WEST ESSEX BANCORP INC
10-K, 2000-03-30
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: HERSHA HOSPITALITY TRUST, 8-K, 2000-03-30
Next: GALAXY ENTERPRISES INC /NV/, 10KSB, 2000-03-30



                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-K

                   Annual report pursuant to Section 13 of the
                   Securities Exchange Act of 1934, as amended

                   For the fiscal year ended December 31, 1999
                          Commission File No.: 0-29770

                            WEST ESSEX BANCORP, INC.
             (exact name of registrant as specified in its charter)

          UNITED STATES                                   22-3597632
  (State or other jurisdiction of                  (I.R.S. Employer I.D. No.)
  incorporation or organization)

               417 Bloomfield Avenue, Caldwell, New Jersey 07006
                    (Address of principal executive offices)

       Registrant's telephone number, including area code: (973) 226-7911
        Securities registered pursuant to Section 12(b) of the Act: None

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

                     Common Stock, par value $0.01 per share
                                (Title of class)


         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X No

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of the  registrant's  knowledge,  in definitive proxy or information
statements  incorporated  by  reference  in  Part  III of the  Form  10-K or any
amendment to this Form 10-K. Yes X   No

         The aggregate  market value of the voting stock held by  non-affiliates
of the registrant, i.e., persons other than the directors and executive officers
of the registrant,  was $12,516,894  based upon the last sales price of $9.00 as
listed on The Nasdaq National Market for March 20, 2000.  Solely for purposes of
this  calculation,  the  shares  held  by West  Essex  Bancorp,  M.H.C.  and the
directors  and  officers  of the  registrant  are  deemed to be  shares  held by
affiliates.

         The number of shares of Common Stock  outstanding  as of March 20, 2000
is: 4,038,357.

                       DOCUMENTS INCORPORATED BY REFERENCE

         Portions of the 1999 Annual Report to  Shareholders  and the definitive
Proxy  Statement for the Annual Meeting of  Stockholders to be held on April 27,
2000 are incorporated herein by reference to Parts II and III, respectively,  of
this Form 10-K.
<PAGE>
                                      INDEX
                                                                           PAGE
                                     PART I

Item 1.      Business......................................................   1
Item 2.      Properties....................................................  36
Item 3.      Legal Proceedings.............................................  36
Item 4.      Submission of Matters to a Vote of Security Holders...........  37

                                    PART II

Item 5.      Market for Registrant's Common Equity and Related
             Stockholder Matters...........................................  37
Item 6.      Selected Financial Data.......................................  37
Item 7.      Management's Discussion and Analysis of Financial ............  37
             Condition and Results of Operations...........................  37
Item 7A.     Quantitative and Qualitative Disclosures About Market Risk....  37
Item 8.      Financial Statements and Supplementary Data...................  37
Item 9.      Changes in and Disagreements with Accountants
             on Accounting and Financial Disclosure........................  37

                                    PART III

Item 10.     Directors and Executive Officers of the Registrant............  38
Item 11.     Executive Compensation........................................  38
Item 12.     Security Ownership of Certain Beneficial Owners
             and Management................................................  38
Item 13.     Certain Relationships and Related Transactions................  38

                                     PART IV

Item 14.     Exhibits, Financial Statement Schedules and Reports
             on Form 8-K...................................................  38

SIGNATURES
<PAGE>
Item 1.  Business.
- - ------------------

General

         West Essex Bancorp, Inc. (the "Company") became the federally chartered
stock holding  company for West Essex Bank (the "Bank"),  a federally  chartered
stock savings bank on October 2, 1998 in connection  with the  conversion of the
Bank from the mutual to stock form and  reorganization of the Bank into a mutual
holding   company   structure   ("Reorganization").   In  connection   with  the
Reorganization,  West Essex Bancorp, M.H.C. (the "MHC") was organized and became
a majority holder of the Company's  outstanding  common stock. The Company,  the
Bank and the MHC are regulated by the Office of Thrift  Supervision (the "OTS").
The  Bank is a  federally  chartered  savings  bank and is  wholly-owned  by the
Company.  The  Company is a savings and loan  holding  company and is subject to
regulation by the OTS, the Federal Deposit  Insurance  Corporation  ("FDIC") and
the Securities and Exchange Commission ("SEC").  Currently, other than investing
in various  securities,  the Company  does not  directly  transact  any material
business  other  than  through  the Bank.  Accordingly,  the  discussion  herein
addresses the operations of the Company as they are conducted  through the Bank.
At December 31,  1999,  the Company had total  assets of $348.3  million,  total
deposits of $235.0 million and total stockholders' equity of $47.1 million.

         The Bank was  originally  organized  in 1915 as a New Jersey  chartered
building and loan association and, in 1995, became a federally chartered savings
bank.  The  Bank is a  community-oriented  savings  institution  whose  business
primarily  consists of accepting  deposits from  customers  and investing  those
funds primarily in mortgage-backed securities and mortgage loans secured by one-
to  four-family  residences  located in the Bank's  primary  market  area.  To a
significantly  lesser extent,  the Bank invests in commercial real estate loans,
multi-family  loans,  construction  and land  development  loans and home equity
loans as well as consumer loans and  obligations  of the federal  government and
federal  agencies  as well as  states  and  municipalities.  The Bank  generally
retains  for its  portfolio  all one- to  four-family  mortgage  loans  which it
originates.

         The  Company's  and  Bank's  executive   offices  are  located  at  417
Bloomfield  Avenue,  Caldwell,  New Jersey 07006.  The telephone number is (973)
226-7911.

Market Area and Competition

         The Bank conducts its business  through its  administrative  and branch
office  located in Caldwell,  New Jersey,  and seven other full  service  branch
offices  located in West Orange,  Franklin Lakes,  River Vale,  Pine Brook,  Old
Tappan  and  Northvale,  all of which are  located  in the  Northern  New Jersey
counties  of Essex,  Morris and Bergen.  The Bank's  deposit  gathering  base is
concentrated in the communities  surrounding its offices. While its lending area
extends throughout New Jersey,  most of the Bank's mortgage loans are secured by
properties located in Essex, Morris and Bergen Counties in Northern New Jersey.

         The economy in the Bank's  primary  market area is based upon a mixture
of service  and retail  trade.  Other  employment  is  provided  by a variety of
wholesale trade, manufacturing,  federal, state and local government,  hospitals
and  utilities.  The area is also home to  commuters  working in the greater New
York City metropolitan  area.  Certain  communities in Bergen,  Essex and Morris
Counties are among the highest per capita  income in the  country.  Essex County
contains  many older  residential  commuter  towns which  function  partially as
business  and service  centers.  Morris  County was once  predominantly  a rural
farming area. It has experienced rapid growth in the residential, commercial and
industrial sectors. Bergen County has benefitted from its geographical proximity
to New York City.  Originally an agricultural  region, the county shifted toward
manufacturing  and service  industries  and many foreign firms have set up their
American headquarters in this County.
<PAGE>
         The Bank  faces  significant  competition  both in making  loans and in
attracting  deposits.  The State of New Jersey has a high  density of  financial
institutions,  many of which are branches of significantly  larger  institutions
which  have  greater  financial  resources  than  the  Bank,  all of  which  are
competitors of the Bank to varying  degrees.  The Bank's  competition  for loans
comes  principally  from  commercial  banks,  savings  banks,  savings  and loan
associations, credit unions, mortgage banking companies and insurance companies.
These companies compete aggressively through advertising and by cutting interest
rates on loans. The Bank has sought to compete for loans by advertising in local
papers,  developing contacts with local real estate brokers,  and providing cash
incentives to its retail and mortgage  origination staff to attract loans to the
Bank. In addition, the Bank is affiliated with several mortgage brokers who, for
a fee,  provide  the Bank with  loans.  The Bank does not  attempt to compete by
offering  interest  rates  below  those  offered  by its  competitors,  but does
endeavor to keep its  interest  rates  competitive  in that the Bank's rates are
neither  higher  nor  lower  than  rates  generally  available  from the  Bank's
competitors  in its market area.  Its most direct  competition  for deposits has
historically  come  from  commercial  banks,  savings  banks,  savings  and loan
associations  and credit  unions.  The Bank  faces  additional  competition  for
deposits from short-term money market funds,  common stock,  other corporate and
government  securities funds and from other financial service  institutions such
as brokerage firms and insurance companies.

Lending Activities

         Loan  Portfolio   Composition.   The  Bank's  loan  portfolio  consists
primarily of first mortgage loans secured by one- to four-family residences.  At
December 31, 1999,  the Bank had total loans  receivable of $156.2  million,  of
which  $122.7  million were one- to  four-family,  residential  mortgage  loans,
equalling  78.5%  of the  Bank's  total  loans  receivable.  At such  date,  the
remainder of the Bank's loan portfolio  consisted primarily of: $13.0 million of
commercial real estate loans or 8.3% of total loans receivable; $14.4 million of
home equity loans and lines of credit, or 9.2% of total loans  receivable;  $1.7
million of multi-family  residential  loans, or 1.1% of total loans  receivable;
$3.8  million of  construction  and  development  loans,  or 2.4% of total loans
receivable;  and $617,000 of consumer loans, or 0.4% of total loans  receivable,
consisting primarily of loans on passbook deposit accounts and automobile loans.

         The types of loans that the Bank may  originate  are subject to federal
and state laws and regulations.  Interest rates charged by the Bank on loans are
affected  by the demand for such  loans and the  supply of money  available  for
lending  purposes and the rates  offered by  competitors.  These factors are, in
turn, affected by, among other things, economic conditions, monetary policies of
the federal government, including the Federal Reserve Board, and legislative tax
policies.  In recent  years,  the Bank has  aggressively  sought to increase its
originations  of  mortgage  loans  and has  sought  to  purchase  loans and loan
participations.  This has resulted in total loans increasing from $116.1 million
at December 31, 1997 to $143.0  million at December 31, 1998 and $156.2  million
at December 31, 1999.

                                       2
<PAGE>
         The  following  table sets  forth the  composition  of the Bank's  loan
portfolio in dollar  amounts and as a percentage  of the  portfolio at the dates
indicated.
<TABLE>
<CAPTION>
                                                                              At December 31,
                                              -------------------------------------------------------------------------------------

                                                      1999                1998                 1997                 1996
                                              --------------------- -------------------- -------------------- --------------------

                                                          Percent              Percent              Percent              Percent
                                               Amount    of Total    Amount    of Total   Amount    of Total   Amount    of Total
                                               ------    --------    ------    --------   ------    --------   ------    --------
<S>                                            <C>          <C>      <C>         <C>       <C>        <C>       <C>        <C>
Mortgage Loans:
  Residential:
   One- to four-family......................   $122,680     78.54%   $114,690    80.20%    $87,489    75.34%    $60,741    71.88%
   Multi-family.............................      1,693       1.08      1,943      1.36      2,004      1.73      2,068      2.45
   Home equity loans and lines(1)...........     14,382       9.21      9,631      6.73      8,554      7.37      6,653      7.87
   Commercial real estate...................     12,965       8.30     11,589      8.11     10,695      9.21     12,275     14.53
   Construction and development.............      3,819       2.45      4,394      3.07      6,485      5.58      2,080      2.46
                                               --------     -----    --------     -----     -------    -----     -------    -----
      Total mortgage loans..................    155,539      99.58    142,247     99.47    115,227     99.23     83,817     99.19
                                               --------     -----    --------    -----     -------    -----     -------    -----
 Commercial loans............................        40       0.02         49      0.04         59      0.05         87      0.10
                                               --------     -----    --------    -----     -------    -----     -------    -----
 Consumer Loans:
    Passbook or certificate.................        341       0.22        401      0.28        550      0.47        427      0.51
    Other....................................       276       0.18        305      0.21        291      0.25        168      0.20
                                               --------     -----    --------    -----     -------    -----     -------    -----
      Total consumer loans..................        617       0.40        706      0.49        841      0.72        595      0.71
                                               --------     -----    --------    -----     -------    -----     -------    -----
  Total loans receivable....................    156,196    100.00%    143,002    100.00%   116,127    100.00%    84,499    100.00%
                                                           ======                ======               ======               ======

  Less:
    Construction loans in process...........    (1,886)               (1,311)              (1,437)                (440)
    Allowance for loan losses...............    (1,400)               (1,717)              (1,885)              (1,564)
    Deferred loan fees, net.................        366                   298                 (70)                (361)
                                               --------              ---------            -------              -------

  Loans receivable, net.....................   $153,276              $140,272             $112,735              $82,134
                                               ========              ========             ========              =======
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                         1996
                                                  --------------------
                                                             Percent
                                                   Amount    of Total
                                                   ------    --------
<S>                                               <C>       <C>
Mortgage Loans:
  Residential:
   One- to four-family......................      $65,002    74.50%
   Multi-family.............................        1,115     1.28
   Home equity loans and lines(1)...........        4,388     5.03
   Commercial real estate...................       12,707    14.56
   Construction and development.............        3,032     3.47
                                                  -------    -----
      Total mortgage loans..................       86,244    98.84
                                                  -------    -----
 Commercial loans............................         234     0.27
                                                  -------    -----
 Consumer Loans:
    Passbook or certificate.................          543     0.62
    Other....................................         234     0.27
                                                  -------    -----
      Total consumer loans..................          777     0.89
                                                  -------    -----
  Total loans receivable....................       87,255   100.00%
                                                            ======

  Less:
    Construction loans in process...........         (592)
    Allowance for loan losses...............       (1,200)
    Deferred loan fees, net.................         (432)
                                                  -------
    Loans receivable, net...................      $85,031
                                                  =======

</TABLE>
(1)  Includes second mortgage loans other than home equity loans of $-0-,  $-0-,
     $63,000,  $74,000 and $91,000 at December 31, 1999,  1998,  1997,  1996 and
     1995.

                                       3

<PAGE>
         Loan  Maturity.  The following  table shows the  remaining  contractual
maturity of the Bank's loans at December  31,  1999.  The table does not include
the effect of future principal repayments or prepayments.
<TABLE>
<CAPTION>
                                                                           At December 31, 1999
                                                  -------------------------------------------------------------------------

                                                  One- to                Equity                 Construction
                                                   Four-       Multi-   Loans and    Commercial      and
                                                  Family       Family    Lines      Real Estate  Development   Commercial
                                                  ------       ------    -----      -----------  -----------   ----------
                                                                             (In thousands)
Amounts due:
<S>                                               <C>           <C>       <C>           <C>      <C>               <C>
    One year or less...........................   $  398        $ --      $ 151         $ --     $ 3,259           $-
                                                --------      ------    -------      -------     -------          ---
    After one year:
       More than one year to three years.......      893          38        163          333         490           --
       More than three years to five years.....    1,279         267      1,412        1,084          --            2
       More than five years to ten years.......    8,413          --      3,537        2,273          30           38
       More than 10 years to 20 years..........   26,550       1,204      8,348        8,307          --           --
        More than 20 years.....................   85,147         184        771          968          40           --
                                                --------      ------    -------      -------     -------          ---

    Total due after one year...................  122,282       1,693     14,231       12,965         560           40
                                                --------      ------    -------      -------     -------          ---
    Total due..................................  122,680       1,693     14,382       12,965       3,819           40
          Less:
              Loans in process.................       --          --         --           --      (1,886)          --
              Deferred loan (fees) costs.......      340           5         --           36         (15)          --
              Allowance for loan losses........     (927)        (29)      (198)        (180)        (58)          --
                                                --------      ------    -------      -------     -------          ---
       Loans receivable, net................... $122,093      $1,669    $14,184      $12,821     $ 1,860          $40
                                                ========      ======    =======      =======     =======          ===
<CAPTION>
                                                   -----------------
                                                                Total
                                                   Consumer     Loans
                                                   --------     -----
<S>                                                  <C>       <C>
Amounts due:
    One year or less...........................      $356      $ 4,164
                                                     ----      -------
    After one year:
       More than one year to three years.......       123        2,040
       More than three years to five years.....       138        4,182
       More than five years to ten years.......        --       14,291
       More than 10 years to 20 years..........        --       44,409
       More than 20 years......................        --       87,110
                                                      ---      -------
    Total due after one year...................       261      152,032
                                                      ---      -------

    Total due..................................       617      156,196
          Less:
              Loans in process.................        --       (1,886)
              Deferred loan (fees) costs.......        --          366
              Allowance for loan losses........       (8)       (1,400)
                                                      ---       ------
       Loans receivable, net...................      $609     $153,276
                                                     ====     ========
</TABLE>
                                       4
<PAGE>
         The following table sets forth, at December 31, 1999, the dollar amount
of loans  contractually due after December 31, 2000, and whether such loans have
fixed interest rates or adjustable interest rates.
<TABLE>
<CAPTION>
                                                                         Due After December 31, 2000
                                                           -------------------------------------------------------
                                                             Fixed                Adjustable                Total
                                                           --------                 -------               --------
                                                                               (In thousands)
<S>                                                         <C>                     <C>                   <C>
Mortgage loans:
   One- to four-family......................                $85,773                 $36,509               $122,282
   Multi-family.............................                  1,693                      --                  1,693
   Equity loans and lines...................                 10,077                   4,154                 14,231
   Commercial real estate...................                 11,467                   1,498                 12,965
   Construction and development.............                    290                     270                    560
                                                           --------                 -------               --------
     Total mortgage loans...................                109,300                  42,431                151,731
Commercial loans............................                     40                      --                     40
Consumer loans..............................                    227                      34                    261
                                                           --------                 -------               --------

       Total loans .........................               $109,567                 $42,465               $152,032
                                                           ========                 =======               ========

</TABLE>

         Origination,  Purchase  and  Servicing  of Loans.  The Bank's  mortgage
lending  activities are conducted  primarily by its loan personnel  operating in
all of the Bank's  branch  offices.  All loans  originated  by the Bank,  either
through internal  sources or through loan brokers,  are underwritten by the Bank
pursuant  to  the  Bank's  policies  and  procedures.  The  Bank's  underwriting
policies,  guidelines  and procedures are modeled after those of FNMA and FHLMC.
The Bank  originates  both  adjustable-rate  and  fixed-rate  loans.  The Bank's
ability to  originate  fixed- or  adjustable-rate  loans is  dependent  upon the
relative  customer  demand for such loans,  which is affected by the current and
expected future level of interest rates. It is the general policy of the Bank to
retain all loans  originated in its portfolio.  The Bank  currently  retains the
servicing  for all  loans  originated  in its  portfolio.  The  Bank  has  faced
significant  competition for loans in its market area.  Until 1996, the Bank had
relied  solely  upon its own  mortgage  staff to  originate  loans and  depended
primarily  upon getting loans from the Bank's  customer  base.  The Bank did not
aggressively  advertise,  nor did it pay brokers to introduce loans to the Bank.
Since 1996, the Bank has sought to compete more  aggressively for loans. To that
end, the Bank began paying its retail and mortgage loan  origination  staff cash
incentives  based upon loan  originations  and has  significantly  increased its
advertising  in its local  market  area.  The Bank has also begun  working  with
mortgage brokers and paying them fees in return for referring loan applicants to
the Bank.  The Bank's  efforts have enabled it to  substantially  increase  loan
originations  since 1996.  Specifically,  the Bank  originated  $42.2 million in
mortgage loans in 1999, $50.5 million in 1998 and $46.4 million in 1997.
<PAGE>
         During the years ended  December 31, 1999 and  December  31, 1998,  the
Bank  originated  $34.5 million and $45.8 million of one- to four-family  loans,
respectively,  including  home equity loans and lines of credit.  Based upon the
Bank's  investment  needs and market  opportunities,  the Bank has, on occasion,
purchased loans,  primarily one- to four-family loans, or participated in loans,
primarily   multi-family  loans  through  the  Thrift   Institutions   Community
Investment  Corporation of New Jersey ("TICIC").  At December 31, 1999, the Bank
had nine loan participations  through TICIC totalling $2.0 million. The Bank has
in its loan portfolio  loans generated by third-party  mortgage  companies which
were underwritten pursuant to the Bank's policies, and closed in the name of the
Bank.


                                       5
<PAGE>
         The following table sets forth the Bank's loan originations, purchases,
and  principal  repayments  for the  periods  indicated.  The Bank sold no loans
during the periods indicated.
<TABLE>
<CAPTION>
                                                                                         For the Years Ended
                                                                                            December 31,
                                                                                  ---------------------------------
                                                                                    1999         1998        1997
                                                                                  --------    --------     --------
<S>                                                                               <C>         <C>          <C>
Beginning balance.............................................................    $143,002    $116,127     $ 84,499
                                                                                  --------    --------     --------
  Purchases--Multi-family mortgage loans.......................................        970         281           --
                                                                                  --------    --------     --------
  Loans originated:
    Mortgage  loans:
       One- to four-family....................................................      25,440      41,194       35,017
       Multi-family...........................................................         455          --           --
       Home equity lines......................................................       9,022       4,644        4,330
       Commercial real estate.................................................       2,485       2,310        1,436
       Construction and land development......................................       4,803       2,317        5,610
                                                                                  --------    --------     --------
           Total mortgage loans...............................................      42,205      50,465       46,393
                                                                                  --------    --------     --------
    Consumer loans:
       Passbook loans.........................................................         725         371          477
       Automobile.............................................................         116         167          222
       Credit lines(1)........................................................         141           3           28
                                                                                    -------    --------     --------
           Total consumer loans...............................................         982         541          727
                                                                                   --------    --------     --------

    Loans made to facilitate the sale of
      real estate owned.......................................................          --          --           --
                                                                                  --------    --------     --------
           Total originations.................................................      43,187      51,006       47,120
                                                                                  --------    --------     --------
  Loans transferred to real estate owned......................................        (309)         --        (680)
                                                                                  --------    --------     --------
    Principal repayments and other, net.......................................    (30,654)     (24,412)    (14,812)
                                                                                  --------    --------     --------
Ending balance................................................................    $156,196    $143,002     $116,127
                                                                                  ========    ========     ========
</TABLE>
         One- to Four-Family  Mortgage Lending.  The Bank offers both fixed-rate
and  adjustable-rate  mortgage  loans  ("ARM")  secured  by one- to  four-family
residences with maturities of up to 30 years.  Loan  originations  are generally
obtained  from the Bank's  retail and loan  origination  staff,  from local real
estate  agents,  from  wholesale  brokers and their contacts in the Bank's local
real estate industry, from existing or past customers and through referrals from
members of the local communities and advertising.  One- to four-family  mortgage
loans are generally  underwritten in accordance with  FHLMC/FNMA  standards.  At
December 31, 1999,  one- to four-family  mortgage loans totalled $122.7 million,
or 78.5% of the Bank's  total loans  receivable.  Of the Bank's  mortgage  loans
secured  by one- to  four-family  residences,  $86.2  million,  or  70.2%,  were
fixed-rate loans and $36.5 million or 29.8% were ARM loans.

                                       6
<PAGE>
         The Bank currently offers fixed-rate  mortgage loans with terms from 10
to 30  years.  The  Bank  generally  retains  for its  portfolio  all  loans  it
originates.  The Bank also offers ARM loan  programs  made for terms of 30 years
with interest rates which adjust  periodically.  The Bank's ARM loans  generally
provide for periodic  (not more than 2.0% over the existing  interest  rate) and
overall  (not more than 6.0%) caps on the  increase or decrease in the  interest
rate at any  adjustment  date and over the life of the loan.  The interest  rate
adjustment  on these loans is indexed to the  one-year  U.S.  Treasury CMT Index
with a repricing margin of 2.75% above the index.

         The  origination of  adjustable-rate  residential  mortgage  loans,  as
opposed  to  fixed-rate  residential  mortgage  loans,  helps  reduce the Bank's
interest rate exposure to increases in interest rates. However,  adjustable-rate
loans  generally pose credit risks not inherent in fixed-rate  loans,  primarily
because as interest rates rise,  the  underlying  payments of the borrower rise,
thereby  increasing  the  potential  for default.  Periodic and lifetime caps on
interest  rate  increases  help to reduce the credit  risk  associated  with the
Bank's adjustable-rate loans but also limit the interest rate sensitivity of its
adjustable-rate mortgage loans.

         The  Bank's  policy  generally  is to  originate  one-  to  four-family
residential  mortgage  loans in amounts up to 90% of the lower of the  appraised
value or the selling  price of the  property  securing the loan,  but  generally
requires private mortgage insurance if the loan is in an amount in excess of 80%
of the lower of the appraised value or selling price.  Mortgage loans originated
by the  Bank  include  due-on-sale  clauses  which  provide  the  Bank  with the
contractual  right to deem the loan immediately due and payable in the event the
borrower  transfers  ownership  of the  property  without  the  Bank's  consent.
Due-on-sale  clauses are an important means of adjusting the rates on the Bank's
fixed-rate  mortgage loan  portfolio  and the Bank has  generally  exercised its
rights under these  clauses.  The Bank requires  fire,  casualty,  title and, in
certain cases, flood insurance on all properties securing real estate loans made
by the Bank.

         In an effort to provide financing for first-time home buyers,  the Bank
offers a first-time home buyers program. This program offers one- to four-family
residential mortgage loans to qualified individuals.  These loans are originated
using the Bank's standard underwriting guidelines. With respect to loans granted
under this program,  the Bank originates these loans in amounts up to 95% of the
lower of the appraised value or selling price of the property securing the loan.
In addition,  the Bank also  participates in the First Home Club Program through
the FHLB-NY, which benefits low income first time homebuyers.

         Home Equity  Loans.  The Bank offers  fixed-rate  home equity loans and
floating rate home equity lines of credit in amounts of up to $150,000. Loans in
excess of $150,000 may be made with Board approval. Home equity loans have fixed
rates of  interest  with terms of up to 20 years.  Interest  rates on such loans
will vary depending on the  amortization  period chosen by the  borrowers.  Home
equity lines of credit have adjustable-rates of interest,  which may adjust on a
monthly basis. The  adjustable-rate of interest charged on such loans is indexed
to the prime rate as  published  in The Wall  Street  Journal.  Currently,  home
equity lines of credit  originated at this time bear a maximum lifetime interest
rate cap of 14.0%.  The maximum  combined  loan-to-value  ("LTV")  ratio on home
equity loans and equity lines of credit is 70%;  however,  this policy  provides
that  management  has the discretion to make such real estate loans in excess of
70%. At December  31, 1999,  the Bank had in its loan  portfolio an aggregate of
$19.4  million of home equity loans and equity  lines of credit,  of which $10.3
<PAGE>
million were  fixed-rate home equity loans and $9.1 million were equity lines of
credit. Of the $9.1 million equity lines of credit,  $5.0 million was drawn upon
such loans at December 31, 1999. The underwriting standards employed by the Bank
for home  equity  loans  and  lines of credit  include  a  determination  of the
applicant's credit history and an assessment of the applicant's  ability to meet
existing  obligations  and  payments on the  proposed  loan and the value of the
collateral  securing the loan. The stability of the  applicant's  monthly income
may  be  determined  by  verification  of  gross  monthly  income  from  primary
employment   and,   additionally,   from  any   verifiable   secondary   income.
Creditworthiness of the applicant is of

                                       7
<PAGE>
primary  consideration.  The Bank's  home  equity  loans and lines of credit are
secured  by  first  or  second  liens  on one-  to  four-family  residences  and
condominiums located in the Bank's primary market area.

         Commercial  Real  Estate  and  Multi-Family   Lending.  The  Bank  also
originates  multi-family  and  commercial  real estate loans that are  generally
secured  by five or more  unit  apartment  buildings  and  properties  used  for
business purposes such as small shopping centers located in northern New Jersey.
The Bank's  multi-family and commercial real estate underwriting policy provides
that such real  estate  loans may be made in amounts up to 65% of the  appraised
value of the property;  however,  this policy  provides that  management has the
discretion  to make such  real  estate  loans in excess of 65% of the  appraised
value of the  property.  The Bank's  multi-family  and  commercial  real  estate
lending  is limited  by the  regulatory  loans-to-one  borrower  limit  which at
December 31, 1999 was $5.7 million. The Bank currently  originates  multi-family
and commercial real estate loans, generally with terms of up to 20 years and has
developed  a  variety  of  programs,   including   balloon-type  and  adjustable
mortgages,  indexed  to the  FHLB  advance  rate,  the  Prime  Rate and the U.S.
Treasury Bill rate. The Bank's  multi-family  and  commercial  real estate loans
have fixed or  adjustable  rates of interest  that adjust  periodically  and are
indexed to either the prime rate as published in The Wall Street  Journal or the
U.S.  Treasury  Bill. In reaching its decision on whether to make a multi-family
or commercial  real estate loan, the Bank considers the net operating  income of
the property, the borrower's expertise, credit history and profitability and the
value of the  underlying  property.  The Bank has  generally  required  that the
properties  securing these real estate loans have debt service  coverage  ratios
(the ratio of earnings before debt service to debt service) of at least 1.15. In
addition,  environmental  impact  surveys may be required for  multi-family  and
commercial real estate loans. Generally, multi-family and commercial real estate
loans made to  corporations,  partnerships  and other business  entities require
personal  guarantees  by the  principals.  The Bank may not  require a  personal
guarantee on such loans  depending on the  creditworthiness  of the borrower and
the amount of the downpayment  and other  mitigating  circumstances.  The Bank's
multi-family  real estate loan  portfolio at December 31, 1999 was $1.7 million,
or 1.1%, of total loans  receivable and the Bank's  commercial  real estate loan
portfolio at such date was $13.0 million, or 8.3%, of total loans receivable.

         Loans secured by multi-family and commercial real estate properties are
generally  larger and involve a greater  degree of risk than one- to four-family
residential  mortgage loans.  Because  payments on loans secured by multi-family
and  commercial  real  estate  properties  are  often  dependent  on  successful
operation  or  management  of the  properties,  repayment  of such  loans may be
subject to a greater extent to the then prevailing conditions in the real estate
market or the  economy.  The Bank seeks to  minimize  these  risks  through  its
underwriting standards.

         Construction and Development Lending. The Bank originates  construction
and  development  loans for the  development of one- to four-family  residences.
Such loans are made principally to licensed and experienced  developers known to
the Bank in its  primary  market  area  for the  construction  of  single-family
developments.  The Bank also originates  construction and development  loans for
the development of commercial properties.  The Bank generally does not originate
loans secured by unimproved land.  Construction  loans are originated in amounts
up to 70% of the lesser of the appraised value of the property,  as improved, or
the sales price.  Such loans are offered for up to two year terms and adjustable
<PAGE>
interest rates which may adjust monthly and float at margins which are generally
indexed to the Prime Rate of interest  as  reported in The Wall Street  Journal.
Proceeds of construction  loans are disbursed as phases of the  construction are
completed.  Generally,  if the borrower is a  corporation,  partnership or other
business entity, personal guarantees by the principals are required. At December
31, 1999, the Bank had $3.8 million of construction loans which amounted to 2.4%
of the Bank's total loans receivable.

         Construction  and  development  financing  is generally  considered  to
involve a higher  degree of credit risk than  long-term  financing  on improved,
owner-occupied  real estate.  Risk of loss on a  construction  loan

                                       8
<PAGE>
is dependent largely upon the accuracy of the initial estimate of the property's
value at completion of  construction  or  development  compared to the estimated
cost (including  interest) of construction and other assumptions,  including the
estimated time to sell residential  properties.  If the estimate of value proves
to be inaccurate,  the Bank may be confronted  with a project,  when  completed,
having a value which is insufficient to assure full repayment.

         Consumer  Lending.  Consumer  loans at December  31,  1999  amounted to
$617,000, or 0.4% of the Bank's total loans receivable,  and consisted primarily
of $341,000 in loans  secured by deposit  accounts  and  $243,000 in  automobile
loans.  Such loans are generally  originated in the Bank's  primary market area.
These loans are generally  shorter term and have higher interest rates than one-
to four-family mortgage loans.

         Loans secured by rapidly depreciable assets such as automobiles or that
are unsecured  entail greater risks than one- to four-family  mortgage loans. In
such  cases,  repossessed  collateral  for a  defaulted  loan may not provide an
adequate source of repayment of the outstanding  loan balance,  since there is a
greater likelihood of damage, loss or depreciation of the underlying collateral.
Further,  consumer  loan  collections  on  these  loans  are  dependent  on  the
borrower's continuing financial stability and, therefore,  are more likely to be
adversely  affected  by job  loss,  divorce,  illness  or  personal  bankruptcy.
Finally,  the application of various federal and state laws,  including  federal
and state  bankruptcy  and  insolvency  laws,  may limit the amount which can be
recovered on such loans in the event of a default.

         Commercial  Lending.  At  December  31,  1999,  the Bank had $40,000 in
commercial loans,  which the Bank originated through FHLB program over ten years
ago. The Bank  currently  anticipates  that  commercial  lending  activity  will
increase in the immediate future.

         Loan  Approval  Procedures  and  Authority.   The  Board  of  Directors
establishes the lending policies and loan approval limits of the Bank. All loans
originated by the Bank with principal  amounts in excess of $1.0 million require
the approval of the Board of  Directors.  All loans  originated by the Bank with
principal amounts above $350,000, but less than or equal to $1.0 million require
the  approval of the Lending  Committee.  All other loans may be approved by the
Bank's Chief Lending Officer. Pursuant to OTS regulations, loans to one borrower
cannot exceed 15% of the Bank's  unimpaired  capital and surplus.  The Bank will
not make loans to one borrower that are in excess of the regulatory limits.

         Underwriting.  With respect to all loans  originated by the Bank, it is
the general  policy of the Bank to retain all such loans in its  portfolio.  The
Bank usually underwrites loans in accordance with FNMA or FHLMC guidelines. Upon
receipt of a completed loan  application from a prospective  borrower,  a credit
report is ordered and certain other  information  is verified by an  independent
credit agency. If necessary,  additional financial  information may be required.
An  appraisal  of real estate  intended to secure a proposed  loan  generally is
required to be performed by outside  appraisers  approved by the Bank. The Board
annually  approves  independent  appraisers  used by the Bank and  approves  the
Bank's  appraisal  policy.  The  Bank's  policy  is to obtain  title and  hazard
insurance on all mortgage loans and flood  insurance when necessary and the Bank
generally  requires  borrowers to make payments to a mortgage escrow account for
the payment of property taxes. No title or flood insurance is required, however,
for home equity loans.
<PAGE>
Delinquent Loans, Classified Assets and Real Estate Owned

         Delinquencies  and Classified  Assets.  Reports  listing all delinquent
accounts are  generated and reviewed by management at least once a month and the
Board  of  Directors   performs  a  monthly  review  of  all  loans  or  lending
relationships  delinquent 60 days or more and all real estate owned ("REO"). The
procedures taken by the Bank with respect to delinquencies vary depending on the
nature of the loan,  period and cause

                                       9
<PAGE>
of  delinquency  and  whether  the  borrower is  habitually  delinquent.  When a
borrower fails to make a required  payment on a loan, the Bank takes a number of
steps to have the borrower cure the  delinquency and restore the loan to current
status.  The Bank  generally  sends the borrower a written notice of non-payment
after the loan is first past due. The Bank's guidelines  provide that telephone,
written   correspondence  and/or  face-to-face  contact  will  be  attempted  to
ascertain  the reasons for  delinquency  and the  prospects of  repayment.  When
contact is made with the  borrower  at any time prior to  foreclosure,  the Bank
will attempt to obtain full payment, offer to work out a repayment schedule with
the borrower to avoid  foreclosure or, in some instances,  accept a deed in lieu
of  foreclosure.  In the  event  payment  is not then  received  or the loan not
otherwise satisfied,  additional letters and telephone calls generally are made.
If the loan is still not brought  current or satisfied and it becomes  necessary
for the Bank to take legal  action,  which  typically  occurs after a loan is 90
days or more delinquent,  the Bank will commence foreclosure proceedings against
any real property  that secures the loan. If a foreclosure  action is instituted
and the loan is not brought  current,  paid in full,  or  refinanced  before the
foreclosure   sale,  the  property  securing  the  loan  generally  is  sold  at
foreclosure and, if purchased by the Bank, becomes real estate owned.

         Federal regulations and the Bank's Asset Classification  Policy require
that the Bank  utilize an  internal  asset  classification  system as a means of
reporting  problem and potential  problem assets.  The Bank has incorporated the
OTS internal asset  classifications  as a part of its credit monitoring  system.
The  Bank  currently   classifies   problem  and  potential  problem  assets  as
"Substandard," "Doubtful" or "Loss" assets. An asset is considered "Substandard"
if it is inadequately  protected by the current net worth and paying capacity of
the obligor or of the collateral pledged, if any.  "Substandard"  assets include
those  characterized by the "distinct  possibility" that the insured institution
will  sustain  "some  loss"  if  the  deficiencies  are  not  corrected.  Assets
classified as "Doubtful" have all of the weaknesses inherent in those classified
"Substandard"  with the added  characteristic  that the weaknesses  present make
"collection or liquidation in full," on the basis of currently  existing  facts,
conditions,  and values, "highly questionable and improbable." Assets classified
as "Loss" are those  considered  "uncollectible"  and of such little  value that
their continuance as assets without the establishment of a specific loss reserve
is not warranted.

         Management of the 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 the general economic and real estate
market conditions.  The Bank utilizes a two tier approach: (i) 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 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, type and estimated fair value of collateral
and financial  condition of the  borrowers.  Specific loan loss  allowances  are
established for identified loans based on a review of such information.  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 loan loss allowances are  established,  actual losses are
dependent upon future events and, as such, further additions to the level of the
allowance for loan losses may be necessary.
<PAGE>
         A savings  institution's  determination as to the classification of its
assets and the amount of its  valuation  allowances  is subject to review by the
OTS which can order the  establishment  of  additional  general or specific loss
allowances. The OTS, in conjunction with the other federal banking agencies, has
adopted an  interagency  policy  statement on the  allowance  for loan and lease
losses.  The policy statement  provides  guidance for financial  institutions on
both the  responsibilities of management for the assessment and establishment of
adequate  allowances  and  guidance  for  banking  agency  examiners  to  use in
determining the adequacy of general valuation guidelines.  Generally, the policy
statement  recommends that  institutions  have effective systems and

                                       10
<PAGE>
controls  to  identify,   monitor  and  address  asset  quality  problems;  that
management has analyzed all significant  factors that affect the  collectibility
of the portfolio in a reasonable  manner;  and that  management has  established
acceptable  allowance evaluation processes that meet the objectives set forth in
the policy statement.  Although  management  believes that, based on information
currently  available  to it at this  time,  its  allowance  for loan  losses  is
adequate,  actual losses are dependent upon future events and, as such,  further
additions to the level of allowances for loan losses may become necessary.

         The Board reviews  classified assets reports prepared by management and
classifies  its  assets on a  quarterly  basis.  The Bank  classifies  assets in
accordance with the management guidelines described above. At December 31, 1999,
the Bank had $1.2  million,  or 0.36% of total assets,  of assets  designated as
"Substandard,"  consisting of five one- to four-family mortgage loans, totalling
$553,000,  and real estate owned totalling  $691,000.  At December 31, 1999, the
largest loan designated as "Substandard" had a carrying balance of $189,000, and
was a  single-family  mortgage  loan.  At  December  31,  1999,  no assets  were
designated as "Doubtful" or "Loss."

                                       11
<PAGE>
                  The  following  table sets forth  delinquencies  in the Bank's
loan portfolio as of the dates indicated.
<TABLE>
<CAPTION>
                                           At December 31, 1999                              At December 31, 1998
                               -------------------------------------------------   ----------------------------------------------
                                   60-89 Days              90 Days or More             60-89 Days              90 Days or More
                               ---------------------     -----------------------   ---------------------   -----------------------
                                           Principal                  Principal                 Principal                 Principal
                                Number     Balance        Number      Balance       Number      Balance      Number       Balance
                               of Loans    of Loans      of Loans     of Loans     of Loans     of Loans     of Loans     of Loans
                               --------    --------      --------     --------     --------     --------     --------     --------
<S>                              <C>         <C>           <C>        <C>            <C>        <C>            <C>        <C>
Loans: ..................                                            (Dollars in thousands)
   Residential Mortgage .           7       $  369           11       $  792            1       $   15           14       $1,201
   Commercial Mortgage ..          --           --           --           --           --           --            1          158
   Construction and land           --           --           --           --           --           --            2          725
      development
                                 ----         ----         ----         ----         ----         ----         ----         ----
     Total loans ........           7       $  369           11       $  792            1       $   15           17       $2,084
                                 ====         ====         ====         ====         ====         ====         ====         ====
Delinquent loans to total
    loans ...............        0.51%        0.24%        0.79%        0.51%        0.01%        0.01%        1.25%        1.46%
                                 ====         ====         ====         ====         ====         ====         ====         ====
<CAPTION>

                                                         At December 31, 1997
                                          -----------------------------------------------------
                                                60-89 Days                 90 Days or More
                                                         Principal                    Principal
                                           Number         Balance         Number       Balance
                                          of Loans        of Loans       of Loans      of Loans
                                          --------        --------       --------      --------
<S>                                          <C>          <C>               <C>        <C>
Loans:                                                    (Dollars in thousands)
   Residential Mortgage.........              10           $528              19         $1,652
   Commercial Mortgage..........              --             --               1            119
   Construction and land                      --             --               2            718
      development...............            ----           ----            ----         ------
     Total loans................              10           $528              22         $2,489
                                            ====           ====            ====         ======

Delinquent loans to total
  loans.........................            0.72%          0.45%           1.59%          2.14%
                                            ====           ====            ====         ======
</TABLE>
                                       12
<PAGE>
         Non-Performing  Assets and Impaired  Loans.  The  following  table sets
forth information  regarding nonaccrual loans and REO. At December 31, 1999, REO
totalled $900,000 and consisted of nine properties. It is the policy of the Bank
to  cease  accruing  interest  on  loans  90 days or more  past due and to fully
reserve for all previously  accrued  interest.  For the years ended December 31,
1999 and 1998,  the amount of  additional  interest  income that would have been
recognized  on  non-accrual  loans if such  loans had  continued  to  perform in
accordance with their contractual terms was $23,000 and $162,000,  respectively.
On January 1, 1995,  the Bank adopted SFAS No. 114  "Accounting by Creditors for
Impairment  of a Loan," as amended by SFAS No.  118.  At  December  31, 1999 and
1998,  total impaired loans were $189,000 and $1.46 million,  respectively.  All
impaired  loans are  residential  real  estate  mortgage  loans  which have been
measured for impairment  using the fair value of the collateral  method.  During
the year ended December 31, 1999,  the average  recorded value of impaired loans
was $647,000. For these loans, interest income of $147,000 was recognized during
1999.
<TABLE>
<CAPTION>
                                                                                  At December 31,
                                                               --------------------------------------------------
                                                                1999       1998       1997       1996       1995
                                                               ------     ------     ------     ------     ------
<S>                                                            <C>        <C>        <C>        <C>          <C>
Nonaccrual loans:
   Residential Mortgages..................................     $  792     $1,201     $1,576     $1,733       $931
   Commercial Mortgages...................................         --        158        119        431        380
   Construction and land development......................         --        725        718        705        734
                                                               ------     ------     ------     ------     ------
     Total nonaccrual loans...............................        792      2,084      2,413      2,869      2,045
Restructured loans:
   Residential Mortgages..................................         92         94         94         99        104
                                                               ------     ------     ------     ------     ------
     Total non-performing loans...........................        884      2,188      2,507      2,968      2,149

Real estate owned, net(1).................................        900        582      1,215      1,394      1,352
                                                               ------     ------     ------     ------     ------

     Total non-performing assets..........................     $1,784     $2,770     $3,722     $4,362     $3,501
                                                               ======     ======     ======     ======     ======
Non-performing loans as a
   percent of total loans(2)..............................      0.57%      1.46%      2.16%      3.51%      2.46%
                                                               ======     ======     ======     ======     ======
Non-performing assets as
   a percent of total assets(3)...........................      0.51%      0.84%      1.24%      1.85%      1.57%
                                                               ======     ======     ======     ======     ======
</TABLE>
(1)   REO balances are shown net of related valuation  allowances.  REO includes
      $209,000 of property that is not considered substandard.
(2)   Non-performing  loans  consist  of all  loans 90 days or more past due and
      other  loans  which  have  been  identified  by  the  Bank  as  presenting
      uncertainty with respect to the collectibility of interest or principal.
(3)   Non-performing assets consist of non-performing loans and REO.
<PAGE>
         Allowance for Loan Losses. The allowance for loan losses is established
through a provision  for loan losses  based on  management's  evaluation  of the
risks inherent in its loan portfolio and the general economy.  The allowance for
loan losses is maintained at an amount  management  considers  adequate to cover
estimated  losses in loans  receivable  which are deemed  probable and estimable
based on information currently known to management.  The allowance is based upon
a  number  of  factors,  including  current  economic  conditions,  actual  loss
experience and industry trends. In addition,  various regulatory agencies, as an
integral  part of their  examination  process,  periodically  review  the Bank's
allowance for loan losses. Such agencies may require the Bank to make additional
provisions for estimated  loan losses based upon judgments  different from those
of management.  As of December 31, 1999 and 1998, the Bank's  allowance for loan
losses was 0.90% and 1.20%,  respectively,  of total loans receivable and 176.8%
and 82.4%, respectively,  of nonaccrual loans. The Bank had non-accrual loans of
$792,000 and $2.1 million at December 31, 1999 and 1998, respectively.  The Bank
will continue to monitor and modify its allowances for loan losses as conditions
dictate.  While  management  believes  the Bank's  allowance  for loan losses is
sufficient  to cover  losses  inherent in its loan  portfolio  at this

                                       13
<PAGE>
time,  no  assurances  can be given that the Bank's level of allowance  for loan
losses will be  sufficient  to cover future loan losses  incurred by the Bank or
that future  adjustments  to the allowance for loan losses will not be necessary
if economic  and other  conditions  differ  substantially  from the economic and
other  conditions  used by  management  to  determine  the current  level of the
allowance for loan losses.

         The Bank has established a standardized  process to assess the adequacy
of the allowance for loan losses and to identify the risks  inherent in the loan
portfolio.  The process  incorporates  credit reviews and gives consideration to
areas of exposure such as concentrations of credit,  local economic  conditions,
trends in delinquencies,  collateral coverage, the composition of the performing
and  non-performing  loan  portfolios,  and  other  risks  inherent  in the loan
portfolio.

         Specific allocations of the allowance for loan losses are identified by
individual loan based upon a detailed  credit review of each such loan.  General
loan loss  allowances  are allocated to pools of loans  categorized  by type and
assigned allowance  percentages which take into effect past charge-off  history,
industry averages and current trends and risks.  Finally, an unallocated portion
of the allowance is  maintained to account for the general  inherent risk in the
loan  portfolio,  known  circumstances  which are not addressed in the allocated
portion of the allowance (such as the increased  dependence on outside  mortgage
brokers for originations), and the necessary imprecision in the determination of
the allocation portion of the allowance.

         Among  the more  significant  situations  and  circumstances  which are
considered  within the  unallocated  portion of the  allowance  is that the Bank
began  aggressively  competing in the market for loan originations in early 1997
via various means not previously  utilized,  such as the use of outside mortgage
brokers and paying bonuses to inside loan  origination  personnel.  In addition,
the Bank  increased  its  advertising  efforts and  expanded its product line to
include product types with more risk, such as a first-time  homeowner loan which
allows for higher than normal loan to collateral ratios. The loan portfolio grew
by $13.2 million or 9.2% in 1999, by $26.9 million or 23.1% in 1998 and by $31.6
million,  or 37.4%,  in 1997,  due to these factors after  declining in 1996 and
1995.  The  increased   inherent  risk   associated   with  the   aforementioned
circumstances  are  elements  within the  unallocated  allowance.  Finally,  the
determination of the allocated portion of the allowance is highly subjective and
requires significant reliance on estimates,  assumptions and judgments. Specific
allowances  are  typically  based  upon the  appraised  value of the  underlying
collateral,  which can vary based upon the particular  appraiser  involved,  and
management's  estimates of property disposal costs. General allowances are based
upon  loss  percentages   applied  to  delineated  loan  categories.   The  loss
percentages are a particularly  inexact science. As such,  management has deemed
it prudent to recognize the inherent  imprecision  of the process by maintaining
what it believes to be a  conservative,  but  appropriate  level of  unallocated
reserves.
<PAGE>
         The  following  table sets forth  activity in the Bank's  allowance for
loan losses for the periods set forth in the following table.
<TABLE>
<CAPTION>
                                                           At or For the Years Ended December 31,
                                               ----------------------------------------------------------------
                                                 1999         1998           1997          1996           1995
                                               -------      -------        -------       -------        -------
                                                                      (Dollars in thousands)
<S>                                           <C>           <C>            <C>           <C>            <C>
Balance at beginning of period .........      $ 1,717       $ 1,885        $ 1,564       $ 1,200        $ 1,236
                                              -------       -------        -------       -------        -------
Provision for (recapture of) loan losses         --            (131)           487           232            510
                                              -------       -------        -------       -------        -------
Charge-offs:
   Mortgage loans:
      One- to four-family ..............         --              37             60          --             --
      Multi-family .....................         --            --             --            --               56
   Commercial real estate ..............         --            --              106          --             --
   Construction and land development ...          317          --             --            --              490
                                              -------       -------        -------       -------        -------
      Total mortgage loans .............          317            37            166          --              546
                                              -------       -------        -------       -------        -------
Recoveries:
   Construction and land development ...         --            --             --             132           --
                                              -------       -------        -------       -------        -------
Balance at end of period ...............      $ 1,400       $ 1,717        $ 1,885       $ 1,564        $ 1,200
                                              =======       =======        =======       =======        =======
Ratio of net charge-offs during
  the period to average gross loans
  during the period  ...................         0.21%         0.03%          0.17%        (0.15)%         0.63%
                                              =======       =======        =======       =======        =======
Allowance for loan losses as a
   percent of total loans ..............         0.90%         1.20%          1.62%         1.85%          1.38%
                                              =======       =======        =======       =======        =======
Allowance for loan losses as a
   percent of non-performing loans .....       158.37%        78.47%         75.19%        52.70%         55.84%
                                              =======       =======        =======       =======        =======

</TABLE>

                                       15
<PAGE>
         The following tables set forth the Bank's percent of allowance for loan
losses to total  allowance  for loan  losses  and the  percent of loans to total
loans in each of the categories listed at the dates indicated.
<TABLE>
<CAPTION>
                                                                 At December 31, 1999
                                                       -------------------------------------
                                                                                  Percent of
                                                                                   Loans in
                                                                      Percent of      Each
                                                                      Allowance    Category
                                                                       to Total    to Total
                                                       Amount         Allowance      Loans
                                                       ------         ---------      -----
                                                                (Dollars in thousands)
<S>                                                     <C>             <C>         <C>
Mortgage loans:
  Residential ....................................      $  735          52.50%      88.83%
  Commercial real estate .........................         141          10.07        8.30
  Construction and land development ..............          46           3.29        2.45
                                                        ------         ------      ------
    Total mortgage loans .........................         922          65.86       99.58
Commercial loans .................................          --             --        0.02
Consumer loans ...................................           6           0.43        0.40
                                                        ------         ------      ------
                                                           928          66.29      100.00%
Unallocated ......................................         472          33.71      ======
                                                        ------         ------
    Total allowance for loan losses ..............      $1,400         100.00%
                                                        ======         ======

<CAPTION>
                                                                          At December 31,
                       -------------------------------------------------------------------------------------------------------------
                                1998                        1997                       1996                       1995
                       --------------------------  --------------------------  -------------------------  --------------------------
                                                                        (Dollars in thousands)
                                         Percent                     Percent                     Percent                    Percent
                                         of Loans                    of Loans                    of Loans                   of Loans
                              Percent of in Each          Percent of in Each          Percent of in Each         Percent of in Each
                               Allowance Category          Allowance Category          Allowance Category         Allowance Category
                               to Total  to Total          to Total  to Total          to Total  to Total         to Total  to Total
                       Amount  Allowance   Loans   Amount  Allowance   Loans   Amount  Allowance   Loans  Amount  Allowance   Loans
                       ------  ---------   -----   ------  ---------   -----   ------  ---------   -----  ------  ---------   -----
<S>                     <C>     <C>       <C>       <C>     <C>      <C>        <C>    <C>      <C>        <C>     <C>      <C>
Mortgage loans:
   Residential.......   $ 763   44.44%     88.29%   $621    32.94%   84.44%     $511   32.67%   82.20%     $413    34.42%   80.81%
   Commercial real
     estate..........     122    7.11       8.11     112     5.94     9.21       184   11.77    14.53       190    15.83    14.56
   Construction and
     land
     development.....     418   24.34       3.07     628    33.32     5.58       349   22.31     2.46       141    11.75     3.47
                        -----   -----     ------    ----     -----    ----      ---    -----     ----       ---    -----     ----
      Total mortgage    1,303   75.89      99.47   1,361    72.20    99.23     1,044   66.75    99.19       744    62.00    98.84
        loans........
Commercial loans.....      --      --       0.04      --       --     0.05        --      --     0.10         1     0.08     0.27
Consumer loans.......       6    0.35       0.49       6     0.32     0.72         4    0.26     0.71         6     0.50     0.89
                        -----   -----     ------    ----    -----     ----     -----   -----     ----       ---    -----     ----
                        1,309   76.24     100.00%  1,367    72.52   100.00%    1,048   67.01   100.00%      751    62.58   100.00%
                                          ======                    ======                     ======                      ======
Unallocated..........     408   23.76                518    27.48                516   32.99                449    37.42
                       ------   -----                ---    -----                ---   -----                ---    -----
   Total.............  $1,717  100.00%            $1,885   100.00%            $1,564  100.00%            $1,200   100.00%
                       ======  ======             ======   ======             ======  ======             ======   ======
</TABLE>
                                       16
<PAGE>
         Real Estate Owned.  At December 31, 1999,  the Company and the Bank had
$900,000 of real estate owned consisting of nine properties, of which seven were
acquired through foreclosure. When a property is acquired through foreclosure or
deed in lieu of  foreclosure,  it is  initially  recorded  at the  lower  of the
recorded  investment in the corresponding  loan or the fair value of the related
assets at the date of foreclosure, less costs to sell. Thereafter, if there is a
further deterioration in value, a specific valuation allowance is provided via a
charge  to  operations  for the  diminution  in value.  It is the  policy of the
Company and the Bank to have obtained an appraisal on all real estate subject to
foreclosure proceedings prior to the time of foreclosure,  to require appraisals
on a periodic  basis on  foreclosed  properties  and to conduct  inspections  on
foreclosed properties.

Investment Activities

         The  Company  can  invest  in  common  and  preferred  stocks,  limited
partnerships  and all  investments  in which the Bank is  permitted  to  invest.
Anything  else requires the Board of Director's  approval.  Federally  chartered
savings  institutions  have the  authority to invest in various  types of liquid
assets,  including  United States  Treasury  obligations,  securities of various
federal  agencies,   certificates  of  deposit  of  insured  banks  and  savings
institutions,  bankers'  acceptances,  repurchase  agreements and federal funds.
Subject to various  restrictions,  federally chartered savings  institutions may
also invest their assets in commercial  paper,  investment-grade  corporate debt
securities  and mutual  funds whose  assets  conform to the  investments  that a
federally  chartered  savings  institution  is  otherwise   authorized  to  make
directly.  Additionally,  the Bank must maintain  minimum  levels of investments
that qualify as liquid assets under OTS regulations.  Historically, the Bank has
maintained  liquid  assets  above the  minimum OTS  requirements  and at a level
considered to be adequate to meet its normal daily activities.

         The Bank's current policies  generally limit securities  investments to
U.S.  Government  and agency  securities,  municipal  bonds and  corporate  debt
obligations  and corporate  equities.  In addition,  the Bank's  policies permit
investments  in  mortgage-backed  securities,  including  securities  issued and
guaranteed by FNMA,  FHLMC and GNMA.  The Bank's current  securities  investment
strategy is to continue to emphasize the purchase of mortgage-backed  securities
and U.S.  Government  and  agency  obligations  as well as state  and  municipal
obligations for purposes of interest rate risk management.

         At December 31,  1999,  the Company had $165.7  million in  securities,
consisting primarily of mortgage-backed  securities,  U.S. Government and agency
obligations,  trust preferred securities and municipal obligations. SFAS No. 115
requires  the  Company  to  designate  its   securities   as   held-to-maturity,
available-for-sale  or trading  depending on the Company's  intent regarding its
investments.  The Company  does not  currently  maintain a trading  portfolio of
securities.   At  December  31,  1999,  all  of  the  Company's  mortgage-backed
securities were classified as  held-to-maturity.  Also at that date, 6.6% of the
Company's investment securities were classified as available-for-sale  and 93.4%
were  classified  as   held-to-maturity.   Of  the  Company's  total  investment
securities and mortgage-backed  securities  portfolio,  the Company's securities
classified as  held-to-maturity  had an aggregate market value of $157.7 million
and an amortized cost of $162.8 million. The Company's securities  classified as
available-for-sale  had  an  aggregate  market  value  of  $2.9  million  and an
amortized cost of $3.0 million at December 31, 1999.
<PAGE>
         Mortgage-Backed   Securities.   The  Bank   purchases   mortgage-backed
securities in order to: (i) generate positive interest rate spreads with minimal
administrative expense; (ii) reduce its credit risk as a result of the guarantee
provided by FHLMC,  FNMA and GNMA;  (iii) utilize these securities as collateral
for  borrowings;  and (iv)  increase  the  liquidity  of the Bank.  The Bank has
primarily  invested in  mortgage-backed  securities issued or sponsored by FNMA,
FHLMC and GNMA and  private  issuers.  At  December  31,  1999,  mortgage-backed
securities  totalled $121.2 million, or 34.8% of total assets and 36.8% of total
interest-earning

                                       17
<PAGE>
assets, and all were classified as held-to-maturity. At December 31, 1999, 49.2%
of  the   mortgage-backed   securities  were   adjustable-rate  and  50.8%  were
fixed-rate.  The mortgage-backed  securities  portfolio had coupon rates ranging
from 4.97% to 15.00% and had a weighted  average  yield of 6.55% at December 31,
1999. The estimated fair value of the Bank's mortgage-backed  securities held to
maturity at December 31, 1999,  was $118.8  million,  which is $2.4 million less
than the amortized cost of $121.2 million.

         Mortgage-backed  securities are created by the pooling of mortgages and
issuance  of a security  with an interest  rate which is less than the  interest
rate on the underlying mortgage.  Mortgage-backed securities typically represent
a participation  interest in a pool of single-family or multi-family  mortgages,
although the Bank focuses its investments on  mortgage-backed  securities backed
by  single-family  mortgages.  The issuers of such  securities  (generally  U.S.
Government agencies and government sponsored enterprises,  including FNMA, FHLMC
and GNMA) pool and resell the participation  interests in the form of securities
to  investors  such as the Bank and  guarantee  the  payment  of  principal  and
interest to investors.  Mortgage-backed securities generally yield less than the
loans that underlie such  securities  because of the cost of loan  servicing and
payment  guarantees.  In addition,  mortgage-backed  securities are usually more
liquid than individual  mortgage loans and may be used to collateralize  certain
liabilities  and  obligations  of  the  Bank.   Investments  in  mortgage-backed
securities  involve a risk that actual  prepayments  will differ from  estimated
prepayments  used in pricing  the  security at the time of  purchase,  which may
require  adjustments  to the  amortization  of any premium or  accretion  of any
discount  relating to such  instruments  thereby  changing the net yield on such
securities.  There is also reinvestment risk associated with the cash flows from
such securities on in the event such  securities are redeemed by the issuer.  In
addition,  the market  value of such  securities  may be  adversely  affected by
changes  in   interest   rates.   The  Bank   estimates   prepayments   for  its
mortgage-backed securities at purchase to ensure that prepayment assumptions are
reasonable   considering  the  underlying  collateral  for  the  mortgage-backed
securities  at issue and current  mortgage  interest  rates and to determine the
yield and estimated maturity of its mortgage-backed  security portfolio.  Of the
Bank's $121.2 million mortgage-backed securities portfolio at December 31, 1999,
$2.5 million with a weighted  average yield of 6.64% had contractual  maturities
within five years and $118.7 million with a weighted  average yield of 6.55% had
contractual  maturities  over five  years.  However,  the actual  maturity  of a
mortgage-backed security may be less than its stated maturity due to prepayments
of the underlying  mortgages.  Prepayments  that are faster than anticipated may
shorten the life of the security  and may result in a loss of any premiums  paid
and thereby  reduce the net yield on such  securities.  Although  prepayments of
underlying mortgages depend on many factors, the difference between the interest
rates on the  underlying  mortgages and the prevailing  mortgage  interest rates
generally is the most significant determinant of the rate of prepayments. During
periods of declining mortgage interest rates,  refinancing  generally  increases
and  accelerates  the  prepayment  of the  underlying  mortgages and the related
security. Under such circumstances, the Bank may be subject to reinvestment risk
because, to the extent that the Bank's mortgage-backed  securities prepay faster
than  anticipated,  the Bank may not be able to  reinvest  the  proceeds of such
repayments and prepayments at a comparable rate.

         U.S.  Government and Agency  Obligations  and Obligations of States and
Municipalities.  At December 31, 1999, the U.S. Government and Agency securities
portfolio  totalled  $33.8  million,  or 9.7% of total assets,  $30.9 million of
which were classified as held-to-maturity.  In addition,  the Bank held $733,000
in obligations of a New Jersey municipal subdivision.
<PAGE>
         Trust  Preferred  Securities.  At December  31,  1999,  the  investment
portfolio  included $10.0 million,  or 2.9% of total assets,  in trust preferred
securities,  all of which were purchased in 1998. Trust preferred securities are
non-perpetual  cumulative preferred stock issued by a wholly owned subsidiary of
a bank and are classified as debt securities under generally accepted accounting
principles.  Securities of this nature are permissible investments for banks and
thrifts  provided they are of investment  grade quality and are rated as such by
any of the top rating services.  Before purchasing these  investments,  the Bank
researched  extensively

                                       18
<PAGE>
the  permissibility  and suitability of these investments and whether they had a
place on the  balance  sheet of the Bank.  The Bank's  policy as approved by the
Board of Directors  allows for the purchase of investments  which are considered
investment  grade  and  are  permissible   investments  under  OTS  regulations.
Securities  considered investment grade must be rated in one of the four highest
categories by a nationally recognized  statistical rating agency.  Additionally,
the Board's  policy  limits  these type of  investments  to a maximum  aggregate
dollar amount of $10,000,000.  The Bank's  conclusion was that these investments
had a place on the  balance  sheet  and,  during  1998,  $10.0  million of trust
preferred  security  investments in five of the most well known large commercial
banks in the eastern United States was made. In addition to $8.9 million of such
securities  owned by the Bank,  the Company  owns one trust  preferred  security
which is carried at $1.1 million.

         During 1999, the OTS reviewed these  securities and concluded  that, in
its opinion,  three of the five  investments were not of a type suitable for the
Bank. Accordingly, the OTS mandated that the Bank liquidate these issues as soon
as possible  without  incurring a loss. The Company  determined that these three
securities should be retained and thus the Bank may transfer them to the Company
over a period of time. One of the three issues was transferred during the fourth
quarter of 1999.

         The $10.0 million in trust  preferred  securities  is a combination  of
$6.8 million in floating rate (spread to Libor)  investments and $3.2 million in
fixed rate  investments.  The adjustable  investments  offer quarterly  interest
adjustments,  uncapped  coupons and call  protection  unavailable  in most other
types of adjustable investments.  The fixed rate investments offer yield for the
balance  sheet and  presented a cost of funds  spread which was  unavailable  in
other types of alternative  investments.  These  investments  present the normal
type of risk to the Company and the Bank that is associated  with other forms of
marketable debt securities.  These include credit risk, which is associated with
the  underlying  creditworthiness  of  the  issuer,  liquidity  risk,  which  is
associated with the ability to dispose of a security in a reasonable time period
at a reasonable  price, and call risk, which is associated with these securities
having call provisions after 10 years.


                                       19
<PAGE>
         The  following  table  sets forth  certain  information  regarding  the
amortized cost and fair value of securities at the dates indicated.
<TABLE>
<CAPTION>
                                                                           At December 31,
                                                -------------------------------------------------------------------------
                                                          1999                    1998                      1997
                                                -------------------      -------------------       ----------------------
                                                Amortized     Fair       Amortized     Fair        Amortized       Fair
                                                  Cost        Value         Cost       Value          Cost         Value
                                                  ----        -----         ----       -----          ----         -----
                                                                              (In thousands)
<S>                                              <C>          <C>          <C>          <C>          <C>          <C>
Investment securities
available-for-sale(1):
   U.S. Government and Agency
        obligations .......................      $ 2,998      $ 2,924      $ 7,983      $ 8,282      $ 6,980      $ 7,081
Investment securities held-to-maturity (1):
   U.S. Government and
     Agency obligations ...................       30,856       28,904       25,582       25,884       22,929       23,339
   Trust preferred securities .............        9,993        9,286       10,903       10,619         --           --
   Obligations of states and
     municipal subdivisions ...............          733          679          388          388         --           --
                                                 -------      -------      -------      -------      -------      -------
                                                  41,582       38,869       36,873       36,891       22,929       23,339
                                                 -------      -------      -------      -------      -------      -------
Federal Home Loan Bank of
   New York stock (2) .....................        3,273        3,273        2,607        2,607        2,184        2,184
                                                 -------      -------      -------      -------      -------      -------

     Total ................................      $47,853      $45,066      $47,463      $47,780      $32,093      $32,604
                                                 =======      =======      =======      =======      =======      =======
</TABLE>
(1)   Available-for-sale   securities   are   carried   at  fair   value   while
      held-to-maturity securities are carried at amortized cost.
(2)  Investment  is  required  by  regulation.  As the  security  is not readily
     marketable, its cost approximates fair value.

<PAGE>
         The following table sets forth investment securities activities for the
periods indicated.
<TABLE>
<CAPTION>
                                                              At December 31,
                                                   --------------------------------------
                                                    1999            1998           1997
                                                   --------       --------       --------
                                                                (In thousands)
<S>                                                <C>            <C>            <C>
Investment securities:
Investment securities, beginning of period(1)      $ 45,156       $ 30,009       $ 24,124
                                                   --------       --------       --------
Purchases:
   Investment securities--held-to-maturity ..        21,045         23,640         10,400
   Investment securities--available-for-sale           --            1,000          7,034
Calls:
   Investment securities--held-to-maturity ..       (14,550)        (7,740)       (10,000)
   Investment securities--available-for-sale           --             --             --
Maturities:
   Investment securities--held-to-maturity ..        (1,150)        (2,150)          --
   Investment securities--available-for-sale           --             --             (115)
Sales:
   Investment securities--held-to-maturity ..          (908)          --             --
   Investment securities--available-for-sale         (4,987)          --           (1,608)
Amortization of premiums and discounts ......           274            199             52
Unrealized gain (loss) ......................          (374)           198            122
                                                   --------       --------       --------
    Net increase in investment securities ...          (650)        15,147          5,885
                                                   --------       --------       --------

Investment securities, end of period ........      $ 44,506       $ 45,156       $ 30,009
                                                   ========       ========       ========
</TABLE>

(1)  Includes investment securities available-for-sale.

                                       20
<PAGE>
         The  following  table  sets forth  certain  information  regarding  the
amortized cost and fair values of the Bank's mortgage-backed  securities, all of
which are held-to-maturity, at the dates indicated.
<TABLE>
<CAPTION>
                                                                     At December 31,
                                 ----------------------------------------------------------------------------------------
                                              1999                           1998                          1997
                                 ----------------------------   ---------------------------  ----------------------------
                                             Percent                        Percent                      Percent
                                 Amortized      of      Fair    Amortized     of      Fair   Amortized      of      Fair
                                   Cost      Total(1)   Value     Cost      Total(1)  Value    Cost      Total(1)   Value
                                   ----      --------   -----     ----      --------  -----    ----      --------   -----
                                                                 (Dollars in thousands)
<S>                               <C>         <C>      <C>       <C>        <C>      <C>      <C>         <C>     <C>
By Issuer:
   GNMA......................     $51,616     42.58%   $51,762   $58,816    53.29%   $59,500  $ 78,657    60.42%  $ 79,775
   FHLMC.....................      18,781      15.49    18,576    26,699     24.19    27,019    26,551     20.40    26,749
   FNMA......................      16,894      13.94    16,787    20,101     18.21    20,267    24,959     19.17    25,150
   Other.....................      33,932      27.99    31,682     4,760      4.31     4,727         7      0.01         7
                                 --------    ------   --------  --------   ------   --------  --------   ------   --------
      Total mortgage-backed
         securities (1)(2)...    $121,223    100.00%  $118,807  $110,376   100.00%  $111,513  $130,174   100.00%  $131,681
                                 ========    ======   ========  ========   ======   ========  ========   ======   ========
By Coupon Type:
   Adjustable-rate...........     $59,667     49.22%   $59,764   $70,919    64.25%   $71,390  $ 82,938    63.71%  $ 83,740
   Fixed-rate................      61,556      50.78    59,043    39,457    35.75     40,123    47,236    36.29     47,941
                                 --------    ------   --------  --------   ------   --------  --------   ------   --------
      Total mortgage-backed
         securities (1)(2)...    $121,223    100.00%  $118,807  $110,376   100.00%  $111,513  $130,174   100.00%  $131,681
                                 ========    ======   ========  ========   ======   ========  ========   ======   ========
</TABLE>
(1)  Based on amortized cost.
(2)  Includes net  unamortized  (discount)  premiums of $(37),  $206 and $243 at
     December 31, 1999, 1998 and 1997, respectively.

         The following  table sets forth the Bank's  mortgage-backed  securities
activities for the periods indicated.
<TABLE>
<CAPTION>
                                                                  For the Years
                                                                Ended December 31,
                                                       --------------------------------------
                                                         1999          1998            1997
                                                       --------      --------        --------
                                                                 (In thousands)
<S>                                                    <C>           <C>             <C>
Beginning balance .............................        $110,376      $130,174        $113,254
   Purchases...................................          46,531        21,892          37,026
   Principal repayments........................         (35,580)      (41,587)        (20,084)
   Net amortization and accretion of
      discounts and premiums...................           (104)          (103)            (22)
                                                       --------      --------        --------
Ending balance.................................        $121,223      $110,376        $130,174
                                                       ========      ========        ========
</TABLE>
                                       21
<PAGE>
    The table below sets forth certain information regarding the carrying value,
weighted  average  yields and  contractual  maturities of investment  securities
available-for-sale   and   held-to-maturity   and   mortgage-backed   securities
held-to-maturity as of December 31, 1999.
<TABLE>
<CAPTION>
                                                                            At December 31, 1999
                                              --------------------------------------------------------------------------------------

                                                                      More than One        More than Five
                                                One Year or Less   Year to Five Years    Years to Ten Years    More than Ten Years
                                              -------------------- -------------------   -------------------   -------------------
                                                          Weighted            Weighted              Weighted              Weighted
                                              Carrying    Average  Carrying   Average    Carrying   Average    Carrying    Average
                                                Value       Yield    Value     Yield      Value     Yield       Value      Yield
                                                -----       -----    -----     -----      -----     -----       -----      -----
                                                                                       (Dollars in thousands)
<S>                                              <C>         <C>    <C>        <C>        <C>        <C>       <C>          <C>
Investment securities available-for-sale:
       U.S. Treasury and Government
          agency obligations..................   $ --         --%   $2,015      6.67%     $   --        --%     $   909      7.00%
                                                 =====              ======                ======                =======
Investment securities held-to-maturity:
       U.S. Treasury and Government
          agency obligations..................   $ --         --       $--        --      $8,000      6.83      $22,856      6.84
       Municipal obligations..................    150       3.65        --        --          --        --          583      4.47
       Trust preferred securities.............     --         --        --        --          --        --        9,993      7.02
                                                 -----                 ------             ------                -------
          Total investment securities held
            to maturity.......................   $150       3.65       $--        --      $8,000      6.83      $33,432      6.85
                                                 =====                 ======             ======                =======
Mortgage-backed securities held-to-maturity:
       Adjustable-rate:
          GNMA................................   $ --        --       $--        --        $ --        --      $44,060      6.21
          FHLMC...............................     --         --        --        --         547      6.63        3,684      6.82
          FNMA................................     --         --        --        --          --        --       11,376      6.24
                                                 -----                ------              ------                -------

                 Total........................     --         --        --        --         547      6.63       59,120      6.25
                                                 -----                ------              ------                -------
       Fixed-rate:
          GNMA................................     --         --         2      8.00       6,073      7.38        1,481      8.43
          FHLMC...............................     --         --     2,528      6.64       6,145      6.72        5,877      7.17
          FNMA................................     --         --        --        --         511      7.00        5,007      7.05
          Other...............................     --         --        --        --          --        --       33,932      6.61
                                                 -----              ------                ------                -------

                 Total........................     --         --     2,530      6.64      12,729      7.05       46,297      6.79
                                                 -----              ------                ------                -------
   Total mortgage-backed securities
       held-to-maturity.......................   $ --         --    $2,530      6.64     $13,276      7.03     $105,417      6.49
                                                 =====              ======                ======                =======
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                    -------------------
                                                         Total
                                                    ------------------
                                                              Weighted
                                                    Carrying   Average
                                                     Value      Yield
                                                     -----      -----
<S>                                                   <C>          <C>
Investment securities available-for-sale:
       U.S. Treasury and Government
          agency obligations..................        $ 2,924      6.78%
                                                      =======
Investment securities held-to-maturity:
       U.S. Treasury and Government
          agency obligations..................        $30,856      6.83
       Municipal obligations..................            733      4.30
       Trust preferred securities.............          9,993      7.02
                                                      -------

          Total investment securities held
            to maturity.......................        $41,582      6.83
                                                      =======

Mortgage-backed securities held-to-maturity:
       Adjustable-rate:
          GNMA................................        $44,060      6.21
          FHLMC...............................          4,231      6.80
          FNMA................................         11,376      6.24
                                                      -------
                 Total........................         59,667      6.26
                                                      -------
       Fixed-rate:
          GNMA................................          7,556      7.59
          FHLMC...............................         14,550      6.89
          FNMA................................          5,518      7.04
          Other...............................         33,932      6.61
                                                      -------

                 Total........................         61,556      6.84
                                                      -------
   Total mortgage-backed securities
       held-to-maturity.......................       $121,223      6.55
                                                     ========

</TABLE>
                                       22

<PAGE>
Sources of Funds

         General.   Deposits,   loan   repayments  and   prepayments,   security
maturities,  cash flows  generated from  operations and FHLB  borrowings are the
primary sources of the Bank's funds for use in lending,  investing and for other
general purposes.

         Deposits. The Bank offers a variety of deposit accounts with a range of
interest  rates and terms.  The Bank's  deposits  consist of  savings,  checking
accounts, NOW accounts,  money market and club accounts,  certificate of deposit
accounts and  Individual  Retirement  Accounts.  For the year ended December 31,
1999,  average  core  deposits,  which  include  all  non-certificate  deposits,
represented 40.2% of total average deposits.  The flow of deposits is influenced
significantly  by general  economic  conditions,  changes in money market rates,
prevailing  interest  rates and  competition.  The Bank's  deposits are obtained
predominantly  from the areas in which its branch offices are located.  The Bank
has  historically   relied  primarily  on  customer  service  and  long-standing
relationships  with  customers  to attract and retain these  deposits;  however,
market  interest  rates and rates  offered by competing  financial  institutions
significantly affect the Bank's ability to attract and retain deposits. The Bank
uses  traditional  means of advertising its deposit products through print media
and generally  does not solicit  deposits from outside its market area. The Bank
does not  actively  solicit  certificate  accounts  in excess of $100,000 or use
brokers  to  obtain  deposits.  At  December  31,  1999,  79.8%  of  the  Bank's
certificate of deposit accounts had terms of less than twelve months.

         The following  table presents the deposit  activity of the Bank for the
periods indicated.
<TABLE>
<CAPTION>
                                                             For the Years Ended December 31,
                                                          -----------------------------------------
                                                             1999            1998            1997
                                                          ---------       ---------       ---------
                                                                        (In thousands)
<S>                                                       <C>             <C>             <C>
Beginning balance ..................................      $ 238,313       $ 238,192       $ 179,946
                                                          ---------       ---------       ---------
   Purchase of deposits from another ...............           --              --            51,007
      institution
   Net deposits (withdrawals) ......................        (11,919)         (9,626)           (850)
   Interest credited ...............................          8,584           9,747           8,089
                                                          ---------       ---------       ---------
Increase in deposit accounts .......................         (3,335)            121          58,246
                                                          ---------       ---------       ---------
Ending balance .....................................      $ 234,978       $ 238,313       $ 238,192
                                                          =========       =========       =========
</TABLE>
         At  December  31,  1999,  the Bank had  $18.2  million  in  certificate
accounts in amounts of $100,000 or more maturing as follows.
<PAGE>
<TABLE>
<CAPTION>
                                                                       Weighted
Maturity Period                                           Amount     Average Rate
- - ---------------                                           --------   ------------
                                                          (Dollars in thousands)
<S>                                                        <C>             <C>
Three months or less                                       $6,330          5.11%
Over 3 through 6 months                                     3,344           5.19
Over 6 through 12 months                                    5,849           5.21
Over 12 months.                                             2,633           5.60
                                                          -------
Total..........                                           $18,156          5.23%
                                                          =======

</TABLE>
                                       23
<PAGE>
         The following  table sets forth the  distribution of the Bank's average
deposit  accounts for the periods  indicated and the weighted  average  interest
rates on each category of deposits presented. Averages for the periods presented
utilize month-end balances.
<TABLE>
<CAPTION>
                                                                 For the Years Ended December 31,
                                      -------------------------------------------------------------------------------------------
                                                   1999                           1998                           1997
                                      -----------------------------   ----------------------------- -----------------------------
                                                 Percent                         Percent                        Percent
                                                 of Total  Weighted             of Total   Weighted            of Total  Weighted
                                      Average    Average   Average    Average    Average   Average   Average    Average   Average
                                      Balance   Deposits     Rate     Balance   Deposits    Rate     Balance   Deposits    Rate
                                      -------   --------     ----     -------   --------    ----    -------   --------     ----
                                                                      (Dollars in thousands)
<S>                                  <C>        <C>         <C>     <C>         <C>        <C>     <C>         <C>        <C>
Demand accounts.....................  $36,308    15.35%      0.78%   $33,631     14.10%     1.01%   $ 24,863    12.60%     1.18%
Savings and Club accounts...........   58,727     24.84      2.06     62,120      26.05      2.69     53,221     26.97      2.55
Certificates of deposit.............  141,432     59.81      5.01    142,714      59,85      5.42    119,272     60.43      5.40
                                     --------   ------              --------    ------              --------   ------
         Total...................... $236,467   100.00%      3.98   $238,465    100.00%     4.09%   $197,356   100.00%     4.10%
                                     ========   ======              ========    ======              ========   ======
Certificate accounts(1):
   Less than six months.............  $71,619     51.11%     4.84%    $70,208     49.74%     5.15%  $ 70,186    49.32%     5.24%
   Over six through 12 months.......   40,181     28.67      5.11     48,109      34.08      5.32     44,047     30.95     5.59
   Over 12 months through 36 months.   24,400     17.41      5.49     19,572      13.86      5.46     25,309     17.78     5.96
   Over 36 months...................    3,940      2.81      5.81      3,280       2.32      5.75      2,782      1.95     6.96
                                     --------   ------              --------    ------              --------   ------

         Total certificate accounts. $140,140   100.00%      5.05   $141,169    100.00%      5.26   $142,324   100.00%     5.51%
                                     ========   ======              ========    ======              ========   ======

</TABLE>

(1)  Based on remaining maturity of certificates calculated as of the end of the
     period.


                                       24
<PAGE>
         The following table presents, by various rate categories, the amount of
certificate  accounts  outstanding  at the dates  indicated  and the  periods to
maturity of the certificate accounts outstanding at December 31, 1999.

<TABLE>
<CAPTION>

                                                       Period to Maturity from December 31, 1999
                                   -----------------------------------------------------------------------
                                   Less than     One to       Two to     Three to    Four to      After
                                   One Year    Two years   Three years Four years   Five years  Five Years
                                   --------    ---------   ----------- ----------   ----------  ----------
                                                                                (In thousands)
<S>                                 <C>         <C>          <C>         <C>         <C>         <C>
Certificate accounts:
   4.00% and below.............     $ 2,808      $  --         $  --       $  --       $  --       $  --
   4.01 to 5.00%...............      59,560       5,153          851         143         177         165
   5.01 to 6.00%...............      42,420      13,756        1,967       1,108         981          50
   6.01 to 7.00%...............       6,314       1,942          731         276         890         150
   7.01 to 8.00%...............         424          --           --          --          --          --
    Over 9.00%..................         21          --           --          --          --          --
                                   --------     -------      -------     -------     -------     -------
                                   $111,547     $20,851       $3,549      $1,527      $2,048       $ 365
                                   ========     =======       ======      ======      ======       =====
Accrued interest payable.......

   Total.......................

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                               December 31,
                                   ----------------------------------
                                     1999           1998        1997
                                   --------       --------    -------
<S>                                <C>            <C>         <C>
Certificate accounts:
   4.00% and below.............    $ 2,808        $ 4,851     $ 2,538
   4.01 to 5.00%...............      66,049        45,485      33,593
   5.01 to 6.00%...............      60,282        77,729      88,877
   6.01 to 7.00%...............      10,303        10,741      14,451
   7.01 to 8.00%...............         424         2,129       2,069
   Over 9.00%..................          21            --         536
                                    -------       --------    -------
                                    139,887       140,935     142,064
Accrued interest payable.......         253           234         260
                                    -------       --------    -------
   Total.......................    $140,140      $141,169    $142,324
                                   ========      ========    ========

</TABLE>
                                       25
<PAGE>
         Borrowings.   The  Bank  utilizes   borrowings  from  the  FHLB  as  an
alternative  to retail  deposits to fund its operations as part of its operating
strategy.  These FHLB borrowings are collateralized  primarily by certain of the
Bank's  mortgage-related  securities and secondarily by the Bank's investment in
capital  stock of the  FHLB.  FHLB  borrowings  are  made  pursuant  to  several
different credit programs,  each of which has its own interest rate and range of
maturities.   The  maximum   amount  that  the  FHLB  will   advance  to  member
institutions,  including  the Bank,  fluctuates  from time to time in accordance
with the policies of the FHLB. See  "Regulation  and  Supervision--Federal  Home
Loan  Bank  System."  At  December  31,  1999,  the Bank had  $64.3  million  in
outstanding FHLB borrowings, compared to $42.0 million at December 31, 1998.

         The following table sets forth certain information regarding the Bank's
borrowed funds at or for the periods ended on the dates indicated.
<TABLE>
<CAPTION>
                                                           At or For the Years
                                                             Ended December 31,
                                                    ---------------------------------
                                                    1999           1998         1997
                                                   -------       -------      -------
                                                       (Dollars in thousands)
<S>                                                <C>           <C>          <C>
Average balance outstanding....................    $57,756       $42,364      $26,223
Maximum amount outstanding at any
    month-end during the period................     65,453        52,145       43,675
Balance outstanding at end of period...........     64,340        42,010       30,300
Weighted average interest rate
   during the period...........................      5.67%         5.83%        5.97%
Weighted average interest rate at
   end of period...............................      5.66%         5.69%        6.08%
</TABLE>

Subsidiary Activities

         The Company is the parent corporation of two wholly owned subsidiaries,
the Bank and West Essex  Property  Company ("West Essex  Property").  West Essex
Property was formed in April 1999 to purchase a parcel of land located in Sussex
County,  New Jersey from the Company.  Upon the purchase of this parcel of land,
West  Essex  Property  was to have  entered  into an  arrangement  to lease  the
property to a restaurant chain. As of December 31, 1999, West Essex Property has
neither purchased the parcel of land nor entered into a lease arrangement. As of
December  31,  1999 and for the year then  ended,  West  Essex  Property  had no
operations,  assets,  liabilities or equity. In addition, the Bank is the parent
corporation of one wholly owned  subsidiary  corporation,  West Essex  Insurance
Agency  ("WEIA").  WEIA was formed in December 1982 to offer insurance  products
and tax-deferred  annuities  through an agent.  Originally,  these products were
sold at one of the Bank's  branches.  Commencing  in 1993,  customers  have been
referred to Anthony R. Davis Agency at an off-site location. WEIA receives a fee
for each  customer  referral  resulting in the  purchase of an insurance  and/or
annuity product.  Sales of annuity products totalled $612,894 for the year ended
December  31, 1999.  WEIA's  earnings  are at a nominal  level since  management
decided in early 1994 to  de-emphasize  this  activity due to the lack of demand
and controversial publicity associated with uninsured annuity products.

<PAGE>
Personnel

         As of  December  31,  1999,  the Company  had 49  authorized  full-time
employee  positions  and three  authorized  part-time  employee  positions.  The
employees  are not  represented  by a  collective  bargaining  unit and the Bank
considers its relationship with its employees to be good.


                                       26
<PAGE>
                           REGULATION AND SUPERVISION

General

         The  Bank  is  subject  to  extensive   regulation,   examination   and
supervision by the OTS, as its chartering  agency,  and the FDIC, as the deposit
insurer.  The Bank is a member of the FHLB System.  The Bank's deposit  accounts
are insured up to applicable  limits by the Savings  Association  Insurance Fund
("SAIF")  managed by the FDIC.  The Bank must file  reports with the OTS and the
FDIC concerning its activities and financial  condition in addition to obtaining
regulatory approvals prior to entering into certain transactions such as mergers
with,  or  acquisitions  of, other  financial  institutions.  There are periodic
examinations by the OTS and the FDIC to test the Bank's  compliance with various
regulatory   requirements.   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
regulatory structure also gives the regulatory  authorities extensive discretion
in connection with their supervisory and enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the  establishment of adequate loan loss reserves for regulatory  purposes.  Any
change in such  policies,  whether by the OTS, the FDIC or the  Congress,  could
have a material  adverse  impact on the Company,  the MHC and the Bank and their
operations.  The MHC, as a federal mutual holding company and the Company,  as a
federal  corporation,  will also be required to file certain  reports with,  and
otherwise comply with the rules and regulations of the OTS.

         The following  summary of the  regulation  and  supervision  of savings
associations  and their  holding  companies  does not  purport  to be a complete
description of the applicable  statutes and  regulations and is qualified in its
entirety by reference to such statutes and regulations.

Federal Savings Institution Regulation

         Business Activities. The activities of federal savings institutions are
governed by the Home Owners Loan Act (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 federal associations may engage. In
particular,  many types of lending  authority  for federal  associations,  e.g.,
commercial,  non-residential real property loans and consumer loans, are limited
to a specified percentage of the institution's capital or assets.

         Loans-to-One  Borrower.   Under  the  HOLA,  savings  institutions  are
generally  subject  to  the  national  bank  limit  on  loans-to-one   borrower.
Generally,  this limit is 15% of the Bank's unimpaired capital and surplus, plus
an additional 10% of unimpaired capital and surplus,  if such loan is secured by
<PAGE>
readily-marketable  collateral,  which is defined to include  certain  financial
instruments and bullion.  At December 31, 1999, the Bank's  regulatory  limit on
loans-to-one borrower was $5.7 million. At December 31, 1999, the Bank's largest
aggregate  amount of loans-to-one  borrower was $1.6 million,  consisting of two
commercial real estate loans.

         QTL Test. The HOLA requires  savings  institutions  to meet a qualified
thrift  lender  ("QTL")  test.  Under the QTL test,  a  savings  association  is
required to qualify as a "domestic  building and loan  association" as that term
is defined in the Code or maintain at least 65% of its "portfolio assets" (total
assets  less:  (i)  specified  liquid  assets  up to 20% of total  assets;  (ii)
intangibles, including goodwill; and (iii) the value of property used to conduct
business)  in certain  "qualified  thrift  investments"  (primarily  residential
mortgages and related investments, including certain mortgage-backed and related
securities)  in at least  nine  months  out of each 12 month  period.  A savings
association  that fails the QTL test must  either  convert to a bank  charter or
operate under certain restrictions. As of December 31, 1999, the Bank maintained
81.5% of its portfolio  assets in qualified thrift  investments and,  therefore,
met the QTL test.

         Limitation on Capital Distributions. OTS regulations impose limitations
upon  all  capital  distributions  by  a  savings  institution,  including  cash
dividends,  payments to repurchase  its shares and payments to  shareholders  of
another  institution in a cash-out merger.  The rule effective through the first
quarter of 1999  established  three tiers of

                                       27


<PAGE>
institutions  based primarily on an institution's  capital level. An institution
that  exceeded  all  capital  requirements  before and after a proposed  capital
distribution  ("Tier 1 Association") and had not been advised by the OTS that it
was in need of more than  normal  supervision,  could,  after  prior  notice but
without  obtaining  approval of the OTS, make capital  distributions  during the
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  the
excess  capital over its capital  requirements  at the beginning of the calendar
year  or  (ii)  75% of its  net  income  for the  previous  four  quarters.  Any
additional capital distributions required prior regulatory approval. At December
31, 1999, the Bank was a Tier 1 Association.

         Effective  April 1, 1999,  the OTS's  capital  distribution  regulation
changed.  Under the new regulation,  an application to and the prior approval of
the OTS is required prior to any capital  distribution if the  institution  does
not meet the  criteria  for  "expedited  treatment"  of  applications  under OTS
regulations (i.e.,  generally,  examination  ratings in the two top categories),
the total capital distributions for the calendar year exceed net income for that
year plus the amount of retained  net income for the  preceding  two years,  the
institution  would  be  undercapitalized   following  the  distribution  or  the
distribution  would otherwise be contrary to a statute,  regulation or agreement
with OTS. If an application is not required,  the institution must still provide
prior notice to OTS of the capital distribution. In the event the Bank's capital
fell below its  regulatory  requirements  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
short-term  borrowings.  Monetary  penalties  may be imposed for failure to meet
these liquidity  requirements.  The Bank's average  liquidity ratio for December
31, 1999 was 25.4%,  which  exceeded the applicable  requirements.  The Bank has
never been  subject to  monetary  penalties  for  failure to meet its  liquidity
requirements.

         Assessments.  Savings  institutions  are required by  regulation to pay
assessments to the OTS to fund the agency's operations.  The general assessment,
paid on a  semi-annual  basis,  is based upon the  savings  institution's  total
assets,  including consolidated  subsidiaries,  as reported in the Bank's latest
quarterly Thrift Financial Report. The assessments paid by the Bank for the year
ended December 31, 1999 totaled $74,000.

         Branching.   OTS  regulations   permit  federally   chartered   savings
associations to branch nationwide under certain conditions.  Generally,  federal
savings  associations  may  establish  interstate  networks  and  geographically
diversify  their  loan  portfolios  and  lines of  business.  The OTS  authority
preempts  any state law  purporting  to regulate  branching  by federal  savings
associations.
<PAGE>
         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 non-savings institution  subsidiaries that the Company may establish) is
limited by Sections 23A and 23B of the Federal Reserve Act ("FRA").  Section 23A
restricts  the  aggregate  amount of covered  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  generally  requires  that  certain  transactions  with
affiliates,  including  loans  and asset  purchases,  must be on terms and under
circumstances, including credit standards, that are substantially the same or at
least  as  favorable  to the  institution  as those  prevailing  at the time for
comparable  transactions with  non-affiliated  companies.  A savings association
also is prohibited from extending credit to any affiliate  engaged in activities
not permitted for a bank holding  company and may not purchase the securities of
an affiliate (other than a subsidiary).

                                       28


<PAGE>
         The Bank's authority to extend credit to executive officers,  directors
and 10% shareholders ("insiders"),  as well as entities such persons control, is
also  governed  by  federal  law.  Such loans are  required  to be made on terms
substantially  the same as those  offered to  unaffiliated  individuals  and not
involve more than the normal risk of repayment.  Recent  legislation  created an
exception for loans made pursuant to a benefit or  compensation  program that is
widely  available  to all  employees  of  the  institution  and  does  not  give
preference to insiders over other employees.  The law limits both the individual
and aggregate  amount of loans the Bank may make to insiders  based, in part, on
the Bank's capital position and requires certain board approval procedures to be
followed.

         Enforcement.  Under  the  FDI  Act,  the OTS  has  primary  enforcement
responsibility  over savings  institutions and has the authority to bring action
against all  "institution-affiliated  parties," including stockholders,  and any
attorneys, appraisers and accountants who knowingly or recklessly participate in
wrongful  action  likely to have an adverse  effect on an  insured  institution.
Formal  enforcement action may range from the issuance of a capital directive or
cease and desist  order to  removal  of  officers  or  directors,  receivership,
conservatorship  or termination of deposit  insurance.  Civil  penalties cover a
wide range of violations  and can amount to $25,000 per day, or $1.0 million per
day in especially egregious cases. Under the FDI Act, the FDIC has the authority
to recommend to the  Director of the 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.  Federal and state law also  establishes  criminal  penalties for
certain violations.

         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  have  adopted  final   regulations  and  Interagency
Guidelines  Establishing  Standards for Safety and Soundness  ("Guidelines")  to
implement  these safety and  soundness  standards.  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 minimum capital  standards:  a 1.5% tangible  capital
ratio, a 3% leverage ratio and an 8% risk-based  capital ratio.  Effective April
1,  1999,  however,   the  minimum  leverage  ratio  increased  to  4%  for  all
institutions  except  those  with the  highest  rating on the  CAMELS  financial
institution  rating system. In addition,  the prompt corrective action standards
discussed  below also  establish,  in  effect,  a minimum  2%  tangible  capital
standard, a 4% leverage ratio (3% for institutions  receiving the highest rating
on the CAMEL  financial  institution  rating  system),  and,  together  with the
risk-based capital standard itself, a 4% Tier 1 risk-based capital standard. The
OTS  regulations  also  require  that,  in meeting the  tangible,  leverage  and
risk-based capital standards,  institutions must generally deduct investments in
and loans to  subsidiaries  engaged  in  activities  as  principal  that are not
permissible for a national bank.
<PAGE>
         The risk-based capital standard for savings  institutions  requires the
maintenance of Tier 1 (core) and total capital (which is defined as core capital
and  supplementary  capital)  to  risk-weighted  assets  of at  least 4% and 8%,
respectively.  In determining the amount of  risk-weighted  assets,  all assets,
including  certain  off-balance  sheet assets,  are  multiplied by a risk-weight
factor of 0% to 100%,  assigned by the OTS capital regulation based on the risks
believed  inherent  in the type of asset.  Core  (Tier 1)  capital is defined as
common stockholders' equity (including retained earnings), certain noncumulative
perpetual preferred stock and related surplus,  and minority interests in equity
accounts  of  consolidated  subsidiaries  less  intangibles  other than  certain
mortgage  servicing  rights and credit card  relationships.  The  components  of
supplementary  capital currently include cumulative  preferred stock,  long-term


                                       29
<PAGE>
perpetual preferred stock, mandatory convertible  securities,  subordinated debt
and  intermediate  preferred  stock and the  allowance for loan and lease losses
limited to a maximum of 1.25% of risk-weighted  assets.  Overall,  the amount of
supplementary  capital  included as part of total capital  cannot exceed 100% of
core capital.

         The  capital   regulations  also  incorporate  an  interest  rate  risk
component.  Savings institutions with "above normal" interest rate risk exposure
are subject to a deduction from total capital for purposes of calculating  their
risk-based  capital  requirements.  For the present  time,  the OTS has deferred
implementation  of the interest rate risk  component.  At December 31, 1999, the
Bank met each of its capital requirements.

         The following  table presents the Bank's  capital  position at December
31, 1999.
<TABLE>
<CAPTION>
                                                                                             Capital
                                                                                     -------------------------
                              Actual           Required           Excess             Actual           Required
                              Capital           Capital           Amount             Percent           Percent
                              -------           -------           ------             -------           -------
                                                           (Dollars in thousands)
<S>                           <C>              <C>                <C>                <C>                 <C>
Tangible............          $36,592          $5,135             $31,457            10.69%              1.5%
Core (Leverage).....           36,592          13,693              22,899            10.69%              4.0%
Risk-based..........           37,992          10,645              27,347            28.55%              8.0%
</TABLE>


         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 a total  risk-based  capital of less than 8% or a leverage ratio or a Tier 1
capital  ratio  that is less than 4% is  considered  to be  undercapitalized.  A
savings  institution that has a total risk-based  capital less than 6%, a Tier 1
risk-based  capital ratio of less than 3% or a leverage  ratio that is less than
3%  is  considered  to  be  "significantly   undercapitalized"   and  a  savings
institution that has a tangible capital to assets ratio equal to or less than 2%
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   association   receives   notice   that   it  is   "undercapitalized,"
"significantly  undercapitalized" or "critically  undercapitalized."  Compliance
with the plan must be guaranteed  by any parent  holding  company.  In addition,
numerous mandatory supervisory actions may become immediately  applicable to the
institution  depending  upon  its  category,  including,  but  not  limited  to,
increased  monitoring  by  regulators,   restrictions  on  growth,  and  capital
distributions and limitations on expansion. The OTS could also take any one of a
number of discretionary supervisory actions, including the issuance of a capital
directive and the replacement of senior executive officers and directors.

         Insurance of Deposit  Accounts.  The Bank is a member of the SAIF.  The
FDIC maintains a risk-based assessment system by which institutions are assigned
to one of  three  categories  based  on  their  capitalization  and one of three
<PAGE>
subcategories based on examination ratings and other supervisory information. An
institution's  assessment  rate  depends  upon  the  categories  to  which it is
assigned.   Assessment  rates  for  SAIF  member   institutions  are  determined
semiannually  by the FDIC and  currently  range from zero  basis  points for the
healthiest institutions to 27 basis points for the riskiest.

         In addition to the assessment for deposit  insurance,  institutions are
required  to make  payments on bonds  issued in the late 1980s by the  Financing
Corporation  ("FICO") to recapitalize the predecessor to the SAIF.  During 1999,
FICO  payments  for SAIF  members  approximated  six basis  points,  while  Bank
Insurance Fund ("BIF") members paid

                                       30

<PAGE>
approximately  one basis point. By law, there was equal sharing of FICO payments
between SAIF and BIF members on January 1, 2000.

         The Bank's assessment rate for fiscal 1999 was zero basis points and no
premium was paid for this  period.  Payments  toward the FICO bonds  amounted to
$142,000.  The  FDIC  has  authority  to  increase  insurance   assessments.   A
significant  increase in SAIF  insurance  premiums  would likely have an adverse
effect on the operating  expenses and results of operations of the  Association.
Management cannot predict what insurance assessment rates will be in the future.

         Insurance of deposits may be terminated by the FDIC upon a finding that
the institution has engaged in unsafe or unsound  practices,  is in an unsafe or
unsound  condition to continue  operations or has violated any  applicable  law,
regulation,  rule,  order or  condition  imposed  by the  FDIC or the  OTS.  The
management  of the Bank does not know of any  practice,  condition  or violation
that might lead to termination of deposit insurance.

         Community  Reinvestment  Act. Under the Community  Reinvestment Act, as
amended ("CRA"), as implemented by OTS regulations,  a savings association has a
continuing  and  affirmative  obligation  consistent  with its  safe  and  sound
operation to help meet the credit needs of its entire  community,  including low
and moderate income  neighborhoods.  The CRA does not establish specific lending
requirements  or  programs  for  financial  institutions  nor  does it  limit an
institution's  discretion  to develop the types of products and services that it
believes are best suited to its particular  community,  consistent with the CRA.
The CRA  requires  the OTS,  in  connection  with its  examination  of a savings
institution,  to assess the institution's  record of meeting the credit needs of
its community and to take such record into account in its  evaluation of certain
applications by such institution.  The FIRREA amended the CRA to require the OTS
to provide a written evaluation of an institution's CRA performance  utilizing a
four-tiered  descriptive rating system, which replaced the five-tiered numerical
rating  system.  The  Bank's  latest  CRA  rating  received  from  the  OTS  was
"Satisfactory."

Federal Home Loan Bank System

         The Bank is a member of the FHLB System,  which consists of 12 regional
FHLBs.  The FHLB  provides  a  central  credit  facility  primarily  for  member
institutions.  The Bank,  as a member of the FHLB of New York,  is  required  to
acquire and hold shares of capital stock in the 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.  The Bank was in  compliance
with this  requirement  with an investment in FHLB stock at December 31, 1999 of
$3.3 million.  FHLB  borrowings must be secured by specified types of collateral
and all long-term  borrowings  may only be obtained for the purpose of providing
funds for residential housing finance.

         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. For the years ended December 31, 1999, 1998 and 1997,
dividends from the FHLB to the Bank amounted to approximately $207,000, $180,000
and $126,000,  respectively.  If dividends were reduced, the Bank's net interest
income would likely also be reduced. Further, there can be no assurance that the
impact  of  recent or future  legislation  on the  FHLBs  will not also  cause a
decrease in the value of FHLB stock held by the Bank, if any.
<PAGE>
Federal Reserve System

         The Federal Reserve Board regulations  require savings  institutions to
maintain  non-interest-earning  reserves against their transaction accounts. The
Federal Reserve Board regulations  generally require that reserves be maintained


                                       31
<PAGE>
against  aggregate  transaction  accounts as follows:  for accounts  aggregating
$44.3 million or less (subject to adjustment by the Federal  Reserve  Board) the
reserve  requirement  is 3%; and for accounts  greater than $44.3  million,  the
reserve  requirement  is $1.329  million plus 10% (subject to  adjustment by the
Federal  Reserve  Board  between  8% and  14%)  against  that  portion  of total
transaction  accounts  in excess of $44.3  million.  The first  $5.0  million of
otherwise  reservable  balances  (subject to adjustment  by the Federal  Reserve
Board) are exempted  from the reserve  requirements.  The Bank is in  compliance
with the foregoing requirements. Because required reserves must be maintained in
the form of either  vault  cash,  a  non-interest-bearing  account  at a Federal
Reserve Bank or a pass-through  account as defined by the Federal Reserve Board,
the effect of this reserve requirement is to reduce the Bank's  interest-earning
assets.  FHLB  System  members  are also  authorized  to borrow from the Federal
Reserve  "discount  window,"  but  Federal  Reserve  Board  regulations  require
institutions to exhaust all FHLB sources before borrowing from a Federal Reserve
Bank.

Holding Company Regulation

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

         Restrictions  Applicable  to  Mutual  Holding  Companies.  Pursuant  to
Section 10(o) of the HOLA and the Regulations, a mutual holding company, such as
the MHC, 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 (the  "BHC  Act"),  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.

         Financial  Institution  Modernization  Legislation.   Recently  enacted
federal  legislation  designed to  modernize  the  regulation  of the  financial
services  industry  expands the ability of bank  holding  companies to affiliate
<PAGE>
with other types of financial services companies such as insurance companies and
investment  banking  companies.  The  legislation  also expanded the  activities
permitted  for mutual  savings and loan  holding  companies  to also include any
activity   permitted  a  "financial  holding  company"  under  the  legislation,
including a broad array of insurance and securities activities.

         The HOLA  prohibits a savings  and loan  holding  company,  including a
federal mutual holding company,  directly or indirectly,  or through one or more
subsidiaries, from acquiring more than 5% of the voting stock of another savings
institution,  or holding company thereof,  without prior written approval of the
OTS; from  acquiring or retaining,  with certain  exceptions,  more than 5% of a
non-subsidiary holding company or savings association. The HOLA also prohibits a
savings  and loan  holding  company  from  acquiring  more  than 5% of a company
engaged in activities  other

                                       32
<PAGE>
than those  authorized  for savings and loan holding  companies by the HOLA;  or
acquiring or retaining  control of a depository  institution that is not insured
by the FDIC. In evaluating  applications by holding companies to acquire savings
institutions,  the OTS must consider the financial and managerial  resources and
future  prospects  of the company and  institution  involved,  the effect of the
acquisition on the risk to the insurance funds, 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,  except:  (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.

         If the savings  institution  subsidiary  of a savings and loan  holding
company  fails to meet the QTL test set forth in  Section  10(m) of the HOLA and
the  regulations of the OTS, the holding  company must register with the Federal
Reserve  Board  as a Bank  Holding  Company  within  one  year  of  the  savings
institution's failure to so qualify.

         Stock  Holding  Company  Subsidiary  Regulation.  The OTS  has  adopted
regulations  governing the two-tier  mutual holding company form of organization
and mid-tier  stock holding  companies  that are  controlled  by mutual  holding
companies. Under these rules, the stock holding company subsidiary holds all the
shares of the mutual holding company's savings association subsidiary and issues
the  majority  of its own  shares  to the  mutual  holding  company  parent.  In
addition,  the  stock  holding  company  subsidiary  is  permitted  to engage in
activities  that are permitted for its mutual holding company parent and to have
the same  indemnification and employment contract  restrictions imposed that are
on the mutual holding company parent. Finally, OTS regulations maintain that the
stock holding  company  subsidiary  must be federally  chartered for supervisory
controls.


                                       33
<PAGE>
                           FEDERAL AND STATE TAXATION


Federal Taxation

         General.  The Bank, the Company and the MHC will report their income on
a calendar year basis using the accrual method of accounting and will be subject
to federal income  taxation in the same manner as other  corporations  with some
exceptions,  including  particularly  the Bank's reserve for bad debts discussed
below. The following discussion of tax matters is intended only as a summary and
does not purport to be a comprehensive  description of the tax rules  applicable
to the Bank, the Company and the MHC.

         Bad Debt Reserve.  Historically,  savings institutions such as the Bank
which met certain  definitional  tests primarily related to their assets and the
nature of their  business  ("qualifying  thrifts") were permitted to establish a
reserve for bad debts and to make annual additions thereto,  which may have been
deducted in arriving at their taxable income. The Bank's deductions with respect
to  "qualifying  real  property  loans,"  which are  generally  loans secured by
certain  interest in real  property,  were computed using an amount based on the
Bank's actual loss experience, or a percentage equal to 8% of the Bank's taxable
income,  computed  with certain  modifications  and reduced by the amount of any
permitted  addition  to the  non-qualifying  reserve.  Due to  the  Bank's  loss
experience,  the Bank generally  recognized a bad debt deduction  equal to 8% of
taxable income.

         In August  1996,  the  provisions  repealing  the above thrift bad debt
rules were passed by Congress as part of "The Small  Business Job Protection Act
of 1996." The new rules  eliminate the 8% of taxable income method for deducting
additions to the tax bad debt  reserves for all thrifts for tax years  beginning
after December 31, 1995.  These rules also require that all thrift  institutions
recapture all or a portion of their bad debt reserves  added since the base year
(last taxable year beginning  before  January 1, 1988).  The Bank has previously
recorded a deferred tax liability  equal to the bad debt  recapture and as such,
the new rules will have no effect on net income or federal  income tax  expense.
For  taxable  years  beginning  after  December  31,  1995,  the Bank's bad debt
deduction will be equal to net  charge-offs.  The new rules allow an institution
to suspend the bad debt reserve recapture for the 1996 and 1997 tax years if the
institution's  lending  activity for those years is equal to or greater than the
institution's  average  mortgage  lending  activity  for the six  taxable  years
preceding 1996. For this purpose,  only home purchase and home improvement loans
are  included  and the  institution  can  elect to have the tax  years  with the
highest and lowest lending activity removed from the average calculation.  If an
institution  is permitted to postpone the reserve  recapture,  it must begin its
six year recapture no later than the 1998 tax year. The  unrecaptured  base year
reserves will not be subject to recapture as long as the  institution  continues
to carry on the business of banking.  In  addition,  the balance of the pre-1988
bad debt reserves  continue to be subject to a provision of present law referred
to below that require  recapture in the case of certain excess  distributions to
shareholders.

         Distributions.   To  the  extent  that  the  Bank  makes  "non-dividend
distributions"  to the Company that are  considered as made (i) from the reserve
for losses on qualifying real property loans, to the extent the reserve for such
losses  exceeds the amount  that would have been  allowed  under the  experience
method,  or (ii) from the  supplemental  reserve  for  losses on loans  ("Excess
<PAGE>
Distributions"), then an amount based on the amount distributed will be included
in the Bank's taxable income.  Non-dividend  distributions include distributions
in  excess  of  the  Bank's  current  and  accumulated   earnings  and  profits,
distributions in redemption of stock,  and  distributions in partial or complete
liquidation.  However,  dividends  paid out of the Bank's current or accumulated
earnings and profits, as calculated for federal income tax purposes, will not be
considered to result in a distribution  from the Bank's bad debt reserve.  Thus,
any  dividends  to the Company  that would reduce  amounts  appropriated  to the
Bank's bad debt  reserve and  deducted  for federal  income tax  purposes  would
create a tax liability for the Bank.  The amount of  additional  taxable  income
created from an Excess  Distribution  is an amount that, when reduced by the tax
attributable to the income, is equal to the amount of the distribution.

                                       34
<PAGE>
         Corporate  Alternative  Minimum Tax. The Internal Revenue Code of 1986,
as amended (the "Code")  imposes a tax on  alternative  minimum  taxable  income
("AMTI") at a rate of 20%.  The excess of the bad debt reserve  deduction  using
the  percentage of taxable income method over the deduction that would have been
allowable  under the  experience  method is  treated  as a  preference  item for
purposes of computing the AMTI.  Only 90% of AMTI can be offset by net operating
loss  carryovers.  AMTI is  increased by an amount equal to 75% of the amount by
which the Bank's adjusted current earnings exceeds its AMTI (determined  without
regard to this preference and prior to reduction for net operating losses).

         Dividends Received Deduction and Other Matters. The Company may exclude
from its income 80% of dividends  received from the Bank as long as it maintains
ownership in the Bank of at least 20%.

         Audits.  The Bank was last  audited by the IRS in 1995 and has not been
audited by the New Jersey Department of Revenue ("DOR") in the past five years.

State and Local Taxation

         State of New Jersey.  The Bank, the Company and the MHC file New Jersey
income tax returns. For New Jersey income tax purposes, savings institutions are
presently  taxed at a rate  equal to 3% of  taxable  income.  For this  purpose,
"taxable  income"  generally means federal  taxable  income,  subject to certain
adjustments  (including  addition  of  interest  income on state  and  municipal
obligations).  For New Jersey tax purposes,  regular  corporations are presently
taxed at a rate equal to 9% of taxable income.



                                       35
<PAGE>

Item 2.  Properties.
- - --------------------

         The Bank currently  conducts its business through an administrative and
full service branch office located in Caldwell,  New Jersey and seven other full
service branch offices located in West Orange,  Franklin Lakes, River Vale, Pine
Brook, Old Tappan and Northvale, New Jersey. Management believes that the Bank's
facilities are adequate to meet the present and immediately foreseeable needs of
the Bank and the Company.

<TABLE>
<CAPTION>
                                                         Original             Net Book Value
                                                           Year               of Property or
                                    Leased                Leased                 Leasehold
                                      or                    or                Improvements at
Location                            Owned                Acquired            December 31, 1999
- - --------                           ------                --------            -----------------
                                                       (In thousands)
<S>                                 <C>                    <C>                       <C>
Administrative/Corporate/
Branch Office:
417 Bloomfield Avenue               Owned                  1962                      $370
Caldwell, NJ 07006

Branch Offices:
216 Main Street                     Owned                  1987                       142
West Orange, NJ 07052

487 Pleasant Valley Way             Owned                  1987                       206
West Orange, NJ 07052

574 Franklin Avenue                 Leased                 1978                         1
Franklin Lakes, NJ 07417

653 Westwood Avenue                 Owned                  1997                       469
River Vale, NJ 07675

267 Changebridge Road               Owned                  1974                       236
Pine Brook, NJ 07058

207 Old Tappan Road                 Owned                  1997                       480
Old Tappan, NJ 07675

119 Paris Avenue                    Owned                  1997                       314
Northvale, NJ 07647

</TABLE>
<PAGE>

Item 3.   Legal Proceedings.
- - ----------------------------

         The  Company  is  not  a  party  to  any  pending  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.

                                       36
<PAGE>
Item 4.   Submission of Matters to a Vote of Security Holders.
- - -------------------------------------------------------------

         None.


                                     PART II


Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters.
- - -------------------------------------------------------------------------------

         Information  regarding the market for the  Company's  common equity and
related stockholder matters appears on the inside back cover of  the 1999 Annual
Report  under  the  caption   "Investor  and  Corporate   Information"   and  is
incorporated herein by reference.

Item 6.   Selected Financial Data.
- - ----------------------------------

         Information  regarding selected financial data appears on pages 4 and 5
of the 1999 Annual Report under the caption "Selected Consolidated Financial and
Other Data" and is incorporated herein by this reference.

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

         Information regarding management's discussion and analysis of financial
condition  and results of  operations  appears on pages 6 through 19 of the 1999
Annual  Report  under the  caption  "Management's  Discussion  and  Analysis  of
Financial  Condition and Results of Operations"  and is  incorporated  herein by
this reference.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk
- - --------------------------------------------------------------------

         Information  regarding  qualitative and quantitative  disclosures about
market risk are contained in the section captioned "Management's  Discussion and
Analysis of Financial Condition and Results of Operations-Management of Interest
Rate  Risk  and  Market  Risk  Analysis"  in  the  1999  Annual  Report  and  is
incorporated herein by this reference.

Item 8.  Financial Statements and Supplementary Data
- - ----------------------------------------------------

         Information  regarding the  financial  statements  and the  Independent
Auditors' Report appears on pages 20 through 59 of the 1999 Annual Report and is
incorporated herein by this reference.

Item 9.  Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure
- - -------------------------------------------------------------------------

         None.

<PAGE>
                                    PART III


Item 10.  Directors and Executive Officers of the Registrant.
- - ------------------------------------------------------------

         The  information  relating to Directors and  Executive  Officers of the
Registrant  is  incorporated  herein  by  reference  to the  Registrant's  Proxy
Statement for the 2000 Annual  Meeting of  Stockholders  to be held on April 27,
2000, at pages 4 through 7.



                                       37
<PAGE>
Item 11.  Executive Compensation.
- - --------------------------------

         The  information  relating to directors'  compensation  and executives'
compensation  is  incorporated  herein by  reference to the  Registrant's  Proxy
Statement for the 2000 Annual  Meeting of  Stockholders  to be held on April 27,
2000,  at  pages 7  through  16 and 18  (excluding  the  Executive  Compensation
Committee Report and Stock Performance Graph).

Item 12.  Security Ownership of Certain Beneficial Owners and Management.
- - ------------------------------------------------------------------------

         The information  relating to security  ownership of certain  beneficial
owners and management is  incorporated  herein by reference to the  Registrant's
Proxy  Statement for the 2000 Annual Meeting of Stockholders to be held on April
27, 2000, at pages 3 and 4.

Item 13.  Certain Relationships and Related Transactions.
- - ---------------------------------------------------------

         The  information   relating  to  certain   relationships   and  related
transactions  is  incorporated  herein by  reference to the  Registrant's  Proxy
Statement for the 2000 Annual  Meeting of  Stockholders  to be held on April 27,
2000, at pages 17 through 18.

                                     PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.
- - --------------------------------------------------------------------------

(a)     The following documents are filed as a part of this report:

(1)     Consolidated  Financial  Statements of the Company are  incorporated  by
        reference to the following  indicated pages of the 1999 Annual Report to
        Stockholders.
                                                                           Page

       Report of Independent Auditors.......................................21

       Consolidated Statements of Financial Condition as of
          December 31, 1999 and 1998........................................22

       Consolidated Statements of Income for the
          Years Ended December 31, 1999, 1998 and 1997......................23

       Consolidated Statements of Comprehensive Income for the Years Ended
          December 31, 1999, 1998 and 1997..................................24

       Consolidated Statements of Changes in Stockholders' Equity
          for the Years Ended December 31, 1999, 1998 and 1997..............25

       Consolidated Statements of Cash Flows for the
          Years Ended December 31, 1999, 1998 and 1997......................26

       Notes to Consolidated Financial Statements for the
          Years Ended December 31, 1999, 1998 and 1997......................28


                                       38

<PAGE>
       The  remaining  information  appearing  in  the  1999  Annual  Report  to
Stockholders  is not  deemed  to be  filed  as part of this  report,  except  as
expressly provided herein.

(2)      All schedules are omitted  because they are not required or applicable,
         or the  required  information  is shown in the  consolidated  financial
         statements or the notes thereto.

(3)      Exhibits

         (a)     The following exhibits are filed as part of this report.
<TABLE>
<CAPTION>
<S>      <C>
3.1      Federal MHC Subsidiary Holding Company Charter of West Essex Bancorp, Inc.*
3.2      Bylaws of West Essex Bancorp, Inc.*
4.0      Draft Stock Certificate of West Essex Bancorp, Inc.*
10.1     West Essex Bank Employee Stock Ownership Plan**
10.2     West Essex Bank Employee Stock Ownership Plan Trust**
10.3     ESOP Loan Commitment Letter**
10.4     West Essex Bank Employee Stock Ownership Trust Loan and Security Agreement**
10.5     Employment Agreement between West Essex Bank and Leopold W. Montanaro**
10.6     Employment Agreement between West Essex Bancorp, Inc. and Leopold W. Montanaro**
10.7     Three Year Change in Control Agreement between West Essex Bank and Dennis A. Petrello**
10.8     Three Year Change in Control Agreement between West Essex Bank and Charles E. Filippo**
10.9     Three Year Change in Control Agreement between West Essex Bank and Craig L. Montanaro**
10.10    Three Year Change in Control Agreement between West Essex Bancorp, Inc. and Dennis A. Petrello**
10.11    Three Year Change in Control Agreement between West Essex Bancorp, Inc. and Charles E. Filippo**
10.12    Three Year Change in Control Agreement between West Essex Bancorp, Inc. and Craig L. Montanaro**
10.13    West Essex Bank Employee Severance Compensation Plan**
10.14    West Essex Bank Supplemental Executive Retirement Plan**
10.15    West Essex Bank Management Supplemental Executive Retirement Plan**
10.16    Restated Executive Supplemental Retirement Income Agreement for Leopold W. Montanaro*
10.17    Restated Executive Supplemental Retirement Income Agreement for Charles E. Filippo*
10.18    West Essex Bancorp, Inc. 1999 Stock-Based Incentive Plan
11.0     Computation of Earnings Per Share
13.0     Portions of the 1999 Annual Report to Shareholders
21.0     Subsidiary information is incorporated herein by reference to "Part I-Business-Subsidiary Activities"
23.0     Consent of Radics & Co., LLC
27.0     Financial Data Schedule

</TABLE>
         (b)     Reports on Form 8-K

                 None.
                 ----------------------------------
                 *    Incorporated  herein by reference  into this document from
                      the Exhibits to Form S-1, Registration Statement, filed on
                      June 12, 1998, as amended, Registration No. 333-56729.

                 **   Incorporated  herein by reference  into this document from
                      the Exhibits to the Form 10-K, filed on March 31, 1999.

                 ***  Incorporated  herein  by reference into this document from
                      the Proxy Statement dated March 17, 2000



                                       39
<PAGE>

                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                      WEST ESSEX BANCORP, INC.


                                      By:      /s/ Leopold W. Montanaro
                                               ------------------------
                                               Leopold W. Montanaro
                                               President, Chief Executive
                                               Officer and Director

                                               Date:    March 29, 2000

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

Name                                 Title                              Date
- - ----                                 -----                              ----
/s/ Leopold W. Montanaro       President, Chief Executive         March 29, 2000
- - ------------------------       Officer and Director
Leopold W. Montanaro           (principal executive officer)

/s/ Dennis A. Petrello         Executive Vice President           March 29, 2000
- - ----------------------         and Chief Financial Officer
Dennis A. Petrello             (principal accounting and
                               financial officer)

/s/ William J. Foody           Chairman of the Board              March 29, 2000
- - ---------------------
William J. Foody

/s/ David F. Brandley          Director                           March 29, 2000
- - ----------------------
David F. Brandley

/s/ Everett N. Leonard         Director                           March 29, 2000
- - ----------------------
Everett N. Leonard

/s/ James P. Vreeland          Director                           March 29, 2000
- - ---------------------
James P. Vreeland

/s/ John J. Burke              Director                           March 29, 2000
- - -----------------
John J. Burke

                                  EXHIBIT 11.0

                        Computation of Earnings Per Share



<PAGE>
                            WEST ESSEX BANCORP, INC.
                       STATEMENT REGARDING COMPUTATION OF
                     EARNINGS PER SHARE FOR THE YEARS ENDED
                     December 31, 1999 and December 31, 1998
                (Dollars in Thousands, Except Per Share Amounts)


                                                        For the Calendar Year
                                                      --------------------------
                                                         1999          1998 (1)
                                                      ----------      ----------
Basic:
     Net income ................................      $3,043,349      $1,397,300
     Net income applicable to common stock .....      $3,043,349      $1,397,300
     Average common shares
         outstanding - basic  ..................       4,004,069       4,062,395
     Basic earnings per share ..................      $     0.76      $     0.34
Diluted:
     Net income ................................      $3,043,349      $1,397,300
                                                      ----------      ----------
     Average common shares outstanding - basic .       4,004,069       4,062,395
     Effect of dilutive securities .............           3,682              --
                                                      ----------      ----------
     Average common shares outstanding - diluted       4,007,731       4,062,395
                                                      ==========      ==========
Diluted earnings per share .....................      $     0.76      $     0.34
                                                      ==========      ==========


- - ---------------------
(1)       The  registrant's  initial public stock offering took place on October
          2, 1998. Earnings per share is calculated based on net income for 1998
          and the weighted average shares  outstanding  since October 2, 1998 as
          if such shares had been outstanding the entire fiscal year.



                                  EXHIBIT 13.0

               Portions of the 1999 Annual Report to Stockholders






<PAGE>

                                TABLE OF CONTENTS


West Essex Bancorp,  Inc. is a $348.3 million  savings and loan holding  company
headquartered in Caldwell, New Jersey. Through its subsidiary,  West Essex Bank,
the  Company  operates  8 banking  offices in Essex,  Morris and Bergen  County.
Founded in 1915,  West Essex Bank is a  federally-chartered  FDIC-insured  stock
savings bank.

Financial Highlights .......................................................  1

President's Message ........................................................  2

Selected Consolidated Financial and Other Data .............................  4

Management's Discussion and Analysis of Financial Condition and
    Results of Operations ..................................................  6

Management Responsibility Statement ........................................ 20

Independent Auditor's Report ............................................... 21

Consolidated Statements of Financial Condition ............................. 22

Consolidated Statements of Income .......................................... 23

Consolidated Statements of Comprehensive Income ............................ 24

Consolidated Statements of Changes in Stockholders' Equity ................. 25

Consolidated Statements of Cash Flows ...................................... 26

Notes to Consolidated Financial Statements ................................. 28

Directors and Officers ..................................................... 60

Investor and Corporate Information  ........................  Inside Back Cover
<PAGE>
<TABLE>
<CAPTION>
                                   WEST ESSEX BANCORP, INC.
                                     FINANCIAL HIGHLIGHTS
                     (Dollar amounts in thousands, except per share date)

                                                     At or for the Year Ended December 31,
                                                   ------------------------------------------
                                                      1999           1998            1997
                                                   -----------    -----------     -----------
<S>                                                <C>            <C>             <C>
Total assets ..................................    $   348,307    $   328,609     $   299,025
Total investment and mortgage-backed securities        165,729        155,532         160,184
Total loans receivable ........................        156,196        143,002         116,127
Allowance for loan losses .....................          1,400          1,717           1,885
Total deposits ................................        234,978        238,313         238,192
Borrowed money ................................         64,340         42,101          30,300
Total stockholders' equity ....................         47,110         46,754          29,275
Net interest income ...........................         10,891          9,096           8,460
Provision for (recapture of) loan losses ......           --             (131)            487
Net income (1)(2) .............................          3,043          1,397             737
Basic and diluted earnings per share (1)(3) ...           0.76           0.34             N/A
Book value per share ..........................          11.62          11.14             N/A
Average interest rate spread ..................           2.66%          2.48%           2.87%
Return on average assets (1)(2) ...............           0.89%          0.44%           0.29%
Return on average stockholders' equity (1)(2) .           6.46%          4.10%           2.51%
Common shares outstanding at year end .........      4,054,357      4,197,233             N/A


</TABLE>
(1)     Results  for  1998   include   $842,000  of   charitable   contributions
        representing  the  initial  funding  by the  Company  of the West  Essex
        Bancorp  Charitable  Foundation.  Exclusive  of this  contribution,  net
        income would have been $1,936,000,  or $0.48 per share, which reflects a
        return on average assets of 0.61% and a return on average  stockholders'
        equity of 5.68%.

(2)     Results for 1997 include a $1.6  million loss  recorded on the excess of
        cost over assets  acquired in conjunction  with deposits  purchased from
        another institution.  Exclusive of this loss, net income would have been
        $1,752,000,  which  reflects a return on  average  assets of 0.69% and a
        return on average stockholders' equity of 5.96%.

(3)     Assumes the stock conversion was completed on January 1, 1998.

                                      - 1 -
<PAGE>
                            WEST ESSEX BANCORP, INC.
                                  ANNUAL REPORT
                               PRESIDENT'S MESSAGE


         In reviewing 1999, our first full year as a publicly traded company, we
recorded  excellent growth in earnings per share and return on equity. I am also
pleased to report a substantial  increase in cash earnings,  net interest income
and total assets.  Also, a smooth transition into the year 2000 occurred despite
speculation by many of a Y2K meltdown.

         While we are excited about our long-term growth  opportunities for West
Essex Bank, our enthusiasm is quieted by the reaction of the  marketplace to the
equities of financial companies. With the equity market seemingly focused on the
Internet community, it appears large and small cap banks and financial companies
have been relegated to the rear of the  marketplace  for the time being.  Having
said this, we believe West Essex Bancorp is well positioned to continuously seek
out opportunities  that enhance  shareholder  value. With a solid financial base
and prudent  management  we will strive to grow the  earnings  and assets of the
Company in a qualitative manner thereby enhancing the Company's franchise value.

         Management's  vision is to make West Essex Bank the  community  bank of
choice in each location where we are established.  Our mission is to demonstrate
through  product  delivery and  excellent  service,  how we can  strengthen  the
economic and social  fabric of our  community.  While  mergers and  acquisitions
continue  to reduce the number of banks in the  country,  we continue to see the
demand for  community-oriented  institutions  such as ours. We are excited about
the opportunities of the new millennium and the rapid changes that technology is
providing and look forward to capitalizing on these factors.

         Significant  highlights  for the Company in 1999 include the initiation
of a $.30 per share annual  dividend on our common stock,  asset growth of $19.7
million to $348.3  million and loan and  investment  growth of $23.2  million to
$319.1  million.  Net income rose from $1.4  million in 1998 to $3.0  million in
1999,  an increase of 118%.  Cash  earnings  increased  significantly  from $1.8
million in 1998 to $3.4 million in 1999, an increase of 93%.  Loan  originations
for 1999 totaled $43.2 million,  and our loan to deposit ratio  increased to 66%
from 60% in the prior period.  Finally,  as of December 31, 1999,  core deposits
represented 40.4% of deposit account balances.

         Other measures of  performance  include  improvements  in the return on
average  assets to .89% from 0.44% in the prior  period and an  increase  in the
return an  average  equity to 6.46%  from  4.10%.  Also very  important  was the
significant  improvement in the Company's  efficiency ratio from 71.41% for 1998
to 54.45% for 1999.  Earnings per share  (diluted),  also  increased to $0.76 in
1999 from $0.34 for 1998. Net interest  margin  increased to 3.31% from 3.01% at
the same time that operating  expenses to average assets  decreased to 2.00% for
1999 from 2.40% for 1998.


                                      -2-
<PAGE>
         In  August  of  1999,  the  Company  received  regulatory  approval  to
repurchase up to 15% of it's publicly  traded common shares.  Through the end of
1999,  the Company was  successful in  repurchasing  approximately  79% of those
shares. While limited liquidity in the Company's stock has impeded the Company's
efforts to  repurchase  its shares,  the Company is  committed  to  aggressively
managing its excess capital through stock repurchases.

         In the year ahead,  the Company will  continue to seek means to enhance
stockholder value through continued stock  repurchases,  balance sheet growth, a
possible increase in our cash dividends,  possible branch  expansion,  and other
reasonable  opportunities  that may become available to the Company.  The Bank's
web site,  which  initially  will only provide  information  to customers,  will
ultimately allow transactions.  Through our service provider,  our web site will
give us the ability to deliver not only our current products and services to our
customer base, but new products and services as well,  including on-line banking
and the ability to pay bills over the Internet.

         We remain optimistic about our long-term  outlook,  especially with the
recent  passage  of  financial  modernization   legislation  permitting  banking
institutions to engage in any financial  activities  complementing the financial
service industry.  We will continue to focus on those  opportunities and markets
that are in alignment  with the strategic  position and objectives of West Essex
Bancorp.

         I would be remiss if I did not recognize the efforts and  contributions
of our very  dedicated  directors,  officers  and staff who  continue to work to
achieve the goals and aspirations of the Company, its shareholders and customers
and we will continue as always to remain grateful for the confidence and loyalty
you have placed in us.

                                                         Sincerely,


                                                         /s/Leopold W. Montanaro
                                                         -----------------------
                                                         Leopold W. Montanaro
                                                         President & CEO


                                      -3-
<PAGE>

WEST ESSEX BANCORP, INC.

Selected Consolidated Financial and Other Data
- - ----------------------------------------------

         The selected  consolidated  financial and other data of the Company set
forth below is derived in part from, and should be read in conjunction with, the
Consolidated  Financial  Statements of the Company and Notes  thereto  presented
elsewhere in this Annual Report.


<PAGE>
<TABLE>
<CAPTION>
                                                             At December 31,
                                          --------------------------------------------------------
                                            1999        1998        1997        1996         1995
                                          --------    --------    --------    --------    --------
                                                               (In Thousands)
<S>                                      <C>         <C>         <C>         <C>         <C>
Selected Consolidated Financial Data:
Total assets (1) ....................     $348,307    $328,609    $299,025    $235,969   $223,165
Loans receivable, net (2) ...........     153,276     140,272     112,735      82,134      85,031

Securities available-for-sale:
     Investment securities, net .....       2,924       8,282       7,081       1,647       1,932

Securities held-to-maturity:
     Investment securities, net .....      41,582      36,873      22,929      22,476      18,482
     Mortgage-backed securities, net      121,223     110,376     130,174     113,254     100,032
Deposits (1) ........................     234,978     238,313     238,192     179,946     178,392
Borrowed money ......................      64,340      42,101      30,300      23,650      17,000
Total stockholders' equity ..........      47,110      46,754      29,275      28,452      26,856

<CAPTION>
                                                               For the Years Ended December 31,
                                                   --------------------------------------------------------
                                                      1999        1998        1997        1996        1995
                                                   --------    --------    --------    --------    --------
                                                                         (In Thousands)
<S>                                                <C>         <C>         <C>         <C>         <C>
Selected Operating Data:
Interest income ...............................    $ 22,751    $ 21,315     $ 18,116    $ 16,467    $ 15,735
Interest expense ..............................      11,860      12,219        9,656       8,300       7,618
                                                   --------    --------     --------    --------    --------

     Net interest income ......................      10,891       9,096        8,460       8,167       8,117
Provision for (recapture of) loan
  losses ......................................        --          (131)         487         232         510
                                                   --------    --------     --------    --------    --------
     Net interest income after ................
       provision for (recapture of) loan losses      10,891       9,227        7,973       7,935       7,607
Noninterest income ............................         685         529          373         476         332
Noninterest expense (3) .......................       6,869       7,607        7,173       5,919       4,446
                                                   --------    --------     --------    --------    --------

Income before income taxes (3) ................       4,707       2,149        1,173       2,492       3,493
Income taxes (3) ..............................       1,664         752          436         836       1,221
                                                   --------    --------     --------    --------    --------

Net income ....................................    $  3,043    $  1,397     $    737    $  1,656    $  2,272
                                                   ========    ========     ========    ========    ========

</TABLE>
                                                        (continued on next page)
                                      -4-
<PAGE>
<TABLE>
<CAPTION>
                                                                At or For the Years Ended December 31,
                                                          ----------------------------------------------
                                                           1999      1998      1997       1996     1995
                                                          ------    ------    ------    ------    ------
<S>                                                       <C>       <C>       <C>        <C>       <C>
Selected Financial Ratios and Other Data:
Performance Ratios (4):
        Return on average assets (3) ..............         0.89 %    0.44 %    0.29 %    0.74 %    1.07 %
        Return on average stockholders' equity (3)          6.46      4.10      2.51      5.95      8.84
        Average stockholders' equity
          /average assets .........................        13.73     10.75     11.55     12.37     12.09
        Interest rate spread (5) ..................         2.66      2.48      2.87      3.15      3.34
        Net interest margin (6) ...................         3.31      3.01      3.44      3.74      3.93
        Non-interest expenses to average assets (3)         2.00      2.40      2.82      2.63      2.09
        Stockholders' equity to total assets ......        13.53     14.23      9.79     12.06     12.03
        Efficiency ratio (7) ......................        54.45     71.41     57.04     56.58     52.86

Regulatory Capital Ratios (4):
        Tangible capital ..........................        10.69     10.44      7.98     12.06     12.02
        Core capital ..............................        10.69     10.44      7.98     12.06     12.02
        Risk-based capital ........................        28.55     28.81     26.10     39.15     37.50

Asset Quality Ratios (4):
        Non-performing loans to total assets ......         0.25      0.67      0.84      1.26      0.96
        Non-performing loans to total loans
          receivable ..............................         0.57      1.46      2.16      3.51      2.46
        Non-performing assets to total assets .....         0.51      0.84      1.24      1.85      1.57
        Allowance for loan losses to
          non-performing loans ....................       158.37     78.47     75.19     52.70     55.84
        Average interest-earning assets to average
          interest-bearing liabilities ............       117.99    112.99    114.39    115.46    115.94
        Net interest income after provision for
          loan losses to non-interest expenses (3)        158.55    121.30    111.15    134.06    171.10

Number of full-service customer facilities ........         8         8         8         5         5

</TABLE>

(1)     The increase in assets in fiscal 1997 was due  primarily to the purchase
        of three branch offices from Summit Bank.
(2)     The allowance for loan losses at December 31, 1999,  1998,  1997,  1996,
        and 1995 was $1.4 million, $1.7 million, $1.9 million, $1.6 million, and
        $1.2 million, respectively.
(3)     Includes,  for the year  ended  December  31,  1996,  the  SAIF  Special
        Assessment  of $1.1  million  and the  related  income  tax  benefit  of
        $395,000.  If  excluded,  return on  average  assets,  return on average
        stockholders'  equity,  non-interest  expenses to average assets and net
        interest income after provision for loan losses to non-interest expenses
        would be 1.05%,  8.47%  2.14% and  164.59%,  respectively,  for the year
        ended  December 31,  1996.  Includes,  for the years ended  December 31,
        1999, 1998 and 1997,  amortization expense related to the excess of cost
        over assets  acquired from Summit Bank of $593,000,  $593,000,  and $1.7
        million,  respectively,  and the related income tax benefit of $213,000,
<PAGE>
        $213,000 and  $627,000,  respectively.  If  excluded,  return on average
        assets, return on average stockholders' equity, non-interest expenses to
        average assets and net interest  income after  provision for loan losses
        to  non-interest  expense  would be 1.00%,  7.26%,  1.83%  and  173.53%,
        respectively,  for the year ended December 31, 1999, 0.56%, 5.21%, 2.21%
        and  131.55%,  respectively,  for the year ended  December  31, 1998 and
        0.73%,  6.30%,  2.13%  and  146.83%,  respectively,  for the year  ended
        December 31, 1997.
(4)     With the  exception  of end of period  ratios,  all  ratios are based on
        average monthly balances during the indicated periods and are annualized
        where appropriate.
(5)     The 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.
(6)     The net interest  margin  represents net interest income as a percent of
        average interest-earning assets.
(7)     The efficiency ratio  represents  non-interest  expenses,  excluding the
        SAIF special  Assessment,  impairment loss and amortization  relating to
        intangible  assets and loss on REO,  divided by the sum of net  interest
        and non-interest income excluding income on REO and security gain/loss.

                                      -5-
<PAGE>
                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


         West Essex Bancorp, Inc. ("the Company"),  is the stock holding company
for West Essex Bank ("the Bank"). The Company is headquartered in Caldwell,  New
Jersey and its principal  business  currently  consists of the operations of the
Bank. West Essex Bancorp,  M.H.C., a mutual holding company formed in connection
with the Bank's  conversion  to stock form and  reorganization  into the holding
company form of organization,  which was consummated October 2, 1998, owns 58.0%
of the Company's  outstanding common stock. The Bank's results of operations are
dependent primarily on net interest income,  which is the difference between the
income  earned  on its loan and  investment  portfolios  and its cost of  funds,
consisting  of  the  interest  paid  on  deposits  and  borrowings.  Results  of
operations  are also  affected by the Bank's  provision for loan losses and fees
and other service charges.  The Bank's noninterest expense principally  consists
of compensation and employee  benefits,  office occupancy and equipment expense,
federal  deposit  insurance  premiums,   the  cost  of  foreclosed  real  estate
operations,  data  processing,  advertising  and  business  promotion  and other
expenses.  Results of  operations  are also  significantly  affected  by general
economic and  competitive  conditions,  particularly  changes in interest rates,
government  policies and actions of regulatory  authorities.  Future  changes in
applicable  law,  regulations or government  policies may materially  impact the
Bank.

Forward-Looking Statements

         This  Annual  Report  on Form  10-K  contains  certain  forward-looking
statements  which are based on certain  assumptions  and describe  future plans,
strategies and expectations of the Company. These forward-looking statements are
generally  identified  by  use  of  the  words  "believe",  "expect",  "intend",
"anticipate",  "estimate",  "project",  or similar  expressions.  The  Company's
ability to predict results or the actual effect of future plans or strategies is
inherently uncertain.  Factors which could have a material adverse effect on the
operations of the Company and the subsidiaries  include, but are not limited to,
changes in: interest rates, general economic conditions,  legislative/regulatory
changes, monetary and fiscal policies of the U.S. Government, including policies
of the U.S.  Treasury and the Federal Reserve Board,  the quality or composition
of the loan or investment portfolios,  demand for loan products,  deposit flows,
competition,  demand for  financial  services in the  Company's  market area and
accounting  principles and guidelines.  These risks and uncertainties  should be
considered in evaluating  forward-looking  statements and undue reliance  should
not be  placed  on  such  statements.  The  Company  does  not  undertake  - and
specifically  disclaims any  obligation - to publicly  release the result of any
revisions which may be made to any forward-looking  statements to reflect events
or circumstances  after the date of such statements or to reflect the occurrence
of anticipated or unanticipated events.

Management of Interest Rate Risk and Market Risk Analysis

         The principal objectives of the Company's interest rate risk management
is to  evaluate  the  interest  rate risk  included  in  certain  balance  sheet
accounts;  determine the level of risk appropriate given the Company's  business
strategy,   operating  environment,   capital  and  liquidity  requirements  and
performance  objectives;  and  manage  the risk  consistent  with  the  Board of
Directors' approved  guidelines.  Through such management,  the Company seeks to
<PAGE>
reduce the  vulnerability  of its operations to changes in interest  rates.  The
Board of Directors of the Bank has  established  an  Asset/Liability  Committee,
which is responsible  for reviewing  asset/liability  policies and interest rate
risk  position.  The  Asset/Liability  Committee  meets at least on a  quarterly
basis,  reports trends and interest rate risk position to the Board of Directors
and reviews with the Board its  activities and  strategies,  the effect of those
strategies on the Bank's net interest margin, the market value of the portfolio,
and the effect the changes in interest  rates will have on the Bank's  portfolio
and  exposure  limits.  The  extent  of the  movement  of  interest  rates is an
uncertainty that could have a negative impact on the earnings of the Company.

                                      - 6 -
<PAGE>
                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


         To manage its interest  rate risk and help offset the  originations  of
long-term  fixed rate  mortgage  loans,  the Company has employed the  following
strategies:  (i) utilizing adjustable-rate  mortgage-backed securities to offset
the effect of holding  long-term fixed rate mortgage loans and (ii)  lengthening
the maturities of both borrowed money and deposits.

         The Bank continues to seek opportunities to originate for its portfolio
one-to  four-family  residential  mortgage loans, as well as other loans, in its
primary market area of Essex, Morris and Bergen Counties, New Jersey. The Bank's
total loan  portfolio had decreased as a percent of the Bank's total assets from
1993 through 1996 when loan originations,  primarily due to intense  competition
in the Bank's market area for loan originations,  began to decrease.  To address
this situation, the Bank began to pursue loan originations more aggressively and
began, in 1997, to use outside  mortgage brokers to generate  increased  volume.
During 1999,  the Bank,  as part of its efforts to generate new loans,  moved to
aggressively promote its loan products by using newspaper  advertisements and by
instituting an incentive  program with its employees.  The latter program proved
highly successful and will be continued in 2000. Further,  due to the relatively
low interest rate  environment  that has existed in recent  years,  the Bank has
originated  primarily  fixed-rate one-to four-family  mortgage loans. The Bank's
purchase  of  adjustable-rate  mortgage-backed  securities,  as well as  various
shorter  term debt  obligations  of federal,  state and local  governments,  has
enabled the Company to  effectively  manage its interest  rate risk. At December
31,  1999,  the  Company  had  $121.2  million  or  34.8%  of  total  assets  in
mortgage-backed securities classified as held-to-maturity,  and $44.5 million or
12.8% of total assets in investment securities, of which $2.9 million or 0.8% of
total assets were  classified  as  available-for-sale.  At the same date,  loans
receivable, net, totalled $153.3 million or 44.0% of total assets.

         Net Portfolio  Value. The Bank's interest rate sensitivity is monitored
by management through the use of the OTS model which estimates the change in the
Bank's net portfolio value ("NPV") over a range of interest rate scenarios.  NPV
is the  present  value of  expect  cash  flows  from  assets,  liabilities,  and
off-balance sheet contracts. The NPV ratio, under any interest rate scenario, is
defined as the NPV in that scenario divided by the market value of assets in the
same  scenario.  The OTS produced its analysis  based upon data submitted on the
Bank's quarterly Thrift Financial Reports.
<PAGE>
The  following  table  sets forth the Bank's NPV as of  December  31,  1999,  as
calculated by the OTS.
<TABLE>
<CAPTION>

                                                                                                       NPV as % of Portfolio
                   Change in                           Net Portfolio Value                                  Value of Assets
                Interest Rates               ------------------------------------------              ---------------------------
                In Basis Points                                $                  %                   NPV
                 (Rate Shock)                Amount          Change             Change               Ratio            Change (1)
                 ------------                ------          ------             ------               -----            ----------
<S>                                        <C>              <C>                    <C>                <C>                <C>
                     300                   $ 10,792         $ (21,276)             (66)%               3.53 %            (605)
                     200                     18,266           (13,802)             (43)                5.79              (379)
                     100                     25,444            (6,624)             (21)                7.82              (176)
                    Static                   32,068              -                   -                 9.58                  -
                    (100)                    37,248             5,180               16                10.87               129
                    (200)                    40,539             8,470               26                11.61               203
                    (300)                    41,334             9,265               29                11.71               213
</TABLE>

(1) Expressed in basis points.


                                      -7-
<PAGE>
                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


                  Average Balance Sheet.  The following table sets forth certain
information  relating  to the Company at December  31,  1999,  and for the years
ended December 31, 1999, 1998 and 1997. The average yields and costs are derived
by dividing income or expense by the average balance of interest-earning  assets
or interest-bearing liabilities, respectively, for the period shown except where
noted otherwise and reflect  annualized  yields and costs.  Average balances are
derived from average month-end balances except for the average balances of other
interest-earning assets and borrowed money, which are derived from average daily
balances.  Management does not believe that the use of average monthly  balances
instead of average  daily  balances has caused any material  differences  in the
information  presented.  The yields and costs include fees which are  considered
adjustments to yields.
<PAGE>
<TABLE>
<CAPTION>
                                                                           At December 31, 1999
                                                                          ---------------------
                                                                                         Yield/
                                                                            Balance       Cost
                                                                            -------       ----
<S>                                                                       <C>              <C>
Assets:                                                                   (Dollars in Thousands)
        Interest-earning assets:
              Loans receivable .......................................    $ 154,677        7.44 %
              Mortgage-backed securities .............................      121,223        6.55
              Investment securities(1) ...............................       44,506        6.84
              Other interest-earning assets ..........................       10,290        4.58
                                                                          ---------
                               Total interest-earning assets .........      330,696        6.94

              Allowance for loan losses ..............................       (1,400)
              Non-interest-earning assets ............................       19,011
                                                                          ---------
                               Total assets ..........................    $ 348,307
                                                                          =========
Liabilities and Retained Earnings:
        Interest-bearing liabilities:
              Interest-bearing deposits:
                     Demand deposits .................................    $  21,092        1.39
                     Savings and club accounts .......................       57,735        2.04
                     Certificates of deposit .........................      140,140        5.05
                                                                          ---------
                               Total interest-bearing deposits .......      218,967        3.90

              Borrowed money .........................................       64,340        5.66
                                                                          ---------
                               Total interest-bearing liabilities ....      283,307        4.30

        Non-interest bearing deposits ................................       16,011
        Other non-interest-bearing liabilities .......................        1,879
                                                                          ---------

                               Total liabilities .....................      301,197

        Retained earnings ............................................       47,110
                                                                          ---------
                               Total liabilities and retained earnings    $ 348,307
                                                                          =========
        Interest rate spread .........................................                    2.64 %
                                                                                          ====
        Net interest-earning assets ..................................    $  47,389
                                                                          =========
        Ratio of average interest-earning assets to average
              interest-bearing liabilities ...........................         1.17x
                                                                               ====
</TABLE>
(1) Included securities available for sale.

                                      -8-
<PAGE>
<TABLE>
<CAPTION>
                                                     WEST ESSEX BANCORP, INC.
                                              MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                                           FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                                                                                    For the Years Ended December 31,
                                                                  ----------------------------------------------------------------
                                                                                1999                              1998
                                                                  ------------------------------   ------------------------------
                                                                                        Average                           Average
                                                                   Average               Yield/     Average                Yield/
                                                                   Balance    Interest    Cost      Balance     Interest    Cost
                                                                   -------    --------    ----      -------     --------    ----
<S>                                                                <C>         <C>          <C>      <C>         <C>         <C>
Assets:                                                                   (Dollars in Thousands)
        Interest-earning assets:
             Loans receivable                                      $ 149,356   $ 11,240     7.53 %   $ 129,416   $ 10,083    7.79 %
             Mortgage-backed securities                              119,953      7,722     6.44       121,346      7,853    6.47
             Investment securities (1)                                47,227      3,177     6.73        39,195      2,695    6.88
             Other interest-earning assets                            12,241        611     4.99        12,419        684    5.51
                                                                   ---------   --------              ---------   --------
                      Total interest-earning assets                  328,777     22,750     6.92       302,376     21,315    7.05
                                                                                -------                           -------
             Allowance for loan losses                                (1,546)                           (1,832)
             Other non-interest-earning assets                        15,912                            16,503
                                                                   ---------                         ---------
                      Total assets                                 $ 343,143                         $ 317,047
                                                                   =========                         =========

Liabilities and Retained Earnings:
        Interest-bearing liabilities:
             Interest-bearing deposits:
                 Demand                                             $ 20,732        284     1.37      $ 20,412        339    1.66
                 Savings and club                                     58,727      1,210     2.06        62,120      1,672    2.69
                 Certificates of deposit                             141,432      7,090     5.01       142,714      7,736    5.42
                                                                   ---------   --------              ---------   --------
                      Total interest-bearing deposits                220,891      8,584     3.89       225,246      9,747    4.33

        Borrowed money                                                57,756      3,275     5.67        42,364      2,472    5.84
                                                                   ---------   --------              ---------   --------
                      Total interest-bearing liabilities             278,647     11,859     4.26       267,610     12,219    4.57
                                                                               --------                          --------

        Non-interest-bearing deposits                                 15,576                            13,219
        Other non-interest-bearing liabilities                         1,796                             2,121
                                                                   ---------                         ---------
                          Total liabilities                          296,019                           282,950

        Stockholders' equity                                          47,124                            34,097
                                                                   ---------                         ---------
                      Total liabilities and stockholders' equity   $ 343,143                         $ 317,047
                                                                   =========                         =========
        Net interest income/interest rate spread                              $ 10,891      2.66 %               $ 9,096     2.48 %
                                                                              ========      ====                 =======     ====
        Net interest-earning assets/net yield on
          interest-earning assets                                  $  50,130                3.31 %   $ 34,766                3.01 %
                                                                   =========                ====     ========                ====
        Ratio of interest-earning assets to interest-bearing
          liabilities                                                  1.18x                              1.13x
                                                                      =====                              =====
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                    ------------------------------------
                                                                                       1997
                                                                    ------------------------------------
                                                                                                 Average
                                                                     Average                      Yield/
                                                                     Balance        Interest       Cost
                                                                     -------        --------       ----
<S>                                                                  <C>             <C>            <C>
Assets:
        Interest-earning assets:
             Loans receivable                                       $  97,277        $ 7,908        8.13 %
             Mortgage-backed securities                               114,996          7,909        6.88
             Investment securities (1)                                 26,774          1,897        7.09
             Other interest-earning assets                              7,019            401        5.71
                                                                    --------         -------
                          Total interest-earning assets               246,016         18,115        7.36
                                                                                    --------
             Allowance for loan losses                                 (1,739)
             Other non-interest-earning assets                         10,422
                                                                    ---------
                          Total assets                              $ 254,699
                                                                    =========

Liabilities and Retained Earnings:
        Interest-bearing liabilities:
             Interest-bearing deposits:
                 Demand                                             $  16,360            293        1.79
                 Savings and club                                      53,221          1,357        2.55
                 Certificates of deposit                              119,272          6,439        5.40
                                                                     --------        -------
                       Total interest-bearing deposits                188,853          8,089        4.28
        Borrowed money                                                 26,223          1,566        5.97
                                                                    ---------         ------
                      Total interest-bearing liabilities              215,076          9,655        4.49
                                                                                    --------
        Non-interest-bearing deposits                                   8,503
        Other non-interest-bearing liabilities                          1,711
                                                                    ---------
                      Total liabilities                               225,290
                                                                       29,409
        Stockholders' equity                                        ---------
                      Total liabilities and stockholders' equity    $ 254,699
                                                                    =========

        Net interest income/interest rate spread                                      $ 8,460       2.87 %
                                                                                      ========      ====
        Net interest-earning assets/net yield on
          interest-earning assets                                   $ 30,940                        3.44 %
                                                                    ========                        ====
        Ratio of interest-earning assets to interest-bearing             1.14x
          liabilities                                                   =====

</TABLE>
(1)  Includes securities available for sale.

                                       -9-


<PAGE>

                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


         Rate/Volume Analysis.  The following table presents the extent to which
changes in interest rates and changes in the volume of  interest-earning  assets
and interest-bearing liabilities have affected the Company's interest income and
interest expense during the periods  indicated.  Information is provided in each
category with respect to: (i) changes attributable to changes in volume (changes
in volume  multiplied by prior rate);  (ii) changes  attributable  to changes in
rate (changes in rate multiplied by prior volume); and (iii) the net change. The
changes  attributable  to the  combined  impact  of  volume  and rate  have been
allocated on a proportional basis between changes in rate and volume.
<TABLE>
<CAPTION>
                                              Year Ended                          Year Ended
                                           December 31, 1999                   December 31, 1998
                                              Compared to                        Compared to
                                              Year Ended                         Year Ended
                                              December 31, 1998                  December 31, 1997
                                     -------------------------------      ------------------------------
                                     Increase (Decrease)                  Increase (Decrease)
                                            Due to                               Due to
                                     -------------------                   -----------------
                                      Volume       Rate         Net        Volume      Rate        Net
                                      ------       ----         ---        ------      ----        ---
                                                                (In Thousands)
<S>                                   <C>         <C>         <C>         <C>        <C>         <C>
Interest income:
     Loans receivable ............    $ 1,504     $  (347)    $ 1,157     $ 2,517    $  (342)    $ 2,175
     Mortgage-backed securities ..        (93)        (38)       (131)        427       (483)        (56)
     Investment securities .......        542         (60)        482         856        (58)        798
     Other interest-earning assets        (10)        (63)        (73)        298        (15)        283
                                      -------     -------     -------     -------    -------     -------

Total ............................      1,943        (508)      1,435       4,098       (898)      3,200
                                      -------     -------     -------     -------    -------     -------

Interest expense:
     Demand deposits (1) .........          5         (60)        (55)         69        (23)         46
     Savings and club accounts ...        (87)       (375)       (462)        237         78         315
     Certificates of deposit .....        (69)       (577)       (646)      1,273         24       1,297
     Borrowed money ..............        877         (74)        803         941        (35)        906
                                      -------     -------     -------     -------    -------     -------

Total ............................        726      (1,086)       (360)      2,520         44       2,564
                                      -------     -------     -------     -------    -------     -------

Net change in net interest income     $ 1,217     $   578     $ 1,795     $ 1,578    $  (942)    $   636
                                      =======     =======     =======     =======    =======     =======

</TABLE>

         (1)  Includes NOW and Money Market accounts.
<PAGE>
Comparison of Financial Condition at December 31, 1999 and December 31, 1998

         Total  assets were $348.3  million at December  31,  1998,  compared to
$328.6 million at December 31, 1998, an increase of $19.7 million,  or 6.0%. The
increase in assets was funded  primarily  by an increase in FHLB  borrowings  of
$22.3 million.

         Cash and cash equivalents, primarily interest-bearing deposits with the
FHLB,  decreased  $3.7 million to $12.7  million at December 31, 1999 from $16.4
million at December 31, 1998. The decrease in cash and cash equivalents was used
to fund securities purchases.




                                      -10-
<PAGE>
                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


         In the aggregate, mortgage-backed securities and investment securities,
including  available-for-  sale and  held-to-maturity  issues,  totalled  $165.7
million at December 31, 1999, an increase of $10.2  million from $155.5  million
at December 31, 1998. Such increase was funded by the aforementioned decrease in
cash  and  cash  equivalents  and  by  increased   borrowings.   Mortgage-backed
securities,  all of which are  held-to-maturity,  increased $10.8 million due to
purchases exceeding repayments. Investment securities held-to-maturity increased
$4.7 million, due to security purchases exceeding  maturities,  while investment
securities  available-for-sale  decreased  $5.4  million,  primarily due to $5.0
million in  securities  sold.  At December  31,  1999,  75.9% of the  investment
securities,  including available-for-sale and held-to-maturity issues, consisted
of U.S.  Government and Agency  obligations,  while 72.0% of the mortgage-backed
securities portfolio consisted of Fannie Mae ("FNMA"), Freddie Mac ("FHLMC") and
Ginnie Mae ("GNMA") issues.  Investment  securities  available for sale included
$2.0 million of U.S. Treasury notes and $909,000 of U.S. Government Agency notes
while  investment  securities  held-to-maturity  consisted  of  $500,000 of U.S.
Treasury notes, $30.4 million of U.S.  Government Agency notes, $10.0 million in
trust preferred securities and $733,000 in municipal bonds and notes.

         Loans receivable  increased $13.0 million to $153.3 million at December
31, 1999 from $140.3 million at December 31, 1998. The increase was primarily in
the  one- to  four-family  mortgage  and  home  equity  loan  categories,  which
increased  $7.6 million and $4.8  million,  respectively.  At December 31, 1999,
87.5% of the outstanding  balance of loans in the portfolio  consisted of one-to
four-family related loans, compared to 86.9% at December 31, 1998.

         Deposits  totalled  $235.0  million at December 31, 1999, a decrease of
$3.3 million or 1.4% from the $238.3 million balance at December 31, 1998.

         Borrowed money increased $22.3 million to $64.3 million at December 31,
1999, as compared to $42.0 million at December 31, 1998. Based on the lower cost
of  wholesale  funds  as  compared  to  comparable   maturity  retail  deposits,
management  chose to fund the asset growth  discussed above with additional FHLB
borrowings.  During the year ended  December  31,  1999,  short-term  borrowings
increased  $6.0 million to $6.0  million,  with an average cost of 5.80% at year
end, while long-term debt increased  $16.3 million to $58.3 million,  the result
of $24.0 million in new borrowings  with 1 to 10 year  maturities and an average
cost of 5.75% and the repayment of current  maturities of long-term debt of $7.7
million. The increased borrowed money was used to fund increased lending.

         Stockholders'  equity  increased  $356,000 or 0.8%, to $47.1 million at
December 31, 1999 from $46.8  million at the prior year end.  During  1999,  net
income of $3.0  million was  largely  offset by $1.5  million in treasury  stock
acquisitions,  $739,000 used to fund the Company's newly implemented Stock-Based
Incentive Plan, and $496,000 in dividends declared to stockholders.

Comparison of Operating Results for the Years Ended December 31, 1999 and 1998

         Net Income. Net income for 1999 was $3.04 million, an increase of $1.64
million from $1.40 million in 1998. The increase was primarily the result of two
factors.  The primary  factor was the $1.79  million  increase  in net  interest
income to $10.89  million in 1999 compared to $9.10  million in 1998,  which was
<PAGE>
the result of an  increase  in total  interest  income  and a decrease  in total
interest  expense.  Additionally,   charitable  contribution  expenses  totalled
$17,000  in 1999,  a  decrease  of  $846,000  from the 1998  total of  $863,000.
$842,000  of the 1998  charitable  contribution  expense  related to the initial
funding of the West Essex Bancorp Charitable Foundation, a charitable foundation
established in


                                      -11-
<PAGE>
                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

connection  with the Company's  initial public stock  offering,  with a $100,000
cash  contribution and a contribution by the Company of 74,214 shares of Company
common stock. The  aforementioned two factors combined to increase income before
income taxes and net income by $2.64 million and $1.69 million, respectively.

         Interest Income. Total interest income increased 6.7% to $22.75 million
for 1999 as compared to $21.31 million for 1998. The increase was due to a $26.4
million or 8.7% increase in average  interest-earning  assets during 1999, which
more than offset a drop of 13 basis points in the yield earned  thereon to 6.92%
in 1999 from 7.05% in 1998.  The increased  average  balances of earning  assets
were funded by increased FHLB borrowings.

         Interest  income on loans during 1999  increased by $1.16  million,  or
11.5%, to $11.24 million when compared to $10.08 million during 1998. During the
years ended  December 31, 1999 and 1998,  the yield earned on the loan portfolio
was 7.53% and 7.79%,  respectively.  The  average  balance of loans  outstanding
during the years ended  December 31, 1999 and 1998 totalled  $149.4  million and
$129.4  million,  respectively.  The decreased  yield is the result of the lower
market  interest rates  prevailing  during much of 1999.  The increased  average
balance during 1999 is the result of the continued  increase in loan origination
efforts,  including the use of outside  mortgage  brokers,  which began in 1997.
Loan originations were $42.2 million in 1999 and $50.5 million in 1998.

         Interest   on   mortgage-backed    securities,   all   of   which   are
held-to-maturity,  decreased  $131,000,  or 1.7%,  during 1998 to $7.72  million
compared to $7.85 million for 1998. During the year ended December 31, 1999, the
average  balance  of  mortgage-backed   securities  outstanding  decreased  $1.3
million,  or 1.1%, to $120.0  million when compared to $121.3  million for 1998.
The  yield  earned  on  the  mortgage-backed   securities   portfolio  decreased
marginally to 6.44% in 1999 from 6.47% in 1998.

         Interest    earned   on   investment    securities,    including   both
available-for-sale and held-to-maturity issues, increased by $482,000, or 17.9%,
to $3.2 million for 1999,  when compared to $2.7 million for 1998.  The increase
resulted from an increase of $8.0 million,  or 20.5%,  in the average balance of
the  investment  securities  portfolio,  which more than offset a decrease of 15
basis points in the yield earned on the investment securities portfolio to 6.73%
in 1999 from  6.88% in 1998.  The  increased  average  balance  is the result of
purchases during 1999 while the decreased yield is due to the lower market rates
available thereon.

         Interest  on  other  interest-earning   assets  totalled  $611,000  and
$684,000  during  1999  and  1998,  respectively.  The  yield  earned  on  other
interest-earning assets decreased to 4.99% in 1999 from 5.51% in 1998, while the
average balance of other interest-earning  assets outstanding decreased $178,000
or 1.4%.

         Interest Expense. Interest expense on deposits decreased $1.17 million,
or 11.9%,  to $8.58 million  during 1999 compared to $9.75 million for 1998. The
decrease  during 1999 was  attributable  to a decrease of 44 basis points in the
average cost of interest-bearing  deposits to 3.89% for 1999 from 4.33% or 1998,
along  with a decrease  of $4.4  million,  or 1.9%,  in the  average  balance of
interest-bearing deposits outstanding. The decreased cost of deposits was due to
the lower market rates  prevailing  for much of 1999 and was seen in all deposit
categories.

                                      -12-
<PAGE>
                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         Interest  expense on borrowed money  increased  $803,000,  or 32.5%, to
$3.3 million during 1999 compared to $2.5 million for 1998. The increase  during
1999 was  attributable to an increase of $15.4 million in the average balance of
borrowings outstanding, partially offset by a decrease of 17 basis points in the
cost of borrowings to 5.67% for 1999 from 5.84% for 1998. The increased  average
balance reflects management's  increased use of borrowed funds to compensate for
deposit loss,  leverage the balance sheet and to manage  interest rate risk. The
decreased  interest rate on  borrowings  resulted from the paydown of older debt
having higher interest rates.

         Net  Interest  Income.  Net  interest  income for 1999  increased  $1.8
million,  or 19.7%,  to $10.9 million in 1999 from $9.1 million in 1998. The net
interest  rate  spread  increased  to 2.66% in 1999  from  2.48% in 1998 and the
interest  rate  margin  increased  to 3.31% in 1999  from  3.01% in 1998.  These
increases  primarily  resulted  from a 31 basis  point  decrease  in the cost of
interest-bearing  liabilities  to 4.26% in 1999 from  4.57% in 1998,  which more
than  offset  a  13  basis  point  decrease  in  the  yield  earned  on  average
interest-earning  assets to 6.92% in 1999 from 7.05% in 1998. In addition to the
increases  in interest  rate spread and margin,  the Company was able to improve
net interest income by increasing net  interest-earning  assets by $15.4 million
and by leveraging the balance sheet through increased borrowings.

         Provision  for Loan Losses.  During 1999,  the Company did not record a
provision for loan losses as management  determined that the existing  allowance
for loan losses was  adequate.  During  1998,  the Bank  recorded a recapture of
$131,000  from the  allowance  for loan losses as a credit to provision for loan
losses.  The recaptured  allowance of $131,000 in 1998  represented  6.9% of the
allowance  for loan losses at the end of 1997 and  reflected a $405,000 or 16.3%
decrease in loans delinquent ninety days or more. At December 31, 1999 and 1998,
the Bank's loan portfolio  included loans  totalling  $792,000 and $2.1 million,
respectively,  which were delinquent  ninety days or more. The Bank maintains an
allowance for loan losses based on management's evaluation of the risks inherent
in its loan portfolio which gives due consideration to changes in general market
conditions  and in the  nature  and  volume of the  Bank's  loan  activity.  The
allowance  for loan losses  amounted  to $1.40  million at  December  31,  1999,
representing  0.90% of total loans and 176.8% of loans delinquent ninety days or
more,  compared  to  an  allowance  of  $1.72  million  at  December  31,  1998,
representing  1.20% of total loans and 82.4% of loans delinquent  ninety days or
more. During 1999 and 1998, the Bank charged off loans aggregating  $317,000 and
$37,000,  respectively.  The $317,000  charge-off in 1999  represented the final
resolution of the Bank's largest  nonperforming  loan, a construction  loan that
had been in default for over six years. The Bank monitors its loan portfolio and
intends to continue to provide  for loan  losses  based on its ongoing  periodic
review of the loan portfolio and general market conditions.

         The Bank has established a standardized  process to assess the adequacy
of the allowance for loan losses and to identify the risks  inherent in the loan
portfolio.  The process  incorporates  credit reviews and gives consideration to
areas of exposure such as concentrations of credit,  local economic  conditions,
trends in delinquencies,  collateral coverage, the composition of the performing
and  non-performing  loan  portfolios,  and  other  risks  inherent  in the loan
portfolio.

                                      -13-
<PAGE>
                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         Specific allocations of the allowance for loan losses are identified by
individual loan based upon a detailed  credit review of each such loan.  General
loan loss  allowances  are allocated to pools of loans  categorized  by type and
assigned  allowance  percentages which take into effect past charge off history,
industry averages and current trends and risks.  Finally, an unallocated portion
of the allowance is  maintained to account for the general  inherent risk in the
loan  portfolio,  known  circumstances  which are not addressed in the allocated
portion of the allowance (such as the increased  dependence on outside  mortgage
brokers for originations), and the necessary imprecision in the determination of
the allocated portion of the allowance.

         The  allowance  for  loan  losses   includes   specific,   general  and
unallocated  allowances  of $50,000,  $878,000 and  $472,000,  respectively,  at
December 31, 1999, as compared to $492,000, $817,000 and $408,000, respectively,
at December 31, 1998. The decrease in the specific allowance  primarily reflects
the final  resolution of several loans  related to a large  condominium  project
which had been in default since 1993. The general allowance at December 31, 1999
represents  0.56% of total loans, a slight decrease from 0.57% at the prior year
end. The unallocated  allowance at December 31, 1999  represents  0.30% of total
loans, a slight  increase from 0.29% at the prior year end. A factor included in
the unallocated allowance at both December 31, 1999 and 1998 is the large volume
of loan  originations  generated  by the  Bank via the use of  outside  mortgage
brokers  since 1997 as  compared  to no such loans in prior  years.  The Company
believes the use of outside brokers somewhat increases the inherent risks in the
loan portfolio.  The general and unallocated  allowances increased primarily due
to the $13.2 million increase in the loan portfolio.

         Non-Interest  Income.  Non-interest  income  increased by $156,000,  or
29.5% to $685,000  during 1999 as compared to $529,000 for 1998. The increase in
non-interest  income  during 1999 resulted  primarily  from $127,000 in gains on
sales of securities  during 1999 compared to none in 1998, and increases in fees
and service charges of $21,000, or 5.7%, and miscellaneous  income of $8,000, or
4.9%.

         Non-Interest  Expenses.  Non-interest  expenses decreased $738,000,  or
9.7%, to $6.9 million during 1999 compared to $7.6 million for 1998.  Charitable
contribution  expense  totalled $17,000 in 1999, a decrease of $846,000 over the
1998 amount of $863,000.  $842,000 of the 1998 charitable  contribution  expense
related to the initial funding of the West Essex Bancorp  Charitable  Foundation
with a $100,000 cash  contribution  and a contribution  by the Company of 74,214
shares of Company common stock.  Loss on real estate owned  decreased by $98,000
to $42,000 in 1999 as compared to $140,000 in 1998,  due to a reduction  in loss
provisions  recorded  to $ - 0 - in 1999 from  $131,000 in 1998.  Excluding  the
aforementioned  factors,  non-interest  expenses  were $6.81 million in 1999, or
$207,000 higher than the $6.60 million  comparable amount in 1998. This increase
of 3.1% is  attributable  to the growth of the Company,  which is reflected by a
8.2%  increase  in average  total  assets.  In  accordance  with the  foregoing,
salaries  and  employee  benefits  increased  $179,000  or 5.8%,  occupancy  and
equipment  expenses  increased  $25,000,  or 2.5%,  and  miscellaneous  expenses
increased  $3,000 or 0.2%.  Included  in  miscellaneous  expenses,  among  other
things, are legal fees, accounting and auditing fees, director fees, FHLB demand
deposit charges, insurance costs, telephone expenses and stationery and supplies
expenses and the  nonrecurring  expenses  associated  with Year 2000  compliance
issues.
<PAGE>
         Income Taxes.  Income tax expense  totalled  $1.66 million and $752,000
during 1999 and 1998, respectively. The increase in 1999 resulted primarily from
an increase in pre-tax income of $2.56 million.  The Company's  effective income
tax rate was 35.3% in 1999 and 35.0% in 1998.


                                      -14-
<PAGE>
                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Comparison of Operating Results for the Years Ended December 31, 1998 and 1997

         Net  Income.  Net income for 1998 was $1.40  million,  an  increase  of
$660,000  from  $737,000 in 1997.  The increase was primarily the result of four
factors.  The  amortization  of the  excess  of cost  over  assets  acquired  in
connection  with the October 1997 purchase of deposits from Summit Bank totalled
$593,000 in 1998, or $1.15 million less than the comparable 1997 figure of $1.74
million,  which  included  a $1.59  million  loss upon the  reassessment  of the
carrying value of this asset at the end of 1997. Charitable contribution expense
totalled  $863,000 in 1998,  an  increase  of  $849,000  over the 1997 amount of
$14,000.  $842,000 of the 1998  charitable  contribution  expense related to the
initial funding of the West Essex Bancorp  Charitable  Foundation,  a charitable
foundation  established  in connection  with the Company's  initial public stock
offering, with a $100,000 cash contribution and a contribution by the Company of
74,214  shares of  Company  common  stock.  In 1998,  a  $131,000  recapture  of
provision  for loan losses  represented  an  improvement  of  $618,000  over the
provision  of $487,000  recorded  in 1997.  Finally,  loss on real estate  owned
decreased  by $240,000 to $140,000 in 1998 as compared to $380,000 in 1997.  The
aforementioned  four factors combined to increase income before income taxes and
net income by $1.16 million and $742,000,  respectively.  The remaining decrease
of $82,000 in net income  was the  result of  increased  non-interest  expenses,
exclusive of those discussed above,  partially offset by increased  non-interest
income, and the income tax effect thereon.

         Interest Income. Total interest income increased 17.7% to $21.3 million
for 1998 as compared to $18.1  million or 1997.  The increase was due to a $56.4
million or 22.9% increase in average  interest-earning assets during 1998, which
more than offset a drop of 31 basis points in the yield earned  thereon to 7.05%
in 1998 from 7.36% in 1997.  Increased average balances and decreased yield were
experienced in all categories of interest-earning  assets. The increased average
balances of earning  assets were the result of increased loan  originations  and
securities  purchases  funded by the $16.6 million net proceeds of the Company's
1998 initial public stock offering, the Summit deposit purchase of late 1997 and
increased FHLB borrowings.

         Interest  income on loans  during 1998  increased by $2.2  million,  or
27.5%,  to $10.1 million when compared to $7.9 million  during 1997.  During the
years ended  December 31, 1998 and 1997,  the yield earned on the loan portfolio
was 7.79% and 8.13%,  respectively.  The  average  balance of loans  outstanding
during the years ended  December 31, 1998 and 1997 totalled  $129.4  million and
$97.3  million,  respectively.  The  decreased  yield is the result of the lower
market  interest rates  prevailing  during 1998. The increased  average  balance
during 1998 is the result of the continued increase in loan origination efforts,
including the use of outside mortgage brokers, which began in 1997. Originations
were $50.5 million in 1998, up from $47.1 million in 1997.

         Interest   on   mortgage-backed    securities,   all   of   which   are
held-to-maturity,  decreased  $56,000  or 0.7%,  during  1998 to  $7.85  million
compared to $7.91 million for 1997. During the year ended December 31, 1998, the
average  balance  of  mortgage-backed   securities  outstanding  increased  $6.3
million,  or 5.5%, to $121.3  million when compared to $115.0  million for 1997.
The yield earned on the mortgage-backed  securities portfolio decreased to 6.47%
in 1998 from 6.88% in 1997. The decrease in the average yield on mortgage-backed
securities during 1998 resulted primarily from lower market interest rates.

                                      -15-
<PAGE>
                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         Interest    earned   on   investment    securities,    including   both
available-for-sale and held-to-maturity issues, increased by $798,000, or 42.1%,
to $2.7 million for 1998,  when compared to $1.9 million for 1997.  The increase
resulted from an increase of $12.4 million,  or 46.4%, in the average balance of
the  investment  securities  portfolio,  which more than offset a decrease of 21
basis points in the yield earned on the investment securities portfolio to 6.88%
in 1998 from  7.09% in 1997.  The  increased  average  balance  is the result of
purchases during 1998 while the decreased yield is due to the lower market rates
available thereon.

         Interest  on  other  interest-earning   assets  totalled  $684,000  and
$401,000  during  1998  and  1997,  respectively.  The  yield  earned  on  other
interest-earning  assets  decreased  to 5.51% in 1998 from 5.71% in 1997,  which
partially  offset an increase of $5.4 million,  or 76.9%, in the average balance
of other interest-earning  assets outstanding.  The increased average balance in
1998 is due to the temporary  investment  of net proceeds of the initial  public
stock offering in overnight deposits.

         Interest Expense.  Interest expense on deposits increased $1.7 million,
or 13.1%,  to $9.74 million  during 1998 compared to $8.09 million for 1997. The
increase during 1998 was attributable to an increase of five basis points in the
average cost of interest-bearing  deposits to 4.33% for 1998 from 4.28% or 1997,
along with an increase of $36.4  million,  or 19.3%,  in the average  balance of
interest-bearing   deposits  outstanding.   The  increased  average  balance  of
interest-bearing  deposits  primarily  reflects  the  purchase of deposits  from
Summit Bank during October 1997.

         Interest  expense on borrowed money  increased  $906,000,  or 57.9%, to
$2.5 million during 1998 compared to $1.6 million for 1997. The increase  during
1998 was  attributable to an increase of $16.1 million in the average balance of
borrowings outstanding, partially offset by a decrease of 13 basis points in the
cost of borrowings to 5.84% for 1998 from 5.97% for 1997. The increased  average
balance  reflects  management's  increased use of borrowed funds to leverage the
balance  sheet.  The decreased  interest  rate on  borrowings  resulted from the
paydown of older debt having higher interest rates as well as the lower interest
rates available on new borrowings obtained in 1998.

         Net Interest Income.  Net interest income for 1998 increased  $636,000,
or 7.5%,  to $9.1  million in 1998 from $8.5  million in 1997.  The net interest
rate spread  decreased to 2.48% in 1998 from 2.87% in 1997 and the interest rate
margin decreased to 3.01% in 1998 from 3.44% in 1997. These decreases  primarily
resulted from a 31 basis point decrease in the yield earned on  interest-earning
assets  to  7.05%  in 1998  from  7.36% in 1997  coupled  with an 8 basis  point
increase in the cost of average  interest-bearing  liabilities  to 4.57% in 1998
from 4.49% in 1997.  Despite the  decreases in interest  rate spread and margin,
the  Company  was  able  to  improve  net  interest  income  by  increasing  net
interest-earning  assets by $3.8  million and by  leveraging  the balance  sheet
through increased borrowings.

         Provision for Loan Losses.  During 1998,  the Bank recorded a recapture
of $131,000 from the allowance for loan losses as a credit to provision for loan
losses.  During 1997, the Bank provided $487,000 for loan losses. The recaptured
allowance of $131,000 in 1998  represented 6.9% of the allowance for loan losses
<PAGE>
at the end of 1997  and  reflected  the  $405,000  or  16.3%  decrease  in loans
delinquent   ninety  days  or  more  and  the  reduced   uncertainty   involving
circumstances  discussed in the third succeeding paragraph. At December 31, 1998
and 1997,  the Bank's loan portfolio  included loans  totalling $2.1 million and
$2.5 million, respectively,  which were delinquent ninety days or more. The Bank
maintains an allowance for loan losses based on  management's  evaluation of the
risks inherent in


                                      -16-
<PAGE>
                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


its loan  portfolio  which give due  consideration  to changes in general market
conditions  and in the  nature  and  volume of the  Bank's  loan  activity.  The
allowance  for loan losses  amounted  to $1.72  million at  December  31,  1998,
representing  1.20% of total loans and 82.4% of loans delinquent  ninety days or
more   compared  to  an  allowance  of  $1.89  million  at  December  31,  1997,
representing  1.62% of total loans and 75.7% of loans delinquent  ninety days or
more. During 1998 and 1997, the Bank charged off loans  aggregating  $37,000 and
$166,000,  respectively.  The Bank  monitors its loan  portfolio  and intends to
continue to provide for loan losses based on its ongoing  periodic review of the
loan portfolio and general market conditions.

         The Bank has established a standardized  process to assess the adequacy
of the allowance for loan losses and to identify the risks  inherent in the loan
portfolio.  The process  incorporates  credit reviews and gives consideration to
areas of exposure such as concentrations of credit,  local economic  conditions,
trends in delinquencies,  collateral coverage, the composition of the performing
and  non-performing  loan  portfolios,  and  other  risks  inherent  in the loan
portfolio.

         Specific allocations of the allowance for loan losses are identified by
individual loan based upon a detailed  credit review of each such loan.  General
loan loss  allowances  are allocated to pools of loans  categorized  by type and
assigned  allowance  percentages which take into effect past charge off history,
industry averages and current trends and risks.  Finally, an unallocated portion
of the allowance is  maintained to account for the general  inherent risk in the
loan  portfolio,  known  circumstances  which are not addressed in the allocated
portion of the allowance (such as the increased  dependence on outside  mortgage
brokers for originations), and the necessary imprecision in the determination of
the allocated portion of the allowance.

         The  allowance  for  loan  losses   includes   specific,   general  and
unallocated  allowances  of $492,000,  $817,000 and $408,000,  respectively,  at
December 31, 1998, as compared to $605,000, $761,000 and $518,000, respectively,
at December 31, 1997. The decrease in the specific allowance  primarily reflects
the continued  resolution of loans related to a large condominium  project which
had been in default since 1993 and was subject to bankruptcy  proceedings  and a
lawsuit. The uncertainty in regard to these credits is also accounted for in the
unallocated  allowance  in  amounts  which  decrease  as the  ability to clearly
quantify  the  specific  losses  increases.   Another  factor  included  in  the
unallocated  allowance at December 31, 1998 and 1997 is the large volume of loan
originations  generated by the bank by outside  mortgage brokers during 1998 and
1997 as compared to no such loans in prior years.  The Company  believes the use
of outside  brokers  increases  the inherent  risks in the loan  portfolio.  The
general allowance  increased  primarily due to the $26.9 million increase in the
loan portfolio.

         Non-Interest  Income.  Non-interest  income  increased by $156,000,  or
41.8%, to $529,000 during 1998 as compared to $373,000 for 1997. The increase in
non-interest  income during 1998 resulted  primarily from a $20,000 loss on sale
of  securities  available  for sale  during 1997  compared to none in 1998,  and
increases  in fees and service  charges of $93,000 and  miscellaneous  income of
$43,000.  The  increase  during  the 1998  period  in fees and  service  charges
resulted  primarily from the increased number of deposit accounts serviced since
the October 1997 Summit Bank deposit purchase.
<PAGE>
         Non-Interest Expenses. Non-interest expense increased $434,000, or 6.1%
to $7.6 million  during 1998 compared to $7.2 million for 1997.  During 1997, in
conjunction with the purchase of three branches and related deposit  liabilities
from Summit Bank,  the Bank  recorded $7.6 million in excess of cost over assets
acquired.  The  amortization  of the  excess of cost  over  assets  acquired  in
connection  with the October 1997 purchase of deposits from Summit Bank totalled
$593,000 in 1998, or $1.15 million

                                      -17-
<PAGE>
                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


less than the comparable  1997 figure of $1.74  million,  which included a $1.59
million loss upon the  reassessment  of the carrying  value of this asset at the
end of 1997.  Charitable  contribution  expense  totalled  $863,000 in 1998,  an
increase  of  $849,000  over the 1997  amount of  $14,000.  $842,000 of the 1998
charitable contribution expense related to the initial funding of the West Essex
Bancorp Charitable foundation, a charitable foundation established in connection
with  the  Company's  initial  public  stock  offering,  with  a  $100,000  cash
contribution  and a  contribution  by the  Company  of 74,214  shares of Company
common  stock.  Loss on real estate  owned  decreased by $240,000 to $140,000 in
1998 as  compared to $380,000  in 1997,  due to a reduction  in loss  provisions
recorded to $131,000 in 1998 from $373,000 in 1997. Excluding the aforementioned
factors,  non-interest  expenses were $6.0 million in 1998,  or $974,000  higher
than the $5.0  million  comparable  amount in 1997.  This  increase  of 19.3% is
attributable to the growth of the Company,  which is reflected by a 24.5% growth
in average total assets and an increase in business locations from five to eight
effective October 1997. In accordance with the foregoing,  salaries and employee
benefits increased $255,000 or 9.0%,  occupancy and equipment expenses increased
$253,000  or 34.1%  and  miscellaneous  expense  increased  $445,000  or  33.4%.
Included  in  miscellaneous  expenses,  among  other  things,  are  legal  fees,
accounting  and auditing  fees,  director  fees,  FHLB demand  deposit  charges,
insurance  costs,  telephone  expense and stationery  and supplies  expenses and
expenses associated with Year 2000 compliance issues.

         Income Taxes.  Income tax expense totalled $752,000 and $436,000 during
1998 and 1997,  respectively.  The increase in 1998 resulted  primarily  from an
increase in pre-tax income of $976,000 and from the purchase,  in 1998, of trust
preferred securities which are afforded favorable income tax treatment under the
internal revenue code. The Company's effective income tax rate was 35.0% in 1998
and 37.2% in 1997.

Liquidity and Capital Resources

         The Bank's primary sources of funds on a long-term and short-term basis
are deposits,  principal  and interest  payments on loans,  mortgage-backed  and
investment securities and FHLB borrowings.  The Bank uses the funds generated to
support its lending and  investment  activities as well as any other demands for
liquidity such as deposit outflows.  While maturities and scheduled amortization
of loans are predictable sources of funds,  deposit flows,  mortgage prepayments
and the exercise of call  features are greatly  influenced  by general  interest
rates,  economic conditions and competition.  The Bank has continued to maintain
the  required  levels  of liquid  assets as  defined  by OTS  regulations.  This
requirement  of the  OTS,  which  may be  varied  at the  direction  of the  OTS
depending upon economic conditions and deposit flows, is based upon a percentage
of deposits and short-term  borrowings.  The Bank's currently required liquidity
ratio is 4.0%. At December 31, 1999, the Bank's  regulatory  liquidity ratio was
25.40%.

         At December 31, 1999, the Bank exceeded all of its  regulatory  capital
requirements with a tangible capital level of $36.6 million,  or 10.7%, of total
adjusted  assets,  which is above the required  level of $5.1 million,  or 1.5%;
core capital of $36.6  million,  or 10.7%,  of total adjusted  assets,  which is
above the required  level of $13.7  million,  or 4%; and  risk-based  capital of
$38.0 million,  or 28.6%, of risk-weighted  assets,  which is above the required
level of $10.6 million, or 8%.
<PAGE>
         The most liquid  assets are cash and cash  equivalents  and  investment
securities  available  for sale.  The levels of these  assets are  dependent  on
operating,  financing, lending and investing activities during any given period.
At December  31,  1999,  cash and cash  equivalents  and  investment  securities
available for sale totalled $15.7 million, or 4.5% of total assets.

                                      -18-
<PAGE>
                            WEST ESSEX BANCORP, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The Company and the Bank have other  sources of liquidity if a need for
additional funds arises,  including FHLB  borrowings.  At December 31, 1999, the
Bank had $64.3 million in  borrowings  outstanding  from the FHLB.  Depending on
market  conditions and the pricing of deposit products and FHLB borrowings,  the
Bank may continue to rely on FHLB borrowing to fund asset growth.

         At  December  31,  1999,  the Bank had  commitments  to  originate  and
purchase  loans and fund  unused  outstanding  lines of credit  and  undisbursed
proceeds of construction  mortgages totaling $12.1 million. The Bank anticipates
that  it  will  have  sufficient  funds  available  to  meet  its  current  loan
origination commitments.  Certificate accounts,  including Individual Retirement
Account  ("IRA")  accounts,  which are scheduled to mature in less than one year
from  December  31,  1999,  totalled  $111.8  million.  The  Bank  expects  that
substantially all of the maturing  certificate  accounts will be retained by the
Bank at maturity.

Impact of Inflation and Changing Prices

         The  Consolidated  Financial  Statements  and Notes  thereto  presented
herein have been prepared in accordance with GAAP, which require the measurement
of financial  position and  operating  results  generally in terms of historical
dollar amounts without  considering the changes in the relative purchasing power
of money over time due to inflation. The impact of inflation is reflected in the
increased cost of the Company's operations.  Unlike industrial companies, nearly
all of the assets and  liabilities  of the Company are monetary in nature.  As a
result,  interest rates have a greater impact on the Company's  performance than
do the effects of general levels of inflation. Interest rates do not necessarily
move in the same  direction  or to the same  extent  as the  prices of goods and
services.

         Accounting for Derivative  Instruments and Hedging Activities.  In June
1998, the FASB issued SFAS No. 133,  "Accounting for Derivative  Instruments and
Hedging Activities". SFAS No. 133 establishes accounting and reporting standards
for  derivative  instruments  and for hedging  activities.  It requires  that an
entity  recognize  all  derivatives  as  either  assets  or  liabilities  in the
statement of financial  position and measure those instruments at fair value. In
addition,  certain  provisions  of this  statement  will permit,  at the date of
initial adoption of SFAS No. 133, the transfer of any held-to-maturity  security
into either the  available-for-sale  or trading category and the transfer of any
available-for-sale  security  into  the  trading  category.  Transfers  from the
held-to-maturity  portfolio at the date of initial  adoption  will not call into
question the entity's  intent to hold other debt  securities  to maturity in the
future.  SFAS No. 133 is  effective  for all  fiscal  quarters  of fiscal  years
beginning  after June 15, 2000 and is not expected to have a material  impact on
the Company and the Bank, which do not intend to adopt SFAS No. 133 earlier than
required.

                                      -19-
<PAGE>
                                                                January 27, 2000


                       MANAGEMENT RESPONSIBILITY STATEMENT


Management of West Essex Bancorp,  Inc. and  Subsidiaries is responsible for the
preparation of the consolidated  financial statements and all other consolidated
financial  information  included  in this  report.  The  consolidated  financial
statements  were  prepared in  accordance  with  generally  accepted  accounting
principles applied on a consistent basis. All consolidated financial information
included in this report agrees with the consolidated  financial  statements.  In
preparing the  consolidated  financial  statements,  management  makes  informed
estimates and judgments,  with  consideration  given to  materiality,  about the
expected results of various events and transactions.

Management  maintains  a system of internal  accounting  control  that  includes
personnel  selection,   appropriate  division  of  responsibilities  and  formal
procedures  and  policies  consistent  with high  standards  of  accounting  and
administrative  practice.  Consideration has been given to the necessary balance
between costs of systems of internal control and the benefits derived.

Management  reviews and modifies its systems of accounting and internal  control
in light of changes in  conditions  and  operations  as well as in  response  to
recommendations  from the independent  certified public accountants.  Management
believes  the  accounting  and  internal  control  systems  provide   reasonable
assurance that assets are safeguarded and financial information is reliable.

The Board of  Directors  (the  "Board")  is  responsible  for  determining  that
management fulfills its  responsibilities in the preparation of the consolidated
financial  statements and in the control of  operations.  The Board appoints the
independent certified public accountants.  The Board meets with management,  the
independent certified public accountants and the internal auditor,  approved the
overall  scope of audit work and related  fee  arrangements  and  reviews  audit
reports and findings.


/s/ Dennis A. Petrello                               /s/ Leopold W. Montanaro
- - --------------------------                           -------------------------
Dennis A. Petrello                                   Leopold W. Montanaro
Executive Vice President                             President & CEO

                           /s/ Charles E. Filippo
                           -------------------------
                           Charles E. Filippo
                           Executive Vice President


                                      -20-
<PAGE>
                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------



To The Board of Directors and Stockholders
West Essex Bancorp, Inc.



We have audited the accompanying  consolidated statements of financial condition
of West Essex Bancorp,  Inc. (the "Bancorp") and Subsidiaries as of December 31,
1999 and 1998, and the related consolidated statements of income,  comprehensive
income,  changes in stockholders' equity and cash flows for each of the years in
the three-year  period ended  December 31, 1999.  These  consolidated  financial
statements   are  the   responsibility   of  the   Bancorp's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance about whether the  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 West Essex Bancorp,  Inc. and Subsidiaries as of December
31, 1999 and 1998,  and the results of their  operations and cash flows for each
of the years in the  three-year  period ended  December 31, 1999,  in conformity
with generally accepted accounting principles.



                                                         /s/Radics & Co., LLC
                                                         --------------------
                                                         Radics & Co., LLC




Pine Brook, New Jersey
January 27, 2000


                                      -21-
<PAGE>
<TABLE>
<CAPTION>
                                          WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                                        CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                                                                                      December 31,
                                                                                         -----------------------------------
Assets                                                               Note(s)                 1999                 1998
- - ------                                                               -------             --------------       --------------
<S>                                                              <C>                     <C>                  <C>
Cash and amounts due from depository institutions                                           $ 5,728,992          $ 1,547,464
Interest-bearing deposits in other banks                                                      7,016,853           14,823,967
                                                                                         -------------        -------------

       Total cash and cash equivalents                              1 and 18                 12,745,845           16,371,431

Securities available for sale                                    1, 3, 12 and 18              2,923,750            8,282,450
Investment securities held to maturity                           1, 4, 12 and 18             41,582,003           36,873,165
Mortgage-backed securities held to maturity                      1, 5, 12 and 18            121,223,315          110,376,072
Loans receivable                                                   1, 6 and 18              153,276,187          140,272,203
Real estate owned                                                    1 and 7                    899,738              582,138
Premises and equipment                                               1 and 8                  2,737,456            2,947,374
Federal Home Loan Bank of New York stock                               12                     3,272,700            2,607,300
Accrued interest receivable                                        1, 9 and 18                2,005,563            2,004,809
Excess of cost over assets acquired                                 1 and 10                  4,643,348            5,236,116
Other assets                                                           15                     2,996,932            3,055,825
                                                                                         --------------       --------------

       Total assets                                                                      $  348,306,837       $  328,608,883
                                                                                         ==============       ==============

Liabilities and Stockholders' Equity
- - ------------------------------------

Liabilities
- - -----------

Deposits                                                            11 and 18             $ 234,977,812        $ 238,312,941
Borrowed money                                                      12 and 18                64,340,115           42,009,880
Advance payments by borrowers for taxes and insurance                                         1,044,140              921,958
Other liabilities                                                   14 and 15                   834,824              610,050
                                                                                          -------------        -------------

       Total liabilities                                                                    301,196,891          281,854,829
                                                                                           -------------        -------------

Commitments and contingencies                                       17 and 18                         -                    -
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                              <C>                     <C>                  <C>
Stockholders' Equity                                              1, 2, 13, 14 and 15
- - --------------------

Preferred stock (par value $.01), 1,000,000 shares
  authorized; no shares issued or outstanding                                                         -                    -
Common stock (par value $.01), 9,000,000 shares
  authorized; shares issued 4,197,233; shares outstanding
  4,054,357 (1999) and 4,197,233 (1998)                                                          41,972               41,972
Additional paid-in capital                                                                   17,332,133           17,339,291
Retained earnings - substantially restricted                                                 33,054,528           30,507,475
Common stock acquired by Employee Stock Ownership
  Plan ("ESOP")                                                                              (1,178,874)          (1,326,233)
Unearned Incentive Plan stock                                                                  (655,549)                   -
Treasury stock, at cost; 142,876 shares (1999)                                               (1,436,550)                   -
Accumulated other comprehensive (loss) income - Unrealized
  (loss) gain on securities available for sale, net of income taxes                             (47,714)             191,549
                                                                                           -------------        -------------

       Total stockholders' equity                                                             47,109,946          46,754,054
                                                                                         -------------        -------------

       Total liabilities and stockholders' equity                                          $ 348,306,837       $ 328,608,883
                                                                                           =============       =============

</TABLE>
See notes to consolidated financial statements.


                                      -22-
<PAGE>
<TABLE>
<CAPTION>
                                     WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                                         CONSOLIDATED STATEMENTS OF INCOME

                                                                                                   Year Ended December 31,
                                                                                      ----------------------------------------------
                                                                        Note(s)            1999            1998             1997
                                                                        ------         ------------    ------------     -----------
<S>                                                                     <C>            <C>             <C>              <C>
Interest income:
     Loans                                                              1 and 6        $ 11,240,049    $ 10,082,633     $ 7,908,541
     Mortgage-backed securities                                            1              7,722,483       7,852,565       7,908,940
     Investment securities                                                 1              2,834,753       2,216,231       1,661,624
     Securities available for sale                                         1                341,975         478,981         235,529
     Other interest-earning assets                                                          611,308         684,273         400,842
                                                                                       ------------    ------------     -----------

             Total interest income                                                       22,750,568      21,314,683      18,115,476
                                                                                       ------------    ------------     -----------

Interest expense:
     Deposits                                                             11              8,583,870       9,747,271       8,089,473
     Borrowed money                                                                       3,275,525       2,471,538       1,566,165
                                                                                       ------------    ------------     -----------

             Total interest expense                                                      11,859,395      12,218,809       9,655,638
                                                                                       ------------    ------------     -----------

Net interest income                                                                      10,891,173       9,095,874       8,459,838
Provision for (recapture of) loan losses                                   6               -               (130,630)        487,015
                                                                                       ------------    ------------     -----------

Net interest income after provision for (recapture of) loan losses                       10,891,173       9,226,504       7,972,823
                                                                                       ------------    ------------     -----------

Non-interest income:
     Fees and service charges                                                               387,300         366,319         273,443
     Gain (loss) on dispositions of securities                         1, 3 and 4           126,597               -         (20,245)
     Other                                                                                  170,957         163,331         120,039
                                                                                       ------------    ------------     -----------

             Total non-interest income                                                      684,854         529,650         373,237
                                                                                       ------------    ------------     -----------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                     <C>        <C>              <C>             <C>
Non-interest expenses:
     Salaries and employee benefits                                    1 and 14       3,282,547        3,103,230      2,847,886
     Net occupancy expense of premises                                 1 and 17         354,017          334,699        245,879
     Equipment                                                             1            665,517          659,998        495,742
     Loss on real estate owned                                          1 and 7          41,891          140,277        379,870
     Charitable contributions                                              2             17,178          863,434         14,401
     Amortization of intangibles                                          10            592,768          592,768      1,743,062
     Other                                                                            1,915,377        1,912,411      1,446,101
                                                                                   ------------     ------------    -----------

             Total non-interest expenses                                              6,869,295        7,606,817      7,172,941
                                                                                   ------------     ------------    -----------

Income before income taxes                                                            4,706,732        2,149,337      1,173,119
Income taxes                                                           1 and 15       1,663,383          752,037        436,279
                                                                                   ------------     ------------    -----------

Net income                                                                         $  3,043,349     $  1,397,300    $   736,840
                                                                                   ============     ============    ===========

Net income per common share:                                           1 and 16
     Basic                                                                         $       0.76     $       0.34(1)         N/A(1)
                                                                                   ============     ============    ===========
     Diluted                                                                       $       0.76     $       0.34(1)         N/A(1)
                                                                                   ============     ============    ===========

Weighted average number of common shares outstanding:                  1 and 16
     Basic                                                                            4,004,069        4,062,395(1)        N/A(1)
                                                                                   ============     ============     =========
     Diluted                                                                          4,007,751        4,062,395(1)        N/A(1)
                                                                                   ============     ============     =========
</TABLE>
(1) West Essex Bank converted to stock form on October 2, 1998.
<PAGE>

See notes to consolidated financial statements.
                                      -23-
<PAGE>
<TABLE>
<CAPTION>
                                  WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                               CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                                                                            Year Ended December 31,
                                                                 ------------------------------------------
                                                                     1999            1998          1997
                                                                 -----------     -----------    -----------
<S>                                                              <C>             <C>            <C>
Net income ..................................................    $ 3,043,349     $ 1,397,300    $   736,840
                                                                 -----------     -----------    -----------
Other comprehensive (loss) income, net of income taxes:
     Unrealized holding (losses) gains on securities
          available for sale, net of income taxes
          of $122,051, $(71,384) and  $(36,269), respectively       (217,166)        127,015         65,387

     Reclassification adjustment
          for realized (gains) losses on securities
          available for sale, net of income taxes
          of $12,418, $ - 0 - and $ - 0 -  , respectively ...        (22,097)           --           20,245
                                                                 -----------     -----------    -----------

Other comprehensive (loss) income ...........................       (239,263)        127,015         85,632
                                                                 -----------     -----------    -----------

Comprehensive income ........................................    $ 2,804,086     $ 1,524,315    $   822,472
                                                                 ===========     ===========    ===========
</TABLE>

See notes to consolidated financial statements.


                                      -24-
<PAGE>
<TABLE>
<CAPTION>
                                 WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                         CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY


                                                                                               Retained
                                                                          Additional           Earnings -      Common Stock
                                                            Common          Paid-In          Substantially     Acquired by
                                                             Stock          Capital            Restricted          ESOP
                                                             -----          -------            ----------          ----
<S>                                                       <C>              <C>               <C>               <C>
Balance - December 31, 1996 .........................     $       --       $       --        $ 28,473,335      $       --

Net income for the year ended December 31, 1997 .....             --               --             736,840              --

Unrealized gain on securities available
  for sale, net of income taxes .....................             --               --                --                --
                                                          ------------     ------------      ------------      ------------
Balance - December 31, 1997 .........................             --               --          29,210,175              --

Net income for the year ended December 31, 1998 .....             --               --           1,397,300              --

Net proceeds from initial public stock offering .....           41,972       17,340,088              --                --

Common stock acquired by ESOP .......................             --               --                --          (1,473,584)

ESOP shares committed to be released ................             --               (797)             --             147,351

Initial capitalization of mutual holding company ....             --               --            (100,000)             --

Unrealized gain on securities available for sale, net
  of income taxes ...................................             --               --                --                --
                                                          ------------     ------------      ------------      ------------
Balance - December 31, 1998 .........................           41,972       17,339,291        30,507,475        (1,326,233)

Net income for the year ended December 31, 1999 .....             --               --           3,043,349              --

Purchase of 144,500 shares of treasury stock ........             --               --                --                --

Acquisition of 73,884 shares of common stock by
  Incentive Plan ....................................             --               --                --                --

Incentive Plan stock earned .........................             --               --                --                --

ESOP shares committed to be released ................             --             (5,940)             --             147,359

Reissuance of 1,624 shares of treasury stock ........             --             (1,218)             --                --

Cash dividends declared on common stock .............             --               --            (496,296)             --

Unrealized loss on securities available for sale,
  net of income taxes ...............................             --               --                --                --
                                                          ------------     ------------      ------------      ------------
Balance - December 31, 1999 .........................     $     41,972     $ 17,332,133      $ 33,054,528      $ (1,178,874)
                                                          ============     ============      ============      ============



</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                               Accumulated
                                                                                                  Other
                                                            Unearned                          Comprehensive         Total
                                                          Incentive           Treasury            (Loss)        Stockholders'
                                                          Plan Stock           Stock              Income           Equity
                                                          ----------           -----              ------           ------
<S>                                                       <C>               <C>               <C>               <C>
Balance - December 31, 1996 .........................     $       --        $       --        $    (21,098)     $ 28,452,237

Net income for the year ended December 31, 1997 .....             --                --                --             736,840

Unrealized gain on securities available
  for sale, net of income taxes .....................             --                --              85,632            85,632
                                                           ------------     ------------      ------------      ------------
Balance - December 31, 1997 .........................             --                --              64,534        29,274,709

Net income for the year ended December 31, 1998 .....             --                --                --           1,397,300

Net proceeds from initial public stock offering .....             --                --                --          17,382,060

Common stock acquired by ESOP .......................             --                --                --          (1,473,584)

ESOP shares committed to be released ................             --                --                --             146,554

Initial capitalization of mutual holding company ....             --                --                --            (100,000)

Unrealized gain on securities available for sale, net
  of income taxes ...................................             --                --             127,015           127,015
                                                           ------------     ------------      ------------      ------------
Balance - December 31, 1998 .........................             --                --             191,549        46,754,054

Net income for the year ended December 31, 1999 .....             --                --                --           3,043,349

Purchase of 144,500 shares of treasury stock ........             --          (1,453,094)             --          (1,453,094)

Acquisition of 73,884 shares of common stock by
  Incentive Plan ....................................         (738,840)             --                --            (738,840)

Incentive Plan stock earned .........................           83,291              --                --              83,291

ESOP shares committed to be released ................             --                --                --             141,419

Reissuance of 1,624 shares of treasury stock ........             --              16,544              --              15,326

Cash dividends declared on common stock .............             --                --                --            (496,296)

Unrealized loss on securities available for sale,
  net of income taxes ...............................             --                --            (239,263)         (239,263)
                                                          ------------      ------------      ------------      ------------
Balance - December 31, 1999 .........................     $   (655,549)     $ (1,436,550)     $    (47,714)     $ 47,109,946
                   === ====                               ============      ============      ============      ============

</TABLE>
See notes to consolidated financial statements.

                                      -25-
<PAGE>
<TABLE>
<CAPTION>
                                              WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                                                CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                                 Year Ended December 31,
                                                                                    ----------------------------------------------
                                                                                       1999               1998               1997
                                                                                    ------------     ------------     ------------
<S>                                                                                 <C>              <C>              <C>
Cash flows from operating activities:
      Net income .................................................................  $  3,043,349     $  1,397,300     $    736,840
      Adjustments to reconcile net income
       to net cash provided by (used in) operating activities:
           Depreciation and amortization of premises and equipment ...............       235,426          278,355          230,524
           Net accretion of premiums, discounts and deferred loan fees ...........      (180,677)        (245,904)        (127,373)
           Amortization of intangibles ...........................................       592,768          592,768        1,743,062
           Provision for (recapture of) loan losses ..............................          --           (130,630)         487,015
           Provision for losses on real estate owned .............................          --            130,630          372,985
           (Gain) loss on sale of securities available for sale ..................       (34,515)            --             20,245
           (Gain) on sale of investment security held to maturity ................       (92,082)            --               --
           (Gain) on sale of real estate owned ...................................          --             (5,386)         (30,080)
           (Gain) on trade-in of automobile ......................................          --            (16,401)            --
           Deferred income tax (benefit) .........................................       219,825          (11,944)        (725,335)
           (Increase) decrease  in accrued interest receivable ...................          (754)           7,388         (360,770)
           (Increase) in other assets ............................................       (26,463)         (67,304)         (11,726)
           Increase (decrease)  in interest payable ..............................       115,353          (29,160)          90,624
           Increase (decrease) in other liabilities ..............................        12,172          124,497       (2,815,465)
           Amortization of Incentive Plan cost ...................................        83,291             --               --
           Contribution of common stock ..........................................          --            742,140             --
           ESOP shares committed to be released ..................................       141,419          146,554             --
                                                                                    ------------     ------------     ------------

               Net cash provided by (used in) operating activities ...............     4,109,112        2,912,903         (389,454)
                                                                                    ------------     ------------     ------------

Cash flows from investing activities:
      Proceeds from sales of securities available for sale .......................     5,021,875             --          1,588,229
      Proceeds from repayments on and calls of securities available for sale .....          --               --            115,272
      Purchases of securities available for sale .................................          --         (1,000,000)      (7,033,784)
      Proceeds from sale of security held to maturity ............................     1,000,000             --               --
      Proceeds from maturities and calls of investment securities held to maturity    15,700,000        9,889,845       10,000,000
      Purchases of investment securities held to maturity ........................   (21,044,969)     (23,640,389)     (10,399,678)
      Principal repayments on mortgage-backed securities held to maturity ........    35,580,321       41,586,542       20,084,461
      Purchases of mortgage-backed securities held to maturity ...................   (46,531,053)     (21,891,969)     (37,026,167)
      Purchases of loans receivable ..............................................      (970,155)        (280,707)            --
      Net (increase) decrease in loans receivable ................................   (12,333,080)     (26,973,831)     (31,617,835)
      Proceeds from sales of real estate owned ...................................          --            503,458          483,300
      Proceeds from other payments received on real estate owned .................          --              4,000           39,602
      Capitalized cost of real estate owned ......................................        (8,362)            --             (6,665)
      Additions to premises and equipment ........................................       (25,508)         (86,744)        (352,753)
      Purchase of Federal Home Loan Bank of New York stock .......................      (665,400)        (423,500)        (513,400)
                                                                                    ------------     ------------     ------------

               Net cash (used in) investing activities ...........................   (24,276,331)     (22,313,295)     (54,639,418)
                                                                                    ------------     ------------     ------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                                 <C>              <C>              <C>
Cash flows from financing activities:
      Net proceeds from initial public stock offering ............................          --         16,639,920             --
      Initial capitalization of mutual holding company ...........................          --           (100,000)            --
      Common stock acquired by ESOP ..............................................          --         (1,473,584)            --
      Net (decrease) increase in deposits ........................................    (3,344,709)         149,960        7,148,632
      Net (decrease) increase in short-term borrowed money .......................     6,000,000      (18,000,000)      12,000,000
      Proceeds of long-term borrowed money .......................................    24,000,000       38,000,000        3,000,000
      Repayment of long-term borrowed money ......................................    (7,669,765)      (8,290,120)      (8,350,000)
      Net increase in advance payments by borrowers for
       taxes and insurance .......................................................       122,182          149,529          150,239
      Purchases of treasury stock ................................................    (1,453,094)            --               --
      Cost of Incentive Plan stock ...............................................      (738,840)            --               --
      Cash dividends paid on common stock ........................................      (374,141)            --               --
      Cash received in connection with branch purchases ..........................          --               --         42,021,857
                                                                                    ------------     ------------     ------------

               Net cash provided by financing activities .........................    16,541,633       27,075,705       55,970,728
                                                                                    ------------     ------------     ------------
 Net (decrease) increase  in cash and cash equivalents ...........................    (3,625,586)       7,675,313          941,856
Cash and cash equivalents - beginning ............................................    16,371,431        8,696,118        7,754,262
                                                                                    ------------     ------------     ------------

Cash and cash equivalents - ending ...............................................  $ 12,745,845     $ 16,371,431     $  8,696,118
                                                                                    ============     ============     ============

</TABLE>
See notes to consolidated financial statements.

                                      -26-
<PAGE>
<TABLE>
<CAPTION>
                                   WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                Year Ended December 31,
                                                                   -------------------------------------------
                                                                        1999             1998           1997
                                                                   -------------    -----------    -----------
<S>                                                                <C>              <C>              <C>
Supplemental disclosure of cash flow information:
  Cash paid during the year for:
      Income taxes ............................................    $   1,358,707    $   860,000    $ 1,035,078
                                                                   =============    ===========    ===========

      Interest ................................................    $  11,744,042    $12,241,337    $ 9,501,814
                                                                   =============    ===========    ===========

Supplemental schedule of noncash investing activities:
      Unrealized (loss) gain on securities
            available or sale, net of income taxes ............    $    (239,263)   $   127,015    $    85,632
                                                                   =============    ===========    ===========

      Loans receivable transferred to real estate owned .......    $     309,238    $      --      $   679,914
                                                                   =============    ===========    ===========

      Assets acquired in connection with branch purchases:
           Loans receivable ...................................    $        --      $      --      $    54,693
           Premises and equipment .............................             --             --        1,360,000
           Excess of cost over assets acquired ................             --             --        7,571,946
           Other assets .......................................             --             --              457
                                                                   -------------    -----------    -----------

                                                                   $        --      $      --      $ 8,987,096
                                                                   =============    ===========    ===========

      Liabilities acquired in connection with branch purchases:
           Deposits ...........................................    $        --      $      --      $51,007,382
           Other liabilities ..................................             --             --            1,571
                                                                   -------------    -----------    -----------

                                                                   $        --      $      --      $51,008,953
                                                                   =============    ===========    ===========

      Issuance of treasury stock to fund Supplemental Employee
        Retirement Plan .......................................    $      15,326    $      --      $      --
                                                                   =============    ===========    ===========

      Cash dividend declared, not paid ........................    $     122,155    $      --      $      --
                                                                   =============    ===========    ===========

</TABLE>

See notes to consolidated financial statements.
                                      -27-

<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

         Basis of consolidated financial statement presentation
         ------------------------------------------------------

         The  consolidated  financial  statements  include the  accounts of West
         Essex Bancorp, Inc. ("Bancorp"), the Bancorp's wholly owned subsidiary,
         West Essex Bank ("Bank") and the Bank's wholly owned  subsidiary,  West
         Essex Insurance Agency, Inc. ("Subsidiary"),  and have been prepared in
         conformity  with  generally   accepted   accounting   principles.   All
         significant intercompany accounts and transactions have been eliminated
         in consolidation.

         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 dates of the  consolidated
         statements  of  financial  condition  and revenues and expenses for the
         periods 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,  the valuation of real estate owned and the recoverability
         of excess of cost over assets  acquired.  Management  believes that the
         allowance  for loan losses is adequate  and that real estate  owned and
         excess of cost over assets  acquired are  appropriately  valued.  While
         management uses available  information to recognize losses on loans and
         real estate  owned and to assess the  recoverability  of excess of cost
         over assets acquired, future additions to the allowance for loan losses
         or  further  writedowns  of real  estate  owned and excess of cost over
         assets  acquired  may be  necessary  based on changes in  economic  and
         market conditions in the Bank's market area.

         In addition,  various regulatory agencies, as an integral part of their
         examination process,  periodically review the Bank's allowance for loan
         losses and real estate owned valuations.  Such agencies may require the
         Bank to recognize  additions to the allowance or additional  writedowns
         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 original
         maturities of three months or less.

         Investments and mortgage-backed securities
         ------------------------------------------

         Debt  securities over which there exists 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
<PAGE>
         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 deferred income taxes,  reported in a separate component
         of stockholders' equity.

         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.

                                      -28-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

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

         Loans  receivable  are  stated at unpaid  principal  balances  less the
         allowance for loan losses and net deferred loan (costs) fees.  Interest
         is calculated by the use of the actuarial method.

         The  Bank  defers  loan   origination  fees  and  certain  direct  loan
         origination  costs and  amortizes  such  amounts,  using a method which
         approximates the level-yield method, as an adjustment of yield over the
         contractual lives of the related loans.

         Uncollectible  interest  on  loans  that are  contractually  delinquent
         ninety  days or more is charged  off and the  related  loans  placed on
         nonaccrual  status, or,  alternatively,  an allowance for uncollectible
         interest is  established  by a charge to interest  income  equal to all
         interest   previously   accrued.   Under  either   method,   income  is
         subsequently  recognized  only to the  extent  that cash  payments  are
         received  until, in management's  judgment,  the borrower's  ability to
         make  periodic  interest and principal  payments is probable,  in which
         case the loan is returned to an accrual status.

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

         An  allowance  for loan  losses  is  maintained  at a level  considered
         adequate to absorb loan losses.  Management of the 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 the general economic and real estate market conditions.

         The 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 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,
         type and estimated fair value of collateral and financial  condition of
         the  borrowers.  Specific  loan loss  allowances  are  established  for
         identified  loans based on a review of such  information.  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 loan loss  allowances  are
         established,  actual  losses are  dependent  upon future events and, as
         such,  further  additions to the level of the allowance for loan losses
         may be necessary.

                                      -29-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

         Allowance for loan losses  (Cont'd)
         -------------------------

         A loan  evaluated for impairment is deemed to be impaired when based on
         current  information  and events,  it is probable that the Bank will be
         unable to collect all amounts due according to the contractual terms of
         the loan agreement.  The amount of loan impairment is 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.  All loans identified as impaired are
         evaluated  independently.  The Bank does not  aggregate  such loans for
         evaluation  purposes.  Payments  received on impaired loans are applied
         first to interest receivable and then to principal.

         Real estate owned
         -----------------

         Real estate owned  consists of real estate  acquired by  foreclosure or
         deed in lieu of foreclosure. Real estate owned is recorded at the lower
         of cost or fair value at date of acquisition and thereafter  carried at
         the  lower  of  such  initially  recorded  amount  or fair  value  less
         estimated  selling  costs.  Costs  incurred in  developing or preparing
         properties for sale are capitalized.  Income and expense related to the
         holding and operating of properties are recorded in  operations.  Gains
         and losses from sales of such properties are recognized as incurred.

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

         The Bank's  real estate and lending  activity is  concentrated  in real
         estate  and 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
         and improvements, leasehold improvements and furnishings and equipment,
         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            10 to 50 years
                  Leasehold improvements                Shorter of useful life
                                                          or term of lease
                  Furnishing and equipment              3 to 10 years

         Significant  renewals and  betterments  are charged to the property and
         equipment  account.  Maintenance  and repairs are charged to expense in
         the year incurred.  Rental income is netted against  occupancy costs in
         the consolidated statements of income.

                                      -30-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

         Excess of cost over assets acquired
         -----------------------------------

         The  cost in  excess  of the  fair  value of net  assets  acquired  was
         recorded on October 17, 1997 in  conjunction  with the  acquisition  of
         certain  assets and  assumption of certain  liabilities of three branch
         offices of another financial institution. This asset primarily consists
         of core deposit  intangibles,  which represent the intangible  value of
         depositor  relationships  assumed  in the  transaction,  and  is  being
         amortized to expense over a ten-year period by use of the straight-line
         method.

         On a periodic basis,  management reviews the excess of cost over assets
         acquired  and  evaluates  events or changes in  circumstances  that may
         indicate  impairment  in the  carrying  amount of such  asset.  In such
         instances,  impairment,  if any, is measured on a discounted  estimated
         cash flow basis.

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

         The Bank is principally  engaged in the business of attracting deposits
         from the  general  public  and  using  these  deposits,  together  with
         borrowings  and 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   Bank's
         interest-sensitive   liabilities   compared  to  the  generally  longer
         duration of its  interest-sensitive  assets.  In a rising interest rate
         environment,  liabilities  will  reprice  faster than  assets,  thereby
         reducing net interest  income.  For this reason,  management  regularly
         monitors the maturity structure of the 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.

         Accounting for stock-based compensation
         ---------------------------------------

         Statement  of  Financial  Accounting  Standards  ("Statement")  No. 123
         "Accounting  for  Stock-Based  Compensation",  issued by the  Financial
         Accounting Standards Board ("FASB"),  establishes  financial accounting
         and reporting  standards for stock-based  employee  compensation plans.
         While all  entities  are  encouraged  to adopt the  "fair  value  based
         method" of accounting for employee stock compensation plans,  Statement
         No. 123 also allows an entity to continue to measure  compensation cost
         under such plans using the "intrinsic value based method"  specified in
         Accounting  Principles Board Opinion No. 25. The Bancorp has elected to
         apply  the  intrinsic  value  based  method.  Included  in  Note  14 to
         consolidated   financial  statements  are  the  pro  forma  disclosures
         required by Statement No. 123.
<PAGE>
         Income taxes
         ------------

         The Bancorp and  Subsidiaries  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.

                                      -31-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

         Income taxes  (Cont'd.)
         ------------

         Federal  and state  income  taxes  have been  provided  on the basis of
         reported income. The amounts reflected on the income tax returns differ
         from these  provisions due principally to temporary  differences in the
         reporting of certain  items for  financial  reporting and tax reporting
         purposes.  The  income  tax effect of these  temporary  differences  is
         accounted for as deferred income taxes applicable to future periods.

         Net income per common share
         ---------------------------

         Basic net income per common  share is computed  by dividing  net income
         for the year by the weighted  average  number of shares of common stock
         outstanding,  adjusted  for  unearned  shares of the ESOP.  Diluted net
         income per common share is computed by adjusting  the weighted  average
         number of shares of common stock  outstanding  to include the effect of
         outstanding stock options and compensation  grants, if dilutive,  using
         the treasury stock method.  For 1998, per share amounts were calculated
         based upon income for the entire year 1998, although the Bank converted
         to stock form on October 2, 1998,  and the weighted  average  number of
         shares  outstanding  since  October  2,  1998  as if such  shares  were
         outstanding during all of 1998.

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

         Certain amounts as of and for the year ended December 31, 1998 and 1997
         have been reclassified to conform with the current year's presentation.

2.   REORGANIZATION AND STOCKHOLDERS' EQUITY
- - --------------------------------------------

The Bancorp is a business  corporation formed at the direction of the Bank under
the laws of the United  States on October 2, 1998.  On October 2, 1998:  (i) the
Bank reorganized  from a federally  chartered mutual savings bank to a federally
chartered stock savings bank in the mutual holding company form of organization;
(ii) the Bank issued all of its  outstanding  capital stock to the Bancorp;  and
(iii) the Bancorp  consummated its initial public offering of common stock,  par
value $.01 per share (the "Common  Stock"),  by selling at a price of $10.00 per
share, 1,772,898 of common stock to certain eligible account holders of the Bank
who had subscribed for such shares,  by issuing 2,350,121 shares of Common Stock
to West Essex Bancorp,  M.H.C.  ("MHC"),  a mutual holding company formed at the
direction of the Bank  (collectively,  the "Reorganization and Offering") and by
contributing  74,214  shares of Common  Stock to West Essex  Bancorp  Charitable
Foundation  (the  "Foundation").  The MHC was  initially  funded  with  $100,000
received from the Bank. The Reorganization and Offering resulted in net proceeds
of $16.6 million,  after expenses of $1.1 million.  The Bancorp also established
the  Foundation,  which is dedicated to the  communities  served by the Bank. In
connection with the Reorganization and Offering, the Common Stock contributed by
the Bancorp to the  Foundation  at a value of $742,140,  along with  $100,000 in
cash, was charged to charitable contribution expense.
<PAGE>
During the year ended  December  31,  1999,  the MHC waived its right to receive
cash  dividends on the shares of Company  common  stock it owns.  If MHC had not
waived its rights to receive dividends,  the amount of such dividends would have
been $705,000.


                                      -32-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2.   REORGANIZATION AND STOCKHOLDERS' EQUITY  (Cont'd.)
- - -------------------------------------------------------

In addition to the  9,000,000  authorized  shares of Common  Stock,  the Bancorp
authorized  1,000,000  shares of  preferred  stock with a par value of $0.01 per
share (the "Preferred Stock"). The Board of Directors is authorized,  subject to
any  limitations  by law, to provide for the issuance of the shares of Preferred
Stock in  series,  to  establish  from  time to time the  number of shares to be
included in each such series, and to fix the designation,  powers,  preferences,
and rights of the shares of each such series and any qualifications, limitations
or restriction  thereof.  As of December 31, 1999 and 1998, there were no shares
of Preferred Stock issued.

3.   SECURITIES AVAILABLE FOR SALE
- - ----------------------------------
<TABLE>
<CAPTION>
                                                                      December 31, 1999
                                                     -----------------------------------------------------
                                                                       Gross Unrealized
                                                     Amortized     ------------------------      Carrying
                                                        Cost         Gains        Losses          Value
                                                     ----------    ----------    ----------    ----------
<S>                                                  <C>           <C>           <C>           <C>
U.S. Government (including agencies) obligations:
     Due after one year through five years ......    $1,998,280    $   16,720    $     --      $2,015,000
     Due after ten years ........................     1,000,000          --          91,250       908,750
                                                     ----------    ----------    ----------    ----------

                                                     $2,998,280    $   16,720    $   91,250    $2,923,750
                                                     ==========    ==========    ==========    ==========

<CAPTION>
                                                                      December 31, 1998
                                                     -----------------------------------------------------
                                                                       Gross Unrealized
                                                     Amortized     ------------------------      Carrying
                                                        Cost         Gains        Losses          Value
                                                     ----------    ----------    ----------    ----------
<S>                                                  <C>           <C>           <C>           <C>
U.S. Government (including agencies) obligations:
     Due after one year through five years ......    $6,983,248    $  300,452    $     --      $7,283,700
     Due after ten years ........................     1,000,000          --           1,250       998,750
                                                     ----------    ----------    ----------    ----------

                                                     $7,983,248    $  300,452    $    1,250    $8,282,450
                                                     ==========    ==========    ==========    ==========
</TABLE>
<PAGE>
The following table presents details of sales of securities available for sale:

<TABLE>
<CAPTION>

                                               Year Ended December 31,
                                  ----------------------------------------------
                                      1999              1998              1997
                                  ----------        ---------         ----------
<S>                               <C>               <C>               <C>
Sales proceeds ...........        $5,021,875        $     --          $1,588,229
Gross gains ..............            34,515              --                --
Gross losses .............              --                --              20,245
</TABLE>



                                      -33-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4.   INVESTMENT SECURITIES HELD TO MATURITY
- - -------------------------------------------
<TABLE>
<CAPTION>
                                                                       December 31, 1999
                                                  --------------------------------------------------------
                                                                       Gross Unrealized
                                                   Carrying      --------------------------     Estimated
                                                     Value          Gains         Losses       Fair Value
                                                  -----------    -----------    -----------    -----------
<S>                                               <C>            <C>            <C>            <C>
U.S. Government (including agencies):
      Due after five years through ten years .    $ 8,000,000    $      --      $   229,690    $ 7,770,310
      After ten years ........................     22,856,030        106,438      1,829,053     21,133,415
                                                  -----------    -----------    -----------    -----------

                                                   30,856,030        106,438      2,058,743     28,903,725
                                                  -----------    -----------    -----------    -----------

Obligations of states and municipalities:
      Due in one year or less ................        150,000           --             --          150,000
      After ten years ........................        583,074           --           53,665        529,409
                                                  -----------    -----------    -----------    -----------

                                                      733,074           --           53,665        679,409
                                                  -----------    -----------    -----------    -----------

Trust preferred securities due after ten years      9,992,899           --          707,296      9,285,603
                                                  -----------    -----------    -----------    -----------

                                                  $41,582,003    $   106,438    $ 2,819,704    $38,868,737
                                                  ===========    ===========    ===========    ===========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                       December 31, 1998
                                                  --------------------------------------------------------
                                                                       Gross Unrealized
                                                   Carrying      --------------------------     Estimated
                                                     Value          Gains         Losses       Fair Value
                                                  -----------    -----------    -----------    -----------
<S>                                               <C>            <C>            <C>            <C>

U.S. Government (including agencies):
      Due in one year or less ................    $   999,854    $     8,896    $      --      $ 1,008,750
      After one year through five years ......      2,000,000          1,250           --        2,001,250
      After five years through ten years .....     14,000,000         67,341           --       14,067,341
      After ten years ........................      8,582,551        287,313         63,067      8,806,797
                                                  -----------    -----------    -----------    -----------

                                                   25,582,405        364,800         63,067     25,884,138
                                                  -----------    -----------    -----------    -----------

Obligations of states and municipalities:
      Due in one year or less ................        150,000           --             --          150,000
      After ten years ........................        237,859           --               11        237,848
                                                  -----------    -----------    -----------    -----------

                                                      387,859           --               11        387,848
                                                  -----------    -----------    -----------    -----------

Trust preferred securities due after ten years     10,902,901           --          284,151     10,618,750
                                                  -----------    -----------    -----------    -----------

                                                 $ 36,873,165    $   364,800    $   347,229    $36,890,736
                                                 ============    ===========    ===========    ===========

</TABLE>
During the year ended  December 31, 1999,  proceeds of $1,000,000  were received
and a gain of $92,082  recorded as the result of the sale of one  security.  The
issuer of the security was involved in a merger/acquisition  and issued a tender
offer to buy back the security at par value.  There were no sales of  investment
securities held to maturity during the years ended December 31, 1998 and 1997.

                                      -34-

<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5.   MORTGAGE-BACKED SECURITIES HELD TO MATURITY
- - ------------------------------------------------
<TABLE>
<CAPTION>
                                                                       December 31, 1999
                                                ------------------------------------------------------------
                                                                       Gross Unrealized
                                                 Carrying       ----------------------------     Estimated
                                                   Value            Gains          Losses        Fair Value
                                                ------------    ------------    ------------    ------------
<S>                                             <C>             <C>             <C>             <C>
Government National Mortgage Association ....   $ 51,615,620    $    358,293    $    212,091    $ 51,761,822
Federal Home Loan Mortgage Corporation ......     18,781,288          67,310         272,548      18,576,050
Federal National Mortgage Association .......     16,894,108          51,290         157,943      16,787,455
Collateralized mortgage obligations .........     33,927,305            --         2,250,606      31,676,699
Other .......................................          4,994            --              --             4,994
                                                ------------    ------------    ------------    -------------
                                                $121,223,315    $    476,893    $  2,893,188    $118,807,020
                                                ============    ============    ============    =============
<CAPTION>
                                                                       December 31, 1998
                                                ------------------------------------------------------------
                                                                       Gross Unrealized
                                                 Carrying       ----------------------------     Estimated
                                                   Value            Gains          Losses        Fair Value
                                                ------------    ------------    ------------    ------------
<S>                                             <C>             <C>             <C>             <C>
Government National Mortgage Association ....   $ 58,815,923    $    684,197    $       --      $ 59,500,120
Federal Home Loan Mortgage Corporation ......     26,698,689         323,089           3,333      27,018,445
Federal National Mortgage Association .......     20,100,956         167,237           1,375      20,266,818
Collateralized mortgage obligations .........      4,754,425           4,325          37,500       4,721,250
Other .......................................          6,079            --              --             6,079
                                                ------------    ------------    ------------    ------------
                                                $110,376,072    $  1,178,848    $     42,208    $111,512,712
                                                ============    ============    ============    =============
</TABLE>
There were no sales of  mortgage-backed  securities  held to maturity during the
years ended December 31, 1999, 1998 and 1997.

                                      -35-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6.   LOANS RECEIVABLE
- - ---------------------

<TABLE>
<CAPTION>
                                                      December 31,
                                           --------------------------------
                                                1999             1998
                                           -------------     --------------
<S>                                        <C>               <C>
Real estate mortgage:
      Conventional ....................    $ 136,950,614     $ 127,710,491
      FHA insured and VA guaranteed ...          386,890           511,667
                                           -------------     -------------

                                             137,337,504       128,222,158
                                           -------------     -------------

Agency for International Development ..           40,136            48,510
                                           -------------     -------------

Construction and land development .....        3,819,271         4,393,956
                                           -------------     -------------

Consumer:
      Passbook or certificate .........          340,492           401,484
      Equity ..........................       14,381,738         9,631,219
      Automobile ......................          242,641           273,888
      Credit reserve ..................           33,732            31,053
                                           -------------     -------------

                                              14,998,603        10,337,644
                                           -------------     -------------

         Total loans ..................      156,195,514       143,002,268
                                           -------------     -------------
Less:
         Loans in process .............        1,885,739         1,311,520
         Allowance for loan losses ....        1,400,366         1,716,790
         Net deferred loan (costs) fees         (366,778)         (298,245)
                                           -------------     -------------

                                               2,919,327         2,730,065
                                           -------------     -------------

                                           $ 153,276,187     $ 140,272,203
                                           =============     =============
</TABLE>
The Bank has granted  loans to officers  and  directors of the Bank and to their
associates.  Related  party  loans  do not  involve  more  than  normal  risk of
collectibility.  The aggregate  dollar amount of these loans was  $1,419,000 and
$1,550,000  at December 31, 1999 and 1998,  respectively.  During the year ended
December 31, 1999, no new loans were granted and repayments totalled $131,000.

                                      -36-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

Nonperforming  loans consist of nonaccrual and  renegotiated  loans.  Nonaccrual
loans are those on which income under the accrual  method has been  discontinued
with subsequent interest payments credited to interest income when received,  or
if  ultimate  collectibility  of  principal  is in doubt,  applied as  principal
reductions.  Renegotiated loans are loans whose contractual  interest rates have
been  reduced or where  other  significant  concessions  have been made due to a
borrower's financial difficulties.  Interest on renegotiated loans is accrued to
interest income.

Nonperforming loans were as follows:
<TABLE>
<CAPTION>
                                                        December 31,
                                          --------------------------------------
                                           1999            1998            1997
                                          ------          ------          ------
                                                     (In Thousands)
<S>                                       <C>             <C>             <C>
Nonaccrual .....................          $  792          $2,084          $2,413
Renegotiated ...................              92              94              94
                                          ------          ------          ------

                                          $  884          $2,178          $2,507
                                          ======          ======          ======
</TABLE>
The impact of nonperforming loans on interest income is as follows:
<TABLE>
<CAPTION>

                                                                 Year Ended December 31,
                                                                 -----------------------
                                                                  1999     1998    1997
                                                                   ----    ----    ----
                                                                     (In Thousands)
<S>                                                                <C>     <C>     <C>
Interest income if performing in accordance with original terms    $ 70    $191    $234
Interest income actually recorded .............................      47      29      57
                                                                   ----    ----    ----

Interest income lost ..........................................    $ 23    $162    $177
                                                                   ====    ====    ====
</TABLE>
<PAGE>
The following is an analysis of the allowance for loan losses:

<TABLE>
<CAPTION>
                                                        Year Ended December 31,
                                               -------------------------------------------
                                                  1999             1998           1997
                                               -----------     -----------     -----------
<S>                                            <C>             <C>             <C>
Balance - beginning .......................    $ 1,716,790     $ 1,885,021     $ 1,563,991
Provision (credited) charged  to operations           --          (130,630)        487,015
Loans charged off to allowance ............       (316,424)        (37,601)       (165,985)
                                               -----------     -----------     -----------

                                               $ 1,400,366     $ 1,716,790     $ 1,885,021
                                               ===========     ===========     ===========
</TABLE>
                                      -37-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

Impaired loans and related amounts recorded in the allowance for loan losses are
summarized as follows:
<TABLE>
<CAPTION>
                                                                 December 31,
                                                           ---------------------
                                                             1999         1998
                                                           -------       -------
                                                                (In Thousands)
<S>                                                         <C>           <C>
Recorded investment in impaired loans:
    With recorded allowances .......................        $  189        $1,159
    Without recorded allowances ....................          --             303
                                                            ------        ------

            Total impaired loans ...................           189         1,462
    Related allowance for loan losses ..............            35           442
                                                            ------        ------

            Net impaired loans .....................        $  154        $1,020
                                                            ======        ======
</TABLE>

For the years ended  December  31,  1999,  1998 and 1997,  the average  recorded
investment in impaired  loans  totalled  $647,000,  $1,537,000  and  $1,916,000,
respectively.  During the years ended December 31, 1999, 1998 and 1997, interest
income of $147,000,  $ - 0 - and $ - 0 - , respectively,  was recognized on such
loans, all on the cash basis, during the time each loan was impaired.

7.   REAL ESTATE OWNED
- - ----------------------

<TABLE>
<CAPTION>
                                                               December 31,
                                                           ---------------------
                                                            1999         1998
                                                           --------    ---------

<S>                                                        <C>         <C>
Acquired in settlement of loans ..............             $899,738    $582,138
Allowance for losses .........................                   --          --
                                                           --------    ---------

                                                           $899,738    $ 582,138
                                                           ========    =========

</TABLE>
The following is an analysis of the allowance for losses:
<TABLE>
<CAPTION>

                                          Year Ended December 31,
                                    -------------------------------------
                                      1999          1998          1997
                                    ----------    ---------     ---------
<S>                                 <C>           <C>           <C>
Balance - beginning ............    $     --      $ 174,000     $  98,000
Provisions charged to operations          --        130,630       372,985
Losses charged to allowance ....          --       (304,630)     (296,985)
                                    ----------    ---------     ---------

Balance - ending ...............    $     --      $    --       $ 174,000
                                    ==========    =========     =========

</TABLE>
                                      -38-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


7.   REAL ESTATE OWNED  (Cont'd.)
- - ----------------------

The following is an analysis of the (loss) on real estate owned:
<TABLE>
<CAPTION>
                                              Year Ended December 31,
                                        -------------------------------------
                                          1999          1998          1997
                                        ---------     ---------     ---------
<S>                                     <C>           <C>           <C>
Gain on sale, net ..................    $    --       $   5,386     $  30,080
Carrying costs, net of rental income      (41,891)      (15,033)      (36,965)
Provision for losses ...............         --        (130,630)     (372,985)
                                        ---------     ---------     ---------

                                        $ (41,891)    $(140,277)    $(379,870)
                                        =========     =========     =========
</TABLE>
8.   PREMISES AND EQUIPMENT
- - ---------------------------
<TABLE>
<CAPTION>
                                                            December 31,
                                                    ----------------------------
                                                      1999                1998
                                                    ----------        ----------
<S>                                                 <C>               <C>
Land .......................................        $  979,315        $  979,315
                                                    ----------        ----------

Buildings and improvements .................         2,171,300         2,171,300
Less accumulated depreciation ..............           933,255           858,469
                                                    ----------        ----------

                                                     1,238,045         1,312,831
                                                    ----------        ----------
Leasehold improvements .....................           112,754           112,754
Less accumulated amortization ..............           112,136           111,077
                                                    ----------        ----------

                                                           618             1,677
                                                    ----------        ----------

Furnishings and equipment ..................         2,678,794         2,654,522
Less accumulated depreciation ..............         2,159,316         2,000,971
                                                    ----------        ----------

                                                       519,478           653,551
                                                    ----------        ----------

                                                    $2,737,456        $2,947,374
                                                    ==========        ==========

</TABLE>
                                      -39-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


9.   ACCRUED INTEREST RECEIVABLE
- - --------------------------------
<TABLE>
<CAPTION>
                                                           December 31,
                                                    ------------------------
                                                       1999          1998
                                                    ----------    ----------
<S>                                                 <C>           <C>
Loans ..........................................    $  770,427    $  736,133
Mortgage-backed securities .....................       697,578       661,895
Investments and other interest-earning assets ..       549,467       620,352
                                                    ----------    ----------

                                                     2,017,472     2,018,380
Less allowance for uncollected interest on loans        11,909        13,571
                                                    ----------    ----------

                                                    $2,005,563    $2,004,809
                                                    ==========    ==========
</TABLE>
10.   EXCESS OF COST OVER ASSETS ACQUIRED
- - -----------------------------------------

On October 17,  1997,  the Bank  acquired  three branch  locations  from another
financial  institution.  The amounts  related to the  transaction  are reflected
separately  in the  consolidated  statement  of cash  flows  for the year  ended
December 31, 1997. The $7,571,946 excess of cost over assets acquired  initially
recorded  was based  upon the  amount of  deposits  the Bank had  acquired.  The
deposits  purchased  declined at a rate significantly in excess of that expected
before stabilizing by December 31, 1997.  Management performed a reassessment of
the  carrying  value of this asset and, as a result,  a loss of  $1,585,313  was
recorded.  Such  loss  is  included  in  "Amortization  of  intangibles"  in the
consolidated statement of income for the year ended December 31, 1997.


11.  DEPOSITS
- - -------------

<TABLE>
<CAPTION>
                                                                           December 31,
                                   -----------------------------------------------------------------------------
                                                    1999                                     1998
                                   --------------------------------------    ------------------------------------
                                   Weighted                                  Weighted
                                     Average                                  Average
                                      Rate         Amount         Percent      Rate         Amount        Percent
                                      ----         ------         -------      ----         ------        -------
<S>                                   <C>       <C>                <C>        <C>       <C>                <C>
Demand accounts:
       Non-interest-bearing ........  0.00%     $ 16,011,384         6.81     0.00%     $ 16,142,250         6.77
       Interest-bearing ............  1.39%       21,091,606         8.98     1.30%       20,695,238         8.69
                                                ------------        -----               ------------        -----
                                      0.79%       37,102,990        15.79     0.73%       36,837,488        15.46
Savings and club accounts ..........  2.04%       57,735,315        24.57     2.52%       60,306,242        25.30
Certificates of deposit ............  5.05%      140,139,507        59.64     5.26%      141,169,211        59.24
                                                ------------        -----               ------------        -----
                                      3.64%     $234,977,812       100.00     3.87%     $238,312,941       100.00
                                                ============       ======               ============       ======
</TABLE>
<PAGE>
The amount of  certificates  of deposit  with  balances  of  $100,000 or more at
December  31,  1999 and 1998 were  approximately  $18,156,000  and  $17,656,000,
respectively.



                                      -40-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

The  scheduled  maturities  of  certificates  of  deposit  are  as  follows  (in
thousands):
<TABLE>
<CAPTION>
                                                             December 31,
                                                      --------------------------
                                                         1999             1998
                                                      --------         ---------
<S>                                                   <C>               <C>
One year or less ...........................          $111,800          $118,317
After one to three years ...................            24,400            19,572
After three years ..........................             3,940             3,280
                                                      --------          --------

                                                      $140,140          $141,169
                                                      ========          ========
</TABLE>
A summary of interest on deposits is as follows (in thousands):
<TABLE>
<CAPTION>

                                                      Year Ended December 31,
                                             -----------------------------------
                                                1999         1998          1997
                                              ------        ------        ------
<S>                                           <C>           <C>           <C>
Demand accounts ......................        $  284        $  339        $  293
Savings and club accounts ............         1,210         1,672         1,357
Certificates of deposit ..............         7,090         7,736         6,439
                                              ------        ------        ------

                                              $8,584        $9,747        $8,089
                                              ======        ======        ======

</TABLE>
                                      -41-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


12.   BORROWED MONEY
- - --------------------
<TABLE>
<CAPTION>
                                                                                 December 31,
                                                       --------------------------------------------------------------
                                                                 1999                                   1998
                                                       -------------------------           --------------------------
                                                       Weighted                            Weighted
                                                       Average                              Average
                                                        Rate              Amount              Rate             Amount
                                                        ----              ------              ----             ------
<S>                                                     <C>           <C>                      <C>          <C>
Securities sold under agreements to
 to repurchase maturing within one year ......          5.80%         $ 6,000,000                --%         $        --

Convertible advances (a):
     due May 14, 2001 ........................            --%                  --              5.55%          2,000,000
     due November 13, 2006 ...................          5.90%           5,000,000                --%                --
     due March 24, 2008 ......................          5.33%          10,000,000              5.33%         10,000,000
     due March 25, 2008 ......................          5.59%          10,000,000              5.59%         10,000,000
     due May 12, 2008 ........................          5.23%           3,000,000              5.23%          3,000,000
     due March 24, 2009 ......................          5.42%           5,000,000               -- %                --

Monthly amortizing advances:
     Payable in 37 monthly principal
      and interest installments of $96,286 and
      a final payment of $192,818 on
      February 24, 2003 ......................          5.84%           3,412,916              5.84%          4,339,572

     Payable in 97 monthly principal
      and interest installments of $55,591 and
      a final payment of $111,347 on
      February 25, 2008 ......................          6.03%           4,327,199              6.03%          4,720,308

Term advances maturing during:
     1999                                                 --%                  --              6.50%          4,350,000
     2000                                               6.40%           1,600,000              6.99%            600,000
     2001                                               6.27%           1,000,000               -- %                --
     2002                                               6.42%           1,000,000               -- %                --
     2003                                               6.55%           1,000,000               -- %                --
     2004                                               5.60%          10,000,000               -- %                --
     2008                                               5.55%           3,000,000              5.55%          3,000,000
                                                                      -----------                           -----------
                                                        5.66%         $64,340,115              5.69%        $42,009,880
                                                                      ===========                           ===========

</TABLE>
<PAGE>
(a)  Convertible at lender option to  replacement  funding at then current rates
     on February 12, 1999,  November 12, 2002,  March 24, 2001,  March 25, 2003,
     May 12, 1999 and March 24, 2004,  respectively,  and quarterly  thereafter.
     During  1999,  the lender  exercised  its option on the advance due May 14,
     2001 and the Bank chose to repay the advance.


Certain information concerning borrowed money is summarized as follows:
<TABLE>
<CAPTION>
                                                     Year Ended December 31,
                                                 -------------------------------
                                                 1999        1998         1997
                                                -------     -------     -------
                                                    (Dollars in Thousands)
<S>                                             <C>         <C>         <C>
Average balance outstanding ................    $57,756     $42,364     $26,223
Maximum month-end balance outstanding ......     65,453      52,145      43,675
Average interest rate ......................       5.67%       5.84%       5.97%
</TABLE>

                                      -42-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

12.   BORROWED MONEY  (Cont'd.)
- - ---------------------

The foregoing borrowings were secured by pledges of the Bank's investment in the
following:
<TABLE>
<CAPTION>
                                                                 December 31,
                                                           ---------------------
                                                            1999           1998
                                                           -------       -------
                                                               (In Thousands)
<S>                                                        <C>           <C>
FHLB capital stock .................................       $ 3,273       $ 2,677
Mortgage-backed securities held to maturity ........        51,596        53,785
Investment securities held to maturity .............        19,847          --
Securities available for sale ......................         2,015          --
                                                           -------       -------

                                                           $76,731       $56,462
                                                           =======       =======
</TABLE>
13.   REGULATORY CAPITAL
- - ------------------------

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

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require  the Bank to  maintain  minimum  amounts  and ratios of Total and Tier 1
capital (as defined in the  regulations) to  risk-weighted  assets (as defined),
and of Tier 1 capital to  adjusted  total  assets (as  defined).  The  following
tables present a  reconciliation  of capital per generally  accepted  accounting
principles  ("GAAP") and  regulatory  capital and  information  as to the Bank's
capital levels at the dates presented:
<PAGE>
<TABLE>
<CAPTION>
                                                               December 31,
                                                         -----------------------
                                                           1999           1998
                                                         --------      --------
                                                              (In Thousands)
<S>                                                      <C>           <C>
GAAP capital .......................................     $ 41,187      $ 38,428
Less: excess of cost over assets acquired ..........       (4,643)       (5,236)
Less: unrealized loss (gain) on debt securities ....           48          (192)
                                                         --------      --------
Core and tangible capital ..........................       36,592        33,000
Add: loan valuation allowance, as limited ..........        1,400         1,500
                                                         --------      --------
       Total regulatory capital ....................     $ 37,992      $ 34,500
                                                         ========      ========

</TABLE>

                                      -43-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


13.   REGULATORY CAPITAL  (Cont'd.)
- - ------------------------
<TABLE>
<CAPTION>
                                                                     As of December 31, 1999
                                               ----------------------------------------------------------------------
                                                                                                      To Be Well
                                                                                                     Capitalized
                                                                                                     Under prompt
                                                                         Minimum Capital              Corrective
                                                   Actual                  Requirements           Actions Provisions
                                               -----------------        -------------------       -------------------
                                               Amount      Ratio        Amount        Ratio       Amount        Ratio
                                               ------      -----        ------        -----       ------        -----
                                                                     (Dollars in Thousands)
<S>                                           <C>           <C>         <C>             <C>        <C>           <C>
Total Capital
 (to risk-weighted assets)                    $37,992       28.55%      $10,645         8.00%      $13,306       10.00%

Tier 1 Capital
 (to risk-weighted assets)                     36,592       27.50%        -            -             7,983        6.00%

Core (Tier 1) Capital
 (to adjusted total assets)                    36,592       10.69%       13,693         4.00%       17,116        5.00%

Tangible Capital
 (to adjusted total assets)                    36,592       10.69%        5,135         1.50%       -            -

<CAPTION>
                                                                     As of December 31, 1999
                                               ----------------------------------------------------------------------
                                                                                                      To Be Well
                                                                                                     Capitalized
                                                                                                     Under prompt
                                                                         Minimum Capital              Corrective
                                                   Actual                  Requirements           Actions Provisions
                                               -----------------        -------------------       -------------------
                                               Amount      Ratio        Amount        Ratio       Amount        Ratio
                                               ------      -----        ------        -----       ------        -----
                                                                     (Dollars in Thousands)
<S>                                           <C>           <C>         <C>             <C>        <C>           <C>
Total Capital
 (to risk-weighted assets)                    $34,500       28.81%      $ 9,580         8.00%      $11,975       10.00%

Tier 1 Capital
 (to risk-weighted assets)                     33,000       27.56%        -            -             7,185        6.00%

Core (Tier 1) Capital
 (to adjusted total assets)                    33,000       10.44%       12,649         4.00%       15,811        5.00%

Tangible Capital
 (to adjusted total assets)                    33,000       10.44%        4,743         1.50%       -            -

</TABLE>
As of March 31, 1999,  the most recent  notification  from the OTS, the Bank was
categorized  as well  capitalized  under the  regulatory  framework  for  prompt
corrective  action.  There  are no  conditions  existing  or events  which  have
occurred  since   notification   that  management   believes  have  changed  the
institution's category.

                                      -44-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

14. BENEFIT PLANS
- - -----------------

         Pension Plan
         ------------

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

         The following table sets forth the plan's funded status:
<TABLE>
<CAPTION>
                                                                          December 31,
                                                                 ---------------------------
                                                                     1999           1998
                                                                 ------------    -----------
<S>                                                               <C>             <C>

Actuarial present value of benefit obligation, including
 vested benefits of  $2,668,704 and $2,977,510, respectively     $ 2,704,530     $ 3,016,288
                                                                 ===========     ===========

Projected benefit obligation - beginning ....................    $ 3,622,467     $ 3,257,644
Service cost ................................................        151,864         116,891
Interest cost ...............................................        233,456         217,015
Actuarial (gain) loss .......................................       (581,255)        132,101
Benefits paid ...............................................       (100,372)        (97,951)
Settlements .................................................        (41,848)         (3,233)
                                                                 -----------     -----------
Projected benefit obligation - ending .......................      3,284,312       3,622,467
                                                                 -----------     -----------

Plan assets at fair value - beginning .......................      3,393,200       2,984,086
Actual return on assets .....................................        474,093         367,471
Employer's contributions ....................................        125,466         142,827
Benefits paid ...............................................       (100,372)        (97,951)
Settlements .................................................        (41,848)         (3,233)
                                                                  -----------     -----------
Plan assets at fair value - ending ..........................      3,850,539       3,393,200
                                                                  -----------     -----------
Funded status ...............................................        566,227        (229,267)
Unrecognized net transition obligation ......................        126,582         158,227
Unrecognized past service cost ..............................         61,386          70,937
Unrecognized net gain .......................................       (973,632)       (156,686)
                                                                  -----------     -----------
Accrued pension cost included in other liabilities ..........    $  (219,437)    $  (156,789)
                                                                 ===========     ===========

</TABLE>
<PAGE>
         Included in the  $973,632  unrecognized  gain at  December  31, 1999 is
         $600,604  related to the change in assumptions  used to value the plan.
         See the second succeeding table for such assumptions.

         The following  table sets forth the components of net periodic  pension
         cost:


<TABLE>
<CAPTION>
                                                       Year Ended December 31,
                                                  -------------------------------------
                                                    1999           1998         1997
                                                  ---------     ---------     ---------
<S>                                               <C>           <C>           <C>
Net periodic pension cost
 included the following components:
     Service cost ............................    $ 151,864     $ 116,891     $ 109,752
     Interest cost ...........................      233,456       217,015       206,416
     Expected return on plan assets ..........     (238,402)     (210,282)     (180,400)
     Amortization of net transition obligation       31,645        31,645        31,645
     Amortization of past service cost .......        9,553         9,553         9,553
                                                  ---------     ---------     ---------
Net periodic pension cost
  included in salaries and employee benefits .    $ 188,116     $ 164,822     $ 176,966
                                                  =========     =========     =========
</TABLE>
                                      -45-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


14. BENEFIT PLANS
- - -----------------

         Pension Plan  (Cont'd.)
         ------------

         Assumptions used to value the pension plan were as follows:

<TABLE>
<CAPTION>
                                                                               December 31,
                                                            --------------------------------------------------
                                                            1999                  1998                    1997
                                                            ----                  ----                    ----
<S>                                                         <C>                  <C>                     <C>
             Discount rate                                  8.00%                6.50%                   6.75%
             Expected long-term rate of return              8.00%                7.00%                   7.00%
             Rate of increase in  compensation levels       5.50%                4.50%                   4.50%

</TABLE>

         ESOP
         ----

         Effective upon the consummation of the Bank's  reorganization,  an ESOP
         was  established  for  all  eligible  employees  who  had  completed  a
         twelve-month  period  of  employment  with the Bank and at least  1,000
         hours  of  service  and had  attained  the  age of 21.  The  ESOP  used
         $1,473,854  in proceeds  from a term loan  obtained from the Bancorp to
         purchase 147,768 shares of Bancorp common stock in the open market. The
         term loan  principal  is  payable  over ten equal  annual  installments
         through December 31, 2007. Interest on the term loan is fixed at a rate
         of  8.25%.   Each  year,   the  Bank  intends  to  make   discretionary
         contributions to the ESOP which will be equal to principal and interest
         payments  required on the term loan.  The loan is further  paid down by
         the amount of dividends  paid, if any, on the common stock owned by the
         ESOP.

         Shares  purchased  with the loan  proceeds  were  initially  pledged as
         collateral  for the term loan and are held in a  suspense  account  for
         future  allocation  among  participants.  Contributions to the ESOP and
         shares  released from the suspense  account will be allocated among the
         participants on the basis of compensation, as described by the Plan, in
         the year of allocation.

         The ESOP is accounted for in accordance with Statement of Position 93-6
         "Accounting  for Employee Stock Ownership  Plans",  which was issued by
         the  American  Institute of Certified  Public  Accountants  in November
         1993.  Accordingly,  the ESOP shares pledged as collateral are reported
         as unearned  ESOP shares in the  consolidated  statements  of financial
         condition. As shares are committed to be released from collateral,  the
         Bank reports  compensation expense equal to the current market price of
         the shares,  and the shares become outstanding for basic net income per
         common share computations.  ESOP compensation  expense was $141,419 and
         $146,554 for the years ended December 31, 1999 and 1998, respectively.
<PAGE>
         The ESOP shares were as follows:

<TABLE>
<CAPTION>
                                                            December 31,
                                                    ----------------------------
                                                        1999               1998
                                                    ----------        ----------
<S>                                                 <C>               <C>
Allocated shares ...........................            29,554            14,777
Shares committed to be released ............              --                --
Unreleased shares ..........................           118,214           132,991
                                                    ----------        ----------
Total ESOP shares ..........................           147,768           147,768
                                                    ==========        ==========
Fair value of unreleased shares ............        $1,108,256        $1,255,103
                                                    ==========        ==========


</TABLE>
                                      -46-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



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

         ESOP  (Cont'd.)
         ---------------

         In addition to the above,  the Bancorp has  established a  supplemental
         benefit plan to offset the ESOP benefit reduction applicable to certain
         members  of  Bancorp  management  due  to  limitations  imposed  by the
         Internal  Revenue  Code.  The  amount  expensed  related  to this  plan
         totalled approximately $15,000 for each of the years ended December 31,
         1999 and 1998. The 1998 liability was settled via the issuance of 1,624
         shares of Bancorp common stock during the year ended December 31, 1999.
         The Bancorp plans to settle the 1999 liability in the same manner.

         1999 Stock-Based Incentive Plan (the "Incentive Plan")
         ------------------------------------------------------

         In April 1999,  the Bancorp's  stockholders  approved,  and the Bancorp
         implemented the Incentive Plan. Under the Incentive Plan,  employees of
         the Bancorp and it's subsidiaries may be awarded up to 73,884 shares of
         Bancorp  common  stock  (the  "Stock  Awards")  and  issued  options to
         purchase  up to 184,711  shares of  Bancorp  common  stock (the  "Stock
         Options"). Additional information on the Stock Awards and Stock Options
         is contained in the succeeding paragraphs.

         Stock Awards
         ------------

         Stock  Awards  under  the  Incentive  Plan are  granted  in the form of
         Bancorp common stock,  which are held by the Incentive Plan Trust,  and
         vest over a period of five years (20% annually from the date of grant).
         The Stock Awards  become fully vested upon the death or  disability  of
         the holder. On April 30, 1999, the Bancorp awarded 65,756 shares of its
         common stock  (47,286  shares to employees and 18,470 shares to outside
         directors).  At December 31, 1999, none of the Stock Awards were vested
         and up to 8,128 shares are available for future grants. During the year
         ended December 31, 1999,  approximately  $83,000 in expense  related to
         the Stock Awards was recorded.  The amount of expense  recorded for the
         Stock  Awards is based  upon the number of shares  awarded,  the market
         price of the Bancorp's common stock at the grant date ($9.50 per share)
         and the period over which the Stock Awards are earned (60 months).

         Stock Options
         -------------

         Stock Options  granted under the Incentive  Plan may be either  options
         that  qualify as incentive  stock  options as defined in Section 422 of
         the  Internal  Revenue  Code of  1986,  as  amended,  or  non-statutory
         options.  Options  granted  will  vest  and  will be  exercisable  on a
         cumulative  basis  in  equal  installments  at the rate of 20% per year
         commencing one year from the date of grant. All options granted will be
         exercisable in the event the optionee  terminates his employment due to
         death or  disability.  The  options  expire  ten years from the date of
         grant.
<PAGE>
         On April 30, 1999, options to purchase 176,048 shares of Bancorp common
         stock  were  granted,  which  include  non-incentive  stock  options to
         directors and incentive  stock options to officers and  employees.  The
         options   granted,   none  of  which  were  exercised  during  1999  or
         exercisable at December 31, 1999, are summarized as follows:


                                      -47-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

         Stock Options  (Cont'd.)
         ------------------------

<TABLE>
<CAPTION>
                                Shares                                     Weighted
                --------------------------------------                       Average
                   Non-                                       Exercise      Exercise
                Incentive      Incentive        Total           Price         Price
                ---------      ---------        -----           -----         -----
<S>               <C>           <C>            <C>            <C>          <C>
                  46,855        129,193        176,048        $   9.50     $   9.50
                  ======        =======        =======        ========     ========
</TABLE>

         At December 31, 1999,  stock  options for up to 8,663 shares of Bancorp
         common stock remain available for future grants.

         The Bancorp, as permitted by Statement No. 123, recognizes compensation
         cost for stock  options  granted  based on the  intrinsic  value method
         instead of the fair value based method. The weighted-average grant-date
         fair value of the stock  options  granted  during  1999,  which have an
         exercise price equal to the market price of the Bancorp's  common stock
         at the grant date, is estimated using the Black-Scholes  option-pricing
         model.  Such fair value and the  assumptions  used for estimating  fair
         value are as follows:


                  Weighted average grant-date fair value per share       $2.54
                  Expected common stock dividend yield                    3.16%
                  Expected volatility                                    27.66%
                  Expected option life                                 6.5 years
                  Risk-free interest rate                                 5.36%

         Had the Bancorp  used the fair value based  method,  net income for the
         year ended  December 31, 1999 would have been  decreased to  $3,005,000
         and both basic and diluted net income per common  share would have been
         reduced to $0.75 for the year ended December 31, 1999.

15.  INCOME TAXES
- - -----------------

The Bank qualifies as a Savings Institution under the provisions of the Internal
Revenue Code and, therefore,  must calculate its bad debt deduction using either
the experience  method or the specific charge off method.  Retained  earnings at
December 31, 1999, include approximately $6.8 million of such bad debt allowance
for which federal  income taxes have not been  provided.  If such amount is used
for  purposes  other  then  for bad  debt  losses,  including  distributions  in
liquidation, it will be subject to income tax at the then current rate.


                                      -48-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



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

The components of income taxes are summarized as follows:

<TABLE>
<CAPTION>
                                              Year Ended December 31,
                                    --------------------------------------------
                                        1999            1998            1997
                                    -----------     -----------     -----------
<S>                                 <C>             <C>             <C>
Current tax expense:
    Federal income .............    $ 1,336,166     $   676,231     $ 1,066,590
    State income ...............        107,392          87,750          95,024
                                    -----------     -----------     -----------

                                      1,443,558         763,981       1,161,614
                                    -----------     -----------     -----------

Deferred tax expense (benefit):
    Federal income .............        192,560          (6,746)       (664,857)
    State income ...............         27,265          (5,198)        (60,478)
                                    -----------     -----------     -----------

                                        219,825         (11,944)       (725,335)
                                    -----------     -----------     -----------

                                    $ 1,663,383     $   752,037     $   436,279
                                    ===========     ===========     ===========
</TABLE>
<PAGE>
         The components of the net deferred income tax asset are as follows:

<TABLE>
<CAPTION>
                                                                 December 31,
                                                           -------------------------
                                                            1999              1998
                                                           ----------    -----------
<S>                                                        <C>           <C>
Deferred tax assets:
    Allowance for loan losses .........................    $  501,162    $  650,010
    Benefit plans .....................................       134,307        49,569
    Goodwill ..........................................       645,052       610,762
    Charitable contribution carryforward ..............        62,394       209,717
    Unrealized loss on securities available for sale ..        26,816          --
    Other .............................................        18,250        19,142
                                                           ----------    ----------

        Total deferred tax assets .....................     1,387,981     1,539,200
                                                           ----------    ----------

Deferred tax liabilities:
    Deferred loan origination fees, net ...............       188,407       162,415
    Unrealized gain on securities available for sale ..          --         107,653
    Other .............................................        17,196         1,398
                                                           ----------    ----------

        Total deferred tax liabilities ................       205,603       271,466
                                                           ----------    ----------

        Net deferred tax asset included in other assets    $1,182,378    $1,267,734
                                                            ==========    ==========

</TABLE>
Refundable  income taxes  totalling  $121,575 and $129,079 are included in other
assets  at  December  31,  1999 and 1998,  respectively.  Income  taxes  payable
totalling  $76,687 and $1,754 are included in other  liabilities at December 31,
1999 and 1998, respectively.


                                      -49-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

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,
                                                   --------------------------------------------
                                                       1999           1998            1997
                                                   -----------     -----------     -----------
<S>                                                <C>             <C>             <C>
Federal income tax ............................    $ 1,600,289     $   730,775     $   398,860
Increases (reductions) in taxes resulting from:
    New Jersey savings institution tax,
     net of federal income tax effect .........         88,814          54,484          22,800
    Other items, net ..........................        (25,720)        (33,222)         14,619
                                                   -----------     -----------     -----------
Effective income tax ..........................    $ 1,663,383     $   752,037     $   436,279
                                                   ===========     ===========     ===========

</TABLE>

16.   NET INCOME PER COMMON SHARE
- - ---------------------------------
<TABLE>
<CAPTION>

                                           Year Ended December 31, 1999
                                        ----------------------------------------
                                                       Weighted
                                           Net         Average      Per Share
                                         Income         Shares       Amounts
                                         ------         ------       -------
<S>                                     <C>            <C>          <C>
Basic net income per share .........    $3,043,349     4,004,069    $   0.76
                                                                    ========
Effect of dilutive securities:
      Stock options ................          --           2,681
      Unearned Incentive Plan shares          --           1,001
                                        ----------     ---------    --------

Diluted net income per share .......    $3,043,349     4,007,751    $   0.76
                                        ==========     =========    ========

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                    Year Ended December 31, 1998
                                            -------------------------------------------
                                                          Weighted
                                              Net          Average          Per Share
                                            Income        Shares (1)        Amounts (1)
                                            ------        ----------        -----------
<S>                                         <C>            <C>              <C>
Basic and diluted net income per share      $1,397,300     4,062,395        $   0.34
                                            ==========     =========        ========
</TABLE>


(1)      West Essex  Bank  converted  to stock form on October 2, 1998.  Amounts
         have been  calculated  based upon net income for the entire  year ended
         December  31,  1998 and as if the  conversion  took place on January 1,
         1998.


                                      -50-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


17.  COMMITMENTS AND CONTINGENCIES
- - ----------------------------------

The 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 to
reduce its own  exposure to  fluctuations  in interest  rates.  These  financial
instruments  primarily  include  commitments to extend credit.  Such instruments
involve, to varying degrees, elements of credit and interest rate risk in excess
of the amount recognized in the consolidated  statements of financial condition.
The contractual  amounts of these instruments  reflect the extent of involvement
the Bank has in those particular classes of financial instruments.

The Bank's exposure to credit loss in the event of  nonperformance  by the other
party  to  the  financial  instruments  for  commitments  to  extend  credit  is
represented by the contractual  amount of those  instruments.  The Bank uses the
same credit policies in making  commitments  and  conditional  obligations as it
does for on-balance-sheet instruments.

At  December  31,  1999  and  1998,  the  Bank had  $5,134,000  and  $7,209,000,
respectively,  in outstanding  commitments to originate and purchase loans.  The
outstanding  commitments  at December 31, 1999  include  $530,000 for fixed rate
mortgage loans with an interest rate of 7.875%,  $2,923,000 for adjustable  rate
mortgage  loans with initial  rates  ranging from 7.00% to 7.375%,  $256,000 for
home  equity  loans at fixed rates  ranging  from 7.25% to 7.50%,  $125,000  for
floating  rate equity lines of credit with  initial  rates of 7.75% to 8.00% and
$1,300,000  for  purchases  of loan  participations,  consisting  of a  $300,000
adjustable rate loan on which the initial rate will be fixed at funding for five
years at 1.60% above the Federal Home Loan Bank CIP advance rate and will adjust
every fifth year thereafter and a $1,000,000  construction loan which will carry
a floating interest rate of 0.375% above the prime rate.

At December 31, 1999 and 1998,  undisbursed  funds from approved lines of credit
under a homeowners' equity lending program amounted to approximately  $5,001,000
and $4,970,000,  respectively.  Unless they are specifically cancelled by notice
from  the  Bank,  these  funds  represent  firm  commitments  available  to  the
respective borrowers on demand. The interest rate charged for any month on funds
disbursed  under the  program  ranges  from 0.50% below to 1.75% above the prime
rate  published  in The Wall  Street  Journal  on the last day of the  preceding
month.

At December 31, 1999 and 1998,  undisbursed funds from approved  unsecured lines
of credit  under the  Credit  Reserve  program  totalled  $79,000  and  $75,000,
respectively.  Funds  drawn on these  lines are  assessed  interest at a rate of
15.00%.

Commitments  to extend  credit are  agreements  to lend to 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 some of the  commitments are expected to expire
without  being  drawn  upon,  the total  commitment  amounts do not  necessarily
<PAGE>
represent  future  cash   requirements.   The  Bank  evaluates  each  customer's
creditworthiness on a case-by-case basis. The amount of collateral obtained,  if
deemed necessary by the Bank upon extension of credit,  is based on management's
credit  evaluation  of the  counterparty.  Collateral  held varies but primarily
includes commercial and residential real estate.

At  December  31,  1999,   the  Bank  was   committed  to  purchase  a  $246,000
participation  in  a  Federal  National  Mortgage  Association   mortgage-backed
security, the terms of which have not yet been determined.

                                      -51-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



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

Rentals  under a  long-term  operating  lease for a branch  office  amounted  to
approximately  $57,000,  $49,000 and $50,000  for the years ended  December  31,
1999,  1998 and 1997,  respectively.  At December 31, 1999,  the minimum  rental
commitment  under  this  noncancellable  lease  expiring  in  October,  2003  is
$214,000,  consisting  of $56,000  for each of the years 2000  through  2002 and
$46,000 for 2003.

The 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 Bank is a party to various 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 the consolidated  financial
position or operations of the Bancorp.


18.   ESTIMATED 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  disclosure.  Estimated  fair values have been  determined
using the best  available  data and  estimation  methodology  suitable  for each
category of financial  instruments.  For those loans and deposits  with floating
interest rates, it is presumed that estimated fair values generally  approximate
their  recorded  book  balances.  The  estimation  methodologies  used  and  the
estimated fair values and carrying  values of the Bank's  financial  instruments
are set forth below:

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

         The carrying amounts for cash and cash equivalents and accrued interest
         receivable approximate fair value.

         Securities
         ----------

         The  fair  values  for  securities   available  for  sale,   investment
         securities  held to maturity  and  mortgage-backed  securities  held to
         maturity  are  based on quoted  market  prices  or  dealer  prices,  if
         available.  If quoted market prices or dealer prices are not available,
         fair value is estimated using quoted market prices or dealer prices for
         similar securities.
<PAGE>
         Loans
         -----

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



                                      -52-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

         Deposits
         --------

         For  demand,  savings  and club  accounts,  fair value is the  carrying
         amount  reported  in  the  consolidated   financial   statements.   For
         certificates of deposit,  fair value is estimated by discounting future
         cash flows,  using  rates  currently  offered  for  deposits of similar
         remaining maturities.

         Borrowed money
         --------------

         Fair value is estimated using rates  currently  offered for liabilities
         of similar  remaining  maturities,  or when  available,  quoted  market
         prices.

         Commitments to extend credit
         ----------------------------

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

        The carrying  values and estimated fair values of financial  instruments
        are as follows (in thousands):
<PAGE>
<TABLE>
<CAPTION>
                                                                                December 31,
                                                            ---------------------------------------------------
                                                                    1999                       1998
                                                            -------------------------  ------------------------
                                                            Carrying    Estimated       Carrying     Estimated
                                                              Value      Fair Value       Value      Fair Value
                                                            ------------  -----------  -----------  -----------
<S>                                                           <C>          <C>          <C>           <C>
      Financial assets
      ----------------

      Cash and cash equivalents                               $12,746      $12,746      $16,371       $16,371
      Securities available for sale                             2,924        2,924        8,282         8,282
      Investment securities held to maturity                   41,582       38,869       36,873        36,891
      Mortgage-backed securities held to maturity             121,223      118,807      110,376       111,513
      Loans receivable                                        153,276      153,454      140,272       145,855
      Accrued interest receivable                               2,006        2,006        2,005         2,005

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

      Deposits                                                234,978      235,892      238,313       239,702
      Borrowed money                                           64,340       60,032       42,010        41,843

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

      Loan origination and purchase                             5,134        5,134        7,209         7,209
      Unused lines of credit                                    5,080        5,080        5,045         5,045
      Security purchase                                           246          246        2,500         2,500


</TABLE>
                                      -53-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

Fair  value  estimates  are made at a specific  point in time based on  relevant
market  information  and  information  about  the  financial  instrument.  These
estimates do not reflect any premium or discount that could result from offering
for sale at one time the entire holdings of a particular  financial  instrument.
Because no market  value  exists  for a  significant  portion  of the  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, involve uncertainties and matters of judgment and, therefore,  cannot
be determined with precision.  Changes in assumptions could significantly affect
the estimates.

In addition, fair value estimates are based on existing on-and-off balance sheet
financial  instruments  without  attempting to estimate the value of anticipated
future  business,  and exclude 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,  real estate owned and advance  payments by  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.


19.   PARENT ONLY FINANCIAL INFORMATION
- - ---------------------------------------

West Essex Bancorp, Inc. operates its wholly owned subsidiary,  West Essex Bank.
The earnings of the subsidiary  are recognized by the holding  company using the
equity  method  of  accounting.  Accordingly,  earnings  of the  subsidiary  are
recorded as increases in the investment in the subsidiary. The following are the
condensed  financial  statements for West Essex Bancorp,  Inc.  (Parent  company
only).



                                      -54-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


19.   PARENT ONLY FINANCIAL INFORMATION  (Cont'd.)
- - --------------------------------------------------
<TABLE>
<CAPTION>
                             STATEMENTS OF CONDITION
                             -----------------------

                                                             December 31,
                                                     ---------------------------
                                                         1999           1998
                                                     -----------     -----------
<S>                                                  <C>             <C>
Assets:
        Cash and due from banks ................     $    10,904     $    95,743
        Interest-bearing deposits ..............       1,372,748       5,855,678
        Securities held to maturity ............       1,057,907         907,315
        Loan receivable from the Bank ..........       4,391,828       1,294,464
        Real estate owned ......................         135,000            --
        Investment in subsidiaries .............      41,186,716      38,427,846
        Other assets ...........................          91,362         213,911
                                                     -----------     -----------
               Total assets ....................     $48,246,465     $46,794,957
                                                     ===========     ===========


Liabilities:
        Due to subsidiaries ....................     $ 1,045,914     $    39,149
        Other liabilities ......................         173,896           1,754
                                                     -----------     -----------
                                                       1,219,810          40,903

Stockholders' equity ...........................      47,026,655      46,754,054
                                                     -----------     -----------
Total liabilities and stockholders' equity .....     $48,246,465     $46,794,957
                                                     ===========     ===========

</TABLE>

                                      -55-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


19.   PARENT ONLY FINANCIAL INFORMATION  (Cont'd.)
- - --------------------------------------------------
<TABLE>
<CAPTION>
                            STATEMENTS OF OPERATIONS
                            ------------------------


                                                                             From Inception
                                                         Year Ended          October 2, 1998
                                                         December 31,        to December 31,
                                                             1999                 1998
                                                          -----------          ----------
<S>                                                       <C>                  <C>
Dividend from the Bank ................................   $     --             $  100,000
Interest income .......................................      433,046               73,912
Gain on disposition of security .......................       92,082                 --
                                                          ----------           ----------
               Total income ...........................      525,128              173,912
                                                          ----------           ----------
Charitable contributions ..............................         --                842,140
Other expenses ........................................      179,841                4,259
                                                          ----------           ----------
               Total expenses .........................      179,841              846,399
                                                          ----------           ----------
Income (loss) before income tax (benefit) and equity in
   undistributed earnings of subsidiaries .............      345,287             (672,487)
Income tax (benefit) ..................................      125,405             (261,251)
                                                          ----------           ----------
Income (loss) before equity in undistributed
  earnings of subsidiaries ............................      219,882             (411,236)
Equity in undistributed
  earnings of subsidiaries ............................    2,823,467              329,268
                                                          ----------           ----------
Net income (loss) .....................................   $3,043,349           $  (81,968)
                                                          ==========           ==========



</TABLE>
                                      -56-

<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


19.   PARENT ONLY FINANCIAL INFORMATION  (Cont'd.)
- - --------------------------------------------------
<TABLE>
<CAPTION>
                                         STATEMENT OF CASH FLOWS

                                                                              Year Ended   October 2, 1998
                                                                             December 31,  to December 31,
                                                                                  1999           1998
                                                                             ------------  ---------------
<S>                                                                          <C>            <C>
Cash flows from operating activities:
        Net income (loss) ................................................   $ 3,043,349    $   (81,968)
        Adjustments to reconcile net income (loss) to net cash
          provided by operating activities:
               Accretion of discount .....................................          (603)          (525)
               Gain on disposition of security ...........................       (92,082)          --
               Deferred income taxes .....................................       152,937       (209,717)
               Contribution of common stock to foundation ................          --          742,140
               Other, net ................................................       (49,464)        36,709
               Equity in undistributed earnings of subsidiaries ..........    (2,823,467)      (329,268)
                                                                              ----------     ----------

                      Net cash provided by operating activities ..........       230,670        157,371
                                                                              ----------     ----------
Cash flows from investing activities:
        Purchase of securities held to maturity ..........................          --         (906,790)
        Proceeds from disposition of security ............................     1,000,000           --
        Increase in loan receivable from Bank ............................    (3,097,364)    (1,294,464)
        Purchase of real estate owned from subsidiary ....................      (135,000)          --
                                                                              ----------     ----------
                      Net cash (used in) investing activities ............    (2,232,364)    (2,201,254)
                                                                              ----------     ----------
Cash flows from financing activities:
        Net proceeds from issuance of common stock .......................          --        7,995,304
        Purchase of treasury stock .......................................    (1,453,094)          --
        Purchase of incentive plan stock .................................      (738,840)          --
        Cash dividends paid to stockholders ..............................      (374,141)          --
                                                                              ----------     ----------
                      Net cash (used in ) provided by financing activities    (2,566,075)     7,995,304
                                                                              ----------     ----------
Net (decrease) increase in cash and cash equivalents .....................    (4,567,769)     5,951,421

Cash and cash equivalents - beginning ....................................     5,951,421           --
                                                                              ----------     ----------
Cash and cash equivalents - ending .......................................   $ 1,383,652    $ 5,951,421
                                                                             ===========    ===========

</TABLE>


                                      -57-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


20.   QUARTERLY FINANCIAL DATA (UNAUDITED)
- - ------------------------------------------
<TABLE>
<CAPTION>
                                                  Quarter Ended
                                   ---------------------------------------------------
                                   March 31,     June 30,  September 30,  December 31,
                                     1999          1999          1999         1999
                                     ----          ----          ----         ----
                                      (In thousands, except for per share amounts)

<S> ........................        <C>           <C>           <C>           <C>
Total interest income ......        $5,559        $5,711        $5,746        $5,735
Total interest expense .....         2,825         3,004         3,013         3,018
                                    ------        ------        ------        ------
Net interest income ........         2,734         2,707         2,733         2,717

Provision for loan losses ..          --            --            --            --
Non-interest income ........           157           174           128           226
Non-interest expenses ......         1,716         1,737         1,652         1,765
Income taxes ...............           423           410           426           404
                                    ------        ------        ------        ------
Net income .................        $  752        $  734        $  783        $  774
                                    ======        ======        ======        ======

Net income per common share:
    Basic ..................        $0.185        $0.180        $0.195        $0.200
    Diluted ................         0.185         0.180         0.195         0.200

Weighted average number of
  common shares outstanding:
    Basic ..................         4,066         4,070         4,010         3,871
    Diluted ................         4,066         4,070         4,018         3,877

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                        Quarter Ended
                                                  ---------------------------------------------------------
                                                  March 31,       June 30,    September 30,    December 31,
                                                    1998            1998           1998           1998
                                                    ----            ----           ----           ----
                                                        (In thousands, except for per share amounts)
<S>                                               <C>             <C>            <C>             <C>
Total interest income ....................        $ 5,115         $ 5,342        $ 5,460         $ 5,398
Total interest expense ...................          2,870           3,117          3,216           3,016
                                                  -------         -------        -------         -------
Net interest income ......................          2,245           2,225          2,244           2,382


(Recapture of) loan losses ...............            (22)           --              (19)            (90)
Non-interest income ......................            140             121            133             135
Non-interest expenses ....................          1,636           1,607          1,632           2,732
Income taxes .............................            260             257            278             (43)
                                                  -------         -------        -------         -------
Net income (loss) ........................        $   511         $   482        $   486         $   (82)
                                                  =======         =======        =======         =======
Net income (loss) per common share - basic
  and diluted ............................            N/A (1)         N/A (1)        N/A (1)     $(0.020)
                                                      =======         =======        =======     =======

Weighted average number of
  common shares outstanding -
  basic and diluted ......................            N/A (1)         N/A (1)        N/A (1)       4,062 (1)
                                                      =======         =======        =======     ===========
</TABLE>

(1) Converted to stock form on Otober 2, 1998.

                                      -58-
<PAGE>
                    WEST ESSEX BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


21.   IMPACT OF NEW ACCOUNTING STANDARDS
- - ----------------------------------------

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting  Standards ("SFAS") No. 133, "Accounting for Derivative
Instruments and Hedging  Activities".  SFAS No. 133  establishes  accounting and
reporting  standards for derivative  instruments,  including certain  derivative
instruments   embedded  in  other   contracts   (collectively   referred  to  as
derivatives),  and for hedging activities.  It requires that an entity recognize
all  derivatives  as either assets or liabilities in the statements of financial
position and measure those instruments at fair value. If certain  conditions are
met, a derivative may be specifically  designated as (a) a hedge of the exposure
to  changes  in  the  fair  value  of a  recognized  asset  or  liability  or an
unrecognized firm commitment, (b) a hedge of the exposure to variable cash flows
of a forecasted transaction,  or (c) a hedge of the foreign currency exposure of
a net investment in a foreign  operation,  an unrecognized  firm commitment,  an
available-for-sale  security,  or  a   foreign-currency-denominated   forecasted
transaction.  The accounting for changes in the fair value of a derivative (that
is,  gains and losses)  depends on the intended  use of the  derivative  and the
resulting designation.

At the date of initial  application  of SFAS No. 133, an entity may transfer any
held-to-maturity  security into the  available-for-sale  category or the trading
category.  An entity  will then be able in the  future to  designate  a security
transferred  into the  available-for-sale  category as the hedged  item,  or its
variable interest payments as the cash flow hedged  transactions,  in a hedge of
the exposure to changes in market  interest rates,  changes in foreign  currency
exchange rates, or changes in the overall fair value.  (SFAS No. 133 precludes a
held-to-maturity  security  from being  designated  as the hedged item in a fair
value hedge of market  interest  rate risk or the risk of changes in its overall
fair value and precludes the variable cash flows of a held-to-maturity  security
from being  designated as the hedged  transaction in a cash flow hedge of market
interest  rate  risk).  SFAS No.  133  provides  that  such  transfers  from the
held-to-maturity  category at the date of initial  adoption  shall not call into
question an  entity's  intent to hold other debt  securities  to maturity in the
future.

SFAS No. 133 is effective for all fiscal  quarters of all fiscal years beginning
after June 15,  2000,  the  quarter  ended  March 31,  2001 for the  Bancorp and
subsidiaries.  Initial  application  shall be as of the beginning of an entity's
fiscal quarter.  Earlier application of all of the provisions of SFAS No. 133 is
permitted only as of the beginning of a fiscal quarter.  Earlier  application of
selected provisions or retroactive application of provisions of SFAS No. 133 are
not permitted.

Management of the Bancorp and  subsidiaries has not yet determined when SFAS No.
133 will be  implemented,  but does not believe the ultimate  implementation  of
SFAS No.  133 will  have a  material  impact  on  their  consolidated  financial
position or results of operations.


                                      -59-
<PAGE>
WEST ESSEX BANCORP, INC.
- - ------------------------

Corporate Headquarters

417 Bloomfield Avenue
Caldwell, New Jersey  07006
(973) 226-7911

Bank Branch Offices

Montville
267 Changebridge Road
Pine Brook, NJ  07058
(973) 575-7080

Franklin Lakes
574 Franklin Avenue
Franklin Lakes, NJ  07417
(201) 891-5500

Northvale
119 Paris Avenue
Northvale, NJ  07647
(201) 768-7800

Old Tappan
207 Old Tappan Road
Old Tappan, NJ  07675
(201) 767-0007

Pleasant Valley Way
487 Pleasant Valley Way
West Orange, NJ  07052
(973) 731-4630

River Vale
653 Westwood Avenue
River Vale, NJ  07675
(201) 664-3700

Tory Corner
216 Main Street
West Orange, NJ  07052
(973) 325-1230


DIRECTORS AND OFFICERS
- - ----------------------

     Directors of
West Essex Bancorp, Inc.
   and West Essex Bank
- - ------------------------

Leopold W. Montanaro
  Chairman of the Board
  of West Essex Bancorp, Inc.
<PAGE>
William J. Foody
  Chairman of the Board
  of West Essex Bank
  Managing Partner
  Trammell Crow

Everett N. Leonard
  Retired,
  Verona Boro Administrator

John J. Burke
  President
  JJ Burke & Associates

David F. Brandley, Esq.
  Partner in the Law Firm of
  Brandley & Kleppe

James P. Vreeland
  Retired New Jersey State Senator


  Principal Officers of
West Essex Bancorp, Inc.
- - ------------------------

Leopold W. Montanaro
  President and Chief
  Executive Officer

Dennis A. Petrello
  Executive Vice President
  and Chief Financial Officer

Charles E. Filippo
  Executive Vice President

Craig L. Montanaro
  Senior Vice President
  and Secretary and Treasurer


 Principal Officers of
    West Essex Bank
- - -----------------------

Leopold W. Montanaro
  President and Chief Executive Officer
  Executive Officer

Dennis A. Petrello
  Executive Vice
  and Chief Financial Officer
<PAGE>
Charles E. Filippo
  Executive Vice President
  and Chief Lending Officer

Craig L. Montanaro
  Senior Vice President
  and Secretary and Treasurer

Michael T. Sferrazza
   Vice President and Controller

Lisa A. Mulligan
   Vice President and Personnel
   Officer

Donna Duess
  Vice President

John E. Gerasimow
  Vice President



                                      -60-

<PAGE>
INVESTOR AND CORPORATE INFORMATION
- - ----------------------------------

CORPORATE HEADQUARTERS
West Essex Bancorp, Inc.
417 Bloomfield Avenue, Caldwell, New Jersey  07006
(973) 226-7911

Annual Meeting

The annual meeting of shareholders will be held at 10:00 a.m. on Thursday, April
27,  2000  at  the  Radisson  Hotel,  Route  46  East,  Fairfield,  New  Jersey.
Shareholders are encouraged to attend.

Annual Report on Form 10-K
A copy of West Essex Bancorp, Inc.'s annual report on Form 10-K without exhibits
is available  without  charge to  shareholders  upon written  request.  Requests
should be sent to Mr. Dominic Tangredi, Compliance Officer.

Stock Transfer/Register
Questions  regarding the transfer of stock, lost certificates,  address changes,
account  consolidation  and cash dividends  should be addressed to Registrar and
Transfer  Company,  10  Commerce,  Cranford,  New  Jersey  07203,  phone  number
(908)241-9880. Allow three weeks for a reply.

Special Counsel
Muldoon,  Murphy and Faucette LLP, 5101 Wisconsin  Avenue,  NW,  Washington,  DC
20016.

Independent Accountants
Radics & Co., LLC, Route 46 East, Pine Brook, New Jersey  07058.

Inquiries
Security analysts, retail brokers and shareholders seeking financial information
should contact Dennis A. Petrello,  Executive Vice President and Chief Financial
Officer. Requests for written materials can be forwarded to the attention of Mr.
Dominic Tangredi, Investor Relations Department.

Stock Information
West Essex  Bancorp,  Inc.,  is traded on the Nasdaq  National  Market under the
ticker  symbol  "WEBK." As of December 31, 1999,  West Essex  Bancorp,  Inc. had
4,054,357 shares of common stock  outstanding and approximately 452 shareholders
of record.

Stock Price and Dividends
The following table  discloses the dividends  declared and the high and low bids
for the Company's  common stock on the Nasdaq National Market for each quarterly
period indicated. The Company did not declare or pay dividends in 1998.


                              Dividends       High         Low
Quarter ended                 Per Share       Price       Price
- - -------------                 ---------       -----       -----

December 31, 1999              $ 0.075      $ 10.000     $ 9.375
September 30, 1999               0.075        10.250       9.250
June 30, 1999                    0.075         9.625       9.000
March 31, 1999                   0.075        10.000       9.000

December 31, 1998                None         10.125       9.250










                                 Exhibit 23.0

                          Consent of Radics & Co., LLC


<PAGE>









               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


          We  hereby  consent  to  the   incorporation  by  reference  into  the
previously  filed  Registration  Statement on Form S-8 (No.  333-84785)  of West
Essex  Bancorp,  Inc.  (the  "Company")  of our report  dated  January 27, 2000,
included in the Company's Annual Report on Form 10-K for the year ended December
31, 1999.



                                                           /s/ Radics & Co., LLC
                                                           ---------------------
                                                               Radics & Co., LLC



March 27, 2000
Pine Brook, New Jersey

<TABLE> <S> <C>

<ARTICLE>    9

<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 Jan-01-1999
<PERIOD-END>                                   DEC-31-1999
<CASH>                                        5,728,992
<INT-BEARING-DEPOSITS>                        7,016,853
<FED-FUNDS-SOLD>                                      0
<TRADING-ASSETS>                                      0
<INVESTMENTS-HELD-FOR-SALE>                   2,923,750
<INVESTMENTS-CARRYING>                      162,805,318
<INVESTMENTS-MARKET>                        157,675,757
<LOANS>                                     154,676,553
<ALLOWANCE>                                   1,400,366
<TOTAL-ASSETS>                              348,306,837
<DEPOSITS>                                  234,977,812
<SHORT-TERM>                                  6,000,000
<LIABILITIES-OTHER>                           1,878,964
<LONG-TERM>                                  58,340,115
                                 0
                                           0
<COMMON>                                         41,972
<OTHER-SE>                                   47,067,974
<TOTAL-LIABILITIES-AND-EQUITY>              348,306,837
<INTEREST-LOAN>                              11,240,049
<INTEREST-INVEST>                            10,899,211
<INTEREST-OTHER>                                611,308
<INTEREST-TOTAL>                             22,750,568
<INTEREST-DEPOSIT>                            8,583,870
<INTEREST-EXPENSE>                           11,859,395
<INTEREST-INCOME-NET>                        10,891,173
<LOAN-LOSSES>                                         0
<SECURITIES-GAINS>                              126,597
<EXPENSE-OTHER>                               6,869,295
<INCOME-PRETAX>                               4,706,732
<INCOME-PRE-EXTRAORDINARY>                    3,043,349
<EXTRAORDINARY>                                       0
<CHANGES>                                             0
<NET-INCOME>                                  3,043,349
<EPS-BASIC>                                        0.76
<EPS-DILUTED>                                      0.76
<YIELD-ACTUAL>                                     3.31
<LOANS-NON>                                     792,000
<LOANS-PAST>                                          0
<LOANS-TROUBLED>                                 92,000
<LOANS-PROBLEM>                                       0
<ALLOWANCE-OPEN>                              1,716,790
<CHARGE-OFFS>                                   316,424
<RECOVERIES>                                          0
<ALLOWANCE-CLOSE>                             1,400,366
<ALLOWANCE-DOMESTIC>                            928,366
<ALLOWANCE-FOREIGN>                                   0
<ALLOWANCE-UNALLOCATED>                         472,000


</TABLE>


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