factors as are not inconsistent  with OTS  regulations.  The Common
Stock to be issued in the Stock Offering shall be fully paid and nonassessable.

     The  aggregate  amount of  outstanding  Common  Stock  that may be owned or
controlled  by  persons  other  than the MHC  parent  at the  close of the Stock
Offering  shall be less  than 50% of the  Holding  Company's  total  outstanding
Common Stock.

     If there is a Direct Community Offering or Syndicated Community Offering of
shares of Common Stock not  subscribed  for in the  Subscription  Offering,  the
price per  share at which  the  Common  Stock is sold in such  Direct  Community
Offering or Syndicated  Community  Offering shall be equal to the purchase price
per share at which  the  Common  Stock is sold to  persons  in the  Subscription
Offering.  Shares sold in the Direct Community Offering or Syndicated  Community
Offering  will  be  subject  to the  same  limitations  as  shares  sold  in the
Subscription Offering.

11.  Method of Offering Shares and Rights to Purchase Stock

     In descending  order of priority,  the opportunity to purchase Common Stock
shall be given in the  Subscription  Offering to: (1) Eligible  Account Holders;
(2) Tax-Qualified Employee Plans; (3) Supplemental Eligible Account Holders; (4)
Other Members; and (5) directors, officers and employees of the Bank pursuant to
priorities  established  by the Board of  Directors.  Any shares of Common Stock
that are not subscribed for in the  Subscription  Offering may at the discretion
of the Bank and the Holding  Company be offered  for sale in a Direct  Community
Offering or a Syndicated Community Offering.  The minimum purchase by any Person
shall be 25 shares.  The Holding  Company may use its  discretion in determining
whether  prospective  purchasers are  "residents,"  "associates,"  or "acting in
concert"  as  defined  in the  Plan,  and in  interpreting  any  and  all  other
provisions of the Plan. All such  determinations  are in the sole  discretion of
the Holding Company,  and may be based on whatever  evidence the Holding Company
chooses to use in making any such determination.

     In addition to the priorities  set forth below,  the Board of Directors may
establish  other  priorities  for the purchase of Common  Stock,  subject to the
approval  of the OTS.  The  priorities  for the  purchase of shares in the Stock
Offering are as follows:

     A. Subscription Offering

     Priority 1: Eligible Account Holders. Each Eligible Account Holder shall be
given the  opportunity to purchase up to the greater of $100,000 of Common Stock
offered in the Stock Offering or 15 times the product  (rounded down to the next
whole number) obtained by multiplying the total number of shares of Common Stock
offered in the Stock 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;  provided
that the Holding  Company may, in its sole discretion and without further notice
to or solicitation of subscribers or other prospective purchasers,

                                       12

<PAGE>

increase such maximum purchase  limitation to 5% of the maximum number of shares
offered in the Stock Offering,  subject to the overall  purchase  limitation set
forth in Section 12. If there are  insufficient  shares available to satisfy all
subscriptions of Eligible Account Holders,  shares will be allocated to Eligible
Account Holders so as to permit each such 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  subscribed  for.  Thereafter,
unallocated shares will be allocated pro rata to remaining  subscribing Eligible
Account Holders whose subscriptions  remain unfilled in the same proportion that
each  such  subscriber's  Qualifying  Deposit  bears  to  the  total  amount  of
Qualifying   Deposits  of  all  subscribing   Eligible   Account  Holders  whose
subscriptions  remain  unfilled.  To ensure  proper  allocation  of stock,  each
Eligible Account Holder must list on his subscription order form all accounts in
which he had an ownership interest as of the Eligibility Record Date.

     Priority 2: Tax-Qualified  Employee Plans. The Tax-Qualified Employee Plans
shall be given the  opportunity  to purchase in the  aggregate  up to 10% of the
Common Stock issued in the Stock Offering.  In the event of an  oversubscription
in the Stock Offering,  subscriptions for shares by the  Tax-Qualified  Employee
Plans may be  satisfied,  in whole or in part,  out of  authorized  but unissued
shares of the  Holding  Company  subject  to the  maximum  purchase  limitations
applicable  to such plans and set forth in Section 12, or may be  satisfied,  in
whole or in part,  through open market purchases by the  Tax-Qualified  Employee
Plans  subsequent  to the closing of the Stock  Offering.  In the event that the
number  of  shares  offered  is  increased  as a result  of an  increase  in the
Independent  Valuation,  the  ESOP  will  have a  priority  right  to  fill  its
subscription in whole or in part prior to all other subscriptions.

     Priority 3: Supplemental  Eligible Account Holders. To the extent there are
sufficient  shares  remaining after  satisfaction of  subscriptions  by Eligible
Account  Holders,  and  the  Tax-Qualified  Employee  Plans,  each  Supplemental
Eligible Account Holder shall have the opportunity to purchase up to the greater
of  $100,000  of Common  Stock  offered  in the Stock  Offering  or 15 times the
product  (rounded down to the next whole  number)  obtained by  multiplying  the
total  number of  shares of Common  Stock  offered  in the Stock  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,  provided that
the  Bank  may,  in  its  sole  discretion  and  without  further  notice  to or
solicitation  of  subscribers  or other  prospective  purchasers,  increase such
maximum purchase limitation to 5% of the maximum number of shares offered in the
Stock Offering subject to the overall purchase  limitations set forth in Section
12. In the event Supplemental Eligible Account Holders subscribe for a number of
shares  which,  when  added to the shares  subscribed  for by  Eligible  Account
Holders,  and the Tax-Qualified  Employee Plans, the shares of Common Stock will
be allocated among  subscribing  Supplemental  Eligible Account Holders 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  subscribed  for.  Thereafter,  unallocated
shares will be  allocated  to each  subscribing  Supplemental  Eligible  Account
Holder whose  subscription  remains  unfilled in the same  proportion  that such
subscriber's  Qualifying  Deposits on the Supplemental  Eligibility  Record Date
bear to the total amount of Qualifying Deposits of all subscribing  Supplemental
Eligible Account Holders whose subscriptions remain unfilled.

     Priority 4: Other Members.  To the extent that there are sufficient  shares
remaining after  satisfaction of subscriptions by Eligible Account Holders,  the
Tax-Qualified  Employee Plans and Supplemental  Eligible  Account Holders,  each
Other  Member  shall have the  opportunity  to purchase up to $100,000 of Common
Stock  offered in the Stock  Offering,  provided  that the Bank may, in its sole
discretion and without further notice to or solicitation of subscribers or other
prospective purchasers,

                                       13

<PAGE>

increase such maximum purchase  limitation to 5% of the maximum number of shares
offered in the Stock Offering,  subject to the overall purchase  limitations set
forth in Section 12. In the event Other Members subscribe for a number of shares
which,  when added to the shares subscribed for by the Eligible Account Holders,
Tax-Qualified  Employee Plans and  Supplemental  Eligible  Account Holders is in
excess  of the  total  number  of shares  offered  in the  Stock  Offering,  the
subscriptions  of such Other Members will be allocated among  subscribing  Other
Members on a pro rata basis based on the size of such Other Members' orders.

     Priority 5:  Directors,  Officers and Employees.  To the extent that shares
remain  available for purchase after  satisfaction of all  subscriptions  of the
Eligible Account Holders,  Tax-Qualified  Employee Plans,  Supplemental Eligible
Account  Holders,  and Other Members,  employees,  officers and directors of the
Bank shall have the  opportunity  to purchase up to $100,000 of the Common Stock
offered  in the  Stock  Offering;  provided  that  the  Bank  may,  in its  sole
discretion,  and without  further  notice to or  solicitation  of subscribers or
other prospective purchasers, increase such maximum purchase limitation to 5% of
the  maximum  number of shares  offered  in the Stock  Offering,  subject to the
overall  purchase  limitations  set  forth in  Section  12.  In the  event  that
directors,  officers and employees subscribe for a number of shares, which, when
added to the shares  subscribed for by Eligible Account  Holders,  Tax-Qualified
Employee Plans,  Supplemental  Eligible Account Holders, and Other Members is in
excess of the total shares offered in the Stock Offering,  the  subscriptions of
such Persons will be allocated among directors,  officers and employees on a pro
rata basis based on the size of each Person's orders.

     B. Direct Community Offering

     Any shares of Common Stock not subscribed for in the Subscription  Offering
may be offered for sale in a Direct  Community  Offering.  This will  involve an
offering  of all  unsubscribed  shares  directly  to the  general  public with a
preference to those natural  persons  residing in the counties in which the Bank
maintains its offices.  The Direct  Community  Offering,  if any, shall be for a
period of not more than 45 days unless  extended by the Holding  Company and the
Bank,  and  shall  commence  concurrently  with,  during or  promptly  after the
Subscription  Offering.  The Holding  Company and the Bank may use an investment
banking firm or firms on a best efforts basis to sell the unsubscribed shares in
the Subscription and Direct Community Offering. The Holding Company and the Bank
may pay a commission or other fee to such investment banking firm or firms as to
the shares sold by such firm or firms in the  Subscription  and Direct Community
Offering  and may also  reimburse  such firm or firms for  expenses  incurred in
connection with the sale. The Direct Community Offering may include a syndicated
community  offering managed by such investment banking firm or firms. The Common
Stock will be offered and sold in the Direct 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 $100,000 of
Common Stock offered in the Direct  Community  Offering.  Further,  the Bank may
limit  total  subscriptions  under this  Section  11(B) 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 Bank may
reserve  shares  offered  in  the  Direct   Community   Offering  for  sales  to
institutional investors.

     In the event of an  oversubscription  for  shares in the  Direct  Community
Offering,  shares may be allocated (to the extent shares remain available) first
to cover  any  reservation  of shares  for a public  offering  or  institutional
orders,  next to cover  orders of natural  persons  residing in the  counties in
which the Bank  maintains  its  offices,  then to cover the  orders of any other
person subscribing for shares in the Direct 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.

                                       14

<PAGE>

     The Bank and the  Holding  Company,  in their sole  discretion,  may reject
subscriptions,  in whole or in part, received from any Person under this Section
11(B).

     C. Syndicated Community Offering

     Any shares of Common Stock not sold in the Subscription  Offering or in the
Direct Community Offering, if any, may be offered for sale to the general public
by a selling group of broker-dealers in a Syndicated Community Offering, subject
to terms,  conditions and procedures,  including the timing of the offering,  as
may be  determined  by the  Bank and the  Holding  Company  in a manner  that is
intended to achieve the widest  distribution  of the Common Stock subject to the
rights of the Holding  Company to accept or reject in whole or in part all order
in the  Syndicated  Community  Offering.  It is  expected  that  the  Syndicated
Community  Offering would commence as soon as practicable  after  termination of
the  Subscription  Offering  and the  Direct  Community  Offering,  if any.  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 Syndicated  Community  Offering price and the underwriting
discount  in  the  Syndicated  Community  Offering  shall  be  determined  by an
underwriting   agreement   between  the  Holding  Company,   the  Bank  and  the
underwriters.  Such  underwriting  agreement shall be filed with the OTS and the
SEC.

     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 the Direct Community Offering,  if any, the Boards of
Directors  of the  Holding  Company  and  the  Bank  will  seek  to  make  other
arrangements for the sale of the remaining shares.  Such other arrangements will
be  subject  to the  approval  of the  OTS  and to  compliance  with  applicable
securities laws.

12.  Additional Limitations on Purchases of Common Stock

     Purchases  of Common  Stock in the Stock  Offering  will be  subject to the
following purchase limitations:

     A.   The  aggregate  amount  of  outstanding  Common  Stock of the  Holding
          Company  owned or controlled by persons other than MHC at the close of
          the Stock  Offering  shall be less than 50% of the  Holding  Company's
          total outstanding Common Stock.

     B.   No Person,  Associate thereof,  or group of persons acting in concert,
          may purchase  more than  $200,000 of Common Stock offered in the Stock
          Offering to persons other than the MHC,  except that:  (i) the Holding
          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 5% of the number of shares offered
          in the Stock Offering;  (ii) Tax-Qualified Employee Plans may purchase
          up to 10% of the shares offered in the Stock  Offering;  and (iii) for
          purposes  of  this   subsection   12(B)  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.

     C.   The aggregate amount of Common Stock acquired in the Stock Offering by
          all Management  Persons and their  Associates,  exclusive of any stock
          acquired by such persons in the secondary market, shall not exceed 30%
          of the outstanding  shares of Common Stock of the Holding Company held
          by persons other than the MHC at the close

                                       15

<PAGE>

          of the Stock  Offering.  In  calculating  the number of shares held by
          Management  Persons and their Associates under this paragraph or under
          the  provisions  of  paragraph D of this  section,  shares held by any
          Tax-Qualified Employee Benefit Plans of the Bank that are attributable
          to such persons shall not be counted.

     D.   The aggregate amount of Common Stock acquired in the Stock Offering by
          all Management  Persons and their Associates,  exclusive of any Common
          Stock acquired by such plans or persons in the secondary market, shall
          not  exceed 30% of the  stockholders'  equity of the  Holding  Company
          other than the MHC at the close of the Stock Offering.

     E.   The Boards of  Directors  of the Bank and the Holding  Company may, in
          their section,  increase the maximum purchase  limitation set forth in
          paragraph 12(B) hereof to up to 9.9%,  provided that orders for Common
          Stock in excess of 5% of the number of shares of Common Stock  offered
          in the Stock  Offering  shall not in the  aggregate  exceed 10% of the
          total shares of Common  Stock  offered in the Stock  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 Holding 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
          Holding Company, in its sole discretion.

     F.   Notwithstanding  any other  provision of this Plan, 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 National  Association of
          Securities Dealers, Inc., particularly those regarding free riding and
          withholding.  The  Holding  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.

     G.   The Board of  Directors  of the  Holding  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 this Plan.

     Prior to the  consummation of the Stock Offering,  no person shall offer to
transfer,  or enter into any agreement or understanding to transfer the legal or
beneficial  ownership  of any  subscription  rights or  shares of Common  Stock,
except  pursuant to this Plan.  Each  person  purchasing  Common  Stock shall be
deemed to confirm that such purchase  does not conflict with the above  purchase
limitations contained in this Plan.

     EACH PERSON PURCHASING COMMON STOCK IN THE STOCK OFFERING WILL BE DEEMED TO
CONFIRM THAT SUCH PURCHASE DOES NOT CONFLICT  WITH THE PURCHASE  LIMITATIONS  IN
THIS PLAN.  ALL  QUESTIONS  CONCERNING  WHETHER ANY PERSONS ARE  ASSOCIATES OR A
GROUP  ACTING IN CONCERT OR WHETHER ANY  PURCHASE  CONFLICTS  WITH THE  PURCHASE
LIMITATIONS IN THIS PLAN OR OTHERWISE  VIOLATES ANY PROVISION OF THIS PLAN SHALL
BE DETERMINED BY THE BANK IN ITS SOLE DISCRETION.

                                       16

<PAGE>

SUCH DETERMINATION SHALL BE CONCLUSIVE, FINAL AND BINDING ON ALL PERSONS AND THE
BANK MAY TAKE ANY REMEDIAL ACTION,  INCLUDING WITHOUT  LIMITATION  REJECTING THE
PURCHASE  OR  REFERRING  THE  MATTER  TO THE  OTS  FOR  ACTION,  AS IN ITS  SOLE
DISCRETION THE BANK MAY DEEM APPROPRIATE.

13.  Payment for Stock

     All  payments  for  Common  Stock  subscribed  for or  ordered in the Stock
Offering  must be  delivered  in  full to the  Bank,  together  with a  properly
completed  and  executed  order  form,  or  purchase  order  in the  case of the
Syndicated  Community Offering,  on or prior to the expiration date specified on
the  order  form or  purchase  order,  as the case may be,  unless  such date is
extended by the Bank; provided,  that if the Employee Plans subscribe for shares
during the Subscription Offering, such plans will not be required to pay for the
shares at the time they  subscribe  but rather may pay for such shares of Common
Stock  subscribed  for by such  plans  at the  Actual  Subscription  Price  upon
consummation of the Stock Offering, provided that, in the case of the ESOP there
is in force  from the time of its  subscription  until the  consummation  of the
Stock  Offering,  a loan  commitment  to lend to the  ESOP,  at such  time,  the
aggregated Actual Subscription Price of the shares for which it subscribed.  The
Holding Company or the Bank may make scheduled discretionary contributions to an
Employee Plan provided  such  contributions  from the Bank, if any, do not cause
the Bank to fail to meet its regulatory capital requirement.

     Payment for Common Stock shall be made either by check or money  order,  or
if a purchaser has a Deposit Account in the Bank, such purchaser may pay for the
shares  subscribed  for by  authorizing  the Bank to make a withdrawal  from the
purchaser's  passbook,  money  market or  certificate  account at the Bank in an
amount equal to the purchase price of such shares.  Such authorized  withdrawal,
whether from a savings passbook or certificate account, shall be without penalty
as to premature  withdrawal.  If the authorized withdrawal is from a certificate
account,  and the remaining balance does not meet the applicable minimum balance
requirements,  the  certificate  shall be  canceled  at the time of  withdrawal,
without  penalty,  and the remaining  balance will earn interest at the passbook
rate.  Funds for which a withdrawal is authorized will remain in the purchaser's
Deposit  Account but may not be used by the purchaser until the Common Stock has
been sold or the 45-day  period (or such longer period as may be approved by the
Commissioner) following the Stock Offering has expired,  whichever occurs first.
Thereafter,  the withdrawal will be given effect only to the extent necessary to
satisfy the  subscription (to the extent it can be filled) at the purchase price
per share.  Interest  will continue to be earned on any amounts  authorized  for
withdrawal  until such withdrawal is given effect.  Interest will be paid by the
Bank at a rate  established  by the Bank on payment for Common Stock received in
cash or by check.  Such  interest will be paid from the date payment is received
by the Bank until consummation or termination of the Stock Offering.  If for any
reason the Stock Offering is not  consummated,  all payments made by subscribers
in the Stock Offering will be refunded to them with interest. In case of amounts
authorized  for  withdrawal  from  Deposit  Accounts,  refunds  will  be made by
canceling the authorization for withdrawal.

14.  Manner of Exercising Subscription Rights Through Order Forms

     As soon as practicable after the prospectus prepared by the Holding Company
and the Bank has been declared  effective by the OTS and the SEC,  copies of the
prospectus and order forms will be distributed to all Eligible  Account Holders,
Supplemental  Eligible  Account  Holders,  the  Employee  Plans  and  employees,
officers and directors at their last known addresses appearing on the records of
the Bank for the  purpose  of  subscribing  for  shares of  Common  Stock in the
Subscription  Offering  and  will be made  available  for use by  those  persons
entitled to purchase in the Direct Community Offering.

                                       17

<PAGE>

     Each  order  form  will  be  preceded  or  accompanied  by  the  prospectus
describing the Holding Company,  the Bank, the Common Stock and the Subscription
and  Direct  Community  Offerings.  Each order form will  contain,  among  other
things, the following:

     A.   A  specified  date by which all order  forms must be  received  by the
          Bank,  which  date  shall be not less than 20,  nor more than 45 days,
          following  the date on which the order  forms are  mailed by the Bank,
          and which date will  constitute the  termination  of the  Subscription
          Offering;

     B.   The purchase  price per share for shares of Common Stock to be sold in
          the Subscription and Direct Community Offerings;

     C.   A  description  of the minimum and maximum  number of shares of Common
          Stock  that  may  be  subscribed  for  pursuant  to  the  exercise  of
          Subscription  Rights or otherwise  purchased  in the Direct  Community
          Offering;

     D.   Instructions  as to how the recipient of the order form is to indicate
          thereon  the number of shares of Common  Stock for which  such  Person
          elects to subscribe and the available  alternative  methods of payment
          therefor;

     E.   An acknowledgment  that the recipient of the order form has received a
          final copy of the prospectus prior to execution of the order form;

     F.   A  statement  indicating  the  consequences  of  failing  to  properly
          complete  and return the order  form,  including  a  statement  to the
          effect that all subscription rights are nontransferable,  will be void
          at the end of the Subscription  Offering, and can only be exercised by
          delivering  to the Bank within the  subscription  period such properly
          completed and executed order form, together with cash (if delivered in
          person), check or money order in the full amount of the purchase price
          as  specified  in the order  form for the  shares of Common  Stock for
          which the recipient elects to subscribe in the  Subscription  Offering
          (or by  authorizing  on the  order  form that the Bank  withdraw  said
          amount from the subscriber's Deposit Account at the Bank); and

     G.   A statement to the effect that the executed order form,  once received
          by the Bank, may not be modified or amended by the subscriber  without
          the consent of the Bank.

     Notwithstanding  the above,  the Bank and the Holding  Company  reserve the
right  in  their  sole  discretion  to  accept  or  reject  orders  received  on
photocopied or facsimilied order forms.

15.  Undelivered, Defective or Late Order Form; Insufficient Payment

     In the event order forms (a) are not delivered and are returned to the Bank
by the  United  States  Postal  Service  or the Bank is  unable  to  locate  the
addressee,  (b) are not  received  back by the Bank or are  received by the Bank
after the expiration date specified  thereon,  (c) are defectively filled out or
executed, (d) are not accompanied by the full required payment for the shares of
Common Stock  subscribed  for  (including  cases in which Deposit  Accounts from
which  withdrawals  are authorized are  insufficient  to cover the amount of the
required payment), or (e) are not mailed pursuant to a "no mail" order placed in
effect by the account holder, the subscription rights of the Person to whom such
rights have been granted will

                                       18

<PAGE>

lapse as though such Person failed to return the contemplated  order form within
the time period specified thereon;  provided, that the Bank may, but will not be
required to, waive any immaterial  irregularity on any order form or require the
submission  of  corrected  order  forms or the  remittance  of full  payment for
subscribed  shares by such date as the Bank may specify.  The  interpretation by
the Bank of terms and  conditions  of this Plan and of the order  forms  will be
final, subject to the authority of the OTS.

16.  Completion of the Stock Offering

     The Stock Offering will be terminated if not completed  within 90 days from
the date of approval by the OTS, unless an extension is approved by the OTS.

17.  Market for Common Stock

     If at the close of the Stock Offering the Holding Company has more than 100
shareholders  of any  class of stock,  the  Holding  Company  shall use its best
efforts to:

     (i)  encourage and assist a market maker to establish and maintain a market
          for that class of stock; and

     (ii) list  that  class  of  stock  on a  national  or  regional  securities
          exchange, or on the Nasdaq system.

18.  Stock Purchases by Management Persons After the Offering

     For a  period  of  three  years  after  the  proposed  Stock  Offering,  no
Management  Person or his or her  Associates  may  purchase,  without  the prior
written  approval of the OTS,  any Common Stock of the Holding  Company,  except
from a  broker-dealer  registered  with the SEC, except that the foregoing shall
not apply to:

     A.   Negotiated  transactions  involving  more  than 1% of the  outstanding
          stock in the class of stock; or

     B.   Purchases  of stock made by and held by any  Tax-Qualified  or Non-Tax
          Qualified  Employee Plan of the Stock Bank or the Holding Company even
          if  such  stock  is  attributable  to  Management   Persons  or  their
          Associates.

19.  Resales of Stock by Management Persons

     Common Stock  purchased by Management  Persons and their  Associates in the
Stock Offering may not be resold for a period of at least one year following the
date of  purchase,  except  in the  case of death of the  Management  Person  or
Associate.

20.  Stock Certificates

     Each stock certificate shall bear a legend giving appropriate notice of the
restrictions set forth in Section 19 above.  Appropriate  instructions  shall be
issued to the  Holding  Company's  transfer  agent with  respect  to  applicable
restrictions  on transfers of such stock.  Any shares of stock issued as a stock
dividend,

                                       19

<PAGE>

stock split or otherwise with respect to such restricted stock, shall be subject
to the same restrictions as apply to the restricted stock.

21.  Restriction on Financing Stock Purchases

     The Holding Company will not offer or sell any of the Common Stock proposed
to be issued to any person whose  purchase  would be financed by funds loaned to
the person by the Holding Company, the Bank or any of their Affiliates.

22.  Stock Benefit Plans

     The Board of  Directors  of the Bank and/or the Holding  Company  intend to
adopt one or more stock benefit plans for its employees, officers and directors,
including  an ESOP,  stock award  plans and stock  option  plans,  which will be
authorized to purchase Common Stock and grant options for Common Stock. However,
only the Tax-Qualified Employee Plans will be permitted to purchase Common Stock
in the Stock Offering subject to the purchase priorities set forth in this Plan.
The Board of Directors of the Bank intends to establish  the ESOP and  authorize
the ESOP and any other Tax-Qualified Employee Plans to purchase in the aggregate
up to 10% of the Common  Stock issued in the Stock  Offering.  The Stock Bank or
the Holding  Company may make scheduled  discretionary  contributions  to one or
more  Tax-Qualified  Employee Plans to purchase Common Stock issued in the Stock
Offering  or to  purchase  issued  and  outstanding  shares of  Common  Stock or
authorized but unissued  shares of Common Stock  subsequent to the completion of
the Stock Offering,  provided such  contributions do not cause the Stock Bank to
fail to meet any of its regulatory capital requirements.  This Plan specifically
authorizes the grant and issuance by the Holding Company of (i) awards of Common
Stock after the Stock  Offering  pursuant to one or more stock  recognition  and
award  plans (the  "Recognition  Plans")  in an amount  equal to up to 4% of the
number of shares of Common Stock issued in the Stock  Offering (and in an amount
equal to up to 5% of the  Common  Stock  issued  in the  Stock  Offering  if the
Recognition  Plans are adopted  more than one year after the  completion  of the
Stock  Offering),  (ii)  options to  purchase a number of shares of the  Holding
Company's  Common  Stock in an amount equal to up to 10% of the number of shares
of Common Stock issued in the Stock Offering and shares of Common Stock issuable
upon  exercise  of such  options,  and  (iii)  Common  Stock  to one or more Tax
Qualified  Employee  Plans,  including  the ESOP,  at the  closing  of the Stock
Offering or at any time thereafter, in an amount equal to up to 8% of the number
of shares of Common Stock issued in the Stock Offering if the Recognition  Plans
award  Common  Stock  sooner  than one year  after the  completion  of the Stock
Offering,  and up to 10% of the number of shares of Common  Stock  issued in the
Stock Offering if the Recognition Plans are adopted more than one year after the
completion of the Stock Offering.  Shares awarded to the Tax Qualified  Employee
Plans or pursuant to the Recognition  Plans,  and shares issued upon exercise of
options may be authorized but unissued  shares of the Holding  Company's  Common
Stock,  or shares of Common Stock purchased by the Holding Company or such plans
on the open market.  Any awards of Common Stock under the Recognition  Plans and
the stock option plans will be subject to prior stockholder approval.

23.  Post-Reorganization Filing and Market Making

     It is likely that there will be a limited  market for the Common Stock sold
in the Stock Offering,  and purchasers must be prepared to hold the Common Stock
for an  indefinite  period  of time.  If the  Holding  Company  has more than 35
stockholders  of any class of stock,  the Holding  Company  shall  register  its
Common Stock with the SEC pursuant to the Exchange Act, and shall  undertake not
to deregister such Common Stock for a period of three years thereafter.

                                       20

<PAGE>

24.  Payment of Dividends and Repurchase of Stock

     The Holding  Company  may not declare or pay a cash  dividend on its Common
Stock if the effect thereof would cause the regulatory capital of the Bank to be
reduced  below  the  amount  required  under  ss.  567.2  of the OTS  rules  and
regulations.  Otherwise, the Holding Company may declare dividends or make other
capital  distributions  in  accordance  with  applicable  laws and  regulations.
Following  completion of the Stock Offering,  the Holding Company may repurchase
its Common Stock subject to ss. 563b.3(g) of the OTS rules and  regulations,  as
long as such  repurchases do not cause the regulatory  capital of the Bank to be
reduced below the amount  required under 12 C.F.R.  ss. 567.2.  The MHC may from
time to time  purchase  Common  Stock of the  Holding  Company.  Subject  to the
approval of the OTS, the MHC may waive its right to receive  dividends  declared
by the Holding Company.

25.  Reorganization and Stock Offering Expenses

     The  Regulations  require that the expenses of any Stock  Offering  must be
reasonable.  The Bank  will use its best  efforts  to assure  that the  expenses
incurred by the Bank and the Holding Company in effecting the Reorganization and
the Stock Offering will be reasonable.

26.  Employment and Other Severance Agreements

     Following or contemporaneously with the Reorganization, the Bank and/or the
Holding Company may enter into employment and/or severance arrangements with one
or more  executive  officers  of the Bank  and/or  the  Holding  Company.  It is
anticipated  that any employment  contracts  entered into by the Bank and/or the
Holding  Company  will be for  terms  not  exceeding  three  years and that such
contracts will provide for annual renewals of the term of the contracts, subject
to approval by the Board of Directors.  The Bank and/or the Holding Company also
may enter into severance  arrangements with one or more executive officers which
provide for the payment of  severance  compensation  in the event of a change in
control of the Bank and/or the Holding Company. The terms of such employment and
severance  arrangements  have not been  determined as of this time,  but will be
described in any prospectus circulated in connection with the Stock Offering and
will be subject to and comply with all regulations of the OTS.

27.  Interpretation

     All  interpretations  of this Plan and  application  of its  provisions  to
particular  circumstances  by a majority of the Board of  Directors  of the Bank
shall be final, subject to the authority of the OTS.

28.  Amendment or Termination of the Plan

     If  necessary  or  desirable,  the  terms of the Plan may be  substantially
amended  by a  majority  vote of the Bank's  Board of  Directors  as a result of
comments  from  regulatory  authorities  or  otherwise,  at any  time  prior  to
submission  of the Plan and proxy  materials to the  Members.  At any time after
submission of the Plan and proxy materials to the Members, the terms of the Plan
that relate to the Reorganization may be amended by a majority vote of the Board
of Directors only with the concurrence of the OTS. Terms of the Plan relating to
the Stock Offering including, without limitation,  Sections 8 through 20, may be
amended  by a  majority  vote of the Bank's  Board of  Directors  as a result of
comments  from  regulatory  authorities  or  otherwise  at any time prior to the
approval of the Plan by the OTS and at any time  thereafter with the concurrence
of the OTS.  The Plan  may be  terminated  by a  majority  vote of the  Board of
Directors  at any time prior to the  earlier of  approval of the Plan by the OTS
and the date of the Special Meeting, and

                                       21

<PAGE>

may be  terminated  by a  majority  vote of the Board of  Directors  at any time
thereafter  with the  concurrence  of the OTS. In its  discretion,  the Board of
Directors  may  modify or  terminate  the Plan upon the order of the  regulatory
authorities  without a  resolicitation  of  proxies  or  another  meeting of the
Members; however, any material amendment of the terms of the Plan that relate to
the  Reorganization  which  occur  after the  Special  Meeting  shall  require a
resolicitation of Members.

     The Plan shall be terminated if the  Reorganization is not completed within
24 months from the date upon which the Members of the Bank approve the Plan, and
may not be extended by the Bank or the OTS.

     Dated:   October 15, 1997.

                                       22

<PAGE>

                                  LIBERTY BANK

                              FEDERAL STOCK CHARTER


     Section  1.  Corporate  Title.  The full  corporate  title  of the  savings
association is Liberty Bank (the "Association").

     Section 2. Office.  The home office shall be located in the City of Avenel,
County of Middlesex, State of New Jersey.

     Section 3. Duration. The duration of the Association is perpetual.

     Section 4. Purpose and Powers.  The purpose of the Association is to pursue
any or all of the lawful objectives of a Federal savings  association  chartered
under 10(o) of the Home Owners' Loan Act, 12 U.S.C.  1467(o) and to exercise all
of the express, implied, and incidental powers conferred thereby and by all acts
amendatory  thereof and  supplemental  thereto,  subject to the Constitution and
laws of the United States as they are now in effect, or as they may hereafter be
amended, and subject to all lawful and applicable rules, regulations, and orders
of the Office of Thrift Supervision (the "Office").

     Section 5. Capital Stock.  The total number of shares of all classes of the
capital  stock which the  Association  has  authority to issue is  30,000,000 of
which 20,000,000  shares shall be common stock, par value $.10 per share, and of
which  10,000,000  shares  shall be serial  preferred  stock.  The shares may be
issued from time to time as  authorized  by the board of  directors  without the
approval of its stockholders  except as otherwise  provided in this Section 5 or
to the extent  that such  approval  is  required  by  governing  law,  rule,  or
regulation.  The  consideration  for the issuance of the shares shall be paid in
full before  their  issuance  and shall not be less than the par value.  Neither
promissory  notes nor future services shall  constitute  payment or part payment
for the issuance of shares of the Association.  The consideration for the shares
shall be cash,  tangible or intangible property (to the extent direct investment
in such  property  would be  permitted  to the  Association),  labor or services
actually performed for the Association,  or any combination of the foregoing. In
the  absence of actual  fraud in the  transaction,  the value of such  property,
labor, or services,  as determined by the board of directors of the Association,
shall be conclusive.  Upon payment of such  consideration,  such shares shall be
deemed to be fully paid and nonassessable. In the case of a stock dividend, that
part of the surplus of the  Association  which is  transferred to stated capital
upon the  issuance  of  shares  as a share  dividend  shall be  deemed to be the
consideration for their issuance.

     Except  for  shares  issuable  in  connection  with the  conversion  of the
Association  from the mutual to the stock form of  capitalization,  no shares of
capital stock (including shares issuable upon conversion,  exchange, or exercise
of other  securities)  shall be issued,  directly or  indirectly,  to  officers,
directors,  or controlling  persons of the  Association  other than as part of a
general  public  offering or as  qualifying  shares to a director,  unless their
issuance  or the plan under  which they would be issued has been  approved  by a
majority of the total votes eligible to be cast at a legal meeting.

     Nothing  contained  in this  Section  5 (or in any  supplementary  sections
hereto)  shall  entitle the  holders of any class or series of capital  stock to
vote as a separate class or series or to more than one vote per share, except as
to the  cumulation of votes for the election of directors.  Provided,  that this
restriction on voting separately by class or series shall not apply:

     (i)  To any provision which would authorize the holders of preferred stock,
          voting as a class or  series,  to elect  some  members of the board of
          directors, less than a

                                        1

<PAGE>

          majority thereof,  in the event of default in the payment of dividends
          on any class or series of preferred stock;

     (ii) To any provision  which would require the holders of preferred  stock,
          voting as a class or series, to approve the merger or consolidation of
          the  Association  with  another  corporation  or the sale,  lease,  or
          conveyance  (other  than by  mortgage  or  pledge)  of  properties  or
          business in exchange for  securities of a  corporation  other than the
          Association if the preferred stock is exchanged for securities of such
          other  corporation:  Provided,  that no  provision  may  require  such
          approval for  transactions  undertaken with the assistance or pursuant
          to  the  direction  of  the  Office,  the  Federal  Deposit  Insurance
          Corporation, or the Resolution Trust Corporation;

    (iii) To any amendment  which would  adversely  change the specific terms of
          any class or series of  capital  stock as set forth in this  Section 5
          (or in any  supplementary  sections  hereto),  including any amendment
          which  would  create or  enlarge  any class or  series  ranking  prior
          thereto in rights and  preferences.  An amendment  which increases the
          number of authorized  shares of any class or series of capital  stock,
          or substitutes the surviving  Association in a merger or consolidation
          for the  Association,  shall not be  considered  to be such an adverse
          change.

     A  description  of the  different  classes and series of the  Association's
capital  stock and a statement of the  designations,  and the  relative  rights,
preferences and limitations of the shares of each class of and series of capital
stock are as follows:

     A.  Common  Stock.  Except  as  provided  in  this  Section  5 (or  in  any
supplementary  sections  thereto) the holders of common stock shall  exclusively
possess  all  voting  power.  Each  holder of shares  of common  stock  shall be
entitled to one vote for each share held by such holder.

     Whenever there shall have been paid, or declared and set aside for payment,
to the holders of the outstanding shares of any class of stock having preference
over the common stock as to payment of  dividends,  the full amount of dividends
and of sinking fund,  retirement fund or other retirement  payments,  if any, to
which such holders are respectively  entitled in preference to the common stock,
then  dividends  may be paid on the  common  stock and on any class or series of
stock  entitled  to  participate  therewith  as to  dividends  out of any assets
legally available for the payment of dividends.

     In  the  event  of  any  liquidation,  dissolution,  or  winding  up of the
Association,  the  holders of the common  stock (and the holders of any class or
series  of  stock  entitled  to  participate   with  the  common  stock  in  the
distribution  of assets) shall be entitled to receive,  in cash or in kind,  the
assets of the  Association  available  for  distribution  remaining  after:  (i)
payment or provision  for payment of the  Association's  debts and  liabilities;
(ii)   distributions  or  provision  for  distributions  in  settlement  of  its
liquidation  account; and (iii) distributions or provisions for distributions to
holders of any class or series of stock having  preference over the common stock
in the liquidation, dissolution, or winding up of the Association. Each share of
common stock shall have the same rights as and be identical in all respects with
all the other shares of common stock.

                                        2

<PAGE>

     B. Preferred Stock.  The Association may provide in supplementary  sections
to its  charter  for one or more  classes of  preferred  stock,  which  shall be
separately identified. The shares of any class may be divided into and issued in
series,  with each series separately  designated so as to distinguish the shares
thereof  from the  shares of all other  series  and  classes.  The terms of each
series shall be set forth in a supplementary  section to the charter. All shares
of the same class shall be identical, except as to the following relative rights
and preferences, as to which there may be variations between different series:

     (a)  The   distinctive   serial   designation  and  the  number  of  shares
          constituting such series;

     (b)  The dividend  rate or the amount of dividends to be paid on the shares
          of such series, whether dividends shall be cumulative and, if so, from
          which   date(s),   the  payment   date(s)  for   dividends,   and  the
          participating  or  other  special  rights,  if any,  with  respect  to
          dividends;

     (c)  The voting powers, full or limited, if any, of shares of such series;

     (d)  Whether the shares of such series shall be redeemable  and, if so, the
          price(s) at which, and the terms and conditions of which,  such shares
          may be redeemed;

     (e)  The  amount(s)  payable upon the shares of such series in the event of
          voluntary or involuntary  liquidation,  dissolution,  or winding up of
          the Association;

     (f)  Whether the shares of such series  shall be entitled to the benefit of
          a  sinking  or  retirement  fund  to be  applied  to the  purchase  or
          redemption of such shares, and if so entitled, the amount of such fund
          and the manner of its  application,  including  the  price(s) at which
          such shares may be redeemed or purchased  through the  application  of
          such fund;

     (g)  Whether  the  shares of such  series  shall be  convertible  into,  or
          exchangeable for, shares of any other class or classes of stock of the
          Association  and,  if so, the  conversion  price(s)  or the rate(s) of
          exchange,   and  the  adjustments  thereof,  if  any,  at  which  such
          conversion or exchange may be made, and any other terms and conditions
          of such conversion or exchange;

     (h)  The price or other  consideration  for which the shares of such series
          shall be issued; and

     (i)  Whether the shares of such  series  which are  redeemed  or  converted
          shall  have the status of  authorized  but  unissued  shares of serial
          preferred  stock and whether  such shares may be reissued as shares of
          the same or any other series of serial preferred stock.

     Each share of each  series of serial  preferred  stock  shall have the same
relative rights as and be identical in all respects with all the other shares of
the same series.

     The board of directors  shall have authority to divide,  by the adoption of
supplementary  charter  sections,  any authorized  class of preferred stock into
series and,  within the  limitations set forth in this section and the remainder
of this charter,  fix and determine the relative  rights and  preferences of the
shares of any series so established.

                                        3

<PAGE>

     Prior to the issuance of any preferred shares of a series  established by a
supplementary charter section adopted by the board of directors, the Association
shall file with the  Secretary to the Office a dated copy of that  supplementary
section of this charter  establishing  and designating the series and fixing and
determining the relative rights and preferences thereof.

     Section  6.  Preemptive  Rights.  Holders  of  the  capital  stock  of  the
Association  shall not be entitled  to  preemptive  rights  with  respect to any
shares of the Association which may be issued.

     Section 7.  Directors.  The  Association  shall be under the direction of a
board of  directors.  The  authorized  number  of  directors,  as  stated in the
Association's  bylaws, shall not be fewer than five nor more than fifteen except
when a greater number is approved by the Director of the Office.

     Section 8. Certain  Provisions  Applicable for Five Years.  Notwithstanding
anything contained in the Association's charter or bylaws to the contrary, for a
period of five years from the  effective  date of this  Charter,  the  following
provisions shall apply:

     A. Beneficial Ownership Limitation.  No person, other than Axia Bancorp and
Axia Bancorp, MHC, the mutual holding company of the Association, shall directly
or indirectly offer to acquire or acquire the beneficial  ownership of more than
10 percent of the common stock of the  Association.  This  limitation  shall not
apply to a transaction in which the  Association  forms a stock holding  company
without  change  in  the  respective   beneficial  ownership  interests  of  its
stockholders  other than pursuant to the exercise of any dissenter and appraisal
rights,  the  purchase of shares by  underwriters  in  connection  with a public
offering,  or the purchase of shares by a  tax-qualified  employee stock benefit
plan which is exempt from the approval requirements under 574.3(c)(l)(vi) of the
Office's regulations.

     In the event shares are acquired in violation of this Section 8, all shares
beneficially  owned by any  person in excess of 10% shall be  considered  excess
shares  and shall not be  counted  as shares  entitled  to vote and shall not be
voted by any person or counted as voting shares in  connection  with any matters
submitted to the stockholders for a vote.

     For purposes of this Section 8, the following definitions apply:

     (1) The term "person" includes an individual,  a group acting in concert, a
corporation,  a partnership,  an association, a joint stock company, a trust, an
unincorporated  organization or similar company,  a syndicate or any other group
formed for the purpose of acquiring, holding or disposing of the common stock of
the Association.

     (2) The term  "offer"  includes  every offer to buy or  otherwise  acquire,
solicitation of an offer to sell, tender offer for, or request or invitation for
tenders of, a security or interest in a security for value.

     (3) The term "acquire" includes every type of acquisition, whether effected
by purchase, exchange, operation of law or otherwise.

     (4) The term "acting in concert" means (a) knowing participation in a joint
activity or  conscious  parallel  action  towards a common  goal  whether or not
pursuant to an express  agreement,  or (b) 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  arrangements,
whether written or otherwise.

                                        4

<PAGE>

     B. Call for Special Meetings.  Special meetings of stockholders relating to
changes in control of the  Association  or  amendments  to its charter  shall be
called only upon direction of the board of directors.

     Section  9.  Amendment  of  Charter.  Except as  provided  in Section 5, no
amendment,  addition,  alteration,  change,  or repeal of this charter  shall be
made,  unless  such  is  first  proposed  by  the  board  of  directors  of  the
Association, approved by the shareholders of a majority of the votes eligible to
be cast at a legal  meeting,  unless a higher vote is  otherwise  required,  and
approved or preapproved by the Office.

                                        5

<PAGE>

Dated:  This             day of __________, 1998.



Attest: ___________________________   By: ______________________________________
        Leslie C. Whelan, Secretary       John R. Bowen, Chairman, President and
        Liberty Bank                      Chief Executive Officer
                                          Liberty Bank



Declared effective this                day of                            , 1998.


Office of Thrift Supervision


Attest: ___________________________   By: ______________________________________
        Executive Secretary               Director
                                          Office of Thrift Supervision


                                        6

<PAGE>

                                  LIBERTY BANK

                                     BYLAWS


                             ARTICLE I - Home Office

         The home office of Liberty Bank (the "Association") shall be located at
1410 St.  Georges Avenue in the City of Avenel,  in the County of Midllesex,  in
the State of New Jersey.

                            ARTICLE II - Shareholders

     Section  1.  Place  of  Meetings.   All  annual  and  special  meetings  of
shareholders  shall be held at the home  office  of the  Association  or at such
other  place in the  State in  which  the  principal  place of  business  of the
Association is located as the board of directors may determine.

     Section 2. Annual Meeting. A meeting of the shareholders of the Association
for the election of directors and for the  transaction  of any other business of
the  Association  shall be held  annually  within  150 days after the end of the
Association's  fiscal year,  on the _____  __________  in _____,  if not a legal
holiday,  and if a legal holiday,  then on the next day following which is not a
legal holiday,  at 2:00 p.m., or at such other date and time within such 150-day
period as the board of directors may determine.

     Section  3.  Special  Meetings.  Subject  to the  limitations  set forth in
Section 8 of the Association's Charter, special meetings of the shareholders for
any purpose or purposes,  unless otherwise  prescribed by the regulations of the
Office of Thrift  Supervision  (the "Office"),  may be called at any time by the
chairman of the board,  the president,  or a majority of the board of directors,
and  shall be  called  by the  chairman  of the  board,  the  president,  or the
secretary upon the written  request of the holders of not less than one-tenth of
all of the outstanding capital stock of the Association  entitled to vote at the
meeting. Such written request shall state the purpose or purposes of the meeting
and shall be  delivered to the home office of the  Association  addressed to the
chairman of the board, the president, or the secretary.

     Section  4.  Conduct of  Meetings.  Annual and  special  meetings  shall be
conducted in  accordance  with rules  established  by the Board of Directors and
made available for inspection by  stockholders  at the annual or special meeting
unless  otherwise  prescribed  by the  Office  or  these  bylaws.  The  board of
directors  shall  designate,  when present,  either the chairman of the board or
president to preside at such meetings.

     Section 5. Notice of Meetings.  Written notice stating the place, date, and
hour of the meeting and the  purpose(s) for which the meeting is called shall be
delivered  not  fewer  than 10 nor  more  than 50 days  before  the  date of the
meeting, either personally or by mail, by or at the direction of the chairman of
the board,  the  president,  or the  secretary,  or the  directors  calling  the
meeting,  to each  shareholder  of record  entitled to vote at such meeting.  If
mailed,  such notice shall be deemed to be delivered when deposited in the mail,
addressed to the  shareholder at the address as it appears on the stock transfer
books or records of the  Association as of the record date prescribed in Section
6 of this Article II with postage prepaid. When any shareholders meeting, either
annual or special,  is adjourned  for 30 days or more,  notice of the  adjourned
meeting  shall be given as in the case of an original  meeting.  It shall not be
necessary to give any notice of the time and place of any meeting  adjourned for
less than 30 days or of the business to be transacted at the meeting, other than
an announcement at the meeting at which such adjournment is taken.

                                        1

<PAGE>

     Section  6.  Fixing  of  Record  Date.   For  the  purpose  of  determining
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any adjournment, or shareholders entitled to receive payment of any dividend, or
in order to make a determination  of shareholders  for any other proper purpose,
the board of  directors  shall fix in advance a date as the record  date for any
such determination of shareholders. Such date in any case shall be not more than
60 days and, in case of a meeting of shareholders,  not fewer than 10 days prior
to the date on which the  particular  action,  requiring such  determination  of
shareholders,  is to be taken. When a determination of shareholders  entitled to
vote at any meeting of  shareholders  has been made as provided in this section,
such determination shall apply to any adjournment.

     Section  7.  Voting  List.  At least 20 days  before  each  meeting  of the
shareholders, the officer or agent having charge of the stock transfer books for
shares  of the  Association  shall  make a  complete  list  of the  shareholders
entitled to vote at such meeting,  or any adjournment,  arranged in alphabetical
order,  with the  address  and the number of shares  held by each.  This list of
shareholders  shall be kept on file at the home  office of the  Association  and
shall be subject to  inspection  by any  shareholder  at any time  during  usual
business  hours for a period of 20 days  prior to such  meeting.  Such list also
shall be  produced  and kept open at the time and place of the meeting and shall
be subject  to  inspection  by any  shareholder  during  the entire  time of the
meeting.  The original stock transfer book shall constitute prima facie evidence
of the  shareholders  entitled to examine such list or transfer books or to vote
at any meeting of shareholders.

     In  lieu of  making  the  shareholder  list  available  for  inspection  by
shareholders as provided in the preceding paragraph,  the board of directors may
elect to  follow  the  procedures  described  in ss.  552.6(d)  of the  Office's
regulations as now or hereafter in effect.

     Section 8. Quorum. A majority of the outstanding  shares of the Association
entitled to vote,  represented in person or by proxy,  shall constitute a quorum
at a meeting of shareholders.  If less than a majority of the outstanding shares
is represented at a meeting, a majority of the shares so represented may adjourn
the meeting from time to time without further notice.  At such adjourned meeting
at  which a  quorum  shall  be  present  or  represented,  any  business  may be
transacted  which  might  have been  transacted  at the  meeting  as  originally
notified.  The shareholders  present at a duly organized meeting may continue to
transact business until  adjournment,  notwithstanding  the withdrawal of enough
shareholders to constitute less than a quorum.

     Section 9. Proxies. At all meetings of shareholders, a shareholder may vote
by proxy  executed  in  writing  by the  shareholder  or by his duly  authorized
attorney in fact.  Proxies  solicited on behalf of the management shall be voted
as  directed  by the  shareholder  or,  in the  absence  of such  direction,  as
determined by a majority of the board of directors. No proxy shall be valid more
than eleven  months from the date of its  execution  except for a proxy  coupled
with an interest.

     Section  10.  Voting  of Shares  in the Name of Two or More  Persons.  When
ownership  stands  in the name of two or more  persons,  at any  meeting  of the
shareholders of the Association,  any one or more of such shareholders may cast,
in person or by proxy,  all votes to which such  ownership  is  entitled  in the
absence of written  directions to the Association to the contrary.  In the event
an  attempt is made to cast  conflicting  votes,  in person or by proxy,  by the
several persons in whose names shares of stock stand, the vote or votes to which
those  persons  are  entitled  shall be cast as  directed by a majority of those
holding  such and  present in person or by proxy at such  meeting,  but no votes
shall be cast for such stock if a majority cannot agree.

                                        2

<PAGE>

     Section 11.  Voting of Shares of Certain  Holders.  Shares  standing in the
name of another corporation may be voted by any officer,  agent, or proxy as the
bylaws of such corporation may prescribe,  or, in the absence of such provision,
as the board of directors of such  corporation may determine.  Shares held by an
administrator, executor, guardian, or conservator may be voted by him, either in
person or by proxy,  without a transfer  of such  shares  into his name.  Shares
standing  in the name of a trustee  may be voted by him,  either in person or by
proxy,  but no trustee  shall be  entitled  to vote shares held by him without a
transfer of such shares into his name. Shares standing in the name of a receiver
may be voted by such  receiver,  and  shares  held by or under the  control of a
receiver may be voted by such  receiver  without the  transfer  into his name if
authority to do so is contained  in an  appropriate  order of the court or other
public authority by which such receiver was appointed.

     A  shareholder  whose  shares are  pledged  shall be  entitled to vote such
shares until the shares have been transferred into the name of the pledgee,  and
thereafter the pledgee shall be entitled to vote the shares so transferred.

     Neither treasury shares of its own stock held by the Association nor shares
held by another  corporation,  if a majority of the shares  entitled to vote for
the election of directors of such other corporation are held by the Association,
shall be voted at any  meeting  or counted in  determining  the total  number of
outstanding shares at any given time for purposes of any meeting.

     Section 12.  Cumulative  Voting.  Stockholders may not cumulate their votes
for election of directors.

     Section  13.  Inspectors  of  Election.   In  advance  of  any  meeting  of
shareholders,  the board of directors may appoint any person other than nominees
for office as inspectors of election to act at such meeting or any  adjournment.
The  number of  inspectors  shall be either one or three.  Any such  appointment
shall not be  altered at the  meeting.  If  inspectors  of  election  are not so
appointed,  the chairman of the board or the  president may or at the request of
not fewer than 10 percent of the votes  represented at the meeting  shall,  make
such  appointment at the meeting.  If appointed at the meeting,  the majority of
the votes  present shall  determine  whether one or three  inspectors  are to be
appointed. In case any person appointed as inspector fails to appear or fails or
refuses  to act,  the  vacancy  may be  filled  by  appointment  by the board of
directors  in advance of the  meeting or at the  meeting by the  chairman of the
board or the president.

     Unless  otherwise  prescribed by regulations  of the Office,  the duties of
such inspectors  shall include:  determining the number of shares and the voting
power of each share, the shares  represented at the meeting,  the existence of a
quorum, and the authenticity,  validity and effect of proxies;  receiving votes,
ballots,  or consents;  hearing and  determining all challenges and questions in
any way arising in connection  with the rights to vote;  counting and tabulating
all votes or consents; determining the result; and such acts as may be proper to
conduct the election or vote with fairness to all shareholders.

     Section 14.  Nominating  Committee.  The board of directors  shall act as a
nominating  committee  for  selecting  the  management  nominees for election as
directors.  Except in the case of a nominee substituted as a result of the death
or other  incapacity of a management  nominee,  the nominating  committee  shall
deliver written  nominations to the secretary at least 20 days prior to the date
of the annual  meeting.  Upon delivery,  such  nominations  shall be posted in a
conspicuous  place  in  each  office  of the  Association.  No  nominations  for
directors  except those made by the nominating  committee shall be voted upon at
the annual meeting unless other  nominations by shareholders are made in writing
and delivered to the secretary of the

                                        3

<PAGE>

Association  at least five days prior to the date of the  annual  meeting.  Upon
delivery, such nominations shall be posted in a conspicuous place in each office
of the  Association.  Ballots bearing the names of all persons  nominated by the
nominating committee and by shareholders shall be provided for use at the annual
meeting.  However,  if the nominating  committee  shall fail or refuse to act at
least 20 days prior to the annual meeting, nominations for directors may be made
at the annual  meeting by any  shareholder  entitled  to vote and shall be voted
upon.

     Section  15. New  Business.  Any new  business to be taken up at the annual
meeting  shall  be  stated  in  writing  and  filed  with the  secretary  of the
Association at least five days prior to the date of the annual meeting,  and all
business  so  stated,  proposed,  and filed  shall be  considered  at the annual
meeting;  but no other proposal shall be acted upon at the annual  meeting.  Any
shareholder  may make any other  proposal at the annual meeting and the same may
be discussed  and  considered,  but unless  stated in writing and filed with the
secretary at least five days before the  meeting,  such  proposal  shall be laid
over for action at an adjourned,  special or annual meeting of the  shareholders
taking place 30 days or more  thereafter.  This provision  shall not prevent the
consideration  and approval or  disapproval  at the annual meeting of reports of
officers, directors, and committees; but in connection with such reports, no new
business  shall be acted upon at such annual  meeting unless stated and filed as
herein provided.

     Section 16.  Informal  Action by  Shareholders.  Any action  required to be
taken at a meeting of the  shareholders,  or any other action which may be taken
at a meeting  of  shareholders,  may be taken  without a meeting  if  consent in
writing,  setting  forth the  action  to be taken,  shall be given by all of the
shareholders entitled to vote with respect to the subject matter.

                        ARTICLE III - Board of Directors

     Section 1. General  Powers.  The  business  and affairs of the  Association
shall be under the direction of its board of  directors.  The board of directors
shall  annually  elect a chairman  of the board and a  president  from among its
members and shall designate,  when present,  either the chairman of the board or
the president to preside at its meetings.

     Section 2. Number and Term.  The board of directors  shall  consist of nine
members  and shall be divided  into three  classes as nearly  equal in number as
possible.  The  members of each class shall be elected for a term of three years
and until their successors are elected and qualified. One class shall be elected
annually by ballot.

     Section 3. Regular  Meetings.  A regular  meeting of the board of directors
shall be held without notice other than this bylaw immediately after, and at the
same place as, the annual  meeting of  shareholders.  The board of directors may
provide,  by resolution,  the time and place,  within the  Association's  normal
lending territory, for the holding of additional regular meetings without notice
other than such resolution.

     Section 4. Special Meetings. Special meetings of the board of directors may
be called by or at the request of the chairman of the board,  the president,  or
one-third of the directors.  The persons  authorized to call special meetings of
the board of  directors  may fix any  place,  within  the  Association's  normal
lending territory,  as the place for holding any special meeting of the board of
directors called by such persons.

     Members of the board of directors may  participate  in special  meetings by
means of conference telephone or similar  communications  equipment by which all
persons participating in the meeting can hear

                                        4

<PAGE>

each other. Such participation shall constitute presence in person but shall not
constitute  attendance for the purpose of compensation pursuant to Section 11 of
this Article.

     Section 5. Notice.  Written notice of any special meeting shall be given to
each  director at least two days prior thereto when  delivered  personally or by
telegram  or at least  five days prior  thereto  when  delivered  by mail at the
address at which the director is most likely to be reached. Such notice shall be
deemed to be delivered  when  deposited in the mail so  addressed,  with postage
prepaid if sent by mail or when  delivered to the  telegraph  company if sent by
telegram.  Any director may waive notice of any meeting by a writing  filed with
the  secretary.  The  attendance of a director at a meeting  shall  constitute a
waiver of notice of such meeting,  except where a director attends a meeting for
the express purpose of objecting to the transaction of any business  because the
meeting  is  not  lawfully  called  or  convened.  Neither  the  business  to be
transacted at, nor the purpose of, any meeting of the board of directors need be
specified in the notice of waiver of notice of such meeting.

     Section 6. Quorum. A majority of the number of directors fixed by Section 2
of this Article III shall constitute a quorum for the transaction of business at
any meeting of the board of directors; but if less than such majority is present
at a meeting,  a majority of the directors  present may adjourn the meeting from
time to time.  Notice of any adjourned meeting shall be given in the same manner
as prescribed by Section 5 of this Article III.

     Section  7.  Manner of Acting.  The act of the  majority  of the  directors
present at a meeting at which a quorum is present  shall be the act of the board
of directors,  unless a greater number is prescribed by regulation of the Office
or by these bylaws.

     Section 8. Action Without a Meeting. Any action required or permitted to be
taken by the board of directors at a meeting may be taken without a meeting if a
consent in writing, setting forth the action so taken, shall be signed by all of
the directors.

     Section 9.  Resignation.  Any  director may resign at any time by sending a
written  notice  of such  resignation  to the  home  office  of the  Association
addressed  to the  chairman  of the  board or the  president.  Unless  otherwise
specified,  such  resignation  shall take effect upon receipt by the chairman of
the board or the president.  More than three  consecutive  absences from regular
meetings of the board of directors, unless excused by resolution of the board of
directors,  shall  automatically  constitute a resignation,  effective when such
resignation is accepted by the board of directors.

     Section 10. Vacancies.  Any vacancy occurring on the board of directors may
be filled by the  affirmative  vote of a  majority  of the  remaining  directors
although  less than a quorum of the board of  directors.  A director  elected to
fill a vacancy shall be elected to serve until the next election of directors by
the shareholders.  Any directorship to be filled by reason of an increase in the
number of directors  may be filled by election by the board of  directors  for a
term of office  continuing  only until the next  election  of  directors  by the
shareholders.

     Section 11. Compensation.  Directors,  as such, may receive a stated salary
for their services. By resolution of the board of directors,  a reasonable fixed
sum, and reasonable  expenses of  attendance,  if any, may be allowed for actual
attendance at each regular or special meeting of the board of directors. Members
of either standing or special  committees may be allowed such  compensation  for
actual attendance at committee meetings as the board of directors may determine.

                                        5

<PAGE>

     Section 12.  Presumption of Assent.  A director of the  Association  who is
present  at a  meeting  of  the  board  of  directors  at  which  action  on any
Association  matter is taken shall be  presumed  to have  assented to the action
taken  unless his dissent or  abstention  shall be entered in the minutes of the
meeting or unless he shall file a written dissent to such action with the person
acting as the secretary of the meeting before the  adjournment  thereof or shall
forward  such dissent by  registered  mail to the  secretary of the  Association
within  five  days  after  the  date a copy of the  minutes  of the  meeting  is
received. Such right to dissent shall not apply to a director who voted in favor
of such action.

     Section  13.  Removal of  Directors.  At a meeting of  shareholders  called
expressly for that  purpose,  any director may be removed for cause by a vote of
the holders of a majority of the shares then  entitled to vote at an election of
directors.  If less  than  the  entire  board  is to be  removed,  no one of the
directors  may be  removed  if the  votes  cast  against  the  removal  would be
sufficient to elect a director if then cumulatively  voted at an election of the
class of directors of which such director is a part. Whenever the holders of the
shares  of any  class  are  entitled  to  elect  one or  more  directors  by the
provisions of the charter or supplemental  sections  thereto,  the provisions of
this section  shall apply,  in respect to the removal of a director or directors
so elected,  to the vote of the holders of the outstanding  shares of that class
and not to the vote of the outstanding shares as a whole.

                   ARTICLE IV - Executive And Other Committees

     Section 1. Appointment.  The board of directors, by resolution adopted by a
majority of the full board, may designate the chief executive officer and two or
more  of  the  other  directors  to  constitute  an  executive  committee.   The
designation  of any committee  pursuant to this Article IV and the delegation of
authority shall not operate to relieve the board of directors,  or any director,
of any responsibility imposed by law or regulation.

     Section 2. Authority. The executive committee,  when the board of directors
is not in session, shall have and may exercise all of the authority of the board
of directors except to the extent,  if any, that such authority shall be limited
by the resolution  appointing the executive committee;  and except also that the
executive  committee shall not have the authority of the board of directors with
reference  to: the  declaration  of  dividends;  the amendment of the charter or
bylaws of the  Association;  recommending to the  shareholders a plan of merger,
consolidation,  or conversion;  the sale,  lease, or other disposition of all or
substantially  all of the property and assets of the Association  otherwise than
in the usual and regular course of its business; a voluntary  dissolution of the
Association;  a  revocation  of any  of the  foregoing;  or  the  approval  of a
transaction  in  which  any  member  of the  executive  committee,  directly  or
indirectly, has any material beneficial interest.

     Section 3. Tenure.  Subject to the  provisions of Section 8 of this Article
IV,  each member of the  executive  committee  shall hold office  until the next
regular  annual  meeting  of  the  board  of  directors  following  his  or  her
designation  and until a successor is  designated  as a member of the  executive
committee.

     Section 4.  Meetings.  Regular  meetings of the executive  committee may be
held without notice at such times and places as the executive  committee may fix
from time to time by resolution. Special meetings of the executive committee may
be called by any member  thereof upon not less than one days notice  stating the
place,  date, and hour of the meeting,  which notice may be written or oral. Any
member of the executive  committee may waive notice of any meeting and no notice
of any meeting need be given to any member

                                        6

<PAGE>

thereof  who  attends  in  person.  The  notice  of a meeting  of the  executive
committee need not state the business proposed to be transacted at the meeting.

     Section 5.  Quorum.  A majority of the members of the  executive  committee
shall  constitute  a quorum  for the  transaction  of  business  at any  meeting
thereof,  and  action  of the  executive  committee  must be  authorized  by the
affirmative  vote of a majority of the  members  present at a meeting at which a
quorum is present.

     Section 6. Action Without a Meeting. Any action required or permitted to be
taken by the executive  committee at a meeting may be taken without a meeting if
a consent in writing,  setting forth the action so taken, shall be signed by all
of the members of the executive committee.

     Section 7. Vacancies.  Any vacancy in the executive committee may be filled
by a resolution adopted by a majority of the full board of directors.

     Section 8. Resignations and Removal.  Any member of the executive committee
may be  removed  at any time with or without  cause by  resolution  adopted by a
majority of the full board of directors.  Any member of the executive  committee
may resign from the executive  committee at any time by giving written notice to
the president or secretary of the Association.  Unless otherwise specified, such
resignation  shall  take  effect  upon  its  receipt;  the  acceptance  of  such
resignation shall not be necessary to make it effective.

     Section 9.  Procedure.  The  executive  committee  shall  elect a presiding
officer from its members and may fix its own rules of procedure  which shall not
be  inconsistent  with  these  bylaws.  It shall  keep  regular  minutes  of its
proceedings and report the same to the board of directors for its information at
the meeting held next after the proceedings shall have occurred.

     Section 10.  Other  Committees.  The board of directors  may by  resolution
establish an audit,  loan, or other committee  composed of directors as they may
determine to be necessary or appropriate  for the conduct of the business of the
Association and may prescribe the duties, constitution, and procedures thereof.

                              ARTICLE V - Officers

     Section 1. Positions. The officers of the Association shall be a president,
one or more vice presidents, a secretary, and a treasurer, each of whom shall be
elected by the board of directors. The board of directors also may designate the
chairman of the board as an officer.  The president shall be the chief executive
officer,  unless the board of directors  designates the chairman of the board as
chief executive  officer.  The president shall be a director of the Association.
The offices of the  secretary and treasurer may be held by the same person and a
vice president  also may be either the secretary or the treasurer.  The board of
directors may designate one or more vice  presidents as executive vice president
or senior vice president. The board of directors also may elect or authorize the
appointment  of such other  officers  as the  business  of the  Association  may
require.  The officers  shall have such authority and perform such duties as the
board of directors may from time to time authorize or determine.  In the absence
of action by the board of  directors,  the  officers  shall have such powers and
duties as generally pertain to their respective offices.

     Section 2.  Election and Term of Office.  The  officers of the  Association
shall be elected  annually at the first  meeting of the board of directors  held
after each annual  meeting of the  shareholders.  If the election of officers is
not held at such  meeting,  such  election  shall be held as soon  thereafter as
possible.

                                        7

<PAGE>


Each  officer  shall hold  office  until a successor  has been duly  elected and
qualified or until the  officers  death,  resignation,  or removal in the manner
hereinafter provided.  Election or appointment of an officer, employee, or agent
shall not of itself  create  contractual  rights.  The  board of  directors  may
authorize the Association to enter into an employment  contract with any officer
in accordance with regulations of the Office;  but no such contract shall impair
the  right of the  board of  directors  to  remove  any  officer  at any time in
accordance with Section 3 of this Article V.

     Section 3.  Removal.  Any officer may be removed by the board of  directors
whenever in its judgment the best  interests of the  Association  will be served
thereby,  but such removal,  other than for cause, shall be without prejudice to
any contractual rights of the person so removed.

     Section  4.   Vacancies.   A  vacancy  in  any  office  because  of  death,
resignation, removal, disqualification,  or otherwise may be filled by the board
of directors for the unexpired portion of the term.

     Section 5.  Remuneration.  The  remuneration of the officers shall be fixed
from time to time by the board of directors.

               ARTICLE VI - Contracts, Loans, Checks, and Deposits

     Section 1. Contracts. To the extent permitted by regulations of the Office,
and except as otherwise  prescribed by these bylaws with respect to certificates
for shares, the board of directors may authorize any officer,  employee or agent
of the  Association  to enter into any  contract  or  execute  and  deliver  any
instrument in the name of and on behalf of the  Association.  Such authority may
be general or confined to specific instances.

     Section 2. Loans. No loans shall be contracted on behalf of the Association
and no evidence of indebtedness shall be issued in its name unless authorized by
the board of  directors.  Such  authority may be general or confined to specific
instances.

     Section 3. Checks, Drafts, etc. All checks, drafts, or other orders for the
payment of money,  notes, or other evidences of indebtedness  issued in the name
of the Association shall be signed by one or more officers, employees, or agents
of the  Association  in such manner as shall from time to time be  determined by
the board of directors.

     Section 4. Deposits.  All funds of the Association  not otherwise  employed
shall be  deposited  from time to time to the credit of the  Association  in any
duly authorized depositories as the board of directors may select.

            ARTICLE VII - Certificates for Shares and Their Transfer

     Section 1.  Certificates for Shares.  Certificates  representing  shares of
capital stock of the Association shall be in such form as shall be determined by
the board of directors and approved by the Office.  Such  certificates  shall be
signed by the chief executive officer or by any other officer of the Association
authorized by the board of directors,  attested by the secretary or an assistant
secretary,  and sealed  with the  corporate  seal or a  facsimile  thereof.  The
signature  of  such  officers  upon  a  certificate  may  be  facsimiles  if the
certificate  is  manually  signed on behalf of a transfer  agent or a  registrar
other than the Association itself or one of its employees.  Each certificate for
shares of capital stock shall be consecutively

                                        8

<PAGE>

numbered or otherwise identified. The name and address of the person to whom the
shares are issued, with the number of shares and date of issue, shall be entered
on the stock transfer books of the Association.  All certificates surrendered to
the Association for transfer shall be cancelled and no new certificate  shall be
issued  until the  former  certificate  for a like  number  of  shares  has been
surrendered  and  cancelled,  except  that in the  case  of a lost or  destroyed
certificate,  a new  certificate  may be issued upon such terms and indemnity to
the Association as the board of directors may prescribe.

     Section 2.  Transfer of Shares.  Transfer of shares of capital stock of the
Association  shall be made only on its stock transfer books.  Authority for such
transfer  shall  be  given  only  by  the  holder  of  record  or by  his  legal
representative,  who shall furnish proper evidence of such authority,  or by his
attorney  authorized  by a duly  executed  power of attorney  and filed with the
Association.  Such transfer shall be made only on surrender for  cancellation of
the  certificate  for such  shares.  The person in whose name  shares of capital
stock stand on the books of the  Association  shall be deemed by the Association
to be the owner for all purposes.

                    ARTICLE VIII - Fiscal Year; Annual Audit

     The fiscal year of the Association shall end on the last day of December of
each year. The Association  shall be subject to an annual audit as of the end of
its fiscal year by independent public  accountants  appointed by and responsible
to the board of directors.  The appointment of such accountants shall be subject
to annual ratification by the shareholders.

                             ARTICLE IX - Dividends

     Subject to the terms of the  Association's  charter and the regulations and
orders of the Office,  the board of directors  may, from time to time,  declare,
and the  Association  may pay,  dividends on its  outstanding  shares of capital
stock.

                           ARTICLE X - Corporate Seal

     The board of directors shall provide an Association seal which shall be two
concentric circles between which shall be the name of the Association.  The year
of incorporation or an emblem may appear in the center.

                             ARTICLE XI - Amendments

     These bylaws may be amended in a manner  consistent with regulations of the
Office and shall be effective after: (i) approval of the amendment by a majority
vote of the  authorized  board of directors,  or by a majority vote of the votes
cast by the  shareholders  of the  Association  at any legal  meeting,  and (ii)
receipt of any applicable regulatory approval. When an association fails to meet
its  quorum  requirements,  solely  due to  vacancies  on the  board,  then  the
affirmative  vote of a majority of the  sitting  board will be required to amend
the bylaws.

                                        9

<PAGE>

                               AXIA BANCORP, INC.

                          STOCK HOLDING COMPANY CHARTER


     Section 1. Corporate  Title. The full corporate title of the MHC subsidiary
holding company is Axia Bancorp (the "Company").

     Section 2.  Domicile.  The domicile of the Company  shall be located in the
City of Avenel, in the State of New Jersey.

     Section 3. Duration. The duration of the Company is perpetual.

     Section 4. Purpose and Powers.  The purpose of the Company is to pursue any
or all of the lawful  objectives of a federal mutual holding  company  chartered
under  Section  10(o) of the Home Owners' Loan Act, 12 U.S.C.  1467a(o),  and to
exercise all of the express,  implied,  and incidental  powers conferred thereby
and by all acts  amendatory  thereof and  supplemental  thereto,  subject to the
Constitution and laws of the United States as they are now in effect, or as they
may  hereafter  be  amended,  and  subject to all lawful and  applicable  rules,
regulations, and orders of the Office of Thrift Supervision (the "Office").

     Section 5. Capital Stock.  The total number of shares of all classes of the
capital  stock which the Company has  authority to issue is  30,000,000 of which
20,000,000 shares shall be common stock, par value $0.10 per share, and of which
10,000,000 shares shall be serial preferred stock. The shares may be issued from
time to time as authorized by the board of directors without the approval of its
shareholders,  except as  otherwise  provided in this Section 5 or to the extent
that such  approval is required by  governing  law,  rule,  or  regulation.  The
consideration  for the issuance of the shares shall be paid in full before their
issuance and shall not be less than the par value.  Neither promissory notes nor
future  services  shall  constitute  payment or part payment for the issuance of
shares of the Company.  The consideration for the shares shall be cash, tangible
or intangible  property (to the extent direct  investment in such property would
be permitted to the  Company),  labor,  or services  actually  performed for the
Company, or any combination of the foregoing.  In the absence of actual fraud in
the transaction,  the value of such property,  labor, or services, as determined
by the board of directors of the Company,  shall be conclusive.  Upon payment of
such  consideration,   such  shares  shall  be  deemed  to  be  fully  paid  and
nonassessable.  In the  case  of a stock  dividend,  that  part of the  retained
earnings of the Company that is  transferred  to common stock or paid in capital
accounts upon the issuance of shares as a stock  dividend  shall be deemed to be
the consideration for their issuance.

     Except for shares  issued in the initial  organization  of the Company,  no
shares of capital stock (including shares issuable upon conversion, exchange, or
exercise  of other  securities)  shall be issued,  directly  or  indirectly,  to
officers,  directors,  or controlling  persons  (except for shares issued to the
parent  mutual  holding  company) of the Company other than as part of a general
public offering or as qualifying shares to a director,  unless their issuance or
the plan under which they would be issued has been approved by a majority of the
total votes eligible to be cast at a legal meeting.

     Nothing  contained  in this  Section  5 (or in any  supplementary  sections
hereto)  shall  entitle the  holders of any class or series of capital  stock to
vote as a separate class or series or to more than one vote

                                        1

<PAGE>

per  share,  and  there  shall be no  cumulation  of votes for the  election  of
directors.  Provided,  that this  restriction  on voting  separately by class or
series shall not apply:

     (i)  To any provision which would authorize the holders of preferred stock,
          voting as a class or  series,  to elect  some  members of the board of
          directors,  less than a majority  thereof,  in the event of default in
          the payment of dividends on any class or series of preferred stock;

     (ii) To any provision  which would require the holders of preferred  stock,
          voting as a class or series, to approve the merger or consolidation of
          the Company with another corporation or the sale, lease, or conveyance
          (other  than by  mortgage  or pledge) of  properties  or  business  in
          exchange for securities of a corporation other than the Company if the
          preferred stock is exchanged for securities of such other corporation:
          Provided, that no provision may require such approval for transactions
          undertaken  with the  assistance  or pursuant to the  direction of the
          Office, the Federal Deposit Insurance  Corporation,  or the Resolution
          Trust Corporation;

    (iii) To any amendment  which would  adversely  change the specific terms of
          any class or series of  capital  stock as set forth in this  Section 5
          (or in any  supplementary  sections  hereto),  including any amendment
          which  would  create or  enlarge  any class or  series  ranking  prior
          thereto in rights and  preferences.  An amendment  which increases the
          number of authorized  shares of any class or series of capital  stock,
          or substitutes the surviving  Company in a merger or consolidation for
          the Company, shall not be considered to be such an adverse change.

     A description of the different  classes and series of the Company's capital
stock and a statement of the designations,  and the relative rights, preferences
and  limitations  of the shares of each class of and series of capital stock are
as follows:

          A.  Common  Stock.  Except as  provided  in this  Section 5 (or in any
     supplementary   sections   thereto)  the  holders  of  common  stock  shall
     exclusively possess all voting power. Each holder of shares of common stock
     shall be entitled to one vote for each share held by such holder.

          Whenever  there shall have been paid,  or  declared  and set aside for
     payment,  to the  holders of the  outstanding  shares of any class of stock
     having  preference  over the common stock as to payment of  dividends,  the
     full amount of  dividends  and of sinking  fund,  retirement  fund or other
     retirement  payments,  if any,  to  which  such  holders  are  respectively
     entitled in preference to the common stock,  then  dividends may be paid on
     the  common  stock  and on  any  class  or  series  of  stock  entitled  to
     participate  therewith as to dividends out of any assets legally  available
     for the payment of dividends.

          In the event of any  liquidation,  dissolution,  or  winding up of the
     Company,  the holders of the common  stock (and the holders of any class or
     series  of stock  entitled  to  participate  with the  common  stock in the
     distribution  of assets) shall be entitled to receive,  in cash or in kind,
     the assets of the Company  available for distribution  remaining after: (i)
     payment or provision  for payment of the Company's  debts and  liabilities;
     (ii)  distributions  or provision  for  distributions  in settlement of its
     liquidation   account;   and  (iii)   distributions   or   provisions   for
     distributions to holders of any class or series of stock having preference

                                        2

<PAGE>

     over the common stock in the liquidation, dissolution, or winding up of the
     Company.  Each share of common  stock  shall have the same rights as and be
     identical in all respects with all the other shares of common stock.

          B. Preferred Stock. The Company may provide in supplementary  sections
     to its charter for one or more classes of preferred  stock,  which shall be
     separately  identified.  The  shares of any class may be  divided  into and
     issued  in  series,  with  each  series  separately  designated  so  as  to
     distinguish  the shares  thereof  from the  shares of all other  series and
     classes.  The terms of each  series  shall be set forth in a  supplementary
     section to the  charter.  All shares of the same class shall be  identical,
     except as to the following  relative  rights and  preferences,  as to which
     there may be variations between different series:

          (a)  The  distinctive  serial  designation  and the  number  of shares
               constituting such series;

          (b)  The  dividend  rate or the amount of  dividends to be paid on the
               shares of such series, whether dividends shall be cumulative and,
               if so, from which date(s), the payment date(s) for dividends, and
               the  participating or other special rights,  if any, with respect
               to dividends;

          (c)  The voting  powers,  full or  limited,  if any, of shares of such
               series;

          (d)  Whether the shares of such series shall be redeemable and, if so,
               the  price(s) at which,  and the terms and  conditions  of which,
               such shares may be redeemed;

          (e)  The amount(s) payable upon the shares of such series in the event
               of voluntary or involuntary liquidation,  dissolution, or winding
               up of the Company;

          (f)  Whether  the  shares  of such  series  shall be  entitled  to the
               benefit  of a sinking  or  retirement  fund to be  applied to the
               purchase or  redemption of such shares,  and if so entitled,  the
               amount of such fund and the manner of its application,  including
               the  price(s) at which such  shares may be redeemed or  purchased
               through the application of such fund;

          (g)  Whether the shares of such series shall be  convertible  into, or
               exchangeable  for,  shares of any other class or classes of stock
               of the Company and, if so, the conversion price(s) or the rate(s)
               of exchange,  and the adjustments  thereof, if any, at which such
               conversion  or  exchange  may be made,  and any  other  terms and
               conditions of such conversion or exchange;

          (h)  The price or other  consideration  for  which the  shares of such
               series shall be issued; and

          (i)  Whether the shares of such series which are redeemed or converted
               shall have the status of authorized but unissued shares of serial
               preferred stock and whether such shares may be reissued as shares
               of the same or any other series of serial preferred stock.

     Each share of each  series of serial  preferred  stock  shall have the same
relative rights as and be identical in all respects with all the other shares of
the same series.

                                        3

<PAGE>

     The board of directors  shall have authority to divide,  by the adoption of
supplementary  charter  sections,  any authorized  class of preferred stock into
series and,  within the  limitations set forth in this section and the remainder
of this charter,  fix and determine the relative  rights and  preferences of the
shares of any series so established.

     Prior to the issuance of any preferred shares of a series  established by a
supplementary  charter  section  adopted by the board of directors,  the Company
shall file with the  Secretary to the Office a dated copy of that  supplementary
section of this charter  establishing  and designating the series and fixing and
determining the relative rights and preferences thereof.

     Section 6. Preemptive  Rights.  Holders of the capital stock of the Company
shall not be entitled  to  preemptive  rights with  respect to any shares of the
Company which may be issued.

     Section 7.  Directors.  The Company shall be under the direction of a board
of directors.  The  authorized  number of directors,  as stated in the Company's
bylaws, shall not be fewer than five nor more than fifteen except when a greater
or lesser  number is  approved  by the  Director  of the  Office,  or his or her
delegate.

     Section 8. Certain  Provisions  Applicable for Five Years.  Notwithstanding
anything  contained in the Company's  charter or bylaws to the  contrary,  for a
period of five  years from the date of the  organization  of the Bank in capital
stock form, the following provisions shall apply:

          A. Beneficial  Ownership  Limitation.  No person other than the parent
     mutual  holding  company shall  directly or indirectly  offer to acquire or
     acquire  the  beneficial  ownership  of more  than 10% of any  class of any
     equity  security of the  Company.  This  limitation  shall not apply to the
     purchase of shares by underwriters in connection with a public offering, or
     the purchase of shares by a tax-qualified employee stock benefit plan which
     is exempt from the  approval  requirements  under  574.3(c)(l)(vii)  of the
     Office's regulations.

          In the event  shares are  acquired in violation of this Section 8, all
     shares  beneficially  owned  by  any  person  in  excess  of 10%  shall  be
     considered  "excess  shares" and shall not be counted as shares entitled to
     vote and shall not be voted by any person or  counted  as voting  shares in
     connection with any matters submitted to the shareholders for a vote.

          For purposes of this Section 8, the following definitions apply:

               (1) The term "person"  includes an individual,  a group acting in
          concert; a corporation,  a partnership,  a savings bank, a savings and
          loan  association,  a joint stock company,  a trust, an unincorporated
          organization or similar company, a syndicate or any other group formed
          for the  purpose  of  acquiring,  holding or  disposing  of the equity
          securities of the Company.

               (2) The term  "offer"  includes  every offer to buy or  otherwise
          acquire,  solicitation  of an offer  to sell,  tender  offer  for,  or
          request or  invitation  for  tenders  of, a security  or interest in a
          security for value.

               (3) The  term  "acquire"  includes  every  type  of  acquisition,
          whether effected by purchase, exchange, operation of law or otherwise.

                                        4

<PAGE>

               (4) The term "acting in concert" means (a) knowing  participation
          in a joint activity or conscious parallel action towards a common goal
          whether or not pursuant to an express agreement,  or (b) 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  arrangements,  whether  written or
          otherwise.

          B.  Call  for  Special  Meetings.  Special  meetings  of  shareholders
     relating to changes in control of the Company or  amendments to its charter
     shall be called only upon direction of the Board of Directors.

     Section  9.  Amendment  of  Charter.  Except as  provided  in Section 5, no
amendment, addition, alteration, change or repeal of this charter shall be made,
unless such is proposed by the board of directors  of the  Company,  approved by
the  shareholders  by a  majority  of the votes  eligible  to be cast at a legal
meeting, unless a higher vote is otherwise required, and approved or preapproved
by the Office.

                                        5

<PAGE>

AXIA BANCORP, INC.


Attest: _____________________________________________
        Leslie C. Whelan
        Corporate Secretary


By:     _____________________________________________
        John R. Bowen
        President and Chief Executive Officer


Attest: _____________________________________________
        Secretary of the Office of Thrift Supervision


By:     _____________________________________________
        Director of the Office of Thrift Supervision


Effective Date: ______________________________________


                                        6

<PAGE>

                               AXIA BANCORP, INC.

                                     BYLAWS


                             ARTICLE I - Home Office

     The home office of Axia Federal  Bancorp (the  "Company")  shall be at 1410
St.  Georges  Avenue,  Avenel,  in the County of Middlesex,  in the State of New
Jersey.

                            ARTICLE II - Shareholders

     Section  1.  Place  of  Meetings.   All  annual  and  special  meetings  of
shareholders  shall be held at the home  office of the  Company or at such other
convenient place as the board of directors may determine.

     Section 2. Annual Meeting. A meeting of the shareholders of the Company for
the election of directors and for the  transaction  of any other business of the
Company  shall be held  annually  within 150 days after the end of the Company's
fiscal year on the _____ ________ in ___ if not a legal holiday,  and if a legal
holiday,  then on the  next  day  following  which  is not a legal  holiday,  at
__________,  or at such other date and time  within such  150-day  period as the
board of directors may determine.

     Section 3. Special  Meetings.  Special meetings of the shareholders for any
purpose or purposes,  unless  otherwise  prescribed  by the  regulations  of the
Office of Thrift  Supervision  (the "Office"),  may be called at any time by the
chairman of the board,  the president,  or a majority of the board of directors,
and  shall be  called  by the  chairman  of the  board,  the  president,  or the
secretary upon the written  request of the holders of not less than one-tenth of
all of the  outstanding  capital  stock of the  Company  entitled to vote at the
meeting. Such written request shall state the purpose or purposes of the meeting
and shall be  delivered  to the home  office  of the  Company  addressed  to the
chairman of the board, the president, or the secretary.

     Section  4.  Conduct of  Meetings.  Annual and  special  meetings  shall be
conducted in accordance with the most current edition of Robert's Rules of Order
unless otherwise  prescribed by regulations of the Office or these bylaws or the
Board of Directors adopts another written procedure for the conduct of meetings.
The Board of Directors shall designate, when present, either the chairman of the
board or president to preside at such meetings.

     Section 5. Notice of Meetings.  Written notice stating the place,  day, and
hour of the meeting and the  purpose(s) for which the meeting is called shall be
delivered  not  fewer  than 20 nor  more  than 50 days  before  the  date of the
meeting, either personally or by mail, by or at the direction of the chairman of
the board,  the  president,  or the  secretary,  or the  directors  calling  the
meeting,  to each  shareholder  of record  entitled to vote at such meeting.  If
mailed,  such notice shall be deemed to be delivered when deposited in the mail,
addressed to the  shareholder at the address as it appears on the stock transfer
books or records of the Company as of the record date prescribed in Section 6 of
this Article II with postage  prepaid.  When any  shareholders  meeting,  either
annual or special,  is adjourned  for 30 days or more,  notice of the  adjourned
meeting  shall be given as in the case of an original  meeting.  It shall not be
necessary to give any notice of the time and place of any meeting  adjourned for
less than 30 days or of the business to be transacted at the meeting, other than
an announcement at the meeting at which such adjournment is taken.

                                        1

<PAGE>

     Section  6.  Fixing  of  Record  Date.   For  the  purpose  of  determining
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any adjournment, or shareholders entitled to receive payment of any dividend, or
in order to make a determination  of shareholders  for any other proper purpose,
the board of  directors  shall fix in advance a date as the record  date for any
such determination of shareholders. Such date in any case shall be not more than
60 days and, in case of a meeting of shareholders,  not fewer than 10 days prior
to the date on which the  particular  action,  requiring such  determination  of
shareholders,  is to be taken. When a determination of shareholders  entitled to
vote at any meeting of  shareholders  has been made as provided in this section,
such determination shall apply to any adjournment.

     Section  7.  Voting  List.  At least 20 days  before  each  meeting  of the
shareholders, the officer or agent having charge of the stock transfer books for
shares of the Company shall make a complete list of the  shareholders  of record
entitled to vote at such meeting,  or any adjournment,  arranged in alphabetical
order,  with the  address  and the number of shares  held by each.  This list of
shareholders  shall be kept on file at the home  office of the Company and shall
be subject to inspection by any shareholder of record or the shareholder's agent
at any time during  usual  business  hours for a period of 20 days prior to such
meeting. Such list also shall be produced and kept open at the time and place of
the meeting and shall be subject to inspection by any  shareholder  of record or
the  shareholder's  agent  during the entire time of the  meeting.  The original
stock transfer book shall  constitute  prima facie evidence of the  shareholders
entitled  to examine  such list or  transfer  books or to vote at any meeting of
shareholders.

     In  lieu of  making  the  shareholder  list  available  for  inspection  by
shareholders as provided in the preceding paragraph,  the board of directors may
elect to  follow  the  procedures  described  in ss.  552.6(d)  of the  Office's
regulations as now or hereafter in effect.

     Section 8.  Quorum.  A majority  of the  outstanding  shares of the Company
entitled to vote,  represented in person or by proxy,  shall constitute a quorum
at a meeting of shareholders.  If less than a majority of the outstanding shares
is represented at a meeting, a majority of the shares so represented may adjourn
the meeting from time to time without further notice.  At such adjourned meeting
at  which a  quorum  shall  be  present  or  represented,  any  business  may be
transacted  which  might  have been  transacted  at the  meeting  as  originally
notified.  The shareholders  present at a duly organized meeting may continue to
transact business until  adjournment,  notwithstanding  the withdrawal of enough
shareholders  to  constitute  less than a quorum.  If a quorum  is  present  the
affirmative  vote of the majority of the shares  represented  at the meeting and
entitled to vote on the  subject  matter  shall be the act of the  shareholders,
unless the vote of a greater number of shareholders voting together or voting by
classes is required by law or the charter. Directors,  however, are elected by a
plurality of the votes cast at an election of directors.

     Section 9. Proxies. At all meetings of shareholders, a shareholder may vote
by proxy executed in writing by the shareholder or by his or her duly authorized
attorney in fact. Proxies may be given  telephonically or electronically as long
as the holder uses a procedure for  verifying  the identity of the  shareholder.
Proxies  solicited on behalf of the management shall be voted as directed by the
shareholder or, in the absence of such direction, as determined by a majority of
the board of directors. No proxy shall be valid more than eleven months from the
date of its execution except for a proxy coupled with an interest.

     Section  10.  Voting  of Shares  in the Name of Two or More  Persons.  When
ownership  stands in the name of two or more persons,  in the absence of written
directions to the Company to the contrary,

                                        2

<PAGE>

at any  meeting  of the  shareholders  of the  Company  any one ore more of such
shareholders  may cast, in person or by proxy, all votes to which such ownership
is  entitled.  In the event an attempt  is made to cast  conflicting  votes,  in
person or by proxy, by the several persons in whose names shares of stock stand,
the vote or votes to which those persons are entitled  shall be cast as directed
by a majority  of those  holding  such and present in person or by proxy at such
meeting, but no votes shall be cast for such stock if a majority cannot agree.

     Section 11.  Voting of Shares of Certain  Holders.  Shares  standing in the
name of another corporation may be voted by any officer,  agent, or proxy as the
bylaws of such corporation may prescribe,  or, in the absence of such provision,
as the board of directors of such  corporation may determine.  Shares held by an
administrator,  executor,  guardian,  or conservator may be voted by him or her,
either in person or by proxy,  without a transfer of such shares into his or her
name.  Shares  standing  in the  name of a  trustee  may be voted by him or her,
either in person or by proxy,  but no trustee  shall be  entitled to vote shares
held by him or her without a transfer of such shares into his name.  Shares held
in trust in an IRA or Keogh Account,  however, may be voted by the Company if no
other  instructions are received.  Shares standing in the name of a receiver may
be voted by such receiver, and shares held by or under the control of a receiver
may be voted  by such  receiver  without  the  transfer  into his or her name if
authority to do so is contained  in an  appropriate  order of the court or other
public authority by which such receiver was appointed.

     A  shareholder  whose  shares are  pledged  shall be  entitled to vote such
shares until the shares have been transferred into the name of the pledgee,  and
thereafter the pledgee shall be entitled to vote the shares so transferred.

     Neither  treasury  shares of its own stock held by the  Company  nor shares
held by another  corporation,  if a majority of the shares  entitled to vote for
the  election of directors  of such other  corporation  are held by the Company,
shall be voted at any  meeting  or counted in  determining  the total  number of
outstanding shares at any given time for purposes of any meeting.

     Section 12.  Cumulative  Voting.  Stockholders may not cumulate their votes
for election of directors.

     Section  13.  Inspectors  of  Election.   In  advance  of  any  meeting  of
shareholders,  the board of directors may appoint any person other than nominees
for office as inspectors of election to act at such meeting or any  adjournment.
The  number of  inspectors  shall be either one or three.  Any such  appointment
shall not be  altered at the  meeting.  If  inspectors  of  election  are not so
appointed,  the chairman of the board or the president may, or on the request of
not fewer than 10 percent of the votes  represented at the meeting  shall,  make
such  appointment at the meeting.  If appointed at the meeting,  the majority of
the votes  present shall  determine  whether one or three  inspectors  are to be
appointed. In case any person appointed as inspector fails to appear or fails or
refuses  to act,  the  vacancy  may be  filled  by  appointment  by the board of
directors  in advance of the  meeting or at the  meeting by the  chairman of the
board or the president.

     Unless  otherwise  prescribed by regulations  of the Office,  the duties of
such inspectors  shall include:  determining the number of shares and the voting
power of each share, the shares  represented at the meeting,  the existence of a
quorum, and the authenticity,  validity and effect of proxies;  receiving votes,
ballots,  or consents;  hearing and  determining all challenges and questions in
any way arising in connection

                                        3

<PAGE>

with  the  rights  to vote;  counting  and  tabulating  all  votes or  consents;
determining  the result;  and such acts as may be proper to conduct the election
or vote with fairness to all shareholders.

     Section 14.  Nominating  Committee.  The board of directors  shall act as a
nominating  committee  for  selecting  the  management  nominees for election as
directors.  Except in the case of a nominee substituted as a result of the death
or other  incapacity of a management  nominee,  the nominating  committee  shall
deliver written  nominations to the secretary at least 20 days prior to the date
of the annual  meeting.  Upon delivery,  such  nominations  shall be posted in a
conspicuous  place in each office of the Company.  No nominations  for directors
except those made by the nominating  committee shall be voted upon at the annual
meeting  unless  other  nominations  by  shareholders  are made in  writing  and
delivered  to the  secretary of the Company at least five days prior to the date
of the annual  meeting.  Upon delivery,  such  nominations  shall be posted in a
conspicuous  place in each office of the Company.  Ballots  bearing the names of
all persons nominated by the nominating  committee and by shareholders  shall be
provided for use at the annual  meeting.  However,  if the nominating  committee
shall  fail or  refuse  to act at least 20 days  prior  to the  annual  meeting,
nominations  for directors may be made at the annual meeting by any  shareholder
entitled to vote and shall be voted upon.

     Section  15. New  Business.  Any new  business to be taken up at the annual
meeting  shall be stated in writing and filed with the  secretary of the Company
at least five days prior to the date of the annual meeting,  and all business so
stated,  proposed,  and filed shall be considered at the annual meeting;  but no
other proposal shall be acted upon at the annual  meeting.  Any  shareholder may
make any other  proposal at the annual meeting and the same may be discussed and
considered,  but unless  stated in writing and filed with the secretary at least
five days before the meeting,  such proposal shall be laid over for action at an
adjourned, special or annual meeting of the shareholders taking place 30 days or
more thereafter. This provision shall not prevent the consideration and approval
or  disapproval  at the annual  meeting of reports of officers,  directors,  and
committees;  but in connection with such reports, no new business shall be acted
upon at such annual meeting unless stated and filed as herein provided.

     Section 16.  Informal  Action by  Shareholders.  Any action  required to be
taken at a meeting of the  shareholders,  or any other action which may be taken
at a meeting  of  shareholders,  may be taken  without a meeting  if  consent in
writing,  setting  forth the  action  to be taken,  shall be given by all of the
shareholders entitled to vote with respect to the subject matter.

                        ARTICLE III - Board of Directors

     Section 1. General Powers. The business and affairs of the Company shall be
under the  direction of its board of  directors.  The board of  directors  shall
annually  elect a chairman of the board and a  president  from among its members
and shall  designate,  when  present,  either the  chairman  of the board or the
president to preside at its meetings.

     Section 2. Number and Term.  The board of directors  shall  consist of nine
members  and shall be divided  into three  classes as nearly  equal in number as
possible.  The  members of each class shall be elected for a term of three years
and until their successors are elected and qualified. One class shall be elected
by ballot annually.

     Section 3. Regular  Meetings.  A regular  meeting of the board of directors
shall be held without notice other than this bylaw  following the annual meeting
of shareholders. The board of directors may

                                        4

<PAGE>

provide, by resolution, the time and place for the holding of additional regular
meetings without notice other than such resolution. Directors may participate in
a meeting by means of a conference  telephone or similar  communications  device
through  which all persons  participating  can hear each other at the same time.
Participation  by  such  means  shall  constitute  presence  in  person  for all
purposes.

     Section  4.  Qualification.  Each  director  shall  at  all  times  be  the
beneficial  owner of not less than 100  shares of capital  stock of the  Company
unless the company is a wholly-owned subsidiary of a holding company.

     Section 5. Special Meetings. Special meetings of the board of directors may
be called by or at the request of the chairman of the board,  the president,  or
one-third of the directors.  The persons  authorized to call special meetings of
the board of directors  may fix any place,  within the  Company's  normal market
area,  as the place for holding any  special  meeting of the board of  directors
called by such persons.

     Members of the board of directors may  participate  in special  meetings by
means of conference telephone or similar  communications  equipment by which all
persons  participating  in the meeting can hear each other.  Such  participation
shall constitute presence in person for all purposes.

     Section 6. Notice.  Written notice of any special meeting shall be given to
each  director at least 24 hours prior thereto when  delivered  personally or by
telegram  or at least  five days prior  thereto  when  delivered  by mail at the
address at which the director is most likely to be reached. Such notice shall be
deemed to be delivered  when  deposited in the mail so  addressed,  with postage
prepaid if sent by mail,  when  delivered  to the  telegraph  company if sent by
telegram or when the  Company  receives  notice of  delivery  if  electronically
transmitted.  Any director  may waive  notice of any meeting by a writing  filed
with the secretary. The attendance of a director at a meeting shall constitute a
waiver of notice of such meeting,  except where a director attends a meeting for
the express purpose of objecting to the transaction of any business  because the
meeting  is  not  lawfully  called  or  convened.  Neither  the  business  to be
transacted at, nor the purpose of, any meeting of the board of directors need be
specified in the notice of waiver of notice of such meeting.

     Section 7. Quorum. A majority of the number of directors fixed by Section 2
of this Article III shall constitute a quorum for the transaction of business at
any meeting of the board of directors; but if less than such majority is present
at a meeting,  a majority of the directors  present may adjourn the meeting from
time to time.  Notice of any adjourned meeting shall be given in the same manner
as prescribed by Section 5 of this Article III.

     Section  8.  Manner of Acting.  The act of the  majority  of the  directors
present at a meeting at which a quorum is present  shall be the act of the board
of directors,  unless a greater number is prescribed by regulation of the Office
or by these bylaws.

     Section 9. Action Without a Meeting. Any action required or permitted to be
taken by the board of directors at a meeting may be taken without a meeting if a
consent in writing, setting forth the action so taken, shall be signed by all of
the directors.

     Section 10.  Resignation.  Any director may resign at any time by sending a
written notice of such  resignation to the home office of the Company  addressed
to the chairman of the board or the president.

                                        5

<PAGE>

Unless otherwise  specified,  such resignation shall take effect upon receipt by
the chairman of the board or the president. More than three consecutive absences
from regular meetings of the board of directors, unless excused by resolution of
the board of directors, shall automatically constitute a resignation,  effective
when such resignation is accepted by the board of directors.

     Section 11. Vacancies.  Any vacancy occurring on the board of directors may
be filled by the  affirmative  vote of a  majority  of the  remaining  directors
although  less than a quorum of the board of  directors.  A director  elected to
fill a vacancy shall be elected to serve until the next election of directors by
the shareholders.  Any directorship to be filled by reason of an increase in the
number of directors  may be filled by election by the board of  directors  for a
term of office  continuing  only until the next  election  of  directors  by the
shareholders.

     Section 12. Compensation.  Directors,  as such, may receive a stated salary
for their services. By resolution of the board of directors,  a reasonable fixed
sum, and reasonable  expenses of  attendance,  if any, may be allowed for actual
attendance at each regular or special meeting of the board of directors. Members
of either standing or special  committees may be allowed such  compensation  for
actual attendance at committee meetings as the board of directors may determine.

     Section 13. Presumption of Assent. A director of the Company who is present
at a meeting of the board of directors at which action on any Company  matter is
taken shall be presumed to have  assented to the action  taken unless his or her
dissent or  abstention  shall be entered in the minutes of the meeting or unless
he or she shall file a written  dissent to such action with the person acting as
the  secretary of the meeting  before the  adjournment  thereof or shall forward
such dissent by registered mail to the secretary of the Company within five days
after the date a copy of the minutes of the meeting is  received.  Such right to
dissent shall not apply to a director who voted in favor of such action.

     Section  14.  Removal of  Directors.  At a meeting of  shareholders  called
expressly for that  purpose,  any director may be removed for cause by a vote of
the holders of a majority of the shares then  entitled to vote at an election of
directors. Whenever the holders of the shares of any class are entitled to elect
one or more directors by the provisions of the charter or supplemental  sections
thereto,  the provisions of this section shall apply,  in respect to the removal
of a  director  or  directors  so  elected,  to the vote of the  holders  of the
outstanding  shares of that class and not to the vote of the outstanding  shares
as a whole.

                   ARTICLE IV - Executive And Other Committees

     Section 1. Appointment.  The board of directors, by resolution adopted by a
majority of the full board, may designate the chief executive officer and two or
more  of  the  other  directors  to  constitute  an  executive  committee.   The
designation  of any committee  pursuant to this Article IV and the delegation of
authority shall not operate to relieve the board of directors,  or any director,
of any responsibility imposed by law or regulation.

     Section 2. Authority. The executive committee,  when the board of directors
is not in session, shall have and may exercise all of the authority of the board
of directors except to the extent,  if any, that such authority shall be limited
by the resolution  appointing the executive committee;  and except also that the
executive  committee shall not have the authority of the board of directors with
reference  to: the  declaration  of  dividends;  the amendment of the charter or
bylaws of the  Company or  recommending  to the  shareholders  a plan of merger,
consolidation, or conversion; the sale, lease, or other disposition of all or

                                        6

<PAGE>

substantially  all of the property and assets of the Company  otherwise  than in
the usual and regular  course of its business;  a voluntary  dissolution  of the
Company; a revocation of any of the foregoing;  or the approval of a transaction
in which any member of the executive committee,  directly or indirectly, has any
material beneficial interest.

     Section 3. Tenure.  Subject to the  provisions of Section 8 of this Article
IV,  each member of the  executive  committee  shall hold office  until the next
regular  annual  meeting  of  the  board  of  directors  following  his  or  her
designation  and until a successor is  designated  as a member of the  executive
committee.

     Section 4.  Meetings.  Regular  meetings of the executive  committee may be
held without notice at such times and places as the executive  committee may fix
from time to time by resolution. Special meetings of the executive committee may
be called by any member  thereof upon not less than one days notice  stating the
place,  date, and hour of the meeting,  which notice may be written or oral. Any
member of the executive  committee may waive notice of any meeting and no notice
of any meeting  need be given to any member  thereof who attends in person.  The
notice of a  meeting  of the  executive  committee  need not state the  business
proposed to be transacted at the meeting.

     Section 5.  Quorum.  A majority of the members of the  executive  committee
shall  constitute  a quorum  for the  transaction  of  business  at any  meeting
thereof,  and  action  of the  executive  committee  must be  authorized  by the
affirmative  vote of a majority of the  members  present at a meeting at which a
quorum is present.

     Section 6. Action Without a Meeting. Any action required or permitted to be
taken by the executive  committee at a meeting may be taken without a meeting if
a consent in writing,  setting forth the action so taken, shall be signed by all
of the members of the executive committee.

     Section 7. Vacancies.  Any vacancy in the executive committee may be filled
by a resolution adopted by a majority of the full board of directors.

     Section 8. Resignations and Removal.  Any member of the executive committee
may be  removed  at any time with or without  cause by  resolution  adopted by a
majority of the full board of directors.  Any member of the executive  committee
may resign from the executive  committee at any time by giving written notice to
the  president or secretary of the Company.  Unless  otherwise  specified,  such
resignation  shall  take  effect  upon  its  receipt;  the  acceptance  of  such
resignation shall not be necessary to make it effective.

     Section 9.  Procedure.  The  executive  committee  shall  elect a presiding
officer from its members and may fix its own rules of procedure  which shall not
be  inconsistent  with  these  bylaws.  It shall  keep  regular  minutes  of its
proceedings and report the same to the board of directors for its information at
the meeting held next after the proceedings shall have occurred.

     Section 10.  Other  Committees.  The board of directors  may by  resolution
establish an audit,  loan, or other committee  composed of directors as they may
determine to be necessary or appropriate  for the conduct of the business of the
Company and may prescribe the duties, constitution, and procedures thereof.

                                        7

<PAGE>

                              ARTICLE V - Officers

     Section 1. Positions. The officers of the Company shall be a president, one
or more vice  presidents,  a secretary,  and a treasurer,  each of whom shall be
elected by the board of directors. The board of directors also may designate the
chairman of the board as an officer. [The president shall be the chief executive
officer,  unless the board of directors  designates the chairman of the board as
chief executive officer.  The president shall be a director of the Company.  The
offices of the secretary and treasurer may be held by the same person and a vice
president  also may be  either  the  secretary  or the  treasurer.  The board of
directors may designate one or more vice  presidents as executive vice president
or senior vice  president.]  The board of directors  also may elect or authorize
the  appointment  of such other  officers  as the  business  of the  Company may
require.  The officers  shall have such authority and perform such duties as the
board of directors may from time to time authorize or determine.  In the absence
of action by the board of  directors,  the  officers  shall have such powers and
duties as generally pertain to their respective offices.

     Section 2.  Election and Term of Office.  The officers of the Company shall
be elected  annually at the first  meeting of the board of directors  held after
each annual meeting of the shareholders. If the election of officers is not held
at such  meeting,  such election  shall be held as soon  thereafter as possible.
Each  officer  shall hold  office  until a successor  has been duly  elected and
qualified or until the  officers  death,  resignation,  or removal in the manner
hereinafter provided.  Election or appointment of an officer, employee, or agent
shall not of itself  create  contractual  rights.  The  board of  directors  may
authorize the Company to enter into an  employment  contract with any officer in
accordance with regulations of the Office; but no such contract shall impair the
right of the board of directors to remove any officer at any time in  accordance
with Section 3 of this Article V.

     Section 3.  Removal.  Any officer may be removed by the board of  directors
whenever  in its  judgment  the best  interests  of the  Company  will be served
thereby,  but such removal,  other than for cause, shall be without prejudice to
any contractual rights of the person so removed.

     Section  4.   Vacancies.   A  vacancy  in  any  office  because  of  death,
resignation, removal, disqualification,  or otherwise may be filled by the board
of directors for the unexpired portion of the term.

     Section 5.  Remuneration.  The  remuneration of the officers shall be fixed
from time to time by the board of directors.

               ARTICLE VI - Contracts, Loans, Checks, and Deposits

     Section 1. Contracts. To the extent permitted by regulations of the Office,
and except as otherwise  prescribed by these bylaws with respect to certificates
for shares, the board of directors may authorize any officer,  employee or agent
of the Company to enter into any contract or execute and deliver any  instrument
in the name of and on behalf of the Company.  Such  authority  may be general or
confined to specific instances.

     Section 2. Loans. No loans shall be contracted on behalf of the Company and
no evidence of indebtedness shall be issued in its name unless authorized by the
board of  directors.  Such  authority  may be general or  confined  to  specific
instances.

                                        8

<PAGE>

     Section 3. Checks, Drafts, etc. All checks, drafts, or other orders for the
payment of money,  notes, or other evidences of indebtedness  issued in the name
of the Company shall be signed by one or more officers,  employees, or agents of
the Company in such manner as shall from time to time be determined by the board
of directors.

     Section 4. Deposits.  All funds of the Company not otherwise employed shall
be  deposited  from time to time to the  credit of the  association  in any duly
authorized depositors as the board of directors may select.

            ARTICLE VII - Certificates for Shares and Their Transfer

     Section 1.  Certificates for Shares.  Certificates  representing  shares of
capital stock of the Company shall be in such form as shall be determined by the
board of directors and approved by the Office. Such certificates shall be signed
by the chief executive officer or by any other officer of the Company authorized
by the board of directors,  attested by the secretary or an assistant secretary,
and sealed with the corporate seal or a facsimile thereof. The signature of such
officers upon a certificate  may be  facsimiles if the  certificate  is manually
signed on behalf of a  transfer  agent or a  registrar  other  than the  Company
itself or one of its  employees.  Each  certificate  for shares of capital stock
shall be consecutively numbered or otherwise identified. The name and address of
the person to whom the shares are issued,  with the number of shares and date of
issue,  shall  be  entered  on the  stock  transfer  books of the  Company.  All
certificates  surrendered  to the Company for transfer shall be cancelled and no
new certificate  shall be issued until the former  certificate for a like number
of shares has been surrendered and cancelled,  except that in the case of a lost
or destroyed  certificate,  a new  certificate may be issued upon such terms and
indemnity to the Company as the board of directors may prescribe.

     Section 2.  Transfer of Shares.  Transfer of shares of capital stock of the
Company  shall be made  only on its stock  transfer  books.  Authority  for such
transfer  shall be given  only by the  holder  of  record or by his or her legal
representative,  who shall furnish proper evidence of such authority,  or by his
or her attorney  authorized by a duly executed  power of attorney and filed with
the Company.  Such transfer shall be made only on surrender for  cancellation of
the  certificate  for such  shares.  The person in whose name  shares of capital
stock stand on the books of the Company shall be deemed by the Company to be the
owner for all purposes.

                    ARTICLE VIII - Fiscal Year; Annual Audit

     The fiscal  year of the  Company  shall end on the last day of  December of
each year.  The Company shall be subject to an annual audit as of the end of its
fiscal year by independent  public  accountants  appointed by and responsible to
the board of directors.

                             ARTICLE IX - Dividends

     Subject only to the terms of the Company's  charter and the regulations and
orders of the Office,  the board of directors  may, from time to time,  declare,
and the Company may pay, dividends on its outstanding shares of capital stock.

                                        9

<PAGE>

                           ARTICLE X - Corporate Seal

     The board of  directors  shall  provide a Company  seal which  shall be two
concentric  circles between which shall be the name of the Company.  The year of
incorporation or an emblem may appear in the center.

                             ARTICLE XI - Amendments

     These bylaws may be amended in a manner  consistent with regulations of the
Office and shall be effective after: (i) approval of the amendment by a majority
vote of the  authorized  board of directors,  or by a majority vote of the votes
cast by the  shareholders of the Company at any legal meeting;  and (ii) receipt
of any applicable regulatory approval. When the Company fails to meet its quorum
requirements, solely due to vacancies on the board, then the affirmative vote of
a majority of the sitting board will be required to amend the bylaws.

                                       10

<PAGE>

                                AXIA BANCORP, MHC

                         MUTUAL HOLDING COMPANY CHARTER


     Section 1. Corporate  Title.  The name of the mutual holding company hereby
chartered is Axia Bancorp, MHC (the "Mutual Company").

     Section 2. Duration. The duration of the Mutual Company is perpetual.

     Section 3.  Purpose  and Powers.  The  purpose of the Mutual  Company is to
pursue any or all of the lawful  objectives  of a federal  mutual  savings  bank
holding  company  chartered under section 10(o) of the Home Owners' Loan Act, 12
U.S.C.  1467a(o),  and to exercise all of the express,  implied,  and incidental
powers  conferred  thereby  and all acts  amendatory  thereof  and  supplemental
thereto,  subject to the  Constitution and the laws of the United States as they
are now in effect,  or as they may  hereafter  be  amended,  and  subject to all
lawful and  applicable  rules,  regulations,  and orders of the Office of Thrift
Supervision ("OTS").

     Section 4. Capital. The Mutual Company shall have no capital stock.

     Section 5. Members.  All holders of savings,  demand,  or other  authorized
accounts of Axia  Federal  Savings Bank (the  "Association")  are members of the
Mutual Company. With respect to all questions requiring action by the members of
the  Mutual  Company,  each  holder of an account  in the  Association  shall be
permitted to cast one vote for each $100, or fraction thereof, of the withdrawal
value of the member's account. In addition, borrowers from the Association as of
the date of this  charter  shall be  entitled to one vote for the period of time
during which such borrowings are in existence.  No member,  however,  shall cast
more  than  1,000  votes.  Voting  may be by  proxy,  subject  to the  rules and
regulations of the OTS. Any number of members present and voting, represented in
person or by  proxy,  at a regular  or  special  meeting  of the  members  shall
constitute a quorum.  A majority of all votes cast at any meeting of the members
shall  determine any question,  subject to the rules and regulations of the OTS.
All accounts shall be nonassessable.

     Section 6. Directors.  The Mutual Company shall be under the direction of a
board of directors.  The authorized  number of directors shall not be fewer than
five nor more than 15, as fixed in the Mutual Company's bylaws,  except that the
number of directors may be increased to a number  greater than 15 with the prior
approval of the Director of the OTS or his or her delegate. Each director of the
Mutual  Company shall be a member of the Mutual  Company.  Members of the Mutual
Company shall elect the  directors,  provided that, in the event of a vacancy on
the board,  the board of directors may fill such vacancy,  if the members of the
Mutual  Company  fail to do so, by  electing a director  to serve until the next
annual meeting of members. Directors shall be elected for periods of three years
and until their  successors  are elected and  qualified,  except that  provision
shall be made for the  election  of  approximately  one-third  of the board each
year.

     Section 7.  Capital,  Surplus,  and  Distribution  of Earnings.  The Mutual
Company shall  distribute net earnings to account  holders of the Association on
such basis and in accordance  with such terms and conditions as may from time to
time be authorized by the Director of the OTS,  provided that the Mutual Company
may establish  minimum  account balance  requirements  for account holders to be
eligible for distributions of earnings.

                                        1

<PAGE>

     All  holders of  accounts  of the  Association  shall be  entitled to equal
distribution of the assets of the Mutual Company, pro rata to the value of their
accounts  in the  Association,  in  the  event  of a  voluntary  or  involuntary
liquidation, dissolution, or winding up of the Mutual Company.

     Section 8. Amendment.  Adoption of any preapproved  charter amendment shall
be effective after such  preapproved  amendment has been approved by the members
at a legal meeting. Any other amendment,  addition, alteration, change or repeal
of this charter must be submitted to and preliminarily approved by the OTS prior
to submission to and approval by the members at a legal meeting.  Any amendment,
addition,  alteration,  change,  or repeal so acted upon and  approved  shall be
effective upon filing with the OTS in accordance with regulatory procedures.

                                        2

<PAGE>

                                AXIA BANCORP, MHC


Attest: ____________________________   By: _____________________________________
        Leslie C. Whelan                   John R. Bowen
        Corporate Secretary                President and Chief Executive Officer




                          OFFICE OF THRIFT SUPERVISION


Attest: ____________________________   By: _____________________________________
        Secretary of the                   Assistant Director for Supervisory
        Office of Thrift Supervision         Operations
                                           Office of Thrift Supervision


Date:   ____________________________



                                        3

<PAGE>

                                AXIA BANCORP, MHC

                                     BYLAWS


     Section 1. Annual Meeting of Members.  The annual meeting of the members of
Axia Federal,  MHC (the "Mutual  Company") for the election of directors and for
the  transaction  of any other  business of the Mutual Company shall be held, as
designated  by the board of  directors,  at a  location  within the state of New
Jersey that constitutes the principal place of business of the Mutual Company at
____ __.m. on the  _____________  of __________ of each calendar  year, if not a
legal  holiday,  or if a legal  holiday,  then on the next  succeeding day not a
legal holiday. The annual meeting may be held at such other times on such day or
at such other place in the state as the board of  directors  may  determine.  At
each annual  meeting,  the  officers  shall make a full report of the  financial
condition of the Mutual  Company and of its progress for the preceding  year and
shall outline a program for the succeeding year.

     Section 2. Special Meetings of Members.  Special meetings of the members of
the Mutual  Company may be called at any time by the  president  or the board of
directors  and  shall be  called  by the  president,  a vice  president,  or the
secretary  upon the  written  request  of  members  of  record,  holding  in the
aggregate at least one-tenth of the capital of the Mutual Company.  Such written
request  shall state the purpose of the  meeting and shall be  delivered  at the
principal  place of business of the Mutual  Company  addressed to the president.
Annual  and  special  meetings  shall be  conducted  in  accordance  with  rules
established  by the Board of Directors  and made  available  for  inspection  by
members at the annual or special meeting.

     Section 3. Notice of Meeting of Members.

          (a) Notice of each annual  meeting  shall be either  published  once a
     week for the two successive  calendar weeks (in each instance on any day of
     the week)  immediately prior to the week in which such annual meeting shall
     convene,  in a  newspaper  printed in the English  language  and of general
     circulation in the city or county in which the principal  place of business
     of the Mutual  Company is located,  or mailed  postage  prepaid at least 15
     days and not more  than 45 days  prior  to the  date on which  such  annual
     meeting shall convene, to each of its members of record at the last address
     appearing on the books of the Mutual  Company.  Such notice shall state the
     name of the Mutual Company,  the place of the annual meeting,  the date and
     time when it shall  convene,  and the matters to be  considered.  A similar
     notice shall be posted in a conspicuous place in each of the offices of the
     Mutual Company during the 14 days  immediately  preceding the date on which
     such  annual  meeting  shall  convene.  If  any  member,  in  person  or by
     authorized attorney, shall waive in writing notice of any annual meeting of
     members, notice thereof need not be given to such member.

          (b) Notice of each special  meeting shall be either  published  once a
     week for the two consecutive calendar weeks (in each instance on any day of
     the week) immediately prior to the week in which such special meeting shall
     convene,  in a  newspaper  printed in the English  language  and of general
     circulation in the city or county in which the principal  place of business
     of the Mutual  Company is located,  or mailed  postage  prepaid at least 15
     days and not more  than 45 days  prior  to the date on which  such  special
     meeting shall convene to each of its members of record at the member's last
     address  appearing  on the books of the Mutual  Company.  Such notice shall
     state the name of the Mutual Company,  the purpose(s) for which the meeting
     is called,  the place of the special  meeting and the date and time when it
     shall convene.  A similar notice shall be posted in a conspicuous  place in
     each of the offices of the Mutual  Company  during the 14 days  immediately
     preceding the date on which such special meeting shall convene.

                                        1

<PAGE>

If any  member,  in person or by  authorized  attorney,  shall  waive in writing
notice of any special  meeting of members,  notice  thereof need not be given to
such member.

     Section 4. Fixing of Record Date.  For the purpose of  determining  members
entitled  to notice of or to vote at any  meeting of members or any  adjournment
thereof,  or in order to make a  determination  of members for any other  proper
purpose,  the board of directors shall fix in advance a record date for any such
determination  of  members.  Such date  shall be not more than 60 days nor fewer
than 10 days prior to the date on which the action, requiring such determination
of  members,  is to be taken.  The member  entitled to  participate  in any such
action shall be the member of record on the books of the Mutual  Company on such
record date.  The number of votes which each member shall be entitled to cast at
any  meeting of the  members  shall be  determined  from the books of the Mutual
Company as of such record date.  Any member of such record date who ceases to be
a member prior to such meeting shall not be entitled to vote at that meeting.

     Section 5. Voting by Proxy.  Voting at any annual or special meeting of the
members  may be by proxy  pursuant to the rules and  regulations  of the Office,
provided,  that no proxies  shall be voted at any meeting  unless  such  proxies
shall have been placed on file with the  secretary  of the Mutual  Company,  for
verification,  prior to the convening of such  meeting.  All proxies with a term
greater than eleven  months or  solicited  at the expense of the Mutual  Company
must run to the board of directors as a whole, or to a committee  appointed by a
majority of such board.

     Section 6.  Communication  Between Members.  Communication  between members
shall be subject to any applicable rules or regulations of the Office.

     Section  7.  Number of  Directors.  The number of  directors  of the Mutual
Company shall be nine.

     Section  8.  Meetings  of the  Board.  The board of  directors  shall  meet
regularly  without  notice at the  principal  place of  business  of the  Mutual
Company at least once each month at an hour and date fixed by  resolution of the
board,  provided  that the place of meeting  may be  changed  by the  directors.
Special  meetings of the board may be held at any place specified in a notice of
such meeting and shall be called by the  secretary  upon the written  request of
the chairman or of three  directors.  All special meetings shall be held upon at
least three days'  written  notice to each  director  unless notice is waived in
writing before or after such meeting.  Such notice shall state the place,  date,
time and purposes of such meeting. A majority of the authorized  directors shall
constitute a quorum for the  transaction  of business.  The act of a majority of
the directors present at any meeting at which there is a quorum shall be the act
of the board. Action may be taken without a meeting if unanimous written consent
is obtained for such  action.  The  meetings  shall be under the  direction of a
chairman,  appointed  annually by the board,  or in the absence of the chairman,
the meetings shall be under the direction of the president.

     Section 9. Officers,  Employees and Agents.  At the meeting of the board of
directors of the Mutual Company next following the annual meeting of the members
of the Mutual Company,  the board shall annually elect a president,  one or more
vice presidents,  a secretary,  and a treasurer;  provided,  that the offices of
president and secretary may not be held by the same person and a vice  president
may also be the  treasurer.  The board may  appoint  such  additional  officers,
employees,  and agents as it may from time to time determine. The term of office
of all  officers  shall be one year or until  their  respective  successors  are
elected and qualified;  but any officer may be removed at any time by the board.
In the

                                        2

<PAGE>

absence of designation  from time to time of powers and duties by the board, the
officers  shall  have such  powers  and  duties as  generally  pertain  to their
respective offices.

     Any indemnification by the Mutual Company of the Mutual Company's personnel
is subject to any applicable rules or regulations of the Office.

     Section 10. Resignation or Removal of Directors. Any director may resign at
any time by sending a written  notice of such  resignation  to the office of the
Mutual Company  delivered to the secretary.  Unless otherwise  specified therein
such  resignation  shall take effect upon  receipt by the  secretary.  More than
three consecutive absences from regular meetings of the board, unless excused by
resolution of the board, shall automatically constitute a resignation, effective
when such resignation is accepted by the board.

     At a meeting of members called expressly for that purpose, directors or the
entire  board may be  removed,  only with  cause,  by a vote of the holders of a
majority of the shares then entitled to vote at an election of directors.

     Section  11.  Powers of the Board.  The board of  directors  shall have the
power:

          (a) By  resolution,  to appoint  from among its  members an  executive
     committee,  which  committee  shall have and may exercise the powers of the
     board between the meetings of the board,  but no such committee  shall have
     the authority of the board to amend the charter or bylaws,  adopt a plan of
     merger,  consolidation,  dissolution, or provide for the disposition of all
     or  substantially  all the property and assets of the Mutual Company.  Such
     committee shall not operate to relieve the board, or any member thereof, of
     any responsibility imposed by law;

          (b) To appoint  and  remove by  resolution  the  members of such other
     committees as may be deemed necessary and prescribe the duties thereof;

          (c) To fix the compensation of directors, officers, and employees, and
     to remove any officer or employee at any time with or without cause; and

          (d) To  exercise  any and all of the powers of the Mutual  Company not
     expressly reserved by the charter to the members.

     Section  12.  Execution  of  Instruments,   Generally.  All  documents  and
instruments  or  writings  of any nature  shall be signed,  executed,  verified,
acknowledged, and delivered by such officers, agents, or employees of the Mutual
Company  or any  one of them  and in such  manner  as from  time to time  may be
determined by resolution of the board. All notes, drafts,  acceptances,  checks,
endorsements, and all evidences of indebtedness of the Mutual Company whatsoever
shall be signed  by such  officer  or  officers  or such  agent or agents of the
Mutual Company and in such manner as the board may from time to time  determine.
Endorsements  for deposit to the credit of the Mutual Company in any of its duly
authorized  depositories shall be made in such manner as the board may from time
to time  determine.  Proxies to vote with respect to shares or accounts of other
associations  or stock of other  corporations  owned by, or standing in the name
of, the Mutual Company may be executed and delivered from time to time on behalf
of the Mutual  Company by the president or a vice president and the secretary or
an  assistant  secretary  of the  Mutual  Company  or by any  other  persons  so
authorized by the board.

                                        3

<PAGE>

     Section 13. Nominating  Committee.  The chairman, at least 30 days prior to
the date of each annual meeting,  shall appoint a nominating  committee of three
persons  who are  members  of the  Mutual  Company.  Such  committee  shall make
nominations  for directors in writing and deliver to the secretary  such written
nominations  at least 15 days  prior to the date of the  annual  meeting,  which
nominations  shall then be posted in a prominent place in the principal place of
business for the 15-day period prior to the date of the annual meeting. Provided
such  committee is appointed  and makes such  nominations,  no  nominations  for
directors  except those made by the nominating  committee shall be voted upon at
the annual meeting  unless other  nominations by members are made in writing and
delivered to the  secretary of the Mutual  Company at least 10 days prior to the
date  of the  annual  meeting,  which  nominations  shall  then be  posted  in a
prominent  place in the principal  place of business for the 10-day period prior
to the date of the annual  meeting.  Ballots  bearing  the names of all  persons
nominated by the  nominating  committee and by other members prior to the annual
meeting  shall be provided for use by the members at the annual  meeting.  If at
any time the chairman shall fail to appoint such  nominating  committee,  or the
nominating  committee  shall fail or refuse to act at least 15 days prior to the
annual  meeting,  nominations for directors may be made at the annual meeting by
any member and shall be voted upon.

     Section  14. New  Business.  Any new  business to be taken up at the annual
meeting,  including any proposal to increase or decrease the number of directors
of the Mutual  Company,  shall be stated in writing and filed with the secretary
of the Mutual  Company at least 30 days  before the date of the annual  meeting,
and all  business  so stated,  proposed,  and filed shall be  considered  at the
annual meeting; but no other proposal shall be acted upon at the annual meeting.
Any member may make any other proposal at the annual meeting and the same may be
discussed  and  considered;  but  unless  stated in  writing  and filed with the
secretary  30 days  before the  meeting,  such  proposal  shall be laid over for
action at an adjourned,  special, or regular meeting of the members taking place
at least 30 days thereafter.  This provision shall not prevent the consideration
and approval or disapproval at the annual meeting of the reports of officers and
committees,  but in connection  with such reports no new business shall be acted
upon at such annual meeting unless stated and filed as herein provided.

     Section 15. Seal.  The seal shall be two concentric  circles  between which
shall be the name of the Mutual  Company.  The year of  incorporation,  the word
"incorporated," or an emblem may appear in the center.

     Section  16.  Amendment.  Adoption  of any  bylaw  amendment,  as  long  as
consistent  with  applicable law, rules and  regulations,  and which  adequately
addresses  the  subject  and  purpose  of the  stated  bylaw  section,  shall be
effective  upon  filing  with the  Office  in  accordance  with  the  regulatory
procedures  after such  amendment has been approved by a two-thirds  affirmative
vote of the authorized board, or by a vote of the members of the Mutual Company.

                                        4
<PAGE>

         B. Call for special meetings. Special meetings of stockholders relating
to changes in control of the  Association  or amendments to its charter shall be
called only upon direction of the board of directors.

         Section 9.  Amendment  of Charter.  Except as provided in Section 5, no
amendment,  addition,  alteration,  change,  or repeal of this charter  shall be
made,  unless  such  is  first  proposed  by  the  board  of  directors  of  the
Association, approved by the shareholders of a majority of the votes eligible to
be cast at a legal  meeting,  unless a higher vote is  otherwise  required,  and
approved or preapproved by the Office.

                                       5


                                       No.

                                     Shares

            CHARTERED UNDER THE LAWS OF THE UNITED STATES OF AMERICA



                               Axia Bancorp, Inc.


                          FULLY PAID AND NON-ASSESSABLE
                              PAR VALUE $1.00 EACH

                         THE SHARES REPRESENTED BY THIS
                           CERTIFICATE ARE SUBJECT TO
                         RESTRICTIONS, SEE REVERSE SIDE

THIS CERTIFIES that ____________________________________________ is the owner of

                            SHARES OF COMMON STOCK OF

                               Axia Bancorp, Inc.
                              a Federal corporation

     The shares evidenced by this certificate are transferable only on the books
of Axia  Bancorp,  Inc. by the holder  hereof,  in person or by  attorney,  upon
surrender of this  certificate  properly  endorsed.  The capital stock evidenced
hereby is not an account of an insurable  type and is not insured by the Federal
Deposit Insurance Corporation or any other Federal or state governmental agency.

     IN WITNESS  WHEREOF,  Axia Bancorp,  Inc. has caused this certificate to be
executed,  by the facsimile  signatures of its duly authorized  officers and has
caused a facsimile of its seal to be hereunto affixed.




By __________________________       [SEAL]        By ___________________________
   LESLIE C. WHELAN,                                 JOHN R. BOWEN,
   CORPORATE SECRETARY                               PRESIDENT AND
                                                     CHIEF EXECUTIVE OFFICER


<PAGE>

     The Board of Directors of Axia Bancorp,  Inc. (the "Company") is authorized
by resolution  or  resolutions,  from time to time  adopted,  to provide for the
issuance of more than one class of stock,  including  preferred stock in series,
and to fix and state the voting powers, designations,  preferences,  limitations
and  restrictions  thereof.  The Company  will furnish to any  shareholder  upon
request and  without  charge a full  description  of each class of stock and any
series thereof.

     The shares represented by this Certificate may not be cumulatively voted on
any matter.

     The shares of common stock  evidenced by this  certificate are subject to a
limitation  contained in the Stock Holding Company Charter of the Company to the
effect that, for a period of five years from the date of the reorganization from
mutual to stock form of Axia  Federal  Savings  Bank,  no person other than Axia
Bancorp,  MHC, the parent mutual holding company of the Company,  shall directly
or indirectly offer to acquire or acquire the beneficial  ownership of more than
10% of any class of any equity  security  of the  Company  unless  such offer to
acquire or acquisition is approved by a majority of the Board of Directors. This
limitation  shall  not  apply to the  purchase  of  shares  by  underwriters  in
connection  with  a  public  offering  or  certain  purchases  of  shares  by  a
tax-qualified employee stock benefit plan or a subsidiary of the Company and any
trustee  of such a plan or  arrangement.  In the event  shares are  acquired  in
violation  of this  provision,  all shares  beneficially  owned by any person in
excess of 10% shall be  considered  "excess  shares" and shall not be counted as
shares  entitled  to vote and shall not be voted by any  person  or  counted  as
voting shares in connection  with any matters  submitted to  stockholders  for a
vote.

     Special  meetings  of the  Company's  stockholders  relating to a change in
control of the Company or to an  amendment  of the Charter of the Company may be
called  only by the  Company's  Board  of  Directors.  Special  meetings  of the
stockholders  for any other purpose or purposes shall be called upon the written
request of the holders of not less than 10% of all the outstanding capital stock
of the Company entitled to vote at the meeting.

     The following  abbreviations  when used in the  inscription  on the face of
this  certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations.

     TEN COM           - as tenants in common

     UNIF GIFT MIN ACT - Custodian (Cust)

     TEN ENT           - as tenants by the entireties
                         Under Uniform Gifts to Minors Act

     JT TEN            - as joint tenants with right
                         of survivorship and not as
                         tenants in common(State)

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

<PAGE>

PLEASE INSERT SOCIAL SECURITY NUMBER OR OTHER IDENTIFYING NUMBER



- --------------------------------------------------------------------------------
                  (please print or typewrite name and address
                     including postal zip code of assignee)


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


                                    Shares of
- --------------------------------------------------------------------------------


the Common Stock represented by the within Certificate, and do hereby
irrevocably constitute and appoint


- --------------------------------------------------------------------------------
Attorney to transfer the said shares on the books of the within named
corporation with full power of substitution in the premises.



Dated, _____________________________



In the presence of _____________________        Signature: _____________________




NOTE:  THE SIGNATURE TO THIS  ASSIGNMENT  MUST  CORRESPOND  WITH THE NAME OF THE
STOCKHOLDER(S) AS WRITTEN UPON THE FACE OF THE CERTIFICATE, IN EVERY PARTICULAR,
WITHOUT ALTERATION OR ENLARGEMENT, OR ANY CHANGE WHATSOEVER.




              [LETTERHEAD OF LUSE LEHMAN GORMAN POMERENK & SCHICK]

                                 (202) 274-2000



March 16, 1998

The Board of Directors
Axia Federal Savings Bank
1410 St. Georges Avenue
Avenel, New Jersey 07001

     Re:  Axia Bancorp, Inc.
          Common Stock Par Value $1.00 Per Share

Gentlemen:

     You have  requested  the  opinion  of this firm as to  certain  matters  in
connection with the offer and sale (the  "Offering") of Axia Bancorp,  Inc. (the
"Company")  Common Stock,  par value $1.00 per share ("Common  Stock").  We have
reviewed the Company's  proposed  Stock Holding  Company  Charter,  Registration
Statement  on Form  SB-2  ("Form  SB-2"),  as well as  applicable  statutes  and
regulations governing the Company and the offer and sale of the Common Stock.

     We are of the opinion that upon the  declaration  of  effectiveness  of the
Form SB-2 and the  incorporation  of the Company as a federal  corporation,  the
Common Stock, when sold, will be legally issued, fully paid and non-assessable.

     This  Opinion has been  prepared  for the use of the Company in  connection
with its  registration  statement  on Form  SB-2,  and we hereby  consent to the
filing of this Opinion as an exhibit to such  registration  statement and to our
firm being referenced under the caption "Legal Matters."

                                    Very truly yours,



                                    /s/ Luse Lehman Gorman Pomerenk & Schick
                                    ----------------------------------------
                                    Luse Lehman Gorman Pomerenk & Schick
                                    A Professional Corporation




Board of Directors
Axia Federal Savings Bank
February    , 1998
Page 1



                          [FORM OF FEDERAL TAX OPINION]



February   , 1998


Board of Directors
Axia Federal Savings Bank
1410 St. George Avenue
Avenel, New Jersey 07001

     Re:  Mutual Holding Company Formation and Stock Issuance

Ladies and Gentlemen:

     We have been requested as special  counsel to Axia Federal  Savings Bank to
express our opinion concerning certain Federal income tax consequences  relating
to the proposed conversion of the Bank from a federally chartered mutual savings
and loan  association  (the "Bank") to a federally  chartered stock bank ("Stock
Bank") and the formation of Axia Bancorp,  MHC, a federal mutual holding company
("Mutual  Holding  Company") which will acquire the  outstanding  stock of Stock
Bank and  subsequently  contribute  Stock  Bank's  stock to Axia  Bancorp,  Inc.
("Stock Holding Company").

     In connection  therewith,  we have examined the Plan of Reorganization  (as
defined below) and certain other documents of or relating to the  Reorganization
(as defined  below),  some of which are  described or referred to in the Plan of
Reorganization  and which we deemed  necessary  to examine in order to issue the
opinions set forth below.  Unless otherwise defined,  all terms used herein have
the meanings given to such terms in the Plan of Reorganization.

     In our examination, we have assumed the authenticity of original documents,
the  accuracy  of copies and the  genuineness  of  signatures.  We have  further
assumed  the  absence  of  adverse  facts  not  apparent  from  the  face of the
instruments and documents we examined.

     In issuing our  opinions,  we have assumed that the Plan of  Reorganization
has been duly and validly  authorized  and has been  approved and adopted by the
board of directors of the Bank at a meeting duly called and held;  that the Bank
will comply with the terms and  conditions  of the Plan of  Reorganization,  and
that the various  representations  and  warranties  which are provided to us are
accurate,  complete,  true and  correct.  Accordingly,  we  express  no  opinion
concerning the effect, if any, of variations from the foregoing. We specifically
express no opinion concerning tax matters relating to the Plan of Reorganization
under state and local tax laws and under  Federal  income tax laws except on the
basis of the documents and assumptions described above.

<PAGE>

Board of Directors
Axia Federal Savings Bank
February    , 1998
Page 2


     For  purposes  of  this  opinion,  we are  relying  on the  representations
provided to us by the Bank, which are incorporated herein by reference.

     In  issuing  the  opinions  set forth  below,  we have  referred  solely to
existing  provisions  of the  Internal  Revenue  Code of 1986,  as amended  (the
"Code"),   existing  and  proposed  Treasury  Regulations  thereunder,   current
administrative rulings,  notices and procedures and court decisions.  Such laws,
regulations,  administrative rulings, notices and procedures and court decisions
are subject to change at any time.  Any such change could affect the  continuing
validity of the opinions set forth below. This opinion is as of the date hereof,
and we  disclaim  any  obligation  to advise  you of any  change  in any  matter
considered herein after the date hereof.

     In rendering  our  opinions,  we have assumed that the persons and entities
identified  in the Plan of  Reorganization  will at all  times  comply  with the
requirements  of Code  sections  368 and 351,  the  other  applicable  state and
Federal laws and the  representations of the Bank. In addition,  we have assumed
that the  activities  of the  persons  and  entities  identified  in the Plan of
Reorganization  will be  conducted  strictly  in  accordance  with  the  Plan of
Reorganization. Any variations may affect the opinions we are rendering.

     We  emphasize  that the  outcome of  litigation  cannot be  predicted  with
certainty  and,  although  we have  attempted  in good  faith to opine as to the
probable  outcome  of the  merits of each tax  issue  with  respect  to which an
opinion  was  requested,  there can be no  assurance  that our  conclusions  are
correct or that they would be adopted by the IRS or a court.

                               SUMMARY OF OPINIONS

     Based on the facts,  representations  and assumptions set forth herein,  we
are of the opinion that:


     With  Respect to the  Exchange of the Bank's  Charter  for a Stock  Charter
("Bank Conversion"):

               1. Bank's  exchange of its  charter for a federal  stock  savings
          bank  charter  is a mere  change in  identity  and form and  therefore
          qualifies   as  a   reorganization   within  the  meaning  of  Section
          368(a)(1)(F) of the Internal Revenue Code ("Code").

<PAGE>

Board of Directors
Axia Federal Savings Bank
February    , 1998
Page 3


               2. No gain or loss will be  recognized  by Bank upon the transfer
          of its assets to Stock  Bank  solely in  exchange  for shares of Stock
          Bank  stock and the  assumption  by Stock Bank of the  liabilities  of
          Bank. (Code Sections 361(a) and 357(a)).

               3. No gain or loss  will be  recognized  by Stock  Bank  upon the
          receipt  of the  assets of Bank in  exchange  for shares of Stock Bank
          common stock. (Code Section 1032(a)).

               4. Stock Bank's holding  period in the assets  received from Bank
          will  include  the period  during  which such  assets were held by the
          Bank. (Code Section 1223(2)).

               5. Stock  Bank's  basis in the assets of Bank will be the same as
          the basis of such assets in the hands of Bank immediately prior to the
          proposed transaction. (Code Section 362(b)).

               6.  Bank  members  will  recognize  no  gain  or  loss  upon  the
          constructive receipt of Stock Bank common stock solely in exchange for
          their membership interests in Bank. (Code Section 354(a)(1)).

               7. The basis of the Stock Bank common stock to be  constructively
          received  by the  Bank's  members  will be the same as their  basis in
          their  membership  interests  in  the  Bank  surrendered  in  exchange
          therefor. (Code Section 358(a)(1)).

               8.  The   holding   period  of  the  Stock  Bank   common   stock
          constructively  received by the  members of the Bank will  include the
          period during which the Bank members held their membership  interests,
          provided that the membership  interests were held as capital assets on
          the date of the exchange. (Code Section 1223(1)).

               9. 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 proposed transaction. (Code Section 381).

<PAGE>

Board of Directors
Axia Federal Savings Bank
February    , 1998
Page 4


               With  respect  to the  transfer  of Stock  Bank  stock to  Mutual
          Holding Company for membership interests (the "351 Transaction"):

               10.  The  exchange  of stock by the Stock  Bank  stockholders  in
          exchange for membership  interests in the Mutual Holding  Company will
          constitute a tax-free  exchange of property  solely for voting "stock"
          pursuant to Section 351 of the Internal Revenue Code.

               11. Stock Bank's stockholders will recognize no gain or loss upon
          the transfer of the Stock Bank stock they  constructively  received in
          the Bank  conversion to the Mutual Holding  Company solely in exchange
          for membership interests in the Mutual Holding Company.  (Code Section
          351).

               12. Stock Bank stockholder's  basis in the Mutual Holding Company
          membership  interests  received in the transaction will be the same as
          the basis of the property transferred in exchange therefor, reduced by
          the sum of the  liabilities  assumed by Mutual  Holding  Company or to
          which assets transferred are taken subject. (Code Section 358(a)(1)).

               13. Stock Bank  stockholder's  holding  period for the membership
          interests in Mutual Holding Company  received in the transaction  will
          include the period  during  which the property  exchanged  was held by
          Stock Bank  stockholders,  provided  that such  property was a capital
          asset on the date of the exchange. (Code Section 1223(1)).

               14. Mutual  Holding  Company will  recognize no gain or loss upon
          the receipt of property from Stock Bank  stockholders  in exchange for
          membership  interests in the Mutual  Holding  Company.  (Code  Section
          1032(a)).

               15. Mutual Holding  Company's basis in the property received from
          Stock Bank stockholders will be the same as the basis of such property
          in the  hands  of Stock  Bank  stockholders  immediately  prior to the
          transaction. (Code Section 362(a)).

               16.  Mutual  Holding  Company's  holding  period for the property
          received from Stock Bank's stockholders will include the period during
          which such property was held by Stock Bank stockholders. (Code Section
          1223(2)).

               17. Stock Bank  depositors  will recognize no gain or loss solely
          by reason of the transaction.

<PAGE>

Board of Directors
Axia Federal Savings Bank
February    , 1998
Page 5


               With  respect to the  transfers to the Stock  Holding  Company in
          exchange for Common Stock in the Stock Holding Company

               18. The Mutual  Holding  Company and the  persons  who  purchased
          Common  Stock of the Stock  Holding  Company in the  Subscription  and
          Community Offering ("Minority Stockholders") will recognize no gain or
          loss upon the transfer of Stock Bank stock and cash, respectively,  to
          the Stock  Holding  Company in exchange for stock in the Stock Holding
          Company. Code Sections 351(a) and 357(a).

               19. Stock Holding  Company will  recognize no gain or loss on its
          receipt  of Stock Bank stock and cash in  exchange  for Stock  Holding
          Company Stock. (Code Section 1032(a)).

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

                              PROPOSED TRANSACTION

     On October  15,  1997,  the board of  directors  of the Bank  adopted  that
certain Plan of  Reorganization  From A Mutual  Savings  Association to A Mutual
Holding Company and Stock Issuance Plan (the "Plan of Reorganization"). For what
are represented to be valid business purposes, the Bank's board of directors has
decided to convert to a mutual holding company  structure  pursuant to statutes.
The following steps are proposed:

          (i) The Bank will organize an interim stock savings bank (Interim One)
     as its wholly-owned subsidiary;

          (ii) Interim One will organize a federal  mid-tier  holding company as
     its wholly-owned subsidiary (Stock Holding Company); and

          (iii) Interim One will also  organize  another  interim  federal stock
     savings bank as its wholly-owned subsidiary (Interim Two).

<PAGE>

Board of Directors
Axia Federal Savings Bank
February    , 1998
Page 6


          The following transactions will occur simultaneously:

          (iv) The Bank will  exchange its charter for a federal  stock  savings
     bank charter and become a stock savings bank that will constructively issue
     its common stock to members of the Bank;

          (v) Interim One will cancel its  outstanding  stock and  exchange  its
     charter for a federal mutual holding company charter and thereby become the
     Mutual Holding Company;

          (vi)  Interim  Two will  merge with and into the Bank with the Bank as
     the surviving  entity,  the former  members of the Bank who  constructively
     hold stock in the Bank will exchange their stock in the Bank for membership
     interests in the Mutual Holding Company; and

          (vii) The Mutual Holding  Company will  contribute the Bank's stock to
     the Stock Holding Company, a wholly-owned  subsidiary of the Mutual Holding
     Company for additional shares of Bank Stock.

          (viii)  Contemporaneously,  with the contribution set forth in "(vii)"
     the Stock  Holding  Company  will  offer to sell up to 49.9% of its  Common
     Stock in the Subscription Offering and, if applicable, the Direct Community
     Offering.

     These   transactions   are   referred   to  herein   collectively   as  the
"Reorganization."

     Those persons who, as of the date of the Bank  Conversion  (the  "Effective
Date"),  hold  depository  rights with respect to the Bank will  thereafter have
such rights solely with respect to the Stock Bank. Each deposit account with the
Bank at the time of the exchange will become a deposit account in the Stock Bank
in the same  amount  and  upon the same  terms  and  conditions.  Following  the
completion  of  the  Reorganization,   all  depositors  and  borrowers  who  had
membership   rights  with  respect  to  the  Bank   immediately   prior  to  the
Reorganization  will  continue  to have such rights  solely with  respect to the
Mutual  Holding  Company so long as they  continue to hold  deposit  accounts or
borrowings  with the Stock Bank.  All new depositors of the Stock Bank after the
completion of the Reorganization  will have ownership rights solely with respect
to the Mutual Holding Company so long as they continue to hold deposit  accounts
with the Stock Bank.

     The shares of Interim Two common stock owned by the Mutual Holding  Company
prior to the Reorganization  shall be converted into and become shares of common
stock of the Stock

<PAGE>

Board of Directors
Axia Federal Savings Bank
February    , 1998
Page 7


Bank on the Effective Date. The shares of Stock Bank common stock constructively
received  by  the  Stock  Bank   stockholders   (formerly  the  members  holding
liquidation  rights of the  Bank)  will be  transferred  to the  Mutual  Holding
Company by such persons in exchange for liquidation rights in the Mutual Holding
Company.

     The Stock  Holding  Company  will have the power to issue shares of capital
stock  (including  common and preferred  stock) to persons other than the Mutual
Holding Company. So long as the Mutual Holding Company is in existence, however,
it must own a  majority  of the voting  stock of Stock  Holding  Company.  Stock
Holding  Company may issue any amount of non-voting  stock to persons other than
Mutual Holding  Company.  No such non-voting stock will be issued as of the date
of the Reorganization.

                                    *   *   *

     The  opinions  set  forth  above   represent  our  conclusions  as  to  the
application  of  existing  Federal  income  tax law to the facts of the  instant
transaction,  and we can give no  assurance  that changes in such law, or in the
interpretation  thereof, will not affect the opinions expressed by us. Moreover,
there can be no assurance  that contrary  positions may not be taken by the IRS,
or that a court considering the issues would not hold contrary to such opinions.

     All of the  opinions  set forth above are  qualified to the extent that the
validity  of any  provision  of any  agreement  may be subject to or affected by
applicable bankruptcy,  insolvency,  reorganization,  moratorium or similar laws
affecting the rights of creditors generally. We do not express any opinion as to
the  availability  of any equitable or specific remedy upon any breach of any of
the covenants,  warranties or other  provisions  contained in any agreement.  We
have not examined,  and we express no opinion with respect to the  applicability
of,  or  liability  under,  any  Federal,  state or  local  law,  ordinance,  or
regulation governing or pertaining to environmental  matters,  hazardous wastes,
toxic substances, asbestos, or the like.

     It is expressly  understood that the opinions set forth above represent our
conclusions  based upon the documents  reviewed by us and the facts presented to
us. Any material amendments to such documents or changes in any significant fact
would affect the opinions expressed herein.

<PAGE>

Board of Directors
Axia Federal Savings Bank
February    , 1998
Page 8

     We have not been asked to, and we do not,  render any opinion  with respect
to any matters other than those expressly set forth above.

     We hereby  consent to the filing of the opinion as an exhibit to the Bank's
combined Form MHC-1/MHC-2  Notice of Mutual Holding Company  Reorganization  and
Application  for Approval of a Minority Stock Issuance by a Subsidiary of Mutual
Holding  Company  as  filed  with  the OTS and to the  Stock  Holding  Company's
Registration  Statement  on Form SB-2 as filed with the SEC. We also  consent to
the references to our firm in the Prospectus  contained in the Forms MHC-1/MHC-2
and SB-2 under the captions  "The  Reorganization  and Offering - Tax Effects of
the  Reorganization"  and "Legal and Tax Opinions," and to the  summarization of
our opinion in such Prospectus.


                                        Very truly yours,




                                        ------------------------------------
                                        LUSE LEHMAN GORMAN POMERENK & SCHICK
                                        A Professional Corporation



                              [FINPRO LETTERHEAD]


March 16, 1998


Board of Directors 
Axia Federal Savings Bank
1410 St. Georges Avenue
Avenel, New Jersey  07001


Dear Board Members:

All  capitalized  terms not  otherwise  defined in this letter have the meanings
given such terms in the Plan of Reorganization  from Mutual Savings  Association
to Mutual Holding  Company and Stock  Issuance Plan (the "Plan")  adopted by the
Board of Directors of Axia Federal  Savings Bank (the "Bank"),  whereby the Bank
will  reorganize  into  the  Mutual  Holding  Company  form of  organization  by
converting from a federally  chartered mutual savings association to a federally
chartered  stock  savings  bank  and  issuing  in  excess  of 50% of the  Bank's
outstanding  capital stock to Axia Bancorp,  Inc. (the "Company") so long as the
Company remains in the mutual form.

We understand that in accordance with the Plan, Subscription  Rights to purchase
shares of the Common  Stock are to be issued to (i)  Eligible  Account  Holders;
(ii) the ESOP; (iii) Supplemental  Eligible Account Holders; (iv) Other Members;
and (v)  Directors,  Officers  and  Employees,  collectively  referred to as the
"Recipients".  Based solely on our observation that the Subscription Rights will
be available to such Recipients  without cost, will be legally  non-transferable
and of short duration, and will afford the Recipients the right only to purchase
shares  of  Common  Stock at the same  price as will be paid by  members  of the
general public in the Selected Community  Offering,  but without undertaking any
independent  investigation  of  state  or  federal  law or the  position  of the
Internal Revenue Service with respect to this issue, we are of the belief that:

     (1)  the Subscription Rights will have no ascertainable market value; and

     (2)  the price at which the Subscription Rights are exercisable will not be
          more or less  than  the pro  forma  market  value of the  shares  upon
          issuance.

Changes  in the local and  national  economy,  the  legislative  and  regulatory
environment,  the stock market,  interest rates, and other external forces (such
as natural  disasters or significant  world events) may occur from time to time,
often with great  unpredictability and may materially impact the value of thrift
stocks as a whole or the Company's value alone. Accordingly, no assurance can be
given that persons who subscribe to shares of Conversion Stock in the conversion
will thereafter be able to buy or sell such shares at the same price paid in the
Subscription Offering.

                                  Very Truly Yours,
                                  FinPro, Inc.

                                  /s/ Donald J. Musso

                                  Donald J. Musso
                                  President




                                  LIBERTY BANK
                              EMPLOYMENT AGREEMENT


     This Agreement is made effective as of the ____ day of _____________,  1998
by and between Liberty Bank (the "Bank"),  a  federally-chartered  stock savings
bank,  with its  principal  administrative  office at 1410 St.  Georges  Avenue,
Avenel, New Jersey 07001 and _________________ (the "Executive").  Any reference
to  "Company"  herein  shall  mean Axia  Bancorp,  Inc.,  a  federally-chartered
corporation, or any successor thereto.

     WHEREAS,  the Bank  wishes to assure  itself of the  continued  services of
Executive for the period provided in this Agreement; and

     WHEREAS,  Executive  is willing to  continue  to serve in the employ of the
Bank on a full-time basis for said period.

     NOW, THEREFORE,  in consideration of the mutual covenants herein contained,
and upon the other terms and conditions hereinafter provided, the parties hereby
agree as follows:

1.   POSITION AND RESPONSIBILITIES

     During the period of his employment hereunder, Executive agrees to serve as
__________________________  of the Bank and the  Company.  During  said  period,
Executive  also agrees to serve,  if elected,  as an officer and director of any
subsidiary  or  affiliate  of  the  Bank.   Failure  to  reelect   Executive  as
________________________ without the consent of the Executive during the term of
this Agreement shall constitute a breach of this Agreement.

2.   TERMS AND DUTIES

     (a) The period of Executive's  employment  under this Agreement shall begin
as of the date first above written and shall continue for a period of thirty-six
(36) full calendar months  thereafter.  Commencing on the first anniversary date
of this  Agreement,  and continuing at each  anniversary  date  thereafter,  the
Agreement  shall renew for an additional year such that the remaining term shall
be three (3) years unless  written  notice is provided to Executive at least ten
(10) days and not more than thirty (30) days prior to any such anniversary date,
that his employment  shall cease at the end of thirty-six (36) months  following
such  anniversary  date.  Prior  to each  notice  period  for  non-renewal,  the
disinterested  members  of the Board of  Directors  of the Bank  ("Board")  will
conduct a comprehensive  performance  evaluation and review of the Executive for
purposes of determining whether to extend the Agreement, and the results thereof
shall be included in the minutes of the Board's meeting.

     (b) During the period of his  employment  hereunder,  except for periods of
absence  occasioned by illness,  reasonable  vacation  periods,  and  reasonable
leaves of absence,  Executive  shall  faithfully  perform  his duties  hereunder
including  activities and services  related to the  organization,  operation and
management of the Bank.

                                        1

<PAGE>

3.   COMPENSATION AND REIMBURSEMENT

     (a) The  compensation  specified under this Agreement shall  constitute the
salary and  benefits  paid for the duties  described in Section  2(b).  The Bank
shall pay Executive as  compensation a salary of not less than $_______ per year
("Base Salary"). Such Base Salary shall be payable monthly. During the period of
this Agreement, Executive's Base Salary shall be reviewed at least annually; the
first such review will be made no later than ____________.  Such review shall be
conducted by a Committee  designated  by the Board,  and the Board may increase,
but not  decrease,  Executive's  Base Salary (any  increase in Base Salary shall
become the "Base  Salary" for  purposes of this  Agreement).  In addition to the
Base Salary  provided in this Section 3(a), the Bank shall provide  Executive at
no cost to Executive with all such other  benefits as are provided  uniformly to
permanent full-time employees of the Bank.

     (b)  The  Bank  will  provide   Executive  with  employee   benefit  plans,
arrangements  and  perquisites   substantially  equivalent  to  those  in  which
Executive was participating or otherwise deriving benefit from immediately prior
to the beginning of the term of this Agreement,  and the Bank will not,  without
Executive's prior written consent, make any changes in such plans,  arrangements
or  perquisites  which would  adversely  affect  Executive's  rights or benefits
thereunder.  Without limiting the generality of the foregoing provisions of this
Subsection (b), Executive will be entitled to participate in or receive benefits
under any employee benefit plans including but not limited to, retirement plans,
supplemental   retirement   plans,   pension   plans,    profit-sharing   plans,
health-and-accident  plans,  medical coverage or any other employee benefit plan
or arrangement made available by the Bank in the future to its senior executives
and key  management  employees,  subject to and on a basis  consistent  with the
terms,  conditions and overall  administration  of such plans and  arrangements.
Executive will be entitled to incentive  compensation and bonuses as provided in
any plan of the Bank in which Executive is eligible to participate (and he shall
be entitled to a pro rata distribution under any incentive compensation or bonus
plan as to any year in which a  termination  of  employment  occurs,  other than
termination  for Cause).  Nothing paid to the  Executive  under any such plan or
arrangement  will be  deemed  to be in lieu of other  compensation  to which the
Executive is entitled under this Agreement.

     (c) In addition to the Base Salary  provided for by  paragraph  (a) of this
Section 3, the Bank shall pay or reimburse  Executive for all reasonable  travel
and other reasonable  expenses incurred by Executive  performing his obligations
under this Agreement and may provide such  additional  compensation in such form
and such amounts as the Board may from time to time determine.

     (d) Compensation  and  reimbursement to be paid pursuant to paragraphs (a),
(b) and (c) of  this  Section  3 shall  be  paid by the  Bank  and the  Company,
respectively,  on a pro  rata  basis,  based  upon the  amount  of  service  the
Executive devotes to the Bank and Company, respectively.

                                        2

<PAGE>

4.   PAYMENTS TO EXECUTIVE UPON AN EVENT OF TERMINATION

     The  provisions  of this  Section  shall in all  respects be subject to the
terms and conditions stated in Sections 7 and 14.

     (a) The  provisions of this Section  shall apply upon the  occurrence of an
Event  of  Termination  (as  herein  defined)  during  the  Executive's  term of
employment  under  this  Agreement.  As used in this  Agreement,  an  "Event  of
Termination" shall mean and include any one or more of the following:

          (i)  the  termination  by the  Bank  or  the  Company  of  Executive's
     full-time  employment hereunder for any reason other than (A) Disability or
     Retirement,  as defined in Section 5 below, or (B) Termination for Cause as
     defined in Section 6 hereof; or

          (ii) Executive's resignation from the Bank's employ, upon any

               (A)  failure  to elect or  reelect  or to  appoint  or  reappoint
          Executive as _____________,

               (B)  material  change  in  Executive's   function,   duties,   or
          responsibilities,  which  change would cause  Executive's  position to
          become  one of lesser  responsibility,  importance,  or scope from the
          position and attributes thereof described in Section 1, above,

               (C)  liquidation or dissolution of the Bank or Company other than
          liquidations or dissolutions that are caused by  reorganizations  that
          do not affect the status of Executive, or

               (D) breach of this Agreement by the Bank.

Upon the occurrence of any event  described in clauses (ii) (A), (B), (C) or (D)
above, Executive shall have the right to elect to terminate his employment under
this  Agreement by  resignation  upon sixty (60) days prior written notice given
within a reasonable  period of time not to exceed four calendar months after the
initial event giving rise to said right to elect.  Notwithstanding the preceding
sentence, in the event of a continuing breach of this Agreement by the Bank, the
Executive,  after  giving due  notice  within  the  prescribed  time frame of an
initial event  specified  above,  shall not waive any of his rights solely under
this  Agreement  and this  Section 4 by virtue  of the fact that  Executive  has
submitted his  resignation but has remained in the employment of the Bank and is
engaged  in good  faith  discussions  to  resolve  any  occurrence  of an  event
described in clauses (A), (B), (C) or (D) above.

          (iii) Executive's  voluntary resignation from the Bank's employ on the
     effective date of, or at any time following, a Change in Control during the
     term of this Agreement. For these purposes,

                                        3

<PAGE>

     a Change  in  Control  of the Bank or the  Company  shall  mean a change in
     control of a nature that:  (i) would be required to be reported in response
     to Item 1(a) of the  current  report on Form 8-K,  as in effect on the date
     hereof,  pursuant to Section 13 or 15(d) of the Securities  Exchange Act of
     1934 (the  "Exchange  Act");  or (ii) results in a Change in Control of the
     Bank or the  Company  within the  meaning of the Home  Owners  Loan Act, as
     amended, and applicable rules and regulations promulgated thereunder, as in
     effect at the time of the Change in Control (collectively,  the "HOLA"); or
     (iii) without  limitation  such a Change in Control shall be deemed to have
     occurred at such time as (a) any  "person" (as the term is used in Sections
     13(d) and 14(d) of the Exchange Act) is or becomes the  "beneficial  owner"
     (as defined in Rule 13d-3 under the Exchange Act),  directly or indirectly,
     of  securities  of the  Company  representing  25% or more of the  combined
     voting power of Company's outstanding  securities except for any securities
     purchased by the Bank's  employee  stock  ownership  plan or trust;  or (b)
     individuals  who  constitute  the Board on the date hereof (the  "Incumbent
     Board")  cease for any reason to  constitute  at least a majority  thereof,
     provided that any person becoming a director  subsequent to the date hereof
     whose  election  was approved by a vote of at least  three-quarters  of the
     directors  comprising the Incumbent Board, or whose nomination for election
     by the Company's stockholders was approved by the same Nominating Committee
     serving  under an  Incumbent  Board,  shall be, for purposes of this clause
     (b), considered as though he were a member of the Incumbent Board; or (c) a
     plan of reorganization, merger, consolidation, sale of all or substantially
     all the assets of the Bank or the Company or similar  transaction  in which
     the Bank or Company is not the surviving institution occurs; or (d) a proxy
     statement  soliciting proxies from stockholders of the Company,  by someone
     other than the  current  management  of the  Company,  seeking  stockholder
     approval  of a plan  of  reorganization,  merger  or  consolidation  of the
     Company or similar  transaction with one or more  corporations or financial
     institutions,   and  as  a  result  such  proxy   solicitation  a  plan  of
     reorganization,  merger consolidation or similar transaction  involving the
     Company is approved by the requisite vote of the Company's stockholders; or
     (e) a tender offer is made for 25% or more of the voting  securities of the
     Company and the shareholders  owning  beneficially or of record 25% or more
     of the  outstanding  securities  of the Company have tendered or offered to
     sell their shares  pursuant to such tender offer and such  tendered  shares
     have been accepted by the tender offeror.

     (b)  Upon  the  occurrence  of an  Event  of  Termination,  on the  Date of
Termination,  as defined in Section 7, the Bank shall pay Executive,  or, in the
event of his subsequent death, his beneficiary or beneficiaries,  or his estate,
as the case may be, as severance pay or liquidated damages, or both, a sum equal
to three (3) times the sum of (i) Base Salary and (ii) the highest rate of bonus
awarded to the  Executive  during the prior three years.  At the election of the
Executive,  which  election is to be made on an annual basis during the month of
January,  and which election is irrevocable  for the year in which made and upon
the occurrence of an Event of Termination,  any payments shall be made in a lump
sum or paid monthly during the remaining  term of this  Agreement  following the
Executive's  termination.  In the event that no election is made, payment to the
Executive  will be made on a monthly  basis  during the  remaining  term of this
Agreement. Such payments shall not be reduced in the event the Executive obtains
other employment following termination of employment.

                                        4

<PAGE>

     (c) Upon the occurrence of an Event of Termination,  the Bank will cause to
be  continued  life,  medical,  dental  and  disability  coverage  substantially
identical  to the coverage  maintained  by the Bank for  Executive  prior to his
termination.  Such  coverage  shall  continue  for 36  months  from  the Date of
Termination.

     (d)  Notwithstanding  the  preceding  paragraphs  of this Section 4, in the
event that:

          (i)  the  aggregate  payments  or  benefits  to be made or afforded to
               Executive  under said  paragraphs  (the  "Termination  Benefits")
               would be deemed to include an "excess  parachute  payment"  under
               Section 280G of the Code or any successor thereto, and

          (ii) if such  Termination  Benefits  were  reduced  to an amount  (the
               "Non-Triggering  Amount"),  the  value  of  which  is one  dollar
               ($1.00) less than an amount equal to the total amount of payments
               permissible  under  Section  280G of the  Code  or any  successor
               thereto,

then the Termination  Benefits to be paid to Executive shall be so reduced so as
to be a Non-Triggering Amount.

5.   TERMINATION UPON RETIREMENT, DISABILITY OR DEATH

     Termination by the Bank of the Executive based on  "Retirement"  shall mean
termination  in accordance  with the Bank's  retirement  policy or in accordance
with any  retirement  arrangement  established  with  Executive's  consent  with
respect to him. Upon termination of Executive upon  Retirement,  Executive shall
be  entitled to all  benefits  under any  retirement  plan of the Bank and other
plans  to  which  Executive  is  a  party.   For  purposes  of  this  Agreement,
"Retirement"  shall be defined as termination upon attainment of age 65, or such
later age as consented to by the Board.

     In the event Executive is unable to perform his duties under this Agreement
on a  full-time  basis for a period of six (6)  consecutive  months by reason of
illness or other physical or mental disability,  the Employer may terminate this
Agreement,  provided that the Employer shall continue to be obligated to pay the
Executive his Base Salary for the remaining term of the Agreement,  or one year,
whichever is the longer  period of time,  and provided  further that any amounts
actually paid to Executive pursuant to any disability insurance or other similar
such  program  which the  Employer  has provided or may provide on behalf of its
employees or pursuant to any  workman's or social  security  disability  program
shall  reduce the  compensation  to be paid to the  Executive  pursuant  to this
paragraph.

     In the event of  Executive's  death during the term of the  Agreement,  his
estate,  legal  representatives or named beneficiaries (as directed by Executive
in writing) shall be paid  Executive's  Base Salary as defined in Paragraph 3(a)
at the rate in effect at the time Executive's death for a period of one (1) year
from the date of the Executive's death, and the Employers will continue to

                                        5

<PAGE>

provide  medical,  dental,  family and other benefits  normally  provided for an
Executive's family for one (1) year after the Executive's death.

6.   TERMINATION FOR CAUSE

     The term  "Termination  for Cause"  shall mean  termination  because of the
Executive's  personal  dishonesty,  willful misconduct,  any breach of fiduciary
duty involving  personal profit,  intentional  failure to perform stated duties,
willful violation of any law, rule, or regulation (other than traffic violations
or similar offenses) or final cease-and-desist  order, or material breach of any
provision of this Agreement. In determining incompetence,  the acts or omissions
shall  be  measured  against  standards  generally  prevailing  in  the  savings
institutions industry. For purposes of this para graph, no act or failure to act
on the part of Executive shall be considered  "willful"  unless done, or omitted
to be done,  by the Executive  not in good faith and without  reasonable  belief
that the Execu tive's  action or omission was in the best  interest of the Bank.
Notwithstanding  the  foregoing,  Executive  shall  not be  deemed  to have been
Terminated  for Cause unless and until there shall have been  delivered to him a
copy of a  resolution  duly  adopted  by the  affirmative  vote of not less than
three-fourths  of the members of the Board at a meeting of the Board  called and
held for that purpose (after  reasonable  notice to Executive and an opportunity
for him, together with counsel,  to be heard before the Board),  finding that in
the good faith opinion of the Board,  Executive was guilty of conduct justifying
Termination  for Cause and specifying  the  particulars  thereof in detail.  The
Executive shall not have the right to receive compensation or other benefits for
any period after  Termination for Cause.  Any stock options granted to Executive
under any stock  option  plan of the Bank,  the  Company  or any  subsidiary  or
affiliate thereof, shall become null and void effective upon Executive's receipt
of Notice of Termination  for Cause pursuant to Section 7 hereof,  and shall not
be  exercisable  by Executive at any time  subsequent  to such  Termination  for
Cause.

7.   NOTICE

     (a)  Any  purported  termination  by the  Bank  or by  Executive  shall  be
communicated by Notice of Termination to the other party hereto. For purposes of
this  Agreement,  a "Notice of  Termination"  shall mean a written  notice which
shall indicate the specific termination  provision in this Agreement relied upon
and shall set forth in reasonable detail the facts and circumstances  claimed to
provide a basis for termination of Executive's employment under the provision so
indicated.

     (b) "Date of  Termination"  shall  mean (A) if  Executive's  employment  is
terminated  for  Disability,  thirty (30) days after a Notice of  Termination is
given (provided that he shall not have returned to the performance of his duties
on a  full-time  basis  during  such  thirty  (30) day  period),  and (B) if his
employment is terminated for any other reason,  the date specified in the Notice
of Termination (which, in the case of a Termination for Cause, shall not be less
than thirty (30) days from the date such Notice of Termination is given).

     (c) If, within thirty (30) days after any Notice of  Termination  is given,
the party  receiving such Notice of Termination  notifies the other party that a
dispute exists concerning the termination,

                                        6

<PAGE>

except upon the voluntary termination by the Executive in which case the Date of
Termination  shall be the date specified in the Notice,  the Date of Termination
shall be the date on which the dispute is finally  determined,  either by mutual
written agreement of the parties,  by a binding arbitration award, or by a final
judgment,  order or decree of a court of  competent  jurisdiction  (the time for
appeal having expired and no appeal having been perfected) and provided  further
that the Date of  Termination  shall be extended by a notice of dispute  only if
such notice is given in good faith and the party giving such notice  pursues the
resolution  of such  dispute  with  reasonable  diligence.  Notwithstanding  the
pendency of any such  dispute,  the Bank will continue to pay Executive his full
compensation  in effect  when the notice  giving  rise to the  dispute was given
(including,  but not limited  to,  Base  Salary)  and  continue  Executive  as a
participant  in all  compensation,  benefit and insurance  plans in which he was
participating when the notice of dispute was given, until the dispute is finally
resolved in accordance  with this  Agreement,  provided such dispute is resolved
within the term of this  Agreement.  If such dispute is not resolved  within the
term of the Agreement, the Bank shall not be obligated, upon final resolution of
such dispute,  to pay Executive  compensation and other payments accruing beyond
the term of the  Agreement.  Amounts  paid  under this  Section  shall be offset
against or reduce any other amounts due under this Agreement.

8.   POST-TERMINATION OBLIGATIONS

     (a) All payments and benefits to Executive  under this  Agreement  shall be
subject to  Executive's  compliance  with paragraph (b) of this Section 8 during
the term of this  Agreement  and for one (1) full year after the  expiration  or
termination hereof.

     (b) Executive shall, upon reasonable  notice,  furnish such information and
assistance  to the Bank as may  reasonably be required by the Bank in connection
with any litigation in which it or any of its  subsidiaries or affiliates is, or
may become, a party.

9.   NON-COMPETITION

     (a) Upon any termination of Executive's employment hereunder,  other than a
termination,  (whether  voluntary or involuntary) in connection with a Change in
Control, as a result of which the Association is paying Executive benefits under
Section 4 of this  Agreement,  Executive  agrees  not to  compete  with the Bank
and/or  the  Company  for a period of one (1) year  following  such  termination
within  twenty-five  (25) miles of any  existing  branch of the Bank or any bank
subsidiary of the Company,  or within  twenty-five  (25) miles of any office for
which the Bank,  the  Company or a bank  subsidiary  of the Company has filed an
application for regulatory approval, determined as of the effective date of such
termination,  except as agreed to pursuant to a  resolution  duly adopted by the
Board.  Executive  agrees that during such period and within said cities,  towns
and counties, Executive shall not work for or advise, consult or otherwise serve
with, directly or indirectly, any entity whose business materially competes with
the  depository,  lending or other  business  activities  of the Bank and/or the
Company. The parties hereto,  recognizing that irreparable injury will result to
the  Bank  and/or  the  Company,  its  business  and  property  in the  event of
Executive's  breach of this  Subsection 9(a) agree that in the event of any such
breach by Executive,  the Bank and/or the Company will be entitled,  in addition
to any other remedies and damages available, to an injunction

                                        7

<PAGE>

to restrain the violation  hereof by Executive,  Executive's  partners,  agents,
servants,  employers,  employees and all persons  acting for or with  Executive.
Executive represents and admits that Executive's experience and capabilities are
such that Executive can obtain  employment in a business  engaged in other lines
and/or of a  different  nature than the Bank  and/or the  Company,  and that the
enforcement  of a remedy by way of injunction  will not prevent  Executive  from
earning a livelihood.  Nothing herein will be construed as prohibiting  the Bank
and/or the Company from pursuing any other remedies available to the Bank and/or
the Company for such breach or  threatened  breach,  including  the  recovery of
damages from Executive.

     (b)  Executive  recognizes  and  acknowledges  that  the  knowledge  of the
business activities and plans for business activities of the Bank and affiliates
thereof,  as it may exist from time to time,  is a valuable,  special and unique
asset of the business of the Bank.  Executive will not, during or after the term
of his  employment,  disclose  any  knowledge of the past,  present,  planned or
considered  business activities of the Bank or affiliates thereof to any person,
firm, corporation,  or other entity for any reason or purpose whatsoever (except
for such  disclosure  as may be required  to be provided to any federal  banking
agency  with  jurisdiction  over the  Bank or  Executive).  Notwithstanding  the
foregoing,  Executive  may disclose any knowledge of banking,  financial  and/or
economic  principles,  concepts  or ideas  which are not solely and  exclusively
derived from the business  plans and  activities of the Bank,  and Executive may
disclose any  information  regarding  the Bank or the Company which is otherwise
publicly  available.  In the  event  of a breach  or  threatened  breach  by the
Executive of the  provisions  of this Section 9, the Bank will be entitled to an
injunction  restraining  Executive  from  disclosing,  in whole or in part,  the
knowledge of the past, present, planned or considered business activities of the
Bank or affiliates thereof, or from rendering any services to any person,  firm,
corporation,  other entity to whom such knowledge, in whole or in part, has been
disclosed or is threatened to be disclosed.  Nothing herein will be construed as
prohibiting the Bank from pursuing any other remedies  available to the Bank for
such  breach or  threatened  breach,  including  the  recovery  of damages  from
Executive.

10.  SOURCE OF PAYMENTS

     All  payments  provided in this  Agreement  shall be timely paid in cash or
check from the  general  funds of the Bank.  The  Company,  however,  guarantees
payment and  provision of all amounts and  benefits  due  hereunder to Executive
and,  if such  amounts  and  benefits  due from the Bank are not timely  paid or
provided by the Bank, such amounts and benefits shall be paid or provided by the
Company.

11.  EFFECT ON PRIOR AGREEMENTS AND EXISTING BENEFITS PLANS

     This Agreement contains the entire understanding between the parties hereto
and  supersedes  any  prior  employment   agreement  between  the  Bank  or  any
predecessor  of the Bank and  Executive,  except that this  Agreement  shall not
affect or operate to reduce any benefit or compensation inuring to the Executive
of  a  kind  elsewhere  provided.  No  provision  of  this  Agreement  shall  be
interpreted to mean that  Executive is subject to receiving  fewer benefits than
those available to him without reference to this Agreement.

                                        8

<PAGE>

12.  REQUIRED PROVISIONS

     (a)  The  Bank  may  terminate  the  Executive's  employment  at any  time.
Executive shall not have the right to receive compensation or other benefits for
any period after Termination for Cause as defined in Section 2(c) hereinabove.

     (b) If the Executive is suspended from office and/or temporarily prohibited
from participating in the conduct of the Bank's affairs by a notice served under
Section  8(e)(3)  (12 USC  ss.1818(e)(3))  or 8(g)  (12 USC  ss.1818(g))  of the
Federal Deposit Insurance Act, as amended by the Financial  Institutions Reform,
Recovery and Enforcement Act of 1989, the Bank's obligations under this contract
shall be  suspended  as of the date of  service,  unless  stayed by  appropriate
proceedings.  If the  charges in the notice are  dismissed,  the Bank may in its
discretion (i) pay the Executive all or part of the compensation  withheld while
their  contract  obligations  were  suspended and (ii) reinstate (in whole or in
part) any of the obligations which were suspended.

     (c)  If  the  Executive  is  removed  and/or  permanently  prohibited  from
participating  in the  conduct of the Bank's  affairs by an order  issued  under
Section  8(e) (12 USC  ss.1818(e))  or 8(g) (12 USC  ss.1818(g))  of the Federal
Deposit Insurance Act, as amended by the Financial Institutions Reform, Recovery
and  Enforcement  Act of 1989,  all  obligations of the Bank under this contract
shall terminate as of the effective date of the order,  but vested rights of the
contracting parties shall not be affected.

     (d)  If the  Bank  is in  default  as  defined  in  Section  3(x)  (12  USC
ss.1813(x)(1)) of the Federal Deposit Insurance Act, as amended by the Financial
Institutions  Reform,  Recovery and  Enforcement Act of 1989, all obligations of
the Bank under this contract shall terminate as of the date of default, but this
paragraph shall not affect any vested rights of the contracting parties.

     (e) All  obligations  of the Bank under this contract  shall be terminated,
except to the extent  determined that  continuation of the contract is necessary
for the continued  operation of the Bank, (i) by the Federal  Deposit  Insurance
Corporation  ("FDIC"),  at the time the FDIC enters into an agreement to provide
assistance to or on behalf of the Bank under the authority  contained in Section
13(c) (12 USC  ss.1823(c)) of the Federal  Deposit  Insurance Act, as amended by
the Financial Institutions Reform, Recovery and Enforcement Act of 1989; or (ii)
when the Bank is determined by the FDIC to be in an unsafe or unsound condition.
Any  rights of the  parties  that have  already  vested,  however,  shall not be
affected by such action.

13.  NO ATTACHMENT

     (a) Except as  required  by law,  no right to receive  payments  under this
Agreement  shall be  subject to  anticipation,  commutation,  alienation,  sale,
assignment,  encumbrance,  charge,  pledge, or  hypothecation,  or to execution,
attachment,  levy, or similar process or assignment by operation of law, and any
attempt,  voluntary  or  involuntary,  to affect any such action  shall be null,
void, and of no effect.

     (b) This  Agreement  shall be binding  upon,  and inure to the  benefit of,
Executive and the Bank and their respective successors and assigns.

                                        9

<PAGE>

14.  MODIFICATION AND WAIVER

     (a) This  Agreement may not be modified or amended  except by an instrument
in writing signed by the parties hereto.

     (b) No term or  condition  of this  Agreement  shall be deemed to have been
waived, nor shall there be any estoppel against the enforcement of any provision
of this Agreement,  except by written  instrument of the party charged with such
waiver or estoppel.  No such written waiver shall be deemed a continuing  waiver
unless specifically  stated therein,  and each such waiver shall operate only as
to the specific  term or condition  waived and shall not  constitute a waiver of
such term or condition for the future as to any act other than that specifically
waived.

15.  SEVERABILITY

     If, for any reason,  any  provision of this  Agreement,  or any part of any
provision, is held invalid, such invalidity shall not affect any other provision
of this  Agreement or any part of such  provision not held so invalid,  and each
such other  provision and part thereof shall to the full extent  consistent with
law continue in full force and effect.

16.  HEADINGS FOR REFERENCE ONLY

     The headings of sections  and  paragraphs  herein are  included  solely for
convenience of reference and shall not control the meaning or  interpretation of
any of the provisions of this Agreement.

17.  GOVERNING LAW

     This Agreement shall be governed by the laws of the State of New Jersey but
only to the extent not superseded by federal law.

18.  ARBITRATION

     Any  dispute  or  controversy  arising  under or in  connection  with  this
Agreement shall be settled exclusively by arbitration,  conducted before a panel
of three arbitrators sitting in a location selected by the employee within fifty
(50) miles from the location of the Bank,  in  accordance  with the rules of the
American Arbitration  Association then in effect. Judgment may be entered on the
arbitrator's award in any court having  jurisdiction;  provided,  however,  that
Executive shall be entitled to seek specific performance of his right to be paid
until the Date of Termination  during the pendency of any dispute or controversy
arising under or in connection with this Agreement.

19.  PAYMENT OF LEGAL FEES

     All  reasonable  legal fees paid or incurred by  Executive  pursuant to any
dispute or question of  interpretation  relating to this Agreement shall be paid
or reimbursed by the Bank, provided that

                                       10

<PAGE>

the dispute or  interpretation  has been  settled by  Executive  and the Bank or
resolved in the Executive's favor.

20.  INDEMNIFICATION

     The Bank  shall  provide  Executive  (including  his heirs,  executors  and
administrators)   with  coverage  under  a  standard  directors'  and  officers'
liability  insurance policy at its expense,  and shall indemnify  Executive (and
his heirs,  executors and  administrators) to the fullest extent permitted under
federal law against all expenses and liabilities  reasonably  incurred by him in
connection with or arising out of any action, suit or proceeding in which he may
be  involved  by reason of his  having  been a  director  or officer of the Bank
(whether  or not he  continues  to be a  director  or  officer  at the  time  of
incurring  such  expenses or  liabilities),  such  expenses and  liabilities  to
include,  but not be limited to, judgments,  court costs and attorneys' fees and
the cost of reasonable  settlements  (such  settlements  must be approved by the
Board of Directors of the Bank).  If such action,  suit or proceeding is brought
against  Executive  in his  capacity  as an  officer  or  director  of the Bank,
however,  such indemnification shall not extend to matters as to which Executive
is finally  adjudged to be liable for willful  misconduct in the  performance of
his duties.

21.  SUCCESSOR TO THE BANK

     The Bank  shall  require  any  successor  or  assignee,  whether  direct or
indirect,  by  purchase,   merger,   consolidation  or  otherwise,   to  all  or
substantially  all the business or assets of the Bank or the Company,  expressly
and  unconditionally to assume and agree to perform the Bank's obligations under
this Agreement, in the same manner and to the same extent that the Bank would be
required to perform if no such succession or assignment had taken place.

                                       11

<PAGE>

                                   SIGNATURES


     IN WITNESS WHEREOF,  the Bank and the Company have caused this Agreement to
be  executed  and their seals to be affixed  hereunto  by their duly  authorized
officers,  and Executives have signed this Agreement,  on the day and date first
above written.


ATTEST:  ______________________________     LIBERTY BANK


                                              By: ______________________________



ATTEST:  ______________________________     AXIA BANCORP, INC.


                                              By: ______________________________



WITNESS: ______________________________     EXECUTIVE: _________________________



                                              By: ______________________________



                                       12





                                  LIBERTY BANK

                          EMPLOYEE STOCK OWNERSHIP PLAN



                      (adopted effective ___________, 1998)


<PAGE>

                                  LIBERTY BANK
                          EMPLOYEE STOCK OWNERSHIP PLAN


     This  Employee  Stock  Ownership   Plan,   executed  on  the  ____  day  of
_____________, 1998, by LibertyBank, a federal stock savings bank (the "Bank"),


                          W I T N E S S E T H   T H A T

     WHEREAS,  the  board of  directors  of the Bank  has  resolved  to adopt an
employee  stock  ownership  plan for eligible  employees in accordance  with the
terms and conditions presented to the directors;

     NOW, THEREFORE, the Bank hereby adopts the following Plan setting forth the
terms and conditions pertaining to contributions by the Employer and the payment
of benefits to Participants and Beneficiaries.

     IN  WITNESS  WHEREOF,  the Bank has  adopted  this  Plan  and  caused  this
instrument to be executed by its duly authorized officers as of the above date.



ATTEST: 
        


______________________________         By: ______________________________
Secretary                                  President

<PAGE>

                                 C 0 N T E N T S

                                                                        Page No.
                                                                        --------
Section 1.  Plan Identity...............................................   -1-
   1.1   Name...........................................................   -1-
   1.2   Purpose........................................................   -1-
   1.3   Effective Date.................................................   -1-
   1.4   Fiscal Period..................................................   -1-
   1.5   Single Plan for All Employers..................................   -1-
   1.6   Interpretation of Provisions...................................   -1-
                                                               
Section 2.  Definitions.................................................   -1-

Section 3.  Eligibility for Participation...............................   -7-
   3.1   Initial Eligibility............................................   -7-
   3.2   Definition of Eligibility Year.................................   -7-
   3.3   Terminated Employees...........................................   -7-
   3.4   Certain Employees Ineligible...................................   -7-
   3.5   Participation and Reparticipation..............................   -7-
   3.6   Omission of Eligible Employee..................................   -7-
   3.7   Inclusion of Ineligible Employee...............................   -7-
                                                               
Section 4.  Contributions and Credits...................................   -8-
   4.1   Discretionary Contributions....................................   -8-
   4.2   Contributions for Stock Obligations............................   -8-
   4.3   Definitions Related to Contributions...........................   -8-
   4.4   Conditions as to Contributions.................................   -9-
   4.5   Transfers......................................................   -9-
                                                               
Section 5.  Limitations on Contributions and Allocations................   -9-
   5.1   Limitation on Annual Additions.................................   -9-
   5.2   Coordinated Limitation With Other Plans........................  -11-
   5.3   Effect of Limitations..........................................  -11-
   5.4   Limitations as to Certain Participants.........................  -11-
                                                               
Section 6.  Trust Fund and Its Investment...............................  -12-
   6.1   Creation of Trust Fund.........................................  -12-
   6.2   Stock Fund and Investment Fund.................................  -12-
   6.3   Acquisition of Stock...........................................  -12-
   6.4   Participants' Option to Diversify..............................  -13-
                                                               
Section 7.  Voting Rights and Dividends on Stock........................  -14-
   7.1   Voting and Tendering of Stock..................................  -14-
   7.2   Dividends on Stock.............................................  -15-
                                                               
                                       (i)

<PAGE>

                                                                        Page No.
                                                                        --------
Section 8.  Adjustments to Accounts.....................................  -15-
   8.1   Adjustments for Transactions...................................  -15-
   8.2   Valuation of Investment Fund...................................  -15-
   8.3   Adjustments for Investment Experience..........................  -15-
                                                               
Section 9.  Vesting of Participants' Interests..........................  -16-
   9.1   Deferred Vesting in Accounts...................................  -16-
   9.2   Computation of Vesting Years...................................  -16-
   9.3   Full Vesting Upon Certain Events...............................  -17-
   9.4   Full Vesting Upon Plan Termination.............................  -17-
   9.5   Forfeiture, Repayment, and Restoral............................  -18-
   9.6   Accounting for Forfeitures.....................................  -18-
   9.7   Vesting and Nonforfeitability..................................  -18-
                                                               
Section 10. Payment of Benefits.........................................  -18-
  10.1   Benefits for Participants......................................  -18-
  10.2   Time for Distribution..........................................  -18-
  10.3   Marital Status.................................................  -19-
  10.4   Delay in Benefit Determination.................................  -20-
  10.5   Accounting for Benefit Payments................................  -20-
  10.6   Options to Receive and Sell Stock..............................  -20-
  10.7   Restrictions on Disposition of Stock...........................  -21-
  10.8   Continuing Loan Provisions; Creations of Protections and Rights  -21-
  10.9   Direct Rollover of Eligible Distribution.......................  -21-
  10.10  In Service Distribution of Roll-over Account...................  -22-
  10.11  Waiver of 30 Day Period After Notice of Distribution...........  -22-

Section 11. Rules Governing Benefit Claims and Review of Appeals........  -22-
  11.1   Claim for Benefits.............................................  -22-
  11.2   Notification by Committee......................................  -22-
  11.3   Claims Review Procedure........................................  -23-

Section 12. The Committee and Its Functions.............................  -23-
  12.1   Authority of Committee.........................................  -23-
  12.2   Identity of Committee..........................................  -23-
  12.3   Duties of Committee............................................  -23-
  12.4   Valuation of Stock.............................................  -24-
  12.5   Compliance with ERISA..........................................  -24-
  12.6   Action by Committee............................................  -24-
  12.7   Execution of Documents.........................................  -24-
  12.8   Adoption of Rules..............................................  -24-
  12.9   Responsibilities to Participants...............................  -24-
  12.10  Alternative Payees in Event of Incapacity......................  -24-
  12.11  Indemnification by Employers...................................  -25-
  12.12  Nonparticipation by Interested Member..........................  -25-

                                      (ii)

<PAGE>

                                                                        Page No.
                                                                        --------
Section 13. Adoption, Amendment, or Termination of the Plan.............  -25-
  13.1   Adoption of Plan by Other Employers............................  -25-
  13.2   Adoption of Plan by Successor..................................  -25-
  13.3   Plan Adoption Subject to Qualification.........................  -25-
  13.4   Right to Amend or Terminate....................................  -26-

Section 14. Miscellaneous Provisions....................................  -26-
  14.1   Plan Creates No Employment Rights..............................  -26-
  14.2   Nonassignability of Benefits...................................  -26-
  14.3   Limit of Employer Liability....................................  -26-
  14.4   Treatment of Expenses..........................................  -26-
  14.5   Number and Gender..............................................  -27-
  14.6   Nondiversion of Assets.........................................  -27-
  14.7   Separability of Provisions.....................................  -27-
  14.8   Service of Process.............................................  -27-
  14.9   Governing State Law............................................  -27-
  14.10  Employer Contributions Conditioned on Deductibility............  -27-
  14.11  Unclaimed Accounts.............................................  -27-
  14.12  Qualified Domestic Relations Order.............................  -27-

Section 15. Top-Heavy Provisions........................................  -28-
  15.1   Top-Heavy Plan.................................................  -28-
  15.2   Super Top-Heavy Plan...........................................  -29-
  15.3   Definitions....................................................  -29-
  15.4   Top-Heavy Rules of Application.................................  -30-
  15.5   Top-Heavy Ratio................................................  -31-
  15.6   Minimum Contributions..........................................  -31-
  15.7   Minimum Vesting................................................  -32-
  15.8   Top-Heavy Provisions Control in Top-Heavy Plan.................  -32-

                                      (iii)

<PAGE>

                                  LIBERTY BANK
                          EMPLOYEE STOCK OWNERSHIP PLAN

Section 1.  Plan Identity.

     1.1 Name. The name of this Plan is "Liberty Bank Employee  Stock  Ownership
Plan."

     1.2  Purpose.  The  purpose  of this  Plan is to  describe  the  terms  and
conditions under which  contributions made pursuant to the Plan will be credited
and paid to the Participants and their Beneficiaries.

     1.3 Effective Date. The Effective Date of this Plan is ___________________,
1998.

     1.4 Fiscal Period.  This Plan shall be operated on the basis of a January 1
to  December  31 fiscal  year for the  purpose of keeping  the Plan's  books and
records and distributing or filing any reports or returns required by law.

     1.5 Single Plan for All  Employers.  This Plan shall be treated as a single
plan with respect to all  participating  Employers  for the purpose of crediting
contributions  and forfeitures and distributing  benefits,  determining  whether
there has been any  termination  of Service,  and applying the  limitations  set
forth in Section 5.

     1.6  Interpretation  of Provisions.  The Employers intend this Plan and the
Trust to be a qualified stock bonus plan under Section 401(a) of the Code and an
employee stock  ownership plan within the meaning of Section  407(d)(6) of ERISA
and  Section  4975(e)(7)  of the Code.  The Plan is  intended to have its assets
invested  primarily in qualifying  employer  securities of one or more Employers
within the meaning of Section 407(d)(3) of ERISA, and to satisfy any requirement
under ERISA or the Code applicable to such a plan.

     Accordingly,  the Plan and Trust Agreement shall be interpreted and applied
in a manner  consistent  with this intent and shall be administered at all times
and in all respects in a nondiscriminatory manner.

Section 2.  Definitions.

     The  following  capitalized  words  and  phrases  shall  have the  meanings
specified when used in this Plan and in the Trust Agreement,  unless the context
clearly indicates otherwise:

     "Account" means a Participant's  interest in the assets  accumulated  under
this  Plan as  expressed  in  terms  of a  separate  account  balance  which  is
periodically  adjusted  to  reflect  his  Employer's  contributions,  the Plan's
investment experience, and distributions and forfeitures.

     "Active  Participant"  means any Employee who has satisfied the eligibility
requirements  of  Section 3 and who  qualifies  as an Active  Participant  for a
particular Plan Year under Section 4.3.

     "Bank" means Liberty Bank and any entity which  succeeds to the business of
Liberty Bank and adopts this Plan as its own pursuant to Section 14.2.

     "Beneficiary"  means  the  person  or  persons  who  are  designated  by  a
Participant  to receive  benefits  payable  under the Plan on the  Participant's
death. In the absence of any designation or if all the designated

                                       -1-

<PAGE>

Beneficiaries  shall die  before  the  Participant  dies or shall die before all
benefits have been paid, the  Participant's  Beneficiary  shall be his surviving
Spouse,  if any, or his estate if he is not survived by a Spouse.  The Committee
may rely upon the advice of the  Participant's  executor or  administrator as to
the identity of the Participant's Spouse.

     "Break in  Service"  means any Plan  Year in which an  Employee  has 500 or
fewer Hours of Service. Solely for this purpose, an Employee shall be considered
employed for his normal  hours of paid  employment  during a Recognized  Absence
(said  Employee  shall not be  credited  with more than 501 Hours of  Service to
avoid a Break in  Service),  unless he does not resume his Service at the end of
the  Recognized  Absence.  Further,  if an  Employee  is absent  for any  period
beginning  on or  after  January  1,  1985,  (i) by  reason  of  the  Employee's
pregnancy,  (ii) by reason of the birth of the Employee's child, (iii) by reason
of the placement of a child with the Employee in connection  with the Employee's
adoption  of the  child,  or (iv) for  purposes  of caring  for such child for a
period beginning  immediately after such birth or placement,  the Employee shall
be credited  with the Hours of Service  which would  normally have been credited
but for such absence, up to a maximum of 501 Hours of Service.

     "Code" means the Internal Revenue Code of 1986, as amended.

     "Committee" means the committee  responsible for the administration of this
Plan in accordance with Section 12.

     "Company" means Axia Bancorp, Inc., the stock holding company of the Bank.

     "Disability" means only a disability which renders the Participant  totally
unable, as a result of bodily or mental disease or injury, to perform any duties
for an Employer for which he is reasonably fitted,  which disability is expected
to be permanent or of long and indefinite duration. However, this term shall not
include any  disability  directly  or  indirectly  resulting  from or related to
habitual  drunkenness  or  addiction  to  narcotics,  a criminal act or attempt,
service  in the  armed  forces  of any  country,  an act  of  war,  declared  or
undeclared,   any  injury  or  disease  occurring  while   compensation  to  the
Participant is suspended,  or any injury which is intentionally  self-inflicted.
Further,  this term shall  apply  only if (i) the  Participant  is  sufficiently
disabled  to qualify for the payment of  disability  benefits  under the federal
Social  Security  Act or  Veterans  Disability  Act,  or (ii) the  Participant's
disability  is certified by a physician  selected by the  Committee.  Unless the
Participant is  sufficiently  disabled to qualify for disability  benefits under
the federal Social  Security Act or Veterans  Disability  Act, the Committee may
require the Participant to be appropriately examined from time to time by one or
more  physicians  chosen by the Committee,  and no Participant who refuses to be
examined shall be treated as having a Disability.  In any event, the Committee's
good faith decision as to whether a Participant's Service has been terminated by
Disability shall be final and conclusive.

     "Early Retirement" means retirement on or after a Participant's  attainment
of age 55 and the  completion  of ten years of Service for an  Employer.  If the
Participant  separates from Service before  satisfying the age requirement,  but
has satisfied the Service requirement, the Participant will be entitled to elect
early retirement upon satisfaction of the age requirement.

     "Employee"   means  any   individual   who  is  or  has  been  employed  or
self-employed by an Employer.  "Employee" also means an individual employed by a
leasing  organization  who, pursuant to an agreement between an Employer and the
leasing organization, has performed services for the Employer and any

                                       -2-

<PAGE>

related  persons  (within  the  meaning of Section  414(n)(6)  of the Code) on a
substantially  full-time  basis  for more than one year,  if such  services  are
performed under the primary direction or control of the Employer.  However, such
a "leased  employee"  shall not be considered an Employee if (i) he participates
in a money  purchase  pension plan sponsored by the leasing  organization  which
provides for immediate  participation,  immediate  full  vesting,  and an annual
contribution of at least 10 percent of the Employee's 415 Compensation, and (ii)
leased  employees do not constitute more than 20 percent of the Employer's total
work force (including leased employees,  but excluding Highly Paid Employees and
any other  employees  who have not  performed  services  for the  Employer  on a
substantially full-time basis for at least one year).

     "Employer"  means the Bank or any  affiliate  within the purview of section
414(b), (c) or (m) and 415(h) of the Code, any other  corporation,  partnership,
or  proprietorship  which adopts this Plan with the Bank's  consent  pursuant to
Section 13.1,  and any entity which succeeds to the business of any Employer and
adopts the Plan pursuant to Section 13.2.

     "Entry  Date" means the  Effective  Date of the Plan and each January 1 and
July 1 of each Plan Year after the Effective Date.

     "ERISA"  means the Employee  Retirement  Income  Security Act of 1974 (P.L.
93-406, as amended).

     "415 Compensation"

          (a) shall mean wages,  as defined in Code Section 3401(a) for purposes
     of income tax withholding at the source.

          (b) For Plan Years  beginning  after  December 31, 1997,  any elective
     deferral as defined in Code Section  402(g)(3) (any Employer  contributions
     made on behalf of a  Participant  to the  extent  not  includible  in gross
     income and any Employer contributions to purchase an annuity contract under
     Code Section  403(b)  under a salary  reduction  agreement)  and any amount
     which is  contributed  or deferred by the  Employer at the  election of the
     Participant  and which is not includible in gross income of the Participant
     by reason of Code  Section 125  (Cafeteria  Plan) shall also be included in
     the definition of 415 Compensation.

          (c) 415  Compensation  in excess of  $160,000  (as  indexed)  shall be
     disregarded for all  Participants.  For purposes of this  sub-section,  the
     $160,000 limit shall be referred to as the "applicable  limit" for the Plan
     Year in question. The $160,000 limit shall be adjusted for increases in the
     cost of  living  in  accordance  with  Section  401(a)(17)(B)  of the Code,
     effective  for the Plan Year which begins  within the  applicable  calendar
     year.  For purposes of the  applicable  limit,  415  Compensation  shall be
     prorated over short Plan Years.

     "Highly  Paid  Employee"  for any Plan Year means an Employee  who,  during
either  of that or the  immediately  preceding  Plan Year was at any time a five
percent owner of the Employer (as defined in Code Section  416(i)(1)) or had 415
Compensation  exceeding  $80,000  and was  among  the  most  highly  compensated
one-fifth of all Employees. For this purpose:

                                       -3-

<PAGE>

          (a) "415  Compensation"  shall  include any amount which is excludable
     from the Employee's gross income for tax purposes pursuant to Sections 125,
     402(a)(8), 402(h)(1)(B), or 403(b) of the Code.

          (b) The number of Employees in "the most highly compensated  one-fifth
     of  all  Employees"   shall  be  determined  by  taking  into  account  all
     individuals  working for all related  Employer  entities  described  in the
     definition of "Service", but excluding any individual who has not completed
     six months of Service,  who normally works fewer than 17-1/2 hours per week
     or in fewer than six months per year,  who has not  reached  age 21,  whose
     employment  is covered by a collective  bargaining  agreement,  or who is a
     nonresident alien who receives no earned income from United States sources.

     "Hours of Service"  means  hours to be  credited  to an Employee  under the
following rules:

          (a) Each hour for which an  Employee is paid or is entitled to be paid
     for services to an Employer is an Hour of Service.

          (b) Each hour for which an Employee is directly or indirectly  paid or
     is  entitled  to be paid  for a  period  of  vacation,  holidays,  illness,
     disability,  lay-off,  jury  duty,  temporary  military  duty,  or leave of
     absence is an Hour of Service.  However,  except as otherwise  specifically
     provided,  no more  than 501 Hours of  Service  shall be  credited  for any
     single continuous period which an Employee performs no duties. No more than
     501 Hours of Service will be credited  under this  paragraph for any single
     continuous   period  (whether  or  not  such  period  occurs  in  a  single
     computation  period).  Further,  no Hours of Service  shall be  credited on
     account of payments  made  solely  under a plan  maintained  to comply with
     worker's compensation,  unemployment compensation,  or disability insurance
     laws, or to reimburse an Employee for medical expenses.

          (c) Each hour for which back pay (ignoring any  mitigation of damages)
     is  either  awarded  or  agreed to by an  Employer  is an Hour of  Service.
     However, no more than 501 Hours of Service shall be credited for any single
     continuous  period  during which an Employee  would not have  performed any
     duties. The same Hours of Service will not be credited both under paragraph
     (a) or (b) as the case may be, and under this  paragraph  (c).  These hours
     will be credited to the employee for the  computation  period or periods to
     which the award or agreement pertains rather than the computation period in
     which the award agreement or payment is made.

          (d) Hours of Service  shall be  credited  in any one period only under
     one of the foregoing  paragraphs  (a), (b) and (c); an Employee may not get
     double credit for the same period.

          (e) If an Employer  finds it  impractical to count the actual Hours of
     Service for any class or group of  non-hourly  Employees,  each Employee in
     that class or group  shall be  credited  with 45 Hours of Service  for each
     weekly pay period in which he has at least one Hour of Service. However, an
     Employee  shall be credited only for his normal working hours during a paid
     absence.

          (f) Hours of  Service  to be  credited  on  account of a payment to an
     Employee  (including  back pay) shall be  recorded in the period of Service
     for which the payment  was made.  If the period  overlaps  two or more Plan
     Years,  the Hours of Service credit shall be allocated in proportion to the
     respective  portions  of the period  included  in the  several  Plan Years.
     However,  in the case of periods of 31 days or less, the  Administrator may
     apply a uniform  policy of  crediting  the Hours of  Service  to either the
     first Plan Year or the second.

                                       -4-

<PAGE>

          (g) In all respects an Employee's Hours of Service shall be counted as
     required by Section  2530.200b-2(b)  and (c) of the  Department  of Labor's
     regulations under Title I of ERISA.

     "Investment Fund" means that portion of the Trust Fund consisting of assets
other than Stock. Notwithstanding the above, assets from the Investment Fund may
be used to purchase Stock in the open market or otherwise, or used to pay on the
Stock  Obligation,  and shares so purchased will be allocated to a Participant's
Stock Fund.

     "Normal   Retirement"   means  retirement  on  or  after  the  later  of  a
Participant's 65th birthday or fifth year of Service.

     "Normal Retirement Date" means the later of the date on which a Participant
attains age 65 or completes five years of Service.

         "Participant"  means any Employee who is  participating in the Plan, or
who has previously  participated in the Plan and still has a balance credited to
his Account.

     "Plan Year" means the twelve month period  commencing  January 1 and ending
December 31, 199_ and each period of 12 consecutive  months beginning on January
1 of each succeeding year.

     "Recognized Absence" means a period for which --

          (a) an  Employer  grants an  Employee a leave of absence for a limited
     period,  but only if an Employer  grants such leave on a  nondiscriminatory
     basis; or

          (b) an Employee is  temporarily  laid off by an Employer  because of a
     change in business conditions; or

          (c) an Employee  is on active  military  duty,  but only to the extent
     that his employment rights are protected by the Military  Selective Service
     Act of 1967 (38 U.S.C. Sec. 2021).

     "Roll  Over  Account"  means the  separate  account  established  to hold a
Participant's roll-over contributions and direct transfers.

     "Service"  means an Employee's  period(s) of employment or  self-employment
with an Employer, excluding for initial eligibility purposes any period in which
the individual was a nonresident  alien and did not receive from an Employer any
earned income which constituted income from sources within the United States. An
Employee's  Service shall include any service which  constitutes  service with a
predecessor  employer  within  the  meaning of  Section  414(a) of the Code.  An
Employee's Service shall also include any service with an entity which is not an
Employer,  but only either (i) for a period after 1975 in which the other entity
is a member of a controlled  group of  corporations  or is under common  control
with other trades and businesses  within the meaning of Section 414(b) or 414(c)
of the  Code,  and a member of the  controlled  group or one of the  trades  and
businesses  is an  Employer,  (ii) for a period  after  1979 in which  the other
entity is a member of an affiliated  service group within the meaning of Section
414(m) of the Code, and a member of the affiliated service group is an Employer,
or (iii) all employers  aggregated with the Employer under Section 414(o) of the
Code  (but not  until the  Proposed  Regulations  under  Section  414(o)  become
effective).

                                       -5-

<PAGE>

     "Spouse"  means the  individual,  if any, to whom a Participant is lawfully
married on the date benefit  payments to the Participant are to begin, or on the
date of the Participant's death, if earlier. A former spouse shall be treated as
the Spouse or surviving Spouse to the extent provided under a qualified domestic
relations order as described in section 414(p) of the Code.

     "Stock"  means  shares of the  Company's  voting  common stock or preferred
stock  meeting the  requirements  of Section  409(e)(3) of the Code issued by an
Employer which is a member of the same controlled  group of corporations  within
the meaning of Code Section 414(b).

     "Stock Fund" means that portion of the Trust Fund consisting of Stock.

     "Stock  Obligation"  means an  indebtedness  arising from any  extension of
credit to the Plan or the Trust which  satisfies the  requirements  set forth in
Section 6.3 and which was obtained for any or all of the following purposes:

          (i) to acquire qualifying  employer  securities as defined in Treasury
     Regulations ss. 54.4975-12

          (ii) to repay such Stock Obligation; or

          (iii) to repay a prior exempt loan.

     "Trust" or "Trust Fund" means the trust fund created under this Plan.

     "Trust  Agreement"  means the  agreement  between  the Bank and the Trustee
concerning  the  Trust  Fund.  If any  assets  of the  Trust  Fund are held in a
co-mingled trust fund with assets of other qualified  retirement  plans,  "Trust
Agreement"  shall be  deemed  to  include  the trust  agreement  governing  that
co-mingled   trust  fund.   With  respect  to  the   allocation   of  investment
responsibility for the assets of the Trust Fund, the provisions of Article II of
the Trust Agreement are incorporated herein by reference.

     "Trustee" means one or more corporate persons or individuals  selected from
time to time by the Bank to serve as trustee or co-trustees of the Trust Fund.

     "Unallocated Stock Fund" means that portion of the Stock Fund consisting of
the Plan's holding of Stock which have been acquired in exchange for one or more
Stock  obligations  and which have not yet been  allocated to the  Participant's
Accounts in accordance with Section 4.2

     "Valuation Date" means the last day of the Plan Year and each other date as
of  which  the  Committee  shall  determine  the  investment  experience  of the
Investment Fund and adjust the Participants' Accounts accordingly.

     "Valuation  Period" means the period  following a Valuation Date and ending
with the next Valuation Date.

     "Vesting Year" means a unit of Service  credited to a Participant  pursuant
to Section 9.2 for purposes of determining his vested interest in his Account.

                                       -6-

<PAGE>

Section 3.  Eligibility for Participation.

     3.1 Initial  Eligibility.  An Employee shall enter the Plan as of the Entry
Date coincident with or next following the later of the following dates:

          (a) the last day of the Employee's first Eligibility Year, and

          (b) the Employee's  21st birthday.  However,  if an Employee is not in
     active Service with an Employer on the date he would  otherwise first enter
     the Plan, his entry shall be deferred until the next day he is in Service.

     3.2  Definition  of  Eligibility  Year.  An  "Eligibility  Year"  means  an
applicable  eligibility  period (as  defined  below) in which the  Employee  has
completed 1,000 Hours of Service for the Employer. For this purpose:

          (a) an Employee's  first  "eligibility  period" is the  12-consecutive
     month period beginning on the first day on which he has an Hour of Service,
     and

          (b) his subsequent  eligibility  periods will be 12-consecutive  month
     periods beginning on each January 1 after that first day of Service.

     3.3  Terminated  Employees.  No Employee  shall have any interest or rights
under this Plan if he is never in active  Service  with an  Employer on or after
the Effective Date.

     3.4 Certain Employees Ineligible. No Employee shall participate in the Plan
while his Service is covered by a  collective  bargaining  agreement  between an
Employer  and  the  Employee's  collective  bargaining   representative  if  (i)
retirement  benefits have been the subject of good faith bargaining  between the
Employer and the  representative  and (ii) the collective  bargaining  agreement
does not provide for the Employee's participation in the Plan.

     3.5 Participation and  Reparticipation.  Subject to the satisfaction of the
foregoing  requirements,  an Employee shall  participate in the Plan during each
period of his Service from the date on which he first becomes eligible until his
termination.  For  this  purpose,  an  Employee  who  returns  before  five  (5)
consecutive Breaks in Service who previously  satisfied the initial  eligibility
requirements  or who returns after 5 consecutive one year Breaks in Service with
a vested  Account  balance in the Plan shall re-enter the Plan as of the date of
his return to Service with an Employer.

     3.6 Omission of Eligible  Employee.  If, in any Plan Year, any Employee who
should be  included  as a  Participant  in the Plan is  erroneously  omitted and
discovery  of such  omission  is not  made  until  after a  contribution  by his
Employer  for the year has been  made,  the  Employer  shall  make a  subsequent
contribution  with respect to the omitted  Employee in the amount which the said
Employer would have contributed shall be made regardless of whether or not it is
deductible in whole or in part in any taxable year under  applicable  provisions
of the Code.

     3.7 Inclusion of Ineligible Employee.  If, in any Plan Year, any person who
should  not have  been  included  as a  Participant  in the Plan is  erroneously
included  and  discovery of such  incorrect  inclusion is not made until after a
contribution  for the year has been made,  the Employer shall not be entitled to
recover the contribution  made with respect to the ineligible  person regardless
of whether or not a deduction

                                       -7-

<PAGE>

is allowable with respect to the ineligible person shall constitute a forfeiture
for the Plan Year in which the discovery is made.

Section 4.  Contributions and Credits.

     4.1  Discretionary  Contributions.  The  Employer  shall  from time to time
contribute,  with respect to a Plan Year,  such amounts as it may determine from
time to time.  The Employer  shall have no obligation  to contribute  any amount
under this Plan except as so determined in its sole  discretion.  The Employer's
contributions and available  forfeitures for a Plan Year shall be credited as of
the  last  day of the  year  to the  Accounts  of  the  Active  Participants  in
proportion to their amounts of Cash Compensation.

     4.2 Contributions for Stock Obligations.  If the Trustee, upon instructions
from the Committee,  incurs any Stock Obligation upon the purchase of Stock, the
Employer may  contribute  for each Plan Year an amount  sufficient  to cover all
payments of principal and interest as they come due under the terms of the Stock
Obligation.  If there is more  than one Stock  Obligation,  the  Employer  shall
designate  the  one to  which  any  contribution  is to be  applied.  Investment
earnings  realized  on  Employer  contributions  and any  dividends  paid by the
Employer on Stock held in the Unallocated Stock Account, shall be applied to the
Stock Obligation related to that Stock, subject to Section 7.2.

     In  each  Plan  Year  in  which   Employer   contributions,   earnings   on
contributions,  or dividends on  unallocated  Stock are used as payments under a
Stock  Obligation,  a certain  number of shares of the Stock  acquired with that
Stock  Obligation  which is then held in the  Unallocated  Stock  Fund  shall be
released for allocation  among the  Participants.  The number of shares released
shall bear the same ratio to the total  number of those  shares then held in the
Unallocated  Stock Fund (prior to the release) as (i) the principal and interest
payments made on the Stock Obligation in the current Plan Year bears to (ii) the
sum of (i) above, and the remaining principal and interest payments required (or
projected to be required on the basis of the interest  rate in effect at the end
of the Plan Year) to satisfy the Stock Obligation.

     At the direction of the  Committee,  the current and projected  payments of
interest under a Stock  Obligation  may be ignored in calculating  the number of
shares to be  released  in each year if (i) the Stock  Obligation  provides  for
annual  payments of principal and interest at a cumulative rate that is not less
rapid at any time than level annual payments of such amounts for 10 years,  (ii)
the interest included in any payment is ignored only to the extent that it would
be determined to be interest under standard loan amortization  tables, and (iii)
the  term  of  the  Stock  Obligation,  by  reason  of  renewal,  extension,  or
refinancing,  has not  exceeded 10 years from the  original  acquisition  of the
Stock.

     For these purposes, each Stock Obligation, the Stock purchased with it, and
any dividends on such Stock, shall be considered separately.  The Stock released
from the  Unallocated  Stock Fund in any Plan Year shall be  credited  as of the
last day of the year to the Accounts of the Active Participants in proportion to
their amounts of Cash Compensation.

     4.3 Definitions  Related to  Contributions.  For the purposes of this Plan,
the following terms have the meanings specified:

          "Active  Participant"  means  a  Participant  who  has  satisfied  the
     eligibility requirements under Section 3 and who has at least 1000 Hours of
     Service  during the current Plan Year.  However,  a  Participant  shall not
     qualify as an Active Participant unless (i) he is in active Service with an
     Employer as of the last day of the Plan Year, or (ii) he is on a Recognized
     Absence as of that date,  or (iii) his Service  terminated  during the Plan
     Year by reason of Disability, death, Early or Normal Retirement.

                                       -8-

<PAGE>

          "Cash  Compensation" means a Participant's 415 Compensation as defined
     in Section 2 of the Plan and shall also include amounts contributed under a
     salary reduction agreement pursuant to Section 401(k) or Section 125 of the
     Code.

          In the event a Plan  Year is a period  of less than 12 months  for any
     reason,  then Cash  Compensation  for the short period shall not exceed the
     pro rata portion of this limit created by  multiplying a fraction  which is
     the number of months in the short period divided by twelve times the annual
     compensation limit.

     4.4 Conditions as to Contributions.  Employers'  contributions shall in all
events be subject to the limitations set forth in Section 5.  Contributions  may
be made in the form of cash,  or  securities  and other  property  to the extent
permissible  under ERISA,  including  Stock, and shall be held by the Trustee in
accordance  with the Trust  Agreement.  In addition to the provisions of Section
13.3 for the return of an Employer's  contributions in connection with a failure
of the Plan to qualify  initially  under the Code, any amount  contributed by an
Employer  due to a good faith  mistake  of fact,  or based upon a good faith but
erroneous  determination  of its  deductibility  under  Section 404 of the Code,
shall be  returned to the  Employer  within one year after the date on which the
contribution was originally made, or within one year after its  nondeductibility
has been finally determined. However, the amount to be returned shall be reduced
to take account of any adverse  investment  experience  within the Trust Fund in
order that the balance credited to each  Participant's  Account is not less that
it would have been if the contribution had never been made.

     4.5  Transfers.  This Plan  shall  accept  direct and  indirect  transfers,
including  roll-over  contributions from other  tax-qualified  plans,  provided,
however,  that this Plan shall not accept any direct or indirect  transfers from
any other retirement plan that is tax-qualified under Section 401(a) of the Code
and which is subject to the survivor annuity  requirements of section 401(a)(11)
and section 417 of the Code.

Section 5.  Limitations on Contributions and Allocations.

     5.1 Limitation on Annual Additions.  Notwithstanding anything herein to the
contrary,  allocation  of  Employer  contributions  for any Plan  Year  shall be
subject to the following:

          5.1-1 If  allocation  of Employer  contributions  in  accordance  with
     Section 4.1 will result in an allocation  of more than  one-third the total
     contributions  for a Plan Year to the  Accounts of Highly  Paid  Employees,
     then  allocation  of such amount shall be adjusted so that such excess will
     not occur.

          5.1-2 After adjustment,  if any, required by the preceding  paragraph,
     the  annual  additions  during any Plan Year to any  Participant's  Account
     under  this and any other  defined  contribution  plans  maintained  by the
     Employer or an affiliate (within the purview of Section 414(b), (c) and (m)
     and  Section  415(h)  of the Code,  which  affiliate  shall be  deemed  the
     Employer for this purpose)  shall not exceed the lesser of $30,000 (or such
     other dollar amount which  results from  cost-of-living  adjustments  under
     Section  415(d)  of the  Code)  or "25  percent  of the  Participant's  415
     Compensation for such limitation  year." In the event that annual additions
     exceed the  aforesaid  limitations,  they shall be reduced in the following
     priority:

               (i) If the  Participant  is covered by the Plan at the end of the
          Plan Year,  any excess  amount at the end of the Plan Year that cannot
          be allocated to the Participant's Account shall be

                                       -9-

<PAGE>

          used to reduce the Employer  contribution  for such Participant in the
          next limitation year and any succeeding limitation years if necessary.

               (ii) If the  Participant is not covered by the Plan at the end of
          the  Plan  Year,  the  excess  amount  will be held  unallocated  in a
          suspense  account.  The  suspense  account  will be  applied to reduce
          future Employer  contributions  for all remaining  Participants in the
          next limitation year and each succeeding limitation year if necessary.

               (iii) If a suspense  account is in existence at any time during a
          limitation  year,  it  will  not  participate  in  any  allocation  of
          investment  gains and losses.  All amounts  held in suspense  accounts
          must be allocated to Participant's  Accounts before any  contributions
          may be made to the Plan for the limitation year.

               (iv)  If  a  suspense   account   exists  at  the  time  of  Plan
          termination,  amounts  held in the  suspense  account  that  cannot be
          allocated shall revert to the Employer.

          5.1-3 For purposes of this Section 5.1 and the following  Section 5.2,
     the "annual  addition"  to a  Participant's  accounts  means the sum of (i)
     Employer  contributions,  (ii)  Employee  contributions,  if any, and (iii)
     forfeitures.  Annual additions to a defined  contribution plan also include
     amounts allocated,  after March 31, 1984, to an individual medical account,
     as defined in Section 415(l)(2) of the Internal Revenue Code, which is part
     of a pension or annuity plan  maintained by the Employer,  amounts  derived
     from  contributions  paid or accrued  after  December 31, 1985,  in taxable
     years ending after such date,  which are  attributable  to  post-retirement
     medical benefits  allocated to the separate account of a Key Employee under
     a welfare  benefit  fund,  as defined in  Section  419A(d) of the  Internal
     Revenue  Code,  maintained  by the  Employer.  For these  purposes,  annual
     additions to a defined  contribution  plan shall not include the allocation
     of the excess amounts remaining in the Unallocated Stock Fund subsequent to
     a sale of stock from such fund in accordance  with a transaction  described
     in Section 8.1 of the Plan. The $30,000 limitations  referred to shall, for
     each  limitation year ending after 1988, be  automatically  adjusted to the
     new dollar  limitations  determined by the Commissioner of Internal Revenue
     for the calendar year beginning in that limitation year.

          5.1-4 Notwithstanding the foregoing,  if no more than one-third of the
     Employer  contributions  to the Plan for a year which are deductible  under
     Section  404(a)(9)  of the Code are  allocated  to  Highly  Paid  Employees
     (within the meaning of Section 414(q) of the Internal  Revenue  Code),  the
     limitations imposed herein shall not apply to:

               (i)  forfeitures  of Employer  securities  (within the meaning of
          Section  409 of the  Code)  under  the  Plan if such  securities  were
          acquired with the proceeds of a loan described in Section 404(a)(9)(A)
          of the Code), or

               (ii)  Employer  contributions  to the Plan  which are  deductible
          under  Section   404(a)(9)(B)  and  charged  against  a  Participant's
          Account.

          5.1-5 If the  Employer  contributes  amounts,  on behalf of  Employees
     covered by this Plan, to other "defined  contribution  plans" as defined in
     Section 3(34) of ERISA, the limitation on annual additions provided in this
     Section shall be applied to annual  additions in the aggregate to this Plan
     and to such other plans.  Reduction of annual  additions,  where  required,
     shall be accomplished first by reductions under such other plan pursuant to
     the directions of the named fiduciary for

                                      -10-

<PAGE>

     administration of such other plans or under priorities, if any, established
     under the terms of such other plans and then by  allocating  any  remaining
     excess for this Plan in the manner and  priority set out above with respect
     to this Plan.

          5.1-6 A limitation  year shall mean each 12  consecutive  month period
     beginning each January 1.

     5.2  Coordinated  Limitation  With Other Plans.  Aside from the  limitation
prescribed by Section 5.1 with respect to the annual addition to a Participant's
Accounts for any single  limitation year, if a Participant has ever participated
in one or more defined benefit plans  maintained by an Employer or an affiliate,
then the accrued  benefit  shall be limited so that the sum of his defined  plan
fraction and his defined  contribution  plan  fraction  does not exceed one. For
this purpose:

          5.2-1 A Participant's  defined contribution plan fraction with respect
     to a Plan Year shall be a fraction,  (i) the  numerator of which is the sum
     of the annual  additions to his Accounts through the current year, and (ii)
     the denominator of which is the sum of the lesser of the following  amounts
     -A- and -B-  determined  for the  current  limitation  year and each  prior
     limitation  year of Service with an Employer:  -A- is 1.25 times the dollar
     limit in effect for the year under Section 415(c)(1)(A) of the Code, or 1.0
     times  such  dollar  limitation  if the  Plan is  top-heavy,  and -B- is 35
     percent of the  Participant's 415 Compensation for such year.  Further,  if
     the Participant  participated in any related defined  contribution  plan in
     any years beginning before 1976, any excess of the sum of the actual annual
     additions  to the  Participant's  Accounts for those years over the maximum
     annual  additions which could have been made in accordance with Section 5.1
     shall be ignored,  and voluntary  contributions  by the Participant  during
     those  years  shall be taken into  account as to each such year only to the
     extent  that his  average  annual  voluntary  contribution  in those  years
     exceeded 10 percent of his average annual 415 Compensation in those years.

          5.2-2 A Participant's  defined benefit plan fraction with respect to a
     limitation  year shall be a  fraction,  (i) the  numerator  of which is his
     projected annual benefit payable at normal  retirement under the Employers'
     defined  benefit plans,  and (ii) the denominator of which is the lesser of
     (a) 1.25 times $90,000,  or 1.0 times such dollar limitation if the Plan is
     top-heavy,  and (b) 1.4 times the  Participant's  average 415  Compensation
     during his highest-paid three consecutive limitation years.

     5.3 Effect of Limitations.  The Committee shall take whatever action may be
necessary from time to time to assure  compliance with the limitations set forth
in Section 5.1 and 5.2. Specifically, the Committee shall see that each Employer
restrict its  contributions  for any Plan Year to an amount  which,  taking into
account the amount of available forfeitures,  may be completely allocated to the
Participants  consistent with those  limitations.  Where the  limitations  would
otherwise be exceeded by any Participant, further allocations to the Participant
shall be curtailed to the extent necessary to satisfy the limitations.  Where an
excessive  amount is  contributed  on  account  of a  mistake  as to one or more
Participants'  compensation,  or there is an amount of forfeitures which may not
be credited in the Plan Year in which it becomes available,  the amount shall be
corrected in accordance with Section 5.1-2 of the Plan.

     5.4 Limitations as to Certain Participants.  Aside from the limitations set
forth in Section 5.1 and 5.2, if the Plan acquires any Stock in a transaction as
to which a selling  shareholder  or the  estate  of a  deceased  shareholder  is
claiming the benefit of Section 1042 of the Code,  the Committee  shall see that
none of such Stock,  and no other assets in lieu of such Stock, are allocated to
the Accounts of certain  Participants  in order to comply with Section 409(n) of
the Code.

                                      -11-

<PAGE>

     This restriction shall apply at all times to a Participant who owns (taking
into account the  attribution  rules under Section  318(a) of the Code,  without
regard to the exception for employee plan trusts in Section 318(a)(2)(B)(i) more
than 25 percent of any class of stock of a  corporation  which  issued the Stock
acquired by the Plan, or another  corporation  within the same controlled group,
as defined in Section  409(l)(4) of the Code (any such class of stock  hereafter
called a "Related Class"). For this purpose, a Participant who owns more than 25
percent  of any  Related  Class at any time  within the one year  preceding  the
Plan's  purchase  of the Stock  shall be  subject to the  restriction  as to all
allocations  of the  Stock,  but any other  Participant  shall be subject to the
restriction only as to allocations  which occur at a time when he owns more than
25 percent of any Related Class.

     Further,  this restriction shall apply to the selling shareholder  claiming
the benefit of Section 1042 and any other  Participant  who is related to such a
shareholder  within the meaning of Section 267(b) of the Code, during the period
beginning  on the date of sale and  ending  on the later of (1) the date that is
ten  years  after  the  date of sale,  or (2) the  date of the  Plan  allocation
attributable  to the final  payment  of  acquisition  indebtedness  incurred  in
connection with the sale.

     This  restriction  shall  not  apply  to any  Participant  who is a  lineal
descendant of a selling shareholder if the aggregate amounts allocated under the
Plan for the benefit of all such  descendants  do not exceed five percent of the
Stock acquired from the shareholder.

Section 6.  Trust Fund and Its Investment.

     6.1  Creation  of Trust  Fund.  All  amounts  received  under the Plan from
Employers and investments  shall be held as the Trust Fund pursuant to the terms
of this Plan and of the Trust  Agreement  between the Bank and the Trustee.  The
benefits  described  in this Plan shall be  payable  only from the assets of the
Trust Fund, and none of the Bank, any other Employer,  its board of directors or
trustees, its stockholders,  its officers, its employees, the Committee, and the
Trustee  shall be liable for payment of any benefit  under this Plan except from
the Trust Fund.

     6.2 Stock Fund and  Investment  Fund.  The Trust  Fund held by the  Trustee
shall be divided  into the Stock Fund,  consisting  entirely  of Stock,  and the
Investment  Fund,  consisting  of all assets of the Trust other than Stock.  The
Trustee shall have no investment  responsibility  for the Stock Fund,  but shall
accept any Employer  contributions made in the form of Stock, and shall acquire,
sell,  exchange,  distribute,  and  otherwise  deal with and dispose of Stock in
accordance with the  instructions of the Committee.  The Trustee shall have full
responsibility  for the investment of the Investment Fund,  except to the extent
such responsibility may be delegated from time to time to one or more investment
managers  pursuant to Section 2.2 of the Trust  Agreement,  or to the extent the
Committee  directs  the  Trustee  to  purchase  Stock  with  the  assets  in the
Investment Fund.

     6.3 Acquisition of Stock.  From time to time the Committee may, in its sole
discretion,  direct the Trustee to acquire  Stock from the  issuing  Employer or
from  shareholders,  including  shareholders  who  are or have  been  Employees,
Participants, or fiduciaries with respect to the Plan. The Trustee shall pay for
such  Stock no more  than its  fair  market  value,  which  shall be  determined
conclusively by the Committee pursuant to Section 12.4. The Committee may direct
the  Trustee  to finance  the  acquisition  of Stock by  incurring  or  assuming
indebtedness to the seller or another party which indebtedness shall be called a
"Stock  Obligation".  The term "Stock  Obligation" shall refer to a loan made to
the Plan by a  disqualified  person within the meaning of Section  4975(e)(2) of
the Code, or a loan to the Plan which is guaranteed by a disqualified  person. A
Stock Obligation  includes a direct loan of cash, a purchase-money  transaction,
and an assumption of an obligation of a  tax-qualified  employee stock ownership
plan under

                                      -12-

<PAGE>

Section  4975(e)(7)  of  the  Code  ("ESOP").   For  these  purposes,  the  term
"guarantee"  shall  include an  unsecured  guarantee  and the use of assets of a
disqualified  person as collateral for a loan, even though the use of assets may
not  be a  guarantee  under  applicable  state  law.  An  amendment  of a  Stock
Obligation in order to qualify as an "exempt  loan" is not a refinancing  of the
Stock  Obligation  or the making of another Stock  Obligation.  The term "exempt
loan"  refers to a loan that  satisfies  the  provisions  of this  paragraph.  A
"non-exempt loan" fails to satisfy this paragraph. Any Stock Obligation shall be
subject to the following conditions and limitations:

          6.3-1 A Stock  Obligation  shall be for a specific term,  shall not be
     payable  on  demand  except  in the  event of  default,  and  shall  bear a
     reasonable rate of interest.

          6.3-2 A Stock Obligation may, but need not, be secured by a collateral
     pledge of either the Stock  acquired in exchange for the Stock  Obligation,
     or the Stock previously pledged in connection with a prior Stock Obligation
     which is being repaid with the proceeds of the current Stock Obligation. No
     other  assets of the Plan and Trust may be used as  collateral  for a Stock
     Obligation,  and no creditor under a Stock  Obligation shall have any right
     or recourse to any Plan and Trust assets other than Stock remaining subject
     to a collateral pledge.

          6.3-3 Any pledge of Stock to secure a Stock  Obligation  must  provide
     for the release of pledged Stock in  connection  with payments on the Stock
     obligations in the ratio prescribed in Section 4.2.

          6.3-4  Repayments  of principal  and interest on any Stock  Obligation
     shall  be  made  by the  Trustee  only  from  Employer  cash  contributions
     designated for such payments, from earnings on such contributions, and from
     cash dividends received on Stock, in the last case, however, subject to the
     further requirements of Section 7.2.

          6.3-5 In the event of default of a Stock Obligation, the value of Plan
     assets  transferred in satisfaction of the Stock Obligation must not exceed
     the amount of the default.  If the lender is a  disqualified  person within
     the meaning of Section  4975 of the Code, a Stock  Obligation  must provide
     for a transfer of Plan assets upon  default  only upon and to the extent of
     the  failure  of the  Plan to  meet  the  payment  schedule  of said  Stock
     Obligation.  For purposes of this paragraph, the making of a guarantee does
     not make a person a lender.

     6.4  Participants'  Option to Diversify.  The Committee shall provide for a
procedure  under  which each  Participant  may,  during the  qualified  election
period,  elect to "diversify" a portion of the Employer  Stock  allocated to his
Account,  as  provided  in Section  401(a)(28)(B)  of the Code.  An  election to
diversity  must be made on the  prescribed  form and  filed  with the  Committee
within the period specified herein. For each of the first five (5) Plan years in
the qualified  election period, the Participant may elect to diversify an amount
which does not exceed 25% of the number of shares allocated to his Account since
the  inception  of the Plan,  less all shares with  respect to which an election
under this  Section has already  been made.  For the last year of the  qualified
election period, the Participant may elect to have up to 50 percent of the value
of his Account committed to other  investments,  less all shares with respect to
which an election under this Section has already been made. The term  "qualified
election  period"  shall mean the six (6) Plan Year  period  beginning  with the
first Plan Year in which a Participant has both attained age 55 and completed 10
years of  participation  in the Plan. A Participant's  election to diversify his
Account may be made within each year of the qualified  election period and shall
continue for the 90-day period  immediately  following the last day of each year
in the qualified  election period.  Once a Participant makes such election,  the
Plan must complete  diversification  in accordance  with such election within 90
days after

                                      -13-

<PAGE>

the end of the period during which the election could be made for the Plan Year.
In the  discretion of the  Committee,  the Plan may satisfy the  diversification
requirement by any of the following methods:

          6.4-1 The Plan may distribute all or part of the amount subject to the
     diversification election.

          6.4-2 The Plan may offer the Participant at least three other distinct
     investment  options,  if  available  under the Plan.  The other  investment
     options shall satisfy the requirements of Regulations  under Section 404(c)
     of the  Employee  Retirement  Income  Security  Act  of  1974,  as  amended
     ("ERISA").

          6.4-3 The Plan may transfer the portion of the  Participant's  Account
     subject  to the  diversification  election  to  another  qualified  defined
     contribution  plan of the  Employer  that offers at least three  investment
     options satisfying the requirements of the Regulations under Section 404(c)
     of ERISA.

Section 7.  Voting Rights and Dividends on Stock.

     7.1 Voting and  Tendering of Stock.  The Trustee  generally  shall vote all
shares of Stock held under the Plan in accordance with the written  instructions
of the  Committee.  However,  if any  Employer  has  registration-type  class of
securities  within the meaning of Section  409(e)(4) of the Code, or if a matter
submitted  to the  holders  of  the  Stock  involves  a  merger,  consolidation,
recapitalization,   reclassification,   liquidation,  dissolution,  or  sale  of
substantially  all assets of an entity,  then (i) the shares of Stock which have
been  allocated  to  Participants'  Accounts  shall be voted by the  Trustee  in
accordance with the  Participants'  written  instructions,  and (ii) the Trustee
shall vote any  unallocated  Stock and allocated Stock for which it has received
no voting  instructions in the same  proportions as it votes the allocated Stock
for which it has received  instructions from  Participants;  provided,  however,
that  if an  exempt  loan,  as  defined  in  Section  4975(d)  of the  Code,  is
outstanding  and the Plan is in  default  on such  exempt  loan,  as  default is
defined  in the loan  documents,  then to the  extent  that such loan  documents
require the lender to exercise  voting  rights with  respect to the  unallocated
shares,  the loan documents  will prevail.  In the event no shares of Stock have
been  allocated to  Participants'  Accounts at the time Stock is to be voted and
any exempt loan which may be  outstanding  is not in default,  each  Participant
shall be deemed to have one share of Stock  allocated  to his or her Account for
the sole purpose of providing the Trustee with voting instructions.

     Notwithstanding  any provision  hereunder to the contrary,  all unallocated
shares  of Stock  must be voted by the  Trustee  in a manner  determined  by the
Trustee to be for the exclusive  benefit of the Participants and  Beneficiaries.
Whenever such voting rights are to be exercised, the Employers shall provide the
Trustee,  in a timely manner,  with the same notices and other  materials as are
provided to other holders of the Stock,  which the Trustee  shall  distribute to
the Participants.  The Participants shall be provided with adequate  opportunity
to deliver  their  instructions  to the  Trustee  regarding  the voting of Stock
allocated to their Accounts.  The instructions of the Participants' with respect
to the voting of allocated shares hereunder shall be confidential.

          7.1-1 In the event of a tender  offer,  Stock shall be tendered by the
     Trustee in the same manner as set forth above with respect to the voting of
     Stock.  Notwithstanding any provision hereunder to the contrary, Stock must
     be tendered by the Trustee in a manner  determined by the Trustee to be for
     the exclusive benefit of the Participants and Beneficiaries.

                                      -14-

<PAGE>

     7.2  Dividends  on Stock.  Dividends  on Stock  which are  received  by the
Trustee in the form of additional Stock shall be retained in the Stock Fund, and
shall be allocated among the  Participant's  Accounts and the Unallocated  Stock
Fund in accordance  with their holdings of the Stock on which the dividends have
been paid.  Dividends  on Stock  credited to  Participants'  Accounts  which are
received  by the  Trustee in the form of cash  shall,  at the  direction  of the
Employer  paying  the  dividends,  either (i) be  credited  to the  Accounts  in
accordance with Section 8.3 and invested as part of the Investment Fund, (ii) be
distributed immediately to the Participants in proportion with the Participants'
Stock Fund Account  balance (iii) be distributed to the  Participants  within 90
days of the  close  of the  Plan  Year in  which  paid in  proportion  with  the
Participants' Stock Fund Account balance or (iv) be used to make payments on the
Stock Obligation. If dividends on Stock allocated to a Participant's Account are
used to repay the Stock Obligation,  Stock with a fair market value equal to the
dividends so used must be allocated to such Participant's Account in lieu of the
dividends.  Dividends  on Stock  held in the  Unallocated  Stock  Fund which are
received by the Trustee in the form of cash shall be allocated to  Participants'
Investment Fund Accounts (pro rata based on the Participant's Account balance in
relation to all Participants'  Account balances) and shall be applied as soon as
practicable  to payments of principal  and interest  under the Stock  Obligation
incurred with the purchase of the Stock.

Section 8.  Adjustments to Accounts.

     8.1  Adjustments for  Transactions.  An Employer  contribution  pursuant to
Section 4.1 shall be credited to the  Participants'  Accounts as of the last day
of the Plan Year for which it is  contributed,  in accordance  with Section 4.1.
Stock released from the Unallocated  Stock Fund upon the Trust's  repayment of a
Stock Obligation  pursuant to Section 4.2 shall be credited to the Participants'
Accounts  as of the last day of the Plan Year in which the  repayment  occurred,
pro rata based on the cash applied from such  Participant's  Account relative to
the cash applied from all Participants'  Accounts.  Any excess amounts remaining
from the use of proceeds of a sale of Stock from the  Unallocated  Stock Fund to
repay a Stock  Obligation  shall be  allocated as earnings of the Plan as of the
last  day  of  the  Plan  Year  in  which  the  repayment   occurred  among  the
Participants' Accounts in proportion to the opening balance in each Account. Any
benefit which is paid to a  Participant  or  Beneficiary  pursuant to Section 10
shall  be  charged  to the  Participant's  Account  as of the  first  day of the
Valuation  Period  in which it is paid.  Any  forfeiture  or  restoral  shall be
charged  or  credited  to the  Participant's  Account as of the first day of the
Valuation  Period in which the forfeiture or restoral occurs pursuant to Section
9.6.

     8.2 Valuation of Investment  Fund. As of each  Valuation  Date, the Trustee
shall  prepare a balance  sheet of the  Investment  Fund,  recording  each asset
(including any  contribution  receivable  from an Employer) and liability at its
fair market value.  Any liability with respect to short positions or options and
any  item  of  accrued  income  or  expense  and  unrealized   appreciation   or
depreciation  shall be  included;  provided,  however,  that such an item may be
estimated or excluded if it is not readily  ascertainable  unless  estimating or
excluding it would result in a material  distortion.  The  Committee  shall then
determine  the net  gain or loss of the  Investment  Fund  since  the  preceding
Valuation  Date,  which  shall mean the entire  income of the  Investment  Fund,
including  realized and unrealized capital gains and losses, net of any expenses
to be charged to the general  Investment Fund and excluding any contributions by
the Employer.  The  determination  of gain or loss shall be consistent  with the
balance  sheets of the Investment  Fund for the current and preceding  Valuation
Dates.

     8.3  Adjustments  for  Investment  Experience.  Any net gain or loss of the
Investment  Fund during a Valuation  Period,  as determined  pursuant to Section
8.2,  shall be  allocated as of the last day of the  Valuation  Period among the
Participants'  Accounts in proportion to the opening balance in each Account, as
adjusted  for benefit  payments and  forfeitures  during the  Valuation  Period,
without regard to

                                      -15-

<PAGE>

whatever  Stock may be credited to an Account.  Any cash  dividends  received on
Stock credited to  Participant's  Accounts shall be allocated as of the last day
of the Valuation  Period among the  Participants'  Accounts based on the opening
balance in each Participant's Stock Fund Account.

Section 9.  Vesting of Participants' Interests.

     9.1 Deferred  Vesting in Accounts.  A Participant's  vested interest in his
Account  shall be based on his Vesting  Years in  accordance  with the following
Table, subject to the balance of this Section 9:

            Vesting                                     Percentage of
             Years                                     Interest Vested
            -------                                    ---------------
          Fewer than 5 ..............................          0%
          5 or more .................................        100%

     9.2  Computation  of Vesting  Years.  For purposes of this Plan, a "Vesting
Year" means  generally a calendar  year in which an Employee  has at least 1,000
Hours of Service,  beginning  with the first Plan Year in which the Employee has
completed an Hour of Service  with the  Employer,  including  Service with other
employers as provided in the definition of "Service". Notwithstanding the above,
an Employee who was employed  with Liberty  Bank, a  federally-chartered  mutual
savings  association  (the "Mutual Bank") which is the  predecessor to the Bank,
shall receive  credit for vesting  purposes for each calendar year of continuous
employment with the Mutual Bank in which such Employee  completed 1,000 Hours of
Service (such years shall also be referred to as "Vesting  Years").  However,  a
Participant's   Vesting  Years  shall  be  computed  subject  to  the  following
conditions and qualifications:

          9.2-1 A  Participant's  Vesting  Years  shall not  include any Service
     prior to the date on which an Employee attains age 18.

          9.2-2 A  Participant's  vested  interest  in his  Account  accumulated
     before five (5) consecutive  Breaks in Service shall be determined  without
     regard to any  Service  after  such  five  consecutive  Breaks in  Service.
     Further, if a Participant has five (5) consecutive Breaks in Service before
     his  interest in his Account has become  vested to some  extent,  pre-Break
     years of  Service  shall  not be  required  to be taken  into  account  for
     purposes of determining his post-Break vested percentage.

          9.2-3  In the  case of a  Participant  who  has 5 or more  consecutive
     1-year Breaks in Service, the Participant's pre-break Service will count in
     vesting of the Employer-derived postbreak accrued benefit only if either:

               (i)  such  Participant  has any  nonforfeitable  interest  in the
          accrued benefit attributable to Employer  contributions at the time of
          separation from Service, or

               (ii) upon returning to Service the number of  consecutive  1-year
          Breaks in Service is less than the number of years of Service.

          9.2-4 Unless otherwise  specifically excluded, a Participant's Vesting
     Years  shall  include  any  period of active  military  duty to the  extent
     required by the Military  Selective Service Act of 1967 (38 U.S.C.  Section
     2021).

                                      -16-

<PAGE>

          9.2-5 If any  amendment  changes the vesting  schedule,  including  an
     automatic change to or from a top-heavy vesting  schedule,  any Participant
     with three (3) or more Vesting Years may, by filing a written  request with
     the  Employer,  elect to have his  vested  percentage  computed  under  the
     vesting schedule in effect prior to the amendment. The election period must
     begin not later than the later of sixty (60) days  after the  amendment  is
     adopted,  the amendment  becomes  effective,  or the  Participant is issued
     written notice of the amendment by the Employer or the Committee.

     9.3 Full Vesting Upon Certain Events.

          9.3-1  Notwithstanding  Section 9.1, a  Participant's  interest in his
     Account shall fully vest on the  Participant's  Normal Retirement Date. The
     Participant's  interest shall also fully vest in the event that his Service
     is terminated by Early Retirement, Disability or by death.

          9.3-2 The Participant's  interest in his Account shall also fully vest
     in the event of a "Change in  Control"  of the Bank,  or the  Company.  For
     these  purposes,  "Change in  Control"  shall mean a change in control of a
     nature that:  (i) would be required to be reported in response to Item 1(a)
     of the  current  report  on Form  8-K,  as in  effect  on the date  hereof,
     pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 (the
     "Exchange  Act"); or (ii) results in a Change in Control of the Bank or the
     Company  within  the  meaning  of the Home  Owners  Loan  Act,  as  amended
     ("HOLA"), and applicable rules and regulations promulgated  thereunder,  as
     in effect at the time of the Change in Control; or (iii) without limitation
     such a Change in Control  shall be deemed to have  occurred at such time as
     (a) any  "person"  (as the term is used in Sections  13(d) and 14(d) of the
     Exchange Act) is or becomes the "beneficial owner"(as defined in Rule 13d-3
     under the Exchange  Act),  directly or  indirectly,  of  securities  of the
     Company  representing 25% or more of the combined voting power of Company's
     outstanding  securities  except for any securities  purchased by the Bank's
     employee stock  ownership plan or trust;  or (b) individuals who constitute
     the Board on the date hereof (the  "Incumbent  Board") cease for any reason
     to  constitute  at least a  majority  thereof,  provided  that  any  person
     becoming  a director  subsequent  to the date  hereof  whose  election  was
     approved by a vote of at least  three-quarters of the directors  comprising
     the  Incumbent  Board,  or whose  nomination  for election by the Company's
     stockholders was approved by the same Nominating Committee serving under an
     Incumbent Board,  shall be, for purposes of this clause (b),  considered as
     though  he  were  a  member  of the  Incumbent  Board;  or  (c) a  plan  of
     reorganization, merger, consolidation, sale of all or substantially all the
     assets of the Bank or the Company or similar  transaction in which the Bank
     or  Company  is not  the  surviving  institution  occurs;  or  (d) a  proxy
     statement  soliciting proxies from stockholders of the Company,  by someone
     other than the  current  management  of the  Company,  seeking  stockholder
     approval  of a plan  of  reorganization,  merger  or  consolidation  of the
     Company or similar transaction with one or more corporations as a result of
     which the outstanding shares of the class of securities then subject to the
     Plan  are to be  exchanged  for or  converted  into  cash  or  property  or
     securities not issued by the Company; or (e) a tender offer is made for 25%
     or more of the voting securities of the Company and the shareholders owning
     beneficially or of record 25% or more of the outstanding  securities of the
     Company  have  tendered  or offered to sell their  shares  pursuant to such
     tender  offer and such  tendered  shares  have been  accepted by the tender
     offeror.

     9.4 Full  Vesting  Upon Plan  Termination.  Notwithstanding  Section 9.1, a
Participant's  interest  in his  Account  shall  fully  vest if he is in  active
Service  upon  termination  of this  Plan or upon  the  permanent  and  complete
discontinuance  of  contributions  by his  Employer.  In the  event of a partial
termination,  the interest of each affected  Participant who is in Service shall
fully vest with respect to that part of the Plan which is terminated.

                                      -17-

<PAGE>

     9.5  Forfeiture,  Repayment,  and  Restoral.  If  a  Participant's  Service
terminates  before his  interest in his Account is fully  vested,  that  portion
which has not vested shall be forfeited if he either (i) receives a distribution
of his entire vested interest  pursuant to Section 10.1, or (ii) incurs five (5)
consecutive one year Breaks In Service.  If a Participant's  Service  terminates
prior to having any portion of his Account become vested, such Participant shall
be deemed to have a received a  distribution  of his vested  interest  as of the
Valuation Date next following his termination of Service.

     If a  Participant  who has received his entire vested  interest  returns to
Service before he has five (5)  consecutive  Breaks in Service,  he may repay to
the Trustee an amount equal to the distribution.  The Participant may repay such
amount at any time  within five years  after he has  returned  to  Service.  The
amount shall be credited to his Account at the time it is repaid;  an additional
amount equal to that portion of his Account which was previously forfeited shall
be restored to his  Account at the same time from other  Employees'  forfeitures
and, if such forfeitures are  insufficient,  from a special  contribution by his
Employer  for that  year.  A  Participant  who was  deemed  to have  received  a
distribution of his vested interest in the Plan shall have his Account  restored
as of the first day on which he performs an Hour of Service after his return.

     9.6 Accounting for Forfeitures.  If a portion of a Participant's Account is
forfeited, Stock allocated to said Participant's Account shall be forfeited only
after other assets are  forfeited.  If interests in more than one class of Stock
have been allocated to a Participant's  account, the Participant must be treated
as forfeiting the same proportion of each class of Stock. A forfeiture  shall be
charged to the Participant's  Account as of the first day of the first Valuation
Period in which the forfeiture  becomes certain  pursuant to Section 9.5. Except
as  otherwise  provided  in that  Section,  a  forfeiture  shall be added to the
contributions of the terminated  Participant's Employer which are to be credited
to other  Participants  pursuant  to Section  4.1 as of the last day of the Plan
Year in which the forfeiture becomes certain.

     9.7 Vesting and Nonforfeitability.  A Participant's interest in his Account
which has become vested shall be nonforfeitable for any reason.

Section 10.  Payment of Benefits.

     10.1 Benefits for  Participants.  For a Participant  whose Service ends for
any reason,  distribution  will be made to or for the benefit of the Participant
or, in the case of the  Participant's  death, his  Beneficiary,  by payment in a
lump sum, in accordance with Section 10.2.

     Notwithstanding  the  foregoing,  if the  balance  credited  to his Account
exceeds  $5,000,  his  benefits  shall not be paid before the latest of his 65th
birthday  or  the  tenth   anniversary   of  the  year  in  which  he  commenced
participation  in the Plan unless he elects an early  payment  date in a written
election filed with the Committee.  A Participant may modify such an election at
any time,  provided  any new  benefit  payment  date is at least 30 days after a
modified  election is delivered to the  Committee,  subject to the provisions of
Section 10.11 hereof.

     10.2 Time for Distribution.

          10.2.1  Distribution  of  the  balance  of  a  Participant's   Account
     generally  shall commence as soon as practicable  after the last day of the
     Plan Year next following his termination of Service for any reason,  but no
     later than one year after the close of the Plan Year:

                                      -18-

<PAGE>

               (i) in which the Participant  separates from Service by reason of
          Normal Retirement, Disability, or death; or

               (ii) which is the fifth Plan Year following the year in which the
          Participant  resigns or is dismissed,  unless he is reemployed  before
          such date.

          10.2.2 Unless the Participant  elects  otherwise,  the distribution of
     the balance of a  Participant's  Account shall  commence not later than the
     60th day after the latest of the close of the Plan Year in which -

               (i) the Participant attains the age of 65;

               (ii)  occurs  the  tenth  anniversary  of the year in  which  the
          Participant commenced participation in the Plan; or

               (iii) the Participant terminates his Service with the Employer.

          10.2.3 Notwithstanding anything to the contrary, (1) with respect to a
     5-percent  owner  (as  defined  in Code  Section  416),  distribution  of a
     Participant's  Account  shall  commence  (whether  or not he remains in the
     employ of the  Employer)  not later than the April 1 of the  calendar  year
     next  following  the  calendar  year in which the  Participant  attains age
     70-1/2,  and (2) with  respect  to all  other  Participants,  payment  of a
     Participant's  benefit will commence not later than April 1 of the calendar
     year  following  the  calendar  year in which the  Participant  attains age
     70-1/2,  or,  if  later,  the  year in which  the  Participant  retires.  A
     Participant's  benefit  from that  portion of his Account  committed to the
     Investment  Fund  shall be  calculated  on the  basis  of the  most  recent
     Valuation Date before the date of payment.

          10.2.4 Distribution of a Participant's Account balance after his death
     shall comply with the following requirements:

               (i)  If  a  Participant  dies  before  his   distributions   have
          commenced,  distribution  of  his  Account  to his  Beneficiary  shall
          commence  not  later  than one year  after the end of the Plan Year in
          which the Participant died, however, if the Participant's  Beneficiary
          is his  surviving  Spouse,  distributions  may commence on the date on
          which the Participant would have attained age 70-1/2.

               (ii) If a married  Participant  dies before his benefit  payments
          begin, then unless he has specifically elected otherwise the Committee
          shall cause the  balance in his  Account to be paid to his Spouse.  No
          election by a married Participant of a different  Beneficiary shall be
          valid  unless the  election is  accompanied  by the  Spouse's  written
          consent,  which (i) must acknowledge the effect of the election,  (ii)
          must explicitly provide either that the designated Beneficiary may not
          subsequently  be  changed  by the  Participant  without  the  Spouse's
          further consent,  or that it may be changed without such consent,  and
          (iii) must be witnessed by the  Committee,  its  representative,  or a
          notary public.  (This  requirement  shall not apply if the Participant
          establishes to the Committee's satisfaction that the Spouse may not be
          located.)

     10.3 Marital  Status.  The Committee  shall from time to time take whatever
steps  it deems  appropriate  to keep  informed  of each  Participant's  marital
status. Each Employer shall provide the

                                      -19-

<PAGE>

Committee  with the  most  reliable  information  in the  Employer's  possession
regarding  its  Participants'  marital  status,  and the  Committee  may, in its
discretion, require a notarized affidavit from any Participant as to his marital
status. The Committee,  the Plan, the Trustee,  and the Employers shall be fully
protected  and  discharged  from any  liability  to the  extent  of any  benefit
payments made as a result of the Committee's good faith and reasonable  reliance
upon information  obtained from a Participant and his Employer as to his marital
status.

     10.4  Delay  in  Benefit  Determination.  If the  Committee  is  unable  to
determine the benefits  payable to a Participant or Beneficiary on or before the
latest  date  prescribed  for  payment  pursuant  to Section  10.1 or 10.2,  the
benefits  shall in any  event be paid  within  60 days  after  they can first be
determined,  with whatever  makeup  payments may be  appropriate  in view of the
delay.

     10.5 Accounting for Benefit Payments.  Any benefit payment shall be charged
to the  Participant's  Account  as of the first day of the  Valuation  Period in
which the payment is made.

     10.6 Options to Receive and Sell Stock.  Unless  ownership of virtually all
Stock is restricted to active  Employees and qualified  retirement plans for the
benefit of Employees pursuant to the certificates of incorporation or by-laws of
the Employers  issuing Stock, a terminated  Participant or the  Beneficiary of a
deceased  Participant may instruct the Committee to distribute the Participant's
entire vested interest in his Account in the form of Stock.  In that event,  the
Committee shall apply the  Participant's  vested interest in the Investment Fund
to purchase  sufficient  Stock from the Stock Fund or from any owner of Stock to
make the required distribution.  Alternatively,  a terminated Participant or the
Beneficiary of a deceased  Participant  may instruct the Committee to distribute
the  Participant's  entire vested  interest in his Account in cash. In all other
cases, the Participant's  vested interest in the Stock Fund shall be distributed
in shares of Stock,  and his vested  interest  in the  Investment  Fund shall be
distributed in cash.

     Any Participant who receives Stock pursuant to Section 10.1, and any person
who has received Stock from the Plan or from such a Participant by reason of the
Participant's death or incompetency, by reason of divorce or separation from the
Participant,  or by reason  of a  rollover  contribution  described  in  Section
402(a)(5) of the Code, shall have the right to require the Employer which issued
the Stock to purchase the Stock for its current  fair market value  (hereinafter
referred to as the "put right").  The put right shall be  exercisable by written
notice to the Committee  during the first 60 days after the Stock is distributed
by the Plan,  and, if not exercised in that period,  during the first 60 days in
the following Plan Year after the Committee has  communicated to the Participant
its determination as to the Stock's current fair market value.  However, the put
right  shall not apply to the extent  that the Stock,  at the time the put right
would  otherwise  be  exercisable,  may be  sold  on an  established  market  in
accordance with federal and state  securities laws and  regulations.  Similarly,
the put option  shall not apply with  respect to the portion of a  Participant's
Account  which the  Employee  elected  to have  reinvested  under  Code  Section
401(a)(28)(B). If the put right is exercised, the Trustee may, if so directed by
the  Committee  in  its  sole  discretion,  assume  the  Employer's  rights  and
obligations  with  respect to  purchasing  the Stock.  Notwithstanding  anything
herein to the contrary,  in the case of a plan established by a Bank (as defined
in Code Section 581),  the put option shall not apply if prohibited by a federal
or  state  law  and  Participants  are  entitled  to  elect  their  benefits  be
distributed in cash.

     The Employer or the  Trustee,  as the case may be, may elect to pay for the
Stock in equal periodic installments,  not less frequently than annually, over a
period not longer than five years from the day after the put right is exercised,
with adequate  security and interest at a reasonable rate on the unpaid balance,
all such terms to be set forth in a promissory note delivered to the seller with
normal terms as to acceleration upon any uncured default.

                                      -20-

<PAGE>

     Nothing  contained  herein  shall be deemed to  obligate  any  Employer  to
register  any Stock  under any federal or state  securities  law or to create or
maintain a public market to facilitate the transfer or disposition of any Stock.
The put right  described  herein may only be exercised by a person  described in
the second preceding paragraph, and may not be transferred with any Stock to any
other  person.  As to all Stock  purchased by the Plan in exchange for any Stock
Obligation,  the put  right  shall be  nonterminable.  The put  right  for Stock
acquired  through a Stock  Obligation  shall continue with respect to such Stock
after the Stock  Obligation is repaid or the Plan ceases to be an employee stock
ownership plan.

     10.7  Restrictions  on  Disposition  of Stock.  Except in the case of Stock
which is traded on an  established  market,  a  Participant  who receives  Stock
pursuant to Section 10.1, and any person who has received Stock from the Plan or
from such a Participant by reason of the Participant's death or incompetency, by
reason of divorce or separation from the Participant, or by reason of a rollover
contribution  described in Section  402(a)(5) of the Code,  shall,  prior to any
sale or other  transfer of the Stock to any other person,  first offer the Stock
to the issuing  Employer  and to the Plan at the greater of (i) its current fair
market value, or (ii) the purchase price offered in good faith by an independent
third party  purchaser.  This restriction  shall apply to any transfer,  whether
voluntary, involuntary, or by operation of law, and whether for consideration or
gratuitous.  Either the  Employer or the Trustee may accept the offer  within 14
days  after it is  delivered.  Any Stock  distributed  by the Plan  shall bear a
conspicuous  legend  describing  the right of first  refusal  under this Section
10.7, as well as any other  restrictions  upon the transfer of the Stock imposed
by federal and state securities laws and regulations.

     10.8  Continuing  Loan  Provisions;  Creations of  Protections  and Rights.
Except as  otherwise  provided in Sections  10.6 and 10.7 and this  Section,  no
shares of Employer  Stock held or distributed by the Trustee may be subject to a
put,  call or other  option,  or buy-sell  arrangement.  The  provisions of this
Section shall continue to by applicable to such Stock even if the Plan ceases to
be an employee stock ownership plan under Section 4975(e)(7) of the Code.

     10.9 Direct Rollover of Eligible Distribution. A Participant or distributee
may  elect,  at the time and in the  manner  prescribed  by the  Trustee  or the
Committee,  to have  any  portion  of an  eligible  rollover  distribution  paid
directly  to an  eligible  retirement  plan  specified  by  the  Participant  or
distributee in a direct rollover.

          10.9-1  An  "eligible  rollover"  is any  distribution  that  does not
     include:  any distribution  that is one of a series of substantially  equal
     periodic payments (not less frequently than annually) made for the life (or
     life  expectancy)  of the  distributee  or the joint  lives (or joint  life
     expectancies) of the Participant and the Participant's Beneficiary,  or for
     a specified  period of ten years or more;  any  distribution  to the extent
     such distribution is required under Code Section 401(a)(9); and the portion
     of any  distribution  that is not  included  in  gross  income  (determined
     without  regard  to the  exclusion  for net  unrealized  appreciation  with
     respect to employer securities).

          10.9-2  An  "eligible  retirement  plan" is an  individual  retirement
     account described in Code Section 401(a), an individual  retirement annuity
     described in Code Section 408(b), an annuity plan described in Code Section
     403(a), or a qualified trust described in Code Section 401(a), that accepts
     the distributee's eligible rollover  distribution.  However, in the case of
     an eligible  rollover  distribution  to the surviving  Spouse,  an eligible
     retirement  plan  is  an  individual   retirement   account  or  individual
     retirement annuity.

          10.9-3 A "direct  rollover"  is a payment by the Plan to the  eligible
     retirement plan specified by the distributee.

                                      -21-

<PAGE>

          10.9-4 The term "distributee" shall refer to a deceased  Participant's
     Spouse or a Participant's  former Spouse who is the alternate payee under a
     qualified domestic relations order, as defined in Code Section 414(p).

     10.10 In  Service  Distribution  of  Roll-over  Account.  Upon the  written
election of a Participant delivered to the Committee,  all or any portion of the
amounts held in the Participant's Roll-over Account, shall be distributed to the
Participant  at any time within 30 days or as soon  thereafter  as is reasonably
practicable.

     10.11  Waiver  of  30  Day  Period  After  Notice  of  Distribution.  If  a
distribution  is one to  which  Sections  401(a)(11)  and 417 of the Code do not
apply,  such  distribution  may  commence  less than 30 days  after  the  notice
required under Section  1.411(a)-11(c)  of the Income Tax  Regulations is given,
provided that:

          (i) the Trustee or Administrative  Committee,  as applicable,  clearly
     informs the Participant  that the Participant has a right to a period of at
     least 30 days  after  receiving  the notice to  consider  the  decision  of
     whether or not to elect a distribution  (and, if  applicable,  a particular
     option), and

          (ii) the Participant, after receiving the notice, affirmatively elects
     a distribution.

Section 11.  Rules Governing Benefit Claims and Review of Appeals.

     11.1 Claim for Benefits.  Any  Participant or Beneficiary who qualifies for
the payment of benefits  shall file a claim for his benefits  with the Committee
on a form  provided by the  Committee.  The claim,  including any election of an
alternative  benefit  form,  shall be filed at least 30 days  before the date on
which the benefits are to begin. If a Participant or Beneficiary fails to file a
claim by the day before the date on which benefits become  payable,  he shall be
presumed to have filed a claim for payment for the Participant's benefits in the
standard form prescribed by Sections 10.1 or 10.2

     11.2 Notification by Committee.  Within 90 days after receiving a claim for
benefits (or within 180 days, if special  circumstances  require an extension of
time  and  written  notice  of the  extension  is given  to the  Participant  or
Beneficiary  within  90 days  after  receiving  the  claim  for  benefits),  the
Committee shall notify the Participant or Beneficiary whether the claim has been
approved  or  denied.  If the  Committee  denies  a claim  in any  respect,  the
Committee shall set forth in a written notice to the Participant or Beneficiary:

          (i) each specific reason for the denial;

          (ii) specific references to the pertinent Plan provisions on which the
     denial is based;

          (iii) a description  of any additional  material or information  which
     could be submitted by the  Participant or Beneficiary to support his claim,
     with an explanation of the relevance of such information; and

          (iv) an  explanation  of the  claims  review  procedures  set forth in
     Section 11.3.

                                      -22-

<PAGE>

     11.3  Claims  Review  Procedure.  Within  60 days  after a  Participant  or
Beneficiary  receives  notice from the Committee that his claim for benefits has
been denied in any respect,  he may file with the Committee a written  notice of
appeal setting forth his reasons for disputing the Committee's determination. In
connection with his appeal the Participant or Beneficiary or his  representative
may inspect or purchase copies of pertinent  documents and records to the extent
not inconsistent with other Participants' and Beneficiaries'  rights of privacy.
Within 60 days after receiving a notice of appeal from a prior determination (or
within 120 days,  if special  circumstances  require  an  extension  of time and
written notice of the extension is given to the  Participant or Beneficiary  and
his  representative  within 60 days after  receiving the notice of appeal),  the
Committee   shall   furnish  to  the   Participant   or   Beneficiary   and  his
representative,  if any, a written  statement of the Committee's  final decision
with  respect to his claim,  including  the  reasons for such  decision  and the
particular Plan provisions upon which it is based.

Section 12.  The Committee and Its Functions.

     12.1   Authority  of   Committee.   The   Committee   shall  be  the  "plan
administrator"   within  the   meaning   of  ERISA  and  shall  have   exclusive
responsibility   and   authority  to  control  and  manage  the   operation  and
administration of the Plan,  including the interpretation and application of its
provisions, except to the extent such responsibility and authority are otherwise
specifically (i) allocated to the Bank, the Employers,  or the Trustee under the
Plan and Trust  Agreement,  (ii)  delegated  in writing to other  persons by the
Bank, the Employers,  the Committee, or the Trustee, or (iii) allocated to other
parties by operation of law. The Committee  shall have exclusive  responsibility
regarding  decisions  concerning  the  payment of benefits  under the Plan.  The
Committee shall have no investment responsibility with respect to the Investment
Fund except to the extent, if any, specifically provided in the Trust Agreement.
In the discharge of its duties, the Committee may employ accountants, actuaries,
legal counsel,  and other agents (who also may be employed by an Employer or the
Trustee  in the  same or some  other  capacity)  and  may pay  their  reasonable
expenses and compensation.

     12.2 Identity of Committee.  The Committee  shall consists of three or more
individuals selected by the Bank. Any individual, including a director, trustee,
shareholder,  officer, or Employee of an Employer, shall be eligible to serve as
a  member  of the  Committee.  The Bank  shall  have the  power  to  remove  any
individual  serving  on the  Committee  at any time  without  cause upon 10 days
written  notice,  and any  individual  may resign from the Committee at any time
upon 10 days  written  notice to the Bank.  The Bank shall notify the Trustee of
any change in membership of the Committee.

     12.3 Duties of Committee.  The Committee shall keep whatever records may be
necessary  to  implement  the Plan and shall  furnish  whatever  reports  may be
required  from time to time by the Bank.  The  Committee  shall  furnish  to the
Trustee whatever  information may be necessary to properly administer the Trust.
The Committee shall see to the filing with the appropriate  government  agencies
of all reports and returns  required of the Plan Committee under ERISA and other
laws.

     Further,  the Committee shall have exclusive  responsibility  and authority
with respect to the Plan's holdings of Stock and shall direct the Trustee in all
respects regarding the purchase,  retention, sale, exchange, and pledge of Stock
and the creation and satisfaction of Stock  Obligations.  The Committee shall at
all times act consistently with the Bank's long-term intention that the Plan, as
an employee stock ownership plan, be invested primarily in Stock. Subject to the
direction of the Board as to the application of Employer  contributions to Stock
Obligations,  and  subject  to the  provisions  of  Sections  6.4 and 10.6 as to
Participants' rights under certain circumstances to have their Accounts invested
in Stock or in assets other than Stock,  the  Committee  shall  determine in its
sole  discretion  the extent to which assets of the Trust shall be used to repay
Stock  Obligations,  to  purchase  Stock,  or to  invest  in other  assets to be
selected by

                                      -23-

<PAGE>

the Trustee or an investment  manager.  No provision of the Plan relating to the
allocation or vesting of any interests in the Stock Fund or the Investment  Fund
shall  restrict the Committee  from changing any holdings of the Trust,  whether
the  changes  involve an  increase  or a decrease  in the Stock or other  assets
credited to  Participants'  Accounts.  In  determining  the proper extent of the
Trust's  investment  in  Stock,  the  Committee  shall be  authorized  to employ
investment  counsel,  legal counsel,  appraisers,  and other agents to pay their
reasonable expenses and compensation.

     12.4 Valuation of Stock.  If the valuation of any Stock is not  established
by reported trading on a generally recognized public market, the Committee shall
have the exclusive  authority and  responsibility to determine its value for all
purposes  under the Plan.  Such value shall be determined  as of each  Valuation
Date,  and on any other date as of which the Plan purchases or sells such Stock.
The Committee shall use generally  accepted  methods of valuing stock of similar
corporations for purposes of arm's length business and investment  transactions,
and in this  connection  the Committee  shall obtain,  and shall be protected in
relying  upon,  the  valuation  of such Stock as  determined  by an  independent
appraiser experienced in preparing valuations of similar businesses.

     12.5 Compliance with ERISA.  The Committee shall perform all acts necessary
to comply with ERISA.  Each individual member or employee of the Committee shall
discharge  his  duties  in good  faith  and in  accordance  with the  applicable
requirements of ERISA.

     12.6 Action by Committee. All actions of the Committee shall be governed by
the  affirmative  vote of a number of members  which is a majority  of the total
number of members currently appointed,  including vacancies.  The members of the
Committee  may meet  informally  and may take any  action  without  meeting as a
group.

     12.7 Execution of Documents. Any instrument executed by the Committee shall
be signed by any member or employee of the Committee.

     12.8  Adoption  of  Rules.   The  Committee  shall  adopt  such  rules  and
regulations of uniform  applicability  as it deems  necessary or appropriate for
the proper administration and interpretation of the Plan.

     12.9 Responsibilities to Participants.  The Committee shall determine which
Employees  qualify  to enter the  Plan.  The  Committee  shall  furnish  to each
eligible  Employee whatever summary plan  descriptions,  summary annual reports,
and other notices and  information  may be required  under ERISA.  The Committee
also shall  determine  when a Participant or his  Beneficiary  qualifies for the
payment of benefits  under the Plan.  The  Committee  shall furnish to each such
Participant or Beneficiary  whatever  information is required under ERISA (or is
otherwise appropriate) to enable the Participant or Beneficiary to make whatever
elections  may be  available  pursuant to  Sections 6 and 10, and the  Committee
shall provide for the payment of benefits in the proper form and amount from the
assets of the Trust Fund.  The  Committee  may decide in its sole  discretion to
permit  modifications  of elections and to defer or  accelerate  benefits to the
extent  consistent with applicable law and the best interests of the individuals
concerned.

     12.10 Alternative Payees in Event of Incapacity.  If the Committee finds at
any time that an individual  qualifying  for benefits under this Plan is a minor
or is incompetent, the Committee may direct the benefits to be paid, in the case
of a minor, to his parents, his legal guardian, or a custodian for him under the
Uniform Gifts to Minors Act, or, in the case of an  incompetent,  to his spouse,
or his legal guardian, the payments to be used for the individual's benefit. The
Committee and the Trustee shall not be obligated to inquire as to the actual use
of the funds by the person receiving them under this Section

                                      -24-

<PAGE>

     12.10, and any such payment shall  completely  discharge the obligations of
the Plan,  the Trustee,  the  Committee,  and the Employers to the extent of the
payment.

     12.11 Indemnification by Employers. Except as separately agreed in writing,
the Committee, and any member or employee of the Committee, shall be indemnified
and held harmless by the Employer,  jointly and severally, to the fullest extent
permitted by law against any and all costs, damages,  expenses,  and liabilities
reasonably  incurred by or imposed upon it or him in  connection  with any claim
made  against it or him or in which it or he may be involved by reason of its or
his  being,  or having  been,  the  Committee,  or a member or  employee  of the
Committee, to the extent such amounts are not paid by insurance.

     12.12  Nonparticipation  by Interested  Member. Any member of the Committee
who also is a  Participant  in the Plan shall take no part in any  determination
specifically  relating  to  his  own  participation  or  benefits,   unless  his
abstention would leave the Committee incapable of acting on the matter.

Section 13.  Adoption, Amendment, or Termination of the Plan.

     13.1 Adoption of Plan by Other Employers. With the consent of the Bank, any
entity may become a  participating  Employer  under the Plan by (i) taking  such
action as shall be  necessary  to adopt the Plan,  (ii)  becoming a party to the
Trust Agreement  establishing the Trust Fund, and (iii) executing and delivering
such  instruments  and taking such other action as may be necessary or desirable
to put the Plan into effect with respect to the entity's Employees.

     13.2 Adoption of Plan by Successor. In the event that any Employer shall be
reorganized by way of merger, consolidation, transfer of assets or otherwise, so
that an entity other than an Employer shall succeed to all or substantially  all
of the Employer's  business,  the successor  entity may be  substituted  for the
Employer  under the Plan by adopting  the Plan and becoming a party to the Trust
Agreement.  Contributions by the Employer shall be automatically  suspended from
the  effective  date of any such  reorganization  until the date upon  which the
substitution  of the  successor  entity for the Employer  under the Plan becomes
effective.  If,  within  90  days  following  the  effective  date  of any  such
reorganization, the successor entity shall not have elected to become a party to
the Plan, or if the Employer  shall adopt a plan of complete  liquidation  other
than in  connection  with a  reorganization,  the Plan  shall  be  automatically
terminated with respect to Employees of the Employer as of the close of business
on the 90th day following the effective date of the reorganization, or as of the
close of business on the date of adoption of a plan of complete liquidation,  as
the case may be.

     13.3 Plan  Adoption  Subject to  Qualification.  Notwithstanding  any other
provision of the Plan,  the adoption of the Plan and the  execution of the Trust
Agreement are conditioned upon their being determined  initially by the Internal
Revenue Service to meet the qualification  requirements of Section 401(a) of the
Code, so that the Employers may deduct currently for federal income tax purposes
their  contributions  to the Trust and so that the  Participants may exclude the
contributions  from their  gross  income  and  recognize  income  only when they
receive  benefits.  In the event that this Plan is held by the Internal  Revenue
Service not to qualify  initially under Section 401(a),  the Plan may be amended
retroactively  to the earliest date  permitted by U.S.  Treasury  Regulations in
order to secure  qualification under Section 401(a). If this Plan is held by the
Internal Revenue Service not to qualify initially under Section 401(a) either as
originally  adopted or as amended,  each Employer's  contributions  to the Trust
under this Plan  (including  any earnings  thereon)  shall be returned to it and
this Plan shall be terminated.  In the event that this Plan is amended after its
initial  qualification  and the Plan as amended is held by the Internal  Revenue
Service not to qualify  under  Section  401(a),  the  amendment  may be modified
retroactively to the

                                      -25-

<PAGE>

earliest date permitted by U.S. Treasury Regulations in order to secure approval
of the amendment under Section 401(a).

     13.4 Right to Amend or Terminate. The Bank intends to continue this Plan as
a permanent program.  However,  each participating  Employer separately reserves
the right to suspend,  supersede,  or terminate the Plan at any time and for any
reason,  as it applies to that Employer's  Employees,  and the Bank reserves the
right to amend, suspend, supersede, merge, consolidate, or terminate the Plan at
any time and for any reason, as it applies to the Employees of each Employer. No
amendment,  suspension,  supersession,  merger, consolidation, or termination of
the Plan shall (i)  reduce  any  Participant's  or  Beneficiary's  proportionate
interest  in the  Trust  Fund,  (ii)  reduce or  restrict,  either  directly  or
indirectly,  the benefit  provided any  Participant  prior to the amendment,  or
(iii) divert any portion of the Trust Fund to purposes  other than the exclusive
benefit of the Participants and their Beneficiaries prior to the satisfaction of
all  liabilities  under the Plan.  Moreover,  there shall not be any transfer of
assets to a successor plan or merger or consolidation  with another plan unless,
in the event of the  termination  of the successor  plan or the  surviving  plan
immediately following such transfer, merger, or consolidation,  each participant
or  beneficiary  would be  entitled  to a benefit  equal to or greater  than the
benefit he would have been entitled to if the plan in which he was  previously a
participant or beneficiary  had terminated  immediately  prior to such transfer,
merger, or consolidation.  Following a termination of this Plan by the Bank, the
Trustee shall  continue to  administer  the Trust and pay benefits in accordance
with the Plan as amended from time to time and the Committee's instructions.

Section 14.  Miscellaneous Provisions.

     14.1 Plan  Creates  No  Employment  Rights.  Nothing  in this Plan shall be
interpreted as giving any Employee the right to be retained as an Employee by an
Employer,  or as limiting or affecting  the rights of an Employer to control its
Employees  or to  terminate  the Service of any Employee at any time and for any
reason,   subject  to  any  applicable   employment  or  collective   bargaining
agreements.

     14.2  Nonassignability  of  Benefits.  No  assignment,   pledge,  or  other
anticipation  of benefits  from the Plan will be permitted or  recognized by the
Employer, the Committee, or the Trustee. Moreover,  benefits from the Plan shall
not be subject to attachment,  garnishment,  or other legal process for debts or
liabilities of any Participant or Beneficiary,  to the extent  permitted by law.
This  prohibition  on  assignment  or  alienation  shall apply to any  judgment,
decree, or order (including approval of a property  settlement  agreement) which
relates to the  provision of child  support,  alimony,  or property  rights to a
present or former spouse,  child or other dependent of a Participant pursuant to
a State  domestic  relations or community  property  law,  unless the  judgment,
decree,  or order is  determined  by the  Committee  to be a qualified  domestic
relations  order within the meaning of Section 414(p) of the Code, as more fully
set forth in Section 14.12 hereof.

     14.3 Limit of  Employer  Liability.  The  liability  of the  Employer  with
respect to Participants under this Plan shall be limited to making contributions
to the Trust from time to time, in accordance with Section 4.

     14.4 Treatment of Expenses.  All expenses incurred by the Committee and the
Trustee in connection with  administering this Plan and Trust Fund shall be paid
by the Trustee from the Trust Fund to the extent the expenses have not been paid
or assumed by the Employer or by the Trustee.

                                      -26-

<PAGE>

     14.5 Number and Gender.  Any use of the singular  shall be  interpreted  to
include  the  plural,  and the plural the  singular.  Any use of the  masculine,
feminine, or neuter shall be interpreted to include the masculine,  feminine, or
neuter, as the context shall require.

     14.6  Nondiversion of Assets.  Except as provided in Sections 5.3 and 13.3,
under no  circumstances  shall any  portion of the Trust Fund be  diverted to or
used for any purpose other than the exclusive  benefit of the  Participants  and
their Beneficiaries prior to the satisfaction of all liabilities under the Plan.

     14.7  Separability of Provisions.  If any provision of this Plan is held to
be  invalid  or  unenforceable,  the other  provisions  of the Plan shall not be
affected but shall be applied as if the invalid or  unenforceable  provision had
not been included in the Plan.

     14.8 Service of Process. The agent for the service of process upon the Plan
shall be the  president of the Bank,  or such other person as may be  designated
from time to time by the Bank.

     14.9 Governing State Law. This Plan shall be interpreted in accordance with
the laws of the State of New  Jersey to the  extent  those  laws are  applicable
under the provisions of ERISA.

     14.10  Employer  Contributions   Conditioned  on  Deductibility.   Employer
Contributions  to the Plan are conditioned on  deductibility  under Code Section
404. In the event that the Internal  Revenue Service shall determine that all or
any portion of an Employer  Contribution  is not deductible  under that Section,
the  nondeductible  portion shall be returned to the Employer within one year of
the disallowance of the deduction.

     14.11  Unclaimed  Accounts.  Neither the Employer nor the Trustees shall be
under any  obligation  to search  for,  or  ascertain  the  whereabouts  of, any
Participant  or  Beneficiary.  The  Employer or the  Trustees,  by  certified or
registered mail addressed to his last known address of record with the Employer,
shall  notify  any  Participant  or  Beneficiary   that  he  is  entitled  to  a
distribution  under this Plan, and the notice shall quote the provisions of this
Section.  If the Participant or Beneficiary  fails to claim his benefits or make
his  whereabouts  known in writing to the Employer or the Trustees  within seven
(7)  calendar  years  after  the  date  of  notification,  the  benefits  of the
Participant or Beneficiary under the Plan will be disposed of as follows:

          (a)  If  the  whereabouts  of  the  Participant  is  unknown  but  the
     whereabouts  of the  Participant's  Beneficiary  is known to the  Trustees,
     distribution will be made to the Beneficiary.

          (b) If the  whereabouts of the  Participant  and his  Beneficiary  are
     unknown to the Trustees,  the Plan will forfeit the benefit,  provided that
     the benefit is subject to a claim for  reinstatement  if the Participant or
     Beneficiary make a claim for the forfeited benefit.

     Any payment made pursuant to the power herein  conferred  upon the Trustees
shall operate as a complete discharge of all obligations of the Trustees, to the
extent of the distributions so made.

     14.12 Qualified Domestic Relations Order. Section 14.2 shall not apply to a
"qualified  domestic  relations order" defined in Code Section 414(p),  and such
other  domestic  relations  orders  permitted to be so treated by  Administrator
under the  provisions  of the  Retirement  Equity Act of 1984.  Further,  to the
extent provided under a "qualified domestic relations order", a former Spouse of
a  Participant  shall be  treated  as the  Spouse or  surviving  Spouse  for all
purposes under the Plan.

                                      -27-

<PAGE>

     In the case of any domestic relations order received by the Plan:

          (a) The  Employer  or the Plan  Committee  shall  promptly  notify the
     Participant  and any other alternate payee of the receipt of such order and
     the Plan's  procedures  for  determining  the qualified  status of domestic
     relations orders, and

          (b)  Within a  reasonable  period  after  receipt of such  order,  the
     Employer or the Plan  Committee  shall  determine  whether  such order is a
     qualified  domestic  relations  order and notify the  Participant  and each
     alternate payee of such  determination.  The Employer or the Plan Committee
     shall establish reasonable  procedures to determine the qualified status of
     domestic  relations  orders  and to  administer  distributions  under  such
     qualified orders.

     During any period in which the issue of whether a domestic  relations order
is a qualified  domestic relations order is being determined (by the Employer or
Plan  Committee,  by a court  of  competent  jurisdiction,  or  otherwise),  the
Employer or the Plan Committee shall segregate in a separate account in the Plan
or in an escrow  account  the  amounts  which  would  have been  payable  to the
alternate  payee  during  such period if the order had been  determined  to be a
qualified domestic relations order. If within eighteen (18) months the order (or
modification  thereof) is determined to be a qualified domestic relations order,
the Employer or the Plan Committee  shall pay the  segregated  amounts (plus any
interest thereon) to the person or persons entitled thereto.  If within eighteen
(18)  months  it is  determined  that  the  order  is not a  qualified  domestic
relations  order, or the issue as to whether such order is a qualified  domestic
relations  order is not resolved,  then the Employer or the Plan Committee shall
pay the segregated  amounts (plus any interest thereon) to the person or persons
who would have been  entitled  to such  amounts if there had been no order.  Any
determination  that an order is a qualified  domestic  relations  order which is
made  after  the  close of the  eighteen  (18)  month  period  shall be  applied
prospectively only. The term "alternate payee" means any Spouse,  former Spouse,
child or other  dependent  of a  Participant  who is  recognized  by a  domestic
relations  order as having a right to receive  all, or a portion of, the benefit
payable under a Plan with respect to such Participant.

Section 15.  Top-Heavy Provisions.

     15.1 Top-Heavy  Plan. For any Plan Year beginning  after December 31, 1983,
this Plan is top-heavy if any of the following conditions exist:

          (a) If the  top-heavy  ratio for this Plan exceeds sixty percent (60%)
     and this Plan is not part of any required  aggregation  group or permissive
     aggregation group;

          (b) If this Plan is a part of a required aggregation group (but is not
     part of a permissive  aggregation group) and the aggregate  top-heavy ratio
     for the group of Plans exceeds sixty percent (60%); or

          (c) If this Plan is a part of a required aggregation group and part of
     a permissive  aggregation  group and the aggregate  top-heavy ratio for the
     permissive aggregation group exceeds sixty percent (60%).

                                      -28-

<PAGE>

     15.2 Super  Top-Heavy Plan For any Plan Year  beginning  after December 31,
1983,  this  Plan  will  be a  super  top-heavy  Plan  if any  of the  following
conditions exist:

          (a) If the top-heavy  ratio for this Plan exceeds ninety percent (90%)
     and this Plan is not part of any required  aggregation  group or permissive
     aggregation group.

          (b) If this Plan is a part of a required aggregation group (but is not
     part of a permissive  aggregation group) and the aggregate  top-heavy ratio
     for the group of Plans exceeds ninety percent (90%), or

          (c) If this Plan is a part of a required aggregation group and part of
     a permissive  aggregation  group and the aggregate  top-heavy ratio for the
     permissive aggregation group exceeds ninety percent (90%).

     15.3 Definitions.

     In  making  this  determination,  the  Committee  shall  use the  following
definitions and principles:

          15.3-1 The  "Determination  Date", with respect to the first Plan Year
     of any plan, means the last day of that Plan Year, and with respect to each
     subsequent Plan Year, means the last day of the preceding Plan Year. If any
     other  plan  has a  Determination  Date  which  differs  from  this  Plan's
     Determination  Date, the  top-heaviness of this Plan shall be determined on
     the basis of the other plan's  Determination  Date falling  within the same
     calendar years as this Plan's Determination Date.

          15.3-2  A "Key  Employee",  with  respect  to a Plan  Year,  means  an
     Employee  who at any time  during  the five years  ending on the  top-heavy
     Determination  Date for the Plan  Year has  received  compensation  from an
     Employer  and  has  been  (i)  an  officer  of  the  Employer   having  415
     Compensation  greater  than 50 percent  of the limit  then in effect  under
     Section  415(b)(1)(A) of the Code, (ii) one of the 10 Employees  owning the
     largest interests in the Employer having 415 Compensation  greater than the
     limit then in effect  under  Section  415(c)(1)(A),  (iii) an owner of more
     than five percent of the  outstanding  equity  interest or the  outstanding
     voting interest in any Employer,  or (iv) an owner of more than one percent
     of the outstanding equity interest or the outstanding voting interest in an
     Employer  whose  annual  compensation  exceeds  $150,000.  For  purposes of
     determining  whether an Employee  is a Key  Employee,  annual  compensation
     means  compensation  as  defined  in  Section  415(c)(3)  of the Code,  but
     including  amounts  contributed  by  the  Employee  pursuant  to  a  salary
     reduction  agreement which are excludable from the Employee's  gross income
     under  Section 125,  Section  402(e)(3),  Section  402(H)(1)(B)  or Section
     403(b)  of the  Code.  The  Beneficiary  of a Key  Employee  shall  also be
     considered a Key Employee.

          15.3-3 A "Non-key  Employee"  means an Employee who at any time during
     the five years ending on the top-heavy Determination Date for the Plan Year
     has  received  compensation  from an Employer  and who has never been a Key
     Employee, and the Beneficiary of any such Employee.

          15.3-4 A "required aggregation group" includes (a) each qualified Plan
     of the Employer in which at least one Key Employee participates in the Plan
     Year  containing the  Determination  Date and any of the four (4) preceding
     Plan Years,  and (b) any other qualified Plan of the Employer which enables
     a Plan described in (a) to meet the requirements of Code Sections 401(a)(4)
     and 410. For purposes of the preceding  sentence,  a qualified  Plan of the
     Employer  includes a terminated  Plan maintained by the Employer within the
     five (5) year period  ending on the  Determination  Date.  In the case of a
     required  aggregation  group,  each Plan in the group will be  considered a
     top-heavy Plan if the required  aggregation  group is a top-heavy group. No
     Plan

                                      -29-

<PAGE>

     in the required  aggregation  group will be considered a top-heavy  Plan if
     the required  aggregation  group is not a top-heavy  group.  All  Employers
     aggregated  under Code Sections  414(b),  (c) or (m) or (o) (but only after
     the Code Section  414(o)  regulations  become  effective)  are considered a
     single Employer.

          15.3-5  A  "permissive   aggregation   group"  includes  the  required
     aggregation group of Plans plus any other qualified Plan(s) of the Employer
     that are not required to be  aggregated  but which,  when  considered  as a
     group with the required aggregation group, satisfy the requirements of Code
     Sections  401(a)(4) and 410 and are comparable to the Plans in the required
     aggregation  group.  No Plan in the  permissive  aggregation  group will be
     considered a top-heavy  Plan if the permissive  aggregation  group is not a
     top-heavy group. Only a Plan that is part of the required aggregation group
     will be considered a top-heavy Plan if the permissive  aggregation group is
     top-heavy.

     15.4 Top-Heavy Rules of Application.

     For purposes of determining  the value of Account  balances and the present
value of accrued benefits the following provisions shall apply:

          15.4-1 The value of Account  balances and the present value of accrued
     benefits will be determined as of the most recent Valuation Date that falls
     within  or  ends  with  the  twelve  (12)  month   period   ending  on  the
     Determination Date.

          15.4-2 For  purposes of testing  whether this Plan is  top-heavy,  the
     present  value of an  individual's  accrued  benefits  and an  individual's
     Account balances is counted only once each year.

          15.4-3 The Account  balances and accrued benefits of a Participant who
     is not  presently a Key  Employee but who was a Key Employee in a Plan Year
     beginning on or after January 1, 1984 will be disregarded.

          15.4-4 Employer  contributions  attributable to a salary  reduction or
     similar arrangement will be taken into account.

          15.4-5  When  aggregating  Plans,  the value of Account  balances  and
     accrued  benefits will be calculated  with  reference to the  Determination
     Dates that fall within the same calendar year.

          15.4-6 The present value of the accrued  benefits or the amount of the
     Account  balances  of an  Employee  shall  be  increased  by the  aggregate
     distributions  made  to  such  Employee  from a Plan  of the  Employer.  No
     distribution,  however, made from the Plan to an individual (other than the
     beneficiary of a deceased  Employee who was an Employee within the five (5)
     year period ending on the Determination  Date) who has not been an Employee
     at any time  during the five (5) year  period  ending on the  Determination
     Date  shall  be taken  into  account  in  determining  whether  the Plan is
     top-heavy.  Also, any amounts  recontributed by an Employee upon becoming a
     Participant in the Plan shall no longer be counted as a distribution  under
     this paragraph.

          15.4-7 The present value of the accrued  benefits or the amount of the
     Account  balances  of an  Employee  shall  be  increased  by the  aggregate
     distributions made to such Employee from a terminated Plan of the Employer,
     provided that such Plan (if not terminated)  would have been required to be
     included in the aggregation group.

                                      -30-

<PAGE>

          15.4-8 Accrued  benefits and Account  balances of an individual  shall
     not be taken into account for purposes of determining the top-heavy  ratios
     if the  individual  has  performed no services for the Employer  during the
     five  (5)  year  period  ending  on  the  applicable   Determination  Date.
     Compensation  for  purposes  of this  subparagraph  shall not  include  any
     payments made to an  individual by the Employer  pursuant to a qualified or
     non-qualified deferred compensation plan.

          15.4-9 The present value of the accrued  benefits or the amount of the
     Account  balances  of any  Employee  participating  in this Plan  shall not
     include any rollover contributions or other transfers voluntarily initiated
     by the Employee  except as described  below.  If a rollover was received by
     this Plan after  December  31, 1983,  the rollover or transfer  voluntarily
     initiated by the Employee was received  prior to January 1, 1984,  then the
     rollover or transfer shall be considered as part of the accrued  benefit by
     the Plan  receiving  such rollover or transfer.  If this Plan  transfers or
     rolls over funds to another Plan in a transaction  voluntarily initiated by
     the  Employee  after  December  31,  1983,  then this Plan shall  count the
     distribution  for purposes of determining  Account  balances or the present
     value of accrued benefits. A transfer incident to a merger or consolidation
     of two or more Plans of the Employer  (including Plans of related Employers
     treated as a single  Employer  under Code  Section  414),  or a transfer or
     rollover  between  Plans  of  the  Employer,  shall  not be  considered  as
     voluntarily initiated by the Employee.

     15.5 Top-Heavy Ratio.

     If the  Employer  maintains  one (1) or  more  defined  contribution  plans
(including  any  simplified  Employee  pension  plan) and the Employer has never
maintained  any  defined  benefit  plans  which have  covered  or could  cover a
Participant  in this Plan, the top-heavy  ratio is a fraction,  the numerator of
which  is the  sum of the  Account  balances  of  all  Key  Employees  as of the
Determination  Date,  and the  denominator  of which  is the sum of the  Account
balances of all Employees as of the  Determination  Date. Both the numerator and
denominator   of  the  top-heavy   ratio  shall  be  increased  to  reflect  any
contribution which is due but unpaid as of the Determination Date.

     If the  Employer  maintains  one (1) or  more  defined  contribution  plans
(including any simplified  Employee pension plan) and the Employer  maintains or
has maintained one (1) or more defined benefit plans which have covered or could
cover a  Participant  in this  Plan,  the  top-heavy  ratio is a  fraction,  the
numerator of which is the sum of Account balances under the defined contribution
plans for all Key Employees and the present value of accrued  benefits under the
defined benefit plans for all Key Employees, and the denominator of which is the
sum of the  Account  balances  under  the  defined  contribution  plans  for all
Employees and the present value of accrued  benefits  under the defined  benefit
plans for all Employees.

     15.6 Minimum  Contributions.  For any Top-Heavy  Year,  each Employer shall
make a special contribution on behalf of each Participant to the extent that the
total  allocations to his Account  pursuant to Section 4 is less than the lesser
of:

          (i) three percent of his 415 Compensation for that year, or

          (ii) the highest ratio of such allocation to 415 Compensation received
     by any Key Employee for that year. For purposes of the special contribution
     of this Section  15.2, a Key  Employee's  415  Compensation  shall  include
     amounts  the  Key  Employee  elected  to  defer  under a  qualified  401(k)
     arrangement.  Such a special  contribution  shall be made on behalf of each
     Participant  who is  employed  by an  Employer  on the last day of the Plan
     Year,  regardless  of the  number  of his  Hours of  Service,  and shall be
     allocated to his Account.

                                      -31-

<PAGE>

     For any Plan Year when (1) the Plan is top-heavy and (2) a Non-key Employee
is a  Participant  in both this Plan and a defined  benefit plan included in the
plan aggregation group which is top heavy, the sum of the Employer contributions
and forfeitures  allocated to the Account of each such Non-key Employee shall be
equal to at least five percent (5%) of such Non-key  Employee's 415 Compensation
for that year.

     15.7 Minimum Vesting. If a Participant's  vested interest in his Account is
to be  determined  in a  Top-Heavy  Year,  it shall  be  based on the  following
"top-heavy table":

            Vesting                                     Percentage of
             Years                                     Interest Vested
            -------                                    ---------------
          Fewer than 3 ..............................          0%
          3 or more .................................        100%

     15.8 Top-Heavy Provisions Control in Top-Heavy Plan. In the event this Plan
becomes top-heavy and a conflict arises between the top-heavy  provisions herein
set forth and the  remaining  provisions  set forth in this Plan,  the top-heavy
provisions shall control.

                                      -32-



                         SUBSIDIARIES OF THE REGISTRANT

The following is a list of the subsidiaries of Axia Bancorp,  Inc. following the
Reorganization:

          Name                          State of Incorporation
          ----                          ----------------------
     Liberty Bank                              Federal
          \
     Axia Financial Corporation                New Jersey
     Axia Financial Services                   New Jersey




              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


The Board of Directors
Axia Federal Savings Bank


We consent to the use of our report  dated  January  23,  1998  included  in the
Notice of Mutual Holding Company  Reorganization  on Form MHC-1, the Application
for  Approval of a Minority  Stock  Issuance by a Savings Bank  Subsidiary  of a
Mutual Holding Company on Form MHC-2 and the Form SB-2  Registration  Statement,
and any amendments thereto relating to the statements of financial  condition of
Axia  Federal  Savings  Bank as of December  31, 1997 and 1996,  and the related
statements of income, retained earnings, and cash flows for each of the years in
the two-year period ended December 31, 1997. We further consent to the reference
to our firm  under  the  headings  of  "Experts"  and  "Legal  Opinions"  in the
prospectus included therein.


                                         /s/ Radics & Co., LLC


Pine Brook, New Jersey
March 16, 1998





                              [FINPRO LETTERHEAD]


March 16, 1998


Board of Directors
Axia Federal Savings Bank
1410 St. Georges Avenue
Avenel, New Jersey  07001


Dear Board Members:

We hereby consent to the use of our firm's name, FinPro,  Inc. ("FinPro") in the
Form SB-2 Registration Statement,  and amendments thereto, of Axia Bancorp, Inc.
so filed with the Securities  and Exchange  Commission,  the combined  Notice of
Mutual Holding Company Reorganization and Application for Approval of a Minority
Stock Issuance by a Subsidiary of a Mutual Holding Company on "Form MHC-1/MHC-2"
filed  by Axia  Federal  Savings  Bank,  and  any  amendments  thereto,  and the
Conversion  Valuation Appraisal Report ("Report") regarding the valuation of the
Association  provided by FinPro, and our opinion regarding  subscription  rights
filed as exhibits to the form SB-2 and the forms MHC-1/MHC-2. We also consent to
the use of our firm's name and the  inclusion of,  summary of and  references to
our Report and Opinion in the Prospectus included in the form SB-2 and the forms
MHC-1/MHC-2, and any amendments thereto.


                                Very Truly Yours,

                                /s/ Donald J. Musso

                                Donald J. Musso


Liberty Corner, New Jersey
March 16, 1998





                              [FINPRO LETTERHEAD]



November 21, 1997

Mr. John R. Bowen
Chairman of the Board/President and CEO
Axia Federal Savings Bank
1410 St. Georges Avenue
Avenel, NJ 07001

Dear Mr. Bowen:

FinPro,  Inc.  ("FinPro")  is pleased to submit  this  proposal  to assist  Axia
Federal  Savings Bank ("the  Bank"),  its mid-tier  stock  holding  Company (the
"Company")  which will own 100% of the Common Stock of the Bank,  and its mutual
holding  company  (the  "MHC")  formed to hold the  majority of the stock of the
Company in compiling a business  plan and in performing an appraisal on the Bank
and the Company in connection  with its conversion to the mutual holding company
form of organization (the  "Conversion") and concurrent  minority stock offering
(the "Stock  Offering").  It is FinPro's  understanding that the Bank intends to
use December 31, 1997 financials for this purpose.  FinPro has performed similar
plans and appraisals for:

     Standard Conversions                       Mutual Holding Companies
Little Falls Savings Bank                   Pulaski Savings Bank
South Bergen Savings Bank                   First Carnegie Deposit
Wayne Savings Bank                          Roebling Savings Bank
Rosyln Savings Bank
Dollar Savings Bank                             Step Two Conversions
Landmark Community Bank                     Westwood Savings Bank
First Security Federal Savings Bank         First Savings of New Jersey
Ninth Ward Savings Bank (in process)        Peoples Bancorp, Inc. (in process)
Elgin Financial Center (in process)         First Savings Bank, MHC (in process)
The Warwick Savings Bank (in process)
Quitman Federal Savings Bank (in process)
Stanton Federal Savings (in process)

The Little Falls  appraisal was unique in that it was the first  appraisal  done
with a concurrent  acquisition included in the pro-forma analysis.  The Westwood
Savings appraisal was unique in that it was the first New Jersey State Chartered
thrift to undertake a second step  conversion and to involve the Federal Reserve
in  the  appraisal  process.  The  Roslyn  Savings  Bank  appraisal  included  a
foundation.   The  Pulaski,  Carnegie  and  Roebling  appraisals  were  for  the
formulation of MHC's. We recognize that the subject  appraisal and business plan
will  involve the  organization  of a two-tier  mutual  holding  company  with a
mid-tier  federal  stock  corporation  that owns 100% of the Common Stock of the
Bank.

FinPro  would  welcome  the  opportunity  to meet  with you to show you our work
product. We urge you to compare it with any others offered.




<PAGE>

Section 1:  Services to be Rendered

As part of the Strategic  Plan  compilation,  the following  major tasks will be
included:

o    assist the Bank in the potential acquisition of a Summit branch(s);

o    compile a historical  trend  analysis  utilizing the past five year ends of
     Regulatory Reports;

o    perform detailed peer analysis; 

o    assess competitive situation;

o    analyze the Bank markets and customers from a demographic standpoint;

o    conduct branch market tour and identify competitive positioning,  branching
     opportunities and market threats;

o    assess the regulatory, social, political and economic environment; 

o    document the internal situation assessment;

o    analyze the current ALM position;

o    analyze the CRA position;

o    identify and document strengths and weaknesses;

o    document the Bank's mission statement;

o    document the objectives and goals;

o    document strategies;

o    compile five year projections of performance;

o    prepare assessment of strategic alternatives;

o    conduct  one or two  planning  retreats  with the Board and  Management  to
     review strategies;

o    map the  Bank's  general  ledger  to  FinPro's  planning  model  and to the
     Regulatory Reports;

o    assess the Bank from a capital markets perspective  including comparison to
     national, regional, state and similar size organizations;

o    prepare a written  business plan in form and substance  satisfactory to all
     applicable   regulatory   authorities   for  purposes  of  submission   and
     dissemination in connection with the application for conversion and related
     proxy, offering circular and other documents concerning the mutual-to-stock
     conversion of the Bank;

o    prepare and deliver an opinion,  in form and substance  acceptable to legal
     and tax  counsel of the Bank,  to the effect that the  subscription  rights
     granted to eligible account holders, the applicable stock benefit plans and
     others in connection with the conversion of the Bank from a mutual-to-stock
     form, have no value.


<PAGE>


Appraisal

As part of the conversion appraisal services,  the following major tasks will be
included:

o    conduct  financial due diligence,  including  on-site  interviews of senior
     management and reviews of financial and other records;

o    gather an  understanding of the banks financial  condition,  profitability,
     risk characteristics,  operations and external factors that might influence
     or impact the bank;

o    prepare a written  detailed  valuation  report of the Bank and the  Company
     that is  consistent  with  applicable  regulatory  guidelines  and standard
     valuation practices.

The valuation report will:

o    include  an  in-depth  analysis  of the  operating  results  and  financial
     condition  of the Bank;  

o    assess the interest rate risk, credit risk and liquidity risk;

o    describe the business  strategies  of the Bank and the Company,  the market
     area, competition and potential for the future;

o    include a detailed peer analysis of publicly  traded  savings  institutions
     for  use  in  determining  appropriate  valuation  adjustments  based  upon
     multiple factors;

o    include a midpoint  proforma  valuation  along with a range of value around
     the midpoint value;

o    comply, in form and substance to all applicable  requirements of regulatory
     authorities  for purposes of its use to establish the  estimated  pro-forma
     market value of the common stock of the Company following the conversion.

The valuation  report may be  periodically  updated  throughout  the  conversion
process and will be updated at the time of the closing of the stock offering.

FinPro  will  perform  such other  services  as are  necessary  or  required  in
connection  with the regulatory  review of the appraisal and will respond to the
regulatory  comments,   if  any,  regarding  the  valuation  appraisal  and  any
subsequent updates.


<PAGE>

Section 2:  Information Requirements of the Bank

To accomplish the tasks set forth in Section 1 of this  proposal,  the following
information and work effort is expected of the Bank:

o    provide  FinPro with all  financial and other  information,  whether or not
     publicly  available,  necessary to familiarize FinPro with the business and
     operations of the Bank;

o    allow FinPro the  opportunity,  from time to time, to discuss the operation
     of the Bank business with bank personnel;

o    promptly   advise   FinPro  of  any  material  or   contemplated   material
     transactions  which may have an effect on the day-to-day  operations of the
     Bank;

o    provide FinPro with all support schedules  required to compile  Regulatory,
     Board and Management reports;

o    provide FinPro with offering  circular,  prospectus and all other materials
     relevant to the appraisal function for the conversion;

o    have system download capability;

o    promptly review all work products of FinPro and provide necessary sign-offs
     on each work product so that FinPro can move on to the next phase;

o    provide  FinPro with office  space to perform its daily  tasks.  The office
     space requirements  consists of a table with at least two chairs along with
     access to electrical outlets for FinPro's computers;

Section 3:  Project Deliverables

The following is a list of deliverables that will result from FinPro's effort:

1.   Mapping of the Bank's  general  ledger as of December  31, 1997 to FinPro's
     five year cash flow projection model.

2.   Pro Forma Market Valuation of the Company and the Bank

3.   Business Plan 

Section 4:  Term of the Agreement and Staffing

It is anticipated that it will take  approximately four weeks of elapsed time to
complete the tasks outlined in this proposal.  During this time,  FinPro will be
on-site at the Bank's  facilities on a regular  basis,  during  normal  business
hours.

FinPro  will  assign  Donald J. Musso and  Kenneth  Emerson to this  engagement.
Although  some back office  analytics  may be performed  by other FinPro  staff,
Donald Musso will be the firms point man on this  engagement  and will be active
in all aspects of this engagement.



<PAGE>




Section 5:  Fees and Expenses
Based on  FinPro's  understanding  of the Bank's  situation,  FinPro's  fees for
providing the services outlined in this proposal will be:

o    $11,000 for the business plan component.

o    $13,500 for the appraisal.

Any work done in compiling  tables and schedules will be billed on an hourly per
diem basis.

This fee is payable according to the following schedule:

o    prior to starting, a retainer of $5,000; plus

o    upon  the   submission   of  the  business  plan  to  the   regulators,   a
     non-refundable fee of $6,000; plus

o    upon submission of the appraisal to the regulators, a non-refundable fee of
     $7,000; plus

o    upon  completion  of  the  offering,  a  non-refundable  fee  equal  to the
     remainder,  unless only the plan is  selected  in which case the  remainder
     would be due upon regulatory approval of the business plan.

In addition to any fees that may be payable to FinPro hereunder, the Bank hereby
agrees to reimburse  FinPro for all of FinPro's  travel and other  out-of-pocket
expenses  incurred  in  connection  with  FinPro's  engagement  up to a limit of
$1,500,  excluding  color copies which will be billed on an actual $.89 per page
basis. Such out-of-pocket expenses will consist of travel to and from the Bank's
facilities  from  FinPro's  offices,  normal  delivery  charges  such as Federal
Express,  and costs  associated  with the actual Plan document such as black and
white copying. The out-of-pocket expenses will not include expenses such as food
or  lodging  as FinPro is local.  It is  FinPro  policy to  provide  you with an
itemized  accounting of the  out-of-pocket  expenditures so that you can control
them.

In the event that the Bank  shall,  for any  reason,  discontinue  the  proposed
conversion  prior to delivery of the completed  documents  set forth above,  the
Bank agrees to compensate  FinPro  according to FinPro's  standard billing rates
for consulting  services based on accumulated  time and expenses,  not to exceed
the  respective  fee caps noted  above.  FinPro's  standard  hourly rates are as
follows:

o    Managing Director Level $250

o    Staff Consultant Level $125


<PAGE>



If during the course of the proposed transaction,  unforeseen events occur so as
to materially change the nature or the work content of the services described in
this contract,  the terms of said contract shall be subject to renegotiations by
the Bank and FinPro.  Such unforeseen  events shall include,  but not be limited
to,  major  changes  in the  conversion  regulations,  appraisal  guidelines  or
processing procedures as they relate to conversion appraisals,  major changes in
management or  procedures,  operating  policies or  philosophies,  and excessive
delays or suspension of processing of conversion  applications by the regulators
such that completion of the conversion  transaction  requires the preparation by
FinPro of a new or updated appraisal.

FinPro agrees to execute a suitable confidentiality agreement with the Bank. The
Bank  acknowledges  that all opinions,  valuations and advice  (written or oral)
given by FinPro to the Bank in connection with FinPro's  engagement are intended
solely for the benefit and use of the Bank (and it's directors,  management, and
attorneys)  in  connection  with the  matters  contemplated  hereby and the Bank
agrees that no such  opinion,  valuation,  or advice shall be used for any other
purpose,  except with respect to the opinion and valuation which may be used for
the proper  corporate  purposes of the client,  or reproduced,  or disseminated,
quoted or referred to at any time,  in any manner or for any purpose,  nor shall
any public  references to FinPro be made by the Bank (or such persons),  without
the prior written  consent of FinPro,  which  consent shall not be  unreasonably
withheld.

Section 6:  Representations and Warranties

FinPro, the Bank and the Company agree to the following:

1.) The Bank agrees to make available or to supply to FinPro the information set
forth in Section 2 of this agreement.

2.) The Bank hereby  represents  and  warrants  to FinPro  that any  information
provided to FinPro  does not and will not, to the best of the Bank's  knowledge,
at the times it is  provided  to  FinPro,  contain  any  untrue  statement  of a
material fact or fail to state a material fact  necessary to make the statements
therein not false or misleading in light of the  circumstances  under which they
were made.

3.) (a) The Bank agrees that it will  indemnify  and hold harmless  FinPro,  its
directors,  officers,  agents and employees of FinPro or its  successors who act
for or on behalf of FinPro in connection with the services called for under this
agreement ( hereinafter  referred to as "The  Agreement"),  from and against any
and all losses, claims, damages and liabilities (including,  but not limited to,
all losses and expenses in connection  with claims under the federal  securities
laws)  arising out of or in any way related to the  services  provided by FinPro
under this agreement, except to the extent arising out of or attributable to the
negligence or willful misconduct of FinPro, its directors,  officers,  agents or
employees.

<PAGE>

         (b)  FinPro  shall  give  written  notice to the Bank of such claim for
indemnification  or facts  within  thirty days of the  assertion of any claim or
discovery  of  material  facts  upon  which  FinPro  intends to base a claim for
indemnification  hereunder.  In the event the Bank elects,  within seven days of
the receipt of the  original  notice  thereof,  to contest such claim by written
notice to FinPro,  FinPro will be entitled to be paid any amounts payable by the
Bank  hereunder,  together with interest on such costs from the date incurred at
the rate of ten  percent  (10%)  per  annum  within  five  days  after the final
determination of such contest either by written  acknowledgment of the Bank or a
final  judgment of a court of  competent  jurisdiction.  If the Bank does not so
elect,  FinPro shall be paid  promptly and in any event within thirty days after
receipt by the bank of the notice of the claim.

         (c) The  Bank  shall  pay for or  reimburse  the  reasonable  expenses,
including  attorneys' fees, incurred by FinPro in connection with the contest of
any  claim  subject  to  indemnification  hereunder  in  advance  of  the  final
determination  of any  proceeding  within  thirty  days of the  receipt  of such
request if FinPro furnishes the Bank:

          1.   a written  statement  of  FinPro's  good faith  belief that it is
               entitled to indemnification hereunder; and

          2.   a written  undertaking  by FinPro  to repay  the  advance  if its
               ultimately  is  determined  in  a  final   adjudication  of  such
               proceeding that it or he is not entitled to such indemnification.

         (d) In the event that the Bank elects to contest the claim,  (I) FinPro
will cooperate in Good Faith with the contest, (ii) FinPro will provide the Bank
with an irrevocable power-of-attorney permitting the Bank to pursue the claim in
the name of  FinPro,  and (iii)  FinPro  will be  prohibited  from  settling  or
compromising the claim without written consent of the Bank.

         (e) In the  event the Bank  does not pay any  indemnified  loss or make
advance  reimbursements  of  expenses  in  accordance  with  the  terms  of this
agreement,  FinPro  shall  have all  remedies  available  at law or in equity to
enforce such obligation.

It is understood  that, in connection with FinPro's above mentioned  engagement,
FinPro  may  also  be  engaged  to act for  the  Bank in one or more  additional
capacities, and that the terms of the original engagement may be embodied in one
or more separate agreements. The provisions of paragraph 3 herein shall apply to
the original engagement, any such additional engagement, any modification of the
original engagement or such additional engagement and shall remain in full force
and effect  following the completion or  termination of FinPro's  engagement(s).
This  agreement  constitutes  the  entire  understanding  of the Bank and FinPro
concerning  the subject  matter  addressed  herein,  and such contract  shall be
governed and construed in  accordance  with the laws of the State of New Jersey.
This  agreement may not be modified,  supplemented  or amended except by written
agreement executed by both parties.

The Bank and FinPro are not  affiliated,  and neither the Bank nor FinPro has an
economic interest in, or is held in common with, the other and has not derived a
significant portion of its gross revenues, receipts or net income for any period
from transactions with the other.


<PAGE>



Please confirm that the foregoing is in accordance with your  understanding  and
agreement  with FinPro by signing and  returning to FinPro the  duplicate of the
letter enclosed herewith.


Sincerely:
FinPro, Inc.
By:

/s/ Donald J. Musso                      /s/ John R. Bowen
- ------------------------------------     ---------------------------------------
Donald J. Musso                          John R. Bowen
Managing Director                        Chairman of the Board/President and CEO
                            
12/5/97                                  12/5/97
- ------------------------------------     ---------------------------------------
Date                                     Date
                     



                            AXIA FEDERAL SAVINGS BANK

                             1410 St. Georges Avenue
                            Avenel, New Jersey 07001
                                 (732) 499-7200



                      NOTICE OF SPECIAL MEETING OF MEMBERS


     Notice is hereby  given that a Special  Meeting of  Members  (the  "Special
Meeting") of Axia Federal  Savings Bank (the  "Bank"),  will be held at the main
office of the Bank,  located at 1410 St. Georges Avenue,  Avenel, New Jersey, on
__________,  June ___,  1998 at ______  p.m.,  local  time.  The purpose of this
Special Meeting is to consider and vote upon:

     The approval of a Plan of Reorganization from Mutual Savings Association to
     Mutual   Holding   Company   and  Stock   Issuance   Plan  (the   "Plan  of
     Reorganization")  pursuant to which the Bank will be  reorganized  into the
     mutual  holding  company  structure.  As part of the  Plan,  the Bank  will
     convert  to  a  federally-chartered   stock  savings  bank  which  will  be
     wholly-owned by Axia Bancorp, Inc., a newly-formed federal corporation (the
     "Company"). Pursuant to the Plan of Reorganization,  the Stock Company will
     issue  53% of its to-be  outstanding  shares  of  common  stock to  Liberty
     Financial  Services,  MHC, a federal  mutual  holding  company that will be
     formed  pursuant  to the  Plan of  Reorganization,  and  offer  for sale to
     certain depositors 47% of its to-be outstanding shares of common stock; and

such other  business as may  properly  come before this  Special  Meeting or any
adjournment thereof. Management is not aware of any such other business.

     The  members  who shall be entitled to notice of and to vote at the Special
Meeting and any  adjournment  thereof are depositors at the close of business on
June ___,  1998 and  borrowers of the Bank as of the close of business  December
10,  1986 who remain  borrowers  as of June ___,  1998.  In the event  there are
insufficient votes for approval of the Plan of Reorganization at the time of the
Special Meeting, the Special Meeting may be adjourned from time to time in order
to permit further solicitation of proxies.


                                           BY ORDER OF THE BOARD OF DIRECTORS




                                           John R. Bowen
                                           President and Chief Executive Officer

Avenel, New Jersey
May ___, 1998


                YOUR BOARD OF DIRECTORS RECOMMENDS THAT YOU VOTE
            FOR APPROVAL OF THE PLAN OF CONVERSION BY COMPLETING THE
                   ENCLOSED PROXY CARD AND RETURNING IT IN THE
               ENCLOSED POSTAGE-PAID ENVELOPE AS SOON AS POSSIBLE.

                           YOUR VOTE IS VERY IMPORTANT

<PAGE>

                            AXIA FEDERAL SAVINGS BANK

                                 PROXY STATEMENT

             SPECIAL MEETING OF MEMBERS TO BE HELD ON JUNE ___, 1998

                               PURPOSE OF MEETING

     This Proxy  Statement  is being  furnished  to you in  connection  with the
solicitation  on behalf of the Board of Directors  of Axia Federal  Savings Bank
(the  "Bank") of the proxies to be voted at the Special  Meeting of Members (the
"Special  Meeting")  of the  Bank to be held at the  main  office  of the  Bank,
located at 1410 St. Georges  Avenue,  Avenel,  New Jersey,  on June ___, 1998 at
____ p.m. local time and at any  adjournments  thereof.  The Special  Meeting is
being  held  for  the  purpose  of  considering   and  voting  upon  a  Plan  of
Reorganization  from Mutual Savings  Association  to Mutual Holding  Company and
Stock  Issuance Plan (the "Plan of  Reorganization")  under which the Bank would
reorganize into the mutual holding company structure (the "Reorganization").  In
the Reorganization,  the Bank would be converted from its present mutual form of
organization into a federally chartered savings bank organized in stock form and
all the common  stock of the stock  savings bank would be sold  concurrently  to
Liberty Financial Services,  Inc. (the "Company"),  a federal  corporation.  The
Company  would  issue 53% of its Common  Stock (the  "Common  Stock") to Liberty
Financial  Services,  MHC, a to-be formed federal  mutual  holding  company (the
"Mutual  Company")  and offer and sell 47% of its  to-be  outstanding  shares of
Common Stock in a subscription  offering and,  possibly,  a community  offering.
References  to the Bank  include  the Bank  when  organized  in stock  form,  as
indicated by the context.

     A description of the  Reorganization and Offering is described in detail in
the section of the Prospectus  entitle "The  Reorganization and Offering," which
is incorporated herein by reference.

     THE  SUBSCRIPTION  OFFERING HAS COMMENCED AS OF THE DATE OF MAILING OF THIS
PROXY STATEMENT.  A PROSPECTUS  EXPLAINING THE TERMS OF THE OFFERING,  INCLUDING
HOW TO ORDER AND PAY FOR SHARES AND  DESCRIBING  THE  BUSINESS OF THE BANK,  THE
COMPANY AND THE MUTUAL COMPANY,  ACCOMPANIES  THIS PROXY STATEMENT AND SHOULD BE
READ BY ALL PERSONS  WHO WISH TO  CONSIDER  SUBSCRIBING  FOR COMMON  STOCK.  THE
OFFERING  EXPIRES AT NOON,  LOCAL TIME ON JUNE ___, 1998 UNLESS  EXTENDED BY THE
BANK AND THE HOLDING COMPANY.

                       SUMMARY OF PROPOSED REORGANIZATION

     This  summary  does not  purport to be  complete  and is  qualified  in its
entirety by the more  detailed  information  contained in the  remainder of this
Proxy Statement and the accompanying Prospectus.

     Under  its  present   mutual  form  of   organization,   the  Bank  has  no
stockholders.  Its deposit  account  holders and  certain of its  borrowers  are
members of the Bank and have voting  rights in that  capacity.  In the  unlikely
event of  liquidation,  the Bank's deposit  account  holders would have the sole
right  to  receive  any  assets  of the  Bank  remaining  after  payment  of its
liabilities  (including  the  claims  of  all  deposit  account  holders  to the
withdrawal  value of their  deposits).  Under the Plan of  Reorganization  to be
voted on at the  Special  Meeting,  the Bank  would  reorganize  into the mutual
holding company structure (the  "Reorganization").  In the  Reorganization,  the
Bank would be converted  into a federally  chartered  savings bank  organized in
stock form and all of the Bank's common stock would be sold  concurrently to the
Company.  The Company will issue 53% of its to-be  outstanding  shares of Common
Stock (the "Common Stock") to Liberty  Financial  Services,  MHC, a to-be formed
federal mutual holding company (the "Mutual  Company") and offer and sell 47% of
its to-be outstanding  shares of Common Stock in a subscription  offering (1) to
depositors  with an account  balance  of $50 or more as of  September  30,  1997
("Eligible Account Holders"),  (2) tax-qualified employee stock benefit plans of
the Bank  ("Tax-Qualified  Employee Plans"),  (3) depositors of the Bank with an
account  balance  of $50 or more as of March 31,  1998  ("Supplemental  Eligible
Account  Holders"),  (4) depositors of the Bank as of June ___, 1998, other then
Eligible or Supplemental  Eligible Account Holders, and borrowers as of December
10, 1986 who remain  borrowers as of June ___,  1997 ("Other  Members")  and (5)
directors,  officers and  employees of the Bank (the  "Subscription  Offering").
Notwithstanding  the  foregoing,  to the extent  orders  for  shares  exceed the
maximum of the appraisal range, Tax-Qualified Employee Plans shall be afforded a
first priority

                                        1

<PAGE>

to  purchase  shares  sold  above the  maximum  of the  appraisal  range.  It is
anticipated  that  Tax-Qualified  Employee  Plans will purchase 8% of the Common
Stock sold in the Stock Conversion.

     At anytime  following  commencement of the  Subscription  Offering,  to the
extent  the  Common  Stock  is not all  sold  to the  persons  in the  foregoing
categories,  the Company may offer Common Stock to members of the general public
to  whom  a  prospectus  (the  "Prospectus")  has  been  delivered,  with  first
preference to natural  persons  residing in the New Jersey Counties of Union and
Middlesex  (the  "Community  Offering").   The  Subscription  Offering  and  the
Community   Offering  are  referred  to  collectively  as  the  "Offering."  All
depositors who have membership and  liquidation  rights with respect to the Bank
immediately prior to the completion of the Reorganization  will continue to have
such rights  solely with respect to the Mutual  Company as long as they maintain
deposit accounts in the Bank after the completion of the Reorganization.

     THE  CONVERSION  WILL NOT  AFFECT  THE  BALANCE,  INTEREST  RATE OR FEDERAL
INSURANCE  PROTECTION OF ANY SAVINGS DEPOSIT, AND NO PERSON WILL BE OBLIGATED TO
PURCHASE ANY STOCK IN THE STOCK CONVERSION.

Business Purposes for         Net Offering proceeds are expected to increase the
Reorganization and Offering   capital  of  the  Bank,  which  will  support  the
                              expansion of its financial services to the public.
                              The  conversion  to  stock  form  and the use of a
                              holding  company  structure  are also  expected to
                              enhance  its  ability to expand  through  possible
                              mergers  and   acquisitions   (although   no  such
                              transactions are contemplated at this time) and to
                              diversify into other  financial  services and will
                              facilitate  its future  access of the  Company and
                              the   Bank   to   the   capital    markets.    The
                              Reorganization  shall be deemed to occur and shall
                              be  effective  upon   completion  of  all  actions
                              necessary or appropriate under applicable  federal
                              statutes and  regulations  and the policies of the
                              Office of Thrift  Supervision  ("OTS") to complete
                              the  Reorganization,  including without limitation
                              the approval of the  Reorganization by the members
                              of the Bank.

Subscription and Community    As part of the  Reorganization,  Common  Stock  is
Offering                      being   offered  for  sale  in  the   Subscription
                              Offering,  in the priorities  summarized below, to
                              the  Bank's  (1)  Eligible  Account  Holders,  (2)
                              Tax-Qualified  Employee  Plans,  (3)  Supplemental
                              Eligible  Account  Holders (4) Other Members,  and
                              (5)   employees,   officers  and   directors.   In
                              addition,   should   a   Community   Offering   be
                              conducted,  members  of  the  general  public  may
                              purchase  Common  Stock to the  extent  shares are
                              available after  satisfaction of  subscriptions in
                              the Subscription Offering, with a preference first
                              to  natural  persons  residing  in the New  Jersey
                              Counties of Union and Middlesex.

Subscription Rights of        Each  Eligible   Account  Holder  has  been  given
Eligible Account Holders      non-transferable rights to subscribe for an amount
                              of shares  equal to the greater of (i) $100,000 of
                              the  Common  Stock  sold  in  the  Offering;  (ii)
                              one-tenth of one percent of the total  offering of
                              shares of  Common  Stock in the  Offering,  to the
                              extent  such  shares  are  available;  or (iii) 15
                              times the product  (rounded down to the whole next
                              number)  obtained by multiplying  the total number
                              of shares to be issued by a fraction  of which the
                              numerator is the amount of qualifying  deposits of
                              such  subscriber and the  denominator is the total
                              qualifying deposits of all account holders in this
                              category on the qualifying date.

  

Subscription Rights of        The Bank's Tax-Qualified  Employee Plans have been
Tax-Qualified  Employee Plans given   non-transferable   rights  to   subscribe,
                              individually  and in the aggregate,  for up to 10%
                              of the total number of shares sold in the Offering
                              after  satisfaction of  subscriptions  of Eligible
                              Account Holders. Notwithstanding the foregoing, to
                              the extent orders for shares exceed the maximum of
                              the appraisal range,  Tax-Qualified Employee Plans
                              shall be  afforded a first  priority  to  purchase
                              shares  sold above the  maximum  of the  appraisal
                              range.  It  is  anticipated   that   Tax-Qualified
                              Employee  Plans  will  purchase  8% of the  Common
                              Stock sold in the Offering.

                                       2
<PAGE>

Subscription Rights of        After  satisfaction of  subscriptions  of Eligible
Supplemental Eligible Account Account Holders and Tax-Qualified  Employee Plans,
Holders                       each  Supplemental  Eligible Account Holder (other
                              than  directors and officers of the Bank and their
                              associates) has been given non-transferable rights
                              to subscribe  for an amount of shares equal to the
                              greater of (i)  $100,000 of the Common  Stock sold
                              in the Offering;  (ii) one-tenth of one percent of
                              the total  offering  of shares of Common  Stock in
                              the  Offering,  to  the  extent  such  shares  are
                              available;  or (iii) 15 times the product (rounded
                              down  to  the  whole  next  number)   obtained  by
                              multiplying  the  total  number  of  shares  to be
                              issued by a fraction of which the numerator is the
                              amount of qualifying  deposits of such  subscriber
                              and  the  denominator  is  the  total   qualifying
                              deposits of all account  holders in this  category
                              on the qualifying date. The subscription rights of
                              each Supplemental Eligible Account Holder shall be
                              reduced   to   the   extent   of   such   person's
                              subscription rights as an Eligible Account Holder.

Subscription Rights of Other  Each Other Member has been given  non-transferable
Members                       rights to subscribe  for an amount of shares equal
                              to the greater of (i) $100,000 of the Common Stock
                              sold in the  Offering;  or (ii)  one-tenth  of one
                              percent of the total  number of shares  offered in
                              the   Offering   after    satisfaction    of   the
                              subscriptions   of  the  Bank's  Eligible  Account
                              Holders,    Tax-Qualified   Employee   Plans   and
                              Supplemental Eligible Account Holders.

Subscription Rights of Bank   Each individual employee,  officer and director of
Personnel                     the Bank has been given the right to subscribe for
                              an  amount  of  shares  equal to  $100,000  of the
                              Common   Stock   sold   in  the   Offering   after
                              satisfaction  of  the  subscriptions  of  Eligible
                              Account  Holders,  Tax-Qualified  Employee  Plans,
                              Supplemental  Eligible  Account  Holders and Other
                              Members.   Total  shares  subscribed  for  by  the
                              employees, officers and directors in this category
                              may not exceed 25% of the total shares sold in the
                              Offering.

Purchase Limitations          No person or entity, together with associates, and
                              persons acting in concert,  may purchase more than
                              $200,000  of  the  Common  Stock  offered  in  the
                              Offering.  The Boards of  Directors of the Company
                              and  the  Bank  may,  in  their  sole  discretion,
                              increase  the maximum  purchase  limitation  up to
                              9.99% of the shares sold, provided that orders for
                              shares  exceeding  5%  shall  not  exceed  in  the
                              aggregate,  10%  of  the  shares  offered  in  the
                              Subscription  Offering.  Should the Bank  increase
                              the maximum  purchase  limitation  above 5% of the
                              Common  Stock  offered,   persons  who  previously
                              subscribed  for the maximum  number of shares will
                              be  given  the   opportunity   to  subscribe   for
                              additional  shares.  The  aggregate  purchases  of
                              directors   and   executive   officers  and  their
                              associates  may not exceed 31% of the total number
                              of shares offered in the Offering.  These purchase
                              limitations   do   not   apply   to   the   Bank's
                              Tax-Qualified Employee Plans.

Expiration Date of            All   subscriptions   for  Common  Stock  must  be
Subscription and Community    received by Noon, local time on June ___, 1998.
Offerings

How to Subscribe for Shares   For  information  on how to  subscribe  for Common
                              Stock being offered in the  Offering,  please read
                              the  Prospectus  and  the  Stock  Order  Form  and
                              instructions  accompanying  this Proxy  Statement.
                              Subscriptions  will not become effective until the
                              Plan of  Reorganization  has been  approved by the
                              Bank's members and all of the Common Stock offered
                              in the Offering has been subscribed for or sold in
                              the Offering or through such other means as may be
                              approved by the OTS.

Price of Common Stock         All sales of Common Stock in the Offering  will be
                              made  at  the  same  price  per  share   which  is
                              currently  expected  to be $10.00 per share on the
                              basis of an independent appraisal of the pro forma
                              market  value  of the Bank  and the  Company  upon
                              Reorganization.   See  "The   Reorganization   and
                              Offering--Procedure  for Purchasing Shares" in the
                              Prospectus.

                                        3
<PAGE>

Tax Consequences              The Bank has  received an opinion from its special
                              counsel,  Luse  Lehman  Gorman  Pomerenk & Schick,
                              P.C.,   stating  that  the   Reorganization  is  a
                              nontaxable     reorganization     under    Section
                              368(a)(1)(F) of the Internal Revenue Code of 1986,
                              as  amended  (the  "Code").   The  Bank  also  has
                              received an opinion from Radics & Co., LLC stating
                              that  the   Offering   will   not  be  a   taxable
                              transaction for New Jersey income tax purposes.

Required Vote                 Approval  of  the  Plan  of  Reorganization   will
                              require the affirmative  vote of a majority of all
                              votes eligible to be cast at the Special Meeting.

                    RECOMMENDATION OF THE BOARD OF DIRECTORS

     THE BOARD OF DIRECTORS OF THE BANK  RECOMMENDS THAT YOU VOTE TO APPROVE THE
PLAN OF CONVERSION.

     The Bank is currently  organized in mutual rather than stock form,  meaning
that it has no stockholders and no authority under its federal mutual charter to
issue  capital  stock.  The Bank's  Board of  Directors  has adopted the Plan of
Reorganization providing for the Reorganization. The sale of Common Stock of the
Company,  which will be formed to become the holding  company of the Bank,  will
substantially increase the Bank's net worth. The Company will exchange a portion
of the net  proceeds  from the sale of the Common  Stock for the common stock of
the Bank to be issued upon  Reorganization.  The  Company  expects to retain the
balance of the net proceeds (up to 50%), as its initial  capitalization of which
the  Company  intends to lend funds to the  Employee  Stock  Ownership  Plan,  a
tax-qualified  employee  stock benefit plan of the Bank, to fund its purchase of
Common Stock.  This  increased  capital will support the expansion of the Bank's
financial  services  to the  public.  The  Board of  Directors  of the Bank also
believes  that the  conversion  to stock  form and the use of a holding  company
structure will enhance the Bank's ability to expand through possible mergers and
acquisitions  (although no such  transactions are contemplated at this time) and
will facilitate its future access to the capital markets.

     The Board of Directors of the Bank  believes that the  Reorganization  will
further  benefit the Bank by  enabling  it to attract  and retain key  personnel
through prudent use of stock-related  incentive  compensation and benefit plans.
See "Management of the Bank--Benefit Plans" in the accompanying Prospectus.

     Voting in favor of the Plan of Reorganization  will not obligate any person
to purchase any Common Stock.

     THE OTS HAS APPROVED THE PLAN OF REORGANIZATION  SUBJECT TO THE APPROVAL OF
THE BANK'S MEMBERS AND THE  SATISFACTION OF CERTAIN OTHER  CONDITIONS.  HOWEVER,
SUCH APPROVAL DOES NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF THE PLAN OF
REORGANIZATION BY THE OTS.

              INFORMATION RELATING TO VOTING AT THE SPECIAL MEETING


     The Board of Directors  of the Bank has fixed June ___,  1998 as the voting
record date ("Voting Record Date") for the  determination of members entitled to
notice of the Special Meeting. All Bank depositors are members of the Bank under
its current  charter.  All Bank members of record as of the close of business on
the Voting  Record Date will be  entitled to vote at the Special  Meeting or any
adjournment thereof.

     Each depositor  (including IRA account  beneficiaries)  will be entitled at
the Special Meeting to cast one vote for each $100, or fraction thereof,  of the
aggregate withdrawal value of all of such depositor's accounts in the Bank as of
the Voting  Record  Date,  up to a maximum of 1000 votes.  Each  borrower of the
savings  bank as of  December  10,  1986  shall  be able to cast  one  vote as a
borrower  member as long as such  borrower's  borrowings as of December 10, 1986
remain  outstanding  as of the  Voting  Record  Date.  Joint  accounts  shall be
entitled to no more than 1000 votes, and any owner may cast all the votes unless
notified in writing. In general, accounts held in different ownership capacities
will be treated as separate  memberships  for purposes of applying the 1000 vote
limitation.  For example,  if two persons hold a $100,000 account in their joint
names and each of the persons also holds a separate  account for $100,000 in his
own name, each person would be entitled to 1000 votes for each separate  account
and they would together be entitled to cast 1000 votes on the basis of the joint
account. Where no proxies are received from IRA

                                        4

<PAGE>

beneficiaries,  after due notification,  the Bank, as trustee of these accounts,
is entitled to vote these accounts in favor of the Plan. of Reorganization.

     Approval of the Plan of  Reorganization  requires the affirmative vote of a
majority of the total  outstanding  votes of the Bank's  members  eligible to be
cast at the Special Meeting. As of June __, 1998, the Bank had _____ members who
were  entitled  to cast a total of ______  votes at the  Special  Meeting.  Bank
members may vote at the Special Meeting or any adjournment  thereof in person or
by proxy.  Any member  giving a proxy will have the right to revoke the proxy at
any time before it is voted by giving  written  notice to the  Secretary  of the
Bank,  provided that such written  notice is received by the Secretary  prior to
the Special Meeting or any adjournment thereof, or upon request if the member is
present and chooses to vote in person. All properly executed proxies received by
the  Board of  Directors  of the  Bank  will be  voted  in  accordance  with the
instructions  indicated  thereon  by the  members  giving  such  proxies.  If no
instructions  are  given,  such  proxies  will be  voted in favor of the Plan of
Reorganization.  If any other  matters  are  properly  presented  at the Special
Meeting and may properly be voted on, the proxies solicited hereby will be voted
on such matters in accordance  with the best judgment of the proxy holders named
thereon.  Management  is not aware of any other  business to be presented at the
Special Meeting.

     If a proxy is not  executed  and is returned or the member does not vote in
person,  the Bank is  prohibited  by OTS  regulations  from  using a  previously
executed proxy to vote for the Reorganization.  As a result, failure to vote may
have the same effect as a vote against the Plan of Reorganization.

     To the extent  necessary to permit approval of the Plan of  Reorganization,
proxies may be  solicited by  officers,  directors  or regular  employees of the
Bank, in person,  by telephone or through other forms of  communication  and, if
necessary,  the Special  Meeting may be adjourned to a later date.  Such persons
will be reimbursed by the Bank for their  expenses  incurred in connection  with
such  solicitation.  The Bank  will  bear all  costs of this  solicitation.  The
proxies  solicited  hereby will be used only at the  Special  Meeting and at any
adjournment thereof.

                       PRINCIPAL EFFECTS OF REORGANIZATION

     Depositors.  The Reorganization will not change the amount,  interest rate,
withdrawal rights or federal insurance protection of deposit accounts, or affect
deposit  accounts in any way other than with  respect to voting and  liquidation
rights as discussed below.

     Borrowers.  The  rights  and  obligations  of  borrowers  under  their loan
agreements  with the Bank  will  remain  unchanged  by the  Reorganization.  The
principal  amount,  interest rate and maturity date of loans will remain as they
were contractually fixed prior to the Reorganization.

     Voting Rights of Depositors.  Currently in the Bank's mutual form,  members
have voting  rights and may vote for the election of  directors.  Following  the
Reorganization,  members will cease to have voting rights in the Bank,  but will
have voting rights in the Mutual Company.  All voting rights in the Bank will be
vested in the  Company  as the Bank's  sole  shareholder.  Voting  rights in the
Company will be vested  exclusively in its shareholders,  with one vote for each
share of Common  Stock.  The Mutual  Company will at all times own a majority of
the Common Stock.

     The Bank.  Under  federal law, the stock  savings bank  resulting  from the
Offering will be deemed to be a  continuation  of the mutual savings bank rather
than a new  entity  and will  continue  to have all of the  rights,  privileges,
properties, assets and liabilities of the Bank prior to the Reorganization.  The
Reorganization  will enable the Bank to issue capital stock, but will not change
the general objectives, purposes or types of business currently conducted by the
Bank,  and no  assets  of the Bank will be  distributed  in order to effect  the
Reorganization,  other  than to pay the  expenses  incident  thereto.  After the
Reorganization,  the Bank will remain subject to  examination  and regulation by
the OTS and will  continue to be a member of the Federal  Home Loan Bank System.
The  Reorganization  will not cause  any  change in the  executive  officers  or
directors of the Bank.

     Tax  Consequences.  The Bank intends to proceed with the  Reorganization on
the basis of an  opinion  from  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. See the

                                        5

<PAGE>

section of the Prospectus entitled "The Reorganization and Offering--Federal and
State Tax Consequences of the  Reorganization"  which is incorporated  herein by
reference.

     With respect to New Jersey taxation,  the Bank has received an opinion from
Radics & Co.,  LLC to the effect  that,  assuming  the  Reorganization  does not
result in any federal taxable income,  gain or loss to the Bank in its mutual or
stock form, the Company, the account holders, borrowers, officers, directors and
employees and Tax-Qualified  Employee Plans of the Bank, the Offering should not
result in any New Jersey income tax liability to such entities or persons.

Approval, Interpretation, Amendment and Termination

     Under the Plan of  Reorganization,  the letter from the OTS giving approval
thereto,  and applicable  regulations,  consummation  of the  Reorganization  is
subject to the  satisfaction  of the following  conditions:  (a) approval of the
Plan of Reorganization by members of the Bank casting at least a majority of the
votes eligible to be cast at the Special Meeting;  (b) sale of all of the Common
Stock to be offered in the  Offering;  and (c) receipt of  favorable  rulings or
opinions  of counsel as to the federal  and New Jersey tax  consequences  of the
Reorganization.

     The Plan of  Reorganization  may be substantively  amended by the Boards of
Directors  of the Bank and the Company with the  concurrence  of the OTS. If the
Plan of  Reorganization  is amended,  proxies which have been received  prior to
such  amendment will not be resolicited  unless  otherwise  required by the OTS.
Also,  as  required  by the  federal  regulations,  the  Plan of  Reorganization
provides  that the  transactions  contemplated  thereby may be terminated by the
Board of  Directors  of the Bank alone at any time prior to the Special  Meeting
and may be  terminated  by the  Board  of  Directors  of the  Bank  at any  time
thereafter with the concurrence of the OTS, notwithstanding approval of the Plan
of  Reorganization  by the  members  of the  Bank at the  Special  Meeting.  All
interpretations by the Bank and the Company of the Plan of Reorganization and of
the Stock Order  Forms and related  materials  for the  Offering  will be final,
except as regards or affects the OTS.

Judicial Review

     Section  5(i)(2)(B)  of the Home  Owners'  Loan Act, as amended,  12 U.S.C.
ss.1464(i)(2)(B) and Section 563b.8(u) of the Rules and Regulations  promulgated
thereunder (12 C.F.R.  Section 563b.8(u)) provide: (i) that persons aggrieved by
a final  action  of the OTS  which  approves,  with or  without  conditions,  or
disapproves a plan of conversion, may obtain review of such final action only by
filing a written  petition in the United States Court of Appeals for the circuit
in which the principal office or residence of such person is located,  or in the
United States Court of Appeals for the District of Columbia, requesting that the
final action of the OTS be modified, terminated or set aside, and (ii) that such
petition must be filed within 30 days after  publication of notice of such final
action in the  Federal  Register,  or 30 days  after the date of  mailing of the
notice  and proxy  statement  for the  meeting of the  converting  institution's
members  at which the  conversion  is to be voted on,  whichever  is later.  The
notice of the  Special  Meeting  of the  Bank's  members  to vote on the Plan of
Reorganization  described  herein is  included  at the  beginning  of this Proxy
Statement.  The statute and regulation referred to above should be consulted for
further information.

                             ADDITIONAL INFORMATION

     The information contained in the accompanying Prospectus,  including a more
detailed description of the Plan of Reorganization,  financial statements of the
Bank and a description  of the  capitalization  and business of the Bank and the
Company,  including  the  Bank's  directors  and  executive  officers  and their
compensation,  the  anticipated  use of the net  proceeds  from  the sale of the
Common  Stock and a  description  of the Common  Stock,  is intended to help you
evaluate the Reorganization and is incorporated herein by this reference.

     YOUR VOTE IS VERY IMPORTANT TO US. PLEASE TAKE A MOMENT NOW TO COMPLETE AND
RETURN  YOUR PROXY CARD IN THE  POSTAGE-PAID  ENVELOPE  PROVIDED.  YOU MAY STILL
ATTEND THE SPECIAL MEETING AND VOTE IN PERSON EVEN THOUGH YOU HAVE VOTED

                                        6

<PAGE>

YOUR  PROXY.  FAILURE  TO  SUBMIT A PROXY  WILL  HAVE THE SAME  EFFECT AS VOTING
AGAINST THE CONVERSION.

     If you have any  questions,  please  call our Stock  Information  Center at
(732) 499-____.

     IMPORTANT:  YOU MAY BE ENTITLED TO VOTE IN MORE THAN ONE  CAPACITY.  PLEASE
SIGN, DATE AND PROMPTLY RETURN EACH PROXY CARD YOU RECEIVE.

     THIS  PROXY  STATEMENT  IS NOT AN OFFER TO SELL OR THE  SOLICITATION  OF AN
OFFER TO BUY STOCK. THE OFFER WILL BE MADE ONLY BY THE PROSPECTUS.

     THIS SECURITY IS NOT A DEPOSIT OR ACCOUNT AND IS NOT  FEDERALLY  INSURED OR
GUARANTEED.

                                        7

<PAGE>

                                 REVOCABLE PROXY

                SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF
                            AXIA FEDERAL SAVINGS BANK

                        FOR A SPECIAL MEETING OF MEMBERS
                          TO BE HELD ON JUNE ___, 1998


     The undersigned  member of Axia Federal  Savings Bank (the "Bank"),  hereby
appoints  the full Board of  Directors,  with full  powers of  substitution,  as
attorneys-in-fact  and  agents for and in the name of the  undersigned,  to vote
such votes as the  undersigned may be entitled to vote at the Special Meeting of
Members of the Bank, to be held at the main office of the Bank,  located at 1410
St. Georges Avenue,  Avenel,  New Jersey on June ___, 1998, at _____ p.m., local
time, and at any and all adjournments  thereof.  They are authorized to cast all
votes to which the undersigned is entitled as follows:

                         FOR [ ]            AGAINST [ ]

     1.   The  approval  of  a  Plan  of  Reorganization   from  Mutual  Savings
          Association  to Mutual  Holding  Company and Stock  Issuance Plan (the
          "Plan  of  Reorganization")   pursuant  to  which  the  Bank  will  be
          reorganized into the mutual holding company structure.  As part of the
          Plan,  the Bank will convert to a  federally-chartered  stock  savings
          association  which  will be  wholly-owned  by Axia  Bancorp,  Inc.,  a
          newly-formed federal corporation (the "Company"). Pursuant to the Plan
          of Reorganization, the Company will issue 53% of its to be outstanding
          shares of common stock to Liberty Financial  Services,  MHC, a federal
          mutual  holding  company  that will be formed  pursuant to the Plan of
          Reorganization, and offer for sale to certain depositors 47% of its to
          be outstanding shares of common stock; and


          Such other business as may properly come before the Special Meeting of
          any adjournment thereof.

NOTE:  The Board of Directors  is not aware  of any  other matter that  may come
       before the Special Meeting of Members.

THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS
PROXY  WILL BE VOTED  FOR THE  PROPOSITIONS  STATED.  IF ANY OTHER  BUSINESS  IS
PRESENTED AT THE MEETING,  THIS PROXY WILL BE VOTED BY THE BOARD OF DIRECTORS IN
THEIR BEST  JUDGMENT.  AT THE PRESENT TIME,  THE BOARD OF DIRECTORS  KNOWS OF NO
OTHER BUSINESS TO BE PRESENTED AT THE MEETING.

<PAGE>

     Votes will be cast in accordance with the Proxy.  Should the undersigned be
present and elect to vote at the Special Meeting or at any  adjournment  thereof
and after  notification  to the  Secretary  of the Bank at said  Meeting  of the
member's   decision  to   terminate   this   Proxy,   then  the  power  of  said
attorney-in-fact  or agents shall be deemed  terminated  and of no further force
and effect.

     The  undersigned  acknowledges  receipt of a Notice of  Special  Meeting of
Members and a Proxy  Statement  dated May ___,  1998,  prior to the execution of
this Proxy.


                                      Date _____________________________________


                                      Signature ________________________________
 

     NOTE:  Only one signature is required in the case of a joint account.



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

           PLEASE COMPLETE, DATE, SIGN AND MAIL THIS PROXY PROMPTLY IN
                             THE ENCLOSED ENVELOPE.

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



- --------------------------------------------------------------------------------
                               MARKETING MATERIALS
- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------
                                       FOR
- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------
                            AXIA FEDERAL SAVINGS BANK
- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------
                               AVENEL, NEW JERSEY
- --------------------------------------------------------------------------------












- --------------------------------------------------------------------------------
DRAFT DATED 3/11/98
- --------------------------------------------------------------------------------

<PAGE>

                            AXIA FEDERAL SAVINGS BANK


                                TABLE OF CONTENTS


CORRESPONDENCE

Letter to Eligible Account Holders
Letter to Closed Accounts
Letter to Potential Investors (Non-Customers)
"Blue Sky" Member Letter
Ryan, Beck "Broker Dealer" Letter
Proxygram
Stock Order Form Acknowledgment
Stock Certificate Mailing Letter
Invitation {Optional}

ADVERTISEMENTS

Lobby Poster
Tombstone Advertisement
Community Meeting Advertisement {Optional}

PRESS RELEASES

Press Release for Approval of Sale
Press Release, Offering Completed

BROCHURES

Q&A
Folder

FORMS

Stock Order Form

<PAGE>


LETTER TO ELIGIBLE ACCOUNT HOLDERS
[Axia Federal Savings Bank Letterhead]


May      , 1998

Dear Depositor:

I am pleased to inform you that the directors of Axia Federal  Savings Bank have
unanimously approved a Plan of Reorganization from Mutual Savings Association to
Mutual  Holding  Company and Stock  Issuance Plan (the "Plan").  Pursuant to the
Plan,  Axia Federal Savings Bank will convert to a stock savings bank and form a
federally-chartered  stock holding  company,  Axia  Bancorp,  Inc. (the "Holding
Company"),  which will own 100% of the outstanding common stock of the converted
Axia Federal Savings Bank.

The Plan will permit the Holding Company to issue capital stock that is a source
of capital not available to mutual savings institutions.  The new mutual holding
company  structure  will enable Axia  Federal  Savings Bank to continue to be an
independent financial institution.

The Holding Company is offering between 1,178,525 and 1,833,646 shares of common
stock at $10.00  per share to  certain  of its  customers  and to members of the
public. The shares of stock sold to investors will represent a minority interest
in Axia Bancorp,  Inc. The newly-formed  mutual holding  company,  Axia Bancorp,
MHC, will own the remainder of the outstanding shares.

The Plan is  subject  to a  favorable  vote of our  members.  Our  officers  and
directors  urge you to vote  "FOR"  the  Plan.  Enclosed  you will  find a Proxy
Statement  describing the Plan, Proxy Card(s) and a reply envelope.  Please vote
and sign the Proxy Card(s), then mail it in the enclosed reply envelope or bring
your card(s) into any of our offices.  In order to ensure that your vote will be
counted, we must receive your proxy card(s) by 10:00 a.m., New Jersey time, on ,
1998.

We have also  enclosed a  Prospectus,  Stock  Order  Form,  reply  envelope  and
Questions  &  Answers  Brochure.  We urge you to read the  Prospectus  carefully
before  submitting  your Stock Order Form.  If you are  interested in purchasing
shares,  you may do so during the Offering  without  paying a commission or fee.
Your completed Stock Order Form, along with payment or authorization to withdraw
funds  from your  deposit  account(s)  at Axia  Federal  Savings  Bank,  must be
received by us by 10:00 a.m., New Jersey time, on , 1998.

<PAGE>

LETTER TO ELIGIBLE ACCOUNT HOLDERS
Page 2


Interest will be paid on all funds received by Axia Federal  Savings Bank at its
rate of interest on passbook savings  accounts,  or at the account contract rate
with respect to withdrawals from existing accounts.  You may purchase the common
stock through a withdrawal from your savings or certificate  account without the
customary early withdrawal penalty.

Please call the Stock  Information  Center early in the  Offering  period if you
intend to utilize IRA or other tax-qualified funds to purchase the common stock.
Additional  processing  time is required as the common  stock must be  purchased
through a self-directed IRA held with an outside trustee.  Please note that Axia
Federal Savings Bank IRAs are not self-directed.

Please remember:

     YOUR SAVINGS  ACCOUNTS,  CERTIFICATES  OF DEPOSIT AND CHECKING  ACCOUNTS AT
     AXIA  FEDERAL  SAVINGS  BANK WILL  CONTINUE  TO BE INSURED  BY THE  FEDERAL
     DEPOSIT INSURANCE CORPORATION UP TO APPLICABLE LIMITS.

     THERE WILL BE NO CHANGE IN THE TERMS OF YOUR ACCOUNTS OR LOANS.

     CUSTOMERS WILL ENJOY THE SAME SERVICES WITH THE SAME STAFF.

     YOUR VOTE IN FAVOR OF THE PLAN DOES NOT OBLIGATE YOU TO BUY COMMON STOCK.

     DEPOSITORS  OF AXIA FEDERAL  SAVINGS BANK MAY BUY COMMON STOCK BEFORE IT IS
     SOLD TO THE GENERAL PUBLIC.

If you have any  questions,  please call the Stock  Information  Center at (732)
XXX-XXXX, 9:00 a.m. to 4:00 p.m., Monday through Friday.

We  hope  that  you  will  take  advantage  of  this  opportunity  to join us as
stockholders of Axia Bancorp, Inc.

Sincerely,



John R. Bowen
Chairman, President and Chief Executive Officer

<PAGE>

LETTER TO ELIGIBLE ACCOUNT HOLDERS
Page 3


THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

- --------------------------------------------------------------------------------
                            Stock Information Center
                             Address to be provided
                                 (732) XXX-XXXXX


<PAGE>

LETTER TO DEPOSITORS NOT ELIGIBLE TO VOTE (CLOSED ACCOUNTS)
[Axia Federal Savings Bank Letterhead]


May     , 1998


Dear Sir/Madam:

I am pleased to inform you that the directors of Axia Federal  Savings Bank have
unanimously approved a Plan of Reorganization from Mutual Savings Association to
Mutual  Holding  Company and Stock  Issuance Plan (the "Plan").  Pursuant to the
Plan, Axia Federal Savings Bank will convert to a stock savings  association and
form a  federally-chartered  stock  holding  company,  Axia  Bancorp,  Inc. (the
"Holding  Company"),  which will own 100% of the outstanding common stock of the
converted Axia Federal Savings Bank.

The Plan will permit the Holding Company to issue capital stock that is a source
of capital not available to mutual savings institutions.  The new mutual holding
company  structure  will enable Axia  Federal  Savings Bank to continue to be an
independent financial institution.

The Holding Company is offering between 1,178,525 and 1,833,646 shares of common
stock at $10.00  per share to  certain  of its  customers  and to members of the
public. The shares of stock sold to investors will represent a minority interest
in Axia Bancorp, Inc. The newly-formed mutual holding company, Axia Bancorp Axia
Bancorp, MHC, will own the remainder of the outstanding shares of common stock.


     AS A DEPOSITOR  OF AXIA FEDERAL  SAVINGS  BANK AS OF SEPTEMBER  30, 1996 OR
     MARCH 31, 1998,  YOU HAVE PRIORITY TO BUY COMMON STOCK BEFORE IT IS SOLD TO
     THE GENERAL PUBLIC.

We have enclosed a Prospectus,  Stock Order Form,  reply  envelope and Questions
and Answers Brochure.  If you are interested in purchasing shares, you may do so
during the Offering  without paying a commission or fee. We urge you to read the
Prospectus  carefully  before  submitting  your Stock Order Form. Your completed
Stock Order Form,  along with payment  must be received by Axia Federal  Savings
Bank by 10:00 a.m., New Jersey time, on , 1998.

Interest  will be paid by Axia  Federal  Savings  Bank at its  passbook  savings
account rate on all funds received until the Offering is completed.

If you have any  questions,  please call the Stock  Information  Center at (732)
XXX-XXXX, 9:00 a.m. to 4:00 p.m., Monday through Friday.

<PAGE>

LETTER TO DEPOSITORS NOT ELIGIBLE TO VOTE  (CLOSED ACCOUNTS)
Page 2


We  hope  that  you  will  take  advantage  of  this  opportunity  to join us as
stockholders of Axia Bancorp, Inc.


Sincerely,




John R. Bowen
Chairman, President and Chief Executive Officer




THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.


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

                            Stock Information Center
                             Address to be provided
                                 (732) XXX-XXXX


<PAGE>

POTENTIAL INVESTOR LETTER (Non-Customers)
[Axia Federal Savings Bank Letterhead]


May    , 1998


Dear Potential Investor:

I am pleased to inform you that the directors of Axia Federal  Savings Bank have
unanimously approved a Plan of Reorganization from Mutual Savings Association to
Mutual  Holding  Company and Stock  Issuance Plan (the "Plan").  Pursuant to the
Plan, Axia Federal Savings Bank will convert to a stock savings  association and
form a  federally-chartered  stock  holding  company,  Axia  Bancorp,  Inc. (the
"Holding  Company"),  which will own 100% of the outstanding common stock of the
converted Axia Federal Savings Bank.

The Plan will permit the Holding Company to issue capital stock that is a source
of capital not available to mutual savings institutions.  The new mutual holding
company  structure  will enable Axia  Federal  Savings Bank to continue to be an
independent institution.

The Holding Company is offering between 1,178,525 and 1,833,646 shares of common
stock at $10.00  per share to  certain  of its  customers  and to members of the
public. The shares of stock sold to investors will represent a minority interest
in Axia Bancorp,  Inc. The newly-formed  mutual holding  company,  Axia Bancorp,
MHC, will own the remainder of the outstanding shares.

We have  enclosed a  Prospectus,  Stock  Order Form and  Questions  and  Answers
Brochure.  If you are interested in purchasing  shares, you may do so during the
Offering  without paying a commission or fee. We urge you to read the Prospectus
carefully  before  submitting  your Stock Order Form. To order,  your  completed
Stock Order Form,  along with payment  must be received by Axia Federal  Savings
Bank by 10:00 a.m., New Jersey time, on , 1998.

Interest  will be paid by Axia  Federal  Savings  Bank at its  passbook  savings
account rate on all funds received until the Offering is completed.

If you have any  questions,  please call our Stock  Information  Center at (732)
XXX-XXXX, 9:00 a.m. to 4:00 p.m., Monday through Friday.

We  hope  that  you  will  take  advantage  of  this  opportunity  to join us as
stockholders of Axia Bancorp, Inc.

<PAGE>

POTENTIAL INVESTOR LETTER (Non-Customers)
Page 2


Sincerely,



John R. Bowen
Chairman, President and Chief Executive Officer





THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

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

                            Stock Information Center
                             Address to be provided
                                 (732) XXX-XXXX

<PAGE>

"BLUE SKY" MEMBER LETTER
[Axia Federal Savings Bank Letterhead]


May     , 1998


Dear  Member:

I am pleased to inform you that the directors of Axia Federal  Savings Bank have
unanimously approved a Plan of Reorganization from Mutual Savings Association to
Mutual  Holding  Company and Stock  Issuance Plan (the "Plan").  Pursuant to the
Plan, Axia Federal Savings Bank will convert to a stock savings  association and
form a  federally-chartered  stock  holding  company,  Axia  Bancorp,  Inc. (the
"Holding  Company"),  which will own 100% of the outstanding common stock of the
converted Axia Federal Savings Bank. As part of the Plan, shares of common stock
that will be sold to investors  represent a minority  interest in Axia  Bancorp,
Inc. The newly-formed  mutual holding company,  Axia Bancorp,  MHC, will own the
remainder of the outstanding shares.

The Plan is  subject  to a  favorable  vote of our  members.  Our  officers  and
directors  urge you to vote  "FOR"  the  Plan.  Enclosed  you will  find a Proxy
Statement  describing the Plan, Proxy Card(s) and a reply envelope.  Please vote
and sign the Proxy  Card(s),  then mail it in the enclosed  reply  envelope.  In
order to ensure  that your vote will be  counted,  we must  receive  your  proxy
card(s) by :00 .m., New Jersey time, on , 1998.

The Board of  Directors of Axia Federal  Savings Bank  believes  that the mutual
holding company formation and related stock offering are in the best interest of
its customers and the communities it serves. Please remember:

     THERE WILL BE NO CHANGE IN YOUR  DEPOSIT  ACCOUNTS OR LOANS.  YOUR  DEPOSIT
     ACCOUNTS AT AXIA FEDERAL  SAVINGS  BANK WILL  CONTINUE TO BE INSURED BY THE
     FEDERAL DEPOSIT INSURANCE CORPORATION UP TO APPLICABLE LIMITS.

Although you may vote on the Plan,  unfortunately,  Axia Bancorp, Inc. is unable
to offer or sell its common stock to you because the small number of  depositors
in your state makes registration or qualification of the common stock under your
state securities laws impractical.

<PAGE>

"BLUE SKY"  MEMBER LETTER
Page 2


If you have any questions about your voting rights or the Plan,  please call the
Stock  Information  Center at (732)  XXX-XXXX,  9:00 a.m.  to 4:00 p.m.,  Monday
through Friday.


Sincerely,



John R. Bowen
Chairman, President and Chief Executive Officer


THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

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

                            Stock Information Center
                             Address to be provided
                                 (732) XXX-XXXX


<PAGE>

RYAN, BECK "BROKER DEALER" LETTER
[Ryan, Beck Letterhead]


May   , 1998



Dear Sir/Madam:

At the request of Axia  Federal  Savings  Bank and Axia  Bancorp,  Inc.,  we are
enclosing  materials  regarding  its stock  offering.  The  materials  include a
Prospectus,  Stock Order Form and Questions and Answers Brochure  describing the
Axia Federal Savings Bank mutual holding company  reorganization and the related
offering of the Axia Bancorp, Inc. common stock. Ryan, Beck & Co., Inc. has been
retained by Axia Federal  Savings Bank as its selling agent in  connection  with
the Offering.

We have  been  asked  to  forward  these  materials  to you in  view of  certain
regulatory requirements and the securities laws of your state.

Sincerely,




[GRAPHIC OMITTED]


THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.




- -------------
This letter goes only in packages located in specified states.

<PAGE>

PROXYGRAM
[Axia Federal Savings Bank Letterhead]


                                    PROXYGRAM


DEAR AXIA FEDERAL SAVINGS BANK MEMBER:

TIME IS RUNNING OUT TO VOTE ON THE PLAN OF REORGANIZATION!

YOU SHOULD HAVE RECENTLY RECEIVED A PROXY STATEMENT AND PROXY CARD(S).  HOWEVER,
WE HAVE NOT YET RECEIVED YOUR PROXY VOTE.

YOUR VOTE IS IMPORTANT TO US. THE BOARD OF  DIRECTORS  RECOMMENDS  THAT YOU VOTE
FOR THE PLAN.  PLEASE VOTE AND SIGN ALL OF THE ENCLOSED PROXY CARD(S) AND RETURN
THEM  PROMPTLY IN THE ENCLOSED  POSTAGE-PAID  ENVELOPE OR DELIVER THEM TO ANY OF
OUR OFFICES! VOTES WILL BE CAST ON , 1998.

VOTING ON THE PLAN DOES NOT OBLIGATE  YOU TO PURCHASE  STOCK IN OUR COMMON STOCK
OFFERING.

IF YOU HAVE ANY  QUESTIONS,  OR WOULD LIKE TO RECEIVE  ANOTHER COPY OF THE PROXY
STATEMENT, PLEASE CALL THE STOCK INFORMATION CENTER AT (732) XXX-XXXX, 9:00 A.M.
TO 4:00 P.M., MONDAY THROUGH FRIDAY.

Sincerely,


John R. Bowen
Chairman, President and Chief Executive Officer


THIS PROXYGRAM IS NEITHER AN OFFER TO SELL NOR A SOLICITATION OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

<PAGE>

STOCK ORDER ACKNOWLEDGMENT LETTER
[Axia Federal Savings Bank Letterhead]


[Name]
[Social Security Number]

Dear Investor:

We are pleased to confirm the receipt of your order in the amount of $______ for
the purchase of Axia Bancorp, Inc. Common Stock.

The Common Stock will be registered  in the name(s)  shown above.  Please verify
the  Social  Security  number and the  spelling  and  accuracy  of your name and
address. If this information is incorrect,  please contact our conversion agent,
Chase/Mellon Shareholder Services at (800) 526-0801.

Please note this  acknowledgment  does not  represent the total number of shares
that you may receive. The actual purchase will be determined by the total number
of orders  received.  The allocation  process is described in more detail in the
Prospectus.

We appreciate  your confidence in our future and look forward to having you as a
stockholder.



- ------------
Printed and mailed by conversion agent. (The contact name/phone is at conversion
agent's office.)

<PAGE>

STOCK CERTIFICATE MAILING LETTER


__________, 1998


Dear Stockholder:


On  behalf of the Board of  Directors  of Axia  Bancorp,  Inc.  I would  like to
welcome you as a shareholder.  A total of ________ shares were issued; of these,
_____ were  purchased  by  investors  at $10.00 per  share.  Our mutual  holding
company, Axia Bancorp, MHC, owns the balance of the outstanding shares.

Your  stock  certificate  is  enclosed.  Please  review  it  to  make  sure  the
registration  and  number of shares  are  correct.  If you find an error or have
questions about your certificate, please call or write our Transfer Agent:

                         [NAME & ADDRESS TO BE PROVIDED]

If  the  original  stock  certificate  must  be  forwarded  for  reissue,  it is
recommended  that it be sent to the Transfer  Agent by  registered  mail. If you
should change your address,  please notify the Transfer Agent immediately so you
will continue to receive all Axia Bancorp, Inc. stockholder communications.

If you paid for your shares by check,  please find enclosed a check representing
the  interest  which  accrued on the amount of your  check  between  the date of
receipt  and the close of the  Offering.  However,  if we were not able to fully
fill your  order,  this  check  also  represents  a refund of the amount of your
subscription that we were unable to fill.

If you paid for your  shares  by  authorizing  withdrawal  from an Axia  Federal
Savings Bank deposit  account,  that  withdrawal  has now been made.  If we were
unable to fill your entire  order,  and you paid for your  subscription  in this
manner,  only the amount  necessary to pay for your allotment was withdrawn from
your  account(s).  Accrued  interest earned during the Offering  remains in your
account.

The Board of Directors and management of Axia Federal Savings Bank thank you for
your participation in our Offering.

Sincerely,


John R. Bowen
Chairman, President and Chief Executive Officer

<PAGE>

                             INVITATION (Optional)



                              An Opportunity . . .

                            YOU ARE CORDIALLY INVITED

                  To a Community Investor Meeting and Reception

                         to learn about the formation of

                                Axia Bancorp, MHC

                    and the related Common Stock offering of

                               Axia Bancorp, Inc.

                                ___________, 1998

                                       or

                                ___________, 1998
                                    7:00 p.m.
                               LOCATIONS TO FOLLOW
                            Light Refreshments Served


Senior  executives  of Axia Federal  Savings Bank will present  information  and
answer your questions about Axia Federal  Savings Bank's Plan of  Reorganization
from Mutual  Savings  Association  to Mutual  Holding  Company and related Stock
Offering.  You'll also be presented with information  about Axia Federal Savings
Bank's business focus and results of operations.

                               SEATING IS LIMITED
                     Please call and make your reservation.

                                 (732) XXX-XXXX
                            Stock Information Center

                                     [LOGO]

THIS  INVITATION IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO
BUY COMMON STOCK. THE OFFER IS MADE ONLY BY THE PROSPECTUS. THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

<PAGE>

                                  LOBBY POSTER



                        1,833,646 Shares of Common Stock


Axia Federal Savings Bank is conducting an offering of Common Stock.

If you have any  questions,  please call the Stock  Information  Center at (732)
XXX-XXXX, from 9:00 a.m. to 4:00 p.m., Monday through Friday.


                                     [LOGO]


THIS  NOTICE IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

<PAGE>

                       TOMBSTONE ADVERTISEMENT (Optional)



                            (Post-Community Meetings)

                                     [LOGO]

                               Axia Bancorp, Inc.
                              a Holding Company for
                            Axia Federal Savings Bank


                           UP TO _____________ SHARES
                                  Common Stock


                                $10.00 Per Share
                                (Purchase Price)


Shares may be  purchased  during the  Offering,  without  payment of  additional
commissions or fees.

This Offering expires at 10:00 a.m., New Jersey time, on ________, 1998.

To receive a copy of the Prospectus, please call the Stock Information Center at
(732) XXX-XXXX, 9:00 a.m. to 4:00 p.m., Monday through Friday.


THIS ADVERTISEMENT IS NEITHER AN OFFER TO SELL NOR A SOLICITATION OF AN OFFER TO
BUY COMMON STOCK. THE OFFER IS MADE ONLY BY THE PROSPECTUS. THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

<PAGE>

                   COMMUNITY MEETING ADVERTISEMENT (Optional)


Axia Federal Savings Bank is reorganizing from a mutual savings association to a
mutual holding company.  As part of its  reorganization,  Axia Bancorp,  Inc. is
offering  up to shares of common  stock at a  subscription  price of $10.00  per
share. Purchasers will not be required to pay a commission or brokerage fee.

                                 YOU ARE INVITED
                 to a Community Investors Meeting and Reception
     to meet senior officers and Directors of the Axia Federal Savings Bank


In addition to hearing a  discussion  about the  benefits of the mutual  holding
company  structure  and stock  offering,  you'll  learn more about Axia  Federal
Savings Bank's business focus and results of operations.

                           Community Investors Meeting

                               ____________, 1998

                                       or
                               ____________, 1998

                                    7:00 p.m.

                                   [Location]

To  receive  a copy of the  Prospectus,  or to make a  reservation  to  attend a
meeting, please call our Stock Information Center at (732) XXX-XXXX.

                      Axia Federal Savings Bank     [LOGO]


THIS ADVERTISEMENT IS NEITHER AN OFFER TO SELL NOR A SOLICITATION OF AN OFFER TO
BUY COMMON STOCK. THE OFFER IS MADE ONLY BY THE PROSPECTUS. THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

<PAGE>

                                  PRESS RELEASE

     CONTACT: John R. Bowen, Chairman, President and Chief Executive Officer

                            TELEPHONE: (732) 499-7200

                              FOR IMMEDIATE RELEASE

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

Avenel,  New  Jersey.  May,  1998 -- Axia  Federal  Savings  Bank  has  received
conditional approval from regulatory  authorities to begin an offering of common
stock  in  connection  with  its  mutual  holding  company  reorganization  as a
subsidiary of Axia Bancorp,  Inc.  Shares of common stock of Axia Bancorp,  Inc.
are being offered to certain of its customers and to the public.

Axia Bancorp,  Inc. is offering up to 1,833,646 shares of voting common stock at
a purchase price of $10.00 per share,  subject to adjustment.  The offering will
represent 47% of the total issued and outstanding  shares of Axia Bancorp,  Inc.
Outstanding  shares not issued in the  Offering  will be owned by Axia  Bancorp,
MHC, the newly-formed mutual holding company.

The best-efforts  offering,  which is being managed by Ryan, Beck & Co., Inc. is
expected to conclude on ________, 1998.

Axia Savings'  deposits are and will continue to be insured up to the applicable
limits by the FDIC.

Further  information,  including  details  of the  Offering,  and  business  and
financial  information  about  Axia  Federal  Savings  Bank are  described  in a
prospectus,  which is available  upon  request by calling the Stock  Information
Center at (732) XXX-XXXX.


THIS  NOTICE IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

<PAGE>

                                  PRESS RELEASE

     CONTACT: John R. Bowen, Chairman, President and Chief Executive Officer

                            TELEPHONE: (732) 499-7200

                              FOR IMMEDIATE RELEASE

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

Avenel,  New Jersey. , 1998. John R. Bowen , President & Chief Executive Officer
of Axia Federal Savings Bank ("Axia Savings")  announced today the completion of
Axia Savings'  reorganization and common stock offering.  In connection with the
stock offering by its holding  company,  Axia Bancorp,  Inc.,  Axia Savings also
formed a mutual holding company named Axia Bancorp,  MHC Shares of voting common
stock of Axia  Bancorp,  Inc.  were sold to its eligible  depositors  and to the
employee stock ownership plan at $10.00 per share. The ______ shares sold in the
Offering  represent a 47% minority interest in Axia Bancorp,  Inc. The remaining
outstanding shares of stock are owned by Axia Bancorp, MHC

Mr. Bowen  expressed  his  appreciation  to the more than  individuals  who have
become stockholders of Axia Bancorp, Inc. Mr. Bowen was delighted by the support
and confidence shown by Axia Savings' customers and local community.

Net proceeds of  approximately  $ million were realized in the  Offering,  which
will add to Axia Savings' capital base and will support  traditional  investment
and lending  activities.  Ryan, Beck & Co., Inc. served as financial advisor and
selling agent with regard to the transaction. Ryan, Beck & Co. makes a market in
Axia Bancorp's  common stock which will start trading on , 1998 and be listed on
the Nasdaq National Market under the symbol "AXIA".

<PAGE>

                                  FOLDER COVER

                            Axia Federal Savings Bank






                                     [LOGO]

<PAGE>

BROCHURE

Cover:

                                      Q & A
                             ABOUT THE FORMATION OF
                               AXIA BANCORP, INC.
                    AND THE RELATED OFFERING OF COMMON STOCK

                                     [LOGO]


Inside Cover:

The  reorganization  of Axia Federal Savings Bank into a mutual holding company,
including the  organization  of Axia Bancorp,  Inc. as a mid-tier  stock holding
company,  and the related stock  offering by Axia  Financial  Bancorp,  Inc. are
referred  to  herein as the  "Transaction".  References  herein to Axia  Savings
include   Axia   Federal   Savings   Bank  in  its   current   mutual   form  or
post-reorganization stock form as indicated by the context.

This pamphlet answers frequently asked questions about the Transaction and about
your  opportunity  to invest  inAxia  Bancorp,  Inc.  Please  read the  enclosed
Prospectus  before  making an investment  decision.  For a discussion of certain
risk factors that should be considered by prospective investors,  please see the
"Risk Factors" section of the Prospectus.


                                 THE TRANSACTION

Q.   What is the Transaction?

A.   Axia Federal  Savings  Bank ("Axia  Savings" or the "Bank") is changing its
     legal form from a federally-chartered mutual (no stockholders) savings bank
     to  a  federally-chartered  capital  stock  savings  bank  that  will  be a
     subsidiary ofAxia Bancorp, Inc. a federally-chartered stock holding company
     (the "Company"). In addition, the Bank will organize Axia Bancorp, MHC (the
     "Mutual  Holding  Company")  which will own the  majority of voting  common
     stock of the Company. The Transaction concurrently involves the sale of 47%
     of the common  stock of the Company (the  "Offering")  which will result in
     the public owning a minority interest in the Company. After consummation of
     the  Transaction,  Axia Savings will continue to provide its customers with
     traditional financial services.

<PAGE>

Q.   Why is the Bank pursuing this Transaction?

A.   The Board of Directors has determined  that the  Transaction is in the best
     interests  of Axia  Savings  and its  customers  for a  number  of  reasons
     including:

          The  Offering  gives  customers  (including  directors,  officers  and
          employees)  and  community  members  an  opportunity  to  have  equity
          ownership in the Bank and the Company.  Management  believes  that the
          Offering will provide purchasers of the common stock an opportunity to
          share in Axia Savings'  future capital growth and potential  earnings.
          There  can be no  assurances,  however,  as to Axia  Savings'  capital
          growth or future earnings.

          While  Axia  Savings   currently   exceeds  all   regulatory   capital
          requirements,  raising equity capital through the Offering permits the
          Bank to enlarge its capital base and will help the Bank take advantage
          of future business opportunities.

          The  Transaction  will  convert  the Bank to stock  form  which is the
          corporate  form of  organization  used by  commercial  banks  and most
          savings institutions.

Q.   Will there be any changes in  directors,  officers or employees as a result
     of the Transaction?

A.   No. The  directors,  officers and employees of Axia Savings will not change
     as a result  of the  Transaction.  The  management  and  employees  of Axia
     Savings  will  continue in their  current  capacity and its  directors  and
     officers  will serve as the initial  directors and officers of the Company.
     The  day-to-day  activities  of Axia Savings will not change as a result of
     the Transaction.

Q.   Will the Transaction affect deposit accounts or loan accounts?

A.   No. The Transaction will not affect the amount, interest rate or withdrawal
     rights of deposit  accounts,  which will continue to be insured by the FDIC
     to the maximum  legal  limit.  Likewise,  the loan  accounts  and rights of
     borrowers will not be affected.

                                  VOTING RIGHTS

Q.   Who is eligible to vote on the Transaction?

A.   Depositors of the Bank as of , 1998,  the Voting Record Date,  are eligible
     to vote. These members have been provided with a Proxy Statement describing
     the Transaction.

                                       2
<PAGE>

Q.   If I received Proxy Cards, am I required to vote on the Transaction?

A.   No.  However,  the Board of Directors  urges you to vote "FOR" the Plan and
     sign all of the Proxy Card(s) and either hand-deliver to any of our offices
     or use the enclosed reply envelope.

Q.   Why did I get several Proxy Cards?

A.   If you have  more than one  account,  you may have  received  more than one
     Proxy Card,  depending on the ownership structure of your accounts.  Please
     complete, execute and submit all Proxy Cards received by you.

Q.   Am I required to purchase stock if I vote in favor of the Transaction?

A.   No.  To  become a  stockholder,  you must  submit  a Stock  Order  Form and
     payment, as described below.

Q.   May I vote in person at the Special Meeting?

A.   Yes. If you attend the Special Meeting, you may revoke your existing proxy,
     if any, and vote in person.

                                PURCHASING STOCK

Q.   Who may purchase the common stock?

A.   The Bank's  depositors  and members of the general public may subscribe for
     the  Company's  common  stock  during the  offering  period.  In the event,
     however,  that more orders are received  than common stock  available,  the
     common stock will be allocated on a priority  basis to: (1)  depositors  of
     the Bank with aggregate  deposits of $50 or more on September 30, 1996; (2)
     the Bank's  Employee Stock  Ownership Plan; (3) depositors of the Bank with
     aggregate  deposits of $50 or more on March 31, 1998; (4) depositors of the
     Bank as of , 1998; and (5) members of the general public.  Please note that
     you are not obligated to purchase stock.

Q.   How much common stock is being offered?

A.   The Company is offering  between  1,178,525 and 1,833,646  shares of common
     stock  which  represents  a 47%  minority  ownership  interest of the total
     common stock expected to be outstanding.

                                       3
<PAGE>

     The number of shares  offered is based on an  independent  appraisal of the
     Company and the Bank,  which determined that the estimated pro forma market
     value to be between $25.0 and $39.0  million as of  __________,  1998.  The
     final appraisal  value will depend upon market and financial  conditions at
     the time the Offering is consummated.

Q.   What is the price per share?

A.   The Company is offering the shares at a purchase price of $10.00 per share.
     All  purchasers,  including the  directors and officers,  will pay the same
     price per share.  No commission  will be charged for stock purchased in the
     Offering.

Q.   How do I purchase common stock?

A.   Complete the Stock Order Form and submit it to Axia Savings with payment by
     10:00 a.m.  local time, on _______,  1998. You may  hand-deliver  the Stock
     Order Form to any Axia Savings  office,  or you may use the enclosed  Reply
     Envelope.  Payment may be made by check or money order or by  authorization
     of withdrawal from Axia Savings deposit accounts. (Note that any applicable
     penalty for early withdrawal will be waived for such withdrawals.)

Q.   Will I receive interest on funds I submit for stock purchases?

A.   Yes. Funds received will be placed in a deposit account at Axia Savings and
     interest  will be paid at the Bank's  passbook  account  rate from the date
     payment is  received  until the  Offering  is  completed.  With  respect to
     authorized  account  withdrawals,  interest  will continue to accrue at the
     account's contract rate until the Offering is completed.

Q.   What is the minimum and maximum number of shares that I may purchase in the
     Offering?

A.   The minimum purchase is 25 shares ($250).  The maximum  individual order in
     the  Offering is 10,000  shares  ($100,000)  and no person,  together  with
     associates of and persons acting in concert with such person,  may purchase
     more than 20,000 shares ($200,000).

Q.   Is the common stock insured by the FDIC?

A.   No. Stock cannot be insured by the FDIC or any other government agency.

Q.   May I obtain a loan from Axia Savings to pay for my shares?

A.   No.  Regulations  do not allow Axia Savings to make loans for this purpose,
     but other financial institutions may be able to make such a loan.

                                       4
<PAGE>

Q.   Can I subscribe for shares using funds in my IRA at Axia Savings?

A.   Applicable  regulations do not allow for the purchase of common stock in an
     Axia Savings IRA. To utilize such funds to purchase common stock,  you need
     to establish a self-directed  account with an outside trustee.  Please call
     the Stock Information  Center if you wish to utilize your Axia Savings IRA,
     or any tax-qualified  funds at other  institutions to purchase common stock
     in the  offering.  IRA  and  tax-qualified  procedures  require  additional
     processing time, so please contact us as soon as possible.

Q.   When does the Offering terminate?

A.   The Offering will terminate at 10:00 a.m. New Jersey time, on ______, 1998,
     unless extended by the Bank.

Q.   What will happen to my order if orders are  received  for more common stock
     than is available?

A.   This is referred to as an over-subscription and shares will be allocated on
     a priority basis as disclosed in the Prospectus.  (The order of priority is
     also provided previously.) There is no guarantee than an order will be able
     to be  filled in its  entirety.  Of  course,  if we are not able to fill an
     order (either  wholly or partly),  funds remitted which are not used toward
     the purchase of stock will be refunded  with  interest.  If payment for the
     stock is made by  authorization  to withdraw the funds from an Axia Savings
     account,  those funds not used to purchase common stock will remain in that
     account along with accrued interest.

Q.   When will I receive my stock certificate?

A.   Stock certificates will be mailed as soon as practicable after the Offering
     is  completed.  Please be aware that you may not be able to sell the shares
     you purchased until you have received a stock certificate.

Q.   How may I purchase or sell shares in the future?

A.   You  may  purchase  or sell  shares  through  a  stockbroker.  The  Company
     anticipates  that following the offering the common stock will be listed on
     the Nasdaq National Market System under the symbol "AXIA".  There can be no
     assurance,  however,  that an active and liquid market for the common stock
     will develop.

                                   QUESTIONS?

     PLEASE CALL THE STOCK INFORMATION  CENTER AT (732) XXX-XXXX FROM 9:00 AM TO
4:00 PM, MONDAY THROUGH FRIDAY.

This brochure is neither an offer to sell nor a solicitation  of an offer to buy
common  stock.  The offer is made only by the  Prospectus.  The shares of common
stock are not savings  accounts or savings  deposits  and are not insured by the
Federal Deposit Insurance Corporation or any other government agency.

                                       5


                                                              AXIA BANCORP, INC.
STOCK ORDER FORM                                                          [LOGO]
- --------------------------------------------------------------------------------
Please read and complete this Stock Order Form. Instructions are included on the
reverse side of this form.

DEADLINE FOR DELIVERY
- --------------------------------------------------------------------------------
10:00 a.m., New Jersey time, on _________, 1998
- --------------------------------------------------------------------------------
Please  mail the  completed  Stock  Order Form in the  enclosed  business  reply
envelope to the address listed below or hand-deliver to any Axia Federal Savings
Bank office. Axia Bancorp,  Inc. is not required to accept copies of Stock Order
Forms.

NUMBER OF SHARES
- --------------------------------------------------------------------------------

  (1) Number of Shares        Price Per Share         Total Amount Due
  --------------------                              --------------------
                          X       $10.00        =        $
  --------------------                              --------------------
   (25 Share MInimum)

METHOD OF PAYMENT
- --------------------------------------------------------------------------------
   OFFICE USE ONLY
- --------------------------------------------------------------------------------

   --------------                 -------------                -------------
     Date Rec'd                      Batch #                      Order #
- --------------------------------------------------------------------------------
(2) [ ] Enclosed is a check or money order payable to Axia Federal Savings Bank
        for $__________.
- --------------------------------------------------------------------------------
(3) [ ] I authorize Axia Federal Savings Bank to make the withdrawal(s) from the
        Axia Federal Savings Bank account(s) listed below,  and understand  that
        the amounts I authorize below will not otherwise be available to me once
        this Stock Order Form is submitted:

        Account Number(s)                                        Amount(s)
        ------------------------------------------------------------------

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

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

        ------------------------------------------------------------------
                                               Total Withdrawal $
                                                                ----------
There is no early withdrawal penalty for the purchase of stock.

PURCHASER INFORMATION
- --------------------------------------------------------------------------------
(4)  Check the box which applies.

     (a)  [ ]  Eligible  Account Holder- Check here if you were a depositor with
               at least $50 at Axia Federal  Savings Bank on September 30, 1996.
               List any account(s) you had at that date.

     (b)  [ ]  Supplemental  Eligible  Account  Holder-Check  here if you were a
               depositor with at least $50 at Axia Federal Savings Bank at March
               31,  1998,  but are not an  Eligible  Account  Holder.  List  any
               account(s) you had at that date.

     (c)  [ ]  Other Member - Check here if you were a depositor of Axia Federal
               Savings Bank on ________,  1998, but are not an Eligible  Account
               Holder or Supplemental  Account  Holder.  List any account(s) you
               had at that date.

     (d)  [ ]  Check here if you have never been an Axia  Federal  Savings  Bank
               customer.

          Account Title (Name(s) on Account)                      Account Number
          ----------------------------------------------------------------------

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

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

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

          ----------------------------------------------------------------------
          If additional space is needed, please use the back of this Stock Order
          Form.
<PAGE>

STOCK REGISTRATION (Please Print Clearly)
- --------------------------------------------------------------------------------
(5)  _______________________________________   (6)  ____________________________
     (First Name)     (M.I.)     (Last Name)        Social Security # or Tax ID#
                                                    (stock certificate will show
                                                    this number)

     _______________________________________        ____________________________
     (First Name)     (M.I.)     (Last Name)        Social Security # or Tax ID#

     _______________________________________   (7)  ____________________________
     (Street Address)                               (Daytime Phone Number)

     _______________________________________        ____________________________
     (City)               (State)      (Zip)        (Evening Phone Number)

(8) Form of Stock Ownership (check one)

    [ ] Individual                     [ ] Individual Retirement Account (IRA)
    [ ] Joint Tenants                  [ ] Corporation
    [ ] Tenants in Common              [ ] Fiduciary (Under Agreement Dated
    [ ] Uniform Transfer to Minors         ________, 199__)
    [ ] Uniform Gift to Minors         [ ] Other _____________________________


NASD AFFILIATION (If Applicable)
- --------------------------------------------------------------------------------

[ ]  Check  here and  initial  below if you are a member of the NASD  ("National
     Association  of Securities  Dealers") or a person  associated  with an NASD
     member or a member  of the  immediate  family  of any such  person to whose
     support such person contributes,  directly or indirectly, or if you have an
     account in which an NASD member,  or person associated with an NASD member,
     has a beneficial interest. I agree (i) not to sell, transfer or hypothecate
     the stock for a period of 90 days  following  issuance;  and (ii) to report
     this  subscription in writing to the applicable NASD member I am associated
     with within one day of payment for the stock.

____ (Please initial)

ACKNOWLEDGMENT AND SIGNATURE (VERY IMPORTANT)
- --------------------------------------------------------------------------------
I(we)  acknowledge  receipt of the Prospectus dated _____,  1998, and I(we) have
read the terms and conditions  described  therein.  I (we) have read the section
entitled "Risk  Factors").  I(we) understand that, after receipt by Axia Federal
Savings Bank, this order may not be modified or withdrawn without the consent of
Axia Federal Savings Bank.  I(we) hereby certify that the shares which are being
subscribed  for are for  my(our)  account  only,  and that I(we) have no present
agreement or  understanding  regarding any  subsequent  sale or transfer of such
shares  and I (we)  confirm  that my  (our)  order  does not  conflict  with the
purchase  limitation  and  ownership  limitation   provisions  in  the  Plan  of
Reorganization  from Mutual Savings  Association  to Mutual Holding  Company and
Stock Issuance Plan.  I(we)  acknowledge  that the common stock being ordered is
not a  deposit  or  savings  account,  is not  insured  by the  FDIC  and is not
guaranteed  by Axia  Federal  Savings  Bank,  or any  government  agency.  Under
penalties of perjury,  I(we)  certify that (1) the Social  Security  #(s) or Tax
ID#(s) given above is(are) correct;  and (2) I(we) am(are) not subject to backup
withholding  tax (You must cross out #2 above if you have been  notified  by the
Internal Revenue Service that you are subject to backup  withholding  because of
underreporting interest or dividends on your tax return).
- --------------------------------------------------------------------------------
Please  sign  and date  this  form.  Only  one  signature  is  required,  unless
authorizing  a  withdrawal  from a Axia Federal  Savings  Bank  deposit  account
requiring more than one signature to withdraw  funds. If signing as a custodian,
corporate officer, etc., please include your full title.

- --------------------------------------------------------------------------------
Signature                      Title (if applicable)                      Date

- --------------------------------------------------------------------------------
Signature (if required)        Title (if applicable)                      Date

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

                            Stock Information Center:
                            Axia Federal Savings Bank
                             Address to be provided
                                Avenel, NJ 07001

                       THIS ORDER NOT VALID UNLESS SIGNED

                         QUESTIONS? Call (732) ___-____
                        9:00 am to 4:00 pm, Monday-Friday

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

<PAGE>

                          STOCK ORDER FORM INSTRUCTIONS

1 - Indicate the number of shares of Axia  Bancorp,  Inc.  common stock that you
wish to purchase and indicate the amount due. The minimum  purchase is 25 shares
or $250. No  individual  person may purchase more than $100,000 in the Offering.
No person,  together with  associates of and persons acting in concert with such
person,  may purchase more than  $200,000 of Common Stock in the Offering.  Axia
Federal Savings Bank reserves the right to accept or reject orders placed in the
Offering.

2 - Payment  for  shares  may be made by check or money  order  payable  to Axia
Federal  Savings  Bank.  Funds  received in this form of payment  will be cashed
immediately and deposited into a separate  account  established for the purposes
of this Offering. You will earn interest at Axia Federal Savings Bank's passbook
rate  (currently  __%) from the time funds are  received  until the  Offering is
consummated.

3 - You may pay for your shares by  withdrawal  from your Axia  Federal  Savings
Bank deposit account(s).  Indicate the account number(s) and the amount(s) to be
withdrawn. These funds will be unavailable to you from the time this Stock Order
Form is received until the Offering is  consummated.  The funds will continue to
earn  interest  at  the  account's   contractual  rate  until  the  Offering  is
consummated.  Please contact the Stock Information  Center early in the Offering
period,  if you are intending to utilize Axia Federal Savings Bank IRA funds (or
any other IRA funds) to make your stock purchase.

4 - Check  the  applicable  box.  This  information  is very  important  because
eligibility  dates are  utilized to  prioritize  your order in the event that we
receive more stock orders than available stock.  List the name(s) on the deposit
account(s) and account  number(s) that you held at the applicable  date.  Please
see the portion of the Prospectus  entitled "The  Reorganization  and Offering -
Subscription  Offering"  for a  detailed  explanation  of  how  shares  will  be
allocated in the event the Offering is oversubscribed.  Failure to complete this
section could result in a loss of all or part of your stock allocation.

     Account Title (Name(s) on Account)                Account Number

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

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

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

5 - Please  CLEARLY  PRINT the  name(s)  and address in which you want the stock
certificate registered and mailed. If you are exercising  subscription rights by
purchasing  in the  Subscription  Offering as a Axia  Federal  Savings  Bank (i)
eligible  depositor as of 9/30/96 or (ii) eligible  depositor as of 3/31/98,  or
(iii) other  member as of  __________,  1998 you must  register the stock in the
name of one of the account  holders  listed on your account as of the applicable
date. However,  adding the name(s) of other persons who are not account holders,
or were account  holders at a later date than  yourself,  will be a violation of
your  subscription  right and will result in a loss of your  purchase  priority.
NOTE:  ONE STOCK  CERTIFICATE  WILL BE  GENERATED  PER ORDER  FORM.  IF  VARIOUS
REGISTRATIONS AND SHARE AMOUNTS ARE DESIRED ON VARIOUS CERTIFICATES,  A SEPARATE
STOCK ORDER FORM MUST BE COMPLETED FOR EACH CERTIFICATE DESIRED.

6 -  Enter  the  Social  Security  Number  or Tax ID  Number  of the  registered
owner(s). The first number listed will be identified with the stock certificate.

7 - Be sure to  include  at least  one  phone  number,  in the event you must be
contacted regarding this Stock Order Form.

8 - Please check the one type of ownership  applicable to your registration.  An
explanation of each follows:

                        GUIDELINES FOR REGISTERING STOCK

     For reasons of clarity and standardization, the stock transfer industry has
developed  uniform  stockholder  registrations  which  we  will  utilize  in the
issuance  of your  Axia  Bancorp,  Inc.  Stock  Certificate(s).  If you have any
questions, please consult your legal advisor.

     Stock ownership must be registered in one of the following manners:
- --------------------------------------------------------------------------------
INDIVIDUAL:         Avoid the use of two initials. Include the first given name,
                    middle initial and last name of the stockholder.  Omit words
                    of limitation  that do not affect  ownership  rights such as
                    "special  account," "single man," "personal  property," etc.
                    If the  stock is held  individually  upon  the  individual's
                    death,  the stock will be owned by the  individual's  estate
                    and  distributed  as indicated by the  individual's  will or
                    otherwise in accordance with law.
- --------------------------------------------------------------------------------
JOINT:              Joint  ownership  of stock by two or more  persons  shall be
                    inscribed on the certificate with one of the following types
                    of joint ownership.  Names should be joined by "and"; do not
                    connect with "or." Omit titles such as "Mrs.," "Dr.," etc.
- --------------------------------------------------------------------------------
JOINT TENANTS--     Joint Tenancy with Right of Survivorship  and not as Tenants
                    in Common may be  specified  to identify  two or more owners
                    where  ownership  is intended to pass  automatically  to the
                    surviving tenant(s).
- --------------------------------------------------------------------------------
TENANTS IN  COMMON--Tenants in Common may be  specified  to identify two or more
                    owners.  When stock is held as  tenancy in common,  upon the
                    death of one co-tenant,  ownership of the stock will be held
                    by  the  surviving  co-tenant(s)  and by  the  heirs  of the
                    deceased  co-tenant.  All parties must agree to the transfer
                    or sale of shares held in this form of ownership.
- --------------------------------------------------------------------------------
UNIFORM  TRANSFER Stock may be held in the name of a custodian for a minor under
the Uniform Transfers to Minors laws of the individual states.  TO MINORS: There
may be only one custodian and one minor designated on a stock  certificate.  The
standard  abbreviation of custodian is "CUST,",  while the description  "Uniform
Transfers  to Minors  Act" is  abbreviated  "UNIF TRAN MIN ACT."  Standard  U.S.
Postal Service state  abbreviations  should be used to describe the  appropriate
state. For example,  stock held by John P. Jones under the Uniform  Transfers to
Minors Act will be abbreviated:
                                 JOHN P. JONES CUST SUSAN A. JONES
                                 UNIF TRAN MIN ACT NJ
- --------------------------------------------------------------------------------
FIDUCIARIES: Stock held in a fiduciary capacity must contain the following:

     1.   The name(s) of the fiduciary(ies):

          o    If an individual,  list the first given name,  middle initial and
               last name. o If a corporation,  list the corporate  title o If an
               individual and a corporation, list the corporation's title before
               the individual.

     2.   The fiduciary capacity:

          o    Administrator
          o    Conservator
          o    Committee
          o    Executor
          o    Trustee
          o    Personal Representative
          o    Custodian

     3.   The type of document governing the fiduciary relationship.  Generally,
          such  relationships  are either under a form of living trust agreement
          or  pursuant  to a court  order.  Without a  document  establishing  a
          fiduciary  relationship,  your  stock  may  not  be  registered  in  a
          fiduciary capacity.

     4.   The date of the document  governing the relationship.  The date of the
          document need not be used in the  description  of a trust created by a
          will.

     5.   Either of the following:

          The name of the maker, donor or testator OR

          The name of the beneficiary

          Example of Fiduciary Ownership:

                     JOHN D. SMITH, TRUSTEE FOR TOM A. SMITH
                          UNDER AGREEMENT DATED 6/9/74



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