RIDGEWOOD FINANCIAL INC
424B3, 1998-11-20
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: COMMUNITY SAVINGS BANKSHARES INC /DE/, 8-A12G, 1998-11-20
Next: TRAVELERS CORP LOAN FUND INC, 497, 1998-11-20



<TABLE>
<CAPTION>
<S>                      <C>        <C> 
PROSPECTUS                          RIDGEWOOD FINANCIAL, INC.
Up to 1,864,725 Shares   (Proposed Holding Company for Ridgewood Savings Bank of New Jersey)
of Common Stock
</TABLE>


                                                           55 North Broad Street
                                                           Ridgewood, New Jersey

- --------------------------------------------------------------------------------
         Ridgewood  Savings  Bank  of  New  Jersey  is  reorganizing  from a New
Jersey-chartered  mutual savings bank to a New Jersey-  chartered  stock savings
bank. As part of the  reorganization,  Ridgewood Savings Bank of New Jersey will
become  a  wholly  owned  subsidiary  of  Ridgewood   Financial,   Inc.,  a  New
Jersey-chartered  stock  corporation.  Upon consummation of the  reorganization,
Ridgewood  Financial,  Inc. will own all of the shares of Ridgewood Savings Bank
of New Jersey. A majority of the common stock of Ridgewood Financial, Inc. to be
issued  will be owned by a New  Jersey-chartered  mutual  savings  bank  holding
company that will have the same directors and officers as Ridgewood Savings Bank
of New Jersey.  A minority of the common stock of Ridgewood  Financial,  Inc. is
being  offered to the public in  accordance  with a plan of  reorganization  and
stock issuance.  The reorganization  must be ratified by a majority of the votes
eligible to be cast by  depositors  of Ridgewood  Savings Bank of New Jersey and
approved by state and federal banking agencies.  No common stock will be sold if
Ridgewood Savings Bank of New Jersey,  Ridgewood Financial,  Inc. and the mutual
holding  company do not receive the necessary  votes or regulatory  approvals or
Ridgewood  Financial,  Inc.  does not  receive  orders for at least the  minimum
number of shares.  The common stock is expected to be quoted on The Nasdaq Stock
Market.
- --------------------------------------------------------------------------------

                                 OFFERING TERMS

         An  independent  appraiser  has  estimated  the  market  value  of  the
reorganized  Ridgewood Savings Bank of New Jersey to be between  $17,850,000 and
$24,150,000.  Of this amount, 47%, between $8,389,500 and $11,350,500,  is being
offered publicly,  which establishes the number of shares to be offered. Subject
to regulatory approval, up to $13,053,075 (1,864,725 shares), an additional 15%,
may be sold. Based on these estimates,  we are making the following  offering of
shares of common stock:
<TABLE>
<CAPTION>
<S>     <C>                                   <C>
o        Price Per Share:                      $7.00

o        Number of Shares
         Minimum/Maximum/Maximum, as adjusted: 1,198,500 to 1,621,500 to 1,864,725

o        Underwriting Commissions and Expenses
         Minimum/Maximum/Maximum, as adjusted: $600,000

o        Net Proceeds
         Minimum/Maximum/Maximum, as adjusted: $7,789,500 to $10,750,500 to $12,453,075

o        Net Proceeds per Share
         Minimum/Maximum/Maximum, as adjusted: $6.50 to $6.63 to $6.68
</TABLE>

Please refer to Risk Factors beginning on page 1 of this document.

Any transfer of subscription rights is prohibited.

These  securities are not deposits or accounts and are not insured or guaranteed
by the Federal Deposit Insurance Corporation or any other governmental agency.

Neither the Securities and Exchange  Commission,  the Federal Deposit  Insurance
Corporation nor any state securities regulator has approved or disapproved these
securities  or  determined  if this  prospectus  is  accurate or  complete.  Any
representation to the contrary is a criminal offense.

                      For information on how to subscribe,
              call the Stock Information Center at (201) 445-2109.

                                Ryan, Beck & Co.
                The Date of this Prospectus is November 12, 1998


<PAGE>



                            RIDGEWOOD FINANCIAL, INC.

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



















                                 [MAP GOES HERE]


















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


         THE PLAN OF  REORGANIZATION  AND  STOCK  ISSUANCE  IS  CONTINGENT  UPON
RECEIPT OF ALL REQUIRED  REGULATORY  APPROVALS,  RATIFICATION OF THE PLAN BY THE
DEPOSITORS  OF THE BANK,  AND THE SALE OF AT LEAST THE MINIMUM  NUMBER OF SHARES
OFFERED PURSUANT TO THE PLAN.


<PAGE>
- --------------------------------------------------------------------------------

                              QUESTIONS AND ANSWERS

Q:   What is the purpose of the reorganization and offering?

A:   The reorganization will establish a stock holding company and the Bank will
     convert  to the stock  form of  ownership,  which  will  enable it to raise
     additional  capital in order to compete and expand more  effectively in the
     financial services marketplace.  Ridgewood Financial,  Inc. will be able to
     issue capital  stock,  which is a source of capital not available to mutual
     savings banks, and this will enable depositors,  employees and directors to
     indirectly obtain an ownership interest in the Bank. The reorganization and
     offering will also provide the Bank with greater  flexibility  to structure
     and  finance the  expansion  of its  operations,  including  the  potential
     acquisition   of  other   financial   institutions,   expansion  of  branch
     facilities, and diversification into other financial services.

Q:   Why are we creating a mutual holding  company instead of selling all of our
     stock?

A:   We are using a structure  (a bank that is wholly  owned by a stock  holding
     company that is in turn majority owned by a mutual  holding  company and by
     minority public  stockholders)  that we feel is best for Ridgewood  Savings
     Bank of New  Jersey,  our  depositors  and the  communities  we  serve.  If
     Ridgewood Financial,  Inc. offered all of its stock to the public, we would
     be forced to invest a much  larger  amount of  proceeds  (at least twice as
     much) and might feel pressured to make investments with  substantially more
     risk.  We believe that the proceeds we will receive in the offering will be
     sufficient to implement the business  strategy we feel is  appropriate.  At
     the midpoint of the offering range  ($9,870,000),  we estimate that we will
     provide  $4,635,000  to  Ridgewood  Savings  Bank of New Jersey and we will
     retain  $3,645,400,  which  excludes the $789,600  that we will lend to the
     employee stock ownership plan.

     In addition, the mutual holding company structure enables Ridgewood Savings
     Bank of New Jersey to achieve many of the benefits of a stock company while
     reducing the threat of an acquisition by another institution,  as can occur
     following a full  conversion  from  mutual to stock form.  Sales of locally
     based,  independent  savings  institutions  to larger,  regional  financial
     institutions  can result in closed  branches,  fewer choices for consumers,
     employee layoffs and the loss of community support and involvement by local
     savings institutions.

Q:   Who will be the minority stockholders of Ridgewood Financial, Inc.?

A:   Other  than the  mutual  holding  company  that will own 53% of the  common
     stock,  everyone who purchases common stock will be a minority stockholder.
     As long as it  exists,  the mutual  holding  company  will be the  majority
     stockholder of Ridgewood Financial, Inc.

Q:   How do I purchase the stock?

A:   You must  complete  and return  the stock  order  form  together  with your
     payment,  on or before 12:00 noon, New Jersey time on December 18, 1998. If
     we do not  receive  sufficient  orders by that time,  the  offering  may be
     extended until February 1, 1999.

Q:   How much stock may I purchase?

A:   The minimum purchase is 50 shares (or $350). The maximum purchase is 28,571
     shares (or $200,000), for any individual person or persons ordering through
     a single account.  No person or persons ordering through multiple accounts,
     together with their  associates,  or group of persons acting together,  may
     purchase in total more than 28,571 shares (or $200,000). We may decrease or
     increase the maximum  purchase  limitation  without  notifying  you. In the
     event that the offering is oversubscribed,  there will not be enough shares
     to fill all orders.

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

                                       (i)

<PAGE>
- --------------------------------------------------------------------------------

Q:   Who can purchase stock?

A:   The stock will be offered in the following priority order:

     o    Priority  1 - Persons  who had a deposit  account  with us of at least
          $50.00 on May 31, 1997.

     o    Priority  2  -  Tax  qualified  employee  plans  (the  employee  stock
          ownership plan of Ridgewood Savings Bank of New Jersey).

     o    Priority  3 - Persons  who had a deposit  account  with us of at least
          $50.00 on September 30, 1998.

     o    Priority  4 - Persons  who had a deposit  account  with us of at least
          $50.00 on November 2, 1998.

         If the persons  described above do not subscribe for all of the shares,
the remaining shares may be offered, with the help of Ryan, Beck & Co., Inc., in
a  community  offering.  In the event of a  community  offering,  we will give a
preference  to natural  persons who reside in Bergen  County,  New Jersey (first
preference) and New Jersey (second preference). We may offer shares to others in
a public offering. In a syndicated public offering, we would offer any remaining
shares to the general  public  through a group of  brokers/dealers  organized by
Ryan,  Beck.  We have the  right to  reject  any  stock  order in the  community
offering, public offering or syndicated public offering.

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

A:   If the offering is  oversubscribed,  we will  allocate  shares based on the
     purchase priorities described above. If the offering is oversubscribed in a
     particular  category of the offering,  then shares will be allocated  among
     all subscribers in that category.

Q:   What particular  factors should I consider when deciding whether to buy the
     stock?

A:   Before you decide to  purchase  stock,  you  should  read this  prospectus,
     including the Risk Factors section on pages 1 - 4.

Q:   As a depositor  or borrower of Ridgewood  Savings Bank of New Jersey,  what
     will happen if I do not purchase any stock?

A:   You are not required to purchase stock.  Your deposit account,  certificate
     account and any loans you may have with us will not be affected.

Q:   Who can help  answer  any  other  questions  I may  have  about  the  stock
     offering?

A:   In order to make an  informed  investment  decision,  you should  read this
     entire document. In addition, you should contact:

                            Stock Information Center
                            Ridgewood Financial, Inc.
                                8 Franklin Avenue
                              Ridgewood, New Jersey
                                 (201) 445-2109

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

                                      (ii)

<PAGE>
- --------------------------------------------------------------------------------

                                     SUMMARY

         This summary highlights selected information from this document and may
not contain all the  information  that is  important to you. To  understand  the
stock offering fully, you should read this entire document carefully,  including
the financial statements and the notes to the financial  statements.  References
in this  document to "we," "us," and "our" refer to Ridgewood  Financial,  Inc.,
because we are offering the stock. In certain instances where appropriate, "we,"
"us," or "ours" refers collectively to Ridgewood  Financial,  Inc. and Ridgewood
Savings  Bank of New Jersey.  Throughout  this  document  we refer to  Ridgewood
Savings  Bank of New Jersey  (whether in mutual or stock form) as the "Bank." We
also  refer to  ourselves  as the  "Company."  Our  mutual  holding  company  is
Ridgewood Financial, MHC or the "MHC."

The Companies

                      Ridgewood Savings Bank of New Jersey
                              55 North Broad Street
                           Ridgewood, New Jersey 07450
                                 (201) 445-4000

Ridgewood  Savings Bank of New Jersey was founded in 1885 and  primarily  serves
northwestern  Bergen  County,  New Jersey.  The Bank is a community and customer
oriented  mutual  savings bank  chartered  by the State of New Jersey.  The Bank
provides  financial  services  primarily  to  individuals,  families  and  small
businesses.   The  Bank  emphasizes  residential  mortgage  lending,   primarily
originates  one- to  four-family  mortgage  loans and  funds  these  loans  with
deposits.  The Bank  originates  other loans  secured by real estate,  purchases
investment and  mortgage-backed  securities,  and uses borrowings as a secondary
source of  funding.  At June 30,  1998,  the Bank had assets of $242.7  million,
deposits of $198.6 million and equity of $17.4 million. See page 5.

                            Ridgewood Financial, Inc.
                              55 North Broad Street
                           Ridgewood, New Jersey 07450
                                 (201) 445-4000

Ridgewood Financial, Inc. is not an operating company and has not engaged in any
significant  business  to date.  Its  common  stock will  initially  be owned by
minority  owners (47%) and Ridgewood  Financial,  MHC (53%) and,  although these
percentages may change in the future, Ridgewood Financial, MHC must always own a
majority of its stock. Ridgewood Financial, Inc. is a New Jersey-chartered stock
holding company that will own 100% of the stock of the Bank. See page 5.

                            Ridgewood Financial, MHC
                              55 North Broad Street
                           Ridgewood, New Jersey 07450
                                 (201) 445-4000

Ridgewood  Financial,  MHC will become the mutual holding  company for Ridgewood
Financial,  Inc. at the  completion of the  reorganization.  The mutual  holding
company has not conducted any business but will be a New Jersey-chartered mutual
savings  bank  holding  company  owning a  majority  of the  stock of  Ridgewood
Financial, Inc. See page 6.

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

                                      (iii)

<PAGE>
- --------------------------------------------------------------------------------

The Reorganization and Offering and the Role of the Broker-Dealer

     The reorganization from mutual to stock form and the stock offering include
the following steps:

     o    The Bank will  establish the Company and the mutual  holding  company,
          neither of which will have any assets prior to the  completion  of the
          reorganization.

     o    The Bank will convert from a New Jersey-chartered  mutual savings bank
          to a New Jersey-chartered stock savings bank.

     o    Following  the merger of an interim  stock  savings  bank owned by the
          mutual  holding  company into the Bank,  the Bank will become a wholly
          owned subsidiary of the Company.

     o    The Company expects to issue between  2,550,000  shares  (minimum) and
          3,450,000 shares (maximum) of its common stock in the  reorganization;
          53% of these shares (or between 1,351,500 shares and 1,828,500 shares)
          will be issued to the  mutual  holding  company,  and 47% (or  between
          1,198,500  shares and  1,621,500  shares)  will be sold to the public.
          However,  the Company may issue up to 3,967,500  shares  (maximum,  as
          adjusted) in the reorganization; up to 2,102,775 of these shares (53%)
          would be issued to the  mutual  holding  company  and up to  1,864,725
          shares would be sold to the public.

     In our sale of  common  stock  to the  public,  Ryan,  Beck,  a  registered
broker-dealer,  will be paid a $150,000 fee and provide advisory  assistance and
assist, on a best efforts basis, in the distribution of our common stock.  Rnay,
Beck will be paid certain fees and  expenses  and receive  indemnification  from
certain claims and  liabilities  and Ryan, Beck will be present to supervise the
operation  of the stock  information  center,  answer  questions,  manage  sales
efforts, and keep stock order records.

Description of the Mutual Holding Company Structure

     This  chart  shows the  corporate  structure  following  completion  of the
reorganization:


- ----------------------------------             ---------------------------------
|                                |             |                               |
|  Ridgewood Financial, MHC      |             |    Minority Stockholders      |
|                                |             |                               |
- ----------------------------------             ---------------------------------
                    |  53% of the                                |   47% of the
                    | Common Stock                               |  Common Stock
- --------------------------------------------------------------------------------
|                                                                              |
|                            Ridgewood Financial, Inc.                         |
|                                                                              |
- --------------------------------------------------------------------------------
                                       |          
                                       |      100% of the Common Stock
                                       |
- --------------------------------------------------------------------------------
|                                                                              |
|                      Ridgewood Savings Bank of New Jersey                    |
|                                                                              |
- --------------------------------------------------------------------------------



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

                                      (iv)

<PAGE>

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

         The mutual holding company  structure  differs in significant  respects
from  the  holding   company   structure  that  is  often  used  in  a  standard
mutual-to-stock  conversion.  In a  standard  conversion,  a  converting  mutual
institution or its  newly-formed  holding company sells 100% of its common stock
in a stock  offering.  A savings  institution  that  converts from the mutual to
stock form of organization using the mutual holding company structure sells less
than half of its shares at the time of the reorganization and stock offering. By
doing so, a converting  institution  using the mutual holding company  structure
will raise less than half the  capital  that it would have  raised in a standard
mutual-to-stock conversion.

         The  shares  that are  issued  to the  mutual  holding  company  may be
subsequently  sold  to the  Bank's  depositors  if the  mutual  holding  company
converts from the mutual to the stock form of organization. See "--Conversion of
the Mutual Holding Company to the Stock Form of Organization." In addition,


because regulations  generally prohibit the sale of a savings association in the
mutual holding company  structure,  the  reorganization  and stock offering will
permit  the  Bank to  achieve  many of the  benefits  of a stock  company  while
reducing  the  threat of an  acquisition  by another  institution,  as can occur
following a standard  conversion  from  mutual to stock  form.  Sales of locally
based,   independent   savings   institutions  to  larger,   regional  financial
institutions  can  result in  closed  branches,  fewer  choices  for  consumers,
employee  layoffs and the loss of  community  support and  involvement  by local
savings institutions.

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

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

         Federal and state regulations and the plan of reorganization permit the
mutual  holding  company to convert from the mutual to the capital stock form of
organization (a "conversion transaction"). If the mutual holding company were to
undertake a conversion transaction,  the transaction would in most circumstances
be structured as follows:

          o    The mutual holding company and the Company would cease to exist.

          o    The Bank would form a new stock holding company.

          o    The new stock  holding  company  would sell  shares of its common
               stock in an  offering  to certain of the  Bank's  depositors  and
               members of the public.

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

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

                                       (v)

<PAGE>
- --------------------------------------------------------------------------------

         After the conversion  transaction,  the Company's minority stockholders
would own  approximately the same percentage of the new stock holding company as
they  owned  of  the  Company.   Purchasers  in  the  conversion   transaction's
subscription  offering would own  approximately  the same  percentage of the new
stock holding  company as the mutual holding  company owned in the Company prior
to the conversion transaction. However, if the mutual holding company waived any
dividends  paid by the Company  prior to the  conversion  transaction,  then the
Company's  minority  stockholders  would receive a smaller percentage of the new
stock holding  company's  common stock. See "Waiver of Dividends by the MHC" and
"MHC  Conversion  to Stock  Form."  There can be no  assurance  that the  mutual
holding  company will convert to the stock form,  and the Board of Directors has
no plan to do so.



Stock Purchases

         The shares of common stock will be offered on the basis of  priorities.
As a  depositor,  you  will  receive  non-transferable  subscription  rights  to
purchase the shares. The shares will be offered first in a subscription offering
and any  remaining  shares  may be  offered in a  community  offering  or public
offering or syndicated public offering. Ryan, Beck will assist us in selling our
common stock in the offering.
See pages 83-95.

Subscription Rights

         You may not sell or assign your  subscription  rights.  Any transfer of
subscription rights is prohibited by law. This also means that you may not enter
into any agreement or understanding to transfer subscription rights or the legal
or beneficial  ownership of the shares to be purchased in the  offering.  If you
decide to purchase  our shares,  you must submit an order form and certify  that
your  purchase of shares is solely for your account and there is no agreement or
understanding  regarding  the sale or  transfer  of those  shares.  We intend to
pursue  any and all  remedies  in the event we  discover  such an  agreement  or
understanding. We will not honor any stock order that we believe to involve such
an agreement or understanding.

The Offering Range and Determination of the Price Per Share

         The  offering  range  is  based  on an  independent  appraisal  of  the
estimated market value of the common stock by FinPro Financial  Services,  Inc.,
an appraisal firm experienced in appraisals of savings institutions.  FinPro has
estimated,  that in its opinion as of October 7, 1998,  the  aggregate pro forma
market value of the common  stock ranged  between  $17,850,000  and  $24,150,000
(with a mid-point of  $21,000,000).  The Board of Directors has decided to offer
47% of these shares, or between 1,198,500 and 1,621,500 shares to depositors and
the public. Of the total shares issued,  53% will not sold to depositors and the
public but will be issued to the mutual holding  company.  The estimated  market
value of the shares is our  estimated  market value after  giving  effect to the
reorganization  and the offering  and may be  increased  by up to 15%  following
regulatory review. If this additional 15% is required,  we would issue 3,967,500
shares (maximum, as adjusted) with 2,102,775 of these shares (53%) issued to the
mutual holding company and 1,864,725 of these shares (47%) sold to the public.

         The  appraisal  was  based in part  upon our  financial  condition  and
operations  and the  effect  of the  additional  capital  we will  raise in this
offering.  The $7.00 price per share was  determined  by our board of directors.
The independent appraisal will be updated before we complete the reorganization.
If the estimated market value of the common stock is either below $17,850,000 or
above  $27,772,500  you will be notified and will have the opportunity to modify
or cancel your order.  The  appraisal is not a  recommendation  about buying the
common stock. You should read the entire  prospectus before making an investment
decision. See pages 92-94.

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

                                      (vi)

<PAGE>
- --------------------------------------------------------------------------------

Termination of the Offering

         The  subscription  offering  will  terminate at 12:00 noon,  New Jersey
time,  on December  18,  1998.  The  community  offering,  public  offering,  or
syndicated public offering, if any, may terminate at any time without notice but
no later than February 1, 1999.

         If we  terminate  the  offering,  we will  promptly  refund  all  funds
received for the purchase of common stock  (including  canceling all  withdrawal
authorizations)  together  with  interest  earned on those  funds (at the Bank's
passbook  rate) from the date of receipt to the date the offering is terminated.
If we receive orders for less than 1,198,500 shares of common stock,  subject to
both  federal  and state  regulatory  approval,  we may seek to  establish a new
offering  range  and  resolicit  potential  purchasers.   All  persons  who  had
previously  provided  funds will be permitted to modify or cancel their purchase
orders. A resolicitation  would not extend beyond February 1, 1999 without prior
federal and state regulatory approval. We will return all funds with interest on
or before March 18, 1999 if a resolicitation extends beyond that date.

Benefits to Management from the Offering

         Our  full-time  employees  will  participate  in the  offering  through
individual  purchases  and  through  purchases  of stock by our  employee  stock
ownership plan,  which is a type of retirement plan. We also intend to implement
a restricted stock plan and a stock option plan, which may benefit the president
and other  officers  and  directors.  We do not intend to adopt these within the
first year after the reorganization.

         If all three of these  plans are  implemented,  and if all  options are
awarded,  fully  vest and are  exercised  and the  related  shares  of stock are
retained and not sold,  the  individuals  to whom options and shares are awarded
and individuals  administering  these plans will control up to 22% of the amount
of minority shares.

         Employee Stock  Ownership  Plan. We expect that this plan will purchase
8% of the offering (149,178 shares or $1,044,246 at the maximum, as adjusted, of
the offering).  In the event all of the common stock is purchased by persons who
had a deposit  account  on May 31,  1997,  this plan may  purchase  stock in the
market.  This plan provides additional voting control to our directors who serve
as trustees of the plan through their voting of  unallocated  shares in the plan
and any allocated  shares that employees have not voted.  The purchase of shares
by this plan will be funded by the proceeds of our offering (through our loan to
the plan).

         Restricted  Stock Plan.  We expect that this plan will not be submitted
for  stockholder  approval  within  the  first  year of the  reorganization.  If
implemented,  the plan would  purchase  up to 4% of the amount of shares sold in
the offering (74,589 shares at the maximum,  as adjusted,  of the offering range
at a cost of $522,123,  assuming a purchase price of $7.00 per share). This plan
provides additional voting control to our directors who serve as trustees of the
plan and the individuals who receive awards (at no cost to them) of our stock.

         Stock Option Plan.  We expect that this plan will not be submitted  for
stockholder   approval  within  the  first  year  of  the   reorganization.   If
implemented,  up to 10% of the amount of shares  sold in the  offering  (186,472
shares at the maximum, as adjusted, of the offering range) would be reserved for
issuance through the exercise of options for common stock.

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

                                      (vii)

<PAGE>
- --------------------------------------------------------------------------------

Characteristics of the Bank

The financial highlights and strategy of the Bank include the following:

o        Community  Savings  Institution  -  The  Bank  is a  community-oriented
         savings institution  providing  residential and commercial loans in its
         primary  market  area,  primarily  secured by real estate  along with a
         variety of deposit products and other traditional financial services at
         convenient locations and hours.

o        Asset Growth - The Bank has expanded its office  network by opening two
         new offices in 1996 to better serve the community.  As a result,  total
         assets  of the  Bank  increased  from  approximately  $217  million  at
         December 31, 1996 to $243  million at June 30,  1998;  during this same
         period,  deposit accounts increased from approximately 12,400 to 15,300
         accounts. Most of this asset growth has come from increases in mortgage
         backed securities and not from loans  receivable,  net. Deposit account
         growth  resulted in aggregate  deposit growth from  approximately  $171
         million to $199 million between those same dates.

o        Asset  Composition  and  Quality  - As of June 30,  1998,  79.4% of the
         Bank's total loan portfolio  consisted of  locally-originated  mortgage
         loans secured by one-to-four family dwellings.  At June 30, 1998, 89.1%
         of  the  Bank's  total  assets  consisted  of  residential   mortgages,
         mortgage-backed  securities,  investment  securities  and cash and cash
         equivalents.  The results of this asset mix are reflected in the Bank's
         low level of non-performing  assets. At June 30, 1998, the Bank's total
         non-performing assets were less than 0.01% of total assets.

o        Interest  Rate Risk  Management  - In an attempt to lessen the interest
         rate risk that results  because the Bank's  deposits  typically  adjust
         more quickly to changes in interest rates than

         its mortgage
         loans and mortgage-backed  securities, the Bank has implemented several
         strategies to improve the match  between  asset and liability  maturity
         rates. These strategies include:

                  *        The Bank  generally  originates  30-year,  fixed rate
                           mortgages primarily for sale in the secondary market.

                  *        Over the past five years,  the Bank has increased its
                           origination  of commercial  real estate loans,  which
                           generally  have shorter  maturities and higher yields
                           than single family residential mortgages, but possess
                           greater risks.

                  *        Over the past five years,  the Bank has increased its
                           origination of consumer loans,  consisting  primarily
                           of home equity loans,  which  generally  have shorter
                           maturities,  greater yields and a higher risk profile
                           than single family residential mortgages.

                  *        The  Bank  has   maintained  a  high   percentage  of
                           investment securities and mortgage-backed securities,
                           a  significant  portion  of which are  available  for
                           sale.


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

                                     (viii)

<PAGE>
- --------------------------------------------------------------------------------

Use of the Proceeds Raised from the Sale of Common Stock

         Ridgewood  Financial,  Inc. will use a portion of the net proceeds from
the  offering to purchase  all the common  stock to be issued by the Bank in the
reorganization  and to make a loan to an employee  stock  ownership  plan of the
Bank to fund its purchase of stock in the offering. The Bank will invest the net
proceeds   primarily  in   residential   and   commercial   real  estate  loans,
mortgage-backed  securities,  consumer  loans and other  investment  securities.
Proceeds may also be invested in new equipment and additional office facilities.
At the midpoint of the offering range ($9,870,000),  we estimate that the mutual
holding company will receive $200,000,  we will provide  $4,635,000 to the Bank,
and we will retain $3,645,400,  which excludes the $789,600 that we will lend to
the employee stock ownership plan.
See pages 6-7.

Restrictions on Repurchase of Stock

         Current FDIC regulations prohibit us from repurchasing our common stock
for one  year  following  the  reorganization.  In  addition,  securities  rules
restrict the method,  time, price, and number of shares of our common stock that
we can repurchase.

Dividends

         We anticipate  paying an annual cash dividend  following the completion
of the full first  quarter of  operations  following  the  reorganization  in an
amount that has yet to be determined.  There are restrictions on dividends.  See
page 7.

Market for the Common Stock

         We expect the common stock to be quoted on The Nasdaq Stock Market.  If
we do not meet the requirements for the Nasdaq National Market, our common stock
will be traded on the Nasdaq  SmallCap  Market or the Nasdaq OTC Bulletin Board.
Ryan,  Beck  intends  to make a market  in the  common  stock but it is under no
obligation  to do so and a liquid market may not develop or be  maintained.  See
pages 9-10.

Important Risks in Owning the Common Stock of Ridgewood Financial, Inc.

         Before you decide to purchase  stock in the  offering,  you should read
the Risk Factors section on pages 1-4 of this document.

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

                                      (ix)

<PAGE>
- --------------------------------------------------------------------------------

                        SELECTED FINANCIAL AND OTHER DATA

         The following  summary  financial  information for the six months ended
June 30,  1998 and 1997 and as of June 30,  1998 and  1997,  respectively,  were
derived from,  and should be read in conjunction  with, the unaudited  financial
statements  and notes on page 20 and pages F-31 to F-31.  The summary  financial
information  for each of the years in the  three-year  period ended December 31,
1997 and as of December 31, 1997 and 1996 were derived from,  and should be read
in conjunction with, the audited  financial  statements and notes on page 20 and
pages F-1 to F-31. The summary  financial  information  for each of the years in
the two-year  period ended  December 31, 1994 and as of December 31, 1995,  1994
and 1993,  respectively,  were  derived from audited  financial  statements  not
included in this prospectus.


Selected Financial Condition and Other Data
<TABLE>
<CAPTION>
                                              At June 30,                        At December 31,
                                        -------------------   ----------------------------------------------------
                                          1998       1997       1997       1996       1995        1994      1993
                                        ---------  --------   --------   --------   --------   --------   --------
                                                                  (Dollars in thousands)
<S>                                    <C>        <C>        <C>        <C>        <C>        <C>        <C>     
Total Amount of:
  Assets.............................   $242,662   $222,589   $229,065   $216,775   $179,460   $143,954   $130,209
  Loans receivable, net..............    104,627    107,427    105,715    107,959     96,206     86,406     95,339
  Loans held for sale................         --      3,735        750      3,756        199        504         37
  Investment securities held to
    maturity.........................      2,495      9,970      9,666     12,721     23,842     10,039      1,585
  Investment securities available
    for sale.........................     11,730     41,678     26,954     43,211     17,417      5,469      2,960
  Mortgage-backed securities
    held to maturity.................     12,794     15,496     14,356     16,611     19,179     33,877     21,047
  Mortgage-backed securities
    available for sale...............     85,679     26,363     50,099     19,359     13,041         --         --
  Cash and cash equivalents..........     19,528     11,109     15,398      6,364      4,822      4,605      6,798
  Deposits...........................    198,602    185,958    193,889    170,551    147,017    120,193    115,566
  Borrowed funds.....................     25,432     19,181     16,282     28,400     16,012      8,851      1,238
  Total equity.......................     17,351     15,976     17,194     15,369     15,289     13,590     12,296

Number of:
  Deposit accounts...................     15,270     13,746     14,688     12,427     10,310      8,262      7,765
  Full service offices...............          3          3          3          3          1          1          1

</TABLE>


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

                                       (x)

<PAGE>
- --------------------------------------------------------------------------------

Selected Operating Data



<TABLE>
<CAPTION>
                              Six Months Ended                         Years Ended
                                   June 30,                            December 31,
                              -----------------   --------------------------------------------------
                               1998      1997      1997      1996         1995      1994      1993
                              -------   -------   -------   -------      -------   -------   -------
                                                               (In thousands)
<S>                          <C>       <C>       <C>       <C>          <C>       <C>       <C>    
Interest income ...........   $ 8,027   $ 7,862   $15,834   $14,966      $11,915   $ 9,677   $10,073
Interest expense ..........     5,312     5,047    10,287     9,522        7,434     4,829     4,917
                              -------   -------   -------   -------      -------   -------   -------
Net interest income .......     2,715     2,815     5,547     5,444        4,481     4,848     5,156
Provision for loan losses .       132         6        12        12           60        60       113
                              -------   -------   -------   -------      -------   -------   -------
Net interest income after
  provision for loan losses     2,583     2,809     5,535     5,432        4,421     4,788     5,043
Noninterest income ........       118        63       232       146           71        89       108
Noninterest expense .......     1,969     1,785     3,676     4,210(1)     2,708     2,446     2,252
                              -------   -------   -------   -------      -------   -------   -------
Income before income taxes        732     1,087     2,091     1,368        1,784     2,431     2,899
Income taxes ..............       245       425       841       628          657       874     1,006
                              -------   -------   -------   -------      -------   -------   -------
Net income ................   $   487   $   662   $ 1,250   $   740      $ 1,127   $ 1,557   $ 1,893
                              =======   =======   =======   =======      =======   =======   =======

</TABLE>


- -----------------
(1)      Includes a one-time special assessment of $830,000 ($523,000 net of tax
         based  on a  37%  statutory  tax  rate)  to  recapitalize  the  Savings
         Association  Insurance  Fund (the "SAIF") of the FDIC.  Excluding  this
         assessment,  total  noninterest  expense  would have been $3.4 million,
         income  taxes would have  totalled  $935,000  and net income would have
         been $1.3 million.

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

                                      (xi)

<PAGE>
- --------------------------------------------------------------------------------

Key Operating Ratios
<TABLE>
<CAPTION>
                                                         At or For
                                                      the Six Months             At or For the Years Ended
                                                      Ended June 30,                    December 31,
                                                    ------------------------   --------------------------------
                                                       1998(1)      1997(1)     1997      1996(2)       1995
                                                    -----------   ---------    ------   -----------   ---------
<S>                                                 <C>            <C>          <C>       <C>         <C>   
Performance Ratios:

Return on average assets............................     0.42 %       0.60 %     0.57 %      0.36 %      0.69 %

Return on average equity............................     5.59         8.66       7.87        5.03        7.89

Average equity to average assets....................     7.49         6.98       7.20        7.21        8.72

Equity to assets at period end......................     7.15         7.18       7.51        7.09        8.52

Interest rate spread (3)............................     2.08         2.39       2.30        2.48        2.40

Net interest margin.................................     2.38         2.64       2.58        2.75        2.79
Average interest-earning assets to average
  interest-bearing liabilities......................     1.07 X       1.05 X     1.06 X      1.06 X      1.08 X
Net interest income after provision for loan
  losses to total non-interest expenses.............     1.31 X       1.57 X     1.51 X      1.29 X      1.63 X

Asset Quality Ratios:

Non-performing loans to total assets................       -- %       0.12 %       -- %      0.14 %      0.22 %

Non-performing assets to total assets...............       --         0.12         --        0.14        0.22

Non-performing loans to total loans.................     0.01         0.24         --        0.28        0.41

Allowance for loan losses to total loans
  at end of period..................................     0.72         0.55       0.58        0.54        0.62

Allowance for loan losses to
  non-performing loans.............................. 9,375.00       225.83         --      193.61      148.25

</TABLE>

- -----------------
(1)      Annualized where appropriate.
(2)      1996 included a one-time special assessment of $830,000.
(3)      The interest rate spread is the difference between the weighted average
         yield on average  interest earning assets and the weighted average cost
         of average interest bearing liabilities.

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

                                      (xii)

<PAGE>
- --------------------------------------------------------------------------------

                               RECENT DEVELOPMENTS

         The  information  set forth below at or for the periods ended September
30,  1998 and  1997,  is  unaudited  and,  in the  opinion  of  management,  all
adjustments  (consisting  of normal  recurring  accruals)  necessary  for a fair
presentation  of the  results  for the  unaudited  periods  have been made.  The
results of operations for the three and nine months ended September 30, 1998 are
not  necessarily  indicative  of the results that may be expected for the entire
year or any other period.  This  information  should be read in conjunction with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" and the financial statements contained elsewhere in this prospectus.

Selected Financial Condition and Other Data
<TABLE>
<CAPTION>
                                                             At September 30,           At December 31,
                                                                   1998                      1997
                                                             ----------------           ---------------
                                                                       (Dollars in thousands)
<S>                                                             <C>                       <C>     
Total Amount of:
  Assets.............................................            $250,516                  $229,065
  Loans receivable, net..............................             105,499                   105,715
  Loans held for sale................................                   0                       750
  Investment securities held to maturity.............               2,450                     9,666
  Investment securities available for sale...........              11,345                    26,954
  Mortgage-backed securities held to maturity........              12,060                    14,356
  Mortgage-backed securities available for sale......              96,281                    50,099
  Cash and cash equivalents..........................              18,924                    15,398
  Deposits...........................................             198,386                   193,889
  Borrowed funds.....................................              32,895                    16,282
  Total equity.......................................              17,780                    17,194

Number of:
  Deposit accounts...................................              15,354                    14,688
  Full service offices...............................                   3                         3
</TABLE>

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

                                     (xiii)

<PAGE>
- --------------------------------------------------------------------------------

Selected Operating Data
<TABLE>
<CAPTION>
                                                           For the Three Months Ended        For the Nine Months Ended
                                                                  September 30,                      September 30,
                                                        ---------------------------------   -----------------------------
                                                             1998              1997              1998              1997
                                                        ---------------   ---------------   ---------------   -----------
                                                                           (Dollars in thousands)

<S>                                                         <C>               <C>              <C>               <C>    
Interest income..................................            $4,152            $3,964           $12,179           $11,826
Interest expense.................................             2,806             2,597             8,118             7,644
                                                              -----             -----            ------            ------
Net interest income..............................             1,346             1,367             4,061             4,182
Provision for loan losses........................                36                 3               168                 9
                                                              -----            ------            ------           -------
Net interest income after provision
  for loan losses................................             1,310             1,364             3,893             4,173
Noninterest income...............................                39                46               157               109
Noninterest expense..............................             1,109               937             3,078             2,722
                                                              -----             -----            ------            ------
Income before income taxes.......................               240               473               972             1,560
Income taxes.....................................                59               187               304               612
                                                              -----             -----            ------            ------
Net income.......................................            $  181            $  286           $   668           $   948
                                                             ======             =====            ======            ======
</TABLE>


Key Operating Ratios
<TABLE>
<CAPTION>

                                                                          At or For the                    At or For the
                                                                       Three Months Ended                Nine Months Ended
                                                                          September 30,                    September 30,
                                                                   ---------------------------     ----------------------------
                                                                       1998(1)         1997(1)         1998(1)         1997(1)
                                                                   -----------      ----------     -----------      -----------
<S>                                                                <C>              <C>            <C>              <C>   
Performance Ratios:
Return on average assets.....................................          0.30%           0.52%           0.38%           0.58%
Return on average equity.....................................          4.13            7.12            5.10            8.13
Average equity to average assets.............................          7.24            7.26            7.40            7.08
Equity to assets at period end...............................          7.10            7.58            7.10            7.58
Interest rate spread(2)......................................          1.96            2.24            2.04            2.34
Net interest margin..........................................          2.27            2.53            2.34            2.60
Average interest-earning assets to average
  interest-bearing liabilities...............................          1.06            1.06            1.07            1.06
Net interest income after provision for loan losses
  to total non-interest expenses.............................          1.18            1.46            1.26            1.53

Asset Quality Ratios:
Non-performing loans to total assets.........................          0.03%           0.12%           0.03%           0.12%
Non-performing assets to total assets........................          0.03            0.12            0.03            0.12
Non-performing loans to total loans..........................          0.07            0.24            0.07            0.24
Allowance for loan losses to total loans at end of period....          0.75            0.55            0.75            0.55
Allowance for loan losses to non-performing loans............       1139.13          226.94         1139.13          226.94
</TABLE>


- -----------------
(1)      Annualized where appropriate.
(2)      The interest rate spread is the  difference  between  weighted  average
         yield on average  interest-earning assets and the weighted average cost
         of average interest-bearing liabilities.

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

                                      (xiv)

<PAGE>
- --------------------------------------------------------------------------------

                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                             OF RECENT DEVELOPMENTS

Comparison of Financial Condition at September 30, 1998 and December 31, 1997

         Total assets  increased by $21.4  million or 9.3% to $250.5  million at
September 30, 1998 from $229.1  million at December 31, 1997.  This increase was
primarily due to an increase in available for sale  mortgage-backed  securities,
offset by decreases in investment securities,  held to maturity  mortgage-backed
securities,  and loans held for sale. Cash and cash  equivalents  increased $3.5
million to $18.9  million at  September  30, 1998  compared to $15.4  million at
December 31, 1997.  Available for sale  mortgage-backed  securities increased by
$46.2  million to $96.3  million at September  30, 1998,  from $50.1  million at
December  31,  1997,  as  new  purchases  and  reinvestment  of  prepayments  of
mortgage-backed  securities were classified as available for sale. Between these
dates, total investment securities decreased by $22.8 million from $36.6 million
to $13.8 million at September 30, 1998 as a result of sales and  redemptions  of
callable securities.

         The Bank's deposits increased by $4.5 million or 2.3% from December 31,
1997 to $198.4 million at September 30, 1998, due primarily to continued deposit
growth at both of its new branches  opened in 1996.  Borrowings  increased $16.6
million to $32.9  million at September  30, 1998 from $16.3  million at December
31,  1997  as the  Bank  used  borrowings  to  lengthen  the  maturities  of its
liabilities to reduce  interest rate risk and to generate  additional  income as
part of its leveraging strategy.

         Total equity increased  $586,000 to $17.8 million at September 30, 1998
due to net income of  $668,000  offset by  approximately  $82,000 of  unrealized
depreciation on securities available for sale, net of taxes.

         After September 30, 1998, the Bank made an offer to purchase a building
in Ridgewood,  New Jersey for  approximately  $4.0  million.  The offer has been
accepted but is subject to certain  conditions.  If all  conditions are met, the
Bank may acquire the property by December 31, 1998.  The Bank expects to use the
property as an additional branch office and to house administrative  operations.
The Bank has estimated that the  acquisition  and  refurbishment  costs for this
purpose could total approximately $6.0 million. These costs could be funded with
cash and cash equivalents  without  reducing  liquidity below the level the Bank
feels is appropriate.

Comparison  of Operating  Results for the Three Months Ended  September 30, 1998
and September 30, 1997

         Net Income.  Net income  decreased  $105,000 to $181,000  for the three
months ended  September  30, 1998 as compared to $286,000 for the same period in
1997.  Net  income  decreased  primarily  due to a  decrease  of  $21,000 in net
interest income, an increase in the provision for loan losses of $33,000, and an
increase in noninterest expenses of $172,000.

         Net Interest  Income.  Net interest income  decreased by  approximately
$21,000 or 1.5% to $1.3 million for the three months ended  September  30, 1998,
as  compared to the same three  months in 1997.  The  decrease  in net  interest
income was primarily  due to a decline in the average yield on interest  earning
assets and an  increase in interest  expense due to higher  average  balances of
deposits and borrowings. In addition, market conditions and competitive pressure
on the pricing of loans and  deposits has  resulted in a smaller  interest  rate
spread. Market conditions and/or competitive pressures in the future may further
reduce the spread between asset yields and the cost of funds.

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

                                      (xv)

<PAGE>
- --------------------------------------------------------------------------------

         Provision for Loan Losses.  The provision for loan losses  increased by
$33,000 to $36,000 for the three months ended September 30, 1998 from $3,000 for
the same three months of 1997. The increase was recognized in order to raise the
allowance for loan losses  primarily as a result of  management's  review of the
risk  inherent  in the  loan  portfolio  based in part on a  comparison  of loss
experience  at  the  Bank  and  loss  experience  and  reserve  levels  at  peer
institutions.  In  addition,  the  allowance  was  increased  as a result of the
changing  composition  of the loan  portfolio  from single  family  mortgages to
commercial real estate and consumer loans.

         Noninterest  income.  Noninterest income decreased by $7,000 to $39,000
for the three months ended  September 30, 1998, from $46,000 for the same period
in 1997.

         Noninterest  expenses.  Noninterest  expenses  increased by $172,000 to
$1.1 million for the three months ended September 30, 1998 from $937,000 for the
same three months in 1997. The increase was due to higher  salaries and benefits
expenses  for the three  months  ended  September  30,  1998  resulting  from an
increase in staff, increases in medical insurance rates, recognition of expenses
for new benefit plans for senior executives and the Board of Directors,  as well
as normal  salary and merit  increases.  In  addition,  $75,000  was  charged to
earnings due to  replacement of all personal  computers  which did not meet year
2000 compliance tests.

Comparison of Operating Results for the Nine Months Ended September 30, 1998 and
September 30, 1997

         Net Income.  Net income  decreased  $280,000  to $668,000  for the nine
months ended  September  30, 1998 as compared to $948,000 for the same period in
1997. Net income  decreased due to a decline of $121,000 in net interest income,
an increase of $159,000 in loan loss provisions,  and an increase in noninterest
expense of $356,000.

         Net Interest  Income.  Net interest income  decreased by  approximately
$121,000 or 2.9% to $4.1 million for the nine months ended  September  30, 1998.
The decrease was  primarily  due to a decrease in the average  yield of interest
earning assets and an increase in average  balances of deposits and  borrowings,
partially  offset by a modest  decline in the average  cost of  interest-bearing
liabilities.  However, market conditions and competitive pressure on the pricing
of loans and  deposits has resulted in a smaller  interest  rate spread.  Market
conditions  and/or  competitive  pressure in the future may  further  reduce the
spread between asset yields and the cost of funds.

         Provision  for Loan Losses.  The  provision  for loan losses  increased
$159,000 for the nine months ended September 30, 1998, as compared to $9,000 for
the same nine months in 1997,  thereby  increasing the allowance for loan losses
to $786,000 at September 30, 1998.

         Noninterest income. Noninterest income increased by $48,000 to $157,000
for the nine months ended  September 30, 1998, from $109,000 for the nine months
ended  September  30,  1997.  These  increases  resulted  from  higher ATM fees,
increases  in  service  fees on  deposit  accounts,  gains on sales of loans and
securities, and higher loan servicing income.

         Noninterest  expenses.  Noninterest  expenses  increased by $356,000 to
$3.1 million for the nine months ended September 30, 1998, from $2.7 million for
the nine months ended  September  30, 1997.  This  resulted  from an increase of
$148,000 in salaries  and  benefit  costs,  and an increase of $199,000 in other
noninterest  expenses.  Included in the increase in  noninterest  expenses was a
charge of $75,000 for replacement of personal  computers which did not meet year
2000  compliance  tests.  In addition,  computer  service  expense  increased by
$45,000, resulting from an increase in account volumes and including

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

                                      (xvi)

<PAGE>
- --------------------------------------------------------------------------------

$15,000 in year 2000 compliance  costs.  Further,  consultants fees increased by
$26,000 due to increased use of consultants as well as costs associated with the
strategic planning.

         Income  Taxes.  Income  taxes  decreased by  approximately  $308,000 to
$304,000 for the nine months ended  September  30, 1998, as compared to $612,000
for the same nine months in 1997. The decrease was primarily due to the decrease
in income before taxes as discussed  above, as well as an increase in tax exempt
income.

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

                                     (xvii)

<PAGE>

                                  RISK FACTORS

         In  addition  to the other  information  in this  document,  you should
consider carefully the following risk factors in evaluating an investment in our
common stock.

Negative  Impact of Changes in  Interest  Rates and the  Current  Interest  Rate
Environment

         Our  ability  to make a  profit  largely  depends  on our net  interest
income.  Net interest  income is the difference  between the interest  income we
earn on our  interest-earning  assets  (such as  mortgage  loans and  investment
securities) and the interest expense we pay on our interest-bearing  liabilities
(such as deposits and  borrowings).  More than half of our  mortgage  loans have
rates of interest  which are fixed for the term of the loan ("fixed  rates") and
are  generally  originated  with  terms of up to 30  years,  while  our  deposit
accounts   have   significantly   shorter   terms  to   maturity.   Because  our
interest-earning  assets  generally have fixed rates of interest and have longer
effective  maturities than our  interest-bearing  liabilities,  the yield on our
interest-earning assets generally will adjust more slowly to changes in interest
rates than the cost of our  interest-bearing  liabilities,  which are  primarily
time deposits. As a result, our net interest income may be adversely affected by
material and prolonged increases in interest rates. In addition, rising interest
rates may adversely  affect our earnings because there may be a lack of customer
demand for loans.  Declining  interest rates may also  adversely  affect our net
interest  income if adjustable  rate or fixed rate mortgage loans are refinanced
at lower rates or prepaid, and we reinvest the resulting funds in lower yielding
assets.  See  "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations--Asset and Liability Management."

         Changes in interest rates can also affect the average life of loans and
mortgage-backed  securities.  Historically lower interest rates have resulted in
increased  prepayments  of loans and  mortgage-backed  securities,  as borrowers
refinanced  their mortgages in order to reduce their borrowing cost. Under these
circumstances, we are subject to reinvestment risk to the extent that we are not
able to reinvest such  prepayments at rates which are comparable to the rates on
the prepaid loans or  securities.  Changes in interest  rates may also result in
depositors  shifting  funds to other  investments  that  yield  higher  rates of
return.

Increase  in  Non- 1- to  4-Family  First  Mortgage  Lending  and  Nonconforming
Mortgage Loans

         Over  the  past  five  years,  we  have  significantly   increased  our
origination of commercial  real estate loans and intend to continue to do so. We
also  intend to  continue to expand our  origination  of home  equity  loans and
consumer loan products, such as by offering automobile loans. We expect to begin
originating  automobile  loans during the first half of the 1999  calendar  year
although the total amount of automobile  loans should be immaterial for at least
one year after the offering. This type of lending has a greater degree of credit
risk than  traditional  one- to  four-family  residential  lending,  which could
result in an increase in  non-performing  assets and provisions for loan losses.
See  "Business of the Bank--  Lending  Activities--Consumer  Loans." At June 30,
1998,  our loan  portfolio  included  commercial  real  estate  loans  (10%) and
consumer loans (10%). Nearly all of our consumer loans are home equity loans.

         Because of the affluent nature of our market area, many of the mortgage
loans we originate for homes exceed the dollar limits  (approximately  $227,000)
for loans that can be easily sold into the secondary market. At June 30, 1998 we
had 84 of these loans that totalled  $24.1 million or 28.6% of our $84.0 million
portfolio of one- to four-family first mortgage loans. We recently increased our
lending limit from  $500,000 to $1.0 million for such a loan.  While these loans
are  generally  made on the same  terms and  conditions  as our lower  aggregate
dollar amount  mortgage loans,  the relatively  larger dollar amount of possible
loss on each loan makes these loans riskier than our other home mortgage

                                        1

<PAGE>



loans. Because of the increase in our lending limit, the aggregate dollar amount
of these loans may increase in the future.  See  "Business of the  Bank--Lending
Activities--One- to four-Family Lending."

Reduced Return on Equity After Reorganization

         As  a  result  of  the   reorganization,   our  equity  will   increase
substantially.  Our  ability to  leverage  this  capital  will be  significantly
affected by  competition  for loans and deposits and  economic  conditions.  Our
expenses will increase  because of the costs  associated with our employee stock
ownership  plan,  our expected  stock  benefit  plans,  and the costs of being a
public  company.  Our  preparation  costs for  offering  new  types of  consumer
products  will also  increase  our  expenses.  We do not know if we will receive
sufficient income to offset these additional costs.  Because of the increases in
our equity and  expenses,  our return on equity may  decrease as compared to our
performance in previous years.  Initially,  we intend to invest the net proceeds
in short term  investments  which  generally have lower yields than  residential
mortgage  loans.  A lower return on equity could reduce the trading price of our
shares.  For the six months ended June 30, 1998 our annualized return on average
equity was 5.59%.

Reduced Ownership Following a Mutual Holding Company Conversion

         If the mutual  holding  company  converted to stock form in the future,
our plan of reorganization  provides that our stockholders  would exchange their
common stock of the Company for common  stock of the  converted  mutual  holding
company on an equitable  basis. If the mutual holding company were to convert to
stock form,  the related stock  offering  would likely (1) provide  subscription
rights to  depositors of the Bank,  (2) limit the maximum  number of shares that
could be  purchased by a person and (3) include  shares  received in exchange of
our common stock in the maximum  number of shares that could be purchased.  This
could mean that our  stockholders  who own a large  amount of our  common  stock
might not be able to exercise their  subscription  rights for shares sold by the
converted mutual holding company or, possibly, be forced to sell some shares (if
the  maximum  purchase  limit were below the number of shares that such a person
would own after they  received  shares in exchange  of our shares  they  already
owned).

         With  regulatory  approval,  the mutual  holding  company may waive the
receipt of dividends  that we pay. One of the  conditions to such approval would
be that any waived dividends would reduce the percentage ownership that minority
stockholders  would  receive in exchange of their  shares of our common stock if
the mutual holding  company  converted to stock form in the future.  The plan of
reorganization also provides for such an adjustment.  The mutual holding company
has not  determined  whether it will waive  dividends that we pay and regulatory
agencies may not approve a waiver request. See "Waiver of Dividends by the MHC."
In  addition,  the value of assets  owned by the mutual  holding  company  would
reduce the percentage ownership that minority  stockholders would receive if the
mutual holding  company  converted to stock form.  See "MHC  Conversion to Stock
Form."

         You  should  not  assume  that  the  mutual  holding  company  would be
permitted to convert to stock form or, even if permitted,  that our stockholders
would be entitled to exchange or redeem their shares of our common stock.

Reliance Upon Local Economy and Competition Within Our Market Area.

         We originate  primarily  residential  real estate and consumer loans in
our market  area.  Our  ability to  originate  loans that meet our  underwriting
standards  and the ability of mortgage  borrowers  to make  monthly  payments of
principal and interest is substantially dependent upon the strength of the local
economy.  Competition  from both local  financial  institutions  and much larger
financial institutions

                                        2

<PAGE>



headquartered  outside our market area but with local offices makes it difficult
for us to generate  sufficient  loans.  Our loan portfolio  declined from $108.0
million at December 31, 1996 to $104.6  million at June 30, 1998.  In its market
area, the Bank competes with  commercial  banks,  savings  institutions,  credit
unions, finance companies,  mutual funds, insurance companies, and brokerage and
investment  banking  firms  operating  locally  and  elsewhere.  Many  of  these
competitors have substantially greater resources and lending limits than we have
and offer services that we do not or cannot provide.  Our profitability  depends
upon our continued ability to successfully  compete in our market area. Further,
economic  stagnation  or decline in  economic  activity in our market area could
have an adverse effect on our financial condition or results of operations.

Takeover Restrictions

         Mutual Holding Company  Structure.  Under federal and state regulations
and the plan of  reorganization,  the mutual holding company must own a majority
of our common stock at all times after the offering.  The mutual holding company
will be  controlled  by the same  directors  and  officers who control the Bank.
Because of this, our directors and management will be able to control a majority
of our common stock.

         Provisions in the Company's Governing  Instruments.  Our certificate of
incorporation  and bylaws provide for, among other things,  a staggered board of
directors,  noncumulative voting for directors, limits on the calling of special
meetings,  and limits on a person or group voting shares in excess of 10% of the
outstanding  shares.  These restrictions may discourage proxy contests and other
takeover  attempts,  particularly  those which have not been negotiated with the
Board of Directors,  and thus may perpetuate  current  management.  See "Certain
Restrictions on Acquisition of the Company."

         Ownership and Control of Common Stock by Management.  Our directors and
executive  officers are expected to purchase up to 168,995  shares of our common
stock  in the  offering  (12.0%  at the  midpoint  of the  offering  range).  In
addition,  approximately 8% of the shares of common stock issued in the offering
are expected to be purchased by the employee stock  ownership plan (the "ESOP").
Shares owned by the ESOP but not yet  allocated to the accounts of  participants
will be voted by the independent directors for the ESOP. Further, because of the
mutual holding company's ownership of our stock,  current officers and directors
will  control  between  14.1% and 10.4% of the total  number of minority  shares
outstanding,  based on the sale of between  1,198,500  and  1,621,500  shares of
common  stock.  To the extent we implement  stock benefit  plans,  ownership and
control by  management  could  increase.  Including  expected  purchases  by our
directors  and  executive  officers and control of the ESOP,  this control could
increase  to  between  32.8% and 29.5% of the total  number of  minority  shares
outstanding,  based on the sale of between  1,198,500  and  1,621,500  shares of
common stock. See "Management--Executive  Compensation--Employee Stock Ownership
Plan" and "--Potential Stock Benefit Plans."

         Certain  provisions  of  employment  agreements  with our key  officers
provide for cash payments in the event of a change in control.  These provisions
increase  the cost of an  acquisition  and may  discourage  a future  attempt to
acquire  the  Company,  and  thus  generally  may  serve to  perpetuate  current
management. See "Management--Executive Compensation--Employment Agreements."

Limited Market for Common Stock

         We have never issued  capital stock and there is not, at this time, any
market for the common stock.  We have applied to have the common stock quoted on
the  National  Market of The Nasdaq  Stock  Market.  At least 1.1 million of our
shares  must be held by  non-affiliates  in  order  for our  common  stock to be
initially  quoted on the National  Market.  If the common stock is not listed on
the National Market,

                                        3

<PAGE>



we expect  that the common  stock will be quoted on the Nasdaq  SmallCap  Market
(requires   that  at  least  1.0   million  of  our  shares   must  be  held  by
non-affiliates) or the Nasdaq OTC Bulletin Board.

         Due to the relatively small size of the offering (due, in part from the
public  offering  of less than half of the  shares  to be  issued),  you have no
assurance that an active and liquid market for the common stock will exist.  You
should consider the  potentially  illiquid nature of an investment in the common
stock and  recognize  that the absence of an  established  market  might make it
difficult to buy or sell the common stock. See "Market for Common Stock."

Possible Negative Effect of ESOP

         The ESOP  currently  intends to purchase  up to 8% of the common  stock
offered  in the  offering.  The  net  proceeds  of the  offering  available  for
investment by the Bank will be reduced by the cost of the shares  (including the
costs of  borrowing,  if any)  bought by the ESOP.  The ESOP will also  increase
compensation  expense and adversely affect net income.  See "Pro Forma Data" and
"Management-- Executive Compensation--Employee Stock Ownership Plan."

Financial Institution Regulation and Possible Legislation

         The Bank is subject to extensive  regulation  and  supervision as a New
Jersey-chartered,  FDIC- insured savings bank. The regulatory  authorities  have
extensive  discretion  in  connection  with their  supervision  and  enforcement
activities  and  their  examination   policies,   including  the  imposition  of
restrictions on operations,  the  classification of assets and the imposition of
an increase in allowance for loan losses.  In addition,  the Company,  as a bank
holding  company,  will be  subject to  extensive  regulation  and  supervision.
Regulatory  changes,  whether  by the  New  Jersey  Department  of  Banking  and
Insurance (the  "Department")  , the FDIC, the Board of Governors of the Federal
Reserve  System (the  "Federal  Reserve"),  or  Congress,  could have a material
impact on us. See "Regulation."

Possible Year 2000 Computer Program Problems

         A great  deal of  information  has been  disseminated  about the global
computer crash that may occur in the year 2000. Many computer  programs that can
only distinguish the final two digits of the year entered (a common  programming
practice in earlier years) are expected to read entries for the year 2000 as the
year 1900 and compute payment,  interest or delinquency  based on the wrong date
or are expected to be unable to compute payment, interest or delinquency.  Rapid
and accurate data processing is essential to our operations.  Data processing is
also essential to most other financial institutions and many other companies.

         Most of the Bank's  material data  processing that could be affected by
this problem is provided by a third party service bureau. The service bureau has
advised the Bank that it expects to resolve this  problem  before the year 2000.
However,  if this problem is not resolved  before the year 2000,  the Bank would
likely  experience  significant  data processing  delays,  mistakes or failures.
These delays,  mistakes or failures  could have a significant  adverse impact on
the Bank's financial  condition and its results of operations.  The Bank expects
to spend  approximately  $200,000  through  December  31,  1998 to  upgrade  our
computer system for year 2000 compliance.  We expect to capitalize this cost. At
June 30, 1998, none of the estimated $200,000 had been capitalized.  In addition
to this $200,000,  we expect to expense  approximately  $80,000  between July 1,
1998 and December 31, 1998 for non-compliant  computer equipment.  The Bank does
not expect to incur material  additional  expense for year 2000 compliance after
December  31,  1998.  See  "Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations--Year 2000 Evaluation."

                                        4

<PAGE>




                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

         The Bank is a New  Jersey-chartered  mutual  savings  bank,  originally
chartered in 1885 as The Ridgewood  Building and Loan Association.  In 1942, the
Bank became a New  Jersey-chartered  savings and loan  association.  In December
1992, the Bank converted its mutual charter from a New Jersey- chartered savings
and loan association to a New  Jersey-chartered  savings bank. The Bank became a
member of the FHLB System in 1933 and the Bank's deposits are currently  insured
by the SAIF as administered by the FDIC. The Bank is regulated by the Department
and the FDIC.

         The  Bank  is  a   community-oriented   retail  savings  bank  offering
traditional  deposit products,  residential real estate mortgage loans and, to a
lesser  extent,  consumer  loans and other  loans.  The Bank,  through its three
offices  located in Ridgewood and Mahwah,  New Jersey  provides  retail  banking
services,   with  an  emphasis  on  one-to-four  family  residential  mortgages.
Currently,  the  Bank  originates  20 year  and 30 year  conforming  fixed  rate
residential mortgage loans primarily for sale in the secondary market. All other
mortgage loans are  originated  for its  portfolio.  At June 30, 1998, net loans
receivable amounted to approximately $104.6 million or 43.1% of total assets, of
which  approximately  $84.0  million  or  79.4% of such  total  was  secured  by
one-to-four family residential real estate. The Bank invests excess liquidity in
mortgage-backed  and  investment   securities   (consisting  primarily  of  U.S.
government  and  government  agency  securities  and  obligations  of states and
political  subdivisions).  Investment and  mortgage-backed  securities amount to
$112.7  million or 46.4% of total assets at June 30, 1998. At June 30, 1998, the
Bank had total  assets,  deposits  and total  equity of $242.7  million,  $198.6
million, and $17.4 million, respectively. See "Business of the Bank."

                            RIDGEWOOD FINANCIAL, INC.

         We are a New Jersey-chartered corporation organized on July 31, 1998 at
the direction of the Bank to acquire all of the capital stock that the Bank will
issue  upon its  conversion  from the  mutual to stock  form of  ownership.  The
Company has not engaged in any significant  business to date but will serve as a
holding  company of the Bank  following  the  reorganization.  A majority of our
shares will, in turn, be owned by the mutual  holding  company.  The Company has
applied for approval to acquire  control of the Bank. The Company will retain up
to 50% of the net  proceeds  from the  issuance  of common  stock as its initial
capitalization  less the amount  retained  by the mutual  holding  company.  The
Company  will use the balance of the net  proceeds to purchase all of the common
stock of the Bank to be issued upon conversion. Part of the proceeds retained by
the Company will be used to fund the loan to the ESOP. Upon  consummation of the
reorganization,  the Company  will have no  significant  assets  other than that
portion of the net  proceeds of the offering  retained by the Company  (less the
loan to the ESOP) and the shares of the Bank's  capital  stock  acquired  in the
reorganization,  and will  have no  significant  liabilities.  Cash  flow to the
Company will be dependent  upon earnings  from the  investment of the portion of
net proceeds  retained by it in the  reorganization  and any dividends  received
from the Bank. See "Use of Proceeds."

         Management  believes that the holding  company  structure  will provide
flexibility for possible diversification of business activities through existing
or newly-formed  subsidiaries,  or through  acquisitions of or mergers with both
savings  institutions and commercial banks, as well as other financial  services
related companies.  Although there are no current arrangements,  understandings,
or  agreements  regarding  any  such  opportunities,  the  Company  will be in a
position after the  reorganization,  subject to regulatory  limitations  and the
Company's  financial  condition,  to take advantage of any such  acquisition and
expansion  opportunities that may arise. However, some of these activities could
be  deemed to entail a greater  risk  than the  activities  permissible  for New
Jersey-chartered savings institutions such as the Bank.


                                        5

<PAGE>



                            RIDGEWOOD FINANCIAL, MHC

         As  part  of the  reorganization,  the  Bank  will  organize  Ridgewood
Financial, MHC (the "MHC") as a New Jersey-chartered mutual savings bank holding
company.  As  long  as they  remain  depositors  of the  Bank,  persons  who had
liquidation rights with respect to the Bank as of the date of the reorganization
will  continue  to have such  rights  solely  with  respect to the MHC after the
reorganization.

         The MHC's principal  assets will be the shares of common stock received
and up to $200,000 received as its initial capitalization in the reorganization.
Immediately after  consummation of the  reorganization,  it is expected that the
MHC will not engage in any  business  activity  other than its  investment  in a
majority of the common stock of the Company and its initial capitalization.  The
MHC will be a mutual corporation chartered under New Jersey law and regulated by
the  Department  and the  Federal  Reserve.  The  MHC  will  be  subject  to the
limitations and restrictions imposed on bank holding companies under federal and
state laws. See "Regulation--Company--General."

                                 USE OF PROCEEDS

         The net  proceeds  will depend on the total  number of shares of common
stock sold in the offering, which will be dependent on the independent valuation
and marketing  considerations,  and the expenses incurred in connection with the
offering.  Although  the actual net  proceeds  from the sale of the common stock
cannot be determined  until the offering is completed,  it is estimated that net
proceeds,  assuming the sale of 1,198,500 and 1,621,500 shares of stock at $7.00
per share, would be approximately $7,789,500 and $10,750,500  respectively.  The
actual net proceeds may vary from these estimates  because,  among other things,
actual expenses may be more or less than those estimated.

         Of the net  proceeds  at least one half will be used by the  Company to
purchase  100% of the common stock of the Bank that is issued.  Of the remainder
of the net proceeds,  the mutual  holding  company will receive  $200,000 as its
initial  capitalization  and the Company will retain the rest.  The net proceeds
from the offering will be used for general corporate  purposes and will increase
the Bank's total capital to expand investment and lending,  internal growth, and
possible  external growth through the  acquisition of branch offices,  expansion
into new lending areas, and other acquisitions.  Regardless of the offering, the
Bank intends to acquire  property in Ridgewood,  New Jersey that will become the
administrative  center  of the  Company,  MHC and the Bank  and also  serve as a
branch office of the Bank. See  "Management's  Discussion and Analysis of Recent
Developments."  Net proceeds will  initially be invested in U.S.  government and
federal agency securities, marketable securities, or a combination of both.

         The Company  intends to use a portion of the net proceeds it retains to
make a loan  directly  to the ESOP to enable the ESOP to  purchase  stock in the
offering, or in the open market to the extent the stock is not available to fill
the ESOP's subscription. In the event the ESOP does not purchase common stock in
the offering,  the ESOP may purchase  shares of common stock in the market after
the  reorganization.  In the event the  purchase  price of the  common  stock is
higher than $7.00 per share, the amount of proceeds required for the purchase by
the ESOP will increase and the resulting stockholders' equity will decrease. Net
proceeds may also be used to make  contributions to the ESOP which in turn would
be used to repay the loan.


                                        6

<PAGE>



         The net proceeds may vary because total expenses of the  reorganization
may be more or less than those estimated. The net proceeds will also vary if the
number of shares to be sold in the  offering are adjusted to reflect a change in
the estimated  pro forma market value of the Company and the Bank.  Payments for
shares made through  withdrawals  from existing  Bank deposit  accounts will not
result in the receipt of new funds for investment by the Bank but will result in
a reduction of the Bank's deposits and interest expense as funds are transferred
from interest bearing certificates or other deposit accounts.

                                 DIVIDEND POLICY

         Subject to regulatory and other  considerations  which  generally limit
the  authority  of the Bank to pay,  and the amount of,  dividends,  the Company
intends to establish a cash dividend  policy  following the offering  commencing
after the completion of one full calendar quarter after the reorganization.  The
initial  amount  of the  dividends  is as yet  undetermined.  Dividends  will be
subject to  determination  and  declaration by the Company's Board of Directors,
which will take into  account,  among other  factors,  the  Company's  financial
condition,  results  of  operations,  tax  considerations,  industry  standards,
economic  conditions,  regulatory  restrictions  which  affect  the  payment  of
dividends by the Bank to the Company,  and other factors.  If the MHC elects not
to waive receipt of dividends  from the Company or if the  Department or Federal
Reserve does not approve such a waiver, the amount of dividends may be adversely
affected.  See "Waiver of Dividends by the MHC." There can be no assurance  that
dividends will be paid on the common stock or that, if paid, such dividends will
not be reduced or eliminated in future periods.

         The Company will not be permitted to pay dividends on its capital stock
if its  stockholders'  equity would be reduced below the amount required for the
liquidation    account.    See   "The    Reorganization--    Effects    of   the
Reorganization--Liquidation  Rights".  Under New Jersey  law, a savings  bank is
required to maintain at all times  surplus in an amount  which is at least equal
to its required  capital as set forth in the New Jersey  Banking Act of 1948, as
amended ("Banking  Code").  Dividends may be declared by the Company and paid to
stockholders  only out of accumulated net earnings after any required  transfers
to surplus and only if the Company's surplus would not be reduced by the payment
of such dividend.  Furthermore, as a condition to non-objection by the FDIC, the
Company  has agreed  that it will not  initiate  any  action  within one year of
completion  of the  reorganization  in the  furtherance  of payment of a special
distribution  or return of capital (as  distinguished  from a regular or special
dividend  payment in the ordinary  course of business)  to  stockholders  of the
Company. See also "Waiver of Dividends by the MHC."

         In  addition  to the  foregoing,  earnings  of the Company and the Bank
appropriated  to bad debt reserves and deducted for federal  income tax purposes
are not  available  for  payment of cash  dividends  or other  distributions  to
stockholders  without  payment  of  taxes  at the  then-current  tax rate by the
Company  and the Bank on the amount of  earnings  deemed to be removed  from the
reserves for such  distribution.  See  "Taxation"  and Note 10 of the  financial
statements.  The Bank does not contemplate any  distribution out of its bad debt
reserve which would cause such tax liability.

                         WAIVER OF DIVIDENDS BY THE MHC

         The MHC, prior to the declaration of any dividends by the Company, will
determine  whether to apply to the Federal  Reserve for  permission to waive the
receipt of any dividends paid by the Company to its stockholders.  Any waiver of
dividends,  if  approved  by the  Federal  Reserve,  will be  subject to various
conditions.  There can be, however,  no assurances that the Federal Reserve will
approve such  application  or if such  approval is  obtained,  that the MHC will
continue  to waive  dividends.  The  Company and MHC are not aware of any mutual
bank holding company regulated by the Federal Reserve

                                        7

<PAGE>



that  has  been   permitted  to  waive  the  receipt  of   dividends   from  its
majority-owned bank subsidiary holding company. In waiving dividends,  the Board
of Directors must conclude,  among other things,  that a dividend  waiver by the
MHC,  which permits  retention of capital by the Company and the Bank, is in the
best interest of the MHC because,  among other reasons:  (i) the MHC has no need
for the  dividend  for its  business  operations;  (ii) the cash  that  would be
received  by the MHC could be  invested  by the  Company  and the Bank at a more
favorable rate of return; (iii) such waiver increases the capital of the Company
and the Bank and enhances the Bank's business so that customers will continue to
have  access to the  offices  and  services  of the Bank;  and (iv) such  waiver
preserves the net worth of the MHC through its principal  asset (the Company and
the Bank),  which would be available for distribution in the unlikely event of a
voluntary  liquidation of the Company and the Bank after  satisfaction of claims
of depositors, other creditors and minority shareholders.

         If the MHC  determines  that the  waiver  of  dividends  is in the best
interest of the parties involved: (1) The MHC will make prior application to the
Federal  Reserve  for  approval to waive any  dividends  declared on the capital
stock of the  Company.  Such  application  will be made on an annual  basis with
respect to any year in which the MHC intends to waive such  dividends;  (2) If a
waiver is granted, dividends waived by the MHC will not be available for payment
to minority  shareholders  and will be excluded from the capital accounts of the
Bank for purposes of calculating any dividend payments to minority shareholders;
(3) If a waiver is  granted,  (i) the Bank  will,  so long as the MHC  remains a
mutual holding company, establish a restricted capital account in the cumulative
amount of any dividends  waived by the MHC for the benefit of the mutual members
of the MHC, (ii) the restricted capital account would be senior to the claims of
minority  stockholders  of the  Company and would not  decrease  notwithstanding
changes in depositors of the Bank,  and (iii) this  restricted  capital  account
would be added to any liquidation  account in the Bank established in connection
with a  conversion  of the MHC to stock  form and  would  not be  available  for
distribution  to minority  shareholders;  (4) In any  conversion of the MHC from
mutual  to  stock  form,  the  Bank,  Company  and  MHC  will  comply  with  the
requirements of the Federal Reserve which, for any dividends waived,  may affect
the related appraisal by reducing the resulting percentage ownership of minority
stockholders through a reduction in the exchange ratio of shares of common stock
for  shares of the  converted  holding  company;  and (5) In the event  that the
Federal Reserve adopts regulations  regarding dividend waivers by mutual holding
companies,  the  MHC  will  comply  with  the  applicable  requirements  of such
regulations.  See "Risk  Factors--Reduced  Ownership  Following a Mutual Holding
Company Conversion" and "MHC Conversion to Stock Form."

         Immediately after  consummation of the  reorganization,  it is expected
that the MHC's operations will consist of activities  relating to its investment
in a majority of the common stock of the Company and its initial capitalization.
In the future,  the MHC may accept  dividends paid by the Company to be used for
other purposes,  including purchasing common stock from time to time in the open
market or from the  Company,  if  permitted.  The Company may  establish an open
market purchase dividend  reinvestment plan,  pursuant to which stockholders may
elect to have cash dividends used to purchase  additional shares of common stock
in the open market.  The MHC may  participate in any such plan.  There can be no
assurances  that the MHC will accept  dividends paid by the Company,  or if such
dividends are accepted, that the MHC will purchase shares of common stock in the
open market. Any purchases of common stock other than from the MHC will increase
the percentage of the Company's  outstanding  shares of common stock held by the
MHC and  increase  the number of shares  eligible  to be sold in any  subsequent
secondary offering or mutual to stock conversion of the MHC.

                          MHC CONVERSION TO STOCK FORM

         Following  completion  of the  reorganization,  the  MHC may  elect  to
convert to stock form in accordance  with  applicable  state and federal law, if
any. The MHC's directors, who will be the initial

                                        8

<PAGE>



directors of the Bank and the Company,  have no current plans to convert the MHC
to stock form. The terms of such a conversion  cannot be determined at this time
and there is no assurance  when, if ever, a conversion  will occur. In the event
of a conversion, minority shareholders will be entitled to exchange their shares
of common  stock for shares of the  converted  MHC in a manner  that is fair and
reasonable to such  shareholders  and the MHC. This will include an  appropriate
downward  adjustment in the exchange  ratio to account for assets of the MHC and
waived  dividends,  if any. See "Risk Factors--  Reduced  Ownership  Following a
Mutual  Holding  Company  Conversion"  and  "Waiver  of  Dividends  by the MHC."
Alternatively,  minority  shareholders  will receive cash for their shares in an
amount equal to the fair market value of their shares given the circumstances of
the  conversion.  Such value will be  determined in the same manner as if shares
were to be exchanged,  including  the  factoring of any waived  dividends or any
assets of the MHC. The fair market value shall be  established by an independent
appraisal  utilized  in the  conversion.  Moreover,  in the  event  that the MHC
converts  to stock  form in a  conversion,  any  options  or  other  convertible
securities  held by any trustee,  officer,  or employee of the Company,  will be
convertible  into the  right to  acquire  shares  of the  converted  MHC (or its
successor) on the same basis as outstanding common stock (pursuant to applicable
exchange ratios); provided, however, that if such shares cannot be so converted,
the holders of such options or other convertible securities shall be entitled to
receive cash equal to the fair value of such options or convertible  securities.
Any exchange or redemption will be subject to the approval of the Department and
the Federal  Reserve,  and the Department  and the Federal  Reserve have made no
determination as to the  permissibility of any exchange or redemption  described
in the plan of reorganization.

         Although the plan of reorganization allows for such an event, there can
be no assurances  when, if ever, a conversion will occur, or what conditions may
be imposed by the Department and Federal  regulators.  If a conversion  does not
occur, the MHC will always own a majority of the common stock of the Company.

                             MARKET FOR COMMON STOCK

         The Company has never issued capital stock. Consequently, there is not,
at this time,  any  market  for the  common  stock.  The  Company  has  received
preliminary  approval to have the common stock quoted on the National  Market of
the Nasdaq  Stock  Market.  If the number of shares of common  stock sold to our
non-affiliates is not at least 1.1 million, we will not meet the requirements of
that market and we will seek  approval for  quotation of our common stock on the
Nasdaq  SmallCap  Market.  If the  number of shares of common  stock sold to our
non-affiliates is not at least 1.0 million, we will not meet the requirements of
that market and we will ask market makers to seek  quotation of our common stock
on the Nasdaq OTC Bulletin  Board.  One of the conditions  for Nasdaq  quotation
(National Market and SmallCap Market) is that at least three market makers make,
or agree to make, a market in the stock.  The Company will seek to encourage and
assist at least three market makers to make a market in the common stock.  Ryan,
Beck has  indicated  its  intent to make a market in the  common  stock upon the
completion  of the  offering,  subject to compliance  with  applicable  laws and
regulations,  but is under no obligation to do so. While the Company anticipates
that prior to the completion of the offering it will obtain a commitment from at
least two other  broker-dealers to make a market in the common stock,  there can
be no  assurance  that there will be three or more market  makers for the common
stock.

         An active and liquid  market for the common stock may not develop or be
maintained. Accordingly,  prospective purchasers should consider the potentially
illiquid  nature of an  investment  in the common stock and  recognize  that the
absence of an  established  market  might make it  difficult  to buy or sell the
common stock.


                                        9

<PAGE>



         The  aggregate  price of the common stock is based upon an  independent
appraisal of the pro forma market value of the common stock. However,  there can
be no assurance that an investor will be able to sell the common stock purchased
in the  offering  at prices in the  range of the pro  forma  book  values of the
common  stock or at or above the purchase  price.  See "Pro Forma Data" and "The
Offering--Stock Pricing and Number of Shares to be Offered."




                                       10

<PAGE>

                                 CAPITALIZATION

         Set forth below is the historical  capitalization,  including  deposits
and  borrowed  funds,  of the  Bank  as of June  30,  1998,  and  the pro  forma
capitalization  of the Company  after giving  effect to the shares issued to the
MHC in the  reorganization,  the sale of shares offered pursuant to the offering
and other  assumptions  set forth under "Pro Forma Data." A change in the number
of  shares  to be sold in the  offering  may  affect  materially  such pro forma
capitalization.

<TABLE>
<CAPTION>
                                                                          Pro Forma Capitalization at June 30, 1998(1)
                                                                    ----------------------------------------------------------------
                                                                                                                        Maximum,
                                                                      Minimum      Midpoint           Maximum          as adjusted
                                                                     1,198,500     1,410,000         1,621,500          1,864,725
                                                   Actual, as of     Shares at     Shares at         Shares at          Shares at
                                                     June 30,        $7.00 per     $7.00 per         $7.00 per          $7.00 per
                                                       1998            share         share             share            share(2)
                                                 ---------------     ----------   -----------        ---------          ------------
                                                                                   (In thousands)
<S>                                               <C>               <C>           <C>               <C>                 <C>      
Deposits(3)...................................     $ 198,602         $ 198,602     $ 198,602         $ 198,602           $ 198,602
Borrowed funds................................        25,432            25,432        25,432            25,432              25,432
Total deposits and borrowed funds.............       224,034           224,034       224,034           224,034             224,034
Stockholders' equity:
Preferred stock, no par value, 5,000,000
  shares authorized; none to be issued........            --                --            --                --                  --
 Common stock, $0.10 par value, 10,000,000
    shares authorized, assuming shares
    outstanding as shown(4)...................            --               255           300               345                 397
Additional paid-in capital(4).................            --             7,535         8,970            10,406              12,056
Retained earnings(4)(5).......................        17,453            17,253        17,253            17,253              17,253
Accumulated other comprehensive income........          (102)             (102)         (102)             (102)               (102)
Less:
  Common stock acquired by ESOP(6)............            --               671           790               908               1,044
  Common stock acquired by
    stock programs(7).........................            --               336           395               454                 522
                                                    --------          --------      --------          --------            --------
Total equity/stockholders' equity.............     $  17,351         $  23,934     $  25,236         $  26,540           $  28,038
                                                    ========          ========      ========          ========            ========
</TABLE>

- ------------------
(1)  The  number of shares  to be  issued to the MHC at the  minimum,  midpoint,
     maximum and maximum,  as adjusted,  of the estimated pro forma value of the
     common stock will be 1,351,500  and  1,590,000  and 1,828,500 and 2,102,775
     shares of common stock, respectively.
(2)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur  due  to  an  increase  in  the  independent  valuation  and a
     commensurate increase in the offering range of up to 15% to reflect changes
     in market and financial conditions.
(3)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     common stock in the offering. Such withdrawals would reduce deposits by the
     amount of such withdrawals.
(4)  No effect has been given to the  issuance  of  additional  shares of common
     stock pursuant to any stock option plans that may be adopted by the Company
     and the Bank and presented for approval by the minority  stockholders after
     the offering.  An amount equal to 10% of the shares of common stock sold in
     the offering would be reserved for issuance upon the exercise of options to
     be granted under the stock option plans no earlier than one year  following
     the reorganization. See "Management - Potential Stock Benefit Plans."
(5)  The  reduction in retained  earnings of the Bank  reflects the retention by
     the MHC of $200,000 upon consummation of the reorganization.
(6)  Assumes that 8.0% of the shares sold in the  offering  will be purchased by
     the ESOP,  and that the  funds  used to  acquire  the ESOP  shares  will be
     borrowed  from the  Company.  For an  estimate of the impact of the loan on
     earnings,  see  "Pro  Forma  Data."  The  Bank  intends  to make  scheduled
     discretionary  contributions  to the ESOP  sufficient to enable the ESOP to
     service and ultimately retire its debt. The amount of shares to be acquired
     by the ESOP is  reflected  as a  reduction  of  stockholders'  equity.  See
     "Management--Executive Compensation--Employee Stock Ownership Plan." If the
     ESOP is unable to purchase  common  stock in the  reorganization  due to an
     oversubscription  in the  offering by  Eligible  Account  Holders,  and the
     purchase  price in the open market is greater than the initial  $7.00 price
     per share, there will be a corresponding reduction in stockholders' equity.
(7)  Assumes  that an amount  equal to 4% of the shares of common  stock sold in
     the  offering  is  purchased  by stock  programs  no earlier  than one year
     following  the  reorganization.  The common  stock  purchased  by the stock
     programs  is  reflected  as  a  reduction  of  stockholders'   equity.  See
     "Management--Potential Stock Benefit Plans--Stock Programs."

                                       11

<PAGE>



                                 PRO FORMA DATA

         The actual net  proceeds  from the sale of the common  stock  cannot be
determined  until the  offering is  completed.  Actual  expenses may differ from
estimated  expenses.  However,  net  investable  proceeds  to  the  Company  are
estimated to be between  $6.6 million and $9.2 million (or $10.7  million in the
event the  independent  valuation is increased by 15%) based upon the  following
assumptions:  (i) an amount  equal to 4% of the shares  offered  will be awarded
pursuant  to the stock  programs  (which will be adopted no sooner than one year
following the offering),  funded through open market purchases;  (ii) Ryan, Beck
will  receive an advisory  and  marketing  fee equal to $150,000 and (iii) other
fixed  expenses  incurred in  connection  with the offering are  estimated to be
$450,000.  As  part  of the  reorganization,  the MHC  will  be  capitalized  at
$200,000, which will result in a reduction of the Company's assets and equity by
the same amount.  It is assumed that of the common stock to be issued,  53% will
be held by the mutual holding  company and 47% will be publicly sold without the
use of brokers  or  dealers  other than  Ryan,  Beck.  Directors  and  executive
officers and their  associates  are  expected to purchase  168,995  shares.  The
employee  stock  ownership  plan is assumed to purchase  8% of the common  stock
sold. The four columns in the following  charts show an offering at the minimum,
midpoint,  maximum, and maximum, as adjusted of the offering range. The maximum,
as adjusted of the offering  range  represents an increase of up to 15% from the
maximum of the offering range.

         Pro forma earnings have been  calculated  assuming the common stock had
been sold at the beginning of the periods and the net proceeds had been invested
at an average yield of 5.41% for the six months ended June 30, 1998 and the year
ended  December  31,  1997,  which  approximates  the yield on a  one-year  U.S.
Treasury  bill on June 30, 1998.  The yield on a one-year  U.S.  Treasury  bill,
rather  than an  arithmetic  average of the  average  yield on  interest-earning
assets and average  rate paid on deposits,  has been used to estimate  income on
net proceeds because it is believed that the one-year U.S. Treasury bill rate is
a more accurate  estimate of the rate that would be obtained on an investment of
net proceeds from the offering.  The pro forma  after-tax yield is assumed to be
3.41% for the six months  ended June 30,  1998 and the year ended  December  31,
1997,  based on an effective tax rate of 37.00%.  The effect of withdrawals from
deposit  accounts  for the  purchase  of common  stock  has not been  reflected.
Historical  and pro forma per share  amounts  have been  calculated  by dividing
historical  and pro forma  amounts by the  indicated  number of shares of common
stock,  as adjusted  (in the case of pro forma net  earnings  per share) to give
effect to the  purchase of shares by the ESOP.  Pro forma  stockholders'  equity
amounts  have been  calculated  as if the common stock had been sold on June 30,
1998 and December 31, 1997, respectively,  and, accordingly,  no effect has been
given to the assumed earnings effect of the transactions.

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

         The  following  tables  summarize  historical  data of the Bank and pro
forma data of the  Company at or for the six months  ended June 30,  1998 and at
and for the year ended  December 31, 1997,  based on the  assumptions  set forth
above and in the tables and  should  not be used as a basis for  projections  of
market value of the common stock  following  the  reorganization.  No effect has
been given in the tables to the possible  issuance of additional shares reserved
for future  issuance  pursuant to a stock option plan that may be adopted by the
Board of Directors of the Company no earlier than one year following the

                                       12

<PAGE>



reorganization,  nor does book value give any effect to the liquidation  account
to be established for the benefit of Eligible  Account Holders and  Supplemental
Eligible  Account  Holders  or the bad debt  reserve  in  liquidation.  See "The
Reorganization--Effects   of   the   Reorganization--Liquidation   Rights"   and
"Management--Potential Stock Benefit Plans--Stock Option Plans."

                                       13

<PAGE>

<TABLE>
<CAPTION>

                                                                At or For the Six Months Ended June 30, 1998
                                                    -----------------------------------------------------------------------

                                                      $17,850,000        $21,000,000       $24,150,000       $27,772,500
                                                      Independent        Independent       Independent       Independent
                                                       Valuation          Valuation         Valuation         Valuation
                                                    ---------------    ---------------   ---------------   ---------------
                                                        Sale of            Sale of           Sale of           Sale of
                                                       1,198,500          1,410,000         1,621,500         1,864,725
                                                        Shares             Shares            Shares            Shares
                                                    at $7 per share    at $7 per share   at $7 per share   at $7 per share
                                                    ---------------    ---------------   ---------------   ---------------
                                                                (Dollars in thousands, except per share amounts)

<S>                                                <C>                 <C>                 <C>             <C>             
Gross proceeds ..................................   $     8,390         $     9,870         $    11,351     $    13,053
Less expenses ...................................           600                 600                 600             600
Less capital to MHC .............................           200                 200                 200             200
                                                    -----------         -----------         -----------     -----------
   Estimated net proceeds to the Company ........         7,590               9,070              10,551          12,253
Less ESOP funded by the Company .................           671                 790                 908           1,044
Less stock programs adjustment ..................           336                 395                 454             522
                                                    -----------         -----------         -----------     -----------
   Estimated investable net proceeds ............   $     6,583         $     7,885         $     9,189     $    10,687
                                                    ===========         ===========         ===========     ===========
Net income:                                                                                
   Historical ...................................   $       487         $       487         $       487     $       487
   Pro forma income on net proceeds .............           112                 134                 157             182
   Pro forma ESOP adjustments(1) ................           (21)                (25)                (29)            (33)
   Pro forma stock programs adjustment(2) .......           (21)                (25)                (29)            (33)
                                                    -----------         -----------         -----------     -----------
   Pro forma net income(1)(3)(4) ................   $       557         $       571         $       586     $       603
                                                    ===========         ===========         ===========     ===========
Per share net income                                                                       
   Historical ...................................   $      0.20         $      0.17         $      0.15     $      0.13
   Pro forma income on net proceeds .............          0.05                0.05                0.05            0.05
   Pro forma ESOP adjustments(1) ................         (0.01)              (0.01)              (0.01)          (0.01)
   Pro forma stock programs adjustment(2) .......         (0.01)              (0.01)              (0.01)          (0.01)
                                                    -----------         -----------         -----------     -----------
   Pro forma net income per share(1)(3)(4) ......   $      0.23         $      0.20         $      0.18     $      0.16
                                                    ===========         ===========         ===========     ===========
Shares used in calculation of income per share(1)     2,458,914           2,892,840           3,326,766       3,825,781
Stockholders' equity:                                                                      
   Historical ...................................   $    17,351         $    17,351         $    17,351     $    17,351
   Estimated net proceeds .......................         7,590               9,070              10,551          12,253
   Less: Common Stock acquired by the ESOP(1)....          (671)               (790)               (908)         (1,044)
   Less: Common stock acquired by stock                                                    
            programs(2) .........................          (336)               (395)               (454)           (522)
                                                    -----------         -----------         -----------     -----------
   Pro forma stockholders' equity(1)(3)(4) ......   $    23,934         $    25,236         $    26,540     $    28,038
                                                    ===========         ===========         ===========     ===========
Stockholders' equity per share:                                                            
   Historical (4) ...............................   $      6.80         $      5.78         $      5.03     $      4.37
   Estimated net proceeds .......................          2.98                3.02                3.06            3.09
   Less: Common Stock acquired ESOP(1)...........         (0.26)              (0.26)              (0.26)          (0.26)
   Less: Common Stock acquired by stock                                                    
            programs(2)..........................         (0.13)              (0.13)              (0.13)          (0.13)
                                                    -----------         -----------         -----------     -----------
   Pro forma stockholders' equity per share(4) ..   $      9.39         $      8.41         $      7.70     $      7.07
                                                    ===========         ===========         ===========     ===========
Offering price as a percentage of pro forma                                                
  stockholders' equity per share ................         74.55%              83.23%              90.91%          99.01%
                                                    ===========         ===========         ===========     ============
Offering price to pro forma                                                                
  net income per share (annualized) .............         15.22X              17.50X              19.44X          21.88X
                                                    ===========         ===========         ===========     ============
                                                                                           
Shares used in calculation of book value/share ..     2,550,000           3,000,000           3,450,000       3,967,500
</TABLE>                                                           

- -----------------
(1)  Assumes that 8% of the shares of common stock sold in the offering  will be
     purchased by the ESOP and that the ESOP will borrow funds from the Company.
     The common  stock  acquired  by the ESOP is  reflected  as a  reduction  of
     stockholders'  equity. The Bank intends to make annual contributions to the
     ESOP in an amount at least equal to the principal and interest  requirement
     of the  loan.  This  table  assumes  a 10  year  amortization  period.  See
     "Management--Executive  Compensation--Employee  Stock Ownership  Plan." The
     pro forma net income assumes:  (i) that the Bank's contribution to the ESOP
     for the  principal  portion  of the debt  service  requirement  for the six
     months ended June 30, 1998 were made at the end of

                                       14
<PAGE>

     the  period;  (ii) that  4,794 and 5,640 and 6,486 and 7,459  shares at the
     minimum,  midpoint,  maximum,  and 15%  above  the  maximum  of the  range,
     respectively,  were  committed  to be released  during the six months ended
     June  30,  1998 at an  average  fair  value  of $7.00  per  share  and were
     accounted  for as a charge to  expense  in  accordance  with  Statement  of
     Position  ("SOP") No. 93-6; and (iii) only the ESOP shares  committed to be
     released were  considered  outstanding for purposes of the net earnings per
     share calculations,  while all ESOP shares were considered  outstanding for
     purposes of the stockholders' equity per share calculations. See also "Risk
     Factors--Possible  Negative  Effect of ESOP" for a  discussion  of possible
     added costs for the ESOP.

(2)  Gives  effect to the  stock  programs  that may be  adopted  following  the
     reorganization  and presented for approval at a meeting of  stockholders to
     be held no earlier than one year after completion of the reorganization. If
     the stock  programs are approved by the  stockholders,  the stock  programs
     would be expected  to acquire an amount of common  stock equal to 4% of the
     shares of common  stock  sold in the  offering,  or 47,940  and  56,400 and
     64,860 and  74,589  shares of common  stock  respectively  at the  minimum,
     midpoint,  maximum  and 15% above the  maximum  of the range  through  open
     market  purchases.  Funds used by the stock programs to purchase the shares
     will be contributed  to the stock programs by the Bank. In calculating  the
     pro forma  effect of the stock  programs,  it is assumed  that the required
     stockholder  approval has been  received,  that the shares were acquired by
     the stock  programs at the  beginning of the six months ended June 30, 1998
     through  open  market  purchases,  at $7.00 per share,  and that 10% of the
     amount  contributed  was  amortized to expense  during the six months ended
     June 30, 1998.  The issuance of  authorized  but unissued  shares of common
     stock to the stock programs  instead of open market  purchases would dilute
     the voting interests of existing  stockholders by  approximately  1.85% and
     pro forma net earnings per share would be $0.23,  $0.20, $0.18 and $0.16 at
     the  minimum,  midpoint,  maximum  and 15% above the  maximum of the range,
     respectively,  and pro forma stockholders' equity per share would be $9.21,
     $8.26, $7.55 and $6.94 at the minimum,  midpoint, maximum and 15% above the
     maximum  of  the  range,  respectively.  There  can  be no  assurance  that
     stockholder approval of the stock programs will be obtained,  or the actual
     purchase  price  of the  shares  will be  equal to  $7.00  per  share.  See
     "Management-- Potential Stock Benefit Plans - Stock Programs."

(3)  The  retained  earnings  of the  Company  and the Bank will  continue to be
     substantially  restricted after the reorganization.  See "Dividend Policy,"
     "The  Reorganization - Effects of the  Reorganization--Liquidation  Rights"
     and "Regulation."

(4)  No effect has been given to the  issuance  of  additional  shares of common
     stock pursuant to the stock option plans that may be adopted  following the
     reorganization which, in turn, would be presented for approval at a meeting
     of stockholders to be held no earlier than one year after the completion of
     the reorganization. If the stock option plans are presented and approved by
     stockholders,  an  amount  equal  to 10% of the  common  stock  sold in the
     offering,  or 119,850 and  141,000  and  162,150 and 186,473  shares at the
     minimum,  midpoint,  maximum  and  15%  above  the  maximum  of the  range,
     respectively,  will be reserved  for future  issuance  upon the exercise of
     options to be granted under the stock option plans.  The issuance of common
     stock pursuant to the exercise of options under the stock option plans will
     result  in the  dilution  of  existing  stockholders'  interests.  Assuming
     stockholder  approval  of the stock  option  plans and the  exercise of all
     options at the end of the period at an  exercise  price of $7.00 per share,
     the pro forma net  earnings  per share would be $0.22,  $0.19,  $0.17,  and
     $0.15,  respectively  at the minimum,  midpoint,  maximum and 15% above the
     maximum of the range for the six  months  ended  June 30,  1998;  pro forma
     stockholders'  equity  per share  would be $9.28,  $8.35,  $7.66 and $7.06,
     respectively at the minimum, midpoint, maximum and 15% above the maximum of
     the   range   for   the   six   months   ended   June   30,    1998.    See
     "Management--Potential Stock Benefit Plans--Stock Option Plans."

                                       15

<PAGE>
<TABLE>
<CAPTION>

                                                                            At or For the Year Ended December 31, 1997

                                                            $17,850,000       $21,000,000      $24,150,000      $27,772,500
                                                            Independent       Independent      Independent      Independent
                                                             Valuation         Valuation        Valuation        Valuation
                                                          ---------------   ---------------  ---------------  ---------------
                                                              Sale of          Sale of           Sale of          Sale of
                                                             1,198,500         1,410,000        1,621,500        1,864,725
                                                              Shares            Shares           Shares           Shares
                                                          at $7 per share   at $7 per share  at $7 per share  at $7 per share
                                                          ---------------   ---------------  ---------------  ---------------
                                                                    (Dollars in thousands, except per share amounts)

<S>                                                       <C>                <C>             <C>               <C>        
Gross proceeds.......................................      $     8,390        $      9,870    $    11,351       $    13,053
Less expenses........................................              600                 600            600               600
Less capital to MHC..................................              200                 200            200               200
                                                           -----------        ------------    -----------       -----------
   Estimated net proceeds............................            7,590               9,070         10,551            12,253
Less ESOP funded by the Company......................              671                 790            908             1,044
Less stock programs adjustment.......................              336                 395            454               522
                                                           -----------        ------------     -----------       -----------
   Estimated investable net proceeds.................      $     6,583        $      7,885    $     9,189       $    10,687
                                                           ===========        ============    ===========       ===========
Net income:
   Historical........................................      $     1,250        $      1,250    $     1,250       $     1,250
   Pro forma income on net proceeds..................              224                 269            313               364
   Pro forma ESOP adjustments(1).....................              (42)                (50)           (57)              (66)
   Pro forma stock programs adjustment(2)............              (42)                (50)           (57)              (66)
                                                           -----------        -------------   -----------       -----------
   Pro forma net income(1)(3)(4).....................      $     1,390        $      1,419    $     1,449       $     1,482
                                                           ===========        =============   ===========       ===========
Per share net income
   Historical........................................      $      0.51        $       0.43    $      0.38       $      0.33
   Pro forma income on net proceeds..................             0.09                0.09           0.09              0.09
   Pro forma ESOP adjustments(1).....................            (0.02)              (0.02)         (0.02)            (0.02)
   Pro forma stock programs adjustment(2)............            (0.02)              (0.02)         (0.02)            (0.02)
                                                           -----------        ------------    -----------       -----------
   Pro forma net income per share(1)(3)(4)...........      $      0.56        $       0.48    $      0.43       $      0.38
                                                           ===========        ============    ===========       ===========
Shares used in calculation of income per share(1)....        2,463,708           2,898,480      3,333,252         3,833,240
Stockholders' equity:
   Historical........................................      $    17,194        $     17,194    $    17,194          $ 17,194
   Estimated net proceeds............................            7,590               9,070         10,551            12,253
   Less:          Common Stock acquired by the ESOP(1)            (671)               (790)          (908)           (1,044)
   Less:          Common stock acquired by stock
                  programs(2)........................             (336)               (395)          (454)             (522)
                                                           -----------        ------------    -----------       -----------
   Pro forma stockholders' equity(1)(3)(4)...........      $    23,777        $     25,079    $    26,383       $    27,881
                                                           ===========        ============    ===========       ===========
Stockholders' equity per share:
   Historical (4)....................................      $      6.74        $       5.73    $      4.98       $      4.33
   Estimated net proceeds............................             2.98                3.02           3.06              3.09
   Less:          Common Stock acquired ESOP(1)......            (0.26)              (0.26)         (0.26)            (0.26)
   Less:          Common Stock acquired by stock
                  programs(2)........................            (0.13)              (0.13)         (0.13)            (0.13)
                                                           -----------        ------------    -----------       -----------
   Pro forma stockholders' equity per share(4).......      $      9.33        $       8.36    $      7.65       $      7.03
                                                            ==========        ============    ===========       ===========
Offering price as a percentage of pro forma
  stockholders' equity per share.....................            75.03%              83.73%         91.50%            99.57%
                                                            ==========        ============    ===========        ==========
Offering price to pro forma
  net income per share...............................            12.50X              14.58X         16.28X            18.42X
                                                            ==========        ============    ===========        ==========

Shares used in calculation of book value/share.......        2,550,000           3,000,000      3,450,000         3,967,500
</TABLE>

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

(1)  Assumes that 8% of the shares of common stock sold in the offering  will be
     purchased by the ESOP and that the ESOP will borrow funds from the Company.
     The common  stock  acquired  by the ESOP is  reflected  as a  reduction  of
     stockholders'  equity. The Bank intends to make annual contributions to the
     ESOP in an amount at least equal to the principal and interest  requirement
     of the loan. This table assumes

                                       16

<PAGE>
     a    10    year    amortization    period.    See    "Management--Executive
     Compensation--Employee  Stock  Ownership  Plan."  The pro forma net  income
     assumes:  (i) that the Bank's  contribution  to the ESOP for the  principal
     portion of the debt  service  requirement  for the year ended  December 31,
     1997 were made at the end of the  period;  (ii) that  9,588 and  11,280 and
     12,972 and 14,918 shares at the minimum,  midpoint,  maximum, and 15% above
     the  maximum of the range,  respectively,  were  committed  to be  released
     during the year ended  December  31, 1997 at an average fair value of $7.00
     per share and were accounted for as a charge to expense in accordance  with
     Statement  of  Position  ("SOP") No.  93-6;  and (iii) only the ESOP shares
     committed to be released were  considered  outstanding  for purposes of the
     net earnings per share calculations,  while all ESOP shares were considered
     outstanding   for   purposes   of  the   stockholders'   equity  per  share
     calculations. See also "Risk Factors--Possible Negative Effect of ESOP" for
     a discussion of possible added costs for the ESOP.

(2)  Gives  effect to the  stock  programs  that may be  adopted  following  the
     reorganization  and presented for approval at a meeting of  stockholders to
     be held no earlier than one year after completion of the reorganization. If
     the stock  programs are approved by the  stockholders,  the stock  programs
     would be expected  to acquire an amount of common  stock equal to 4% of the
     shares of common  stock  sold in the  offering,  or 47,940  and  56,400 and
     64,860 and  74,589  shares of common  stock  respectively  at the  minimum,
     midpoint,  maximum  and 15% above the  maximum  of the range  through  open
     market  purchases.  Funds used by the stock programs to purchase the shares
     will be contributed  to the stock programs by the Bank. In calculating  the
     pro forma  effect of the stock  programs,  it is assumed  that the required
     stockholder  approval has been  received,  that the shares were acquired by
     the stock  programs at the  beginning  of the year ended  December 31, 1997
     through  open  market  purchases,  at $7.00 per share,  and that 20% of the
     amount  contributed was amortized to expense during the year ended December
     31, 1997. The issuance of authorized  but uninsured  shares of common stock
     to the stock  programs  instead of open market  purchases  would dilute the
     voting interests of existing  stockholders by  approximately  1.85% and pro
     forma net earnings per share would be $0.56,  $0.48, $0.43 and $0.38 at the
     minimum,  midpoint,  maximum  and  15%  above  the  maximum  of the  range,
     respectively,  and pro forma stockholders' equity per share would be $9.15,
     $8.21, $7.51 and $6.90 at the minimum,  midpoint, maximum and 15% above the
     maximum  of  the  range,  respectively.  There  can  be no  assurance  that
     stockholder approval of the stock programs will be obtained,  or the actual
     purchase  price  of the  shares  will be  equal to  $7.00  per  share.  See
     "Management- -Potential Stock Benefit Plans--Stock Programs."

(3)  The  retained  earnings  of the  Company  and the Bank will  continue to be
     substantially  restricted after the reorganization.  See "Dividend Policy,"
     "The Reorganization--Effects of the Reorganization--Liquidation Rights" and
     "Regulation."

(4)  No effect has been given to the  issuance  of  additional  shares of common
     stock pursuant to the stock option plans that may be adopted  following the
     reorganization which, in turn, would be presented for approval at a meeting
     of stockholders to be held no earlier than one year after the completion of
     the reorganization. If the stock option plans are presented and approved by
     stockholders,  an  amount  equal  to 10% of the  common  stock  sold in the
     offering,  or 119,850 and  141,000  and  162,150 and 186,473  shares at the
     minimum,  midpoint,  maximum  and  15%  above  the  maximum  of the  range,
     respectively,  will be reserved  for future  issuance  upon the exercise of
     options to be granted under the stock option plans.  The issuance of common
     stock pursuant to the exercise of options under the stock option plans will
     result  in the  dilution  of  existing  stockholders'  interests.  Assuming
     stockholder  approval  of the stock  option  plans and the  exercise of all
     options at the end of the period at an  exercise  price of $7.00 per share,
     the pro forma net  earnings  per share would be $0.54,  $0.47,  $0.41,  and
     $0.37,  respectively  at the minimum,  midpoint,  maximum and 15% above the
     maximum  of the range  for the year  ended  December  31,  1997;  pro forma
     stockholders'  equity per share would be $9.22,  $8.30,  $7.62,  and $7.03,
     respectively at the minimum, midpoint, maximum and 15% above the maximum of
     the range for the year ended December 31, 1997. See  "Management--Potential
     Stock Benefit Plans--Stock Option Plans."


                                       17
<PAGE>



                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

         Under FDIC  regulations,  depository  institutions such as the Bank are
required  to  maintain  a minimum  ratio of  qualifying  total  capital to total
risk-based  assets and  off-balance  sheet  instruments,  as adjusted to reflect
their  relative  credit  risks,  of 8%. At least  one-half  of total  risk-based
capital is to be comprised of common equity,  retained earnings,  non-cumulative
perpetual preferred stock and a limited amount of cumulative perpetual preferred
stock,  less  goodwill  ("Tier I capital").  The  remainder of total  risk-based
capital may consist of a limited amount of  subordinated  debt,  other preferred
stock,  certain other  instruments and a limited amount of general  reserves for
loan losses ("Tier II capital").

         The FDIC also has established an additional  capital adequacy guideline
referred to as the leverage  capital  ratio,  which measures the ratio of Tier I
capital to total assets less goodwill.  Depository  institutions are required to
maintain a minimum  leverage  capital  ratio of between 3% and 5%, or more.  The
actual  required  ratio is  based on the  FDIC's  assessment  of the  individual
depository institution's asset quality, earnings performance, interest-rate risk
and liquidity.

         For  purposes  of New  Jersey  law,  all New  Jersey-chartered  banking
institutions  are expected to maintain a Tier 1 leverage capital ratio of 3%. At
June 30, 1998, the Bank exceeded all regulatory capital requirements.

         The Federal  Reserve has established  guidelines  regarding the capital
adequacy of bank holding companies,  such as the Company. These requirements are
substantially similar to those adopted by the FDIC for depository  institutions,
as set forth above. See  "Regulation--Company--Regulatory  Capital Requirements"
and "--Regulation--Bank--Regulatory Capital Requirements."

         The pro forma tables do not take into  account the  dilutive  effect of
any stock options because the stock options to be issued under the  contemplated
stock option plan are exercisable over a ten-year period.  Any stock option plan
would be submitted  for approval by  stockholders  to obtain  certain  favorable
securities  law treatment  and for listing on the Nasdaq  National  Market.  The
options are not directly  attributable to the  reorganization or the offering as
no funds will be received or paid until such options vest. Furthermore,  no such
plans  will  be  implemented  without  stockholder  approval  and  will  not  be
implemented within one year of the  reorganization.  See  "Management--Executive
Compensation--  Potential Stock Benefit Plans--Stock Option Plans." See footnote
(4)  under  "Pro  Forma  Data" for pro  forma  earnings  per share and pro forma
stockholders' equity per share for the period indicated assuming all options are
exercised at the close of the offering (which is impossible).

                                       18

<PAGE>



         The  following  table  presents  the  Bank's  historical  and pro forma
capital position relative to its capital requirements as of June 30, 1998. For a
discussion of the  assumptions  underlying  the pro forma  capital  calculations
presented below, see "Use of Proceeds,"  "Capitalization"  and "Pro Forma Data."
The definitions of the terms used in the table are those provided in the capital
regulations  issued by the  FDIC.  For a  discussion  of the  capital  standards
applicable to the Bank, see "Regulation--Bank--Regulatory Capital Requirements."

<TABLE>
<CAPTION>
                                                                    Pro Forma as of June 30, 1998(1)
                                              --------------------------------------------------------------------------------------
                                                                                                                     $13.1 Million
                            Actual, As of     $8.4 Million Offering   $9.9 Million Offering $11.4 Million Offering     Offering
                            June 30, 1998     (1,198,500 shares at     (1,410,000 shares at  (1,621,500 shares at (1,864,725 shares
                                                  $7 per share)          $7 per share)         $7 per share)        at $7 per share)
                                              ---------------------  ---------------------  -------------------- -------------------
                                  Percentage           Percentage             Percentage            Percentage           Percentage
                           Amount of Assets(2) Amount  of Assets(2)   Amount  of Assets(2)  Amount of Assets(2)  Amount of Assets(2)
                           ------ ------------ ------  ------------   ------  ------------  ------ ------------  ------ ------------
                                                                      (Dollars in thousands)

<S>                      <C>       <C>        <C>        <C>        <C>          <C>      <C>        <C>       <C>       <C>  
GAAP Capital............. $17,351    7.15%     $20,139     8.20%     $20,701       8.41%   $21,265     8.62%    $21,912    8.86%
                           ======   =====       ======    =====       ======      =====     ======    =====      ======   =====

Leverage Capital:
  Actual or Pro Forma.... $17,449    7.49%     $20,237     8.59%     $20,799       8.80%   $21,363     9.02%    $22,010    9.27%
  Required ..............   9,317    4.00        9,429     4.00        9,451       4.00      9,474     4.00       9,500    4.00
                           ------   -----       ------    -----       ------      -----      -----    -----      ------   -----
  Excess................. $ 8,132    3.49%     $10,808     4.59%     $11,348       4.80%   $11,889     5.02%    $12,510    5.27%
                           ======   =====       ======    =====       ======      =====     ======    =====      ======   =====

Tier I Risk-Based Capital
  Actual or Pro Forma.... $17,449   19.40%     $20,237    22.16%     $20,799      22.70%   $21,363    23.25%    $22,010   23.87%
  Required(3)............   3,597    4.00        3,653     4.00        3,664       4.00      3,676     4.00       3,688    4.00
                           ------   -----       ------    -----       ------      -----    -------    -----      ------   -----
  Excess................. $13,852   15.40%     $16,584    18.16%     $17,135      18.70%   $17,687    19.25%    $18,322   19.87%
                           ======   =====       ======    =====       ======      =====     ======    =====      ======   =====

Total Risk-Based
Capital(4):
  Actual or Pro Forma.... $18,199   20.24%     $20,987    22.98%     $21,549      23.52%   $22,113    24.06%    $22,760   24.68%
  Required...............   7,195    8.00        7,306     8.00        7,329       8.00      7,351     8.00       7,377    8.00
                           ------   -----       ------    -----       ------      -----     ------    -----      ------   -----
  Excess................. $11,004   12.24%     $13,681    14.98%     $14,220      15.52%   $14,762    16.06%    $15,383   16.68%
                           ======   =====       ======    =====       ======      =====     ======    =====      ======   =====
</TABLE>

- -----------------
(1)  See "Pro Forma  Data."  Proceeds  are  assumed to be  invested  in interest
     earning assets which have a 50% risk-weighting.
(2)  GAAP, average or risk-weighted assets as appropriate.
(3)  Regulations of the FDIC require Tier I risk based capital that varies based
     upon an institution's regulatory examination rating.
(4)  Risk-weighted assets as of June 30, 1998, totalled $89.9 million.

                                       19

<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY
                              STATEMENTS OF INCOME

         The  Statements of Income of the Bank for the two years ended  December
31,  1997 have been  audited by KPMG Peat  Marwick  LLP,  independent  certified
public  accountants,  whose report thereon appears  elsewhere in the prospectus.
The  statement  of income for the year ended  December  31,  1995 was audited by
Dorfman,  Abrams,  Music & Co., whose report thereon appears  elsewhere  herein.
With  respect to  information  for the six months  ended June 30, 1998 and 1997,
which is unaudited, in the opinion of management,  all adjustments necessary for
a fair  presentation  of such  periods  have been  included  and are of a normal
recurring  nature.  Results  for the six  months  ended  June  30,  1998 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 1998. These Statements of Income should be read in conjunction with
the Financial  Statements  and Notes  thereto and  Management's  Discussion  and
Analysis of Financial Condition and Results of Operations.

<TABLE>
<CAPTION>
                                                                  Six Months Ended              Years Ended
                                                                      June 30,                  December 31,
                                                               --------------------   ------------------------------
                                                                  1998       1997       1997       1996       1995
                                                                --------   --------   --------   --------   --------
                                                                                   (In thousands)
<S>                                                            <C>        <C>        <C>        <C>        <C>     
Interest income: 

     Loans receivable .......................................   $  4,150   $  4,245   $  8,562   $  8,267   $  7,697

     Investment securities ..................................        184        417        756      1,134      1,300

     Mortgage-backed securities .............................        481        565      1,068      1,171      1,682

     Securities available for sale ..........................      2,700      2,369      4,778      3,998        894

     Other ..................................................        512        266        670        396        342
                                                                --------   --------   --------   --------   --------

         Total interest income ..............................      8,027      7,862     15,834     14,966     11,915

Interest expense:

     Deposits ...............................................      4,792      4,289      8,982      7,650      6,553

     Borrowed funds .........................................        520        758      1,305      1,872        881
                                                                --------   --------   --------   --------   --------

         Total interest expense .............................      5,312      5,047     10,287      9,522      7,434
                                                                --------   --------   --------   --------   --------

         Net interest income ................................      2,715      2,815      5,547      5,444      4,481

Provision for loan losses ...................................        132          6         12         12         60
                                                                --------   --------   --------   --------   --------

         Net interest income after  provision for loan losses      2,583      2,809      5,535      5,432      4,421
                                                                --------   --------   --------   --------   --------

Noninterest income:

     Fees and service charges ...............................         67         47        114         73         58

     Gain (loss) on sale of securities ......................         24       --           19         45        (29)

     Gain on sale of loans ..................................         21          3         45         14         38

     Other ..................................................          6         13         54         14          4
                                                                --------   --------   --------   --------   --------

         Total noninterest income ...........................        118         63        232        146         71
                                                                --------   --------   --------   --------   --------

Noninterest expenses:

     Salaries and benefits ..................................      1,036        942      1,926      1,691      1,385

     Occupancy and equipment ................................        555        501      1,034        878        586

     Advertising and promotion ..............................         76         68        150        178        152

     SAIF deposit insurance premium .........................         59         54        110        250        286

     SAIF assessment ........................................       --         --         --          830       --

     Other expenses .........................................        243        220        456        383        299
                                                                --------   --------   --------   --------   --------

         Total noninterest expenses .........................      1,969      1,785      3,676      4,210      2,708
                                                                --------   --------   --------   --------   --------

         Income before income taxes .........................        732      1,087      2,091      1,368      1,784

Income taxes ................................................        245        425        841        628        657
                                                                --------   --------   --------   --------   --------

              Net income ....................................   $    487   $    662   $  1,250   $    740   $  1,127
                                                                ========   ========   ========   ========   ========
</TABLE>


      See accompanying notes to financial statements beginning on page F-7
                which are an integral part of these statements.

                                       20

<PAGE>

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


General

         The Bank's  results of operations  are  primarily  dependent on its net
interest income,  which is the difference  between the interest income earned on
assets,  primarily loans,  mortgage-backed  securities,  investments,  and other
interest earning assets less the interest expense on its liabilities,  primarily
deposits and borrowings.  Net interest income may be affected  significantly  by
general economic and competitive conditions,  particularly those with respect to
market interest rates,  and policies of regulatory  agencies.  Furthermore,  the
Bank's lending  activity is  concentrated in loans secured by real estate in the
Bank's  market area and therefore  the Bank's  operations  are affected by local
market conditions. The results of operations are also influenced by the level of
noninterest  expenses,  such as employees' salaries and benefits,  occupancy and
equipment  costs,  noninterest  income  such as loan  related  fees  and fees on
deposit related services, and the Bank's provision for loan losses.

Management Strategy/Highlights

         The Bank has  historically  focused on offering  deposit  products  and
residential  mortgage  loans to customers in the town of Ridgewood and townships
of Allendale,  Franklin  Lakes,  Glen Rock,  Ho-Ho- Kus,  Mahwah,  Midland Park,
Oakland, Paramus, Ramsey, Ridgewood,  Saddle River, Upper Saddle River, Waldwick
and Wyckoff,  all of which are located in northwestern  Bergen County.  The Bank
generates net income  primarily by originating  and selling loans,  investing in
debt and  equity  securities  and  mortgage-backed  securities,  attracting  and
retaining  deposits by paying  competitive  interest  rates,  borrowing from the
Federal Home Loan Bank of New York and  maintaining  a high standard of customer
service as a local community savings bank.

         The Bank has been, and intends to continue to be, a  community-oriented
financial institution offering a variety of financial services.  During the past
several years, the competing financial  institutions  headquartered in Ridgewood
have  essentially  all been acquired by state-wide  and regional bank and thrift
holding companies. As a result, the Bank is the only remaining local institution
headquartered and managed in Ridgewood,  New Jersey.  The Bank believes that its
"hometown"  advantage  provides an  opportunity  to expand its operations as the
only local, independent financial institution. The Bank also believes it has the
ability  to  grow as a  result  of the  relatively  high  level  of  income  and
businesses operating in its primary market area.

         The Bank's  strategy is to attempt to take  advantage of the  favorable
demographic and economic conditions in its market area by continuing to increase
in size, focus on attracting core deposits,  and gradually shift its assets into
higher  yielding  loans.  Total  assets of the Bank have  increased  from $130.2
million at December 31, 1993, to $242.7  million at June 30, 1998.  Much of this
increase  was  attributable  to the  opening of two new branch  offices in 1996.
Management  believes that these two new offices,  which are located in Ridgewood
and Mahwah,  will help the Bank continue to meet the financial services needs of
its customers in an effective and personalized manner.

         Highlights of the Bank's business strategy include the following:

          -    Maintaining  asset quality.  Strong asset quality is an important
               component to the Bank's long-term  growth and financial  success.
               Therefore, management is committed to

                                       21

<PAGE>



               maintaining its underwriting  standards in originating  loans. At
               June 30, 1998,  the Bank's  non-performing  assets totaled $8,000
               and the allowance for loan losses was $750,000.

          -    Managing interest rate risk. Market risk is the risk of loss from
               adverse  changes in market  prices and rates.  The Bank's  market
               risk  arises  primarily  from  interest  rate  risk  because  its
               liabilities generally have shorter terms to repricing or maturity
               than its assets.  The main  objective in managing  interest  rate
               risk is to  minimize  the  adverse  impact of changes in interest
               rates on the Bank's  net  interest  income  while  adjusting  its
               asset/liability  structure  to obtain the maximum  yield-cost  on
               that  structure.  Management  has reduced the Bank's  exposure to
               interest rate risk by originating  and retaining  adjustable rate
               mortgage loans, periodically selling longer-term fixed rate loans
               in the  secondary  market and  investing  a portion of the Bank's
               assets   in   shorter   duration   investment    securities   and
               mortgage-backed securities.

          -    Expanding the loan portfolio. Management believes that many small
               businesses  and consumers in the Bank's market area are not being
               adequately  served because of the extensive  consolidation  among
               financial   institutions.   Commercial  real  estate  loans  have
               increased  from $2.5  million  at  December  31,  1993,  to $10.7
               million at June 30, 1998,  and consumer loans have increased from
               $4.6  million  to $11.1  million  during  this same time  period.
               Together,  commercial real estate and consumer loans  represented
               20.6% of the total loan  portfolio at June 30,  1998.  Commercial
               real estate and consumer  loans provide higher yields and shorter
               terms to maturity than residential  mortgage loans although these
               types of loans are generally considered to have more credit risk.

Comparison of Financial Condition at June 30, 1998 and December 31, 1997

         Total assets  increased by $13.6  million or 5.9% to $242.7  million at
June 30, 1998 from $229.1  million at  December  31,  1997.  This  increase  was
primarily  due to an increase in available for sale  mortgage-backed  securities
and cash and cash  equivalents,  offset by decreases in  investment  securities,
held to  maturity  mortgage  backed  securities,  loans  held for sale and loans
receivable. Cash and cash equivalents increased $4.1 million to $19.5 million at
June 30, 1998 compared to $15.4 million at December 31, 1997. Available for sale
mortgage-backed  securities increased by $35.6 million or 71.0% to $85.7 million
at June 30, 1998,  from $50.1 million at December 31, 1997, as new purchases and
reinvestment  of prepayments of  mortgage-backed  securities  were classified as
available for sale. At the same time total  investment  securities  decreased by
$22.4  million or 61.2% from $36.6  million to $14.2  million for the six months
ended June 30, 1998 as a result of sales and redemptions of callable securities.
Net loans  receivable  decreased  $1.1 million and loans held for sale decreased
$750,000  as a result of the sale of  $750,000 of loans held for sale during the
six months  ended June 30,  1998.  Many of the  agency  bonds in the  investment
securities  portfolio had provisions allowing for the agency to redeem its bonds
prior to the stated  maturity.  Due to the  decline in interest  rates,  many of
these bonds were redeemed and the investment  securities portfolio declined.  In
addition,  investment  securities  were sold to reduce the Bank's  interest rate
risk. Future investment securities purchases will be classified as available for
sale  which  will  result in the  reduction  in  investment  securities  held to
maturity.  Investment  securities available for sale are not expected to further
decline as they have in the past due to the reduction in amount in the portfolio
that can be redeemed prior to stated maturity.  The portfolio of mortgage-backed
securities  available for sale is expected to increase due to its current use in
interest  rate risk  management  and also as a result of the receipt of proceeds
from the offering.

         The Bank's deposits increased by $4.7 million or 2.4% to $198.6 million
at June 30, 1998,  due primarily to continued  deposit growth at both of its new
branches opened in 1996. Borrowings increased

                                       22

<PAGE>



$9.1  million or 56.2% to $25.4  million at June 30, 1998 from $16.3  million at
December 31, 1997 as the Bank used  borrowings to lengthen the maturities of its
liabilities to reduce  interest rate risk and to generate  additional  income as
part of its leveraging strategy.

         Total equity  increased  $157,000 to $17.4 million at June 30, 1998 due
to net income of  $487,000  for the six months  ended  June 30,  1998  offset by
$330,000 of unrealized losses on securities available for sale, net of taxes.

         Regardless of whether the offering is completed,  the Bank is exploring
the purchase of a building to serve as an additional  branch office and to house
administrative  operations  of  the  Bank.  The  Bank  has  estimated  that  the
acquisition and refurbishment  costs for this purpose could total  approximately
$6.0 million. The Bank could fund these costs with cash and cash equivalents and
other maturing assets without reducing liquidity below required levels.

Comparison of Operating  Results For the Six Months Ended June 30, 1998 and June
30, 1997

         Net Income.  Net income decreased $175,000 or 26.4% to $487,000 for the
six months  ended June 30, 1998 as  compared to $662,000  for the same period in
1997.  Net income  decreased  primarily  due to a decrease  of  $100,000  in net
interest income,  an increase in the provision for loan losses of $126,000,  and
an increase in noninterest expenses of $184,000.

         Net Interest Income.  Net interest income decreased by $100,000 or 3.6%
to $2.7 million for the period  ended June 30, 1998  compared to the same period
in 1997.  The decrease was  primarily  due to a decline in the average  yield on
interest earning assets, from 7.38% for the period ended June 30, 1997, compared
to 7.05% for the same period in 1998. The average  balances of interest  bearing
liabilities  increased  by $11.4  million or 5.6% from $202.3  million to $213.7
million, which was slightly offset by a decrease in the average cost of interest
bearing  liabilities  of 2 basis points from 4.99% for the six months ended June
30, 1997, to 4.97% for the six months ended June 30, 1998.

         The Bank's  interest rate spread,  which is the difference  between the
yield on  average  interest  earning  assets  and the cost of  interest  bearing
liabilities,  declined  to 2.08% for the six months  ended June 30,  1998,  from
2.39% for the six months ended June 30, 1997.  This was primarily  attributed to
redemptions of callable bonds,  higher prepayments on mortgage backed securities
and loans receivable,  with the proceeds reinvested in lower yielding assets due
to the  general  decline  of market  interest  rates for these  instruments.  In
addition, competitive pressure on the pricing of loans and deposits has resulted
in a smaller  interest  rate  spread.  Competitive  pressure  in the  future may
further reduce the spread between asset yields and the cost of funds.

         Interest Income. Interest income increased $165,000 to $8.0 million for
the six months  ended June 30,  1998,  from $7.9  million for the same period in
1997.  The increase  was due to an increase in the average  balance of available
for sale  securities  of $15.8  million or 22.8% from $69.1  million for the six
months  ended June 30, 1997 to $84.9  million for the six months  ended June 30,
1998,  while the average balance of other interest earning assets increased $8.6
million or 95.4% to $17.7 million for the six months ended June 30, 1998, offset
by a  decrease  in  the  average  balance  of  mortgage  backed  and  investment
securities and loans  receivable.  The average yield on interest  earning assets
declined 33 basis  points to 7.05% from 7.38% for the six months  ended June 30,
1998  compared  to the same six  months  in 1997.  The  weighted  average  yield
declined as a result of the redemption and prepayment of higher coupon loans and
securities with reinvestment of proceeds into lower coupon  instruments during a
low interest rate environment along with a flat yield curve.


                                       23

<PAGE>



         Interest  on loans  receivable  decreased  by  $95,000  or 2.2% to $4.1
million  for the six months  ended June 30,  1998 from $4.2  million for the six
months  ended June 30,  1997.  The  decrease  was due to a $1.4  million or 1.3%
decrease in the  average  balance of loans  receivable,  which  declined  due to
prepayments and  amortization  on mortgage loans in excess of new  originations.
Further  contributing  to the decrease  was the decline in the average  yield of
loans receivable from 7.94% for the six months ended June 30, 1997, to 7.87% for
the same  period in 1998  because of lower  interest  rates on loans  originated
during the 1998 period and the prepayment/amortization of higher rate loans.

         Interest expense.  Interest expense increased  $265,000 to $5.3 million
for the six months ended June 30, 1998, from $5.0 million for the same period of
the preceding  year.  The increase was due to an $11.4  million  increase in the
average balance of interest bearing  liabilities,  slightly offset by a decrease
of 2 basis points in the average cost of interest bearing liabilities.  Interest
expense on time deposits  (certificates of deposit)  increased  $402,000 to $4.2
million for the six months ended June 30, 1998 due to an increase in the average
balance  of time  deposits  of $12.3  million  to $150.6  million  as well as an
increase in the average cost of time  deposits  from 5.45% to 5.54% for the same
six month period,  due to market driven  pricing of time deposits and the Bank's
use of those deposits as a primary source of funds.  The increase in the average
cost of time  deposits  was  partially  offset by a decrease of $8.0  million or
30.7% in the average  balance of  borrowings to $18.0 million for the six months
ended June 30, 1998 from $26.0  million for the six months  ended June 30, 1997,
and a decline of 6 basis points in the average cost of  borrowings  to 5.77% for
the six months ended June 30, 1998, from 5.83% for the same period in 1997.

         Provision for loan losses.  The provision for loan losses  increased by
$126,000 to $132,000  for the six months ended June 30, 1998 from $6,000 for the
first six months of 1997.  The  increase  was  recognized  in order to raise the
allowance for loan losses  primarily as a result of  management's  review of the
risk  inherent  in the  loan  portfolio  based in part on a  comparison  of loss
experience  at  the  Bank  and  loss  experience  and  reserve  levels  at  peer
institutions.  In  addition,  the  allowance  was  increased  as a result of the
changing  composition  of the loan  portfolio  from single  family  mortgages to
commercial real estate and consumer loans.

         Noninterest  income.  Non-interest income increased by $55,000 or 87.3%
to $118,000 for the six months  ended June 30,  1998,  from $63,000 for the same
period in 1997. Fees and service charges increased $20,000 due to an increase in
fee based DDA  accounts  and  increases  in ATM  transaction  fees mostly due to
higher  non-customer  use of Bank ATMs.  Gains on sales of securities  and loans
increased by $24,000 and $18,000 respectively, for the six months ended June 30,
1998 compared to the same period in 1997.

         Noninterest  expenses.  Non-interest  expenses increased by $184,000 to
$2.0  million for the six months  ended June 30, 1998 from $1.8  million for the
same six months in 1997.  The increase  was due to higher  salaries and benefits
expenses of $94,000 for the six months  ended June 30,  1998  resulting  from an
increase in staff, increases in medical insurance rates, recognition of expenses
for new benefit plans for senior executives and the Board of Directors,  as well
as normal salary and merit increases. Occupancy and equipment expenses increased
$54,000, mostly attributable to increases in computer service expense of $27,000
resulting from an increase in account volumes and including $10,000 in year 2000
compliance costs. As a result of the reorganization,  our expenses will increase
because of the costs  associated  with our employee  stock  ownership  plan, the
restricted  stock  plan we expect to  implement  and the costs of being a public
company.


                                       24

<PAGE>



         Income  Taxes.  Income  taxes  decreased by  approximately  $180,000 to
$245,000 for the six months ended June 30, 1998, as compared to $425,000 for the
same period one year ago.  The  decrease  was  primarily  due to the decrease in
income  before taxes as discussed  above and an increase in levels of tax exempt
securities.

Comparison of Financial Condition at December 31, 1997 and December 31, 1996

         Total assets  increased by $12.3  million or 5.7% to $229.1  million at
December 31, 1997 from $216.8  million at December 31, 1996.  This  increase was
primarily  due to an increase in  mortgage-backed  securities  and federal funds
sold, offset by decreases in loans receivable,  investment securities, and loans
held for sale.  Mortgage-backed  securities increased by $28.5 million or 79.2%,
while  investment  securities  decreased  by  $19.3  million  or  34.5%  due  to
restructuring  of assets and  liabilities in order to reduce interest rate risk.
Net loans receivable  decreased $2.2 million,  and loans held for sale decreased
$3.0 million, primarily due to sales of loans totaling $3.6 million.

         The  Bank's  deposits,  increased  by $23.3  million or 13.7% to $193.9
million at December 31, 1997, due primarily to continued  deposit growth at both
of its new  branches  opened  during  1996.  Federal  Home  Loan  Bank  advances
decreased  $12.1  million to $16.3  million or 42.7% at  December  31, 1997 from
$28.4 million at December 31, 1996. The Bank used deposit pricing  strategies to
lengthen,  the terms of its interest-bearing  liabilities while paying off short
term borrowings to reduce interest rate risk.

         Total equity  increased  $1.8 million to $17.2  million at December 31,
1997 due to net income of $1.3 million for the year ended  December 31, 1997 and
approximately  $575,000 of unrealized  appreciation on securities  available for
sale, net of taxes.

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

         Net Income.  Net income increased $510,000 or 68.9% to $1.3 million for
the year ended  December  31, 1997 as  compared  to $740,000  for the year ended
December 31, 1996. Net income  increased  primarily as a result of a decrease of
$534,000 in noninterest expenses. This decrease was mainly due to the absence of
the one-time SAIF Special Assessment which occurred in 1996.

         Net Interest Income.  Net interest income increased by $103,000 or 1.9%
to $5.5 million for the year ended December 31, 1997. The increase was primarily
due to an increase in the average  balance of interest  earning  assets of $16.8
million or 8.5% from $198.3  million to $215.1  million,  but was offset by a 19
basis point decline in the average yield on interest earning assets. The average
balance of interest bearing liabilities  increased by $15.6 million or 8.3% from
$187.7 million to $203.2  million,  and were subject to a slight decrease in the
average cost of interest bearing liabilities of 1 basis point from 5.07% for the
year ended December 31, 1996, to 5.06% for the year ended 1997.

         The Bank's  interest rate spread,  which is the difference  between the
yield on average  interest  earning  assets  less the cost of  interest  bearing
liabilities,  declined to 2.30% for the year ended December 31, 1997, from 2.48%
for the year ended December 31, 1996.

         Interest  Income.  Interest  income  increased to $15.8 million for the
year ended December 31, 1997, from $15.0 million for the year ended December 31,
1996.  The increase was due to higher average  balances in loans  receivable and
available for sale  securities,  offset by a decrease in the average  balance of
securities held to maturity. The decrease in securities held to maturity was due
to higher  prepayments,  redemptions  and sales of  investment  securities.  The
increase in available for sale securities

                                       25

<PAGE>



was due to classification of reinvested funds as available for sale. The average
yield of  interest  earning  assets  decreased  from  7.55%  for the year  ended
December 31, 1996, to 7.36% for the year ended  December 31, 1997,  due to lower
interest rates on such instruments for the 1997 period as compared to 1996.

         Interest  on loans  receivable  increased  by  $295,000 or 3.6% to $8.6
million  for the year ended  December  31,  1997 from $8.3  million for the year
ended December 31, 1996. The increase was due to a $4.6 million increase or 4.5%
in the average balance of loans receivable resulting from a net increase in one-
to four-family  residential  mortgage loans, due to continued  acceptance of the
Bank's  first time  home-buyers  program and  marketing of loan  products.  That
increase  was offset  somewhat  by a decrease  of 7 basis  points in the average
yield  because  of lower  interest  rates on  originated  loans  during the 1997
period.

         Interest expense.  Interest expense increased $765,000 to $10.3 million
for the year ended  December 31, 1997.  The increase was due to a $15.6  million
increase  in the  average  balance of interest  bearing  liabilities,  partially
offset by a decrease of 1 basis point in the  average  cost of interest  bearing
liabilities.  Interest expense on time deposits increased $1.2 million partially
offset by a $567,000 decrease in interest on borrowings. The increase was due to
increased  time deposit  balances  primarily  from the two new  branches  opened
during 1996.  These funds were used to reduce short term  borrowings in order to
lower the Bank's interest rate risk position.

         Provision  for loan  losses.  The  provision  for loan  losses for 1997
remained  at  $12,000,  thereby  increasing  the  allowance  for loan  losses to
$618,000 for the year ended  December 31, 1997.  This  increase in the allowance
reflects the Bank's  decision to provide for loan losses  based on  management's
evaluation  of the  inherent  risk  in the  Bank's  loan  portfolio,  as well as
management's  evaluation of the general economic conditions in the Bank's market
area.

         Noninterest income. Noninterest income increased by $86,000 or 58.9% to
$232,000 for the year ended December 31, 1997,  from $146,000 for the year 1996.
Fees and service charges  increased $41,000 due to an increase of $14,000 in ATM
fees due to the first full year of operation in 1997, and an increase of $39,000
in checking account fees.  Gains on loan sales increased by $31,000,  which were
mostly offset by a decrease of $26,000 in gains on sales of securities.

         Noninterest  expenses.  Noninterest  expenses  decreased by $534,000 to
$3.7 million for the year ended December 31, 1997 from $4.2 million for the year
ended  December 31, 1996.  The decrease was  primarily due to the absence of the
one-time special SAIF  assessment,  paid in 1996 to the FDIC by all SAIF members
to recapitalize  the SAIF, which amounted to $830,000 for the Bank. In addition,
deposit  insurance  premiums  decreased  $140,000 to $110,000 for the year ended
December  31, 1997 from  $250,000 for the year ended  December 31, 1996,  as the
FDIC lowered  insurance  premiums  shortly  following the one-time  special SAIF
assessment.  These  decreases were partially  offset by increases of $235,000 in
salaries  and  benefits  due to the  impact  of a full  year of  operation  with
increased personnel resulting from the Bank's two de-novo branches opened during
1996, as well as normal salary and merit increases. Additional increases for the
year ended  December 31, 1997 in occupancy  and  equipment  expenses of $156,000
were  mostly  attributable  to the  first  full  year of  operation  for the two
additional branch offices.  Other noninterest  expenses  increased by $73,000 to
$456,000 for the year ended December 31, 1997, from $383,000 for the year ending
December 31, 1996,  mostly  attributed  to an increase of $32,000 for other real
estate expense stemming from various foreclosure costs.


                                       26

<PAGE>



         Income Taxes. Income taxes increased by approximately $213,000 or 33.9%
to  $841,000  for 1997 as  compared  to  $628,000  for 1996.  The  increase  was
primarily  due to the  increase  in  income  before  taxes as  discussed  above,
partially offset by an increase in tax exempt income.

Comparison of Financial Condition at December 31, 1996 and December 31, 1995

         Total assets  increased by $37.3 million or 20.8% to $216.8  million at
December 31, 1996 from $179.5  million at December 31, 1995.  This  increase was
due primarily to increases in investment and mortgage-backed  securities,  loans
held for sale and loans receivable. Mortgage-backed securities increased by $3.8
million,  while investment  securities increased by $14.7 million or 35.6%, as a
result of the Bank's  leverage  strategy  during 1996 which was  implemented  to
generate additional income in order to offset the expected increase in operating
expenses due to two new branch offices. Loans receivable increased $11.8 million
to $108.0  million at December 31, 1996 from $96.2 million at December 31, 1995.
Loans held for sale  increased $3.6 million to $3.8 million at December 31, 1996
from $199,000 at December 31, 1995. Loan  originations  increased as a result of
market driven loan pricing during a period of higher than usual  refinancings as
well as the origination of higher balance commercial real estate loans.

         The  Bank's  deposits  increased  by $23.5  million  or 16.0% to $170.6
million at December 31, 1996,  due to continued  deposit  growth at its existing
branch as well as new  deposit  growth  from both of the  Bank's  new  branches.
Federal  Home Loan  Bank  advances  increased  $12.4  million  or 77.4% to $28.4
million at December 31, 1996 from $16.0 million at December 31, 1995, due to the
Bank's leverage strategy during 1996 as discussed above.

         Total equity  increased  $81,000 to $15.4  million at December 31, 1996
due to net income of $740,000  earned  during the year ended  December 31, 1996,
which  was  offset by  approximately  $659,000  of  unrealized  depreciation  on
securities available for sale, net of taxes.

Comparison  of  Operating  Results  For The Years  Ended  December  31, 1996 and
December 31, 1995

         Net Income.  Net income decreased $387,000 or 34.3% to $740,000 for the
year ended  December  31, 1996 as  compared  to $1.1  million for the year ended
December 31, 1995.  Net income  decreased  primarily  due to an increase of $1.5
million in  non-interest  expenses,  largely due to the  one-time  SAIF  Special
Assessment which occurred in the third quarter of 1996.

         Net Interest Income. Net interest income increased by $963,000 or 21.5%
to $5.4 million for the year ended December 31, 1996. The increase was primarily
due to an increase in the average  balances of interest  earning assets of $37.5
million  or 23.3%,  from  $160.8  million to $198.3  million  for the year ended
December 31, 1996, while the average yield increased from 7.41% to 7.55% for the
year  ended  December  31,  1996.  The  average  balance  of  interest   bearing
liabilities  increased by $39.4  million or 26.5% from $148.3  million to $187.7
million and the average  cost  increased  from 5.01% to 5.07% for the year ended
December 31, 1996.

         The Bank's  interest rate spread,  which is the difference  between the
yield on average  interest  earning  assets  less the cost of  interest  bearing
liabilities, increased to 2.48% for the year ended December 31, 1996, from 2.40%
for the year ended  December 31, 1995. The average  balance of loans  receivable
increased  $8.5 million to $102.4  million for the year ended  December 31, 1996
while the average  yield  declined 13 basis  points.  In  addition,  the average
balance of available  for sale  securities  increased  $42.4  million from $13.7
million to $56.1  million for the year ended  December  31, 1996 and the average
yield  increased  from 6.53% to 7.13% for the same periods.  These  increases in
average balances were

                                       27

<PAGE>



accompanied by increases in the average balances of certificates of deposit from
$103.3  million to $122.0  million and  borrowings  from $13.8  million to $32.2
million for the year ended December 31, 1996.

         Interest  Income.  Interest  income  increased to $15.0 million for the
year ended December 31, 1996, from $11.9 million for the year ended December 31,
1995.  Interest on loans  receivable  increased  $570,000 as a result of an $8.5
million increase in the average balance of loans  receivable.  This was due to a
net increase in one- to  four-family  residential  mortgage loans and commercial
real estate  loans,  somewhat  offset by a decrease  in the average  yield of 13
basis points due to lower  interest  rates on loans  originated  during the 1996
period.  The increase in loans  receivable was a result of the Bank's ability to
increase  mortgage  loan  originations  resulting  from  higher  levels  of loan
refinancings  during a lower interest rate  environment.  In addition,  interest
income  from  available  for sale  securities  increased  $3.1  million  to $4.0
million. This was due to the increase of $42.4 million in the average balance of
available for sale securities  while the yield increased 60 basis points for the
year ended December 31, 1996. The increase in available for sale  securities was
due to the Bank's leverage strategy during 1996 which was to generate additional
income to offset the  expected  increase in  operating  expenses  due to the two
branch openings.

         Conversely,  the  average  balances  of  securities  held  to  maturity
declined $15.0 million for the year ended December 31, 1996. Overall,  there was
an increase of 14 basis points in the weighted average yield of interest earning
assets to 7.55% for the year ended  December 31, 1996, as compared to a weighted
average yield of 7.41% for the year ended December 31, 1995.

         Interest  expense.  Interest  expense  increased  $2.1  million to $9.5
million for the year ended  December 31,  1996.  The increase was due to a $39.4
million increase in the average balance of interest bearing  liabilities as well
as an  increase  of 6 basis  points  in the  average  cost of  interest  bearing
liabilities.  The average  balance of  certificates  of deposit  increased $18.7
million to $122.0  million  for the year ended  December  31,  1996 from  $103.3
million for the year ended December 31, 1995, while  borrowings  increased $18.4
million to $32.2 million from $13.8 million for the same period. Certificates of
deposit  increased due to the Bank offering higher rates on CD's relative to the
competition in conjunction with the opening of two new branches. The increase in
borrowings  was due to the Bank's  strategy of  leveraging  in order to increase
income to help offset the  anticipated  increase in operating  expenses  arising
from the opening of the two new branches.

         Provision for loan losses.  The provision for loan losses  decreased by
$48,000 for the year ended  December  31, 1996 to $12,000  from  $60,000 for the
year ended  December 31, 1995.  This  decrease  reflects the Bank's  decision to
increase the  allowance for loan losses albeit at a lower rate than the previous
year,  based on management's  evaluation of the inherent risk in the Bank's loan
portfolio, as well as management's evaluation of the general economic conditions
in the Bank's market area.

         Noninterest  income. A $15,000 increase in fees and service charges and
a $74,000  increase in gains on sales of investment  securities  were  partially
offset by $24,000 less in gains on sales of loans. As a consequence, noninterest
income  increased by $75,000 or 105.6% to $146,000  for the year ended  December
31, 1996, from $71,000 for the year ended 1995.

         Noninterest expenses. Noninterest expenses increased by $1.5 million or
55.5% to $4.2 million for the year ended December 31, 1996 from $2.7 million for
the year ended December 31, 1995. The increase was primarily due to the one-time
special  SAIF  assessment  paid in  1996 to the  FDIC  by all  SAIF  members  to
recapitalize  the SAIF,  which  amounted to $830,000 for the Bank.  In addition,
salaries  and  benefits  increased  $306,000 to $1.7  million for the year ended
December 31, 1996 from $1.4 million for the same period in 1995,  reflecting  an
increase in personnel required by the Bank's two de-novo branches

                                       28

<PAGE>



opened during 1996, as well as normal salary and merit increases.  Occupancy and
equipment expenses increased by $292,000 due to the branch expansion during 1996
as well as ongoing expenses  relating to the original office.  Other noninterest
expenses  increased by $84,000 to $383,000 for the year ended December 31, 1996,
from $299,000 for the year ending December 31, 1995.

         Income  Taxes.  Income  taxes  decreased  by  approximately  $29,000 to
$628,000 for 1996 as compared to $657,000 for 1995.  The decrease was  primarily
due to the  decrease in income  before taxes as  discussed  above,  offset by an
increase  in income  taxes to  reflect  the tax effect of the post 1987 bad debt
reserve.

         Average   Balance  Sheet.   The  following  table  sets  forth  certain
information  relating  to the Bank's  average  balance  sheet and  reflects  the
average  yield  on  assets  and  average  cost of  liabilities  for the  periods
indicated and the average  yields  earned and rates paid.  Such yields and costs
are  derived by dividing  income or expense by the average  balance of assets or
liabilities, respectively, for the periods presented.



                                       29

<PAGE>

<TABLE>
<CAPTION>
                                                                    For the Six Month Periods Ended June 30,
                                           -------------------------------------------------------------------------------
                                                          1998                                     1997
                                           ----------------------------------   ------------------------------------------

                                             Average                  Average         Average                  Average
                                             Balance    Interest   Yield/Cost(1)      Balance    Interest    Yield/Cost(1)
                                             -------    --------   -------------      -------    --------    -------------
                                                                       (Dollars in thousands)
<S>                                        <C>           <C>            <C>         <C>           <C>             <C>  
INTEREST-EARNING ASSETS:
  Loans receivable, net (2)................ $105,493      $4,150         7.87%       $106,880      $4,245          7.94%
  Securities held to maturity (3)             19,805         665         6.72          28,166         982          6.97
  Securities available for sale (4)........   84,851       2,700         6.36          69,095       2,369          6.86
  Other interest-earning assets (5)........   17,656         512         5.80           9,038         266          5.89
                                            --------      ------                     --------      ------
    Total interest-earning assets..........  227,805       8,027         7.05         213,179       7,862          7.38
  Noninterest-earning assets...............    5,126                                    5,793
                                            --------                                 --------
    Total assets........................... $232,931                                 $218,972
                                             =======                                  =======
INTEREST-BEARING LIABILITIES:
  Deposit accounts:
   DDA accounts............................ $ 13,159      $  121         1.84        $  9,361      $   88          1.88
   Savings accounts........................   28,049         443         3.16          24,303         369          3.04
   Money market ...........................    3,835          57         2.97           4,268          63          2.95
   Certificates of deposit.................  150,645       4,171         5.54         138,353       3,769          5.45
  Borrowed funds...........................   18,009         520         5.77          25,995         758          5.83
                                            --------      ------                     --------      ------
    Total interest-bearing liabilities.....  213,697       5,312         4.97         202,280       5,047          4.99
                                                           -----                                   ------
  Noninterest-bearing liabilities..........    1,797                                    1,407
                                            --------                                 --------
    Total liabilities......................  215,494                                  203,687
Total equity...............................   17,437                                   15,285
                                            --------                                 --------
    Total liabilities and total equity..... $232,931                                 $218,972
                                             =======                                  =======
   Net interest income.....................               $2,715                                   $2,815
                                                           =====                                    =====
   Interest rate spread (6)................                              2.08%                                     2.39%
   Net interest margin (7).................                              2.38%                                     2.64%
 Ratio of average interest-earning assets
   to average interest-bearing liabilities.                              1.07X                                     1.05X
</TABLE>

- -----------------------             
(1)  Annualized.
(2)  Loans receivable,  net includes  non-accrual loans.  Interest includes loan
     origination fees, which are immaterial.
(3)  Includes mortgage-backed and investment securities held to maturity. Yields
     on tax exempt obligations were not computed on a tax equivalent basis.
(4)  Investments,  mortgage-backed  securities,  and  loans  held  for  sale are
     carried at market value. Yields on tax exempt obligations were not computed
     on a tax equivalent basis.
(5)  Includes   federal   funds   sold,   Federal   Home  Loan  Bank  stock  and
     interest-earning deposits.
(6)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(7)  Net  interest  margin  represents  net interest  income  divided by average
     interest-earning assets.

                                       30

<PAGE>
<TABLE>
<CAPTION>
                                                                       For the Years Ended December 31,
                                          ------------------------------------------------------------------------------------------
                                                      1997                          1996                          1995
                                          ---------------------------   ------------------------------   ---------------------------
                                            Average            Average     Average           Average     Average           Average
                                            Balance  Interest Yield/Cost   Balance Interest Yield/Cost   Balance Interest Yield/Cost
                                            -------  -------- ----------   ------- -------- ----------   ------- -------- ----------
                                                                             (Dollars in thousands)
INTEREST-EARNING ASSETS:
<S>                                        <C>       <C>        <C>     <C>       <C>          <C>    <C>       <C>           <C>  
  Loans receivable, net (1)...............  $106,991  $ 8,562    8.00%   $102,411  $ 8,267      8.07%  $ 93,918  $ 7,697       8.20%
  Securities held to maturity (2).........    26,181    1,824    6.97      32,755    2,305      7.04     47,788    2,982       6.24
  Securities available for sale (3).......    70,563    4,778    6.77      56,097    3,998      7.13     13,700      894       6.53
  Other interest-earning assets (4).......    11,382      670    5.89       7,051      396      5.62      5,434      342       6.29
                                            --------  -------            -------- --------             --------  -------
    Total interest-earning assets.........   215,117   15,834    7.36     198,314   14,966      7.55    160,840   11,915       7.41
  Noninterest-earning assets..............     5,569                        5,591                         3,057
                                            --------                     --------                      --------
    Total assets..........................  $220,686                     $203,905                      $163,897
                                             =======                      =======                       =======
INTEREST-BEARING LIABILITIES:
  Deposit accounts:
   DDA accounts...........................  $ 10,358      195    1.88    $  7,170      139      1.94   $  5,223      103       1.97
   Savings accounts.......................    25,260      785    3.11      22,218      663      2.98     21,487      634       2.95
   Money market deposit accounts..........     4,051      121    2.99       4,068      122      3.00      4,493      133       2.96
   Certificates of deposit................   141,564    7,881    5.57     122,001    6,726      5.51    103,261    5,683       5.50
  Borrowed funds..........................    22,012    1,305    5.93      32,210    1,872      5.81     13,833      881       6.37
                                            --------                     --------   ------             --------  -------
    Total interest-bearing liabilities....   203,245   10,287    5.06     187,667    9,522      5.07    148,297    7,434       5.01
                                                       ------                       ------                        ------
  Noninterest-bearing liabilities.........     1,552                        1,538                         1,314
                                            --------                     --------                      --------
    Total liabilities.....................   204,797                      189,205                       149,611
Total equity..............................    15,889                       14,700                        14,286
                                            --------                     --------                      --------
    Total liabilities and total equity....  $220,686                     $203,905                      $163,897
                                             =======                      =======                       =======
   Net interest income....................             $5,547                      $ 5,444                       $ 4,481
                                                        =====                       ======                        ======
   Interest rate spread (5)...............                       2.30%                          2.48%                          2.40%
   Net interest margin (6)................                       2.58%                          2.75%                          2.79%
 Ratio of average interest-earning assets.
   to average interest-bearing liabilities.                      1.06X                          1.06X                          1.08X

</TABLE>

- -----------------------         
(1)  Loans receivable,  net includes  non-accrual loans.  Interest includes loan
     origination fees, which are immaterial.
(2)  Includes mortgage-backed and investment securities held to maturity. Yields
     on tax exempt obligations were not computed on a tax equivalent basis.
(3)  Investments,  mortgage-backed  securities,  and  loans  held  for  sale are
     carried at market value. Yields on tax exempt obligations were not computed
     on a tax equivalent basis.
(4)  Includes   federal   funds   sold,   Federal   Home  Loan  Bank  stock  and
     interest-earning deposits.
(5)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(6)  Net  interest  margin  represents  net interest  income  divided by average
     interest-earning assets.

                                       31
<PAGE>

                              Rate/Volume Analysis

         Net  interest  income  can also be  analyzed  in terms of the impact of
         changing interest rates on interest-earning assets and interest-bearing
         liabilities   and  changing  volume  or  amount  of  these  assets  and
         liabilities. The following table represents the extent to which changes
         in interest rates and changes in the volume of interest-earning  assets
         and  interest-bearing  liabilities  have  affected the Bank'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 (change in volume  multiplied by prior rate), (ii)
         changes  attributable  to changes in rate (change in rate multiplied by
         prior volume),  and (iii) the net change.  Changes  attributable to the
         combined impact of volume and rate have been allocated  proportionately
         to the change due to volume and the changes due to rate.

<TABLE>
<CAPTION>
                                    Six Months Ended June 30,        Years Ended December 31,        Years Ended December 31,
                                      1998     vs.     1997           1997     vs.     1996            1996     vs.     1995
                                  ------------------------------   -----------------------------    -----------------------------
                                       Increase (Decrease)              Increase (Decrease)              Increase (Decrease)
                                             Due to                            Due to                          Due to
                                  ------------------------------   -----------------------------    -----------------------------
                                   Volume     Rate         Net      Volume      Rate       Net      Volume      Rate        Net
                                  --------   -------     -------   -------    -------    -------    -------    -------    -------
                                                                         (In thousands)
<S>                              <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>    
Interest income:
  Loans receivable, net .......   $   (57)   $   (38)   $   (95)   $   368    $   (73)   $   295    $   694    $  (124)   $   570
  Securities held to maturity .      (273)       (44)      (317)      (459)       (22)      (481)      (960)       283       (677)
  Securities available for sale       513       (182)       331        991       (211)       780      2,996        108      3,104
  Other interest earning assets       250         (4)       246        250         24        274         93        (39)        54
                                  -------    -------    -------    -------    -------    -------    -------    -------    -------
    Total .....................   $   433    $  (268)   $   165    $ 1,150    $  (282)   $   868    $ 2,823    $   228    $ 3,051
                                  =======    =======    =======    =======    =======    =======    =======    =======    =======
Interest expense:
  NOW Accounts ................   $    35    $    (2)   $    33    $    60    $    (4)   $    56    $    38    $    (2)   $    36
  Passbook accounts ...........        59         15         74         92         30        122         23          6         29
  Money market accounts .......        (6)      --           (6)        (1)      --           (1)       (13)         2        (11)
  Certificates of deposit .....       339         63        402      1,084         71      1,155      1,031         12      1,043
  Borrowed funds ..............      (230)        (8)      (238)      (604)        37       (567)     1,082        (91)        91
                                  -------    -------    -------    -------    -------    -------    -------    -------    -------
    Total .....................   $   197    $    68    $   265    $   631    $   134    $   765    $ 2,161    $   (73)   $ 2,088
                                  =======    =======    =======    =======    =======    =======    =======    =======    =======

Net change in interest income .   $   236    $  (336)   $  (100)   $   519    $  (416)   $   103    $   662    $   301    $   963
                                  =======    =======    =======    =======    =======    =======    =======    =======    =======
</TABLE>




                                       32

<PAGE>



Asset and Liability Management

         The Bank, like many other financial  institutions,  is vulnerable to an
increase  in  interest  rates to the extent  that  interest-bearing  liabilities
generally  mature or reprice  more  rapidly than  interest-earning  assets.  The
lending  activities of the Bank have historically  emphasized the origination of
long-term, fixed rate loans secured by single family residences, and the primary
source of funds has been deposits with substantially  shorter maturities.  While
having   interest-bearing   liabilities   that  reprice  more   frequently  than
interest-earning  assets is generally beneficial to net interest income during a
period  of  declining  interest  rates,  such  an  asset/liability  mismatch  is
generally detrimental during periods of rising interest rates.

         To reduce the effect of interest  rate changes on net  interest  income
the Bank has  adopted  various  strategies  to enable it to improve  matching of
interest-earning asset maturities to interest-bearing  liability maturities. The
principal  elements  of these  strategies  include:  (1)  purchasing  investment
securities  with  maturities  that  match  specific  deposit   maturities;   (2)
emphasizing  origination of shorter-term  consumer  loans,  which in addition to
offering  more rate  flexibility,  typically  bear  higher  interest  rates than
residential mortgage loans; (3) purchasing mortgage-backed securities to provide
monthly cash flows; and (4) originating adjustable-rate loans. Although consumer
loans  inherently  generally  possess  a higher  credit  risk  than  residential
mortgage loans, the Bank believes that its underwriting  standards will minimize
this risk.

         A principal part of the Bank's strategy is to manage interest rate risk
and reduce the exposure of the Bank's net  interest  income to changes in market
interest  rates.  Accordingly,   the  Board  of  Directors  has  established  an
Asset/Liability  Committee that is responsible  for evaluating the interest rate
risk inherent in the Bank's  assets and  liabilities,  determining  the level of
risk  that  is  appropriate  given  the  Bank's  business  strategy,   operating
environment,  capital,  liquidity and performance objectives,  and managing this
risk  consistent  with the  guidelines  approved by the Board of Directors.  The
Asset/Liability Committee consists of senior management operating under a policy
adopted by the Board of  Directors  and meets at least  quarterly  to review the
Bank's asset/liability policies and interest rate position.

         Exposure to interest rate risk is actively monitored by management. The
Bank's  objective  is to maintain a  consistent  level of  profitability  within
acceptable  risk  tolerances  across a broad range of  potential  interest  rate
environments.  The Bank uses the FDIC  Regulatory  Analysis Model to monitor its
exposure to interest  rate risk,  which  calculates  changes in market  value of
portfolio equity and net income. Reports generated from assumptions provided and
modified by management are reviewed by the Asset/Liability  Management Committee
and reported to the Board of Directors quarterly. The Balance Sheet Shock Report
shows the degree to which  balance  sheet  line  items and the  market  value of
portfolio  equity  are  potentially  affected  by a 200 basis  point  upward and
downward  parallel  shift (shock) in the Treasury  yield curve.  An Income Shock
Report shows the degree to which income  statement line items and net income are
potentially  affected by a 200 basis point upward and downward parallel shift in
the Treasury yield curve. The Bank also receives reports that show the impact on
portfolio  equity of upward and downward  shifts in interest  rates of between 0
and 400 basis points.


                                       33

<PAGE>



         The following table sets forth, as of June 30, 1998, an estimate of the
projected  changes in the economic value of equity ("EVE") of instantaneous  and
permanent increases and decreases in market interest rates in the amount of 100,
200,  300,  and 400 basis points  ("bp").  One hundred  basis points  equals one
percent. Dollar amounts are expressed in thousands.

<TABLE>
<CAPTION>
                            Economic Value of Equity                             EVE as % of PV of Assets
        Change         ------------------------------------------------          -------------------------
       in Rates         $ Amount              $ Change         % Change               EVE Ratio    BP
       --------         --------              --------         --------               ---------    --
                                                                                                 Change
                                                                                                 ------

        <S>            <C>                  <C>                  <C>                    <C>     <C>    
         +400 bp         $10,677              $-11,084            -50.9%                  4.6%   -420  bp
         +300             13,509                -8,252            -37.9                   5.9    -290
         +200             16,347                -5,414            -24.9                   7.0    -180
         +100             19,223                -2,538            -11.7                   8.0     -80
            0             21,761                                                          8.8     
         -100             22,947                 1,186              5.5                   9.1      30
         -200             22,298                   537              2.5                   8.8      --
         -300             21,400                  -361             -1.7                   8.3     -50
         -400             20,984                  -777             -3.6                   8.1     -70

</TABLE>

         This  table  shows  that the  Bank's  economic  value of  equity  would
decrease with rising interest rates while  decreasing or increasing with falling
interest rates.  However,  computations  of prospective  effects of hypothetical
interest  rate  changes are based on numerous  assumptions,  including  relative
levels of market interest rates,  loan repayments and deposit  runoffs,  and may
not be indicative of actual results. The computations do not reflect any actions
the Bank may  undertake  in  response  to changes  in  interest  rates  although
management  cannot always predict  future  interest rates or their effect on the
Bank.  Certain  shortcomings are inherent in the method of analysis presented in
the computation of EVE. For example, although certain assets and liabilities may
have similar  maturities  or periods to  repricing,  they may react in differing
degrees to changes in market interest rates. Additionally,  certain assets, such
as adjustable rate loans,  have features that restrict changes in interest rates
during the initial term and over the remaining  life of the asset.  Further,  in
the event of a change in interest rates,  prepayment and early withdrawal levels
could  deviate  significantly  from those  assumed in the  table.  Finally,  the
ability of many borrowers to service their  adjustable rate debt may decrease in
the event of an interest rate increase.

Liquidity and Capital Resources

         The Bank's  primary  sources of funds are deposits,  wholesale  funding
from the Federal Home Loan Bank,  principal and interest  payments on loans, and
securities,  and to a lesser  extent,  proceeds  from  the sale of loans  and/or
securities.  While maturities and scheduled amortization of loans and securities
provide an indication of the timing of the receipt of funds, changes in interest
rates,   economic  conditions,   and  competition  strongly  influence  mortgage
prepayment rates and deposit flows, reducing the predictability of the timing of
sources of funds.

         The primary  investing  activities of the Bank are the  origination  of
one- to four-family residential and, to a lesser extent,  commercial real estate
and  multi-family  mortgage  loans,  and the  purchase  of  mortgage-backed  and
mortgage-related and debt securities. During the six

                                       34

<PAGE>



months ended June 30, 1998 and the fiscal years ended  December 31, 1997,  1996,
and 1995, the Bank's  disbursements for loan originations totaled $10.2 million,
$14.1 million,  $29.9 million,  and $24.7  million,  respectively.  Purchases of
mortgage-backed,  mortgage-related  and debt  securities  totaled $48.1 million,
$42.4 million,  $57.2  million,  and $25.9 million for the six months ended June
30,  1998,  and the fiscal  years  ended  December  31,  1997,  1996,  and 1995,
respectively. These activities were funded primarily by deposits and borrowings,
principal   repayments   and   prepayments   on   loans,   mortgage-backed   and
mortgage-related  securities,  and debt securities.  In addition, sales of loans
and  securities  available for sale provided  additional  liquidity to the Bank.
Loan sales  totaled  $771,000  for the six months  ended June 30,  1998 and $3.6
million,  $750,000,  and $4.4  million for the fiscal  years ended  December 31,
1997,  1996,  1995,  respectively.  Proceeds  from sales of  available  for sale
securities totaled $7.0 million for the six months ended June 30, 1998 and $17.5
million,  $15.7  million,  and $10.2 million for the fiscal years ended December
31, 1997,  1996, and 1995  respectively.  The Bank experienced a net increase in
total deposits of $4.7 million,  $23.3 million, $23.5 million, and $26.8 million
for the six months ended June 30, 1998 and the fiscal  years ended  December 31,
1997, 1996, and 1995,  respectively.  Deposit flows are affected by the level of
market  interest  rates,  as well as the interest rates and products  offered by
local competitors and the Bank and other factors.

         The Bank  closely  monitors  its  liquidity  position on a daily basis.
Excess  short-term  liquidity is invested in overnight  federal funds sold. On a
longer term basis, the Bank invests in various lending products, mortgage-backed
and mortgage-related and investment  securities.  The Bank may borrow funds from
the Federal Home Loan Bank subject to certain limitations. Based on the level of
qualifying  collateral available to secure advances at June 30, 1998, the Bank's
borrowing limit from the Federal Home Loan Bank was approximately $72.8 million,
with unused  borrowing  capacity of $47.4 million at that date. Other sources of
liquidity include borrowings under repurchase  agreements and sales of available
for sale securities.

         The Bank's  most  liquid  assets are cash and cash  equivalents,  which
include interest-bearing deposits and short-term highly liquid investments (such
as federal funds sold) with  original  maturities of less than three months that
are readily  convertible  to known amounts of cash. The level of these assets is
dependent on the Bank's operating, financing and investing activities during any
given period.  At June 30, 1998 and December 31, 1997,  1996, and 1995, cash and
cash equivalents totaled $19.5 million,  $15.4 million,  $6.4 million,  and $4.8
million,  respectively,  which  amounted to 8.0%,  6.7%,  3.0% and 2.7% of total
assets at those dates.

         Loan commitments  totaled $11.8 million at June 30, 1998,  comprised of
$2.9  million  in  one-  to  four-family  loan  commitments,   $1.1  million  in
construction loan commitments, $7.6 million in home equity loan commitments, and
$192,000 in checking  line of credit loan  commitments.  Management  of the Bank
anticipates  that it will have  sufficient  funds  available to meet its current
loan commitments.  Certificates of deposit which are scheduled to mature in less
than one year  from  June 30,  1998  totaled  $108.6  million.  Based  upon past
experience and the Bank's current pricing strategy,  management  believes that a
significant portion of such deposits will remain with the Bank.

         At June 30,  1998,  the Bank  exceeded  all of its  regulatory  capital
requirements  with a  leverage  capital  level  of  $17.4  million,  or 7.49% of
adjusted assets,  which is above the required level of $9.3 million,  or 4.0% of
adjusted  assets and total  risk-based  capital of $18.2  million,  or 20.24% of
adjusted assets, which is above the required level of $7.2 million, or 8.0%.

                                       35

<PAGE>




         The liquidity of a banking institution  reflects its ability to provide
funds to meet loan requests,  to accommodate possible outflows in deposits,  and
to take  advantage  of  interest  rate  market  opportunities.  Funding  of loan
requests,  providing for  liability  outflows,  and  management of interest rate
fluctuations  require  continuous  analysis in order to match the  maturities of
specific  categories of short-term  loans and investments with specific types of
deposits and borrowings.  Savings bank liquidity is normally considered in terms
of the nature and mix of the banking institution's sources and uses of funds.

         More than half of the Bank's time  deposits will mature within the next
18 months.  The Bank expects that most of these  deposits  will be renewed.  The
Bank does not anticipate a material  negative impact  resulting from the failure
of depositors to renew these deposits because the Bank has sufficient  liquidity
in the form of cash and cash  equivalents,  and  maturing  mortgage  backed  and
investment securities. The Bank also has the ability to borrow funds on a short,
intermediate and long term basis through Federal Home Loan Bank advances.

         Management  is not aware of any known trends,  events or  uncertainties
that will have or are reasonably  likely to have a material effect on the Bank's
liquidity,  capital or  operations  nor is  management  is aware of any  current
recommendation by regulatory authorities,  which if implemented, would have such
an effect.

Recent Accounting Pronouncements

         Effective January 1, 1998, the Bank adopted the provisions of Statement
of Financial  Accounting  Standards No. 130,  "Reporting  Comprehensive  Income"
(Statement No. 130).  Statement No. 130 establishes  standards for reporting and
display  of  comprehensive  income and its  components  in a full set of general
purpose financial statements.  Under Statement No. 130,  comprehensive income is
divided  into net income and other  comprehensive  income.  Other  comprehensive
income includes items previously recorded directly in equity, such as unrealized
gains  or  losses  on  securities  available  for  sale.  Comparative  financial
statements  provided for earlier  periods have been  reclassified to reflect the
application of the provisions of Statement No. 130.

         Statement  No.  130  requires  total   comprehensive   income  and  its
components  to be  displayed  on the face of a  financial  statement  for annual
financial statements. For the Bank, comprehensive income is determined by adding
unrealized investment holding gains or losses during the period to net income.

         In February  1998,  the  Financial  Accounting  Standards  Board (FASB)
issued   Statement  of  Financial   Accounting   Standards  No.  132  "Employers
Disclosures  about Pensions and Other  Postretirement  Benefits"  (Statement No.
132).  Statement  132 revises  employers'  disclosures  about  pension and other
postretirement benefits plans. It does not change the measurement or recognition
of those plans. It  standardized  the disclosure  requirements  for pensions and
other  postretirement  benefits to the extent  practicable,  requires additional
information in changes in the benefit  obligations and fair value of plan assets
that  will  facilitate   financial  analysis  and  eliminates  certain  required
disclosure of previous accounting pronouncements.

         Statement  No.  132 is  effective  for  fiscal  years  beginning  after
December 15, 1997. Earlier application is encouraged. Restatement of disclosures
for earlier periods provided for

                                       36

<PAGE>



comparative   purposes  is  required  unless  the  information  is  not  readily
available.  As  Statement  No. 132 affects  disclosure  requirements,  it is not
expected to have an impact on the financial statements of the Bank.

         In June  1998,  the  FASB  issued  Statement  of  Financial  Accounting
Standards No. 133 "Accounting for Derivative Instruments and Hedging Activities"
(Statement  No. 133).  Statement 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 statement of financial  position and measure
those  instruments at fair value.  Statement No. 133 is effective for all fiscal
quarters of fiscal years beginning after June 15, 1999.  Initial  application of
this Statement  should be as of the beginning of an entity's fiscal quarter,  on
that  date,  hedging  relationships  must be  designated  a new  and  documented
pursuant to the provisions of this Statement.  Earlier application of all of the
provisions of Statement No. 133 is  encouraged,  but it is permitted  only as of
the  beginning  of any  fiscal  quarter  that  begins  after  issuance  of  this
Statement.  This  Statement  should not be applied  retroactively  to  financial
statements of prior periods.  The Bank has not  determined  the impact,  if any,
Statement No. 133 will have on the Bank's financial statement presentation.

Year 2000 Evaluation

         Rapid  and  accurate  data   processing  is  essential  to  the  Bank's
operations.  Many  computer  programs  that can only  distinguish  the final two
digits of the year  entered (a common  programming  practice in prior years) are
expected  to read  entries  for the year  2000 as the  year  1900 or as zero and
incorrectly attempt to compute payment, interest, delinquency and other data. We
have  been  evaluating  both  information   technology  (computer  systems)  and
non-information technology systems (e.g., vault timers, electronic door lock and
heating, ventilation and air conditioning controls). We have examined all of our
non-information  technology  systems and have either received  certifications of
year  2000  compliance  for  systems  controlled  by third  party  providers  or
determined  that the systems  should not be impacted by the year 2000. We expect
to further  test the systems we control and receive  third party  certification,
where  appropriate,  that they will  continue to function.  We do not expect any
material costs to address our non- information  technology  systems and have not
had any  material  costs  to  date.  We have  determined  that  the  information
technology  systems  we use have  substantially  more  year  2000  risk than the
non-information  technology  systems we use. We have  evaluated our  information
technology systems risk in three areas: (1) our own computers,  (2) computers of
others used by our  borrowers,  and (3)  computers of others who provide us with
data processing.

         Our own computers.  We expect to spend  approximately  $200,000 through
December 31, 1998 to upgrade our computer  system.  We expect to capitalize this
cost. This upgrade is expected to eliminate the year 2000 risk in our computers.
We do not expect to have material costs to address this risk area after December
31, 1998. At June 30, 1998, none of the estimated $200,000 had been capitalized.
In addition to this $200,000, we expect to expense approximately $80,000 between
July 1, 1998 and December 31, 1998 for non-compliant computer equipment.

         Computers of others used by our  borrowers.  We have  evaluated most of
our  borrowers  and do not  believe  that the year 2000  problem  should,  on an
aggregate  basis,  impact their ability to make payments to the Bank. We believe
that most of our residential borrowers are not

                                       37

<PAGE>



dependent  on their home  computers  for income and that none of our  commercial
borrowers  are so large that a year 2000  problem  would  render  them unable to
collect  revenue or rent and,  in turn,  continue  to make loan  payments to the
Bank. As a result, we have not contacted  residential  borrowers concerning this
issue  and do not  consider  this  issue in our  residential  loan  underwriting
process.  We have  begun  contacting  our  commercial  borrowers  with  loans of
$250,000 or more and considering this issue during commercial loan underwriting.
At June 30,  1998 these  loans  constituted  $9.1  million or 86.1% of our $10.7
million  commercial  loan  portfolio.  We do not  expect any  material  costs to
address this risk area.

         Computers of others who provide us with data  processing.  This risk is
primarily focused on one third party service bureau that provides  virtually all
of the Bank's data  processing.  This service  bureau is not year 2000 compliant
but has advised us that it expects to be compliant before the year 2000. If this
problem  is not  solved  before  the  year  2000,  we  would  likely  experience
significant  delays,  mistakes or failures.  These delays,  mistakes or failures
could  have a  significant  impact on our  financial  condition  and  results of
operations.

         Contingency  Plan.  We are  monitoring  our service  bureau to evaluate
whether  our data  processing  system  will  fail.  We are being  provided  with
periodic updates on the status of testing and upgrades being made by the service
bureau.  If our service  bureau fails,  we will attempt to locate an alternative
service  bureau that is year 2000  compliant.  If we are  unsuccessful,  we will
enter deposit and loan  transactions  by hand in our general  ledger and compute
loan  payments  and deposit  balances and  interest  with our existing  computer
system.  We can do this  because  of our  relatively  small  number  of loan and
deposit accounts and our internal  bookkeeping  system. Our computer systems are
independently  able to generate labels and mailings for all of our customers and
we  periodically  test this  system and print and store this  material.  If this
labor intensive approach is necessary,  management and our employees will become
much less  efficient.  However,  we believe  that we would be able to operate in
this  manner   indefinitely,   until  our  existing  service  bureau,  or  their
replacement,  is able to again  provide data  processing  services.  If very few
financial  institution  service  bureaus were  operating  in the year 2000,  our
replacement costs, assuming we could negotiate an agreement, could be material.

Effect of Inflation and Changing Prices

         The Bank's financial  statements and related data presented herein have
been prepared in accordance with generally accepted accounting principles, which
require the measurement of financial  position and operating results in terms of
historical dollars, without considering changes in the relative purchasing power
of money over time due to inflation. Unlike industrial companies,  virtually all
of the assets and liabilities of a financial institution are monetary in nature.
As a result,  interest  rates  have a more  significant  impact  on a  financial
institution's  performance  than the  effects  of general  levels of  inflation.
Interest  rates do not  necessarily  move in the same direction or with the same
magnitude as the prices of goods and services.

         Inflation can have a more direct  impact on  categories of  noninterest
expenses such as salaries and wages,  supplies and employee benefit costs. These
expenses normally fluctuate more in line with changes in the general price level
and are very closely  monitored by management  for both the effects of inflation
and increases  related to such items as staffing  levels,  usage of supplies and
occupancy costs.


                                       38

<PAGE>



                             BUSINESS OF THE COMPANY

         Upon consummation of the reorganization we will own all of the stock of
the Bank.  We have not  engaged in any  significant  business  to date.  We will
retain up to 50% of the net  proceeds  from the  issuance of common  stock (less
$200,000 for the initial  capitalization of the mutual holding company). We will
use the balance of the net  proceeds to purchase  all of the common stock of the
Bank to be issued at the conclusion of the reorganization.  Part of the proceeds
we  retain  will  be  used  to  fund  the  loan  to  the  ESOP.   Prior  to  the
reorganization,  we will not transact any material  business.  In the future, we
may pursue other business  activities,  including the merger with or acquisition
of  other  financial  institutions  or  other  entities,   borrowing  funds  for
investment in the Bank and diversification of operations. There are, however, no
current plans for such activities.  We may sell or issue a portion of our common
stock, subject to applicable regulatory approvals, provided that the MHC owns at
least a majority of our common  stock as long as the MHC  remains in  existence.
Initially,  we will not  maintain  offices  separate  from  those of the Bank or
employ any  persons  other than their  officers.  Company  officers  will not be
separately compensated for such service.



                              BUSINESS OF THE BANK

General

         The Bank provides retail banking services,  with an emphasis on one- to
four-family  residential  mortgage loans, home equity loans and lines of credit,
commercial,  and consumer  loans as well as  certificates  of deposit,  passbook
accounts and NOW accounts. At June 30, 1998, the Bank had total assets, deposits
and equity of $242.7 million, $198.6 million, and $17.4 million, respectively.

         The Bank  attracts  deposits  from the  general  public  and uses these
deposits primarily to originate loans and to purchase  mortgage-backed and other
securities.  The principal sources of funds for the Bank's lending and investing
activities are deposits,  Federal Home Loan Bank (FHLB) advances,  the repayment
and maturity of loans and sale, maturity, and call of securities.  The principal
source  of income  is  interest  on loans  and  mortgage-backed  and  investment
securities.  The  principal  expense  is  interest  paid on  deposits  and  FHLB
advances.

Market Area

         The Bank's primary  market area for loans and deposits is  northwestern
Bergen  County,  New Jersey and includes the  townships of  Allendale,  Franklin
Lakes, Glen Rock, Ho-Ho-Kus,  Mahwah,  Midland Park, Oakland,  Paramus,  Ramsey,
Ridgewood,  Saddle  River,  Upper Saddle  River,  Waldwick  and  Wyckoff.  These
townships  consist  primarily of single  family homes.  There are  approximately
140,000  residents and 48,000  households within the Bank's primary market area.
This market area could be characterized as affluent.


                                       39

<PAGE>



Lending Activities

         General. The Bank primarily originates one- to four-family  residential
real  estate  loans and,  to a lesser  extent,  commercial  real  estate  loans,
consumer  loans and other loans.  Consumer loans consist of home equity and home
improvement  lines of credit  and  loans,  student  loans and loans  secured  by
savings  accounts.  Commercial  real estate loans consist  primarily of mortgage
loans secured by small commercial  office/retail  space,  retail  businesses and
small and medium sized apartment buildings.


                                       40

<PAGE>



                                                      Analysis of Loan Portfolio
<TABLE>
<CAPTION>

                               At June 30,                                        At December 31,
                            ---------------- ---------------------------------------------------------------------------------------
                                  1998             1997              1996              1995             1994              1993
                            ---------------- ----------------- ----------------- ---------------- ----------------- ----------------
                                $       %        $       %         $       %        $       %        $        %        $        %
                               ---     ---      ---     ---       ---     ---      ---     ---      ---      ---      ---      --
                                                                     (Dollars in thousands)           
Type of Loans:                                                 
  First Mortgage loans:                                        
<S>                        <C>       <C>    <C>       <C>      <C>       <C>    <C>       <C>    <C>        <C>    <C>       <C>   
    1- to 4-family......... $ 83,990  79.44% $ 86,140   80.70% $ 90,500   82.96% $88,685   91.02% $79,757    90.96% $89,651   92.70%
  Commercial and Other.....   10,661  10.08    10,313    9.66    10,613    9.73    3,170    3.25    2,732     3.12    2,458    2.54
  Consumer loans:                                              
    Equity.................   10,583  10.01     9,645    9.04     7,519    6.89    5,185    5.32    4,688     5.35    3,968    4.10
    Lines of credit........      154   0.15       134    0.13        78    0.07       78    0.08       14     0.01       --      --
    Education..............      186   0.18       160    0.15       120    0.12       84    0.09      189     0.21      172    0.18
    Loans to depositors,                                       
      secured by savings...      152   0.14       350    0.32       256    0.23      235    0.24      304     0.35      466    0.48
                             ------- ------  --------   -----   -------   -----  -------   -----  -------   ------  -------  ------
                             105,726 100.00%  106,742  100.00%  109,086  100.00%  97,437  100.00%  87,684   100.00%  96,715  100.00%
                             ------- ======   -------  ======   -------  ======  -------  ======  -------   ======  -------  ======
                                                               
Less:                                                          
  Net deferred loan                                            
   fees....................      349              409               521              638              750               912
  Allowance for                                                
    loan losses............      750              618               606              593              528               464
                            --------         --------           -------          -------           ------           -------
Total loans                                                    
  receivable, net.......... $104,627         $105,715          $107,959          $96,206          $86,406           $95,339
                             =======          =======           =======          =======          =======           =======
Loans held for sale........ $     --         $    750          $  3,756          $   199          $   504           $    37
                             =======          =======           =======          =======          =======           =======
</TABLE>                                                       
                                                               
                                                               
                                                              


                                       41

<PAGE>



                              Loan Maturity Tables

The following table sets forth the maturity of the Bank's loan portfolio at June
30,  1998.  The  table  does not  include  prepayments  or  scheduled  principal
repayments.  For the six months ended June 30, 1998 and the year ended  December
31, 1997,  prepayments and scheduled principal repayments on loans totaled $14.7
million and $23.0 million,  respectively.  All loans are shown as maturing based
on contractual maturities.

<TABLE>
<CAPTION>
                    1- to 4-Family                      Consumer                Consumer             
                         First    Commercial  Consumer  Lines of    Consumer     Secured
                        Mortgage   and Other   Equity    Credit    Education   by Deposits    Total
                        --------  ----------  ------    ---------  ---------   -----------    -----
                                                    (In thousands)                  
<S>                    <C>        <C>        <C>        <C>        <C>          <C>         <C>    
Amounts Due:                                                                   
Within 1 year .......   $  4,874   $    599   $      6   $     98   $    186     $    152   $  5,915
  Over 1 to 3 years .      3,739      5,415        171         56         --           --      9,381
  Over 3 to 5 years .      3,907        210        670         --         --           --      4,787
  Over 5 to 10 years      22,027      3,863      2,029         --         --           --     27,919
  Over 10 to 20 years     13,877        364      7,707         --         --           --     21,948
  Over 20 years .....     35,566        210         --         --         --           --     35,776
                        --------   --------   --------   --------   --------     --------   --------
Total amount due ....   $ 83,990   $ 10,661   $ 10,583   $    154   $    186     $    152    105,726
                        ========   ========   ========   ========   ========     ========
                                                                               
Less:                                                                          
Allowance for loan losses.......                                                                 750
Net deferred loan fees..........                                                                 349
                                                                                             -------
  Loans receivable, net.........                                                            $104,627
                                                                                             =======
</TABLE>                                                            
                                                                             

                                       42

<PAGE>



         The following table sets forth the dollar amount of all loans due after
June 30, 1999 which have  pre-determined  interest rates and which have floating
or adjustable interest rates.

                                                        Floating or
                                             Fixed       Adjustable
                                             Rates         Rates        Total
                                             -----         -----        -----
                                                         (In Thousands)
      
      First mortgage - 1 to 4 family......  $43,305        $35,811     $79,116
      Commercial and other................    9,099            963      10,062
      Consumer - equity...................    6,424          4,153      10,577
      Consumer - lines of credit..........       --             56          56
      Consumer - education................       --             --          --
      Consumer - loans to depositors,
                     secured by savings...       --             --          --
                                            -------         ------      ------
          Total...........................  $58,828        $40,983     $99,811
                                             ======         ======      ======
      
      
         One- to  four-Family  Lending.  The  Bank's  primary  lending  activity
consists of the  origination of one- to four-family  residential  mortgage loans
secured by  property  located  in the Bank's  market  area.  The Bank  generally
originates one- to four-family  residential  mortgage loans in amounts up to 80%
of the lesser of the appraised value or selling price of the mortgaged  property
without requiring mortgage insurance. The Bank will originate a mortgage loan in
an amount up to 90% of the lesser of the  appraised  value or selling price of a
mortgaged  property,  however,  mortgage insurance for the borrower is required.
The Bank generally  originates and retains fixed rate and adjustable  rate loans
for retention in its portfolio.  A mortgage loan originated by the Bank, whether
fixed rate or adjustable  rate, can have a term of up to 30 years. The Bank also
originates one- to four-family  conforming  fixed rate loans for terms of 20 and
30 years primarily for sale in the secondary  mortgage  market.  These loans are
sold without recourse to the Bank by the buyer and the Bank receives a servicing
fee.  Servicing fee income has been immaterial  during the past five years.  All
other mortgage  products are generally held in portfolio and are serviced by the
Bank. The Bank offers fixed rate loans with a 15 year amortization  period and a
variety of adjustable rate loans.  The adjustable rate loans typically have a 15
to 30 year  amortization  period.  The Bank offers these loans with a fixed rate
for the first five, seven or ten years with repricing following every year after
that initial fixed period.  Also offered are loans with payment schedules and an
amortization  schedule  of 30 years but with full  payment due in either five or
seven years (balloon  loans).  In addition,  a five year fixed period is offered
with subsequent  repricing once every five years and a maximum  adjustment of 2%
per adjustment  period.  Adjustable rate loans limit the periodic  interest rate
adjustment  and the minimum and maximum  rates that may be charged over the term
of the loan based on the type of loan and various adjustable-rate  mortgage loan
products are offered and are targeted from time-to-time at discounted rates.

         The Bank's one- to four-family  residential  loans (both fixed rate and
adjustable rate) are generally  underwritten in accordance with Federal National
Mortgage  Association  ("FNMA")  guidelines,  regardless of whether they will be
sold in the secondary  market.  However,  the Bank originates some  shorter-term
loans  and  adjustable   rate,  large  dollar  amount  loans  that  exceed  FNMA
guidelines.  At June  30,  1998 we had 84 of these  loans  that  totalled  $24.1
million or 28.6% of our $84.0  million  portfolio of one- to  four-family  first
mortgage  loans.  We recently  increased our lending limit from $500,000 to $1.0
million for such a loan.  While these loans are generally made on the same terms
and  conditions  as our  lower  aggregate  dollar  amount  mortgage  loans,  the
relatively larger dollar amount of possible loss on each loan

                                       43

<PAGE>



makes these loans riskier than our other home mortgage loans.  Any exceptions to
our  underwriting  policy  for  such a loan  must be  approved  by the  Board of
Directors.  Because of the increase in our lending limit,  the aggregate  dollar
amount of these loans may increase in the future.

         Substantially all of the Bank's  residential  mortgages include "due on
sale" clauses,  which are provisions giving the Bank the right to declare a loan
immediately  payable if the borrower sells or otherwise transfers an interest in
the property to a third party.

         Property  appraisals on real estate  securing the Bank's  single-family
residential  loans  are  made  by  state  certified  and  licensed   independent
appraisers  approved by the Board of  Directors.  Appraisals  are  performed  in
accordance  with  applicable  regulations  and policies.  The Bank obtains title
insurance policies on all first mortgage real estate loans originated. Borrowers
generally advance funds with each monthly payment of principal and interest,  to
a loan escrow account from which the Bank makes  disbursements for such items as
real estate taxes and hazard insurance  premiums and mortgage insurance premiums
as they become due.  The Bank  charges a fee equal to a  percentage  of the loan
amount  (commonly  referred to as points) but may waive those  points to attract
first-time borrowers.

         Commercial Real Estate and Other Loans. The Bank originates  commercial
real estate  mortgage  loans and, to a much lesser extent,  commercial  business
loans.  The Bank's  commercial  real estate  mortgage loans are permanent  loans
secured by  improved  property  such as office  buildings,  retail  stores,  and
apartment buildings. Essentially all originated commercial real estate loans are
within the Bank's market area and all are within the State of New Jersey.  As of
June 30,  1998,  the  Bank  had 20 loans  secured  by  commercial  real  estate,
totalling $10.7 million,  or 10.1% of the Bank's total loan  portfolio,  with an
average principal balance of $533,000.  The largest  commercial real estate loan
had a balance of $2.2 million on June 30, 1998 and was  performing in accordance
with  its  contractual  terms.  Typically,  commercial  real  estate  loans  are
originated  in  amounts  up to 70%  of  the  appraised  value  of the  mortgaged
property.

         The Bank maintains a small number of commercial lines of credit made to
local businesses and professionals.  At June 30, 1998,  $98,000, or 0.1%, of the
Bank's total loan  portfolio  consisted of commercial  lines of credit.  Many of
these lines of credit are also secured by real property.  Commercial real estate
and business  loans  generally are deemed to entail  significantly  greater risk
than that  which is  involved  with  single  family  real  estate  lending.  The
repayment  of  commercial   loans  typically  is  dependent  on  the  successful
operations  and income  stream of the  commercial  real estate and the borrower.
Such risks can be significantly  affected by economic  conditions.  In addition,
commercial  lending generally requires  substantially  greater oversight efforts
compared to residential real estate lending.

         Consumer  Loans.  As of June 30, 1998 consumer  loans amounted to $11.1
million or 10.5% of the Bank's  total loan  portfolio  and consist  primarily of
home equity and home improvement  loans. To a lesser extent, the Bank originates
lines of credit,  student  loans,  loans  secured by savings  accounts and other
consumer  loans.  Consumer  loans are  originated  in the Bank's market area and
generally have  maturities of up to 15 years.  As of June 30, 1998, the Bank had
67 overdraft  accounts with an available line of $248,100.  For savings  account
loans,  the Bank will lend up to 90% of the account  balance.  Student loans are
originated and serviced through Student Loan Marketing Association (Sallie Mae),
affording  the Bank  the  ability  to offer  all of the  student  loan  programs
available to students without the burden of servicing them.


                                       44

<PAGE>



         Consumer  loans  have a  shorter  term  and  generally  provide  higher
interest rates than  residential  loans. The consumer loan market can be helpful
in improving the spread between average loan yield and costs of funds and at the
same time improve the  matching of the rate  sensitive  assets and  liabilities.
Management  is  considering   adding  new  consumer  loan  products,   including
automobile loans and additional personal loan options.

         Consumer loans entail greater risks than one-to-four-family residential
mortgage  loans,  particularly  consumer  loans  secured by rapidly  depreciable
assets such as  automobiles  or loans that are  unsecured.  In such  cases,  any
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 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.  Even for  consumer  loans
secured by real estate (most of our  consumer  loan  portfolio)  the risk to the
Bank is greater than that inherent in the  single-family  loan portfolio in that
the security for consumer  loans is generally not the first lien on the property
and  ultimate  collection  of amounts due may be  dependent on whether any value
remains  after  collection  by a holder  with a higher  priority  than the Bank.
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.  At June 30, 1998, there were
no consumer loans 90 days or more delinquent.  See also "--Non-performing  Loans
and Problem Assets--Collection Procedures."

         The  underwriting  standards  employed by the Bank for  consumer  loans
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. 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 primary  consideration;  however,  the underwriting process also
includes a comparison of the value of the collateral in relation to the proposed
loan amount. For home improvement and home equity loans and lines of credit, the
Bank lends a maximum of 80% of the value of the property.  See "--Non-performing
Loans and  Problem  Assets"  for  information  regarding  the  Bank's  loan loss
experience and reserve policy.

         Loans to One Borrower.  Under New Jersey and federal law, savings banks
have, subject to certain exemptions, lending limits to one borrower in an amount
equal to 15% of the  institution's  capital  accounts.  As of June 30, 1998, the
Bank's largest aggregation of loans to one borrower was $2.3 million, consisting
of loans secured by commercial real estate,  in the Ridgewood,  New Jersey area,
which was within the Bank's legal  lending limit to one borrower of $2.7 million
at such date.  At June 30,  1998,  the loans were  current.  The increase in the
capital of the Bank from this offering will increase its lending limit.

         Loan Solicitation and Processing. The Bank's primary source of mortgage
loan  applications is referrals from existing or past  customers.  The Bank also
originates loans solicited by independent  mortgage brokers. The Bank advertises
in local  newspapers and on the internet  through "Loan Search",  a free service
for New Jersey consumers seeking mortgage loans.

         Upon receipt of any loan  application  from a prospective  borrower,  a
credit  report and  verifications  are ordered to confirm  specific  information
relating to the loan  applicant's  employment,  income and credit  standing.  An
appraisal of the real estate  intended to secure the proposed loan is undertaken
by an independent fee appraiser.  In connection with the loan approval  process,
the Bank's officers analyze the loan applications and the property involved. All
residential, home equity, multi-

                                       45

<PAGE>



family,  construction  and  commercial  real estate  loans are  processed at the
Bank's main office by the Bank's loan committee which consists of two designated
officers  together with one outside  director.  The loan committee  approves all
loans,  other than loans over $500,000 and commercial loans over $50,000,  which
require approval of the Board of Directors.

         Loan applicants are promptly  notified of the decision of the Bank by a
letter  setting forth the terms and  conditions  of the  decision.  If approved,
these terms and conditions include the amount of the loan,  interest rate basis,
amortization  term,  a brief  description  of real estate to be mortgaged to the
Bank,  tax escrow and the notice of  requirement  of  insurance  coverage  to be
maintained to protect the Bank's interest.  The Bank requires title insurance on
first mortgage loans and fire and casualty insurance on all properties  securing
loans, which insurance must be maintained during the entire term of the loan.

         Loan  Purchases and Sales.  The Bank sells most  conforming  fixed rate
mortgage  loans it  originates  for 30 year and 20 year  terms in the  secondary
mortgage market to FNMA. In 1995, the Bank sold without recourse $4.3 million in
adjustable rate mortgages to a private  institutional  investor at a premium and
may,  from  time-to-time,  sell such loans or other  loans to  investors  in the
future.  The Bank  originates and holds home equity and home  improvement  loans
until  maturity.  In 1996, the Bank entered into an agreement with Sallie Mae to
sell all qualifying  student loans held by the Bank. The Bank originates student
loans through Sallie Mae and currently sells these loans prior to repayment. The
Bank has not purchased  loans in the secondary  market but may consider doing so
in the future.

         The following  table shows the balance of loans sold during the periods
presented. All of these sales were made into the secondary market.

    Six Months ended
        June 30,                            Years ended December 31,
- ------------------------   -----------------------------------------------------
          1998                    1997                1996               1995
- ------------------------   ------------------   -----------------   ------------
                                    (In thousands)
          $750                   $3,592               $736                $4,337
           ===                    =====                ===                 =====


         Loan Commitments.  The Bank generally grants  commitments to fund fixed
and  adjustable-rate  single-family  mortgage  loans for periods of 60 days at a
specified term and interest rate. The total amount of the Bank's  commitments to
extend  credit as of June 30, 1998,  December  31, 1997,  1996 and 1995 was $6.2
million, $2.2 million, $937,000 and $3.9 million, respectively.

         Loan  Origination  and Other Fees.  In  addition to interest  earned on
loans, the Bank receives loan origination and commitment fees for originating or
purchasing  loans.  In accordance  with GAAP, all loan  origination  fees net of
certain loan origination costs over the related life of the loan are amortized.

         The points  (percentage based fee the Bank charges to originate a loan)
the Bank  generally  charges  range up to 3% of the loan  amount on  residential
mortgages, construction loans and commercial real estate loans. The total amount
of deferred loan fees and net discounts on loans  originated and purchased as of
June 30, 1998 was $349,000.

         The Bank also  receives  other fees and  charges  relating  to existing
loans, which include prepayment penalties on commercial loans, late charges, and
fees  collected  in  connection   with  a  change  in  borrower  or  other  loan
modifications.  These fees and charges have not constituted a material source of
income.

                                       46

<PAGE>




Non-performing Loans and Problem Assets.

         Collection  Procedures.  The Bank's collection  procedures provide that
when a loan is 15 to 20 days delinquent,  the borrower is notified.  If the loan
becomes 30 days or more  delinquent,  the borrower is sent a written  delinquent
notice requiring payment. If the delinquency  continues,  subsequent efforts are
made to contact the  delinquent  borrower.  In certain  instances,  the Bank may
modify the loan or grant a limited  moratorium  on loan  payments  to enable the
borrower to reorganize his financial  affairs and the Bank attempts to work with
the borrower to establish a repayment  schedule to cure the  delinquency.  As to
mortgage  loans,  if the borrower is unable to cure the  delinquency  or reach a
payment  agreement  with  the Bank  within  90 days,  the  Bank  will  institute
foreclosure  actions.  If a  foreclosure  action  is  taken  and the loan is not
reinstated, paid in full or refinanced, the property is sold at judicial sale at
which the Bank may be the buyer if there are no  adequate  offers to satisfy the
debt.  Any property  acquired as the result of foreclosure or by deed in lieu of
foreclosure  is classified as real estate owned ("REO") until such time as it is
sold or otherwise disposed of by the Bank. When REO is acquired,  it is recorded
at the lower of the unpaid  principal  balance of the  related  loan or its fair
market value less estimated selling costs. The initial writedown of the property
is charged to the allowance for loan losses.

         As to consumer and unsecured  commercial  loans, the main thrust of the
Bank's  collection  efforts  is through  telephone  contact  and a  sequence  of
collection  letters.  If the Bank is unable to resolve the delinquency within 90
days,  the  delinquent  loans are  referred  to the  Bank's  local  counsel  for
collection.  Adjustors  are  required to  evaluate  each  assigned  account on a
case-by-case  basis,   within  the  parameters  of  the  Bank's  policies.   All
collections are done in accordance with the Fair Debt Collection Practices Act.

         Loans are reviewed on a regular  basis and are placed on a  non-accrual
status when they are determined to be impaired,  which,  generally, is when they
are more than 90 days delinquent. Loans may be placed on a non-accrual status at
any time if, in the opinion of management, the collection of additional interest
is  doubtful.  Interest  accrued  and  unpaid  at the time a loan is  placed  on
non-accrual status is charged against interest income.  Subsequent  payments are
either  applied to the  outstanding  principal  balance or  recorded as interest
income,  depending on the assessment of the ultimate collectibility of the loan.
At June 30, 1998,  the Bank had $6,000 of loans that were held on a  non-accrual
basis and held no REO.

                                       47

<PAGE>



         Non-performing  Assets. The following table sets forth information with
respect to the Bank's  non-performing  assets for the periods indicated.  During
the periods indicated the Bank had no restructured loans.

<TABLE>
<CAPTION>
                                               At June 30,                              At December 31,
                                               -----------   -------------------------------------------------------------
                                                  1998           1997          1996         1995        1994        1993
                                               -----------   ----------   -----------   ----------   ----------  ---------
                                                                             (Dollars in thousands)
<S>                                             <C>          <C>          <C>           <C>          <C>          <C>    
Loans accounted for on a non-accrual basis:
  First mortgage loans:
    1- to 4-family.............................  $       6    $      --    $      313    $     397    $     650    $ 1,668
    Commercial and other.......................         --           --            --           --           --         --
  Consumer loans:
    Equity.....................................         --           --            --           --           58        115
    Lines of credit............................         --           --            --           --           --         --
    Education..................................         --           --            --            3            8         --
    Loans to depositors,
      secured by savings.......................         --           --            --           --           --         --
                                                  --------     --------      --------    ---------     --------     ------
  Total........................................  $       6    $      --    $      313    $     400    $     716    $ 1,783
                                                  ========     ========     =========     ========     ========     ======
Loans past due 90+ days and
  still accruing...............................  $       2    $      --    $       --    $      --    $      --    $    --
                                                  ========     ========     =========     ========     ========     ======
Real estate owned..............................  $      --    $      --    $       --    $      --    $      --    $   138
                                                  ========     ========     =========     ========     ========     ======
Total non-performing assets....................  $       8    $      --    $      313    $     400    $     716    $ 1,921
                                                  ========     ========     =========     ========     ========     ======
Total non-accrual loans to net loans...........       0.01%          --%         0.28%        0.41%        0.82%      1.87%
                                                   =======     ========     =========     ========     ========     ======
Total non-accrual loans to total assets........         --%          --%         0.14%        0.22%        0.50%      1.37%
                                                  ========     ========     =========     ========     ========     ======
Total non-performing assets to total assets....         --%          --%         0.14%        0.22%        0.50%      1.48%
                                                  ========     ========     =========     ========     ========     ======
</TABLE>

                                       48

<PAGE>



         During the six months ended June 30, 1998 and the years ended  December
31,  1997,  1996,  and  1995,   approximately   $0,  $0,  $13,000  and  $22,000,
respectively  of interest  would have been recorded on loans  accounted for on a
non-accrual  basis if such loans had been current according to the original loan
agreements for the entire period.  These amounts were not included in the Bank's
interest  income for the respective  periods.  The amount of interest  income on
loans  accounted for on a  non-accrual  basis that was included in income during
the same periods was insignificant during the six months ended June 30, 1998 and
the years ended  December 31, 1997,  1996, and 1995,  respectively.  At June 30,
1998, the Bank had no loans classified as troubled debt restructuring.

         Classified   Assets.   Management,   in  compliance   with   regulatory
guidelines,  has instituted an internal loan review  program,  whereby loans are
classified as special  mention,  substandard,  doubtful or loss.  When a loan is
classified  as  substandard  or doubtful,  management is required to establish a
valuation  reserve  for loan losses in an amount  that is deemed  prudent.  When
management  classifies  a loan as a loss asset,  a reserve  equal to 100% of the
loan  balance is required to be  established  or the loan is to be  charged-off.
This  allowance  for loan losses is composed of an allowance  for both  inherent
risk associated with lending activities and particular problem assets.

         An asset is considered  substandard if it is inadequately  protected by
the paying capacity and net worth of the obligor or 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,  highly  questionable  and
improbable,  on the basis of currently existing facts,  conditions,  and values.
Assets classified as loss are those considered  uncollectible and of such little
value that their  continuance  as assets  without  the  establishment  of a loss
reserve is not  warranted.  Assets  which do not  currently  expose the  insured
institution to a sufficient  degree of risk to warrant  classification in one of
the  aforementioned  categories  but possess  credit  deficiencies  or potential
weaknesses  are required to be  designated  special  mention by  management.  In
addition,  each  loan  that  exceeds  $500,000  and  each  group of loans to one
borrower that exceeds  $500,000 is monitored more closely due to the potentially
greater losses from such loans.

         Management's  evaluation  of  the  classification  of  assets  and  the
adequacy  of the  reserve  for loan losses is reviewed by the Board on a regular
basis and by the regulatory agencies as part of their examination process.

Internal Classification of Assets
                                                           At
                                                        June 30,
                                                          1998
                                                      (In thousands)

Special mention.............................             $ 765
Substandard.................................                82
Doubtful ...................................                --
Loss .......................................                --
                                                          ----
     Total..................................             $ 847
                                                           ===



                                       49

<PAGE>



         Allowance  for Loan  Losses  and REO.  At least  quarterly,  the Bank's
management  evaluates the need to establish reserves against losses on loans and
other assets based on estimated  losses on specific loans and on any real estate
held for sale or investment  when a finding is made that a loss is estimable and
probable.  Such  evaluation  includes  a review  of all  loans  for  which  full
collectibility may not be reasonably assured and considers, among other matters,
the estimated market value of the underlying  collateral of problem loans, prior
loss  experience,  economic  conditions  and  overall  portfolio  quality.  Also
considered are trends in the loan portfolio,  expected  future loss  experience,
and industry reserve levels.  Provisions for losses are charged against earnings
in the period they are established. The Bank had $750,000 in allowances for loan
losses at June 30, 1998. The Bank held no REO at that date.

         While the Bank believes it has established  its existing  allowance for
loan losses in accordance with GAAP,  there can be no assurance that regulators,
in  reviewing  the  Bank's  loan  portfolio,   will  not  request  the  Bank  to
significantly  increase its allowance for loan losses,  or that general economic
conditions,  a deteriorating real estate market, or other factors will not cause
the Bank to  significantly  increase its allowance  for loans losses,  therefore
negatively affecting the Bank's financial condition and earnings.

         In  making  loans,  the Bank  recognizes  that  credit  losses  will be
experienced  and that the risk of loss will vary with,  among other things,  the
type of loan being made, the  creditworthiness  of the borrower over the term of
the loan and, in the case of a secured loan, the quality of the security for the
loan.

         It is the Bank's  policy to review its loan  portfolio,  in  accordance
with  regulatory  classification  procedures,  on at  least a  quarterly  basis.
Additionally,  the Bank maintains a program of reviewing loan applications prior
to making the loan and immediately after loans are made in an effort to maintain
loan quality.

                                       50

<PAGE>



         The following table sets forth certain information regarding the Bank's
allowance for loan losses at or for the dates indicated.

<TABLE>
<CAPTION>
                                                  At or for six months ended
                                                            June 30,                    At or for years ended December 31,
                                                      ---------------------- -------------------------------------------------------
                                                         1998       1997       1997       1996        1995        1994        1993
                                                                             (Dollars in thousands)

<S>                                                   <C>        <C>        <C>        <C>         <C>         <C>         <C>     
Balance at beginning of period ....................   $    618   $    606   $    606   $    593    $    528    $    464    $    372
Provision for loan losses .........................        132          6         12         12          60          60         112
Charge-offs .......................................         --         --         --          2          --          --          23
Recoveries ........................................         --         --         --          3           5           4           3
                                                      --------   --------   --------   --------    --------    --------    --------
Balance at end of period ..........................   $    750   $    612   $    618   $    606    $    593    $    528    $    464
                                                      ========   ========   ========   ========    ========    ========    ========

Total loans receivable(1) .........................   $104,627   $111,162   $106,465   $111,715    $ 96,405    $ 86,910    $ 95,376
                                                      ========   ========   ========   ========    ========    ========    ========
Average loans outstanding(1) ......................   $105,493   $110,586   $109,954   $105,170    $ 94,040    $ 87,369    $107,403
                                                      ========   ========   ========   ========    ========    ========    ========
Allowance for loan losses as a
  percent of total loans ..........................       0.72%      0.55%      0.58%      0.54%       0.62%       0.61%       0.49%
                                                      ========   ========   ========   ========    ========    ========    ========
Net loans charged off as a
  percent of average loans outstanding.............         --%        --%        --%        --%         --%         --%       0.02%
                                                      ========   ========   ========   ========    ========    ========    ========
</TABLE>

- -------------
(1)  includes loans held for sale


                                       51

<PAGE>



         The  following  table  exhibits a  breakdown  by loan  category  of the
allowance for loan losses.

                                         At June 30,              
                                 1998               1997          
                           ------------------   ------------------
                                  Percent of            Percent of
                                  Loans in               Loans in 
                                  Each                     Each   
                                  Category to          Category to
                           Amount Total Loans   Amount Total Loans
                           ------ -----------   ------ -----------
                                   (Dollars in thousands)

First mortgage -
  1- to 4-family..........   $596     79.44%   $509      81.76%   
Commercial and other......     75     10.08      53       9.33    
Consumer - equity.........     75     10.01      46       8.19    
Consumer - lines of credit      1      0.15       2       0.34    
Consumer - education......      1      0.18       1       0.13    
Consumer - loans
  to depositors,
  secured by savings......      2      0.14       1       0.25    


Unallocated ..............     --        --      --         --    
                             ----    ------    ----     ------    
     Total allowance
       for loan losses....   $750    100.00%   $612     100.00%   
                              ===    ======     ===     ======    

<TABLE>
<CAPTION>
                                                                   At December 31,
                           ---------------------------------------------------------------------------------------------------------
                               1997                1996                  1995                1994                   1993
                           ------------------- ------------------ ------------------  --------------------  ------------------------
                                  Percent of          Percent of            Percent of            Percent of            Percent of
                                   Loans in            Loans in              Loans in              Loans in              Loans in
                                     Each                Each                  Each                  Each                  Each
                                  Category to         Category to          Category to           Category to            Category to
                           Amount Total Loans  Amount Total Loans Amount   Total Loans  Amount   Total Loans   Amount   Total Loans
                           ------ -----------  ------ ----------- ------   -----------  ------   -----------   ------   -----------
                                                              (Dollars in thousands)
<S>                        <C>         <C>     <C>      <C>       <C>       <C>         <C>       <C>           <C>       <C>   
First mortgage -                                                                        
  1- to 4-family..........  $499        80.70%  $512     82.96%    $542       91.02%     $478      90.96%        $434      92.70%
Commercial and other......    60         9.66     54      9.73       18        3.25        15       3.12            8       2.54
Consumer - equity.........    56         9.04     38      6.89       30        5.32        32       5.35           20       4.10
Consumer - lines of credit     1         0.13     --      0.07       --        0.08        --       0.01           --         --
Consumer - education......     1         0.15      1      0.12        2        0.09         1       0.21            1       0.18
Consumer - loans                                                                        
  to depositors,                                                                        
  secured by savings......     1         0.32      1      0.23        1        0.24         2       0.35            1       0.48
                                                                                        
                                                                                        
Unallocated ..............    --           --     --        --       --          --        --         --           --         --
                             ---       ------    ---    ------     ----      ------       ---     ------          ---     ------
     Total allowance                                                                    
       for loan losses....  $618       100.00%  $606    100.00%    $593      100.00%      $528    100.00%        $464     100.00%
                             ===       ======    ===    ======      ===      ======        ===    ======          ===     ======
</TABLE>                                             

                                       52
<PAGE>



Investment Activities

         General.  New  Jersey-chartered  savings  banks have the  authority  to
invest in various  types of liquid  assets,  including  United  States  Treasury
obligations,  securities of various Federal  agencies,  certain  certificates of
deposits  of  insured  banks and  savings  institutions,  municipal  securities,
corporate debt securities and loans to other banking institutions.

         The Bank  maintains  liquid  assets  which may be invested in specified
short-term     securities     and     certain     other     investments.     See
"Regulation--Bank--Federal  Home Loan Bank System" and "Management's  Discussion
and Analysis of Financial  Condition  and Results of  Operations--Liquidity  and
Capital  Resources".  Liquidity  levels may be increased or decreased  depending
upon the yields on investment  alternatives and upon management's judgment as to
the   attractiveness   of  the  yields  then  available  in  relation  to  other
opportunities   and  its  expectation  of  future  yield  levels,   as  well  as
management's projections as to the short-term demand for funds to be used in the
Bank's loan origination and other  activities.  The Bank maintains an investment
securities  portfolio and a mortgage-backed  securities portfolio as part of its
investment  portfolio.  At June 30, 1998, the Bank had an investment  securities
portfolio  of  $14.2  million  (5.9%  of  total  assets)  and a  mortgage-backed
securities  portfolio  of $98.5  million  (40.6%  of total  assets),  consisting
primarily  of  U.S.  Government  Treasury  Securities,  U.S.  government  agency
obligations, obligations of states and political subdivisions. At June 30, 1998,
the market value of the  investment  securities  portfolio was $14.2 million and
the market value of the mortgage-backed  securities portfolio was $98.6 million.
See Notes 2 and 3 of the financial statements.

         Investment  Policies.  The  investment  policy  of the  Bank,  which is
established  by the Board of  Directors,  is  designed  to foster  earnings  and
liquidity within prudent interest rate risk guidelines,  while complementing the
Bank's lending  activities.  The policy provides for available for sale, held to
maturity, and trading classifications.  However, the Bank does not currently use
a trading  classification  and does not anticipate  doing so in the future.  The
policy permits  investments in high credit quality  instruments with diversified
cash  flows  while  permitting  the Bank to  maximize  total  return  within the
guidelines  set forth in the  Bank's  interest  rate risk,  funds and  liquidity
management policy.  Permitted  investments  include but are not limited to U. S.
government  obligations,   government  agency  or  government-sponsored   agency
obligations, state, county and municipal obligations, mortgage backed securities
and   collateralized   mortgage   obligations   guaranteed   by   government  or
government-sponsored  agencies,  investment grade corporate debt securities, and
commercial  paper. The Bank also invests in Federal Home Loan Bank overnight and
term deposits,  certificates of deposit of insured banks, and federal funds, but
these instruments are not considered part of the investment portfolio.

         The policy also includes several  specific  guidelines and restrictions
to insure  adherence  with  safe and  sound  activities.  The  policy  prohibits
investments in zero coupon securities with maturities over five years, high risk
mortgage  derivative  products  (as  defined  by  federal  banking  regulators),
transactions  with forward  settlement  dates in excess of 90 days, dual indexed
notes, and inverse floaters.  In addition,  the policy limits the maximum amount
of any single  transaction.  The Bank does not participate in hedging  programs,
interest rate swaps, or other activities  involving the use of off-balance sheet
derivative  financial  instruments.   Further,  the  Bank  does  not  invest  in
securities which are not rated investment grade.

         The Board has charged the  President,  Executive  Vice  President,  and
Chief Financial Officer to implement the policy.  The policy statement  requires
authorization by at least two of these three officers for approval of securities
transactions.  All transactions are reported to the Board of Directors  monthly,
with the  entire  portfolio  reported  quarterly,  including  market  values and
unrealized gains (losses).


                                       53

<PAGE>



         Investment  Securities.  The Bank  maintains a portfolio of  investment
securities  held to maturity.  The Bank also maintains a portfolio of investment
securities  available  for sale to enhance  total return on  investments.  These
assets are accounted at fair market value.  During the six months ended June 30,
1998 and the year ended  December  31, 1997 the Bank sold $7.0 million and $17.5
million of  securities,  respectively.  As of June 30, 1998, the market value of
investment securities available for sale was $11.7 million, with a cost basis of
$11.6 million.

         Mortgage-backed   Securities.   The  Bank  invests  in  mortgage-backed
securities to provide earnings,  liquidity,  cash flows, and  diversification to
the  Banks'  overall  balance  sheet.  These   mortgage-backed   securities  are
classified as either  available for sale or held to maturity.  These  securities
are participation  certificates issued and guaranteed by the Government National
Mortgage Association ("GNMA") the Federal National Mortgage Association ("FNMA")
and the Federal Home Loan Mortgage Association ("FHLMC") and secured by interest
in  pools  of  mortgages.   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 secured
by single-family mortgages.

         The Bank also invests in mortgage-related  securities,  primarily CMOs,
issued or sponsored by GNMA, FNMA, FHLMC, as well as private issuers. CMOs are a
type of debt security  that  aggregates  pools of mortgages and  mortgage-backed
securities  and  creates  different  classes  of  CMO  securities  with  varying
maturities and amortization  schedules as well as a residual  interest with each
class having different risk characteristics.  The cash flows from the underlying
collateral are usually divided into "tranches" or classes whereby  tranches have
descending priorities with respect to the distribution of principal and interest
repayment of the underlying  mortgages and mortgage backed securities as opposed
to pass through mortgage backed  securities where cash flows are distributed pro
rata to all security holders. Unlike mortgage  backed-securities from which cash
flow is  received  and  prepayment  risk is  shared  pro rata by all  securities
holders, cash flows from the mortgages and mortgage backed securities underlying
CMOs are paid in accordance with a predetermined  priority to investors  holding
various  tranches of such  securities or  obligations.  A particular  tranche or
class  may  carry  prepayment  risk  which  may be  different  from  that of the
underlying collateral and other tranches.  CMOs attempt to moderate reinvestment
risk  associated with  conventional  mortgage-backed  securities  resulting from
unexpected  prepayment activity.  Management believes these securities represent
attractive alternatives relative to other investments due to the wide variety of
maturity, repayment and interest rate options available.

         Other   Securities.   Other  securities  used  by  the  Bank,  but  not
necessarily included in the investment portfolio,  consist of equity securities,
interest-bearing  deposits  and federal  funds  sold.  Equity  securities  owned
consist of 400 shares of Federal  National  Mortgage  Association  common  stock
(included in the investment  securities  portfolio) and 19,486 shares of Federal
Home  Loan  Bank of New  York  (FHLB  NY)  common  stock.  As an  approved  FNMA
Seller-Servicer  and as a member of the FHLB NY,  ownership of common  shares is
required.  The remaining  securities provide  diversification and complement the
Bank's overall investment strategy.


                                       54

<PAGE>



Investment Portfolio

         The  following  table  sets  forth  the  carrying  value of the  Bank's
investment securities portfolio, and mortgage-backed securities portfolio at the
dates  indicated.  At June 30,  1998,  the fair value of the  Bank's  investment
securities portfolio and mortgage-backed securities portfolio were $14.2 million
and $98.6 million, respectively.

<TABLE>
<CAPTION>
                                                       At June 30,                             At December 31,
                                                       -----------   ---------------------------------------------------------------
                                                           1998                 1997                1996                 1995
                                                           ----                 ----                ----                 ----
                                                                                 (In thousands)
<S>                                                     <C>                  <C>                 <C>                  <C>     
Investment Securities Held to Maturity:                                                    
 U.S. Government Securities.........................     $ 1,575             $  1,771             $ 2,328              $   761
 U.S. Agency Securities.............................         920                7,895              10,393               23,081
                                                         -------               ------              ------               ------
   Total Investment Securities Held to Maturity.....       2,495                9,666              12,721               23,842
Investment Securities Available for Sale:
  U.S. Government Securities........................         499                  498                 493                  496
  U.S. Agency Securities............................       6,501               23,193              40,103               16,909
  Municipal Securities..............................       4,704                3,241               2,599                   --
  Equity Securities(1)..............................          26                   22                  16                   12
                                                         -------              -------              ------               ------
    Total Investment Securities Available For Sale..      11,730               26,954              43,211               17,417
Mortgage-backed Securities Held to Maturity.........      12,794               14,356              16,611               19,179
Mortgage-backed Securities Available For Sale.......      85,679               50,099              19,359               13,041
                                                         -------              -------              ------               ------
   Total Investment and Mortgage-backed
   Securities.......................................    $112,698             $101,075             $91,902              $73,479
                                                         =======              =======              ======               ======
</TABLE>


- ----------------
(1)  Equity  securities  consist  of 400  shares of  Federal  National  Mortgage
     Association common stock (requirement of being a Seller-Servicer).

                                       55

<PAGE>



         Investment Portfolio Maturities. The following table sets forth certain
information   regarding  the  carrying  values,   weighted  average  yields  and
maturities of the Bank's investment and mortgage-backed  securities portfolio at
June 30, 1998.

<TABLE>
<CAPTION>
                             One Year or Less  One to Five Years Five to Ten Years More than Ten Years Total Investment Securities
                             ----------------  ----------------- ----------------- ------------------- -----------------------------
                             Carrying Average  Carrying Average  Carrying Average   Carrying Average   Carrying Average   Market
                              Value    Yield    Value    Yield    Value    Yield      Value   Yield      Value   Yield     Value
                              -------  ------  -------  -------  -------  -------    ------- -------    ------- -------   ------
                                                                    (Dollars in Thousands)                       
<S>                         <C>        <C>    <C>        <C>     <C>       <C>       <C>      <C>      <C>       <C>      <C>     
Investment Securities:                                                                                                    
  U.S. Government                                                                                                         
    Securities.............  $   500    5.13%  $   167    9.38%   $   746   7.30%    $   662  5.11%    $  2,075  6.25%    $  2,075
  U. S. Agency Securities..      920    5.19     4,001    6.51         --     --       2,500  7.07        7,421  6.54        7,421
  Municipal Securities.....       --      --        --      --         --     --       4,704  5.25        4,704  5.25        4,704
  Equity Securities(1).....       26    4.56        --      --         --     --          --    --           26  4.56           26
                             -------    ----   -------    ----    -------  -----     ------- -----     --------  ----      -------
    Total Investment                                                                                                      
      Securities...........    1,446    5.16     4,168    6.62        746   7.30       7,866  5.82       14,226  6.06       14,226
Mortgage-backed Securities.       --      --    10,206    6.82     25,581   7.72      62,686  8.39       98,473  8.06       98,632
                             -------   -----   -------    ----     ------   ----      ------  ----     --------  ----      -------
    Total Investments......  $ 1,446    5.16%  $14,374    6.77%   $26,327   7.71%    $70,552  8.10%    $112,699  7.81%    $112,858
                             =======    ====   =======    ====     ======   ====      ======  ====     ========  ====      =======
                                                                                                                         
</TABLE>
- -------------------
(1)  Equity  securities  consist  of 400  shares of  Federal  National  Mortgage
     Association common stock (requirement of being a Seller-Servicer).

                                       56

<PAGE>



Sources of Funds

         General.  Deposits are the major source of the Bank's funds for lending
and other investment  purposes.  Borrowings may be used on a short-term basis to
compensate for reductions in the  availability  of funds from other sources.  In
addition  to  deposits  and  borrowings,  the Bank  derives  funds from loan and
mortgage-backed  securities principal repayments,  and proceeds from the sale of
mortgage-backed  securities and investment securities.  Loan and mortgage-backed
securities  payments  are a relatively  stable  source of funds,  while  deposit
inflows are significantly  influenced by general interest rates and money market
conditions.  They also may be used on a longer-term basis for interest rate risk
management and general business purposes.

         Deposits.  The Bank  offers a variety of deposit  accounts,  although a
majority  of  deposits  are in  fixed-term,  market-rate  certificate  accounts.
Deposit account terms vary, primarily as to the required minimum balance amount,
the amount of time that the funds  must  remain on  deposit  and the  applicable
interest rate.

         The Bank's current  deposit  products  include  certificates of deposit
accounts  ranging  in  terms  from 91 days to five  years  as well as  passbook,
statement,  NOW, and money  market  accounts.  Included in these are  individual
retirement  accounts  (IRAs).  The Bank does not negotiate its interest rates on
any of its certificates of deposit.

         Deposits are obtained  primarily from residents in northwestern  Bergen
County, New Jersey.  The Bank attracts deposit accounts by offering  outstanding
service, competitive interest rates, and convenient locations and service hours.
The Bank uses  traditional  methods of  advertising to attract new customers and
deposits,  including radio,  direct mail and print media  advertising.  The Bank
does not utilize the services of deposit brokers and management believes that an
insignificant  number  of  deposit  accounts  are held by  non-residents  of New
Jersey.

         The Bank pays  interest on its deposits  which are  competitive  in its
market.  Interest rates on deposits are set weekly by senior  management,  based
upon a number of factors, including: (1) the previous week's deposit flow; (2) a
current survey of a selected group of competitors'  rates for similar  products;
(3)  external  data  which  may  influence   interest   rates;   (4)  investment
opportunities and loan demand; and (5) scheduled maturities.

         Because  of the large  percentage  of  certificates  of  deposit in the
deposit  portfolio  (75.8% at June 30,  1998),  the  Bank's  liquidity  could be
reduced if a significant  amount of certificates  of deposit,  maturing within a
short period of time, were not renewed. Most certificates of deposit remain with
the Bank  after  they  mature  and the Bank  believes  that this will  continue.
However,  the need to retain these time deposits  could result in an increase in
the Bank's cost of funds.


                                       57

<PAGE>



Deposit Portfolio

         Deposits in the Bank as of June 30, 1998,  were  represented by various
types of savings programs described below.

<TABLE>
<CAPTION>

                                                                                      Balances            Percentage
                                                                 Interest               as of              of Total
Category                              Term                        Rate(1)           June 30, 1998          Deposits
- --------                                                          -------           -------------          --------
                                                                                   (In thousands)

<S>                                  <C>                           <C>                <C>                    <C>   
Traditional(2)                        None                          3.21%              $ 29,126               14.67%
NOW Accounts(3)                       None                          2.29                 15,165                7.64
Money Market Accounts                 None                          2.98                  3,807                1.92

Certificates of Deposit:
  Fixed Term, Fixed Rate              3 months                      4.41                  5,807                2.92
  Fixed Term, Fixed Rate              6 months                      5.07                 18,412                9.27
  Fixed Term, Fixed Rate              7 months                      5.75                     17                0.01
  Fixed Term, Fixed Rate              8 months                      5.56                    220                0.11
  Fixed Term, Fixed Rate              9 months                      5.51                  6,004                3.02
  Fixed Term, Fixed Rate              12 months                     5.28                 21,506               10.83
  Fixed Term, Fixed Rate              13 months                     5.79                  1,831                0.92
  Fixed Term, Fixed Rate              18 months                     5.81                 32,914               16.57
  Fixed Term, Fixed Rate              24 months                     5.84                 26,655               13.42
  Fixed Term, Fixed Rate              30 months                     5.89                 13,365                6.73
  Fixed Term, Fixed Rate              36 months                     5.69                    153                0.08
  Fixed Term, Fixed Rate              60 months                     5.67                  6,320                3.18
  Fixed Term, Fixed Rate              120 months                    6.44                  2,473                1.25
  Jumbo Certificates(4)                                                                  14,827                7.46
                                                                                        -------             -------
     Total Certificates of Deposit                                                      150,504               75.77
                                                                                        -------              ------
                                      Total                                            $198,602              100.00%
                                                                                        =======              ======
</TABLE>

- --------------
(1)  Weighted average interest rates as of June 30, 1998.
(2)  Consists of passbook  accounts,  statement  savings accounts and childrens'
     accounts (the Moola Moola program).
(3)  Weighted  average  interest rate based upon  interest  bearing NOW accounts
     only.
(4)  Interest rate and term for jumbo certificates  (certificates with a balance
     of  $100,000  or more) may vary  depending  on the term of  certificate  of
     deposits offered.


                                       58

<PAGE>



Time Deposits by Rate

         The following table sets forth the time deposits in the Bank classified
by interest rate as of the dates indicated.


                      At June 30,                At December 31,
                     -----------   ------------------------------------------
                         1998          1997          1996          1995
                     -----------   -----------   -----------   --------------
                                            (In thousands)

Interest Rate
  2.01-4.00%......   $         1   $         1   $        --   $        --
  4.01-6.00%......       125,575       126,204       122,799        83,651
  6.01-8.00%......        24,928        24,596        11,975        30,493
                         -------       -------       -------       -------
  Total...........      $150,504      $150,801      $134,774      $114,144
                         =======       =======       =======       =======


Time Deposits Maturity Schedule

         The  following  table  sets forth the  amount  and  maturities  of time
deposits at June 30, 1998.

<TABLE>
<CAPTION>
                                                        Amount Due
                      ------------------------------------------------------------------------
                      Six months ended    Year ended     Year ended       After
                        December 31,     December 31,   December 31,  December 31,
                           1998             1999           2000          2000         Total
                      ---------------   ------------   ------------   -----------   ----------
Interest Rate
- -------------
                                                      (In thousands)

<S>                        <C>            <C>            <C>            <C>          <C>     
  2.01-4.00%.....           $     -        $     -        $     1        $    -       $      1
  4.01-6.00%.....            47,218         70,108          6,483         1,766        125,575
  6.01-8.00%.....                14         15,520          6,283         3,111         24,928
                             ------         ------         ------         -----        -------
  Total..........           $47,232        $85,628        $12,767        $4,877       $150,504
                             ======         ======         ======         =====        =======
</TABLE>



                                       59

<PAGE>



Jumbo Certificates of Deposit

         The  following  table  shows the amount of the Bank's  certificates  of
deposit of  $100,000  or more by time  remaining  until  maturity as of June 30,
1998.

                                                                  Certificates
Maturity Period                                                    of Deposit
- ---------------                                                    ----------
                                                                 (In thousands)
Within three months...................................               $ 3,018
Three through six months..............................                 2,039
Six through twelve months.............................                 6,320
Over twelve months....................................                 3,450
                                                                      ------
                                                                     $14,827
                                                                     =======



         Savings  Deposit  Activity.  The following table sets forth the savings
activities of the Bank for the periods indicated:

                             Six Months Ended
                                  June 30,          Years Ended December 31,
                             -------------------  ----------------------------
                               1998      1997       1997      1996     1995
                               ----      ----       ----      ----     ----
                                               (In thousands)
Net increase (decrease)
  before interest credited   $   (61)   $11,145   $14,402   $15,930   $20,306
Interest credited ........     4,774      4,262     8,936     7,603     6,518
                             -------    -------   -------   -------   -------
Net increase in savings
  deposits ...............   $ 4,713    $15,407   $23,338   $23,533   $26,824
                             =======    =======   =======   =======   =======



         Borrowings.  Deposits  are the  primary  source of funds for the Bank's
lending and investment  activities and for its general  business  purposes.  The
Bank,  as the need arises,  relies upon  advances from the FHLB NY to supplement
its  supply of  lendable  funds  and to meet  deposit  withdrawal  requirements.
Advances from the FHLB NY are typically  secured by the Bank's stock in the FHLB
and a portion of the  Bank's  residential  mortgage  loans and may be secured by
other assets  (principally  securities which are obligations of or guaranteed by
the U.S.  Government).  The Bank funds loan demand and investment  opportunities
out of  current  loan  and  mortgage-backed  securities  repayments,  investment
maturities  and new  deposits.  However,  the Bank has utilized FHLB advances to
supplement  these  sources  and as a match  against  certain  assets in order to
better manage interest rate risk.


                                       60

<PAGE>



         The following  table sets forth  information  concerning  FHLB advances
during the periods indicated (includes both short- and long-term advances).

<TABLE>
<CAPTION>
                                     At or For the
                                    Six Months Ended            At or For the Years
                                        June 30,                 Ended December 31,
                                  --------------------   ----------------------------------
                                     1998       1997          1997        1996      1995
                                     ----       ----          ----        ----      ----
                                                     (Dollars in thousands)
<S>                                <C>        <C>          <C>         <C>        <C>    
FHLB advances:
Average balance outstanding.......  $18,009    $25,995      $22,012     $32,210    $13,833
Maximum amount outstanding
    at any month-end during       
    the period....................   25,436     28,400       28,400      38,972     17,829
Balance outstanding at
  end of period...................   25,432     19,181       16,282      28,400     16,012
Weighted average interest
    rate during the period........     5.77%      5.83%        5.93%       5.81%      6.37%
Weighted average
    interest rate at
    the end of the period.........     5.63%      5.89%        6.00%       5.86%      6.11%

</TABLE>

Subsidiary Activity

         The Bank is permitted to invest its assets in the capital  stock of, or
originate secured or unsecured loans to, subsidiary corporations.  The Bank does
not have any subsidiaries.

Personnel

         As of June  30,  1998,  the  Bank  had 28  full-time  employees  and 13
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining  unit.  The Bank believes its  relationship  with its employees to be
satisfactory.

Competition

         The Bank faces strong competition in its attraction of deposits,  which
are its primary  source of funds for  lending,  and in the  origination  of real
estate  and  consumer  loans.  The Bank's  competition  for  deposits  and loans
historically  has come from other  savings  institutions  and  commercial  banks
located in the Bank's market area. The Bank also competes with mortgage  banking
companies for real estate loans, and commercial  banks and savings  institutions
for consumer  loans;  and faces  competition  for investor funds from short-term
money market  securities  and corporate and  government  securities.  The Bank's
primary market area is northwestern Bergen County, New Jersey.

         The Bank competes for loans by charging  competitive interest rates and
loan fees,  and  emphasizing  outstanding  service for its  customers.  The Bank
offers consumer banking services such as passbook and NOW accounts, certificates
of deposit,  retirement  accounts,  consumer  and  mortgage  loans and  provides
drive-up  facilities,  automated teller machines and overdraft  protection.  The
emphasis on outstanding  service  differentiates the Bank in its competition for
deposits. The Bank offers overall market rates on deposits. Although the bank is
ranked  first  in  deposit  share  in  its  primary  market  area,  many  of the
competitors of the Bank offer a much broader array of services and products.

                                       61

<PAGE>




Properties and Equipment

         The Bank's  executive  offices are located at 531 North Maple Avenue in
Ridgewood,  New Jersey.  The Bank conducts its business  through three  offices,
which are located in Ridgewood and Mahwah,  New Jersey. The following table sets
forth the  location  of each of the  Bank's  offices,  the year the  office  was
acquired and the net book value of each office.

                                                               Net Book
                               Year Facility                  Value as of
                                 Opened or       Leased or      June 30,
Office Location                  Acquired          Owned          1998
- ---------------                  ---------       --------     -----------

Broad Street Office
  55 North Broad Street
  Ridgewood, NJ 07450              1964           Leased         $292,000

Mahwah Office
  6 East Ramapo Avenue
  Mahwah, NJ 07430                 1995           Leased          246,000

Maple Avenue Office
  531 North Maple Avenue
  Ridgewood, NJ 07450              1995            Owned        1,101,000
                                                                ---------

TOTAL                                                          $1,639,000
                                                               ==========


         The Broad  Street  office  lease is dated  April 6, 1975 with a term of
thirty years. The Mahwah office lease has a term of twelve years. Each lease has
a renewal  option.  The Bank has a limited  service  branch open several hours a
week that is located in a nursing home in Allendale, New Jersey.

         As of June 30, 1998, the net book value of land, buildings,  furniture,
and equipment owned by the Bank, less  accumulated  depreciation,  totalled $2.2
million.  Regardless of whether the offering is completed, the Bank is exploring
the purchase of a building to serve as an additional  branch office and to house
administrative  operations  of  the  Bank.  The  Bank  has  estimated  that  the
acquisition and refurbishment  costs for this purpose could total  approximately
$6.0 million.

Legal Proceedings

         The Bank,  from time to time, is a party to routine  litigation,  which
arises in the  normal  course of  business,  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  business  of the Bank.  There were no  lawsuits
pending or known to be contemplated against the Bank at June 30, 1998 that would
have a material effect on our operations or income.



                                       62

<PAGE>
                                   REGULATION

         Set forth below is a brief  description of certain laws which relate to
us.  The  description  is not  complete  and is  qualified  in its  entirety  by
reference to applicable laws and regulations.

Bank

         General.  As a New Jersey chartered savings bank insured by the Savings
Association  Insurance  Fund (the  "SAIF"),  the Bank is  subject  to  extensive
regulation and examination by the New Jersey Department of Banking and Insurance
(the  "Department"),  the FDIC, which insures its deposits to the maximum extent
permitted  by law,  and to a much lesser  extent,  by the Federal  Reserve.  The
federal and state laws and  regulations  which are applicable to banks regulate,
among other things, the scope of their business, their investments, the reserves
required  to be  kept  against  deposits,  the  timing  of the  availability  of
deposited  funds and the nature and amount of and  collateral for certain loans.
The laws and regulations  governing the Bank generally have been  promulgated to
protect  depositors  and not for the  purpose of  protecting  stockholders.  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  regulation,  whether by the  Department,  the FDIC or the United
States  Congress could have a material  adverse impact on the Company,  the Bank
and their operations.

         New  Jersey  Savings  Bank  Law.  The New  Jersey  Banking  Act of 1948
("Banking  Code")  contains  detailed  provisions  governing  the  organization,
location of offices,  rights and  responsibilities of directors,  officers,  and
employees,  as well as corporate powers,  savings and investment  operations and
other aspects of the Bank and its affairs.  The Banking Code delegates extensive
rule-making  power and  administrative  discretion to the Department so that the
supervision and regulation of state chartered  savings banks may be flexible and
readily responsive to changes in economic  conditions and in savings and lending
practices.

         One of the  purposes of the Banking  Code is to provide  savings  banks
with the  opportunity  to be fully  competitive  with each  other and with other
financial  institutions existing under other state, federal and foreign laws. To
this end, the Banking Code  provides  state-chartered  savings banks with all of
the  powers  enjoyed  by  federal  savings  and loan  associations,  subject  to
regulation by the Department.  Federal law,  however,  prohibits state chartered
institutions  from  making new  investments,  loans,  or  becoming  involved  in
activities  as principal  and equity  investments  which are not  permitted  for
national banks unless (1) the FDIC  determines  the activity or investment  does
not pose a significant  risk of loss to the appropriate  deposit  insurance fund
and (2) the  savings  bank  meets  the  fully  phased-in  capital  requirements.
Accordingly,  the ability of the Banking  Code to provide  additional  operating
authority to the Bank is limited by federal law.

         The Department  generally  examines the Bank not less  frequently  than
every two years.  The Department  may order any savings bank to discontinue  any
violation  of law or unsafe or  unsound  business  practice  and may  direct any
director,  officer,  attorney  or  employee  of a  savings  bank  engaged  in an
objectionable  activity,  after the  Department  has ordered the  activity to be
terminated,  to show cause at a hearing  before the  Department  why such person
should not be removed.


                                       63

<PAGE>



         Insurance of Deposit  Accounts.  The deposit  accounts held by the Bank
are insured by the SAIF to a maximum of  $100,000  for each  insured  member (as
defined by law and  regulation).  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 institution's primary regulator.

         As a member of the SAIF, the Bank paid an insurance premium to the FDIC
equal to a minimum  of 0.23% of its  total  deposits.  The FDIC  also  maintains
another insurance fund, the Bank Insurance Fund ("BIF"), which primarily insures
commercial  bank deposits.  In 1996, the annual  insurance  premium for most BIF
members  was lowered to $2,000.  The lower  insurance  premiums  for BIF members
placed SAIF members at a competitive disadvantage to BIF members.

         Effective  September  30,  1996,  federal  law was revised to mandate a
one-time  special  assessment on SAIF members such as the Bank of  approximately
0.657% of  deposits  held on March 31,  1995.  Beginning  January 1,  1997,  the
deposit  insurance  assessment  for most SAIF  members  was reduced to 0.064% of
deposits on an annual  basis  through the end of 1999.  During this same period,
BIF  members  will be assessed  approximately  0.013% of  deposits.  After 1999,
assessments  for BIF and SAIF members  should be the same.  It is expected  that
these continuing assessments for both SAIF and BIF members will be used to repay
outstanding  Financing  Corporation  bond  obligations.  As a  result  of  these
changes,  beginning January 1, 1997, the rate of deposit insurance  assessed the
Bank declined by approximately 70%.

         Regulatory Capital  Requirements.  Under FDIC regulations,  the Bank is
required  to  maintain  minimum  leverage  capital (a ratio of Tier 1 capital to
total risk-weighted assets) of 4%. For institutions other than those most highly
rated by the FDIC,  additional  capital  of at least 100 to 200 basis  points is
required.   Tier  1  capital  is  the  sum  of  common   stockholders'   equity,
noncumulative  perpetual  preferred  stock  (including any related  surplus) and
minority  investments in certain  subsidiaries,  less certain intangible assets,
deferred  tax  assets,  certain  identified  losses and certain  investments  in
securities  subsidiaries.  As a SAIF-insured,  state-chartered savings bank, the
Bank must  currently  also  deduct  from Tier 1 capital  an amount  equal to its
investments  in, and  extensions of credit to,  subsidiaries  engaged in certain
activities not permissible for national banks.

         In addition to the leverage  ratio,  the Bank must  maintain a ratio of
qualifying  total capital to risk- weighted assets of at least 8.0%, of which at
least four percentage  points must be Tier 1 capital.  Qualifying  total capital
consists  of Tier 1 capital  plus Tier 2 or  supplementary  capital  items which
include  allowances for loan losses in an amount of up to 1.25% of risk-weighted
assets,  cumulative  preferred stock and preferred stock with a maturity of over
20 years and certain other capital instruments.  The includable amount of Tier 2
capital cannot exceed the institution's Tier 1 capital. Qualifying total capital
is  further  reduced  by the amount of the  bank's  investments  in banking  and
finance  subsidiaries that are not consolidated for regulatory capital purposes,
reciprocal  cross-holdings  of  capital  securities  issued  by other  banks and
certain other deductions. Under the FDIC's risk-weighted system, all of a bank's
balance sheet assets and the credit  equivalent  amounts of certain  off-balance
sheet items are assigned to risk weight categories.  The aggregate dollar amount
of each category is multiplied by the risk weight assigned to that category. The
sum of these weighted values equals the bank's risk-weighted assets.

         Pursuant to New Jersey banking law the minimum  leverage  capital for a
depository  institution  is a ratio of Tier 1  capital  to  total  risk-weighted
assets of four percent. However, the Department may require a higher ratio for a
particular depository institution.

                                       64

<PAGE>




         New Jersey banking law requires that a depository  institution maintain
qualifying  capital of at least eight  percent of its risk weighted  assets.  At
least four  percent of this  qualifying  capital  shall be in the form of Tier 1
capital.  For purposes of New Jersey banking law, risk weighted  assets,  Tier 1
capital,  and  total  assets  are  defined  in the  same  manner  as in the FDIC
regulations.

         The Bank was in  compliance  in both  the FDIC and New  Jersey  capital
requirements   at  June  30,  1998.  See   "Historical  and  Pro  Forma  Capital
Compliance."

         Regulatory  Capital   Distributions.   Following  the   reorganization,
earnings of the Bank  appropriated to bad debt reserves and deducted for federal
income tax purposes will not be available for payment of cash dividends or other
distributions  to stockholders  without payment of taxes at the then current tax
rate by the Bank on the amount of earnings  removed  from the  reserves for such
distributions.

         Dividends  payable by the Bank to the Company and dividends  payable by
the Company to stockholders  will be subject to various  additional  limitations
imposed by federal and state laws,  regulations and policies  adopted by federal
and state  regulatory  agencies.  The Bank will be  required  by federal  law to
obtain FDIC  approval for the payment of dividends if the total of all dividends
declared  by the Bank in any year exceed the total of the Bank's net profits (as
defined)  for that  year and the  retained  net  profits  (as  defined)  for the
preceding two years,  less any required  transfers to surplus.  Under New Jersey
law, the Bank may not pay dividends unless, following payment, the capital stock
of the Bank would be unimpaired and (a) the Bank will have a surplus of not less
than 50% of its capital  stock,  or, if not,  (b) the payment of such  dividends
will not reduce the surplus of the Bank.

         Under applicable regulations,  the Bank would be prohibited from making
any capital  distributions  if,  after making the  distribution,  the Bank would
have:  (i) a total  risk-based  capital  ratio of less than 8.0%;  (ii) a Tier 1
risk-based  capital ratio of less than 4.0%;  or (iii) a leverage  ratio of less
than 4.0%, unless a higher ratio is required by the Department.

         The Bank was in  compliance  with both the FDIC and New Jersey  capital
distribution  requirements  at June 30,  1998.  See  "Historical  and Pro  Forma
Capital Compliance."

         Qualified  Thrift Lender Test.  The Bank must  maintain an  appropriate
level of certain  investments  ("Qualified  Thrift  Investments")  and otherwise
qualify as a qualified thrift lender ("QTL"), in order to continue to enjoy full
borrowing  privileges  from the FHLB NY. The  required  percentage  of Qualified
Thrift  Investments is 65% of portfolio assets.  In addition,  savings banks may
include  shares  of stock of the  Federal  Home  Loan  Banks,  FNMA and FHLMC as
qualifying  QTL  assets.  Compliance  with the QTL test is measured on a monthly
basis  in nine  out of every 12  months.  As of June 30,  1998,  the Bank was in
compliance with its QTL requirement.

         Transactions With Affiliates.  Generally,  restrictions on transactions
with affiliates require that transactions between the Bank and its affiliates be
on terms  as  favorable  to the Bank as  transactions  with  non-affiliates.  In
addition,  certain of these  transactions  are restricted to a percentage of the
Bank's  capital.  Collateral  in  specified  amounts must usually be provided by
affiliates  in order to receive  loans  from the Bank.  Within  certain  limits,
affiliates   are   permitted   to  receive  more   favorable   loan  terms  than
non-affiliates.


                                       65

<PAGE>



         Federal  Home  Loan Bank  System.  The Bank is a member of the FHLB NY,
which is one of 12 regional FHLBs. Each FHLB serves as a reserve or central bank
for its members within its assigned  region.  It is funded  primarily from funds
deposited  by its members and  proceeds  derived  from the sale of  consolidated
obligations of the FHLB System.  It makes loans to members  (i.e.,  advances) in
accordance with policies and procedures established by the board of directors of
the FHLB. The FHLB imposes various  limitations on advances such as limiting the
amount of certain types of real estate  related  collateral to 30% of a member's
capital and limiting total advances to a member.

         As a member, we are required to purchase and maintain stock in the FHLB
NY in an  amount  equal  to at  least  1% of its  aggregate  unpaid  residential
mortgage loans, home purchase contracts or similar  obligations at the beginning
of each year.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  associations  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
in low and moderate income housing projects.

         Federal  Reserve System.  The Federal  Reserve  requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal  time deposits.  At June 30, 1998, the Bank
met its reserve requirements.

Company

         General.  As a bank holding  company,  we will be subject to regulation
and  supervision by the Board of Governors of the Federal  Reserve System and by
the Department. This regulation is generally intended to ensure that the Company
limits its activities to those allowed by law and that it operates in a safe and
sound manner without  endangering the financial  health of its subsidiary  bank.
The mutual  holding  company  will also be a bank  holding  company  and will be
subject to the regulations summarized below.

         Federal  Law and Other  Limitations.  A bank  holding  company  may not
acquire  direct or indirect  ownership  or control of more than 5% of the voting
shares of any bank,  or increase its  ownership or control of any bank,  without
prior approval of the Federal  Reserve.  In  determining  whether to authorize a
bank holding  company (or a company that will become a bank holding  company) to
acquire  control of a bank,  the Federal  Reserve takes into  consideration  the
financial and managerial resources of the bank holding company, as well as those
of the bank to be acquired,  and considers  whether the acquisition is likely to
have  anti-competitive  effects or other adverse effects. A bank holding company
may not acquire any bank located outside of the state in which the operations of
the  existing  bank  subsidiaries  of the bank holding  company are  principally
conducted  unless  specifically  authorized by applicable  state law. No federal
approval is required,  however,  for a bank holding  company  already  owning or
controlling  50% or more of the voting  shares of a bank to  acquire  additional
shares of that bank.

         Federal  law  also  prohibits  a bank  holding  company,  with  certain
exceptions, from acquiring more than 5% of the voting shares of any company that
is not a bank and from  engaging in any business  other than banking or managing
or controlling banks. The Federal Reserve is authorized to approve the ownership
of shares by a bank holding company in any company,  the activities of which the
Federal  Reserve  has  determined  to be so  closely  related  to  banking or to
managing or controlling banks as to be a proper incident thereto. In making such
determinations, the Federal Reserve is required to weigh

                                       66

<PAGE>



expected  benefits  to  the  public,  such  as  greater  convenience,  increased
competition or gains in efficiency,  against the possible adverse effects,  such
as undue concentration of resources, decreased or unfair competition,  conflicts
of interest or unsound banking practices.

         The Federal Reserve has determined that certain  activities are closely
related to  banking.  These  activities  include  those of  operating a mortgage
company,  a finance company, a credit card company, a factoring company, a trust
company or a savings association; performing certain data processing operations;
providing  limited  securities  brokerage  services;  acting as an investment or
financial advisor; leasing personal property on a full-payout (and, to a limited
extent, less than full-payout),  non-operating basis; providing tax planning and
preparation  services;  operating a collection  agency;  and  providing  certain
courier  services.  The Federal  Reserve also has determined  that certain other
activities,  including real estate brokerage and syndication,  land development,
property  management  and  underwriting  of life insurance not related to credit
transactions, are not proper activities for banks.

         Regulatory  Capital  Requirements.  The  Federal  Reserve  has  adopted
capital  adequacy  guidelines  pursuant  to which it  assesses  the  adequacy of
capital in examining  and  supervising  a bank holding  company and in analyzing
applications.  The Federal  Reserve capital  adequacy  guidelines are similar to
those imposed on the Bank by the FDIC. See "Regulation--Bank--Regulatory Capital
Requirements."

         Commitments  to  Affiliated  Depository  Institutions.   Under  Federal
Reserve  policy,  the Company  will be expected to act as a source of  financial
strength  to  the  Bank  and  to  commit   resources  to  support  the  Bank  in
circumstances when it might not do so absent such policy. The enforceability and
precise  scope of this policy is unclear.  However,  should the Bank require the
support of additional capital resources, it is expected that the Company will be
required to respond with any such resources available to it.

         Restrictions   Applicable  to  New   Jersey-Chartered   Mutual  Holding
Companies. The Department is authorized to approve the reorganization of a state
chartered  savings bank to a mutual  savings bank holding  company.  The general
powers of a mutual  savings bank holding  company are similar to the  authorized
powers  of  New  Jersey  corporations,  subject  to  the  interpretation  of the
Department.

                                    TAXATION

Federal

         Savings  institutions  are subject to the  provisions  of the  Internal
Revenue Code of 1986,  as amended (the  "Code"),  in the same general  manner as
other  corporations.  Prior to  certain  changes  to the  Code in  1996,  thrift
institutions  enjoyed a tax  advantage  over banks with  respect to  determining
additions to its bad debt reserves. All thrift institutions, prior to 1996, were
generally  allowed a deduction  for  additions  to a reserve  for bad debts.  In
contrast,  only small banks (the  average  adjusted  bases of all assets of such
institution  equals $500 million or less) were allowed a similar  deduction  for
additions to their bad debt reserves.  In addition,  while small banks were only
allowed to use the experience  method in determining  their annual addition to a
bad debt reserve, all thrift institutions generally enjoyed a choice between (i)
the  percentage of taxable income method and, (ii) the  experience  method,  for
determining  the  annual  addition  to their bad debt  reserve.  This  choice of
methods provided a distinct  advantage to thrift  institutions  that continually
experienced  little or no losses  from bad debts,  over small banks in a similar
situation, because thrift institutions in comparison to small banks were

                                       67

<PAGE>



generally  allowed a greater tax  deduction by using the  percentage  of taxable
income method (rather than the experience  method) to determine their deductible
addition to their bad debt reserves.

         The Code was revised in August 1996 to equalize  the taxation of thrift
institutions  and banks,  effective for taxable years  beginning after 1995. All
thrift institutions are now subject to the same provisions as banks with respect
to deductions  for bad debt.  Now only thrift  institutions  that are treated as
small  banks  under the Code may  continue  to account  for bad debts  under the
reserve method; however such institutions may only use the experience method for
determining  additions to their bad debt reserve.  Thrift  institutions that are
not treated as small  banks may no longer use the reserve  method to account for
their bad debts but must now use the specific charge-off method.

         The  revisions  to the  Code in 1996  also  provided  that  all  thrift
institutions  must generally  recapture any  "applicable  excess  reserves" into
their taxable income,  over a six year period beginning in 1996;  however,  such
recapture  may be  delayed  up to two  years  if a  thrift  institution  meets a
residential-lending  test. Generally,  a thrift institution's  applicable excess
reserves equals the excess of (i) the balance of its bad debt reserves as of the
close of its  taxable  year  beginning  before  January 1,  1996,  over (ii) the
balance of such  reserves  as of the close of its last  taxable  year  beginning
before  January 1, 1988  ("pre-  1988  reserves").  The Bank will be required to
recapture $1.2 million of applicable excess reserve.

         In addition,  all thrift  institutions  must  continue to keep track of
their pre-1988  reserves because this amount remains subject to recapture in the
future under the Code. A thrift institution such as the Bank, would generally be
required to recapture into its taxable income its pre-1988  reserves in the case
of certain excess  distributions to, and redemptions of the Bank's shareholders.
For  taxable  years after  1995,  the Bank will  continue to account for its bad
debts under the reserve  method.  The  balance of the Bank's  pre-1988  reserves
equaled $3.1 million.

         The Company may  generally  exclude  from its income 100% of  dividends
received from the Bank as a member of the same affiliated group of corporations.
A 70% dividends  received  deduction applies with respect to dividends  received
from corporations that are not members of such affiliated group.

         The Bank's  federal income tax returns for the last five tax years have
not been audited by the IRS.

State

         The Bank files New Jersey income tax returns.  Generally, the income of
savings institutions in New Jersey, which is calculated based on federal taxable
income,  subject to certain adjustments,  is subject to New Jersey tax. The Bank
is not  currently  under audit with respect to its New Jersey income tax returns
and the Bank's state tax returns have not been audited for the past five years.

         The Company will be required to file a New Jersey income tax return and
will  generally be subject to a state  income tax rate that is currently  higher
than income tax rates for savings  institutions in New Jersey.  However,  if the
Company meets certain requirements, it may be eligible to elect to be taxed as a
New Jersey  Investment  Company,  which would allow the Company to be taxed at a
rate that is currently  lower than income tax rates for savings  institutions in
New Jersey.


                                       68

<PAGE>

                                   MANAGEMENT

Directors and Executive Officers

         Our board of  directors is composed of nine members each of whom serves
for a term of three years, with approximately one-third of the directors elected
each year.  Our proposed  certificate of  incorporation  and bylaws require that
directors be divided into three classes,  as nearly equal in number as possible.
Our  officers  are  elected  annually  by our  board  and  serve at the  board's
discretion.  These same provisions apply to the Bank and mutual holding company,
which will have the same directors and executive officers that we have.

         The  following  table  sets  forth  information  with  respect  to  our
directors and executive officers, all of whom will continue to serve in the same
capacities after the reorganization.

<TABLE>
<CAPTION>
                                        Age at                                                                   Current
                                     December 31,                                            Director             Term
           Directors                     1997                       Position                   Since           Expires(1)
- -------------------------------   -------------------   --------------------------------   -------------       ----------
<S>                                       <C>          <C>                                    <C>                <C> 
Susan E. Naruk                            44            Director, President and                1991               2000
                                                        Chief Executive Officer
Nelson Fiordalisi                         50            Director, Executive Vice               1987               1999
                                                        President and Chief
                                                        Operating Officer
Michael W. Azzara                         50            Director                               1989               2000
Jerome Goodman                            61            Director                               1989               2000
Bernard J. Hoogland                       54            Director                               1992               1999
John Kandravy                             62            Director                               1995               1999
Robert S. Monteith                        73            Director                               1981               2001
John J. Repetto                           73            Director                               1975               2001
Paul W. Thornwall                         57            Director                               1995               2001
John Scognamiglio                         42            Senior Vice President and               N/A                N/A
                                                        Chief Financial Officer
Jean M. Miller                            51            Senior Vice President and               N/A                N/A
                                                        Chief Lending Officer

</TABLE>

- -------------------
(1)      The  terms for  directors  of the  Company  and the MHC are the same as
         those of Ridgewood Savings Bank of New Jersey.


         The  business  experience  for  the  past  five  years  of  each of the
directors and executive officers is as follows:

         Michael W. Azzara has been a member of the Board since 1989. Mr. Azzara
is the President of The Valley Hospital and the Valley Health System, Inc., both
in  Ridgewood,  New  Jersey.  He is also a member of the board of  directors  of
Princeton Insurance Co. and Health Care Insurance Co.


                                       69

<PAGE>



         Nelson  Fiordalisi  has  been a  member  of the  Board  since  1987 and
employed by the Bank since 1986. Mr.  Fiordalisi is the Executive Vice President
and Chief  Operating  Officer of the Bank. He is a trustee,  past  president and
co-founder of the  Ho-Ho-Kus  Education  Foundation,  a member of the Ho- Ho-Kus
300th  Anniversary  Committee,  the  Ho-Ho-Kus  Chamber  of  Commerce,  and  the
Financial Managers Society.

         Jerome  Goodman has been a member of the Board since 1989.  Mr. Goodman
is a Certified Public Accountant and a Partner of Flackman,  Goodman & Potter PA
in Ridgewood, New Jersey.

         Bernard J.  Hoogland  has been a member of the Board  since  1992.  Mr.
Hoogland is the Vice  President of Ridgewood  Associates,  a securities  firm in
Paramus, New Jersey.

         John Kandravy has been a member of the Board since 1995.  Mr.  Kandravy
is an  attorney  and a Partner  of Shanley & Fisher,  P.C.  in  Morristown,  New
Jersey. He is a trustee and a Vice Chairman of The Valley Hospital, a trustee of
Valley Health System,  Inc., and The Forum School,  trustee and the President of
The  Forum  School  Foundation,  and a  trustee  of  Children's  Aid and  Family
Services, Inc.

         Robert S.  Monteith has been a member of the Board of  Directors  since
1981. Mr. Monteith is the past President of the Bank and is now retired. He is a
member  of  the  board  of  associates  of  Sacred  Heart  Hospital,  Allentown,
Pennsylvania.

         Susan E. Naruk has been a member of the Board of Directors  since 1991.
Ms. Naruk has been the President and Chief  Executive  Officer of the Bank since
1991. Previously, she was a senior vice president with Warwick Savings Bank. Ms.
Naruk  began her banking  career as a lending  officer in the  national  banking
group of  Citibank,  N.A.  and  served as a vice  president  and team  leader in
corporate banking for Chase Manhattan Bank, N.A. She is a member of the board of
directors of the YWCA of Bergen  County,  a trustee and the First Vice President
of the Western  Bergen Mental Health Care, a trustee of the Bankers  Cooperative
Group  and a member  of the  board of  governors  of the New  Jersey  League  of
Community  and Savings  Bankers.  She is a past  President  of the  Northern New
Jersey Savings League.

         John J. Repetto has been a member of the Board of Directors since 1975.
Mr. Repetto is the Real Estate Manager for Marron Enterprises in Ho-Ho-Kus,  New
Jersey.

         Paul W.  Thornwall  has been a member of the Board of  Directors  since
1995.  Mr.  Thornwall is an attorney and owner of the Thornwall Law Firm in Glen
Rock, New Jersey. He is the past president of the Ridgewood Rotary Club.

         John  Scognamiglio  is a Senior Vice President and the Chief  Financial
Officer of the Bank, where he has been employed since 1992. Mr.  Scognamiglio is
a member of St. Mary's Parish Council and the Financial Managers Society.

         Jean M. Miller is a Senior Vice President and the Chief Lending Officer
of the Bank,  where she has been employed  since 1992. Ms. Miller is a member of
the International Credit Council and the Ridgewood Chamber of Commerce.



                                       70

<PAGE>



Meetings and Committees of the Board of Directors

         The board of directors  conducts its business  through  meetings of the
board and through  activities of its committees.  During the year ended December
31, 1997, the board of directors held 12 regular meetings.  No director attended
fewer than 75% of the total meetings of the board of directors and committees on
which such director served during the year ended December 31, 1997. The Bank has
standing Nominating,  Audit and Personnel (Compensation)  Committees, as well as
other standing committees such as the Strategic Planning,  Year 2000 Compliance,
Executive, and Asset Liability Committees.

         The  Nominating  Committee of the Bank consists of Directors  Monteith,
Naruk,  Repetto and Thornwall.  The Committee  presents its  recommendations  of
nominees for Directors to the full Board for nomination.  The Committee met once
during the year ended December 31, 1997.

         The Audit Committee of the Bank consists of Directors Goodman, Monteith
and Thornwall.  The Audit Committee meets at least  semi-annually and meets with
the Bank's independent certified public accountants to review the results of the
annual  audit and other  related  matters.  The Audit  Committee  met four times
during the year ended December 31, 1997

         The  Personnel   (Compensation)  Committee  of  the  Bank  consists  of
Directors Azzara,  Hoogland,  Naruk and Thornwall.  The Committee meets at least
annually  to  review  the  performance  and  remuneration  of the  officers  and
employees  of the Bank.  The  Committee  met three  times  during the year ended
December 31, 1997.

Director Compensation

         During 1997 each  non-management  director was paid a fee of $1,250 for
each Board meeting  attended and each Director  Emeritus was paid $500 per Board
meeting attended.  At the discretion of the Board of Directors,  the position of
Director  Emeritus is filled by former  directors who have retired and no longer
serve  as a  director  because  they are no  longer  willing  or able to  attend
meetings on the basis  expected by the members of the Board of  Directors of the
Bank. A Director  Emeritus is not engaged to work on specific projects but, more
generally,  to provide advice due to their  extensive  experience.  In 1998, the
non-management  director  fees were  increased to $1,350 for each Board  meeting
attended.   The  fees  for  a  Director   Emeritus  were  not  increased.   Each
non-management  director  member of the Loan Review  Committee  and the Property
Inspection  Committee was paid $50 per respective  Committee  meeting  attended.
Directors are not paid a fee for attending any other committee meetings nor will
they be paid a fee for attending the Company Board meetings. The total fees paid
to the  directors  for the year  ended  December  31,  1997  were  approximately
$182,000 consisting of $141,000 in Board fees, $33,000 in Life/Health  Insurance
(including  $6,000  for  former  President  Schletzer)  and  $8,000  to the Loan
Committee.

         Directors  Consultant  and  Retirement  Plan ("DRP").  The DRP provides
retirement  benefits  to  directors  following   retirement  after  age  60  and
completion  of at least 10 years of  service.  If a director  agrees to become a
consulting  director  to our board  upon  retirement,  he or she will  receive a
monthly  payment  equal to between 50% and 80% of the Board fee in effect at the
date of retirement  for a period of 120 months;  such level of benefits is based
upon years of prior  service as of the  retirement  date  (i.e.,  50% with 10-15
years,  60% with up to 20 years,  70% with up to 25 years and 80% with more than
25

                                       71

<PAGE>



years  of  service).  Benefits  under  our  DRP  will  begin  upon a  director's
retirement.  In the event there is a change in control,  all  directors  will be
presumed  to have not  less  than 10 years of  service  and each  director  will
receive  a lump sum  payment  equal to the  present  value  of  future  benefits
payable.

Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
non-cash compensation awarded to or earned by our chief executive officer, chief
operating officer and chief financial officer for the three years ended December
31, 1997.
<TABLE>
<CAPTION>
                                                                       Annual Compensation
                                                            ------------------------------------------------
                                                                                              Other Annual            All other
                                                                                               Compensation          Compensation
Name and Principal Position            Year                   Salary           Bonus                (1)                   (2)
- ---------------------------            ----                   ------           -----               -----                 ----

<S>                                   <C>                   <C>              <C>                 <C>                    <C>   
Susan E. Naruk, President              1997                  $155,000         $25,000             $    --                $3,661
and Chief Executive Officer            1996                   125,000          20,000                  --                 2,946
                                       1995                   115,000          16,000                  --                 2,626

Nelson Fiordalisi, Executive           1997                   108,450          15,000                  --                 2,501
Vice President and Chief               1996                    93,000          12,000                  --                 2,116
Operating Officer                      1995                    90,000          11,000                  --                 2,028

John Scognamiglio, Senior              1997                    88,000          13,000                  --                 2,029
Vice President and Chief               1996                    82,700          11,000                  --                 1,883
Financial Officer                      1995                    80,000           9,100                  --                 1,784

</TABLE>

- --------------------
(1)      The Bank  provides  an  automobile  and  group  term  life for  certain
         officers.  The value of these  benefits  do not  exceed  the  lesser of
         $50,000 or 10% of total salary and bonus.
(2)      Consists of company contributions and matching  contributions under the
         401(k) plan.  Additionally,  the individual  participates  in a defined
         benefit  pension  plan  whereby a  benefit  of up to  33-1/3%  of final
         average earnings is payable at age 65 with 10 or more years of service.
         Also,   each   individual   participates   in  the   SERP   Plan.   See
         "--Supplemental Executive Retirement Plan".

         Employment  Agreements.  We have entered into an  employment  agreement
with our  President,  Ms.  Susan E. Naruk.  Ms.  Naruk's  base salary  under the
employment  agreement is $157,500.  The employment agreement has a term of three
years.  The  agreement  is  terminable  by us for "just cause" as defined in the
agreement.  If we  terminate  Ms. Naruk  without  just cause,  Ms. Naruk will be
entitled to a continuation  of her salary from the date of  termination  through
the  remaining  term of the  agreement.  The  employment  agreement  contains  a
provision  stating  that  in the  event  of the  termination  of  employment  in
connection  with any change in control of us, Ms.  Naruk will be paid a lump sum
amount  equal  to  2.999  times  her  five  year  average  annual  taxable  cash
compensation.  If a payment had been made under the agreement as of December 31,
1997,  the payment  would have equaled  approximately  $418,000.  The  aggregate
payment  that  would  have been made to Ms.  Naruk  would be an  expense  to us,
thereby  reducing our net income and our capital by that amount.  The  agreement
may be  renewed  annually  by our board of  directors  upon a  determination  of
satisfactory performance within the board's

                                       72

<PAGE>



sole  discretion.  If Ms.  Naruk shall  become  disabled  during the term of the
agreement,  she shall continue to receive payment of 100% of the base salary for
a period of 6 months and 50% of such base salary for an  additional  six months.
Such payments  shall be reduced by any other  benefit  payments made under other
disability  programs in effect for our employees.  Similar  agreements have been
implemented  for our other senior  officers  including  Mr.  Nelson  Fiordalisi,
Executive  Vice  President  and Mr. John  Scognamiglio,  Senior Vice  President.
Payment to each such  individual  upon a change in control is limited to 200% of
the average  annual  compensation  over the prior 36 month taxable  compensation
period.  As of  December  31,  1997,  payment  to  Mr.  Fiordalisi  and  to  Mr.
Scognamiglio would have been $221,000 and $188,000, respectively, had there been
a change in control as of that date.

         Supplemental   Executive   Retirement   Plan.  We  have  implemented  a
supplemental  executive  retirement  plan ("SERP") for the benefit of our senior
officers, including Susan E. Naruk, Nelson Fiordalisi and John Scognamiglio. The
SERP provides that the participant may receive  additional  retirement income in
addition to benefits  payable  under the Bank's  defined  benefit  pension plan.
Benefits  under the SERP are  calculated as 60% of final  average  earnings upon
retirement  at age 65,  reduced by  benefits  payable  under the Bank's  defined
benefit pension plan and Social Security benefits. Benefits payable prior to age
65 will be reduced by 1% per month of early  retirement.  Upon a termination  of
employment  following a change in control,  the participant  will be presumed to
have attained not less than the minimum retirement age under the SERP.  Payments
under the SERP will be  accrued  for  financial  reporting  purposes  during the
period of employment of the participant. At June 30, 1998, approximately $12,000
has been accrued and recognized as an expense.  The SERP shall be unfunded.  All
benefits payable under the SERP will be paid from our current assets.  There are
no tax consequences to either the participant or us related to the SERP prior to
payment of benefits.  Upon receipt of payment of benefits,  the participant will
recognize taxable ordinary income in the amount of such payments received and we
will be entitled  to  recognize a  tax-deductible  compensation  expense at that
time.

          Employee Stock Ownership  Plan. We have  established an employee stock
ownership plan, the ESOP, for the exclusive  benefit of participating  employees
of  ours,  to  be  implemented  upon  the  completion  of  the   reorganization.
Participating  employees are  employees  who have  completed one year of service
with us or our subsidiary and have attained the age of 21. An application  for a
letter  of  determination  as to the  tax-qualified  status  of the ESOP will be
submitted to the IRS.  Although no assurances  can be given,  we expect that the
ESOP will receive a favorable letter of determination from the IRS.

         The ESOP is to be funded by contributions  made by us in cash or common
stock.  Benefits may be paid either in shares of the common stock or in cash. In
accordance  with the plan, the ESOP may borrow funds with which to acquire up to
8% of the common stock to be issued in the offering.  The ESOP intends to borrow
funds from the Company. The loan is expected to be for a term of ten years at an
annual  interest  rate equal to the prime rate as  published  in The Wall Street
Journal. Presently it is anticipated that the ESOP will purchase up to 8% of the
common stock to be issued in the offering (i.e.,  112,800  shares,  based on the
midpoint  of the  offering  range).  The  loan  will be  secured  by the  shares
purchased and earnings of ESOP assets.  Shares purchased with such loan proceeds
will be held in a suspense account for allocation among participants as the loan
is repaid. It is anticipated that all such contributions will be tax-deductible.
This loan is expected to be fully repaid in approximately 10 years.

         The  ESOP  may  purchase  some  or  all of the  shares  covered  by its
subscription after the offering in the open market.


                                       73

<PAGE>



         Contributions to the ESOP and shares released from the suspense account
will be allocated  among  participants on the basis of total  compensation.  All
participants  must be  employed  at least  1,000  hours in a plan year,  or have
terminated  employment  following death,  disability or retirement,  in order to
receive an allocation.  Participant  benefits become vested in plan  allocations
following  five years of service.  Employment  prior to the adoption of the ESOP
shall be credited for the purposes of vesting. Our contributions to the ESOP are
discretionary  and  may  cause a  reduction  in  other  forms  of  compensation.
Therefore, benefits payable under the ESOP cannot be estimated.

         The board of directors has appointed the non-employee  directors to the
ESOP  Committee  to  administer  the  ESOP  and to  serve  as the  initial  ESOP
Directors. The ESOP Directors must vote all allocated shares held in the ESOP in
accordance with the  instructions of the  participating  employees.  Unallocated
shares and  allocated  shares for which no timely  direction is received will be
voted by the ESOP  Directors  as directed by the board of  directors or the ESOP
Committee, subject to the Directors' fiduciary duties.

         401(k)  Savings  Plan.  The  Bank  sponsors  a  tax-qualified   defined
contribution  savings  plan  ("401(k)  Plan") for the benefit of its  employees.
Employees  become  eligible to participate  under the 401(k) Plan after reaching
age 21 and completing one year of service.  Under the 401(k) Plan, employees may
voluntarily  elect to defer  between 1% and 18% of  compensation,  not to exceed
applicable  limits  under the Code  (i.e.,  $9,500 in calendar  1997).  The Bank
matches 50% of the first 4% of employee  contributions.  Employee  and  matching
contributions  immediately  vest.  The Bank  intends to amend the 401(k) Plan to
permit voluntary  investments of plan assets by participants in the common stock
in, and following, the offering.

         Benefits are payable upon termination of employment, retirement, death,
disability, or plan termination.  Normal retirement age under the 401(k) Plan is
65.  Additionally,   funds  under  the  401(k)  Plan  may  be  distributed  upon
application  to  the  plan  administrator  upon  severe  financial  hardship  in
accordance  with uniform  guidelines  which  comply with those  specified by the
Code.  It is  intended  that the  401(k)  Plan  operate in  compliance  with the
provisions of the Employee  Retirement  Income  Security Act of 1974, as amended
("ERISA"), and the requirements of Section 401(a) of the Code.

         Costs  associated  with the 401(k) Plan were  approximately  $9,000 and
$20,000, respectively, for the six months ended June 30, 1998 and the year ended
December 31, 1997.  Contributions  to the 401(k) Plan by the Bank for  employees
may be reduced in the future or eliminated as a result of contributions  made to
the Employee Stock Ownership Plan. See "--Employee Stock Ownership Plan."

Potential Stock Benefit Plans

         Stock Option Plans.  Following the offering, we intend to adopt a stock
option plan for directors and key employees.  No plan will be adopted within one
year after the  reorganization.  Any plan adopted will be subject to stockholder
approval and  applicable  laws. Any plan adopted after the  reorganization  will
require the  approval of a majority of our  stockholders,  other than the mutual
holding  company.  Up to 10% of the shares of common  stock sold in the offering
will be reserved for issuance  under the stock  option plan.  No  determinations
have been made as to the specific  terms of, or awards  under,  the stock option
plan.

         The  purpose of the stock  option  plan will be to  attract  and retain
qualified  personnel in key  positions,  provide  officers,  key  employees  and
directors with a proprietary interest in the Company as

                                       74

<PAGE>



an incentive to contribute to our success and reward  officers and key employees
for  outstanding  performance.  Although the terms of the stock option plan have
not yet been determined,  it is expected that the stock option plan will provide
for the grant of: (i) options to purchase the common  stock  intended to qualify
as incentive  stock options under the Code (incentive  stock options);  and (ii)
options that do not so qualify  (non-statutory  stock options).  Incentive stock
options differ from non-statutory  stock options in that incentive stock options
can only be  granted to  employees  and may  provide  more  favorable  long-term
capital gains tax treatment to the employee.  The exercise of an incentive stock
option does not result in a taxable event to the employee.  Non-statutory  stock
options are available for others, such as non-employee-directors,  and result in
taxable ordinary income to the director upon exercise of the option. For options
we grant, we receive a tax deduction equal to the taxable income recognized upon
exercise of a  non-statutory  stock option but we receive no tax deduction  upon
the  exercise  of an  incentive  stock  option if the  option  holder  meets the
requirements  to treat what would  otherwise be taxable  income as capital gain.
Any stock  option  plans would be in effect for up to ten years from the earlier
of adoption by the board of directors or approval by the stockholders.

         Stock  Programs.  Following the  offering,  we also intend to establish
stock programs to provide our officers and outside  directors with a proprietary
interest in the  Company.  The stock  programs  are  expected to provide for the
award  (at no cost  to the  recipient)  of  common  stock,  subject  to  vesting
restrictions,  to eligible officers,  employees and directors. The adoption of a
stock program will not be adopted within one year after the  reorganization  and
will be subject to appropriate  stockholder  approval and  applicable  laws. Any
plan adopted after the  reorganization  would require the approval of a majority
of our stockholders other than the mutual holding company.

         We expect to  contribute  funds to stock  programs to  acquire,  in the
aggregate,  up to 4% of the shares of common stock sold in the offering.  Shares
used to fund the stock programs may be acquired through open market purchases or
from authorized but unissued shares. No determinations  have been made as to the
specific terms of stock programs.

         Once the  offering is  completed,  the  ownership  interest of existing
stockholders will be diluted if shares are issued out of authorized but unissued
shares for either the stock  programs or stock option plans.  In this event,  of
the amount  owned by minority  stockholders,  the dilution  resulting  from a 4%
stock program would be 3.8% and the dilution  resulting  from a 10% stock option
plan would be 9.1%.

Transactions with Management and Others

         No directors,  executive  officers or immediate  family members of such
individuals  were  engaged  in  transactions  with  the  Bank or any  subsidiary
involving  more than  $60,000  (other than through a loan) during the year ended
December 31, 1997. Furthermore,  the Bank had no "interlocking" relationships in
which (i) any  executive  officer  is a member of the board of  directors  or of
another entity, one of whose executive officers are a member of the Bank's board
of  directors,  or  where  (ii)  any  executive  officer  is  a  member  of  the
compensation  committee of another entity,  one of whose executive officers is a
member of the Bank's board of directors.

         The Bank has followed the policy of offering residential mortgage loans
for the financing of personal residences, share loans, and consumer loans to its
officers,  directors  and  employees.  Loans are made in the ordinary  course of
business and also made on substantially the same terms and conditions, including
interest rate and collateral,  as those of comparable transactions prevailing at
the time with other  persons,  and do not  include  more than the normal risk of
collectibility or present other unfavorable features.

                                       75

<PAGE>




         As  of  June  30,  1998,  the  aggregate  principal  balance  of  loans
outstanding to all directors, executive officers and immediate family members of
such individuals was $180,000.

Proposed Stock Purchases by Management

         The following  table sets forth for each of the directors and executive
officers  of the Bank and for all such  directors  and  executive  officers as a
group  (including  in each case all  associates  of such  persons) the number of
shares of common stock which such person or group intends to purchase,  assuming
the sale of  1,410,000  shares of common  stock at $7.00  per  share.  The table
includes  purchases to be made through the Bank's 401(k) Savings Plan. The table
does not  include  purchases  by the ESOP (8% of the  common  stock  sold in the
offering or 112,800  shares),  and does not take into account any stock  benefit
plans  adopted  no  sooner  than  one year  following  the  reorganization.  See
"--Executive Compensation-- Potential Stock Benefit Plans."
                                  
<TABLE>
<CAPTION>
                                                                                               Percentage of
                                        Total Number                 Total Dollar             1,410,000 Total
                                          of Shares                 Amount of Shares          Shares Sold in
                                       to be Purchased              to be Purchased           the Offering(1)
                                       ---------------              ---------------           ---------------

<S>                                         <C>                      <C>                               <C>
Susan E. Naruk                               28,571                   $  200,000                        2.0
Nelson Fiordalisi                            28,571                      200,000                        2.0
Michael W. Azzara                             9,285                       65,000                          *
Jerome Goodman                               28,571                      200,000                        2.0
Bernard J. Hoogland                          18,000                      126,000                        1.3
John Kandravy                                 3,571                       25,000                          *
Robert S. Monteith                            1,000                        7,000                          *
John J. Repetto                               1,428                       10,000                          *
Paul W. Thornwall                            14,285                      100,000                        1.0
John Scognamiglio                            28,571                      200,000                        2.0
Jean M. Miller                                7,142                       50,000                          *
                                           --------                   ----------                       ----
         Total                              168,995                   $1,183,000                       12.0

</TABLE>

- ----------------
*    Less than 1.0%

(1)  In the event the  stockholders  of the Company  approve  the stock  benefit
     plans as discussed  in this  prospectus  (stock  programs (4% of the common
     stock sold in the  offering)  and the stock option plans (10% of the common
     stock  sold in the  offering)),  and all of the  common  stock  is  awarded
     pursuant  to  the  stock  benefit  plans  and  all  options  are  exercised
     (increasing  the number of  outstanding  shares),  directors  and executive
     officers  would own 366,395 or 23.6% of the shares of common stock owned by
     persons other than the mutual  holding  company  (11.7% of the total shares
     outstanding,  including those held by the mutual holding company). If fewer
     than  1,410,000  shares were  publicly  sold,  these  percentage  ownership
     estimates would increase.  See "--Executive  Compensation--Potential  Stock
     Benefit Plans."

                               THE REORGANIZATION

         THE BOARD OF DIRECTORS OF THE BANK HAS ADOPTED THE PLAN AUTHORIZING THE
REORGANIZATION,  SUBJECT TO THE APPROVAL OF THE DEPARTMENT, THE NON-OBJECTION OF
THE FDIC AND RATIFICATION OF THE

                                       76

<PAGE>



DEPOSITORS  OF THE  BANK  AND THE  SATISFACTION  OF  CERTAIN  OTHER  CONDITIONS.
DEPARTMENT  APPROVAL DOES NOT CONSTITUTE A RECOMMENDATION  OR ENDORSEMENT OF THE
PLAN BY THE DEPARTMENT.

General

         On June 22,  1998,  the Board of Directors of the Bank adopted the plan
of reorganization and stock issuance which was subsequently amended, pursuant to
which the Bank  proposes  to  reorganize  from a New  Jersey  chartered,  mutual
savings bank to a New Jersey  chartered  stock savings bank.  The Bank will be a
wholly owned  subsidiary of the Company,  the majority of whose shares are to be
owned by the MHC. Concurrently with the reorganization,  the Company will sell a
minority percentage of its common stock in the offering to the Bank's depositors
and members of the general public.  The Board of Directors  unanimously  adopted
the plan after  consideration  of the  advantages and the  disadvantages  of the
reorganization  and  offering  and  alternative  transactions,  including a full
conversion from the mutual to stock form of organization.  Following the receipt
of all required regulatory approvals, the approval of the plan by the Bank's and
the satisfaction of all other conditions  precedent to the  reorganization,  the
Bank will effect the  reorganization  (i) by  exchanging  its New Jersey  mutual
savings bank charter for a New Jersey stock  savings bank charter and becoming a
wholly  owned  subsidiary  of the  Company  and  the  Company  then  becoming  a
majority-owned  subsidiary  of the MHC,  and having the  depositors  of the Bank
receive  such  liquidation  interests in the MHC as they have in the Bank before
the  reorganization;  or (ii) in any other  manner  consistent  with the plan or
reorganization   and  applicable   regulations.   See  "--  Description  of  the
Reorganization."  On the effective  date, the Company will commence  business as
Ridgewood  Financial,  Inc., a bank holding company,  and the Bank will commence
business as Ridgewood Savings Bank of New Jersey, a New  Jersey-chartered  stock
savings bank, and the MHC will commence  business as Ridgewood  Financial,  MHC,
majority owner of the common stock of the Company.  The  reorganization  will be
accomplished  in  accordance  with the  procedures  set forth in the  plan,  the
requirements  of  applicable  laws  and  regulations,  and the  policies  of the
Department.

         For additional information concerning the offering, see "The Offering."

Purposes of the Reorganization

         The  Board  of   Directors  of  the  Bank  has   determined   that  the
reorganization  is in the best  interest  of the Bank and has  several  business
purposes for the reorganization.

         The reorganization  will structure the Bank in the stock form, which is
the form used by  commercial  banks,  most major  business  corporations  and an
increasing  number of savings  institutions.  Formation of the Bank as a capital
stock  savings bank  subsidiary  of the Company will permit the Company to issue
common stock, which is a source of capital not available to mutual savings banks
or savings and loan  associations.  At the same time,  the Bank's mutual form of
ownership  will be preserved  in the MHC, and the MHC, as a mutual  corporation,
will  control at least a majority of the common  stock of the Company so long as
the MHC remains in existence as a mutual  institution.  The reorganization  will
enable the Bank to achieve certain benefits of a stock company without a loss of
control that sometimes  follows standard  conversions from mutual to stock form.
Sales of locally based,  independent  savings  institutions to larger,  regional
financial  institutions following such mutual to stock conversions can result in
closed branches,  fewer choices for consumers,  employee layoffs and the loss of
community  support  and  involvement  by a  financial  institution.  The Bank is
committed to being an independent, community-oriented institution, and the Board
of Directors  believes that the mutual holding company  structure is best suited
for this purpose. The mutual holding company structure also will give the

                                       77

<PAGE>



Company  flexibility  to issue its common stock at various  times and in varying
amounts as market conditions permit, rather than in a single stock offering. The
MHC may convert  from mutual to stock form of  organization  in the future.  The
holding  company  form  of  organization  is  expected  to  provide   additional
flexibility  to diversify the Bank's  business  activities  through  existing or
newly  formed  subsidiaries,  or through  acquisitions  of or mergers with other
financial  institutions,  as well as other  companies.  Although the Bank has no
current   arrangements,   understandings   or  agreements   regarding  any  such
opportunities,  the Company will be in a position after the  reorganization  and
offering,   subject  to  regulatory  limitations  and  the  Company's  financial
position, to take advantage of any such opportunities that may arise.

         The  Company is offering  for sale up to 47% of the common  stock in an
offering at an aggregate price based upon an independent appraisal. The proceeds
from the sale of common  stock of the  Company  will  provide  the Bank with new
equity   capital,   which  will  support  future  deposit  growth  and  expanded
operations. The ability of the Company to sell common stock also will enable the
Company  and the Bank to increase  capital in response to any future  regulatory
capital  requirement  levels.  While the Bank  currently  meets or  exceeds  all
regulatory capital requirements, the sale of common stock in connection with the
reorganization, coupled with the accumulation of any earnings (net of dividends)
from year to year, represents a means for the orderly preservation and expansion
of the Bank's  capital  base,  and allows  flexibility  to respond to sudden and
unanticipated   capital  needs.  After  the  reorganization,   the  Company  may
repurchase common stock. The investment of the net proceeds of the offering also
will provide  additional  income to enhance  further the Bank's  future  capital
position.

         The ability of the Company to issue common stock also will enable it in
the future to establish  stock benefit plans for management and employees of the
Company and the Bank, including incentive stock option plans, stock award plans,
and employee stock ownership plans.

         The  formation  of the  Company  also will allow the  Company to borrow
funds, on a secured and unsecured basis, and to issue debt to the public or in a
private  placement.  The proceeds of any such borrowings or debt issuance may be
contributed to the Bank as core capital for  regulatory  capital  purposes.  The
Company  has not made a  determination  to  borrow  funds  or issue  debt at the
present time.

         The Board of  Directors  believes  that these  advantages  outweigh the
potential disadvantages of the mutual holding company structure,  which include:
the inability of the Company to sell stock  representing more than 49.99% of its
estimated  pro forma market value so long as the MHC remains in  existence;  the
more limited  liquidity of the common stock,  as compared to a full  conversion;
and the  inability  of  stockholders  other  than the MHC to  obtain a  majority
ownership of the Company  which may result in the  perpetuation  of the existing
management  and Board of Directors of the Company and the Bank.  The MHC will be
able to elect all members of the Board of Directors of the Company,  and will be
able to control the outcome of all matters  presented to the stockholders of the
Company for resolution by vote,  except for matters which by regulation  must be
approved  by a majority of the shares  owned by persons  other than the MHC (the
"minority   stockholders"),   including   certain  matters   relating  to  stock
compensation plans and certain votes regarding a conversion to stock form by the
MHC. No assurance can be given that the Company will not take action  adverse to
the interests of the minority stockholders.  For example, the Company can revise
the  dividend  policy,  prevent  the sale of control of the  Company or defeat a
candidate for the Board of Directors of the Company or other  proposal put forth
by the minority stockholders.



                                       78

<PAGE>



Description of the Reorganization

         Following receipt of all required regulatory approvals and ratification
of the plan of reorganization by the voting depositors,  the reorganization will
be effected by a series of mergers or in any manner  approved by the  Department
that  is  consistent  with  the  purposes  of the  plan  of  reorganization  and
applicable  laws and  regulations.  The  Bank's  intention  is to  complete  the
reorganization  using a series  of  mergers,  although  it may  elect to use any
method consistent with applicable regulations, subject to Department approval.

         For a detailed description of the merger structure,  see "--Federal and
State  Tax  Consequences  of  the  Reorganization."  Upon  consummation  of  the
reorganization,  the  legal  existence  of the  Bank  will  not  terminate,  the
converted  stock bank will be a continuation of the Bank and all property of the
Bank,  including  its right,  title,  and interest in and to all property of any
kind and nature,  interest and asset of every  conceivable value or benefit then
existing or pertaining to the Bank, or which would inure to the Bank immediately
by operation of law and without the necessity of any  conveyance or transfer and
without any further  act or deed,  will  continue to be owned by the Bank as the
survivor of the merger.  The Bank will  possess,  hold and enjoy the same in its
right  and  fully and to the same  extent  as the same was  possessed,  held and
enjoyed  by the  Bank.  The Bank  will  continue  to have,  succeed  to,  and be
responsible  for all the rights,  liabilities,  and  obligations of the Bank and
will maintain its headquarters operations at the Bank's present location.

         The foregoing  description  of the  reorganization  is qualified in its
entirety by  reference  to the plan and the charter and bylaws of the Bank,  the
MHC and the Company to be effective upon consummation of the reorganization.

Effects of the Reorganization

         General.  The  reorganization  will not have any  effect on the  Bank's
present  business of  accepting  deposits and  investing  its funds in loans and
other investments  permitted by law. The  reorganization  will not result in any
change in the existing  services  provided to depositors  and  borrowers,  or in
existing offices,  management, and staff. Upon completion of the reorganization,
the Bank will continue to be subject to regulation, supervision, and examination
by the Department and the FDIC.

         Deposits and Loans. Each holder of a deposit account in the Bank at the
time of the reorganization  will continue as an account holder in the Bank after
the reorganization,  and the reorganization will not affect the deposit balance,
interest  rate,  and other terms of such  accounts.  Each such  account  will be
insured by the FDIC to the same extent as before the reorganization.  Depositors
will continue to hold their existing certificates,  passbooks,  checkbooks,  and
other evidence of their accounts.  The reorganization  will not affect the loans
of any borrower from the Bank.  The amount,  interest rate,  maturity,  security
for, and  obligations  under each loan will remain  contractually  fixed as they
existed  prior  to  the  reorganization.   See  "--  --Voting  Rights"  and  "--
- --Liquidation   Rights"   below  for  a   discussion   of  the  effects  of  the
reorganization  on the  voting  and  liquidation  rights of the  depositors  and
borrowers of the Bank.

         Voting Rights. As a New Jersey-chartered  mutual savings bank, the Bank
has no authority to issue capital stock and thus,  no  stockholders.  Control of
the Bank in its  mutual  form is vested in the Board of  Directors  of the Bank.
Although they have no statutory right,  certain qualifying holders of the Bank's
savings,  demand,  or other authorized  accounts will be given an opportunity to
vote on the

                                       79

<PAGE>



reorganization.  In the  consideration  of the  reorganization,  each  holder of
qualifying  account is  permitted  to cast one vote for each $100,  or  fraction
thereof, of the withdrawal value of the voting depositor's account.

         After the  reorganization,  the  affairs  of the Bank will be under the
direction  of the Board of  Directors of the Company and the Bank and all voting
rights  as to  the  Bank  will  be  vested  exclusively  in the  holders  of the
outstanding  voting capital stock of the Company,  which  initially will consist
exclusively  of common  stock.  By virtue of its  ownership of a majority of the
outstanding shares of common stock, the MHC will be able to elect all members of
the Board of Directors of the Company and generally  will be able to control the
outcome  of most  matters  presented  to the  stockholders  of the  Company  for
resolution by vote,  excluding  certain matters where shares held by the MHC are
not counted.

         The MHC will be  controlled  by its  Board  of  Directors,  which  will
initially consist of the current directors of the Bank. Under the mutual form of
ownership, existing directors elect new directors, which can perpetuate existing
management  and control of the MHC, the Company and the Bank.  All depositors of
the Bank at the time of the  reorganization  will  become  members of the MHC as
long as they hold deposit accounts at the Bank.

         Liquidation Rights. In the unlikely event of a complete  liquidation of
the Bank in its present mutual form, existing holders of deposit accounts of the
Bank would be entitled to share in a liquidating  distribution after the payment
of claims of all creditors  (including the claims of all account  holders to the
withdrawal  value of their  accounts).  Each account  holder's pro rata share of
such  liquidating  distribution  would be in the same proportion as the value of
his or her deposit  accounts  was to the total value of all deposit  accounts in
the Bank at the time of liquidation.

         Upon a complete  liquidation of the Bank after the reorganization,  the
Company,  as holder of the Bank's common stock,  would be entitled to any assets
remaining upon a liquidation or  dissolution of the Bank.  Each depositor  would
not have a claim in the assets of the Bank. However, upon a complete liquidation
of the MHC after the reorganization, each depositor would have a claim up to the
pro rata value of his or her accounts,  in the assets of the MHC remaining after
the  claims  of the  creditors  of the MHC are  satisfied.  Depositors  who have
liquidation  rights in the Bank  immediately  prior to the  reorganization  will
continue to have such rights in the MHC after the  reorganization for so long as
they  maintain  deposit  accounts  in the Bank after the  reorganization.  These
liquidation  rights are  evidenced  through a  liquidation  account that will be
established as a memorandum account, rather than as a formal reserve.

         Upon a complete  liquidation  of the Company,  each holder of shares of
the common stock would be entitled to receive a pro rata share of the  Company's
assets,  following  payment  of all  debts,  liabilities  and  claims of greater
priority of or against the Company.

Federal and State Tax Consequences of the Reorganization

         The  reorganization  may be  effected  in any  manner  approved  by the
Department  that is consistent  with the purposes of the plan and applicable law
regulations  and  policies.   However,   the  Bank  intends  to  consummate  the
reorganization  using a series of mergers as  described  below.  This  structure
enables the Bank to retain all of its  historical  tax  attributes  and produces
significant savings to the Bank because it simplifies  regulatory  approvals and
conditions associated with the completion of the reorganization.

                                       80

<PAGE>




         The merger structure will be accomplished as follows: (i) the Bank will
organize the MHC  initially  as an interim New Jersey stock  savings bank as its
wholly owned subsidiary;  (ii) the MHC will organize a capital stock corporation
under New Jersey law (i.e.,  the  Company) as its wholly owned  subsidiary  that
will subsequently hold 100% of the Bank's common stock;  (iii) the MHC will also
organize an interim New Jersey stock savings bank as its wholly owned subsidiary
("Interim"). The following transactions will then occur simultaneously: (iv) the
Bank will  exchange its charter for a New Jersey stock savings bank charter (the
"Reorganization");  (v) the MHC  (while  in its  stock  form)  will  cancel  its
outstanding  stock and exchange its charter for a New Jersey mutual savings bank
holding company charter and thereby become the MHC; (vi) Interim will merge with
and into the Bank with the Bank being the  surviving  institution  and (vii) the
initially  issued  stock of the Bank (which will be  constructively  received by
former Bank  depositors  when the Bank  becomes the Bank  pursuant to step (iv))
will be issued to the MHC in exchange for liquidation interests in the MHC which
will be held by the Bank's depositors.  The MHC will then contribute 100% of the
stock of the Bank to the Company, its wholly owned subsidiary.  The Company will
subsequently  offer for sale up to 49.9% of its  common  stock  pursuant  to the
plan.  As a result of these  transactions,  (a) the Bank will be a wholly  owned
subsidiary of the Company;  (b) the Company will be a majority-owned  subsidiary
of the MHC;  and (c) the  former  depositors  of the Bank will hold  liquidation
interests in the MHC.

         Under  this  structure:  (i) the  reorganization  is  intended  to be a
tax-free  reorganization under Code section 368(a)(1)(F);  and (ii) the exchange
of the shares of the Bank's initial common stock deemed constructively  received
by the Bank's  depositors for liquidation  interests in the MHC (the "Exchange")
is intended to be a tax-free exchange under Code section 351.

         Under the plan, consummation of the reorganization is conditioned upon,
among other  things,  the prior  receipt by the Bank of either a private  letter
ruling from the IRS and from the New Jersey taxing  authorities or an opinion of
the Bank's counsel as to the federal and New Jersey income tax  consequences  of
the  reorganization to the Bank (in both its mutual and stock form), the Company
and the Eligible  Account Holders and Supplemental  Account Holders.  In Revenue
Procedure  96-3,  1996-1 I.R.B.  82, the IRS announced  that it will not rule on
whether a transaction qualifies as a tax-free  reorganization under Code section
368(a)(1)(F) or as a tax-free  exchange of stock for stock in the formation of a
holding  company  under Code section  351, but that it will rule on  significant
sub-issues that must be resolved to determine whether the transaction  qualifies
under either of these Code sections.

         The Bank has  requested a private  letter ruling from the IRS regarding
certain  significant sub- issues  associated with the  reorganization.  Based in
part upon this private letter ruling,  Malizia, Spidi, Sloane & Fisch, P.C. will
issue its opinion  regarding  certain  federal  income tax  consequences  of the
reorganization.  There is no  assurance  that a private  letter  ruling  will be
obtained.

         In the  following  discussion,  "Mutual Bank" refers to the Bank before
the reorganization and "Stock Bank" refers to the Bank after the reorganization.

         With regard to the reorganization, Malizia, Spidi, Sloane & Fisch, P.C.
intends to issue an opinion  that:  (1) the  reorganization  will  constitute  a
reorganization  under  Code  section  368(a)(1)(F),  and the Bank (in either its
status as Mutual Bank or Stock Bank) will  recognize no gain or loss as a result
of the  reorganization;  (2) the basis of each asset of Mutual Bank  received by
Stock Bank in the  reorganization  will be the same as Mutual  Bank's  basis for
such asset  immediately prior to the  reorganization;  (3) the holding period of
each asset of Mutual  Bank  received  by Stock Bank in the  reorganization  will
include the period  during which such asset was held by Mutual Bank prior to the
reorganization;  (4) for  purposes of Code  section  381(b),  Stock Bank will be
treated as if there had been

                                       81

<PAGE>



no reorganization and, accordingly, the taxable year of the Mutual Bank will not
end on the effective date of the reorganization and the tax attributes of Mutual
Bank (subject to  application  of Code  sections  381, 382, and 384),  including
Mutual  Bank's bad debt  reserves and  earnings and profits,  will be taken into
account  by Stock Bank as if the  reorganization  had not  occurred;  (5) Mutual
Bank's  qualifying  depositors  will  recognize  no  gain  or  loss  upon  their
constructive receipt of shares of Stock Bank common stock solely in exchange for
their  interest  (i.e.,  liquidation  rights) in Mutual Bank; and (6) no gain or
loss will be  recognized  by depositors of Mutual Bank upon the issuance to them
of  deposits in Stock Bank in the same  dollar  amount as their  deposits in the
Mutual Bank.

         Unlike private rulings of the IRS, an opinion of counsel is not binding
on the IRS and the IRS could disagree with conclusions  reached therein.  In the
event of such  disagreement,  there can be no  assurance  that the IRS would not
prevail in a judicial or administrative proceeding.

         Malizia,  Spidi, Sloane & Fisch, P.C. intends to opine,  subject to the
limitations  and  qualifications  in its opinion,  that, for purposes of the New
Jersey  corporate  income  tax,  the  reorganization  will not  become a taxable
transaction to the Bank (in either its status as Mutual Bank or Stock Bank), the
MHC, the Company,  the  stockholders  of the Stock Bank or the depositors of the
Bank.

Accounting Consequences

         The  reorganization  will be  accounted  for in a manner  similar  to a
pooling-of-interests    under   generally   accepted   accounting    principles.
Accordingly,  the carrying value of the Bank's assets, liabilities,  and capital
will be unaffected by the  reorganization and will be reflected in the Company's
and Bank's consolidated financial statements based on their historical amounts.

Conditions to the Reorganization

         Consummation  of the  reorganization  is subject to the  receipt of all
requisite regulatory  approvals,  including various approvals or non-objections,
as the case may be, of the Department, FDIC and the Federal Reserve. The receipt
of such approvals or  non-objections  from the Department,  FDIC and the Federal
Reserve  does not  constitute a  recommendation  or  endorsement  of the plan or
reorganization by the Department, the FDIC or the Federal Reserve.  Consummation
of the reorganization  also is subject to ratification of the plan by a majority
of the total votes of depositors at a special  meeting called for the purpose of
approving  the plan and to be held on December 21, 1998,  as well as the receipt
of satisfactory  rulings or opinions with respect to the tax consequences of the
reorganization,  as discussed under "The  Reorganization--Federal  and State Tax
Consequences of the Reorganization".

Capital and Financial Resources of the MHC

         The Company  intends to  capitalize  the MHC with up to $200,000 in the
reorganization.   Subsequent  to  the  reorganization,  the  MHC's  capital  and
financial  resources will initially be dependent  primarily on earnings from the
investment of its initial  capitalization  and dividends  from the Company.  The
payment of  dividends  by the  Company  will be subject  to  declaration  by the
Company's  Board of  Directors,  which  will take  into  account  the  Company's
financial  condition,  results  of  operations,  tax  considerations,   industry
standards, economic conditions, regulatory restrictions which affect the payment
of dividends by the Company to the MHC and other factors.


                                       82

<PAGE>



         Additional  financial  resources also may be available to the MHC (and,
through  contribution  by the MHC, to the Company)  through  borrowings  from an
unaffiliated lender or lenders. In connection with any such borrowings,  the MHC
could grant a security  interest in the assets of the MHC,  including the common
stock held by the MHC.  However,  a mutual  holding  company  generally  may not
pledge  the stock of a  subsidiary  savings  association  and may not be able to
pledge the Stock of the Company  unless the  proceeds of the loan secured by the
pledge  are  infused  into  the  institution  whose  stock  is  pledged  and the
Department is notified of such pledge within 10 days thereafter.  Any borrowings
of the MHC would be serviced with  available  resources,  which  initially  will
consist of dividends from the Company,  subject to applicable regulatory and tax
considerations.  The MHC  does not have  any  plans  to incur  any  indebtedness
following consummation of the reorganization.

Amendment or Termination of the Plan of Reorganization

         If deemed necessary or desirable by the Board of Directors of the Bank,
the plan may be amended by a two-thirds  vote of the Bank's Board of  Directors,
with the  concurrence  of the  Department  and the FDIC, at any time prior to or
after submission of the plan to voting  depositors of the Bank for ratification.
The plan may be  terminated  by the Board of  Directors  of the Bank at any time
prior to or after  ratification by the voting  depositors,  by a two-thirds vote
with the concurrence of the Department.

Management of the MHC

         After the  reorganization,  the MHC will operate under  essentially the
same mutual  organization  structure as was  previously  applicable to the Bank.
Directors of the MHC will be  classified  into three classes as equal in size as
is  possible,  with one of such  classes  being  elected on an annual  basis for
three-year  terms by the Board of Directors  of the MHC. All current  members of
the Board of Directors  of the Bank will be the initial  members of the Board of
Directors  of the MHC.  For  information  about  these  persons,  whose terms as
directors  of the MHC will be the same as their terms as  directors of the Bank,
see "Management." The initial executive  officers of the Company will be persons
who are executive officers of the Bank.

         It is not anticipated that the directors and executive  officers of the
MHC will receive  separate  compensation in their  capacities as such until such
time as such persons devote  significant time to the separate  management of the
MHC's  affairs,  which is not expected to occur unless the MHC becomes  actively
involved  in other  investments.  The MHC,  however,  may  determine  that  such
compensation is appropriate in the future.

                                  THE OFFERING

General

         Concurrently  with the  reorganization,  we, the Company,  are offering
shares of common stock to persons other than the MHC. We are offering  between a
minimum of 1,198,500  shares and an anticipated  maximum of 1,621,500  shares of
common stock in the offering (subject to adjustment to up to 1,864,725 shares in
the event our estimated  pro forma market value has increased at the  conclusion
of the offering),  which will expire at 12:00 noon, New Jersey time, on December
18, 1998 unless  extended.  The shares of common  stock that will be sold in the
offering will  constitute 47% of the shares that will be  outstanding  after the
offering. The minimum purchase is 50 shares of common stock

                                       83

<PAGE>



(minimum investment of $350). Our common stock is being offered at a fixed price
of $7.00 per share in the offering.

         Subscription  funds may be held by the Bank for up to 45 days after the
last day of the subscription  offering in order to consummate the reorganization
and offering and thus, unless waived by the Bank, all orders will be irrevocable
until February 1, 1999. In addition,  the reorganization and offering may not be
consummated  until the Bank receives  approval from the Department and notice of
non-objection  from  the  FDIC.   Approval  by  the  Department  and  notice  of
non-objection  from the FDIC are not  recommendations  of the  reorganization or
offering.  Consummation of the reorganization and offering will be delayed,  and
resolicitation  will be required,  in the event the Department  does not issue a
letter  of  approval  within  45 days  after  the last  day of the  subscription
offering,  or in the event the  Department  requires  a  material  change to the
offering prior to the issuance of its approval.  In the event the reorganization
and offering are not consummated by February 1, 1999,  subscribers will have the
right to modify or rescind their  subscriptions  and to have their  subscription
funds  returned  with interest at the Bank's  passbook  rate and all  withdrawal
authorizations will be canceled.

         Because we are  required to sell shares of common stock within a range,
a resolicitation  could occur if we do not receive orders by the expiration date
of the offering for at least 1,198,500  shares or if more than 1,864,725  shares
of common stock must be sold in order to complete the offering. In either event,
we must receive federal and state  authorization  to proceed and all subscribers
will be provided with updated information concerning the offering. To the extent
we extend the expiration  date of the offering (to the extent allowed by federal
and state  regulators)  subscribers  will not have access to the funds they have
provided to us until the offering is  completed,  terminated  or the  expiration
date passes.

         We may cancel the  offering  at any time,  and orders for common  stock
which have been submitted are subject to cancellation under such circumstances.

Conduct of the Offering

         Subject  to the  limitations  of the plan,  shares of common  stock are
being offered in descending order of priority in the  subscription  offering to:
(i) persons  with a deposit  account with the Bank of at least $50.00 on May 31,
1997 ("Eligible Account  Holders");  (ii) the employee stock ownership plan (the
"ESOP");  (iii) persons with a deposit  account with the Bank of at least $50.00
on  September  30, 1998  ("Supplemental  Eligible  Account  Holders");  and (iv)
depositors who are entitled to vote at the meeting to ratify the  reorganization
(the  "Voting  Depositors").  To the extent that  shares  remain  available  and
subject  to market  conditions  at or near the  completion  of the  subscription
offering,  we will  conduct one or more of a  community,  public and  syndicated
public offering.

         We have  the  right,  in our  sole  discretion,  to  determine  whether
prospective  purchasers  are  "associates"  or  "acting  in  concert."  All such
determinations  are in our sole discretion and may be based on whatever evidence
we choose to use in making any such determination.

Subscription Offering

         Subscription Rights.  Non-transferable subscription rights to subscribe
for  the  purchase  of  common  stock  have  been  granted  under  the  plan  of
reorganization to the following persons:


                                       84

<PAGE>



         Priority 1: Eligible  Account  Holders.  Each Eligible  Account  Holder
shall be given the  opportunity  to  purchase  up to  $200,000  of common  stock
offered  in  the  subscription  offering;  subject  to the  overall  limitations
described  under  "--Limitations  on  Purchases  of Common  Stock." If there are
insufficient  shares available to satisfy all  subscriptions of Eligible Account
Holders,  shares will be allocated to Eligible  Account  Holders so as to permit
each  subscribing  Eligible  Account  Holder  to  purchase  a number  of  shares
sufficient to make his total allocation equal to the lesser of 100 shares or the
number of shares for which he subscribed. Thereafter, unallocated shares will be
allocated to remaining subscribing Eligible Account Holders (whose subscriptions
remain unfilled in the same proportion  that each such  subscriber's  qualifying
deposit  bears to the total  amount of  qualifying  deposits of all  subscribing
Eligible  Account Holders,  whose  subscriptions  remain unfilled.  Subscription
rights  received by executive  officers and directors,  based on their increased
deposits in the Bank in the one year preceding the eligibility  record date will
be subordinated to the subscription rights of other eligible account holders. To
ensure proper allocation of stock, each Eligible Account Holder must list on his
order form all qualifying  accounts in which he had an ownership  interest as of
May 31, 1997 (the "Eligibility  Record Date"). If there is an  oversubscription,
fewer shares  could be  allocated  if one or more  accounts are omitted from the
order  form;  we and our agents  are not  responsible  for a reduced  allocation
because a depositor did not fully disclose all qualifying accounts.

         Priority 2: The ESOP.  The  tax-qualified  employee stock benefit plans
will be given the  opportunity  to  purchase in the  aggregate  up to 10% of the
common stock issued in the subscription  offering.  It is expected that the ESOP
will purchase up to 8% of the common stock issued in the offering.  In the event
of an  oversubscription  in the offering by Eligible Account  Holders,  the ESOP
may,  in  whole or in  part,  fill  its  order  through  open  market  purchases
subsequent to the closing of the offering.
See also "Risk Factors--Possible Negative Effect of ESOP."

         Priority 3: Supplemental  Eligible Account Holders. To the extent there
are shares  remaining after  satisfaction of  subscriptions  by Eligible Account
Holders and the ESOP, each  Supplemental  Eligible Account Holder shall have the
opportunity  to  purchase  up  to  $200,000  of  common  stock  offered  in  the
Subscription  Offering,  subject  to the  overall  limitations  described  under
"--Limitations on Purchases of Common Stock." In the event Supplemental Eligible
Account Holders subscribe for a number of shares which, when added to the shares
subscribed  for by Eligible  Account  Holders and the ESOP,  is in excess of the
total number of shares offered in the offering,  the shares of common stock will
be allocated among subscribing Supplemental Eligible Account Holders first so as
to permit each  subscribing  Supplemental  Eligible Account Holder to purchase a
number of shares  sufficient to make his total allocation equal to the lesser of
100  shares  or the  number  of  shares  for  which he  subscribed.  Thereafter,
unallocated shares will be allocated to each subscribing  Supplemental  Eligible
account Holder whose  subscription  remains unfilled in the same proportion that
such  subscriber's  qualifying  deposits  bear to the total amount of qualifying
deposits of all subscribing  Supplemental Eligible Account Holders, in each case
on September 30, 1998, whose  subscriptions  remain  unfilled.  To ensure proper
allocation of stock each  Supplemental  Eligible Account Holder must list on his
order form all  deposit  accounts  in which he had an  ownership  interest as of
September 30, 1998 (the "Supplemental  Eligibility Record Date"). If there is an
oversubscription,  fewer shares  could be allocated if one or more  accounts are
omitted from the order form; we and our agents are not responsible for a reduced
allocation because a depositor did not fully disclose all qualifying accounts.

         Priority  4:  Voting  Depositors.  To the extent  that there are shares
remaining  after  satisfaction  of all  subscriptions  by the  Eligible  Account
Holders,  the ESOP,  and  Supplemental  Eligible  Account  Holders,  each Voting
Depositor  shall have the opportunity to purchase up to $200,000 of common stock
offered  in  the  subscription  offering,  subject  to the  overall  limitations
described  under  "--Limitations  on  Purchases  of Common  Stock." In the event
Voting Depositors subscribe for a number of shares which,

                                       85

<PAGE>



when added to the shares  subscribed for by Eligible Account  Holders,  the ESOP
and Supplemental  Eligible Account Holders,  is in excess of the total number of
shares offered in the offering,  the  subscriptions of Voting Depositors will be
allocated  so as to permit  each  subscribing  Voting  Depositor,  to the extent
possible, to purchase a number of shares sufficient to make his total allocation
of common  stock  equal to the  lesser of 100 shares or the number of shares for
which he has subscribed.  for by Voting Depositors. Any shares remaining will be
allocated among the subscribing  Voting  Depositors whose  subscriptions  remain
unsatisfied on a 100 shares (or whatever lesser amount is available or have been
subscribed  for) per order  basis  until  all  orders  have  been  filled or the
remaining shares have been allocated.

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

         Restrictions  on Transfer of Subscription  Rights and Shares.  The plan
prohibits  any person  with  subscription  rights,  including  Eligible  Account
Holders,  Supplemental  Eligible Account Holders,  and Voting  Depositors,  from
transferring  or entering  into any agreement or  understanding  to transfer the
legal or beneficial  ownership of the subscription  rights issued under the plan
or the shares of common stock to be issued upon their exercise.  Such rights may
be exercised only by the person to whom they are granted and only for his or her
account.  Each person  subscribing  for shares will be required to certify  that
such person is purchasing shares solely for his or her own account and that such
person has no agreement or understanding  regarding the sale or transfer of such
shares.  The  regulations  also  prohibit any person from  offering or making an
announcement  of  an  offer  or  intent  to  make  an  offer  to  purchase  such
subscription  rights or shares of common  stock prior to the  completion  of the
offering.

         We will pursue any and all legal and equitable remedies in the event we
become aware of the transfer of subscription rights and will not honor orders we
know to involve the transfer of such rights.

         Expiration Date. The  subscription  offering will expire at 12:00 noon,
New  Jersey  time,  on  December  18,  1998,  unless  it is  extended,  up to an
additional  45 days with the  approval  of the  Department,  if  necessary,  but
without additional notice to subscribers (the "expiration  date").  Subscription
rights will become void if not exercised prior to the expiration date.

Community Offering

         If less than the total  number of shares of common  stock to be offered
in  the  offering  are  subscribed  for  in the  subscription  offering,  shares
remaining  unsubscribed  may be made  available  for  purchase in the  community
offering to certain members of the general public,  which may subscribe together
with any  associate or group of persons  acting in concert for up to $200,000 of
common stock.  In the community  offering,  if any, shares will be available for
purchase by the general public with

                                       86

<PAGE>



preference given first to natural persons residing in Bergen County,  New Jersey
and second,  to natural  persons  residing  in the State of New Jersey.  We will
attempt to issue common stock in such a manner as to promote a wide distribution
of common stock.

         If purchasers in the  community  offering (if any),  whose orders would
otherwise  be  accepted,  subscribe  for  more  shares  than are  available  for
purchase,  the  shares  available  to  them  will  be  allocated  among  persons
submitting orders in the community offering in an equitable manner.

         The  community  offering,  if any,  may commence  simultaneously  with,
during or  subsequent  to the  completion  of the  subscription  offering and if
commenced  simultaneously with or during the subscription offering the community
offering  may be limited to residents of Bergen  County  and/or New Jersey.  The
community  offering,  if any,  must  be  completed  within  45  days  after  the
completion  of  the  subscription  offering  unless  otherwise  extended  by the
Department.

         We, in our absolute discretion,  reserve the right to reject any or all
orders in whole or in part which are received in the community offering,  at the
time of  receipt  or as soon as  practicable  following  the  completion  of the
community offering.

Public Offering

         To the  extent  that  shares  remain  available  and  subject to market
conditions at or near the completion of the subscription  offering, we may offer
shares, to selected persons in a public offering on a best-efforts basis through
Ryan,  Beck in such a manner as to  promote a wide  distribution  of the  common
stock. Any orders received in connection with the public offering,  if any, will
receive a lower  priority  than orders  received in the  subscription  offering.
Common stock sold in the public  offering  will be sold at the same price as all
other shares in the subscription  offering.  We have the right to reject orders,
in whole or in part, in our sole discretion in the public  offering.  No person,
together  with any  associate  or group of persons  acting in  concert,  will be
permitted to purchase more than 28,571 shares or $200,000 of common stock in the
public offering.

Syndicated Public Offering

         To the  extent  that  shares  remain  available  and  subject to market
conditions,   we  may  offer  shares  of  common  stock  not  purchased  in  the
subscription,  community and public  offerings in a syndicated  public  offering
through a syndicate of selected broker/dealers to be formed and managed by Ryan,
Beck. The syndicated public offering,  if held, will be conducted to achieve the
widest distribution of shares, subject to our right to reject orders in whole or
in  part  in  our  sole  discretion.  Neither  Ryan,  Beck  nor  any  registered
broker/dealer  will have any  obligation  to take or purchase  any shares in the
syndicated  public offering.  Shares sold in the syndicated public offering will
be sold at $7.00 per share.

         The purchase limitations that apply in the subscription,  community and
public offerings also apply in the syndicated public offering. In the event of a
syndicated  public  offering,  Ryan,  Beck will form a selling group of selected
NASD member  firms  (which may  include  Ryan,  Beck) under a selected  dealers'
agreement. We will pay a fee equal to 5.5% of the aggregate amount of stock sold
pursuant to such  selected  dealer  agreements.  Ryan,  Beck will not commence a
syndicated  public  offering  through  such a selling  group  without  our prior
approval. See "The Offering--Plan of Distribution/Marketing Arrangements."


                                       87

<PAGE>



         The  syndicated  public  offering will  terminate not more than 45 days
following  the  Expiration  Date,  unless we further  extend the  offering  with
regulatory approval and we resolicit subscribers.

         The  opportunity  to order  shares  of common  stock in the  syndicated
public offering,  if held, is subject to our right, in our sole  discretion,  to
accept or reject any such orders in whole or in part.

Limitations on Purchases of Common Stock

         The following  additional  limitations have been imposed upon purchases
of shares of common stock:

          1.   The  aggregate  amount of our  outstanding  common stock owned or
               controlled  by persons other than the mutual  holding  company at
               the close of the offering  will be less than 50% of the Company's
               total outstanding common stock.

          2.   The  maximum  number  of  shares  of  common  stock  which may be
               purchased in the subscription  offering by any person (or persons
               through a single account) in the first  priority,  third priority
               and fourth priority shall not exceed 28,571 shares or $200,000.

          3.   The  maximum  number  of  shares  of  common  stock  which may be
               subscribed  for or purchased in all categories in the offering by
               any person (or persons  through a single  account)  together with
               any  associate  or group of persons  acting in concert  shall not
               exceed 28,571 shares or $200,000,  except for our employee plans,
               which in the  aggregate may subscribe for up to 10% of the common
               stock issued in the offering.

          4.   The  maximum  number  of  shares  of  common  stock  which may be
               purchased  in all  categories  in the  offering by  officers  and
               directors of the Bank and their associates in the aggregate shall
               not  exceed  31% of the total  number  of shares of common  stock
               issued in the offering to persons  other than the mutual  holding
               company.

          5.   A minimum of 50 shares of common  stock must be purchased by each
               person  purchasing  shares in the  offering  to the extent  those
               shares are available.

          6.   If the number of shares of common  stock  otherwise  allocable to
               any person or that person's  associates would be in excess of the
               maximum number of shares permitted as set forth above, the number
               of shares of common stock  allocated to each such person shall be
               reduced to the lowest limitation  applicable to that person,  and
               then the number of shares allocated to each group consisting of a
               person and that person's  associates shall be reduced so that the
               aggregate  allocation to that person and his associates  complies
               with the above maximums,  and such maximum number of shares shall
               be reallocated among that person and his associates in proportion
               to the  shares  subscribed  by each  (after  first  applying  the
               maximums applicable to each person, separately).

          7.   Depending  upon  market  or  financial  conditions,  the Board of
               Directors  of  the  Company,  without  further  approval  of  the
               depositors,  may decrease or increase the purchase limitations in
               the plan, provided that the maximum purchase  limitations may not
               be increased to a percentage in excess of 5% of the offering.  If
               the Company  increases  the  maximum  purchase  limitations,  the
               Company is only required to resolicit Persons who

                                       88

<PAGE>



               subscribed for the maximum  purchase  amount and may, in the sole
               discretion  of  the  Company,   resolicit   certain  other  large
               subscribers.

          8.   In the event of an increase in the total number of shares offered
               in  the  offering  due  to an  increase  in  the  maximum  of the
               estimated  valuation  range of up to 15% (the adjusted  maximum")
               the  additional  shares  will be used in the  following  order of
               priority:  (i) in the event that there is an  oversubscription at
               the Eligible Account Holder level, to fill unfilled subscriptions
               of Eligible Account  Holders;  (ii) in the event that there is an
               oversubscription  at the ESOP level, fill the ESOP's subscription
               up to 10% of the adjusted maximum;  (iii) in the event that there
               is an  oversubscription  at  the  Supplemental  Eligible  Account
               Holder level,  to fill  unfilled  subscriptions  of  Supplemental
               Eligible  Account  Holders;  (iv) in the event  that  there is an
               oversubscription  at the Voting Depositor level, to fill unfilled
               subscriptions   of   depositors;   and  (v)  to   fill   unfilled
               Subscriptions in the community offering, with preference given to
               persons residing in the local community.

          9.   No person  shall be entitled to purchase  any common stock to the
               extent such  purchase  would be illegal  under any federal law or
               state law or regulation or would violate  regulations or policies
               of  the  NASD,  particularly  those  regarding  free  riding  and
               withholding. The Bank and/or its agents may ask for an acceptable
               legal  opinion  from any  purchaser  as to the  legality  of such
               purchase  and may  refuse  to honor  any  purchase  order if such
               opinion is not timely furnished.

          10.  The  Board  of  Directors  has the  right  to  reject  any  order
               submitted  by  a  person  whose   representations  the  Board  of
               Directors  believes  to be  false or who it  otherwise  believes,
               either  alone or acting in concert  with  others,  is  violating,
               circumventing,  or intends to violate,  evade,  or circumvent the
               terms and conditions of the plan.

          11.  The foregoing  restrictions on purchases by any person also apply
               to  purchases  by  persons  acting in  concert  under  applicable
               regulations  of  the   Department.   Under   regulations  of  the
               Department, directors of the Bank are not deemed to be affiliates
               or a group  acting in concert  with other  directors  solely as a
               result of membership on the Board of Directors of the Bank.

         The term "associate" of a person is defined in the plan to mean (i) any
corporation or organization (other than the Bank or a majority-owned  subsidiary
of the Bank) of which such  person is an officer or partner or is,  directly  or
indirectly,  the  beneficial  owner  of  10% or  more  of any  class  of  equity
securities,  (ii)  any  trust  or  other  estate  in  which  such  person  has a
substantial  beneficial interest or as to which such person serves as trustee or
in a similar fiduciary capacity, (excluding tax-qualified employee stock benefit
plans or  tax-qualified  employee  stock  benefit  plans in which a person has a
substantial beneficial interest or serves as a trustee or in a similar fiduciary
capacity and except that, for purposes of  aggregating  total shares that may be
held by  officers  and  directors,  the term  "Associate"  does not  include any
tax-qualified  employee stock benefit plan), and (iii) any relative or spouse of
such person or any relative of such spouse, who has the same home as such person
or who  is a  director  or  officer  of the  Bank,  or  any  of its  parents  or
subsidiaries.  For example, a corporation of which a person serves as an officer
would be an associate of such person,  and  therefore,  all shares  purchased by
such  corporation  would be included with the number of shares which such person
individually could purchase under the above limitations.


                                       89

<PAGE>



         Each person  purchasing shares of the common stock in the offering will
be deemed to confirm  that such  purchase  does not  conflict  with the  maximum
purchase  limitation.  In the event that such purchase limitation is violated by
any person (including any associate or group of persons  affiliated or otherwise
acting in concert with such  persons),  we will have the right to purchase  from
such person at the purchase  price per share all shares  acquired by such person
in excess of such purchase  limitation  or, if such excess shares have been sold
by such person,  to receive the difference  between the purchase price per share
paid for such excess  shares and the price at which such excess shares were sold
by such person.
Our right to purchase such excess shares will be assignable.

         Common  stock  purchased  pursuant  to  the  offering  will  be  freely
transferable, except for shares purchased by directors and officers of the Bank.
For  certain  restrictions  on the  common  stock  purchased  by  directors  and
officers,  see "--Restrictions on Transferability by Directors and Officers." In
addition, under guidelines of the NASD, members of the NASD and their associates
are subject to certain  restrictions on the transfer of securities  purchased in
accordance with subscription  rights and to certain reporting  requirements upon
purchase of such securities.

Ordering and Receiving Common Stock

         Use of  Order  Forms.  Rights  to  subscribe  in the  subscription  and
community  offering may only be exercised by  completion  of an order form.  Any
person  receiving  an order form who desires to  subscribe  for shares of common
stock must do so prior to the applicable  expiration date by delivering (by mail
or in  person  ) to the Bank a  properly  executed  and  completed  order  form,
together  with full  payment  of the  purchase  price for all  shares  for which
subscription is made; provided,  however, that if the ESOP subscribes for shares
during the subscription  offering,  the ESOP will not be required to pay for the
shares  at the  time it  subscribes  but  rather  may pay  for the  shares  upon
consummation of the reorganization.  All subscription rights under the plan will
expire on the expiration  date,  whether or not we have been able to locate each
person  entitled  to such  subscription  rights.  We have the  right  to  permit
institutional investors to submit contractually irrevocable orders in the public
offering at any time prior to the  completion  of the offering.  Once  tendered,
subscription  orders  cannot be modified  or revoked  without the consent of the
Bank unless the reorganization is not completed within 45 days of the Expiration
Date.

         In the event an order form (i) is not  delivered and is returned to the
Bank by the  United  States  Postal  Service or the Bank is unable to locate the
addressee;  (ii) is not received or is received after the applicable  expiration
date, (iii) is defectively completed or executed; (iv) is not accompanied by the
full required payment for the shares subscribed for (including instances where a
savings  account or certificate  balance from which  withdrawal is authorized is
insufficient  to  fund  the  amount  of such  required  payment,  but  excluding
subscriptions by the ESOP) or, in the case of an  institutional  investor in the
public  offering,  by  delivering  irrevocable  orders  together  with a legally
binding  commitment to pay the full purchase  price prior to 48 hours before the
completion of the  reorganization;  or (v) is not mailed pursuant to a "no mail"
order placed in effect by the account holder,  the  subscription  rights for the
person to whom such  rights have been  granted  will lapse as though such person
failed to return the  completed  order form  within the time  period  specified.
However,  we may,  but will not be required to,  waive any  irregularity  on any
order form or require the submission of corrected  order forms or the remittance
of full payment for subscribed shares by such date as we may otherwise  specify.
The waiver of an  irregularity  on an order form in no way obligates us to waive
any other  irregularity on any other order form. Waivers will be considered on a
case by case  basis.  We reserve the right in our sole  discretion  to accept or
reject orders received on photocopies or facsimile order forms, or whose payment
is to be made by wire  transfer  or payment  from  private  third  parties.  Our
interpretation of the terms and conditions of the plan and of the

                                       90

<PAGE>



acceptability of the order forms will be final,  subject to the authority of the
Department.  We are not  required to deliver a  prospectus  or order form by any
means other than the mails.

         To ensure that each  purchaser  receives a prospectus at least 48 hours
before the  applicable  expiration  date, in accordance  with Rule 15c2-8 of the
Securities  Exchange Act of 1934,  no  prospectus  will be mailed any later than
five days prior to such date or hand  delivered any later than two days prior to
such date .  Execution  of the order form will  confirm  receipt or  delivery in
accordance  with Rule  15c2- 8.  Order  forms  will only be  distributed  with a
prospectus.

         Payment  for Shares.  For  subscriptions  to be valid,  payment for all
subscribed  shares will be required to accompany  all properly  completed  order
forms,  on or prior to the expiration date specified on the order form unless we
extend the date.  Payment for shares of common stock may be made (i) in cash, if
delivered in person, (ii) by check or money order, or (iii) for shares of common
stock  subscribed  for  in  the  subscription   offering,  by  authorization  of
withdrawal from savings accounts (including  certificates of deposit) maintained
with the Bank. Appropriate means by which such withdrawals may be authorized are
provided in the order form. Once such a withdrawal has been authorized,  none of
the  designated  withdrawal  amount may be used by a subscriber  for any purpose
other than to purchase the common stock for which a  subscription  has been made
until the offering has been  completed  or  terminated.  In the case of payments
authorized  to be made  through  withdrawal  from  savings  accounts,  all  sums
authorized  for  withdrawal  will continue to earn interest at the contract rate
until the offering has been  completed or  terminated.  Interest  penalties  for
early  withdrawal   applicable  to  certificate   accounts  will  not  apply  to
withdrawals  authorized  for the  purchase  of  shares,  however,  if a  partial
withdrawal  results  in a  certificate  account  with a  balance  less  than the
applicable minimum balance requirement, the certificate shall be canceled at the
time of  withdrawal,  without  penalty,  and the  remaining  balance  will  earn
interest at its passbook  savings account rate subsequent to the withdrawal.  In
the case of payments made in cash or by check or money order, such funds will be
placed in a  segregated  account  and  interest  will be paid by the Bank at its
passbook  savings  account  rate from the date  payment  is  received  until the
offering is completed or terminated. An executed order form, once we receive it,
may not be  modified,  amended,  or rescinded  without our  consent,  unless the
offering  is  not  completed   within  45  days  after  the  conclusion  of  the
subscription  offering,  in which event subscribers may be given the opportunity
to increase,  decrease,  or rescind their subscription for a specified period of
time.  In the event that the  offering is not  consummated  for any reason,  all
funds  submitted  pursuant  to the  offerings  will be  promptly  refunded  with
interest and authorized withdrawals from deposit accounts will be canceled.

         Owners  of  self-directed  IRAs  may use  the  assets  of such  IRAs to
purchase  shares of common stock in the offerings.  Persons with IRAs maintained
at the Bank must have their accounts transferred to an unaffiliated  institution
or broker to purchase shares of common stock in the offerings. There is no early
withdrawal or IRS interest penalties for such transfers.  Instructions on how to
transfer IRAs maintained at the Bank can be obtained from the stock  information
center.  Depositors interested in using funds in an IRA to purchase common stock
should  contact  the stock  information  center as soon as  possible so that the
necessary forms may be forwarded,  executed and returned prior to the expiration
date.

         Regulations prohibit the Bank from lending funds or extending credit to
any person to purchase the common stock in the reorganization.

         Stock Information  Center. The stock information center is located at 8
Franklin Avenue, Ridgewood, New Jersey. Its phone number is (201) 445-2109.


                                       91

<PAGE>



         Delivery of Stock Certificates.  Certificates representing common stock
issued in the  offering  will be mailed to the persons  entitled  thereto at the
address noted on the order form, as soon as practicable  following  consummation
of the offering.  Any certificates  returned as undeliverable will be held until
claimed  by  persons  legally  entitled  thereto  or  otherwise  disposed  of in
accordance  with  applicable  law. Until  certificates  for the common stock are
available and delivered to subscribers,  subscribers may not be able to sell the
shares of stock for which they subscribed.

Restriction on Sales Activities

         Our   directors  and  executive   officers  may   participate   in  the
solicitation  of offers to purchase  common  stock in  jurisdictions  where such
participation is not prohibited.  Other employees of the Bank may participate in
the  offering  in  ministerial  capacities.   Such  other  employees  have  been
instructed  not to solicit  offers to purchase  common  stock or provide  advice
regarding the purchase of common stock. Questions of prospective purchasers will
be directed to executive  officers of the Bank or registered  representatives of
Ryan, Beck. No officer,  director or employee of the Bank will be compensated in
connection  with  such  person's  solicitations  or other  participation  in the
offering  by the  payment of  commissions  or other  remuneration  based  either
directly or indirectly on transactions in the common stock.

Stock Pricing and the Number of Shares to be Offered

         FinPro, which is experienced in the valuation and appraisal of business
entities,  including  savings  institutions,  has been  retained  to  prepare an
appraisal  of the  estimated  pro forma  market  value of the  common  stock (an
independent  valuation).  This independent  valuation will express our pro forma
market value in terms of an aggregate dollar amount. FinPro will receive fees of
$24,000 for its  appraisal  services,  including the  independent  valuation and
subsequent  updates,  and for assistance in preparation of other material,  plus
its  reasonable   out-of-pocket   expenses   incurred  in  connection  with  the
independent  valuation and for assistance in the  preparation of other material.
The Bank has agreed to indemnify  FinPro  under  certain  circumstances  against
liabilities and expenses  (including certain legal fees) arising out of or based
on any  misstatement  or untrue  statement of a material  fact  contained in the
information supplied by the Bank to FinPro, except where FinPro is determined to
have been  negligent or failed to exercise due diligence in the  preparation  of
the independent valuation.

         Pursuant  to the plan,  the  number  of  shares  of common  stock to be
offered in the offering  will be based upon the estimated pro forma market value
of the  common  stock  and the  purchase  price of $7.00  per  share.  The final
minority ownership  percentage will be determined as follows:  (i) the numerator
will be the  product  of (x) the  number of shares of common  stock  sold in the
offering and (y) the purchase price ($7.00 per share);  and (ii) the denominator
will be the updated  valuation of our pro forma market  value  immediately  upon
conclusion of the offering as determined by FinPro.

         FinPro  has  determined  that as of  October  7,  1998,  our  estimated
aggregate  pro forma market value was $21.0  million.  Pursuant to  regulations,
this  estimate  must be included  within a range with a minimum of $17.8 million
and a maximum of $24.2 million,  which maximum may be adjusted  upwards pursuant
to regulation,  to $27.8 million (maximum, as adjusted). Of our estimated market
value,  shares  representing  53% of that  value  will be issued  to the  mutual
holding  company  and  shares  representing  47% of that  value  will be sold to
minority  stockholders  in the offering.  We have  determined to offer shares of
common stock in the offering at a price of $7.00 per share. As a result,  we are
offering  1,410,000 shares within a range of a minimum of 1,198,500 shares and a
maximum  of  1,621,500  shares,  subject  to a maximum,  as  adjusted,  of up to
1,864,725 shares. In determining the offering range, the Board of

                                       92

<PAGE>



Directors  reviewed  FinPro's  appraisal and in  particular,  considered (i) the
Bank's financial condition and results of operations for the year ended December
31, 1997 and six months ended June 30, 1998,  (ii) financial  comparisons of the
Bank in relation to financial institutions of similar size and asset quality and
(iii)  stock  market  conditions  generally  and  in  particular  for  financial
institutions,  all of which  are set  forth in the  appraisal.  The  Board  also
reviewed the  methodology  and the  assumptions  used by FinPro in preparing its
appraisal.  The number of  shares,  and the  minority  ownership  interest,  are
subject to change if the independent  valuation changes at the conclusion of the
offering.

         The number of shares and price per share of common stock was determined
by the Board of  Directors  based  upon the  independent  valuation.  The actual
number of shares to be issued  to the  mutual  holding  company  and sold in the
offering may be increased or decreased  prior to the completion of the offering,
subject to approval and  conditions  that may be imposed by the  Department  and
FDIC, to reflect any change in our  estimated pro forma market value.  The total
number of shares of common  stock  that may be sold to  persons  other  than the
mutual  holding  company in the  offering may not exceed 49.9% of our issued and
outstanding voting stock.

         Depending  on  market  and  financial  conditions  at the  time  of the
completion of the offering,  we may increase or decrease the number of shares to
be issued in the reorganization  and offering.  No resolicitation of prospective
purchasers  will be made and  prospective  purchasers  will not be  permitted to
modify or cancel their purchase orders unless the change in the number of shares
to be issued in the offering results in fewer than 1,198,500 shares or more than
1,864,725  shares being sold at the purchase  price of $7.00,  in which event we
may  also  elect  to  terminate  the  offering.  In the  event  that we elect to
terminate  the  offering,  subscribers  will  receive  a prompt  refund of their
purchase orders (including cancellation of withdrawal authorizations),  together
with interest earned thereon from the date of receipt to the date of termination
of the offering.  In the event we receive orders for less than 1,198,500 shares,
at our  discretion  and subject to approval of the  Department  and FDIC, we may
obtain a new independent valuation, establish a new offering range and resolicit
prospective  purchasers.  In the  event  of such a  resolicitation,  prospective
purchasers  will be  permitted to modify or cancel their  purchase  orders.  Any
adjustments  in our pro forma market  value as a result of market and  financial
conditions or a  resolicitation  of prospective  purchasers  would be subject to
Department and FDIC approval. A resolicitation,  if any, following conclusion of
the offering would not extend beyond the expiration date, without prior approval
of the Department and FDIC.

         The independent valuation will be updated at the time of the completion
of the offering, and the minority ownership interest may increase or decrease to
reflect the changes in market  conditions,  the estimated pro forma market value
of the Bank, or both.  If the updated  estimate of the pro forma market value of
the Bank  immediately upon conclusion of the offering  changes,  there will be a
corresponding  change to the 3,000,000 shares issued,  in the aggregate,  to the
mutual  holding  company in the  reorganization  and sold to  subscribers in the
offering.  For example,  if the  independent  valuation at the conclusion of the
offering increases to $24,150,000,  or decreases to $17,850,000,  then the total
number of shares  outstanding  after the  reorganization  and  offering  will be
3,450,000  or  2,550,000,  respectively.  If the updated  independent  valuation
increases,  the Company may  increase  the number of shares sold in the offering
(to up to 1,864,725  shares),  and will  increase the number of shares issued to
the mutual holding  company.  Subscribers  will not be given the  opportunity to
change or withdraw their orders unless more than 1,864,725  shares or fewer than
1,198,500  shares are sold in the offering.  Any  adjustment of shares of common
stock sold will have a corresponding effect on the estimated net proceeds of the
offering and the pro forma capitalization and per share data of the Bank.


                                       93

<PAGE>



         The independent  valuation is not intended,  and must not be construed,
as a recommendation  of any kind as to the advisability of purchasing the common
stock.  In  preparing  the  independent  valuation,  FinPro has relied  upon and
assumed the accuracy and  completeness of financial and statistical  information
provided  by the  Bank.  FinPro  did  not  independently  verify  the  financial
statements  and other  information  provided by the Bank,  nor did FinPro  value
independently the assets and liabilities of the Bank. The independent  valuation
considers  the Bank only as a going  concern and should not be  considered  as a
indication  of  the  liquidation  value  of the  Bank.  Moreover,  because  such
independent  valuation is based upon  estimates and  projections  on a number of
matters,  all of which are subject to change from time to time, no assurance can
be given that  persons  purchasing  the  common  stock will be able to sell such
shares at a price equal to or greater than the purchase price.

         No sale of shares of common  stock may be  consummated  unless,  FinPro
confirms  that, to the best of its knowledge,  nothing of a material  nature has
occurred that, taking into account all relevant  factors,  would cause FinPro to
conclude that the independent valuation is incompatible with its estimate of our
pro forma market value at the conclusion of the offering.  Any change that would
result in an  aggregate  value that is below  $17,850,000  or above  $27,772,500
would be subject to  Department  approval.  If  confirmation  from FinPro is not
received,  the Bank may extend the offering,  reopen or commence a new offering,
request a new Independent Valuation, establish a new offering range and commence
a  resolicitation  of  all  prospective  purchasers  with  the  approval  of the
Department, or take such other action as permitted by the Department in order to
complete the offering.

Plan of Distribution/Marketing Arrangements

         The common  stock will be offered in the  offering  principally  by the
distribution  of this prospectus and through  activities  conducted at the stock
information center. It is expected that a registered  representative employed by
Ryan,  Beck will be working  at, and  supervising  the  operation  of, the stock
information center. Ryan, Beck will be responsible for overseeing the mailing of
material  relating  to the  offering,  responding  to  questions  regarding  the
reorganization and the offering and processing order forms.

         The Bank and Company have entered into an agency  agreement  with Ryan,
Beck under which Ryan, Beck will provide  advisory  assistance and assist,  on a
best efforts  basis,  in the  distribution  of the common stock in the offering.
Ryan,  Beck is a  broker-dealer  registered  with the  National  Association  of
Securities Dealers, Inc. Specifically, Ryan, Beck will assist in the offering in
the following manner: (i) training and educating the Bank's employees  regarding
the mechanics and regulatory  requirements of the stock conversion process; (ii)
conducting informational meetings for potential subscribers, if necessary; (iii)
managing the sales  efforts in the  offering;  and (iv)  keeping  records of all
stock subscriptions.

         Ryan, Beck will receive, as compensation, an advisory and marketing fee
of $150,000.  In the event common stock is sold through licensed brokers under a
selected dealers agreement, we will pay a fee of 5.5% of the value of the common
stock sold to such brokers (which may include Ryan, Beck).  Ryan, Beck will also
be reimbursed for its legal fees and  out-of-pocket  expenses,  which are not to
exceed  $45,000.  The Bank has agreed to  indemnify  Ryan,  Beck,  to the extent
allowed by law, for  reasonable  costs and expenses in  connection  with certain
claims or liabilities, including certain liabilities under the Securities Act of
1933, as amended.


                                       94

<PAGE>



Restrictions on Repurchase of Stock

         Current FDIC regulations  prohibit the Company from repurchasing common
stock for one year following the reorganization.  In addition,  securities rules
restrict the method,  time, price, and number of shares of common stock that may
be repurchased by the Company.

Restrictions on Transferability by Directors and Officers

         Shares of the common  stock  purchased  by directors or officers of the
Bank  cannot  be sold  for a  period  of one year  following  completion  of the
reorganization,  except for a disposition of shares in the event of the death of
the stockholder. Accordingly, shares of the common stock issued to directors and
officers  will  bear a legend  restricting  their  sale.  Any  shares  issued to
directors  and  officers as a stock  dividend,  stock split,  or otherwise  with
respect to restricted stock will be subject to the same restriction.

         For a period of three years following the  reorganization,  no director
or officer of the Bank or their  associates  may,  without the prior approval of
the  Department,  purchase  our  common  stock  except  from a broker  or dealer
registered  with  the  SEC.  This  prohibition  does  not  apply  to  negotiated
transactions  including  more than 1% of our common stock or purchases  made for
tax  qualified or non-tax  qualified  employee  stock benefit plans which may be
attributable to individual officers or directors.

Restrictions on Agreements or Understandings  Regarding Transfer of Common Stock
to be Purchased in the Offering

         Prior  to  the  completion  of  the  reorganization  and  offering,  no
depositor may transfer, or enter into an agreement or understanding to transfer,
any  subscription  rights or the legal or beneficial  ownership of the shares of
common  stock to be  purchased by such person in the  offering.  Depositors  who
submit an order form will be required to certify  that their  purchase of common
stock is solely for their own account and there is no agreement or understanding
regarding the sale or transfer of their shares.  We intend to pursue any and all
legal and equitable  remedies in the event we become aware of any such agreement
or  understanding,  and will not honor orders we  reasonably  believe to involve
such an agreement or understanding.

Conditions to the Offering

         Consummation  of the  offering  is subject to (i)  consummation  of the
reorganization,  which  requires  the  receipt  of  various  approvals  from the
Department, the ratification of the Bank's voting depositors, and the receipt of
rulings  and/or  opinions  of  counsel  as  to  the  tax   consequences  of  the
reorganization, (ii) the receipt of all required federal and state approvals for
the issuance of common stock in the offering,  including without  limitation the
non-objection  of the FDIC, and (iii) the sale of a minimum of 1,198,500  shares
of common stock.  In the event that these  conditions are not satisfied prior to
completion of the offering,  all funds  received will be promptly  returned with
interest at the Bank's passbook rate and all withdrawal  authorizations  will be
canceled.


                                       95

<PAGE>



               CERTAIN RESTRICTIONS ON ACQUISITION OF THE COMPANY

General

         The  following  discussion  is a summary of  statutory  and  regulatory
restrictions on the acquisition of our common stock. In addition,  the following
discussion  summarizes the mutual holding company structure,  certain provisions
of certificates of incorporation  and bylaws and certain  regulatory  provisions
that have an anti-takeover effect.

Mutual Holding Company Structure

         The mutual holding  company  structure will restrict the ability of our
stockholders of the Company to effect a change of control of management  because
mutual holding  company,  as long as it remains in existence as a mutual entity,
will control a majority of our voting stock.  In addition,  voting rights in the
mutual holding company are vested in the Board of Directors, as such, management
of the Bank (which is also  management  of the  Company  and the mutual  holding
company) will be able to exert voting control over the mutual holding company.

Change in Bank Control Act and Bank Holding Company Provisions of the BHCA

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

The Company's Certificate and Bylaws

         General. Our certificate and bylaws are available at our administrative
office or by writing  or calling  us, 531 North  Maple  Avenue,  Ridgewood,  New
Jersey 07450-1612 (our telephone number is (201) 445-4000).

         Classified  Board of  Directors  and Related  Provisions.  Our board of
directors is divided into three  classes  which are as nearly equal in number as
possible. Directors serve for terms of three years. As a result, each year, only
one-third of the directors are eligible to be elected and it would take at least

                                       96

<PAGE>



two years to elect a majority of our  directors.  A director may be removed only
by the  affirmative  vote of the  holders  of at least  80% of the  shares  then
entitled to vote.

         Restrictions on Voting of Securities. The certificate provides that any
shares of common stock  beneficially  owned  directly or indirectly in excess of
10% by any person,  other than the mutual holding company will not be counted as
shares  entitled to vote,  shall not be voted by any person or counted as voting
shares in connection with any matter  submitted to stockholders  for a vote, and
shall not be counted as outstanding  for purposes of determining a quorum or the
affirmative  vote necessary to approve any matter  submitted to the stockholders
for a vote.  It is possible for such a person to have voting  authority for less
than 10% of our shares, depending on how the shares are registered.  The purpose
of this  provision  is to reduce the chance  that  minority  stockholders  could
challenge our management.

         Prohibition  Against  Cumulative  Voting.  Our  certificate   prohibits
cumulative  voting by stockholders in the election of directors.  The absence of
cumulative voting rights effectively means that the holders of a majority of the
shares  voted at a meeting of  stockholders  may,  if they so choose,  elect all
directors  elected at the meeting,  thus precluding a minority  stockholder from
obtaining   representation  on  the  Board  of  Directors  unless  the  minority
stockholder is able to obtain the support of a majority.  In accordance with the
law governing mutual holding  companies,  the mutual holding company must remain
the majority holder of our voting stock.

         Supermajority  Provision.  Any  sale or  merger,  which  has  not  been
approved by at least two-thirds of the Board of Directors, requires the approval
of at least 80% of the outstanding vote.

         Additional Anti-Takeover Provisions. The provisions described above are
not the only provisions of our  certificate  and bylaws having an  anti-takeover
effect.  For  example,  the  certificate  authorizes  the issuance of up to five
million  shares  of  preferred  stock,  which  conceivably  would  represent  an
additional  class of stock  required to approve any proposed  acquisition.  This
preferred  stock,  none of which has been issued,  together with  authorized but
unissued shares of the common stock (the Certificates authorizes the issuance of
up to 10 million shares of the common stock),  also could  represent  additional
capital required to be purchased by the acquiror.

         In addition to discouraging a takeover  attempt which a majority of our
stockholders  might  determine  to be in their  best  interest  or in which  our
stockholders  might  receive a premium over the current  market prices for their
shares,  the effect of these provisions may render the removal of our management
more  difficult.  It is possible that incumbent  officers and directors might be
able to retain  their  positions  (at least until their term of office  expires)
even  though a majority  of our  stockholders,  other  than the  mutual  holding
company, desire a change.

                          DESCRIPTION OF CAPITAL STOCK

         We are authorized to issue 10,000,000 shares of common stock, par value
$0.10 per share and 5,000,000  shares of preferred  stock, no par value. We will
issue  between   2,550,000   and  3,967,500   shares  of  common  stock  in  the
reorganization (between 1,198,500 and 1,864,725 shares to persons other than the
mutual  holding  company).  See  "Capitalization."  Upon payment of the purchase
price  shares of common  stock  issued in the  offering  will be fully  paid and
non-assessable.  The common stock will represent  nonwithdrawable  capital, will
not be an account of  insurable  type and will not be insured by the FDIC or any
other governmental  agency. See also "Dividends" and "Waiver of Dividends by the
MHC."

                                       97

<PAGE>




Voting Rights

         The holders of common stock will possess exclusive voting rights in the
Company.  The holder of shares of common  stock will be entitled to one vote for
each  share  held on all  matters  subject to  stockholder  vote.  See also "The
Reorganization--Effect of the Reorganization--Voting Rights."

Liquidation Rights

         In the event of any  liquidation,  dissolution,  or  winding-up  of the
Company, the holders of the common stock generally would be entitled to receive,
after payment of all debts and  liabilities of the Company  (including all debts
and  liabilities  of  the  Bank),  all  assets  of  the  Company  available  for
distribution.     See     also     "The     Reorganization--Effect     of    the
Reorganization--Liquidation Rights."

Preemptive Rights; Redemption

         The holders of the common stock do not have any preemptive  rights with
respect to any shares we may issue.  The common stock will not be subject to any
redemption provisions.

Preferred Stock

         We are  authorized to issue up to 5,000,000  shares of preferred  stock
and to fix and state voting powers, designations,  preferences, or other special
rights of such shares and the  qualifications,  limitations and  restrictions of
those  shares  as the  Board  of  Directors  may  determine  in its  discretion.
Preferred  stock  may  be  issued  in  distinctly   designated  series,  may  be
convertible  into  common  stock and may rank  prior to the  common  stock as to
dividend rights, liquidation preferences,  or both, and may have full or limited
voting  rights.  Accordingly,  the issuance of preferred  stock could  adversely
affect the voting and other rights of holders of common stock.

         The  authorized  but  unissued   shares  of  preferred  stock  and  the
authorized but unissued and unreserved  shares of common stock will be available
for issuance in future mergers or  acquisitions,  in future public  offerings or
private  placements.  Except as otherwise required to approve the transaction in
which the additional  authorized  shares of preferred stock would be issued,  no
stockholder  approval  generally  would be  required  for the  issuance of these
shares.  Depending on the circumstances,  however,  stockholder  approval may be
required  pursuant to  requirements  for eligibility for quotation of the common
stock on The Nasdaq  Stock  Market or by any  exchange on which the common stock
may then be listed.

                             LEGAL AND TAX OPINIONS

         The  legality  of the  issuance of the common  stock being  offered and
certain matters  relating to the  reorganization  and federal and state taxation
will be passed upon for us by Malizia,  Spidi, Sloane & Fisch, P.C., Washington,
D.C. Certain legal matters will be passed upon for Ryan, Beck & Co. by Jamieson,
Moore, Peskin & Spicer, Morristown, New Jersey.

                                     EXPERTS

         The financial  statements of Ridgewood Savings Bank of New Jersey as of
December  31,  1997 and 1996 and for the years then ended have been  included in
this prospectus in reliance upon the report

                                       98

<PAGE>



of KPMG Peat Marwick LLP,  independent  certified public accountants,  appearing
elsewhere in this prospectus,  and upon the authority of said firm as experts in
accounting and auditing.

         The financial  statements of Ridgewood Savings Bank of New Jersey as of
December  31,  1995 and for the year  then  ended  have  been  included  in this
prospectus  in  reliance  upon  the  report  of  Dorfman,  Abrams,  Music & Co.,
independent   certified  public   accountants,   appearing   elsewhere  in  this
prospectus,  and upon the  authority of that firm as experts in  accounting  and
auditing.

         FinPro has consented to the  publication  in this document of a summary
of its letter to Ridgewood  Savings Bank of New Jersey setting forth its opinion
as to the estimated  pro forma market value of us in the converted  form and its
opinion  setting  forth the value of  subscription  rights and to the use of its
name and statements with respect to it appearing in this document.

                                CHANGE IN AUDITOR

         On July 22, 1996,  the board of directors of the Bank engaged KPMG Peat
Marwick LLP as its  independent  auditor for the fiscal year ended  December 31,
1996. By letter dated July 23, 1996, the Bank notified Dorfman,  Abrams, Music &
Co., its  independent  auditor for the fiscal years ended  December 31, 1995 and
1994,  of this  determination  and that Dorfman,  Abrams,  Music & Co. would not
continue to be engaged for the fiscal year ending December 31, 1996. On July 12,
1996, the audit committee of the Bank had recommended  this change in auditor to
the board of directors.  The determination to replace Dorfman,  Abrams,  Music &
Co. was approved by the full board of directors of the Bank.  The report of KPMG
Peat  Marwick LLP for the fiscal year ended  December 31, 1996 and the report of
Dorfman,  Abrams,  Music & Co. for the fiscal years ended  December 31, 1995 and
1994 contained no adverse opinion or disclaimer of opinion and were not modified
as to uncertainty, audit scope or accounting principles. During the fiscal years
ended  December  31, 1995 and 1994 and during the period from January 1, 1996 to
July 23, 1996, there were no disagreements between the Bank and Dorfman, Abrams,
Music & Co. concerning accounting  principles or practices,  financial statement
disclosure, or auditing scope or procedure.

                            REGISTRATION REQUIREMENTS

         Our  common  stock  is  registered  pursuant  to  Section  12(g) of the
Securities  Exchange Act of 1934, as amended (the  "Exchange  Act").  We will be
subject to the information,  proxy solicitation,  insider trading  restrictions,
tender offer rules,  periodic  reporting and other requirements of the SEC under
the Exchange Act. We may not  deregister the common stock under the Exchange Act
for a period of at least three years following the reorganization.

                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

         We are subject to the  informational  requirements  of the Exchange Act
and must file reports and other information with the SEC.

         We have filed with the SEC a registration  statement on Form SB-2 under
the Securities Act of 1933, as amended, with respect to the common stock offered
in this  document.  As permitted by the rules and  regulations  of the SEC, this
document  does not contain  all the  information  set forth in the  registration
statement.  Such  information  can be  examined  without  charge  at the  public
reference facilities of the SEC located at 450 Fifth Street,  N.W.,  Washington,
D.C. 20549, and copies of such material can be obtained

                                       99

<PAGE>



from the SEC at prescribed  rates.  The SEC also  maintains an internet  address
("Web site") that contains reports,  proxy and information  statements and other
information   regarding   registrants,   including   the   Company,   that  file
electronically   with   the   SEC.   The   address   for   this   Web   site  is
"http://www.sec.gov."  The  statements  contained  in  this  document  as to the
contents of any contract or other  document filed as an exhibit to the Form SB-2
are, of necessity,  brief  descriptions and are not necessarily  complete;  each
such statement is qualified by reference to such contract or document.

         A copy of our certificate of incorporation and bylaws, as well as those
of the Bank and the mutual holding  company,  are available  without charge from
Ridgewood Savings Bank of New Jersey.  Copies of the plan of reorganization  are
also available without charge.

         The Bank has filed notice of mutual holding company reorganization with
the Department of Banking and Insurance of New Jersey. In addition, the Bank has
filed copies of this  application  with the FDIC. This prospectus  omits certain
information contained in that application.

                          INDEX TO FINANCIAL STATEMENTS

                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY
<TABLE>
<CAPTION>

<S>                                                                                    <C>
Independent Auditors' Reports                                                           F-1

Statements of Financial Condition at June 30, 1998 (unaudited)
         and December 31, 1997 and 1996                                                 F-3

Statements of Income for the six months ended
         June 30, 1998 (unaudited) and for each of the
         three years in the period ended December 31, 1997                               20

Statements of Equity for the six months ended
         June 30, 1998 (unaudited) and for each of the
         three years in the period ended December 31, 1997                              F-4

Statements of Cash  Flows  for the six  months  ended  June  30,  1998  and 1997
         (unaudited) and for each of the three years in the period ended
         December 31, 1997                                                              F-5

Notes to Financial Statements                                                           F-7
</TABLE>

Other  schedules  are omitted as they are not required or are not  applicable or
the required information is shown in the financial statements or related notes.

Financial statements of Ridgewood Financial,  MHC and Ridgewood Financial,  Inc.
have not been  provided  because they have  conducted no  operations.  Ridgewood
Financial,  MHC has not yet been organized and Ridgewood Financial,  Inc. has no
assets and no liabilities.



<PAGE>



                          Independent Auditors' Report


The Board of Directors
Ridgewood Savings Bank of New Jersey:


We have audited the statements of financial  condition of Ridgewood Savings Bank
of New Jersey as of December  31, 1997 and 1996 and the  related  statements  of
income,  equity,  and cash  flows  for the  years  then  ended as  listed in the
accompanying  index.  These financial  statements are the  responsibility of the
Bank's  management.  Our  responsibility  is to  express  an  opinion  on  these
financial  statements based on our audits. The financial statements of Ridgewood
Savings Bank of New Jersey for the year ended  December 31, 1995 were audited by
other  auditors  whose  report  thereon  dated  February  29, 1996  expressed an
unqualified opinion on those statements.

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

In our opinion, the 1997 and 1996 financial statements referred to above present
fairly, in all material  respects,  the financial  position of Ridgewood Savings
Bank of New Jersey as of  December  31,  1997 and 1996,  and the  results of its
operations  and its cash  flows  for the years  then  ended in  conformity  with
generally accepted accounting principles.


                                                /s/KPMG Peat Marwick LLP

                                                KPMG Peat Marwick LLP






Short Hills, New Jersey
February 27, 1998

                                      F-1
<PAGE>


                           INDEPENDENT AUDITORS'REPORT






Board of Directors
Ridgewood Savings Bank of New Jersey
Ridgewood, New Jersey


We have audited the accompanying  statement of financial  condition of Ridgewood
Savings Bank of New Jersey as of December 31, 1995,  and the related  statements
of  income,  equity  and cash  flows for the year then  ended.  These  financial
statements are the responsibility of the Bank's  management.  Our responsibility
is to express an opinion on these financial statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial position of Ridgewood Savings Bank of New
Jersey as of December 31, 1995,  and the results of its  operations and its cash
flows for the year then ended, in conformity with generally accepted  accounting
principles.


                                                /s/Dorfman, Abrams, Music & Co.




Glen Rock, New Jersey

February 29, 1996





                                      F-2
<PAGE>



                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                        Statements of Financial Condition

                             (Dollars in thousands)
<TABLE>
<CAPTION>

                                                          June, 30          December, 31
                                                        -------------  ---------------------- 
                        Assets                              1998          1997        1996
                                                            ----          ----        ----
                                                         (Unaudited)

<S>                                                      <C>          <C>         <C>      
Cash and due from banks                                  $   3,128        2,198       2,564    
Federal funds sold                                          16,400       13,200       3,800
                                                         ---------    ---------   ---------
                  Cash and cash equivalents                 19,528       15,398       6,364

Investment securities:                                   
    Held to maturity (fair value of $2,496, $9,724       
       and $12,599 at June 30, 1998, December 31,        
       1997 and December 31,1996)                            2,495        9,666      12,721
    Available for sale                                      11,730       26,954      43,211
Mortgage-backed securities:                              
    Held to maturity  (fair  value of $12,953, $14,522
       and $16,678 at June 30, 1998, December 31,        
       1997 and December 31, 1996)                          12,794       14,356      16,611
    Available for sale                                      85,679       50,099      19,359
Loans held for sale                                           --            750       3,756
Loans receivable, net                                      104,627      105,715     107,959
Accrued interest receivable                                  1,386        1,609       1,818
Premises and equipment, net                                  2,188        2,253       2,310
Federal Home Loan Bank stock, at cost                        1,949        1,949       1,949
Other assets                                                   286          316         717
                                                         ---------    ---------   ---------
                  Total assets                           $ 242,662      229,065     216,775
                                                         =========    =========   =========

                Liabilities and Equity                   

Deposits                                                   198,602      193,889     170,551
Borrowed funds                                              25,432       16,282      28,400
Advances from borrowers for taxes and insurance                896          902         907
Accounts payable and other liabilities                         381          798       1,548
                                                         ---------    ---------   ---------
                  Total liabilities                        225,311      211,871     201,406
                                                         ---------    ---------   ---------

Equity:                                                  
    Retained earnings                                       17,453       16,966      15,716
    Accumulated other comprehensive income                    (102)         228        (347)
                                                         ---------    ---------   ---------
                  Total equity                              17,351       17,194      15,369

Commitments and contingencies                            

                  Total liabilities and equity           $ 242,662      229,065     216,775
                                                         =========    =========   =========
</TABLE>


See accompanying notes to financial statements.      

                                      F-3
<PAGE>



                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                              Statements of Equity

                                 (In thousands)
<TABLE>
<CAPTION>
                                                                                                       Accu-
                                                                                                      mulated
                                                                                                       other
                                                                              Compre-                  compre-
                                                                              hensive     Retained     hensive     Total
                                                                              income      earnings     income     equity
                                                                              ------      --------     ------     ------

<S>                                                                       <C>              <C>        <C>         <C>   
Balance at December 31, 1994                                              $                 13,849     (259)       13,590
Comprehensive income:
    Net income                                                                 1,127         1,127       -          1,127
    Other comprehensive income, net of tax - unrealized gain
       on securities, net of reclassification adjustment                         571
                                                                              ------

                  Total comprehensive income                              $    1,698            -       571           571
                                                                               =====     ---------    -----     ---------
Balance at December 31, 1995                                                                14,976      312        15,288

Comprehensive income:
    Net income                                                                   740           740       -            740
    Other comprehensive income, net of tax - unrealized gain
       on securities, net of reclassification adjustment                        (659)
                                                                              ------

                  Total comprehensive income                              $       81            -      (659)         (659)
                                                                              ======     ---------    -----     ---------
Balance at December 31, 1996                                                                15,716     (347)       15,369

Comprehensive income:
    Net income                                                                 1,250         1,250       -          1,250
    Other comprehensive income, net of tax - unrealized gain
       on securities, net of reclassification adjustment                         575
                                                                              ------

                  Total comprehensive income                              $    1,825            -       575           575
                                                                              ======     ---------    -----     ---------
Balance at December 31, 1997                                                                16,966      228        17,194

Comprehensive income:
    Net income                                                                   487           487       -            487
    Other comprehensive income, net of tax - unrealized gain
       on securities, net of reclassification adjustment                        (330)
                                                                              ------

                  Total comprehensive income                              $      157            -      (330)         (330)
                                                                              ======     ---------    -----     ---------

Balance at June 30, 1998                                                  $                 17,453     (102)       17,351
                                                                                         =========    =====     =========
</TABLE>

<TABLE>
<CAPTION>

                                                                            Six-months              Years ended
                                                                              ended                December 31,
                                                                             June 30,              ------------
                                                                               1998         1997       1996       1995
                                                                               ----         ----       ----       ----
                                                                          (Unaudited)
<S>                                                                      <C>                 <C>       <C>          <C>
Disclosure of reclassification amount:
    Unrealized holding (losses) gains arising during period              $     (306)         594       (614)        542
    Less:  reclassification adjustment for (losses) gains in
       net income                                                               (24)         (19)       (45)         29
                                                                         ----------        -----      -----       -----
                  Net unrealized (losses) gains                          $     (330)         575       (659)        571
                                                                         ==========        =====      =====       =====
</TABLE>


See accompanying notes to financial statements.

                                      F-4
<PAGE>
                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                            Statements of Cash Flows

                                 (In thousands)
<TABLE>
<CAPTION>
                                                                   Six months ended               Years ended
                                                                       June 30,                   December 31,
                                                            ------------------------  --------------------------------
                                                                 1998        1997       1997         1996       1995
                                                                 ----        ----       ----         ----       ----
                                                                   (Unaudited)
<S>                                                           <C>          <C>         <C>        <C>         <C>     
Cash flows from operating activities:
    Net income                                               $    487         662       1,250         740       1,127
    Adjustments to reconcile net income to net cash
       provided by (used in) operating activities:
          Depreciation                                            100          99         199         148          75
          Amortization of loan fees                               (60)        (58)       (131)       (174)       (203)
          Premiums and discounts on mortgage-
              backed and investment securities                    416         (11)        376         194         418
          Proceeds from loan sales                                771          24       3,637         750       4,375
          Gain on sale of loans                                   (21)         (3)        (45)        (14)        (38)
          Loans originated for resale                            --          --          (585)     (4,293)     (3,962)
          (Gain) loss on sale of securities available
              for sale                                            (24)       --           (19)        (45)         29
          Provision for loans losses                              132           6          12          12          60
          Deferred income tax (benefit) expense                  (118)        181         265          84         (29)
          Decrease (increase) in accrued interest
              receivable                                          223         (85)        209        (347)       (710)
          Decrease (increase) in other assets, net                215         (76)       (298)        (57)        (48)
          (Decrease) increase in other liabilities               (299)       (994)       (605)      1,236        (194)
                                                             --------    --------    --------    --------    --------

                  Net cash provided by (used in)
                     operating activities                       1,822        (255)      4,265      (1,766)        900
                                                             --------    --------    --------    --------    --------

Cash flows from investing activities:
    Net decrease (increase) in first mortgage loans             1,803       2,615       4,660      (9,257)     (9,367)
    Net increase in consumer loans                               (787)     (2,037)     (2,316)     (2,390)       (451)
    Purchase of mortgage-backed securities available
       for sale                                               (46,600)     (9,332)    (40,931)    (15,763)     (3,971)
    Principal collected on mortgage-backed securities          11,669       3,413       7,421       5,930       5,456
    Proceeds from sales of mortgage-backed securities
       available for sale                                        --          --         6,320       4,967        --
    Purchase of investment securities available
       for sale                                                (1,470)       (500)     (1,503)    (41,447)    (21,936)
    Proceeds from sales of securities available for sale        7,022       2,000      17,525      15,689      10,221
    Purchase of investment securities held to maturity           --          --          --          --       (16,192)
    Maturities of investment securities held to maturity        6,976       2,500       2,500      11,021       2,500
    Maturities of investment securities available for sale      9,700        --          --          --          --
    Principal collected on investment securities                  175         233        --          --           274
    Purchase of premises and equipment                            (35)        (99)       (142)       (729)     (1,268)
    Purchase of Federal Home Loan Bank stock                     --          --          --          (768)        (43)
    Proceeds from collection of loan fees                        --             6          20          56          92
                                                             --------    --------    --------    --------    --------
                  Net cash used in investing activities       (11,549)     (1,201)     (6,446)    (32,691)    (34,685)
                                                             --------    --------    --------    --------    --------
</TABLE>

                                      F-5
<PAGE>



                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                       Statements of Cash Flows, Continued

                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                          Six months ended                Years ended
                                                                             June 30,                     December 31,
                                                                        --------------------   ----------------------------------
                                                                         1998         1997        1997        1996        1995
                                                                         ----         ----        ----        ----        ----
                                                                            (Unaudited)
<S>                                                                    <C>         <C>         <C>         <C>          <C>  
Cash flows from financing activities:
    Net increase (decrease) in passbook, NOW
       and money market accounts                                       $  5,010       6,096       7,311       2,904        (566)
    Net (decrease) increase in certificates of deposit                     (297)      9,311      16,027      20,629      27,390
    Proceeds from borrowed funds                                         18,190      20,181      13,407      25,175      16,487
    Repayment of borrowed funds                                          (9,040)    (29,400)    (25,525)    (12,786)     (9,326)
    Net (decrease) increase in advances from
       borrowers for taxes and insurance                                     (6)         13          (5)         77          17
                                                                       --------    --------    --------    --------    --------

                  Net cash provided by financing
                     activities                                          13,857       6,201      11,215      35,999      34,002
                                                                       --------    --------    --------    --------    --------

                  Net increase in cash and cash
                     equivalents                                          4,130       4,745       9,034       1,542         217

Cash and cash equivalents at beginning of year                           15,398       6,364       6,364       4,822       4,605
                                                                       --------    --------    --------    --------    --------

Cash and cash equivalents at end of year                                 19,528      11,109      15,398       6,364       4,822
                                                                       ========    ========    ========    ========    ========

Supplemental disclosures of cash flow information cash payments for:
       Interest on deposits and borrowed funds                         $  5,344       5,140      10,386      11,185       6,562
                                                                       ========    ========    ========    ========    ========

       Income taxes                                                    $    370         163         233         548         779
                                                                       ========    ========    ========    ========    ========

Transfers to available for sale from mortgage-
    backed securities held to maturity                                 $   --          --          --          --         9,317
                                                                       ========    ========    ========    ========    ========

Transfers to held to maturity from investment
    securities available for sale                                      $   --          --          --          --           420
                                                                       ========    ========    ========    ========    ========

</TABLE>

See accompanying notes to financial statements.


                                      F-6
<PAGE>

                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued

                        December 31, 1997, 1996 and 1995



 (1)   Summary of Significant Accounting Policies

       Business Activities

       Ridgewood  Savings  Bank of New  Jersey  (the Bank)  grants  residential,
       commercial  and consumer loans to, and accepts  deposits from,  customers
       from three  branches  located in  northeastern  New  Jersey.  The Bank is
       subject to the  regulations  of certain  federal and state  agencies  and
       undergoes periodic examinations by those regulatory authorities.

       Basis of Financial Statement Presentation

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

       Material  estimates  that are  particularly  susceptible  to  significant
       change in the near term relate to the  determination of the allowance for
       loan losses and the valuation of real estate  acquired in connection with
       foreclosures   or  in  settlement  of  loans.   In  connection  with  the
       determination  of the  allowance  for loans losses and  valuation of real
       estate owned,  management  generally obtains  independent  appraisals for
       significant properties.

       The accompanying  unaudited financial statements as of June 30, 1998, and
       for the  six-month  periods  ended  June 30,  1998 and  1997,  have  been
       prepared in accordance with generally accepted accounting principles. All
       information in the notes to the financial  statements as of June 30, 1998
       and for the six-month periods ended June 30, 1998 and 1997 are unaudited.
       In the opinion of management,  all adjustments (consisting of only normal
       recurring  accruals)  necessary for a fair  presentation  of such interim
       periods  have been made.  The  results of  operations  for the six months
       ended June 30, 1998 are not necessarily indicative of results that may be
       expected for the year ending December 31, 1998.

       Effective  January 1, 1998,  the Bank adopted the provisions of Statement
       of  Financial  Accounting  Standards  No. 130,  "Reporting  Comprehensive
       Income" (Statement No. 130). Statement No. 130 establishes  standards for
       reporting  and display of  comprehensive  income and its  components in a
       full set of general  purpose  financial  statements.  Under Statement No.
       130,   comprehensive   income  is  divided  into  net  income  and  other
       comprehensive   income.   Other   comprehensive   income  includes  items
       previously  recorded  directly  in equity,  such as  unrealized  gains or
       losses on securities available for sale. Comparative financial statements
       provided  for  earlier  periods  have been  reclassified  to reflect  the
       application of the provisions of Statement No. 130.


                                      F-7
<PAGE>

                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued

 (1), Continued

       Statement No. 130 requires total comprehensive  income and its components
       to be displayed on the face of a financial statement for annual financial
       statements.  For the Bank,  comprehensive  income is determined by adding
       unrealized  investment  holding  gains or losses during the period to net
       income.

       In February 1998, the Financial  Accounting Standards Board (FASB) issued
       Statement  of  Financial   Accounting   Standards   No.  132   "Employers
       Disclosures about Pensions and Other Postretirement  Benefits" (Statement
       No. 132). Statement 132 revises employers'  disclosures about pension and
       other  postretirement  benefits plans. It does not change the measurement
       or  recognition   of  those  plans.   It   standardizes   the  disclosure
       requirements for pensions and other postretirement benefits to the extent
       practicable,  requires  additional  information in changes in the benefit
       obligations and fair value of plan assets that will facilitate  financial
       analysis  and  eliminates   certain   required   disclosure  of  previous
       accounting pronouncements.

       Statement No. 132 is effective for fiscal years  beginning after December
       15, 1997. Earlier  application is encouraged.  Restatement of disclosures
       for earlier periods provided for comparative  purposes is required unless
       the  information is not readily  available.  As Statement No. 132 affects
       disclosure  requirements,  it is not  expected  to have an  impact on the
       financial statements of the Bank.

       In June 1998, the FASB issued Statement of Financial Accounting Standards
       No. 133  "Accounting for Derivative  Instruments and Hedging  Activities"
       (Statement  No.  133).  Statement  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 statement of financial position and measure those instruments at fair
       value.  Statement No. 133 is effective for all fiscal  quarters of fiscal
       years  beginning  after  June  15,  1999.  Initial  application  of  this
       Statement should be as of the beginning of an entity's fiscal quarter. On
       that date, hedging relationships must be designated as new and documented
       pursuant to the provisions of this Statement.  Earlier application of all
       of the provisions of Statement No. 133 is encouraged, but it is permitted
       only as of the beginning of any fiscal quarter that begins after issuance
       of this Statement.  This Statement should not be applied retroactively to
       financial  statements of prior  periods.  The Bank has not determined the
       impact,  if any,  Statement  No.  133 will have on the  Bank's  financial
       statement presentation.

       Cash and Cash Equivalents

       For purposes of the statements of cash flows,  cash and cash  equivalents
       include cash and due from banks and federal funds sold.


                                      F-8
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued

 (1), Continued

       Investment Securities

       Management  determines the  appropriate  classification  of securities as
       either held to maturity or available for sale at the purchase date.  Debt
       securities that management has the ability and intent to hold to maturity
       are  classified  as held to maturity  and carried at cost,  adjusted  for
       amortization of premiums and accretion of discounts. Other securities are
       classified  as  available  for  sale  and  are  carried  at  fair  value.
       Unrealized  gains  and  losses  on  securities  available  for  sale  are
       recognized  as direct  increases or  decreases  to equity,  net of income
       taxes. Premiums and discounts are amortized using the level yield method.
       The  cost  of   securities   sold  is   recognized   using  the  specific
       identification method.

       Mortgage-backed Securities

       Management  determines the appropriate  classification of mortgage-backed
       securities  as  either  held to  maturity  or  available  for sale at the
       purchase  date.   Mortgage-backed   securities  represent   participating
       interests in pools of  long-term  first  mortgage  loans  originated  and
       serviced by third parties. Mortgage-backed securities that management has
       the intent and  ability to hold to  maturity  are  classified  as held to
       maturity  and  carried  at  unpaid  principal   balances,   adjusted  for
       unamortized  premiums and unearned discounts.  All other  mortgage-backed
       securities  are  classified as available for sale and are carried at fair
       value.   Unrealized  gains  and  losses  on  mortgage-backed   securities
       available  for sale are  recognized  as direct  increases  or decrease to
       equity,  net of income taxes.  Premiums and discount are amortized  using
       the level yield method.  The cost of securities sold is determined  using
       the specific identification method.

       Loans Held for Sale

       Loans  originated  and held for sale are  carried at the lower of cost or
       fair value determined on an aggregate  basis.  Net unrealized  losses are
       recognized in a valuation allowance through charges to income.  Gains and
       losses  on the sale of loans  held for  sale  are  determined  using  the
       specific  identification  method. At December 31, 1997 and 1996, the cost
       of loans held for sale approximates fair value.

       Effective  January 1, 1997,  the Bank  adopted  Statement  of  Accounting
       Standards No. 125,  "Accounting  for Transfers and Servicing of Financial
       Assets and  Extinguishments  of  Liabilities"  (Statement  No. 125).  The
       statement provides  standards for  distinguishing  transfers of financial
       assets  that are  sales  from  those  that are  secured  borrowings,  and
       provides  guidance on the  recognition and measurement of asset servicing
       contracts and on debt  extinguishments.  As issued,  Statement No. 125 is
       effective for transactions occurring after December 31, 1996. However, as
       a result of an amendment to Statement No. 125

                                      F-9
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued

 (1), Continued

       issued by the FASB in December 1996,  certain provisions of Statement No.
       125 were deferred for an additional year.  Statement No. 125 requires the
       recognition  of  separate  assets for the  rights to  service  for others
       mortgage loans that have been acquired  through  purchase or origination.
       These rights are amortized  over the estimated net servicing  life of the
       loans and are  evaluated  for  impairment  based on their fair value on a
       quarterly  basis.  The fair  value of the rights is  estimated  using the
       present value of future cash flows and assumptions  regarding  prepayment
       estimates,  cost  of  servicing,  discount  rates  and  loan  terms.  Any
       impairments  to the value of the rights are recognized as a direct effect
       to amortization.  The impact of adopting the new accounting  standard was
       not material to the Bank.

       Loans Receivable

       Loans  receivable  are  stated  at  unpaid  principal  balances  less the
       allowance  for loans  losses  and net  deferred  loan  origination  fees.
       Interest  income on loans is accrued and  credited to interest  income as
       earned.  Loan  origination and commitment fees are deferred and amortized
       as a yield  adjustment  over the  lives of the  related  loans  using the
       interest method.

       The allowance for loan losses is increased by charges to income through a
       provision  for  loan  losses  and  decreased  by   charge-offs,   net  of
       recoveries.  Management's  periodic  evaluation  of the  adequacy  of the
       allowance is based on the Bank's past loss experience, known and inherent
       risks in the portfolio, adverse situations that may affect the borrower's
       ability to repay,  the estimated  value of any underlying  collateral and
       current economic conditions.

       Management believes that the allowance for loan losses is adequate. While
       management  uses  available  information  to  recognize  losses on loans,
       future  additions to the allowance  may be necessary  based on changes in
       economic  conditions  in the Bank's  market area.  In  addition,  various
       regulatory  agencies,  as an integral part of their  routine  examination
       process,  periodically  review the Bank's allowance for loan losses. Such
       agencies  may require the Bank to recognize  additions  to the  allowance
       based on their judgments about information  available to them at the time
       of their examination.

       Loans  are  placed  on  nonaccrual  status  when a loan  is  specifically
       determined to be impaired based on management's periodic evaluation.  Any
       unpaid  interest  previously  accrued  on those  loans is  reversed  from
       income.   Interest  income   generally  is  not  recognized  on  specific
       nonaccrual loans unless the likelihood of further loss is remote and only
       to the extent of interest payments received.


                                     F-10
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued

 (1), Continued

       The  Bank  has  defined  the  population  of  impaired  loans  to be  all
       nonaccrual  and   restructured   commercial   loans,  and  certain  other
       performing  loans considered to be impaired as to principal and interest.
       Impaired  loans are  individually  assessed to determine  that the loan's
       carrying  value is not in excess of the fair value of the  collateral  or
       the present  value of the loan's  expected  future  cash  flows.  Smaller
       balance homogeneous loans that are collectively evaluated for impairment,
       such as residential  mortgage loans and installment  loans,  are excluded
       from the impaired loan portfolio. At June 30, 1998, December 31, 1997 and
       1996, the Bank has no impaired loans.

       Premises and Equipment

       Premises and equipment, including leasehold improvements, are recorded at
       cost.  Depreciation is computed using the  straight-line  method over the
       estimated useful lives of the assets.

       Foreclosed Real Estate

       Real  estate  properties   acquired  through  foreclosure  are  initially
       recorded at the lower of  amortized  cost or estimated  fair value,  less
       estimated  costs to sell at the date of  foreclosure.  Costs  relating to
       development and improvements of property are  capitalized,  whereas costs
       relating to the holding of property are expensed.

       Valuations are periodically performed by management, and an allowance for
       losses is  established by a charge to operations if the carrying value of
       a property  exceeds its estimated  fair value,  less  estimated  costs to
       sell.

       Income Taxes

       Income  taxes are  accounted  for using the asset and  liability  method.
       Deferred tax assets and  liabilities  are  recognized  for the future tax
       consequences  attributable to differences between the financial statement
       carrying  amounts of existing assets and liabilities and their respective
       tax bases. Deferred tax assets and liabilities are measured using enacted
       tax rates expected to apply to taxable income in the years in which those
       temporary differences are expected to be recovered or settled. The effect
       on  deferred  tax  assets  and  liabilities  of a change  in tax rates is
       recognized in income in the period that includes the enactment date.

       Reclassifications

       Certain  reclassifications  have  been  made to the  1995,  1996 and 1997
       financial statements to conform to the 1998 presentation.


                                      F-11
<PAGE>



                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



 (2)   Investment Securities

       At June 30, 1998, December 31, 1997 and 1996, securities held to maturity
consist of the following (in thousands):

<TABLE>
<CAPTION>
                                       June 30, 1998
                       -----------------------------------
                                  (Unaudited)                        December 31, 1997               December 31, 1996
                                                           ----------------------------------  -----------------------------------
                                 Gross     Gross                      Gross     Gross                   Gross     Gross    
                        Amor-    unre-     unre-             Amor-    unre-     unre-          Amor-    unre-     unre-    
                        tized    alized    alized   Fair     tized    alized    alized  Fair   tized    alized    alized   Fair
                        cost     gains     losses   value    cost     gains     losses  value  cost     gains     losses   value
                        ----     -----     ------   -----    ----     -----     ------  -----  ----     -----     ------   ------
<S>                    <C>           <C>       <C>  <C>        <C>      <C>       <C>    <C>    <C>       <C>     <C>       <C>   
U.S. Government and
    federal agencies   $ 2,495       9         (8)  2,496      9,666    62        (4)    9,724  12,721    15      (137)     12,599
                       =======    ====       =====  =====    =======   ===        ==    ======  ======  ====     =====      ======
</TABLE>

       At June 30, 1998 and December 31,  1997,  securities  of $1.6 million and
1.8 million, respectively, were pledged as collateral.

       At June 30, 1998 and December 31, 1997 and 1996, securities available for
sale consist of the following (in thousands):

<TABLE>
<CAPTION>
                                       June 30, 1998
                       -----------------------------------
                                  (Unaudited)                        December 31, 1997               December 31, 1996
                                                           ----------------------------------    ----------------------------------
                                 Gross     Gross                      Gross     Gross                     Gross     Gross    
                        Amor-    unre-     unre-             Amor-    unre-     unre-            Amor-    unre-     unre-    
                        tized    alized    alized   Fair     tized    alized    alized  Fair     tized    alized    alized    Fair
                        cost     gains     losses   value    cost     gains     losses  value    cost     gains     losses    value
                        ----     -----     ------   -----    ----     -----     ------  -----    ----     -----     ------   ------
<S>                     <C>       <C>      <C>     <C>      <C>       <C>       <C>    <C>      <C>        <C>      <C>     <C>   
U.S. Government                                                                                  
    and federal                                                                                  
    agencies            $ 7,000      2        (2)    7,000   23,697     28        (34)  23,691   41,204      12      (620)   40,596
Municipal securities      4,561    146        (3)    4,704    3,091    150         -     3,241    2,589      10        -      2,599
Equity securities             8     18        -         26        8     14         -        22        9       7        -         16
                         ------  -----     -----    ------   ------  -----       ----   ------   ------    ----     -----    ------

                        $11,569    166        (5)   11,730   26,796    192        (34)  26,954   43,802      29      (620)   43,211
                         ======  =====     =====    ======   ======    ===       ====   ======   ======    ====     =====    ======
</TABLE>

                                      F-12
<PAGE>



                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued

                                 (In thousands)

 (2), Continued

       The following is a summary of  maturities  of debt  securities as of June
30, 1998 and December 31, 1997 (in thousands):

<TABLE>
<CAPTION>
                                                June 30, 1998              
                                  --------------------------------------               December 31, 1997
                                               (Unaudited)                  ----------------------------------------
                                     Securities                                 Securities
                                       held to            Securities             held to            Securities
                                      maturity        available for sale        maturity        available for sale
                               -------------------     ------------------    -----------------  ---------------------
                                   Amor-              Amor-                   Amor-              Amor-
                                   tized     Fair     tized        Fair       tized    Fair      tized      Fair
                                   cost      value    cost         value      cost     value     cost       value
                                   ----      -----    ----         -----      ----     -----     ----       -----
<S>                           <C>           <C>     <C>           <C>        <C>       <C>       <C>        <C>   
Amounts maturing in:
    One year or less          $     920       920      500           500       920       916        500        498
    After one year through
       five years                   167       167    4,000         4,000     1,219     1,238         -          -
    After five years through
       ten years                    746       755       -              -     3,807     3,842     23,197     23,193
    After ten years                 662       654    7,061         7,204     3,720     3,728      3,091      3,241
                                 ------    ------  -------      --------    ------    ------    -------    -------

                              $   2,495     2,496   11,561        11,704     9,666     9,724     26,788     26,932
                                 ======    ======  =======      ========    ======    ======    =======    =======
</TABLE>

       Expected  maturities  will differ  from  contractual  maturities  because
       borrowers  may  have  the  right to call or  prepay  obligations  with or
       without call or prepayment penalties.

       Proceeds from sales of investment  securities  available for sale and the
       realized  gross  gains  and  losses  from  those sales are as follows (in
       thousands):
<TABLE>
<CAPTION>
                                                          Six months
                                                             ended                  Years ended
                                                           June 30,                December 31,
                                                    --------------------   -------------------------------
                                                         1998      1997     1997       1996       1995
                                                         ----      ----     ----       ----       ----
                                                          (Unaudited)

<S>                                                 <C>           <C>       <C>        <C>        <C>   
                Proceeds from sales                 $   7,022     2,000     17,525     15,689     10,221
                                                       ======    ======    =======    =======    =======

                Gross realized gains                       24        -          11         20          3
                Gross realized losses                      -         -          -          -         (32)
                                                       ------    ------    -------    -------    -------

                                                    $      24        -          11         20        (29)
                                                       ======    ======    =======    =======    =======
</TABLE>


       In 1995, debt securities of $420,000 were transferred to held to maturity
       from available for sale as a one time reallocation between categories, as
       allowed by the "Special Report - A Guide to  Implementation  of Statement
       115 on Accounting for Certain  Investments in Debt and Equity Securities"
       which was issued in November 1995.

                                      F-13
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued

                                 (In thousands)


 (3)   Mortgage-backed Securities

       At June 30, 1998, December 31, 1997 and 1996,  mortgage-backed securities
held to maturity consist of the following (in thousands):

<TABLE>
<CAPTION>
                                  June 30, 1998
                       -----------------------------------
                                  (Unaudited)                        December 31, 1997               December 31, 1996
                                                           ----------------------------------    ----------------------------------
                                 Gross     Gross                      Gross     Gross                     Gross     Gross    
                        Amor-    unre-     unre-             Amor-    unre-     unre-            Amor-    unre-     unre-    
                        tized    alized    alized   Fair     tized    alized    alized  Fair     tized    alized    alized    Fair
                        cost     gains     losses   value    cost     gains     losses  value    cost     gains     losses    value
                        ----     -----     ------   -----    ----     -----     ------  -----    ----     -----     ------   ------

<S>                  <C>          <C>       <C>    <C>      <C>         <C>    <C>     <C>      <C>         <C>      <C>    <C>  
GNMA                 $  2,747       47        (5)    2,789    3,138       64     (8)     3,194    3,658       56       (21)   3,693
FHLMC                   2,610       28        (7)    2,631    2,902       34     (5)     2,931    3,530       26       (20)   3,536
FNMA                    7,437      100        (4)    7,533    8,316       97    (16)     8,397    9,423       71       (45)   9,449
                      -------    -----      ----   -------   ------    -----    ---     ------   ------    -----      ----   ------

                     $ 12,794      175       (16)   12,953   14,356      195    (29)    14,522   16,611      153       (86)  16,678
                      =======    =====      ====   =======   ======      ===    ===     ======   ======      ===      ====   ======
</TABLE>


       At June 30, 1998, December 31, 1997 and 1996,  mortgage-backed securities
available for sale consist of the following (in thousands):
<TABLE>
<CAPTION>
                                  June 30, 1998
                       -----------------------------------
                                  (Unaudited)                        December 31, 1997               December 31, 1996
                                                           ----------------------------------    ----------------------------------
                                 Gross     Gross                      Gross     Gross                     Gross     Gross    
                        Amor-    unre-     unre-             Amor-    unre-     unre-            Amor-    unre-     unre-    
                        tized    alized    alized   Fair     tized    alized    alized  Fair     tized    alized    alized    Fair
                        cost     gains     losses   value    cost     gains     losses  value    cost     gains     losses    value
                        ----     -----     ------   -----    ----     -----     ------  -----    ----     -----     ------   ------

<S>                  <C>          <C>       <C>    <C>      <C>         <C>     <C>     <C>      <C>         <C>      <C>    <C>  
GNMA                 $   2,158        9        (7)   2,160    1,348       10       -      1,358      474        9         -      483
FHLMC                   39,242      165      (338)  39,069   25,567      165      (70)   25,662    7,645       73       (24)   7,694
FNMA                    44,598      172      (320)  44,450   22,987      142      (50)   23,079   11,192       27       (37)  11,182
                       -------    -----      ----   ------   ------    -----     ----    ------   ------    -----      ----   ------

                     $  85,998      346      (665)  85,679   49,902      317     (120)   50,099   19,311      109       (61)  19,359
                       =======    =====      ====   ======   ======      ===     ====    ======   ======      ===      ====   ======
</TABLE>

                                      F-14
<PAGE>



                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



 (3), Continued

       The following is a summary of maturities of mortgage-backed securities as
of June 30, 1998 and December 31, 1997 (in thousands):
<TABLE>
<CAPTION>
                                               June 30, 1998                           December 31, 1997
                                 ---------------------------------------    --------------------------------------
                                                (Unaudited)
                                     Securities             Securities          Securities           Securities
                                       held to               available           held to              available
                                      maturity               for sale            maturity             for sale
                               ----------------------   -----------------    -----------------    ----------------
                                   Amor-                 Amor-                Amor-                Amor-
                                   tized      Fair       tized     Fair       tized     Fair       tized    Fair
                                   cost       value      cost      value      cost      value      cost     value
                                   ----       -----      ----      -----      ----      -----      ----     -----
<S>                           <C>           <C>        <C>       <C>       <C>        <C>        <C>      <C>   
Amounts maturing in:
   After one year through
      five years              $      957        962      9,223     9,249         -          -       7,549    7,593
   After five years through
      ten years                      703        701     24,855    24,878        963        955     10,546   10,598
   After ten years                11,134     11,290     51,920    51,552     13,393     13,567     31,807   31,908
                                 -------    -------    -------   -------     ------ ---------- ---------- --------

                              $   12,794     12,953     85,998    85,679     14,356     14,522     49,902   50,099
                                 =======    =======    =======   =======    =======    =======    =======  =======
</TABLE>

       Expected  maturities  will differ  from  contractual  maturities  because
       borrowers may have the right to call or prepay  obligations  without call
       or prepayment penalties.

       Proceeds from sales of mortgage-backed  securities available for sale and
the  realized  gross  gains and  losses  from  those  sales are as  follows  (in
thousands):
<TABLE>
<CAPTION>
                                                              Six months
                                                                 ended                 Years ended
                                                               June 30,               December 31,
                                                        ---------------------   -------------------------
                                                             1998      1997      1997      1996    1995
                                                             ----      ----      ----      ----    ----
                                                              (Unaudited)
               <S>                                      <C>           <C>       <C>      <C>      <C>   
                Proceeds from sales                     $      -         -      6,320     4,967       -
                                                            =====     =====     =====    ======   =====

                Gross realized gains                           -         -          8        31       -
                Gross realized losses                          -         -         -         (6)      -
                                                            -----     -----     -----    ------   -----

                                                        $      -         -          8        25       -
                                                            =====     =====     =====    ======   =====
</TABLE>

       At June 30, 1998, mortgage-backed securities of $17.1 million were pledge
as collateral.

       In  1995,   mortgage-backed   securities   with  an  amortized   cost  of
       approximately  $9.3  million  were  transferred  from held to maturity to
       available  for  sale as one  time  reallocation  between  categories,  as
       allowed by the "Special Report - A Guide to  Implementation  of Statement
       115 on Accounting for Certain  Investments in Debt and Equity Securities"
       which was issued in November 1995.


                                      F-15
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued


 (4)   Loans

       The  following  is a summary of loans as of June 30,  1998,  December 31,
1997 and 1996 (in thousands):

<TABLE>
<CAPTION>
                                                                                        December 31,
                                                                     June 30,     ---------------------
                                                                       1998         1997          1996
                                                                       ----         ----          ----
                                                                    (Unaudited)
          <S>                                                      <C>            <C>           <C>   
           First mortgage loans:
               Secured by one- to four-family
                  residence                                        $   83,990         86,140        90,500
               Secured by other property                               10,661         10,313        10,613
                                                                   ----------     ----------    ----------
                             Total first mortgage loans                94,651         96,453       101,113

           Consumer loans:
               Loans to depositors, secured by  savings                   208            350           256
               Education                                                  186            160           120
               Equity                                                  10,583          9,645         7,519
               Lines of credit                                             98            134            78
                                                                   ----------     ----------    ----------

                             Total consumer loans                      11,075         10,289         7,973
                                                                   ----------     ----------    ----------

           Less:
               Net deferred loan fees                                     349            409           521
               Allowance for loan losses                                  750            618           606
                                                                   ----------     ----------    ----------

                                                                   $  104,627        105,715       107,959
                                                                   ==========     ==========    ==========

           Loans held for sale                                     $        -            750         3,756
                                                                   ==========     ==========    ==========
</TABLE>


       Activity in the  allowance  for loan losses for the six months ended June
       30, 1998 and 1997 and for the years ended  December  31,  1997,  1996 and
       1995 is summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                                   June 30,               December 31,
                                                           ---------------------  ---------------------------
                                                                1998      1997      1997      1996      1995
                                                                ----      ----      ----      ----      ----
                                                                   (Unaudited)

<S>                                                         <C>           <C>       <C>       <C>       <C>
           Balance at beginning of period                   $     618      606       606       593       528
           Provision charged to income                            132        6        12        12        60
           Charge-offs                                             -        -         -          2        -
           Recoveries                                              -        -         -          3         5
                                                               ------     ----      ----      ----      ----

           Balance at end of period                         $     750      612       618       606       593
                                                               ======     ====      ====      ====      ====
</TABLE>
                                      F-16
<PAGE>




                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued


 (4), Continued

       The  balance  of  nonaccrual  loans for which  interest  income  has been
       reduced totals  approximately  $6,000,  $0 and $313,000 at June 30, 1998,
       December 31, 1997 and 1996, respectively. Interest income that would have
       been recorded under the original terms of such loans  approximated $0 and
       $59,000 for the six months  ended June 30,  1998 and 1997,  respectively,
       and $0, $13,000 and $22,000 for the years ended  December 31, 1997,  1996
       and 1995, respectively.


 (5)   Premises and Equipment

       Premises  and  equipment  at June 30,  1998,  December  31, 1997 and 1996
consists of the following (in thousands):


<TABLE>
<CAPTION>
                                                            June 30,       December 31,
                                                            --------    -------------------
                                                              1998       1997        1996
                                                              ----       ----        ----
                                                           (Unaudited)

                <S>                                         <C>         <C>        <C>
                Land                                        $    527        527        527
                Building and improvements                        607        607        607
                Leasehold improvements                           787        787        767
                Furniture, fixtures and equipment              1,125      1,090        968
                                                            --------    -------    -------
                                                               3,046      3,011      2,869

                Less accumulated depreciation                    858        758        559
                                                            --------    -------    -------

                                                            $  2,188      2,253      2,310
                                                            ========    =======    =======
</TABLE>



 (6)   Federal Home Loan Bank Stock

       The Bank,  as a member of the Federal Home Loan Bank System,  is required
       to maintain an  investment in capital stock of the Federal Home Loan Bank
       of New York (FHLB).  The FHLB of New York paid  dividends at an effective
       rate of 7.4% and 6.3% for the six months  ended  June 30,  1998 and 1997,
       respectively,  and 6.6%,  7.6% and 7.6% for the years ended  December 31,
       1997, 1996 and 1995, respectively.



                                      F-17
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



 (7)   Deposits

       Deposits at June 30, 1998,  December 31, 1997 and 1996 are  summarized as
follows (in thousands):

<TABLE>
<CAPTION>

                                         June 30, 1998             December 31,                December 31,
                                         -------------                 1997                        1996
                                          (Unaudited)       -------------------------   -------------------------
                                                 Weighted                   Weighted                    Weighted
                                                 average                    average                     average
                                      Amount       rate          Amount       rate           Amount       rate
                                      ------       ----          ------       ----           ------       ----

<S>                             <C>                <C>      <C>              <C>        <C>               <C>  
       Passbook                 $     29,126       3.21%    $     27,136     3.01%      $     23,377      3.01%
       NOW accounts                   15,165       2.29           12,320     1.84              8,622      1.94
       Money market                    3,807       2.98            3,632     2.98              3,778      2.98
       Certificates of deposit       150,504       5.61          150,801     5.66            134,774      5.54
                                     -------                     -------                     -------

                                $    198,602                $    193,889                $    170,551
                                    ========                   =========                    ========
</TABLE>

       The aggregate  amount of certificate  of deposit  accounts with a minimum
       denomination of $100,000 was approximately $14.8 million,  $15.6 million,
       and  $17.1  million  at June  30,  1998,  December  31,  1997  and  1996,
       respectively.

       At June 30, 1998,  December 31, 1997 and 1996,  scheduled  maturities  of
certificates of deposit are as follows (in thousands):
<TABLE>
<CAPTION>
                                              June 30,           December 31,
                                              --------     ------------------------
                                                1998         1997           1996
                                                ----         ----           ----
                                             (Unaudited)

<S>                                         <C>               <C>           <C>    
                One year or less            $  108,575        95,800        109,525
                One year to three years         37,294        50,878         19,694
                Three years or more              4,635         4,123          5,555
                                             ---------     ---------     ----------

                                            $  150,504       150,801        134,774
                                             =========     =========     ==========
</TABLE>

       Interest  expense on deposits  for the six months ended June 30, 1998 and
       1997  and for the  years  ended  December  31,  1997,  1996  and  1995 is
       summarized as follows (in thousands):
<TABLE>
<CAPTION>
                                                          June 30,                 December 31,
                                                  -----------------    -------------------------------
                                                  1998       1997        1997        1996       1995
                                                  ----       ----        ----        ----       ----
                                                     (Unaudited)

               <S>                               <C>        <C>        <C>         <C>        <C>
                Passbook                         $   443        369         785        663        634
                NOW accounts                         121         88         195        139        103
                Money market                          57         63         121        122        133
                Certificates of deposit            4,171      3,769       7,881      6,726      5,683
                                                  ------    -------    --------    -------    -------

                                                 $ 4,792      4,289       8,982      7,650      6,553
                                                  ======    =======    ========    =======    =======
</TABLE>

                                      F-18
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



 (8)   Borrowed Funds

       Borrowed  funds  at June  30,  1998,  December  31,  1997  and  1996  are
summarized as follows (in thousands):


                                                           December 31,
                                         June 30,   -------------------------
                                           1998         1997         1996
                                           ----         ----         ----
                                        (Unaudited)

          Advances from the FHLB        $  25,432       16,282        28,400
                                         ========     ========     =========


       Pursuant to collateral  agreements with the FHLB, advances are secured by
       all stock in the FHLB and qualifying  first mortgage  loans.  Advances at
       June 30, 1998 and  December 31, 1997 have  maturity  dates as follows (in
       thousands):


                                         June 30,     December 31,
                                           1998           1997
                                           ----           ----
                                       (Unaudited)

                         1998            $  6,700        15,525
                         2000               2,150           150
                         2006                 582           607
                         2008              16,000            -
                                          -------       ------

                                         $ 25,432        16,282
                                          =======       =======


       The interest rates on advances ranged from 5.30% to 6.76%, 5.30% to 6.85%
and  from  5.30%  to  6.85%  at June 30,  1998,  December  31,  1997  and  1996,
respectively.


 (9)   Employee Retirement Plans

       Pension Plan

       The Bank has a defined  benefit pension plan covering  substantially  all
       employees.  The benefits are computed  using an average of the employee's
       compensation  for the  highest  five  years  during the last ten years of
       employment. The Bank funds an amount equal to the

                                      F-19
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



 (9), Continued

       maximum  allowable  deduction  for tax purposes as reported by the Bank's
       actuary.  Listed below are the components of pension  expense for the six
       months ended June 30, 1998 and 1997 and for the years ended  December 31,
       1997, 1996 and 1995 (in thousands):
<TABLE>
<CAPTION>

                                                June 30,            December 31,
                                            -----------------  -------------------------
                                              1998     1997     1997     1996    1995
                                              ----     ----     ----     ----    ----
                                                (Unaudited)

<S>                                          <C>      <C>      <C>      <C>      <C>
                Service cost                 $ 42       34       67       66        79
                Interest cost                  22       21       42       37        26
                Return on plan assets         (27)     (24)     (47)     (47)       (7)
                Other components                3        3        6        3         6
                                             ----     ----     ----    -----    ------

                   Net periodic pension
                      cost                   $ 40       34       68       59       104
                                             ====     ====     ====    =====    ======
</TABLE>

       The  following  table shows the funded  status of the plan and the amount
       reported in the  statements  of  financial  condition  at June 30,  1998,
       December 31, 1997 and 1996 (in thousands):
<TABLE>
<CAPTION>
                                                                                          December 31,
                                                                              June 30, ----------------
                                                                                1998      1997     1996
                                                                                ----      ----     ----
                                                                            (Unaudited)

<S>                                                                            <C>     <C>       <C>
                Actuarial present value of benefit obligations:
                      Accumulated benefit obligation:
                          Vested                                               $ 425       430       269
                          Nonvested                                               95        79        47
                                                                               -----   -------   -------

                                 Total accumulated benefit
                                     obligation                                  520       509       316
                                                                               -----    ------    ------

                      Projected benefit obligation                              (698)     (707)     (501)
                      Fair value of plan assets, primarily
                          certificates of deposit                                716       730       549
                                                                               -----    ------    ------
                                 Excess of fair value of
                                     plan assets over pro-
                                     jected benefit                               18        23        48

                      Other                                                      (23)       12       (35)
                                                                              ------    ------    ------

                                 (Accrued pension liability)
                                     net pension asset                        $   (5)       35        13
                                                                              ======    ======    ======
</TABLE>


                                      F-20
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



 (9), Continued

       Assumptions  used  to  develop  the net  periodic  pension  costs  are as
follows:


<TABLE>
<CAPTION>
                                                               June 30,                     December 31,
                                                            ----------------        -----------------------------
                                                            1998        1997        1997        1996        1995
                                                            ----        ----        ----        ----        ----
                                                                 (Unaudited)

                <S>                                        <C>         <C>        <C>          <C>         <C> 
                Discount rate                                6.8%        7.5%       7.5%         7.5%        7.0%
                Expected long-term rate of
                   return on assets                          8.0         8.0         8.0         8.0         7.0
                Rate of increase in compen-
                   sation levels                             4.5         5.5         5.5         5.5         5.0
                                                            ====        ====        ====        ====        ====
</TABLE>



       Profit-sharing Plan

       The  Bank  has   established  a  401(k)   profit-sharing   plan  covering
       substantially all employees.  The plan provides for the Bank to match 50%
       of  an  employee's   contribution  up  to  4%  of  individual's   salary.
       Contributions to the plan for the six months ended June 30, 1998 and 1997
       were  approximately  $9,000 and  $9,000,  respectively  and for the years
       ended  December  31,  1997,  1996 and 1995  were  approximately  $20,000,
       $19,000 and $17,000, respectively.


(10)   Income Taxes

       Under tax law that existed prior to 1996, the Bank was generally  allowed
       a special bad debt deduction in determining income for tax purposes.  The
       deduction  was  based  on  either a  specified  experience  formula  or a
       percentage of taxable income before such deduction. The experience method
       was used in  preparing  the income tax return for 1995.  Legislation  was
       enacted in August 1996 which  repealed for tax purposes the percentage of
       taxable income bad debt reserve method. As a result,  the Bank will use a
       specific  experience  formula to compute its bad debt  deduction for 1996
       and  1997.  The  legislation  also  requires  the Bank to  recapture  its
       post-1987  net  additions to its tax bad debt reserves for which the Bank
       has accrued a deferred liability.


                                      F-21
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



(10), Continued

       Income tax  expense  for the six months  ended June 30, 1998 and 1997 and
       for the years ended  December 31, 1997,  1996 and 1995 is  summarized  as
       follows (in thousands):

<TABLE>
<CAPTION>
                                                           June 30,                 December 31,
                                                      ------------------    -----------------------------
                                                        1998        1997      1997      1996       1995
                                                        ----        ----      ----      ----       ----
                                                          (Unaudited)
                <S>                                <C>            <C>       <C>        <C>        <C>
                Current:
                     Federal                       $     334         220       532        500        631
                     State                                29          24        44         44         55
                                                      ------      ------    ------     ------     ------

                                                   $     363         244       576        544        686
                                                      ======      ======    ======     ======     ======
                Deferred:
                     Federal                            (111)        172       243         77        (27)
                     State                                (7)          9        22          7         (2)
                                                      -------     ------    ------     ------     ------

                                                   $    (118)        181       265         84        (29)
                                                      ======      ======    ======     ======     ======
                Total:
                     Federal                             223         392       775        577        604
                     State                                22          33        66         51         53
                                                      ------      ------    ------     ------     ------

                                                   $     245         425       841        628        657
                                                      ======      ======    ======     ======     ======
</TABLE>


       Total income tax expense  differed from the amounts  computed by applying
       the U.S. federal income tax rates of 34% to income before income taxes as
       a result of the following (in thousands):

<TABLE>
<CAPTION>
                                                                    June 30,                 December 31,
                                                             --------------------    ----------------------------
                                                                1998       1997       1997       1996       1995
                                                                ----       ----       ----       ----       ----
                                                                   (Unaudited)
           <S>                                                <C>           <C>       <C>        <C>        <C>
           Expected income tax expense
               at federal tax rate                             $  249        370       711        465        607
           Increase (decrease) in taxes
                   resulting from:
               State income tax, net of
                  federal income tax effect                        14         22        44         33         35
               Tax-exempt interest                                (25)       (22)      (48)        -          -
               Tax bad debt reserve                                -          -         -         136         -
               Other, net                                           7         55       134         (6)        15
                                                                -----      -----      ----       ----       ----

                                                                $ 245        425       841        628        657
                                                                =====      =====      ====       ====       ====

</TABLE>

                                      F-22
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



(10), Continued

       Total  income tax expense for the six months ended June 30, 1998 and 1997
       and for the years ended December 31, 1997, 1996 and 1995 was allocated as
       follows (in thousands):
<TABLE>
<CAPTION>
                                                    June 30,             December 31,
                                                -----------------  --------------------------
                                                  1998     1997     1997       1996     1995
                                                  ----     ----     ----       ----     ----
                                                   (Unaudited)

<S>                                             <C>       <C>       <C>       <C>       <C>
Income tax expense from operations              $  245      425        841       628     657
Shareholders' equity - unrealized gain (loss)
    on securities available for sale              (185)     (31)       323      (372)    322
                                                 -----    -----    -------    ------    ----

                                                $   60      394      1,164       256     979
                                                 =====    =====    =======    ======    ====
</TABLE>

       The  following  are the  significant  components  of the net deferred tax
(liability) asset at June 30. 1998, December 31, 1997 and 1996 (in thousands):
<TABLE>
<CAPTION>
                                                        June 30,    December 31,
                                                        --------  --------------
                                                          1998     1997     1996
                                                          ----     ----     ----
                                                      (Unaudited)
<S>                                                      <C>     <C>      <C>
Components of deferred tax asset:
    Provision for loan losses - book                     $ 270      222      218
    Loan fees                                               86       85      135
    Interest reserves                                     --       --         16
    Amortization of premiums and discounts
       on investment securities and mortgage-
       backed securities                                   213      185      355
    Unrealized losses on available-for-sale securities      57     --        196
                                                         -----    -----    -----

                  Total deferred tax asset                 626      492      920
                                                         -----    -----    -----

Components of deferred tax liability:
    Depreciation                                           (40)     (36)     (34)
    Provision for loan losses - tax                       (396)    (432)    (433)
    Other                                                  (28)     (37)      (5)
    Unrealized gains on available-for-sale securities     --       (128)    --
                                                         -----    -----    -----

                  Total deferred tax liability            (464)    (633)    (472)
                                                         -----    -----    -----

                  Net deferred tax asset (liability)     $ 162     (141)     448
                                                         =====    =====    =====

Net state deferred tax asset (liability)                     9      (12)      37
Net federal deferred tax asset (liability)                 153     (129)     411
                                                         -----    -----    -----

                                                         $ 162     (141)     448
                                                         =====    =====    =====
</TABLE>


                                      F-23
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued


(10), Continued

       Management  has  determined  that it is more likely than not that it will
       realize  the  deferred  tax asset based upon the nature and timing of the
       items listed above. There can be no assurances,  however, that there will
       be no significant  differences  in the future between  taxable income and
       pretax book income if circumstances change. In order to fully realize the
       net deferred  tax asset,  the Bank will need to generate  future  taxable
       income.  Management has projected that the Bank will generate  sufficient
       taxable income to utilize the net deferred tax asset; however,  there can
       be no assurance as to such levels of taxable income generated.

       Retained  earnings at both June 30, 1998 and December  31, 1997  includes
       approximately  $3.1 million for which no  provision  for income taxes has
       been made.  This amount  represents  an  allocation of income to bad debt
       deductions for tax purposes only. Events that would result in taxation of
       these  reserves  include  failure to qualify as a bank for tax  purposes;
       distributions in complete or partial liquidation;  stock redemptions; and
       excess  distributions  to  shareholders.  Management  is not aware of the
       occurrence  of any such  events.  At both June 30, 1998 and  December 31,
       1997,  the Bank has an  unrecognized  tax  liability of $1.1 million with
       respect to this reserve.


(11)   Related-party Transactions

       At June 30, 1998,  December 31, 1997 and 1996, the executive officers and
       directors   have   approximately  ^$181,000,   $121,000   and   $233,000,
       respectively,  in  outstanding  residential  first  mortgage and consumer
       loans. Lending transactions with related parties are on the same terms as
       those  prevailing at the time for  comparable  transactions  with outside
       customers. ^Activity  in  the  related  party  loan  balances for the six
       months  ended June 30, 1998 and the year ended  December 31, 1997  is  as
       follows (in thousands):

                                         June 30, 1998        December 31, 1997
                                         -------------        -----------------

       Beginning Balance                 $   121                      233
       Additional borrowings                  60                       73
       Repayments                             --                     (185)
                                             ---                     ---- 
       Ending Balance                    $   181                      121
                                             ===                      ===

(12)   Commitments, Contingencies and Concentrations of Credit Risk

       In the  ordinary  course of  business,  the Bank has various  outstanding
       commitments  that  are  not  reflected  in  the  accompanying   financial
       statements.  The  principal  commitments  of the Bank are outlined in the
       following section.


                                      F-24
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued


(12), Continued

    Lease Commitments

          At June 30, 1998 and December 31, 1997, the Bank is obligated  under a
          noncancelable operating lease expiring in February 2005 for its office
          and drive-in  facilities in Ridgewood,  New Jersey. The lease contains
          escalation   clauses   providing  for  increased  rentals  based  upon
          increases  in the  consumer  price index and an option to renew for an
          additional  ten years.  In  addition,  the Bank  leases a facility  in
          Mahwah, New Jersey, under a noncancelable  operating lease expiring in
          November 2007. The lease contains an option to renew for an additional
          eight years. Net rent expense exclusive of real estate taxes under the
          operating  leases,  included in occupancy and equipment  expense,  was
          approximately  $79,000 and  $80,000 for the six months  ended June 30,
          1998 and 1997, respectively,  and approximately $161,000, $154,000 and
          $123,000  for the  years  ended  December  31,  1997,  1996 and  1995,
          respectively.

          The projected  minimum rental  payments under the terms of the leases,
          exclusive of the renewal options, are as follows (in thousands):


                                                   June, 30      December 31,
                                                     1998            1997
                                                     ----            ----
                                                  (Unaudited)

                         1998                       $    77            100
                         1999                           155            100
                         2000                           155            100
                         2001                           155            100
                         2002                           155            100
                         2003 and thereafter            936            539
                                                    -------        -------

                                                    $ 1,633          1,039
                                                    =======        =======


          Real estate taxes,  insurance and  maintenance  expenses are generally
          obligations of the Bank and, accordingly,  are not included as part of
          rental payments.

          Financial Instruments with Off-balance-sheet Risk

          The Bank  maintains  its cash and  cash  equivalents  in bank  deposit
          accounts,  the  balances  of which,  at times,  may  exceed  federally
          insured  limits.  Additionally,  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. These financial
          instruments  primarily consist of commitments to extend credit.  These
          instruments  involve,  to  varying  degrees,  elements  of credit  and
          interest  rate  risk  in  excess  of  the  amounts  recognized  in the
          statements of financial condition.


                                      F-25
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



(12), Continued

          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  notional  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.   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. The Bank evaluates each customer's  creditworthiness
          on a case-by-case basis. The amount and type of collateral obtained by
          the Bank upon extension of credit varies and is based on  management's
          credit evaluation of the counterparty/customer.

          Loan Commitments

          At June 30, 1998 and December 31, 1997, the Bank has outstanding  firm
          commitments to originate loans as follows (in thousands):

<TABLE>
<CAPTION>

                                                               June 30, 198 
                                                     -------------------------------        December 31, 1997
                                                                (Unaudited)           ----------------------------
                                                                   Vari-                         Vari-
                                                        Fixed      able                Fixed     able
                                                        rate       rate       Total    rate      rate       Total
                                                        ----       ----       -----    ----      ----       -----
                                                     (Unaudited)

<S>                                                   <C>          <C>        <C>        <C>      <C>        <C>  
             First mortgage loans                     $ 2,534      3,287      5,821      420      1,575      1,995
             Consumer and other
               loans                                      219        195        414      145        100        245
                                                      -------    -------    -------    -----    -------    -------

                                                      $ 2,753      3,482      6,235      565      1,675      2,240
                                                      =======    =======    =======    =====    =======    =======
</TABLE>


          Litigation

          In the normal  course of business,  the Bank may be a party to various
          outstanding   legal   proceedings  and  claims.   In  the  opinion  of
          management,  the financial position of the Bank will not be materially
          affected by the outcome of such legal proceedings and claims.

          Concentrations of Credit Risk

          A  substantial  portion  of the Bank's  loans are one- to  four-family
          residential first mortgage loans secured by real estate located in New
          Jersey.  Accordingly,  the collectibility of a substantial  portion of
          the Bank's loan  portfolio  is  susceptible  to changes in real estate
          market conditions.


                                      F-26
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



(13) Recapitalization of Savings Institution Insurance Fund (SAIF)

     On September 30, 1996,  legislation was enacted which,  among other things,
     imposed  a  special  one-time  assessment  on  SAIF  member   institutions,
     including the Bank, to recapitalize the SAIF and spread the obligations for
     payment of  Financing  Corporation  (FICO)  bonds  across all SAIF and Bank
     Insurance Fund (BIF) members.  The Federal  Deposit  Insurance  Corporation
     (FDIC)  special  assessment  levied  amounted to 65.7 basis  points on SAIF
     assessable  deposits held as of March 31, 1995. The special  assessment was
     recognized  in 1996  and was tax  deductible.  The Bank  took a  charge  of
     $830,000,  before tax-effect,  as a result of the FDIC special  assessment.
     This  legislation  will  eliminated the substantial  disparity  between the
     amount  that BIF and SAIF member  institutions  had been paying for deposit
     insurance premiums.

     Beginning  on  January  1,  1997,  BIF  members  paid a portion of the FICO
     payment equal to 1.3 basis points on BIF-insured  deposits  compared to 6.4
     basis points on SAIF-insured deposits, and will pay a pro rata share of the
     FICO  payment on the  earlier of January 1, 2000 or the date upon which the
     last savings association ceases to exist. The legislation also requires BIF
     and  SAIF to be  merged  by  January  1,  1999,  provided  that  subsequent
     legislation is adopted to eliminate the savings  association charter and no
     savings associations remain as of that time.

     The FDIC has recently  lowered SAIF  assessments  to a range  comparable to
     that of BIF members, although SAIF members must also make the FICO payments
     described  above.  Management  cannot  predict the level of FDIC  insurance
     assessments on an ongoing basis or whether the BIF and SAIF will eventually
     be merged.


(14) Regulatory Matters

     FDIC  regulations  require banks to maintain  minimum  levels of regulatory
     capital.  Under the regulations in effect at June 30, 1998 and December 31,
     1997, the Bank is required to maintain (a) a minimum leverage ratio of Tier
     1 capital to total adjusted  assets of 4.0%, and (b) minimum ratios of Tier
     1 and total capital to risk-weighted assets of 4.0% and 8.0%, respectively.

     Under its prompt  corrective  action  regulations,  the FDIC is required to
     take certain  supervisory  actions (and may take  additional  discretionary
     actions)  with  respect to an  undercapitalized  institution.  Such actions
     could  have  a  direct  material  effect  on  the  institution's  financial
     statements. The regulations establish a framework for the classification of
     savings  institutions into five categories:  well  capitalized,  adequately
     capitalized,   undercapitalized,    significantly   undercapitalized,   and
     critically  undercapitalized.  Generally, an institution is considered well
     capitalized if it has a leverage (Tier 1) capital ratio of at least 5.0%; a
     Tier 1 risk-based  capital ratio of at least 6.0%;  and a total  risk-based
     capital ratio of at least 10.0%.

                                      F-27
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



(14), Continued

       The foregoing  capital ratios are based in part on specific  quantitative
       measures of assets,  liabilities and certain  off-balance-sheet  items as
       calculated under  regulatory  accounting  practices.  Capital amounts and
       classifications  are also subject to  quantitative  judgments by the FDIC
       about capital components, risk weightings and other factors.

       Management believes that, as of June 30, 1998, the Bank meets all capital
       adequacy  requirements to which it is subject.  Further,  the most recent
       FDIC notification categorized the Bank as a well-capitalized  institution
       under  the  prompt  corrective  action  regulations.  There  have been no
       conditions or events since that  notification  that  management  believes
       have changed the Bank's capital classification.

       The  following  is a summary of the Bank's  actual  capital  amounts  and
       ratios as of June 30, 1998,  December 31, 1997 and 1996,  compared to the
       FDIC minimum capital adequacy  requirements and the FDIC requirements for
       classification as a well-capitalized institution (in thousands).

<TABLE>
<CAPTION>
                                                                                                  To be well
                                                                        For capital               capitalized
                                                                         adequacy                under prompt
                                                 Actual                   purpose             correction action
                                        --------------------      ---------------------    ---------------------
                                            Amount    Ratio           Amount    Ratio          Amount     Ratio
                                            ------    -----           ------    -----          ------     -----
                                                                  (Dollars in thousands)
<S>                                     <C>           <C>         <C>           <C>       <C>             <C>   
As of June 30, 1998 (unaudited):
    Total capital (to risk-
       weighted assets)                 $   18,199    20.24%      $   7,195     8.00%     $    8,993      10.00%
    Tier 1 (capital to risk-
       weighted assets)                     17,449    19.40           3,597     4.00           5,396       6.00
    Tier 1 capital (to average
        assets)                             17,449     7.49           9,317     4.00          11,647       5.00
As of December 31, 1997:
    Total capital (to risk-
       weighted assets)                     17,579    20.42           6,888     8.00           8,610      10.00
    Tier 1 (capital to risk-
       weighted assets)                     16,962    19.70           3,444     4.00           5,166       6.00
    Tier 1 capital (to average
        assets)                             16,962     7.59           8,942     4.00          11,178       5.00
As of December 31, 1996:
    Total capital (to risk-
       weighted assets)                     16,322    20.89           6,252     8.00           7,814      10.00
    Tier 1 (capital to risk-
       weighted assets)                     15,716    20.11           3,126     4.00           4,688       6.00
    Tier 1 capital (to average
       assets)                              15,716     7.33           8,573     4.00          10,717       5.00
                                           =======    =====           =====     ====          ======     ======
</TABLE>



                                      F-28
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



(15)   Fair Values of Financial Instruments

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

     Cash and Cash Equivalents

     The carrying amounts reported in the statements of financial  condition for
     these assets approximate their fair value.

     Investment Securities (Including Mortgage-backed Securities)

     Fair values for investment securities are based on quoted market prices.

     Loans

     Fair values are estimated  using  discounted  cash flow analysis,  based on
     interest  rates  currently  being  offered for loans with similar  terms to
     borrowers of similar  credit  quality.  Loan fair value  estimates  include
     judgments    regarding   future   expected   loss   experience   and   risk
     characteristics.

     Deposits

     The fair values disclosed for demand deposits are, by definition,  equal to
     the amount  payable  on demand at the  reporting  date.  The fair value for
     certificates   of  deposit  is  estimated  using  a  discounted  cash  flow
     calculation   that  applies  interest  rates  currently  being  offered  on
     certificates of deposit to a schedule of aggregate  contractual  maturities
     on such time deposits.

     Borrowed Funds

     The fair value of borrowed funds is estimated  using a discounted cash flow
     calculation that applies interest rates currently being offered.

     FHLB Stock

     The fair value of FHLB stock approximates carrying value.

     Off-Balance-Sheet Commitments

     The fair value of commitments to extend credit is estimated  using the fees
     currently charged to enter into similar arrangements and is not included in
     the table since it is not significant.


                                      F-29
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



(15), Continued

     The estimated fair values of the Bank's  financial  instruments at June 30,
     1998, December 31, 1997 and 1996 are as follows (in thousands):
<TABLE>
<CAPTION>

                                               June 30,1998
                                         ----------------------       December 31, 1997         December 31, 1996
                                                (Unaudited)         ---------------------     ------------------------
                                          Carrying       Fair       Carrying       Fair       Carrying       Fair
                                           amount       value        amount       value        amount       value
                                           ------       -----        ------       -----        ------       -----
<S>                                       <C>         <C>          <C>          <C>          <C>          <C>  
Assets:
    Cash and cash equivalents             $ 19,528      19,528       15,398       15,398        6,364        6,364
    Investment securities - HTM              2,495       2,496        9,666        9,724       12,721       12,599
    Investment securities - AFS             11,730      11,730       26,954       26,954       43,211       43,211
    Mortgage-backed securities -
HTM                                         12,794      12,953       14,356       14,522       16,611       16,678
    Mortgage-backed securities -
AFS                                         85,679      85,679       50,099       50,099       19,359       19,359
    Loans held for sale                     -            -              750          750        3,756        3,756
    Loans receivable, net                  104,627     108,741      105,715      108,227      107,959      111,112
    FHLB stock                               1,949       1,949        1,949        1,949        1,949        1,949
Liabilities:
    Deposits                               198,602     198,201      193,889      192,776      170,551      170,393
    Borrowed funds                          25,432      25,548       16,282       16,300       28,400       28,407
                                         =========   =========    =========    =========    =========     ========
</TABLE>


     The carrying  amounts in the preceding table are included in the statements
     of financial condition under the applicable captions.

     Limitations

     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  Company's  entire  holdings  of a
     particular financial instrument. Because no market exists for a significant
     portion of the Company's  financial  instruments,  fair value estimates are
     based on judgments  regarding  future  expected  loss  experience,  current
     economic conditions, risk characteristics of various financial instruments,
     and other  factors.  These  estimates are  subjective in nature and involve
     uncertainties  and matters of significant  judgment and therefore cannot be
     determined  with  precision.  Changes in  assumptions  could  significantly
     affect the estimates.

     Fair  value  estimates  are based on  existing  on-balance-sheet  financial
     instruments  without attempting to estimate the value of anticipated future
     business and the value of assets and  liabilities  that are not  considered
     financial instruments.  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 the estimates.


                                      F-30
<PAGE>


                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



(16)   Plan of Conversion (unaudited)

       On June 22,  1998,  the Board of  Directors of the Bank adopted a Plan of
       Conversion to convert from a New Jersey  chartered mutual savings bank to
       a  New  Jersey   chartered  stock  savings  bank.  The  bank  will  be  a
       wholly-owned  subsidiary of Ridgewood  Financial,  Inc. (the Company),  a
       holding  company  formed by the Bank,  subject to approval by  regulatory
       authorities.  The conversion is expected to be  accomplished  through the
       sale of a minority of the  Company's  common  stock in an amount equal to
       the pro forma  market  value of the  Company  and the Bank  after  giving
       effect to the  conversion.  The  majority  of the shares will be owned by
       Ridgewood Financial, MHC (the MHC). A subscription right to subscribe for
       the purchase of common stock will be made  initially to each depositor of
       the Bank who had a  deposit  account  balance  of at least  $50 as of May
       31,1997 ( the "Eligible Account  Holders"),  the employee stock ownership
       plan of the Bank, ^each  depositor  of  the  Bank,  other  than  Eligible
       Account Holders, who had a deposit account balance of at least $50 as  of
       September  30,1998 (the  "supplemental  eligible account  holders"),  and
       other depositors of the Bank, as of the voting record date.

       Any  shares of common  stock not sold in the  subscription  offering  are
       expected to be made available for sale at the same price per share to the
       general   public  in  a  community   offering   which  may  be  commenced
       simultaneously  with the  subscription  offering;  thereafter,  remaining
       shares, if any, are expected to be sold in a public offering.

       Upon a  complete  liquidation  of the  Bank  after  the  conversion,  the
       Company,  as holder of the Bank's  common  stock would be entitled to any
       assets remaining upon a liquidation of the Bank. Each depositor would not
       have a  claim  in  the  assets  of the  Bank.  However,  upon a  complete
       liquidation of the MHC after the conversion,  each depositor would have a
       claim up to the pro rata value of his or her  accounts,  in the assets of
       the MHC  remaining  after  the  claims  of the  creditors  of the MHC are
       satisfied. Depositors who have liquidation rights in the Bank immediately
       prior to the  conversion  will  continue  to have such  rights in the MHC
       after the conversion for so long as they maintain deposit accounts in the
       Bank after the conversion.

       Upon a complete  liquidation  of the  Company,  each  holder of shares of
       common  stock  would be  entitled  to  receive  a pro  rata  share of the
       Company's assets,  following payment of all debts, liabilities and claims
       of greater priority of or against the Company.

       Costs to be incurred that are directly associated with the conversion are
       to be  deferred  and are to be deducted  from the  proceeds of the shares
       sold in the  conversion.  If the conversion is not  completed,  all costs
       would be charged to expense at the conclusion of the offering process.

                                      F-31




<PAGE>


<TABLE>
<CAPTION>
<S>                                                                               <C>
================================================================================  ==================================================

You should rely only on the  information  contained in this  document or that to
which we have  referred you. We have not  authorized  anyone to provide you with
information  that is different.  This  document does not  constitute an offer to
sell,  or the  solicitation  of an offer to buy, any of the  securities  offered
hereby to any person in any  jurisdiction  in which  such offer or  solicitation
would be  unlawful.  The  affairs  of  Ridgewood  Savings  Bank of New Jersey or
Ridgewood Financial, Inc. may change after the date of this prospectus. Delivery
of this document and the sales of shares made hereunder does not mean otherwise.

                                                 TABLE OF CONTENTS
                                                                            Page
                                                                            ----
Questions and Answers......................................................  (i)                     Up to 1,864,725 Shares
Summary ........................................                           (iii)                           Common Shares
Selected Financial and Other Data............................................(x)
Recent Developments.......................................................(xiii)
Management's Discussion and Analysis
 of Recent Developments.....................................................(xv)
Risk Factors...................................................................1
Ridgewood Savings Bank of New Jersey...........................................5
Ridgewood Financial, Inc.......................................................5
Ridgewood Financial, MHC.......................................................6                     RIDGEWOOD FINANCIAL, INC.
Use of Proceeds................................................................6
Dividend Policy................................................................7
Wavier of Dividends by the MHC.................................................7
MHC Conversion to Stock Form...................................................8
Market for Common Stock........................................................9
Capitalization................................................................11
Pro Forma Data................................................................12
Historical and Pro Forma Capital Compliance...................................18
Statements of Income..........................................................20
Management's Discussion and Analysis of
 Financial Condition and Results of Operations................................21
Business of the Company.......................................................39                       ------------------
Business of the Bank..........................................................39
Regulation ...................................................................63                           PROSPECTUS
Taxation......................................................................67
Management ...................................................................69                       ------------------
The Reorganization............................................................76
The Offering..................................................................83
Certain Restrictions on Acquisition of
 the Company..................................................................96
Description of Capital Stock..................................................97
Legal and Tax Opinions........................................................98                         Ryan, Beck & Co.
Experts.......................................................................98
Change in Auditor.............................................................99
Registration Requirements.....................................................99
Where You Can Find Additional Information.....................................99
Index to Financial Statements................................................100                        November 12, 1998

Until  the later of  February  18,  1999 or 90 days  after  commencement  of the
offering, all dealers effecting transactions in these securities, whether or not          THESE SECURITIES ARE NOT  DEPOSITS  OR
participating in this offering, may be required to deliver a prospectus. This is          ACCOUNTS AND ARE NOT FEDERALLY INSURED
in addition to the dealers'  obligation  to deliver a prospectus  when acting as          OR GUARANTEED.
underwriters and with respect to their unsold allotments or subscriptions.

================================================================================  ==================================================
</TABLE>



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