RIDGEWOOD FINANCIAL INC
SB-2, 1998-08-27
Previous: NATIONAL EQUITY TRUST TOP TEN PORTFOLIO SERIES 206, S-6, 1998-08-27
Next: AMERICAN NATIONAL FINANCIAL INC, S-1, 1998-08-27



     As filed with the Securities and Exchange Commission on August 27, 1998
                                                   Registration No. 333-_______

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                            Ridgewood Financial, Inc.
                 ----------------------------------------------
                 (Name of Small Business Issuer in Its Charter)

           New Jersey                    6036                   (Requested)
- ---------------------------------   -----------------        -------------------
   (State or Other Jurisdiction     (Primary SIC No.)         (I.R.S. Employer
of Incorporation or Organization)                            Identification No.)

               55 North Broad Street, Ridgewood, New Jersey 07450
                                  (201)445-4000
- --------------------------------------------------------------------------------
        (Address and Telephone Number of Principal Executive Offices and
                          Principal Place of Business)

                               Ms. Susan E. Naruk
                      President and Chief Executive Officer
                            Ridgewood Financial, Inc.
               55 North Broad Street, Ridgewood, New Jersey 07450
                                 (201) 445-4000
            ---------------------------------------------------------
            (Name, Address and Telephone Number of Agent for Service)

                  Please send copies of all communications to:
     Samuel J. Malizia, Esq., Gregory J. Rubis, Esq., Andrew S. White, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
   As soon as practicable after this registration statement becomes effective.

         If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. [  ]

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

         If this  form is a  post-effective  amendment  filed  pursuant  to Rule
462(d) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. [  ]

         If delivery of the prospectus is expected to be made pursuant  to  Rule
434, check the following box. [  ]
<TABLE>
<CAPTION>
                                          CALCULATION OF REGISTRATION FEE
- ------------------------------------------------------------------------------------------------------------------------------------
   Title of Each                                                    Proposed Maximum           Proposed
Class of Securities                           Amount to              Offering Price        Maximum Aggregate          Amount of
  To Be Registered                          be Registered               Per Unit           Offering Price(1)      Registration Fee
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                           <C>                        <C>                  <C>                     <C>      
Common Stock,
$.10 Par Value                                1,616,095                  $10.00               $16,160,950             $4,767.48
- ------------------------------------------------------------------------------------------------------------------------------------
Interests of participants in the
401(k) Plan                                      71,500                  $10.00               $715,000 (2)            $    0.00 (2)
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1)  Estimated solely for purposes of calculating the registration fee.
(2)  Consists  of  shares  that  may be  acquired  by  the  401(k)  Plan  of the
     registrant,  based on the  assumption  that all of the assets of the 401(k)
     Plan are used to purchase such shares. Pursuant to Rule 457(h)(2) under the
     Securities  Act of 1933, no additional  fee is required with respect to the
     interests of participants of the 401(k) Plan.

         The registrant hereby amends this  registration  statement on such date
or dates as may be necessary to delay its  effective  date until the  registrant
shall file a further amendment which specifically  states that this registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
<PAGE>
PROSPECTUS                              RIDGEWOOD FINANCIAL, INC.
Up to 1,616,095 Shares     (Proposed Holding Company for Ridgewood Savings Bank
of Common Stock                            of New Jersey)

                                                           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.  The remainder  (less than half) 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 under the symbol "_______."
- --------------------------------------------------------------------------------

                                TERMS OF OFFERING

         An  independent  appraiser  has  estimated  the  market  value  of  the
reorganized  Ridgewood Savings Bank of New Jersey to be between  $22,100,000 and
$29,900,000.  Of this amount, 47%, between $10,387,000 and $14,053,000, is being
offered publicly,  which establishes the number of shares to be offered. Subject
to regulatory  approval,  up to 1,616,095  shares,  an additional  15% above the
maximum number of shares,  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:                      $10.00

o        Number of Shares
         Minimum/Maximum/Maximum, as adjusted: 1,038,700 to 1,405,300 to 1,616,095

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

o        Net Proceeds
         Minimum/Maximum/Maximum, as adjusted: $9,787,000 to $13,453,000 to $15,560,950

o        Net Proceeds per Share
         Minimum/Maximum/Maximum, as adjusted: $9.42 to $9.57 to $9.63
</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  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 __________ ____, 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 will enable  depositors,  employees  and  directors to
     indirectly obtain an ownership interest in the Bank. The reorganization and
     offering also will provide greater flexibility to structure and finance the
     expansion of its  operations,  including the potential  expansion of branch
     facilities,  and to diversify into other financial services,  to the extent
     permitted by law.

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.

     In addition,  the use of this 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.

Q:   How do I purchase the stock?

A:   You must  complete  and  return the stock  order  form (no  copies  will be
     accepted)  together with your payment,  on or before 12:00 noon, New Jersey
     time on _________________,  1998. If we do not receive sufficient orders by
     that time, the offering may be extended until _____, 199__.

Q:   How much stock may I purchase?

A:   The minimum  purchase is 100 shares (or  $1,000).  The maximum  purchase is
     10,000 shares (or $100,000),  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 20,000 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:   What happens if there are not enough shares to fill all orders?

A:   You might not  receive  any or all of the shares you want to  purchase.  If
     there is an oversubscription in the subscription  offering,  the stock will
     be offered in the following priorities:

     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 - Depositors as of  _______________,  1998 entitled to vote
          on the ratification of the reorganization.

         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., 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 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-__.

Q:   As a depositor 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.
                                 55 North Broad
                              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 pages _______.

                            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. Minority owners will hold 47% of its common stock.
It is a New  Jersey-chartered  stock  holding  company that will own 100% of the
stock of the Bank. See pages _______.

                            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. The mutual holding company will be a New Jersey-chartered mutual
savings  bank  holding  company  owning a  majority  of the  stock of  Ridgewood
Financial, Inc. See pages _______.

The Reorganization and Offering

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

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

                                      (iii)

<PAGE>

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


     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  will  issue  between   2,210,000  shares  (minimum)  and
          2,990,000 shares (maximum) of its common stock in the  reorganization;
          53% of these shares (or between 1,171,300 shares and 1,584,700 shares)
          will be issued to the  mutual  holding  company,  and 47% (or  between
          1,038,700 shares and 1,405,300 shares) will be sold to the public.

Description of the Mutual Holding Company Structure

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


- ----------------------------------     -----------------------------------------
|                                |     |                                       |
| Ridgewood Financial, MHC       |     |              Public 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                     |
|                                                                              |
- --------------------------------------------------------------------------------

         The mutual holding company  structure  differs in significant  respects
from the holding company structure that is often used in a full  mutual-to-stock
conversion.  In a  full  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.  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 full 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,

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

                                      (iv)

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

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 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.

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

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

         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 a  subscription  offering  to  certain  of  the  Bank's
               depositors.

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

         After the conversion  transaction,  the Company's minority stockholders
would own  approximately the same percentage of the new stock holding company as
they  owned  of  the  Company.   Purchasers  in  the  conversion   transaction'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   "Regulation--Holding   Company
Regulation."  There can be no  assurance  that the mutual  holding  company will
convert to the stock form, and the Board of Directors has no plan to do so.

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

                                       (v)

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

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 __________.

Subscription Rights

         You may not sell or assign your  subscription  rights.  Any transfer of
subscription rights is prohibited by law.

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 August 13, 1998 the  aggregate  pro forma
market value of the common  stock ranged  between  $22,100,000  and  $29,900,000
(with a mid-point of  $26,000,000).  The Board of Directors has decided to offer
47% of these shares, or between 1,038,700 and 1,405,300 shares to depositors and
the public.  The 53% of these shares not sold to depositors  and the public 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.

         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 $10.00 price per share was  determined by our board of directors.
It is the price most commonly used in stock offerings  involving  conversions of
mutual savings institutions. The independent appraisal will be updated before we
complete the  reorganization.  If the estimated market value of the common stock
is either below  $22,100,000 or above  $29,900,000 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 __________.

Termination of the Offering

         The  subscription  offering  will  terminate at 12:00 noon,  New Jersey
time, on __________ ____,  1998. The community  offering,  public  offering,  or
syndicated public offering, if any, may terminate at any time without notice but
no later than __________ ____, 199___.

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.  The restricted stock plan and stock option
plan are subject to stockholder approval and compliance with regulations.

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

                                      (vi)

<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.

o        Asset Composition and Quality - As of June 30, 1998, 100% 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  its  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  and  Profitability  - 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.

                  *        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  and greater  yields  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.

                  *        The Bank has  maintained a relatively  stable base of
                           core  deposits,   which  include  checking  accounts,
                           savings  accounts  and money market  accounts.  These
                           accounts are  considered  to be more stable and are a
                           lower cost of funds than  certificates of deposits or
                           borrowings.

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

                                      (vii)

<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.
The mutual holding company will receive $200,000.  The balance of the funds will
be retained as Ridgewood  Financial,  Inc.'s  initial  capitalization.  See page
__________.

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
pages __________.

Market for the Common Stock

         We expect the  common  stock to be quoted on The  Nasdaq  Stock  Market
under the symbol "__________". 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. See page __________.


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-____ of this document.

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

                                     (viii)

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

                        SELECTED FINANCIAL AND OTHER DATA

         The following summary financial information is derived from, and should
be read in  conjunction  with, the financial  statements and notes  beginning on
pages F-__.


Selected Financial Condition and Other Data
<TABLE>
<CAPTION>
                                                                        At June 30,                    At December 31,
                                                                  --------------------------       ---------------------------
                                                                      1998            1997            1997             1996
                                                                      ----            ----            ----             ----
                                                                                    (Dollars in thousands)
<S>                                                                <C>             <C>             <C>              <C>      
Total Amount of:
  Assets....................................................       $ 242,662       $ 222,589       $ 229,065        $ 216,775
  Loans receivable, net.....................................         104,627         107,427         105,715          107,959
  Loans held for sale.......................................              --           3,735             750            3,756
  Investment securities held to maturity....................           2,495           9,970           9,666           12,721
  Investment securities available for sale..................          11,730          41,678          26,954           43,211
  Mortgage-backed securities held to maturity...............          12,794          15,496          14,356           16,611
  Mortgage-backed securities available for sale.............          85,679          26,363          50,099           19,359
  Cash and cash equivalents.................................          19,528          11,109          15,398            6,364
  Deposits..................................................         198,602         185,958         193,889          170,551
  Borrowed funds............................................          25,432          19,181          16,282           28,400
  Total equity..............................................          17,351          15,976          17,194           15,369

Number of:
  Deposit accounts..........................................          15,270          13,746          14,688           12,427
  Full service offices......................................               3               3               3                3

</TABLE>

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

                                      (ix)

<PAGE>

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

Selected Operating Data





<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............................        $  8,027        $  7,862        $ 15,834            $ 14,966         $ 11,915
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.........................             118              63             232                 146               71
Noninterest expense........................           1,969           1,785           3,676               4,210(1)         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>

- --------------------
(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.

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

                                       (x)

<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...............................   12,500.00    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.

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

                                      (xi)

<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.

Potential  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).  Most 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.

Increase in Non- 1- to 4- Family First Mortgage Lending

         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 automobile  loans.  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."

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  competion  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%.

                                        1

<PAGE>




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.  See  "Regulation--Holding
Company Regulation-- Conversion of the Mutual Holding Company to Stock Form" The
mutual holding  company has not determined  whether it will waive dividends that
we pay. 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.

         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  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 at least a
majority of our common stock at all times after the offering. The mutual holding
company will be controlled by the same directors and

                                        2

<PAGE>



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 131,000  shares of our common
stock  in the  offering  (10.7%  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 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
12.6% and 9.3% of the total number of minority shares outstanding,  based on the
sale of between 1,038,700 and 1,405,300 shares of common stock. To the extent we
implement stock benefit plans, the ownership by management  would increase.  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,  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 under the symbol "__________". If
the common stock is not listed on the National Market, we expect that the common
stock will be quoted on the Nasdaq  SmallCap  Market 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 the Common Stock."

Possible 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."


                                        3

<PAGE>



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 Bank operation,  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 - Regulation of the Company."

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  September  30,  1998  for year  2000
compliance.  The Bank does not expect to incur material  additional  expense for
year 2000 compliance after that date. See "Management's  Discussion and Analysis
of Financial  Condition and Results of Operations - Results of Operations - Year
2000 Evaluation."

                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

         Ridgewood   Savings   Bank  of  New   Jersey  or  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,  residential  real estate  mortgage loans and, to a lesser
extent,  consumer  loans and other loans.  Ridgewood,  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 on the secondary  market.  All other mortgage loans are
originated for 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

                                        4

<PAGE>



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. The initial activities
of the Company are  anticipated  to be funded by the portion of the net proceeds
retained by the Company and earnings thereon.

                            RIDGEWOOD FINANCIAL, MHC

         As  part  of the  reorganization,  the  Bank  will  organize  Ridgewood
Financial,  MHC or the MHC as a New Jersey-chartered  mutual 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 - Regulation of the MHC."


                                        5

<PAGE>



                                 USE OF PROCEEDS

         The net  proceeds  will depend on the total  number of shares of common
stock  issued  in the  offering,  which  will be  dependent  on the  independent
valuation and marketing considerations, and the expenses incurred by the Company
and the Bank 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 currently  estimated  that net proceeds,  assuming the sale of
1,038,700  and  1,405,300  shares  of  stock  at  $10.00  per  share,  would  be
approximately $9,787,000 and $13,453,000  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 receive 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.  Proceeds from the offering may
also be used to acquire  property in  Ridgewood,  New Jersey or the  surrounding
area to  become  the  administrative  office of the  Company,  MHC and the Bank.
However, there are no current agreements and arrangements regarding expansion or
acquisition.  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.  Net proceeds may also be used to make  contributions  to the ESOP
which in turn would be used to repay the loan.

         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 $10.00 per share,  the amount of proceeds  required for the purchase by the
ESOP will increase and the resulting stockholders' equity will decrease.

         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 issued in the  reorganization  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 Bank intends
to establish a cash dividend policy following the offering  commencing after the
completion of one full calendar  quarter after the  reorganization.  The initial
annual amount of the dividends is as yet undetermined. Dividends will be subject
to  determination  and declaration by the Bank's Board of Directors,  which will
take into account, among other factors, the Bank'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.  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

                                        6

<PAGE>



adversely  affected.  See "Risk  Factors - Waiver of  Dividends  by the MHC" and
"Waiver of Dividends by the MHC." There can be no assurance  that dividends will
in fact be paid on the common stock or that, if paid, such dividends will not be
reduced or eliminated in future periods.

         The Company will not be 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 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: (i) 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;  (ii) 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

                                        7

<PAGE>



minority  shareholders;  (iii) If a waiver is granted, 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. 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.  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;  (iv) 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;  and (v) 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 -  Considerations  Resulting  from the  Mutual
Holding Company Structure" 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 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 waived dividends, if any. See "Risk Factors
- - Possible Dilution in Ownership and Other Results From a Subsequent 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.

                                        8

<PAGE>




         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 under the symbol  "__________."  If the number of shares
of common stock sold to our non-affiliates is not at least 1.1 million,  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 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.  In the  event the  common  stock is not  listed on the  National
Market,  the common  stock is expected  to be quoted and traded on the  SmallCap
Market of The Nasdaq Stock Market or the OTC Bulletin Board.

         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."




                                        9

<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
                                                                     ---------------------------------------------------------------
                                                                                                                          Maximum,
                                                                         Minimum           Midpoint         Maximum      as adjusted
                                                                        1,038,700          1,222,000       1,405,300      1,616,095
                                                   Actual, as of        Shares at          Shares at       Shares at      Shares at
                                                     June 30,          $10.00 per         $10.00 per      $10.00 per     $10.00 per
                                                       1998               share              share           share        share(1)
                                                 -----------------   ---------------   ---------------- ---------------  -----------
                                                                                        (In thousands)
<S>                                                 <C>               <C>                <C>             <C>             <C>      
Deposits(2)...................................      $ 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(3)...................             --               221                260             299             344
Additional paid-in capital(3)(4)..............             --             9,366             11,160          12,954          15,017
Retained earnings(3)..........................         17,453            17,453             17,453          17,453          17,453
Accumulated other comprehensive income........           (102)             (102)              (102)           (102)           (102)
Less:
  Common stock acquired by ESOP(5)............             --               831                978           1,124           1,293
  Common stock acquired by
    stock programs(6).........................             --               415                489             562             646
                                                     --------          --------          ---------       ---------       ---------
Total equity/stockholders' equity.............      $  17,351         $  25,692          $  27,304       $  28,918       $  30,773
                                                     ========          ========           ========        ========        ========
</TABLE>

- ------------------
(1)  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.
(2)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     common  stock in the  offering.  Such  withdrawals  would  reduce pro forma
     deposits by the amount of such withdrawals.
(3)  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 "Risk Factors - Possible Dilutive Effective of ESOP
     and stock  benefit  plans" and  "Management  of the Bank - Potential  Stock
     Benefit Plans - Stock Options Plans."
(4)  The  reduction  in  additional  paid in  capital of the Bank  reflects  the
     retention  by  the  MHC  of  up  to  $200,000  upon   consummation  of  the
     reorganization.
(5)  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  - Benefits - 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 original $10.00 price
     per share, there will be a corresponding reduction in stockholders' equity.
(6)  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 "Risk
     Factors  -Potential Effect of ESOP and Stock Benefit Plans" and "Management
     for the Bank - Potential Stock Benefit Plans - Stock Programs."

                                       10

<PAGE>
                                 PRO FORMA DATA

         The actual net  proceeds  from the sale of the common  stock  cannot be
determined until the offering is completed. However, net proceeds to the Company
are  currently  estimated to be between $8.3 million and $11.6 million (or $13.4
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.

         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
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 Reorganization - Liquidation Rights" and "Management
of the Bank -Potential Stock Benefit Plans - Stock Option Plans."

                                       11

<PAGE>

<TABLE>
<CAPTION>
                                                                           At or For the Six Months Ended June 30, 1998
                                                           -------------------------------------------------------------------------

                                                            $22,100,000           $26,000,000          $29,900,000    $34,385,000
                                                            Independent           Independent          Independent    Independent
                                                             Valuation             Valuation            Valuation      Valuation
                                                             ---------             ---------            ---------      ---------

                                                             1,038,700             1,222,000            1,405,300      1,616,095
                                                              Shares                Shares               Shares         Shares
                                                              ------                ------               ------         ------
                                                                       (Dollars in thousands, except per share amounts)

<S>                                                        <C>                    <C>                  <C>            <C>        
Gross proceeds.......................................      $     10,387           $    12,220          $    14,053    $    16,161
Less expenses........................................               600                   600                  600            600
Less capital to MHC..................................               200                   200                  200            200
                                                            -----------           -----------          -----------    -----------
   Estimated net proceeds to the Company.............             9,587                11,420               13,253         15,361
Less ESOP funded by the Company......................               831                   978                1,124          1,293
Less stock programs adjustment.......................               415                   489                  562            646
                                                            -----------           -----------          -----------    -----------
   Estimated investable net proceeds.................      $      8,341           $     9,953         $     11,567   $     13,422
                                                            ===========            ==========          ===========    ===========
Net income:
   Historical........................................      $        487           $       487         $        487   $        487
   Pro forma income on net proceeds..................               142                   170                  197            229
   Pro forma ESOP adjustments(1).....................               (26)                  (31)                 (35)           (41)
   Pro forma stock programs adjustment(2)............               (26)                  (31)                 (35)           (41)
                                                            -----------            ----------          -----------    -----------
   Pro forma net income(1)(3)(4).....................      $        577           $       595         $        614   $        634
                                                            ===========            ==========          ===========    ===========
Per share net income
   Historical........................................      $       0.23           $      0.19         $       0.17   $       0.15
   Pro forma income on net proceeds..................              0.07                  0.07                 0.07           0.07
   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)...........      $       0.28           $      0.24         $       0.22   $       0.20
                                                            ===========            ==========          ===========    ===========
Shares used in calculation of income per share(1)....         2,131,059             2,507,128            2,883,197      3,315,676
Stockholders' equity:
   Historical........................................      $     17,351           $    17,351         $     17,351   $     17,351
   Estimated net proceeds............................             9,587                11,420               13,253         15,361
   Less: Common Stock acquired by the ESOP (1).......              (831)                 (978)              (1,124)        (1,293)
   Less: Common stock acquired by stock
         programs(2).................................              (415)                 (489)                (562)          (646)
                                                            -----------            ----------          -----------    -----------
   Pro forma stockholders' equity(1)(3)(4)...........      $     25,692           $    27,304         $     28,918   $     30,773
                                                             ==========            ==========          ===========    ===========
Stockholders' equity per share:
   Historical (4)....................................      $       7.85           $      6.67         $       5.80   $       5.05
   Estimated net proceeds............................              4.34                  4.39                 4.43           4.47
   Less: Common Stock acquired ESOP(1)...............             (0.38)                (0.38)               (0.38)         (0.38)
   Less: Common Stock acquired by stock
         programs(2).................................             (0.19)                (0.19)               (0.19)         (0.19)
                                                            -----------            ----------          -----------    -----------
   Pro forma stockholders' equity per share(4).......      $      11.62           $     10.49         $       9.66   $       8.95
                                                            ===========            ==========          ===========    ===========
Offering price as a percentage of pro forma
  stockholders' equity per share.....................             86.06%                95.33%              103.52%        111.73%
                                                             ==========            ==========           ==========     ==========
Offering price to pro forma
  net income per share...............................             17.86X                20.83X               22.73X         25.00X
                                                             ==========            ==========           ==========     ==========

Shares used in calculation of book value/share.......         2,210,000             2,600,000            2,990,000      3,438,500
</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
     stockholder's  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  of the Bank - Benefits - Employee Stock  Ownership  Plan." The
     pro forma net earnings  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 the  period;  (ii) that
     4,155,  4,888, 5,621, and 6,464 shares at the minimum,  midpoint,  maximum,
     and 15%

                                       12
<PAGE>



     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
     $10.00  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 - Potential Effect of ESOP" for
     a discussion of possible added costs for the ESOP.

(2)  Gives  effect  to the  stock  programs  that  may be  adopted  by the  Bank
     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  41,548,
     48,880,  56,212,  and 64,644  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 $10.00 per share, and that
     10% of the amount  contributed  was  amortized  to  expense  during the six
     months ended June 30,  1998.  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 $10.00 per share.  See  "Management of
     the Bank - 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 Reorganization - Liquidations  Rights" and
     "Regulation - Dividends and Other Capital Distributions Limitations."

(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 by the Bank
     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  103,870,  122,200,  140,530,  and
     161,610 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
     $10.00  per share,  the pro forma net  earnings  per share  would be $0.26,
     $0.23, $0.20, and $0.18, 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 $11.55, $10.48, $9.68 and
     $9.00,  respectively  at the minimum,  midpoint,  maximum and 15% above the
     maximum  of the  range  for  the  six  months  ended  June  30,  1998.  See
     "Management  of the Bank - Potential  Stock  Benefit  Plans - Stock  Option
     Plans."

                                       13
<PAGE>
<TABLE>
<CAPTION>
                                                                           At or For the Year Ended December 31, 1997
                                                              ----------------------------------------------------------------------

                                                               $22,100,000           $26,000,000      $29,900,000    $34,385,000
                                                               Independent           Independent      Independent    Independent
                                                                Valuation             Valuation        Valuation      Valuation
                                                                ---------             ---------        ---------      ---------
   
                                                                1,038,700             1,222,000        1,405,300      1,616,095
                                                                 Shares                Shares           Shares         Shares
                                                                 ------                ------           ------         ------
                                                                        (Dollars in thousands, except per share amounts)

<S>                                                            <C>                   <C>              <C>            <C>        
Gross proceeds.......................................          $    10,387           $    12,220      $    14,053    $    16,161
Less expenses........................................                  600                   600              600            600
Less capital to MHC..................................                  200                   200              200            200
                                                               -----------           -----------      -----------    -----------
   Estimated net proceeds............................                9,587                11,420           13,253         15,361
Less ESOP funded by the Company......................                  831                   978            1,124          1,293
Less stock programs adjustment.......................                  415                   489              562            646
                                                               -----------           -----------      -----------    -----------
   Estimated investable net proceeds.................         $      8,341           $     9,953      $    11,567    $    13,422
                                                               ===========            ==========       ==========     ==========
Net Income:
   Historical........................................         $      1,250           $     1,250      $     1,250    $     1,250
   Pro forma income on net proceeds..................                  284                   339              394            458
   Pro forma ESOP adjustments(1).....................                  (52)                  (62)             (71)           (81)
   Pro forma stock programs adjustment(2)............                  (52)                  (62)             (71)           (81)
                                                               -----------            ----------       ----------     ----------
   Pro forma net income(1)(3)(4).....................         $      1,430           $     1,465      $     1,502    $     1,546
                                                               ===========            ==========       ==========     ==========
Per share net income
   Historical........................................         $       0.59           $      0.50      $      0.43    $      0.38
   Pro forma income on net proceeds..................                 0.13                  0.13             0.14           0.14
   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)...........         $       0.68           $      0.59      $      0.53    $      0.48
                                                               ===========            ==========       ==========     ==========
Shares used in calculation of income per share(1)....            2,135,214             2,512,016        2,888,818      3,322,141
Stockholders' equity:
   Historical........................................         $     17,194           $    17,194      $    17,194       $ 17,194
   Estimated net proceeds............................                9,587                11,420           13,253         15,361
   Less: Common Stock acquired by the ESOP(1)........                 (831)                 (978)          (1,124)        (1,293)
   Less: Common stock acquired by stock
         programs(2).................................                 (415)                 (489)            (562)          (646)
                                                               -----------            ----------      -----------     ----------
   Pro forma stockholders' equity(1)(3)(4)...........         $     25,535           $    27,147      $    28,761    $    30,616
                                                               ===========            ==========       ==========     ==========
Stockholders' equity per share:
   Historical (4)....................................         $       7.78           $      6.61     $       5.75    $      5.00
   Estimated net proceeds............................                 4.34                  4.39             4.43           4.47
   Less: Common Stock acquired ESOP(1)...............                (0.38)                (0.38)           (0.38)         (0.38)
   Less: Common Stock acquired by stock
         programs(2).................................                (0.19)                (0.19)           (0.19)         (0.19)
                                                               -----------            ----------      -----------     ----------
   Pro forma stockholders' equity per share(4).......         $      11.55           $     10.43     $       9.61    $      8.90
                                                               ===========            ==========      ===========     ==========
Offering price as a percentage of pro forma
  stockholders' equity per share.....................                86.58%                95.88%          104.06%        112.36%
                                                               ===========            ==========       ==========     ==========
Offering price to pro forma
  net income per share...............................                14.71X                16.95X           18.87X         20.83X
                                                               ===========            ==========       ==========     ==========

Shares used in calculation of book value/share.......            2,210,000             2,600,000        2,990,000      3,438,500
</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
     stockholder's  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 of the Bank - Benefits - Employee Stock Ownership

                                       14

<PAGE>



     Plan." The pro forma net earnings 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 8,310,  9,776,  11,242,  and 12,929  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 $10.00 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 -
     Potential  Effect of ESOP" for a discussion of possible added costs for the
     ESOP.

(2)  Gives  effect  to the  stock  programs  that  may be  adopted  by the  Bank
     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  41,548,
     48,880,  56,212,  and 64,644  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 $10.00 per share, and that 20%
     of the amount  contributed  was amortized to expense  during the year ended
     December 31, 1997. 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 $10.00 per share.  See  "Management  of the Bank -
     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 Reorganization - Liquidations  Rights" and
     "Regulation - Dividends and Other Capital Distributions Limitations."

(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 by the Bank
     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  103,870,  122,200,  140,530,  and
     161,610 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
     $10.00  per share,  the pro forma net  earnings  per share  would be $0.64,
     $0.56, $0.50, and $0.44, 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 $11.48, $10.42, $9.63 and
     $8.95,  respectively  at the minimum,  midpoint,  maximum and 15% above the
     maximum of the range for the year ended December 31, 1997. See  "Management
     of the Bank - Potential Stock Benefit Plans - Stock Option Plans."


                                       15

<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 generally "Regulation and Supervision  Regulation of the
Company  -  Regulatory  Capital  Requirements"  and "-  Regulation  of the  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 of the Bank -
Potential  Stock Benefit  Plans - Stock Option  Plans." See footnote (4) at "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).

                                       16

<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  - The  Bank -  Regulatory  Capital
Requirements."
<TABLE>
<CAPTION>
                                                                         Pro Forma as of June 30, 1998(1)
                                                 -----------------------------------------------------------------------------------

                             Actual, As of          $11.5 Million         $13.5 Million           $15.5 Million      $17.9 Million
                             June 30, 1998            Offering               Offering                Offering           Offering
                         ---------------------   -------------------  -------------------  --------------------  -------------------

                                   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%    $20,899       8.49%  $21,594      8.75%   $22,292        9.00%  $23,093        9.30%
                          ======      =====      ======      =====    ======     =====     ======       =====    ======       =====

Leverage Capital:
  Actual or Pro Forma... $17,449       7.49%    $20,997       8.88%  $21,692      9.15%   $22,390        9.41%  $23,191        9.72%
  Required (3)..........   9,317       4.00       9,459       4.00     9,487      4.00      9,515        4.00     9,547        4.00
                          ------      -----      ------      -----    ------     -----      -----       -----    ------       -----
  Excess................ $ 8,132       3.49%    $11,538       4.88%  $12,205      5.15%   $12,875        5.41%  $13,644        5.72%
                          ======      =====      ======      =====    ======     =====     ======       =====    ======       =====

Tier I Risk-Based 
Capital:
  Actual or Pro Forma... $17,449      19.40%    $20,997      22.90%  $21,692     23.56%   $22,390       24.23%  $23,941       24.99%
  Required(4)...........   3,597       4.00       3,668       4.00     3,682      4.00      3,696        4.00     3,712        4.00
                          ------      -----      ------      -----    ------     -----    -------       -----    ------       -----
  Excess................ $13,852      15.40%    $17,329      18.90%  $18,010     19.56%   $18,694       20.23%  $19,479       20.99%
                          ======      =====      ======      =====    ======     =====     ======       =====    ======       =====

Total Risk-Based 
Capital(3):
  Actual or Pro Forma... $18,199      20.24%    $21,747      23.71%  $22,442     24.38%   $23,140       25.04%  $23,941       25.80%
  Required..............   7,195       8.00       7,336       8.00     7,364      8.00      7,392        8.00     7,424        8.00
                          ------      -----      ------      -----    ------     -----     ------       -----    ------       -----
  Excess................ $11,004      12.24%    $14,411      15.71%  $15,078     16.38%   $15,748       17.04%  $16,517       17.80%
                          ======      =====      ======      =====    ======     =====     ======       =====    ======       =====
</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)  Risk-weighted assets as of June 30, 1998, totalled $89.9 million.
(4)  Regulations of the FDIC require Tier I risk based capital that varies based
     upon an institution's regulatory examination rating.

                                       17

<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
                                                                   ---------      -------     --------      --------     --------
<S>                                                                 <C>          <C>         <C>           <C>          <C>    
Interest income:                                                                         (In thousands)

     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-____ which
are an integral part of these statements.

                                       18
<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
non-interest expenses,  such as employees' salaries and benefits,  occupancy and
equipment  costs,  non-interest  income  such as loan  related  fees and fees on
deposit related services, and the Bank's provision for loan losses.

STRATEGY/HIGHLIGHTS

Management Strategy

         The Bank has been, and intends to continue to be, a  community-oriented
financial  institution  offering a variety of financial  services.  Management's
strategy has been to emphasize residential mortgage loans, monitor interest rate
risk through asset and liability management,  maintain asset quality and control
operating  expenses.  During  recent  years,  the Bank has  expanded  its office
facilities,  increased its origination of local commercial real estate loans and
increased its origination of consumer loans, consisting primarily of home equity
loans.  Most of the loans on the Bank's loan  portfolio  have fixed  rates.  The
Bank's intent in the future is to focus more on originating  adjustable rate and
shorter  term  residential  mortgage  loans,  commercial  real estate  loans and
consumer loans for its own portfolio,  while originating  long-term,  fixed rate
loans  primarily  for sale in the  secondary  market.  In order to leverage  its
assets and assist in the  management  of its interest  rate risk,  the Bank also
invests significantly in mortgage-backed securities and investment securities.

         During the past several  years,  the competing  financial  institutions
located 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 and
that the  reorganization to the mutual holding company format and capital raised
from the  reorganization  and offering will enable it to take  advantage of this
opportunity.  The Bank  intends to use the new  structure  and capital to expand
both the amount and scope of its current lending and investment activities.  The
Bank also believes it has a unique ability to grow as a result of the relatively
high level of income and businesses operating in its primary market area.

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

                                       19

<PAGE>

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 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 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.

         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 $9.1 million to $25.4 million at
June 30,  1998  from  $16.3  million  at  December  31,  1997 as the  Bank  used
borrowings to lengthen  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  depreciation  on securities  available for sale,  net of
taxes.

COMPARISON OF OPERATING RESULTS FOR THE SIX MONTHS ENDED JUNE 30, 1998
AND JUNE 30, 1997

         Net Income.  Net income  decreased  $175,000  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 non-interest 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.

         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 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 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 increase

                                       20

<PAGE>



in available for sale  securities was due to new purchases  being  classified as
available for sale;  the decrease in investment and mortgage  backed  securities
was due to redemptions and sales of callable  securities and higher  prepayments
on mortgage  backed  securities  classified  as held to  maturity.  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.

         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
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.  Time
deposit interest expense  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  accounts.  The  increase  in the  average  cost of time
deposits  was  partially  offset by a decrease  of $8.0  million 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.

         Non-interest  income.  Non-interest  income  increased  by  $55,000  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 ATM's.  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.

         Non-interest  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.

                                       21

<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 net
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,  while
investment  securities decreased by $19.3 million 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 at December 31, 1997 from $28.4 million
at December  31,  1996.  The Bank used deposit  pricing  strategies  to lengthen
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 earned during 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 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
non-interest  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  approximately
$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  balances 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 balances 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

                                       22

<PAGE>



prepayments,  redemptions  and sales of investment  securities.  The increase in
available for sale securities 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  as well as a
decrease of 1 basis point in the average cost of interest  bearing  liabilities.
Time deposit  interest  expense  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.

         Non-interest  income.  Non-interest  income  increased  by  $86,000  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.

         Non-interest  expenses.  Non-interest 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 non-interest  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.

                                       23
<PAGE>



         Income  Taxes.  Income  taxes  increased by  approximately  $213,000 to
$841,000 for 1997 as compared to $628,000 for 1996.  The increase was  primarily
due to the increase in net 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, 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 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  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  approximately
$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.  In addition,  the average
balances 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

                                       24

<PAGE>



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  accompanied  by  increases in the average
balances of  certificates  of deposits 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
planned 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 average yield of interest  earning assets to 7.55 for the
year ended  December 31, 1996,  as compared to an 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 deposits  increased $18.7
million to $122.0  million at December 31, 1996 from $103.3  million at 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 boost  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.

         Non-interest income. A $15,000 increase in fees and service charges and
a $74,000  increase in gains on sales of  investment  securities  were  somewhat
offset by $24,000 less in gains on sales of loans. As a consequence non-interest
income  increased by $75,000 to $146,000  for the year ended  December 31, 1996,
from $71,000 for the year ended 1995.

         Non-interest expenses.  Non-interest expenses increased by $1.5 million
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

                                       25

<PAGE>



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  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 non-interest  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 net 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.



                                       26

<PAGE>
<TABLE>
<CAPTION>
                                                                     For the Six Month Periods Ended June 30,
                                               ------------------------------------------------------------------------------
                                                             1998                                         1997
                                               ------------------------------------   ---------------------------------------
                                                Average                    Average         Average                  Average
                                                Balance   Interest       Yield/Cost        Balance     Interest   Yield/Cost
                                                -------   --------       ----------        -------     --------   ----------
                                                                         (Dollars in thousands)
<S>                                            <C>          <C>               <C>          <C>           <C>           <C>  
INTEREST-EARNING ASSETS:
  Loans Receivable, net (1)................... $105,493     $4,150            7.87%        $106,880      $4,245        7.94%
  Securities held to maturity (2)                19,805        665            6.72           28,166         982        6.97
  Securities available for sale (3)...........   84,851      2,700            6.36           69,095       2,369        6.86
  Other interest-earning assets (4)...........   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
  Non-interest-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
                                                            ------                                        -----
  Non-interest 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 (5)...................                                2.08%                                    2.39%
   Net interest margin (6)....................                                2.38%                                    2.64%
 Ratio of average interest-earning assets
   to average interest-bearing liabilities....                                1.07X                                    1.05X
</TABLE>

- -----------------------
(1)  Loans receivable, net includes non-accrual loans.
(2)  Includes mortgage-backed and investment securities held to maturity.
(3)  Investments,  mortgage-backed  securities,  and  loans  held  for  sale are
     carried at market value.
(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.

                                       27

<PAGE>
<TABLE>
<CAPTION>
                                                                         For the Years Ended December 31,
                                             ---------------------------------------------------------------------------------------
                                                        1997                           1996                        1995
                                             ----------------------------   --------------------------   ---------------------------

                                                                  Average                      Average                     Average
                                              Average             Yield/    Average             Yield/   Average            Yield/
                                              Balance  Interest    Cost     Balance  Interest    Cost    Balance  Interest   Cost
                                              -------  --------    ----     -------  --------    ----    -------  --------   ----
                                                                               (Dollars in thousands)
<S>                                          <C>       <C>           <C>   <C>         <C>       <C>     <C>       <C>        <C>  
INTEREST-EARNING ASSETS:
  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
  Non-interest-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
                                                        ------                          ------                      ------
  Non-interest 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.
(2)  Includes mortgage-backed and investment securities held to maturity.
(3)  Investments,  mortgage-backed  securities,  and  loans  held  for  sale are
     carried at market value.
(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.

                                       28

<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>


                                       29

<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 and (3)  purchasing  mortgage-backed  securities to
provide monthly cash flows. 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.

         The Bank has also made a  significant  effort to maintain  its level of
lower costs deposits as a method of enhancing  profitability.  At June 30, 1998,
the Bank had  24.2%  of its  deposits  in  low-cost  passbook,  interest-bearing
checking  (NOW) and Money  Market  Demand  Accounts.  Although  its base of such
deposits  has  increased  as a  result  of  branch  expansion,  advertising  and
marketing as well as the current interest rate  environment,  such deposits have
traditionally  remained relatively stable and would be expected to be moderately
affected  in a  period  of  rising  interest  rates.  Because  of this  relative
stability in a significant  portion of its  deposits,  the Bank has been able to
offset the impact of rising rates in other deposit accounts.

         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.


                                       30

<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                                                                                      BP  
       in Rates               $ Amount             $ Change         % Change      EVE Ratio      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 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.


                                       31

<PAGE>



         Asset liquidity is provided  through loan repayments and the management
of maturity  distributions  for loans and  securities.  An  important  aspect of
liquidity lies in maintaining  high levels of  mortgage-backed  securities  that
generate monthly cash flows.

         The Bank is subject to federal  regulations that impose certain minimum
capital  requirements.  For a discussion on such capital levels, see "Historical
and  pro  Forma  Capital   Compliance"  and  "Regulation  -  Regulatory  Capital
Requirements."

         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  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

                                       32

<PAGE>



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
September 30, 1998 to upgrade our computer  system.  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 September 30, 1998. At June 30, 1998, none
of the estimated $200,000 had been expensed.

         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 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. 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

                                       33

<PAGE>



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  non-interest
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.

                             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

                                       34

<PAGE>



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.

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.



                                       35

<PAGE>

<TABLE>
<CAPTION>
                                                    Analysis of Loan Portfolio

                                  At June 30,                                       At December 31,
                              ---------------- -------------------------------------------------------------------------------------
                                     1998            1997            1996                1995            1994             1993
                              ---------------- --------------- -----------------  ---------------- -----------------  --------------
                                $      %         $       %         $        %          $      %        $       %        $       %
                               ---    ---       ---     ---       ---      ---        ---    ---      ---     ---      ---     --
                                                                      (Dollars in thousands)
<S>                        <C>       <C>     <C>       <C>     <C>       <C>     <C>       <C>    <C>      <C>     <C>      <C>   
Type of Loans:
  First Mortgage loans:
    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>




                                       36

<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>


                                       37

<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.

<TABLE>
<CAPTION>
                                                                Floating or
                                               Fixed             Adjustable            
                                               Rates               Rates                   Total
                                               -----               -----                   -----
                                                               (In Thousands)

<S>                                              <C>                  <C>                 <C>    
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
                                                  ======               ======              ======
</TABLE>

         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  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  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.
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.


                                       38

<PAGE>



         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.  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 0.09%, 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 10.48% 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.

         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

                                       39

<PAGE>



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.  The increase in the capital of the Bank from this  offering  will
increase its lending limit. At June 30, 1998, the loans were current.

         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-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.

                                       40

<PAGE>




         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.

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

                                       41

<PAGE>



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 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.

                                       42

<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 credits ............................         --          --           --            --            --        --
    Education ...................................         --          --           --             3             8        --
    Loans to depositors,
      secured by savings ........................         --          --           --            --            --        --
                                                   ---------   ---------   ----------    ----------    ----------    ------
  Total .........................................  $       6   $      --   $      313    $      400    $      716    $1,783
                                                   =========   =========   ==========    ==========    ==========    ======
Real estate owned ...............................  $      --   $      --   $       --    $       --    $       --    $  138
                                                   =========   =========   ==========    ==========    ==========    ======
Total non-performing assets .....................  $       6   $      --   $      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>




                                       43

<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.

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

Special mention.............................                $765
Substandard.................................                  82
Doubtful ...................................                  --
Loss .......................................                  --
                                                            ----

     Total..................................                $847
                                                             ===



                                       44

<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.

                                       45

<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




                                       46

<PAGE>



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

<TABLE>
<CAPTION>
                                            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)
<S>                          <C>      <C>         <C>      <C>      
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>                                                       

                                                                           

<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>                                                                     
                                                                             

                                       47

<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  -
Regulation  of the 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).


                                       48

<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.


                                       49

<PAGE>



Investment Portfolio

         The  following  table  sets  forth  the  carrying  value of the  Bank's
portfolio  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).

                                       50

<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>
                                                                                                                      Total
                               One Year or Less  One to Five Years  Five to Ten Years More than Ten Years  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    9.73%   $   662    9.43% $  2,075    8.41% $  2,075
  U. S. Agency Securities         920      5.19    4,001   6.51         --      --      2,500    7.07     7,421    6.26     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    9.73      7,866    6.18    14,226    6.39    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    7.78%   $70,552    8.14% $112,699    7.85% $112,858
                             ========      ====  =======   ====    =======    ====     ======    ====   =======    ====   =======
</TABLE>                                                                  

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

                                       51

<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,  cable  television,  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.


                                       52

<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                    2.28                  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.


                                       53

<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.

<TABLE>
<CAPTION>
                                                      At June 30,                             At December 31,
                                                  ------------------   -------------------------------------------------------
                                                         1998                1997                 1996                1995
                                                  ------------------   -----------------   ------------------   --------------
                                                                                  (In thousands)
<S>                                                   <C>                 <C>                  <C>                 <C>     
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
                                                       =======             =======              =======             =======

</TABLE>

Time Deposits Maturity Schedule

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

<TABLE>
<CAPTION>
                                                                                     Amount Due
                                    ------------------------------------------------------------------------------------------------
                                            After
                                        December 31,          December 31,          December 31,          December 31,
Interest Rate                               1998                  1999                  2000                  2001          Total
- -------------                       --------------------   -------------------   -------------------   --------------- -------------
                                                                                   (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>



                                       54

<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 Deposits
- ---------------                                                     -----------
                                                                 (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   $15,931   $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   $23,534   $26,824
                             =======    =======   =======   =======   =======



         Borrowings.  Deposits  are the  primary  source of funds of 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.


                                       55

<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

                                       56

<PAGE>



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.

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.

         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.

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.



                                       57

<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.

Regulation of the 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 less or 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.


                                       58

<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.

                                       59

<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.


                                       60

<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.

Regulation of the 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.

         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 expected  benefits to
the  public,  such as greater  convenience,  increased  competition  or gains in
efficiency,

                                       61

<PAGE>



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 of the 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 Taxation

         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

                                       62

<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 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  generally  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 Taxation

         The Bank files New Jersey income tax returns. For New Jersey income tax
purposes,  savings  institutions  are presently taxed at a rate of 3% of income,
which  is  calculated  based on  federal  taxable  income,  subject  to  certain
adjustments.

         The Bank's  state tax returns  have not been  audited for the past five
years.



                                       63

<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.


                                       64

<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.



                                       65

<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.  In 1998, the  non-management  director fees were increased to
$1,350 for each Board meeting attended.  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 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.


                                       66

<PAGE>



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 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

                                       67

<PAGE>



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.,  97,760  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.

         Shares sold above the maximum of the offering  range  (i.e.,  more than
1,405,300 shares) may be sold to the ESOP before satisfying  remaining  unfilled
orders of Eligible  Account Holders to fill the ESOP's  subscription or the ESOP
may purchase  some or all of the shares  covered by its  subscription  after the
offering in the open market.

         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

                                       68

<PAGE>



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 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

                                       69

<PAGE>



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).
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 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.

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.

         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 1,222,000 shares of common stock at $10.00 per share. The table does
not include  purchases  by the ESOP (8% of the common stock sold in the offering
or 97,760  shares),  and does not take into  account  any  stock  benefit  plans
adopted no sooner than one year following the reorganization
 -See "Management of the Bank - Potential Stock Benefit Plans."

                                       70

<PAGE>

<TABLE>
<CAPTION>
                                                                                           Percentage of
                                    Total Number                 Total Dollar             1,222,000 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                         20,000                   $  200,000                        1.6
Nelson Fiordalisi                      20,000                      200,000                        1.6
Michael W. Azzara                       7,500                       75,000                          *
Jerome Goodman                         20,000                      200,000                        1.6
Bernard J. Hoogland                    12,000                      120,000                          *
John Kandravy                           5,000                       50,000                          *
Robert S. Monteith                      1,000                       10,000                          *
John J. Repetto                           500                        5,000                          *
Paul W. Thornwall                      20,000                      200,000                        1.6
John Scognamiglio                      20,000                      200,000                        1.6
Jean M. Miller                          5,000                       50,000                          *
                                     --------                   ----------                       ----
         Total                        131,000                   $1,310,000                       10.7
                                     ========                   ==========                       ====

</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 302,080 or 22.5% of the shares of common stock owned by
     persons other than the mutual  holding  company  (11.1% of the total shares
     outstanding,  including those held by the mutual holding company). If fewer
     than  1,222,000  shares were  publicly  sold,  these  percentage  ownership
     estimates would increase. See "- 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 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

                                       71

<PAGE>



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
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
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

                                       72

<PAGE>



to increase  capital in response to the  changing  capital  requirements  of the
Department.  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 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.

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.

                                       73

<PAGE>



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  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, current directors elect new directors, which

                                       74

<PAGE>



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 and have voting rights in the MHC.

         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.

         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.

         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.


                                       75

<PAGE>



         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 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.


                                       76

<PAGE>



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  __________  ____,  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 - Effects of the
Reorganization - Tax Consequences" above.

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.

         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.


                                       77

<PAGE>



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 1,038,700  shares and an anticipated  maximum of 1,405,300  shares of
common stock in the offering (subject to adjustment to up to 1,616,095 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
__________ ____, 1998 unless  extended.  The shares of common stock that will be
sold in the offering will constitute no more than 47% of the shares that will be
outstanding  after the  offering.  The minimum  purchase is 100 shares of common
stock  (minimum  investment  of $1,000).  Our common stock is being offered at a
fixed price of $10.00 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 __________ __, 1999. In addition,  the reorganization and offering may not
be consummated until the Bank receives approval from the Department. Approval by
the  Department  is not a  recommendation  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 ________,  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.

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


                                       78

<PAGE>



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) Eligible Account Holders; (ii) the ESOP; (iii) Supplemental Eligible Account
Holders; and (iv) 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:

         Priority 1: Eligible  Account  Holders.  Each Eligible  Account  Holder
shall be given the  opportunity  to  purchase  up to  $100,000  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 100  shares.  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,  in each case on May 31,
1997,  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 accounts in which he had an ownership  interest as of the Eligibility Record
Date.

         Priority 2: The ESOP.  The  tax-qualified  employee stock benefit plans
may 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 a 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 - Potential
Effect of ESOP."

         Priority 3: Supplemental  Eligible Account Holders. To the extent there
are sufficient shares remaining after  satisfaction of subscriptions by Eligible
Account  Holders and the ESOP and other  tax-qualified  employee  stock  benefit
plans,  if any,  each  Supplemental  Eligible  Account  Holder  shall  have  the
opportunity  to  purchase  up  to  $100,000  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 and other  tax-qualified
employee stock benefit plans, if any, 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

                                       79

<PAGE>
each  subscribing  Supplemental  Eligible Account Holder to purchase a number of
shares sufficient to make his total allocation equal to 100 shares.  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 accounts  and loans in which he had an  ownership  interest as of
the Supplemental Eligible Date.

         Priority 4: Voting Depositors.  To the extent that there are sufficient
shares remaining after satisfaction of all subscriptions by the Eligible Account
Holders,  the  tax-qualified  employee  stock benefit  plans,  and  Supplemental
Eligible  Account  Holders,  each voting depositor shall have the opportunity to
purchase up to $100,000 of common stock  offered in the  subscription  offering,
subject to the overall limitations  described under "Limitations on Purchases of
Common Stock." In the event  depositors  subscribe for a number of shares which,
when  added to the  shares  subscribed  for by  Eligible  Account  Holders,  the
tax-qualified  employee stock benefit plans and  Supplemental  Eligible  Account
Holder, is in excess of the total number of shares offered in the offering,  the
subscriptions of depositors will be allocated among subscribing depositors so as
to permit each  subscribing  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  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) 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 and the Bank 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.


                                       80

<PAGE>



         Expiration Date. The  subscription  offering will expire at 12:00 noon,
New Jersey time,  on  __________  ____,  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
subscribed  for in the offering are sold 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 $100,000 of
common stock.  In the community  offering,  if any, shares will be available for
purchase by the general public with  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 we determine.

         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 10,000  shares or $100,000 of
common  stock in the  public  offering.  To  order  common  stock in the  public
offering, if held, an executed stock order and account withdrawal  authorization
(if  applicable)  must be received by Ryan, Beck prior to the termination of the
public  offering.  Promptly  upon receipt of available  funds,  together  with a
properly  executed  stock  order  and  account  withdrawal   authorization,   if
applicable, and certification, Ryan, Beck will forward such funds to the Bank to
be deposited in a subscription escrow account.


                                       81

<PAGE>


         The date by which orders must be received in the public  offering  will
be set by us at the  time  of  commencement  of the  public  offering;  provided
however,  if the public  offering is extended  beyond  ___________,  1999,  each
purchaser will have the opportunity to maintain,  modify,  or rescind his order.
In such  event,  all funds  received  in the public  offering  will be  promptly
returned  with  interest to each  purchaser  unless he  affirmatively  indicates
otherwise.

         If an order in the public  offering  is  accepted,  promptly  after the
completion of the  reorganization,  a certificate for the appropriate  amount of
shares will be forwarded to Ryan,  Beck as nominee for the beneficial  owner. In
the  event  that  an  order  is  not  accepted  or  the  reorganization  is  not
consummated,  the Bank will promptly  refund with interest the funds received to
Ryan,  Beck which will then return the funds to  subscribers'  accounts.  If the
aggregate  pro  forma  market  value of the  Bank,  as  converted,  is less than
$22,100,000  or more than  $34,385,000,  each  purchaser  will have the right to
modify or rescind his or her order.

         The opportunity to order shares of common stock in the 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 10,000 shares or
                  $100,000.

         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 20,000 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 100 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

                                       82

<PAGE>

                  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  Bank,  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 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
                  exclusive  of the adjusted  maximum;  (ii)  in  the event that
                  there is an  oversubscription  at the  Employee  Plan   level,
                  fill  the  Employee  Plan'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  exclusive of the  adjusted  maximum;
                  (iv) in the event that there is an  oversubscription   at  the
                  depositor   level,   to  fill  unfilled    subscriptions    of
                  depositors  exclusive  of the adjusted   maximum;  and  (v) to
                  fill  unfilled   Subscriptions  in   the  community   offering
                  exclusive of the adjusted maximum,  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 

                                       83

<PAGE>

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  trustee  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.

         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  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 Employee Plans subscribe for shares during the  subscription  offering,  the
Employee  Plans  will not be  required  to pay for the  shares  at the time they
subscribe  but  rather  may  pay  for  the  shares  upon   consummation  of  the
reorganization.  Except for  institutional  investors,  all subscription  rights
under the plan will expire on the expiration  date,  whether or not the Bank has
been able to locate each person entitled to such subscription  rights.  The Bank
shall have the right, in its sole discretion,  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 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,

                                       84

<PAGE>

but  excluding  subscriptions  by the  Employee  Plans)  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 acceptability of the order forms will be final,  subject to the authority of
the Department.

         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.  Employee Plans  subscribing for shares during the subscription
offering may pay for such shares upon consummation of the offering.  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 the 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 the  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 as described above.

         Owners  of  self-directed  IRAs  may use  the  assets  of such  IRAs to
purchase  shares of common stock in the  offerings,  provided that such IRAs are
not maintained on deposit at the Bank.  Persons with IRAs maintained at the Bank
must have their accounts transferred to an unaffiliated institution or broker 

                                       85

<PAGE>

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  self-directed  IRAs  maintained  at the Bank can be obtained  from the
stock information center.  Depositors interested in using funds in a Bank 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.

         Federal  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
55 North Broad Street, Ridgewood, New Jersey. Its phone number is (201)445-2109.

         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 (the
"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 $10.00  per  share.  The final
minority ownership  percentage will be determined as follows:  (i) the numerator
will
                                       86

<PAGE>


be the product of (x) the number of shares of common  stock sold in the offering
and (y) the purchase price ($10.00 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  August  13,  1998,  our  estimated
aggregate  pro forma market value was $26.0  million.  Pursuant to  regulations,
this estimate must be included within a range with a

minimum of $22.1 million and a maximum of $29.9 million.  We have  determined to
offer shares of common stock in the offering at a price of $10.00 per share.  We
are  offering  a  maximum  of  1,405,300  shares  in the  offering  (subject  to
adjustment),  representing a 47% minority ownership  percentage.  In determining
the offering range, the Board of 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 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,  the Bank may  increase or decrease  the number of
shares to be issued in the  reorganization  and offering.  No  resolicitation of
purchasers will be made and 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  1,038,700  shares or more than  1,616,095
shares  being sold in the  offering at the  purchase  price of $10.00,  in which
event the Bank may also elect to terminate the  offering.  In the event that the
Bank elects to terminate the offering,  purchasers  will receive a prompt refund
of their purchase orders (including  termination 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
1,038,700  shares,  at the  discretion  of the Board of Directors and subject to
approval of the  Department  and FDIC, we may establish a new offering range and
resolicit purchasers. In the event of such a resolicitation,  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 2,600,000 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 

                                       87

<PAGE>

conclusion  of  the  offering   increases  to   $29,900,000,   or  decreases  to
$22,100,000,   then  the  total   number  of   shares   outstanding   after  the
reorganization and offering will be 2,990,000 or 2,210,000, respectively. If the
updated independent valuation increases,  the Company may increase the number of
shares sold in the offering (to up to 1,616,095  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
1,616,095  shares or fewer than 1,038,700  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.

         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  $22,100,000  or above  $34,385,000
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 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.



                                       88


<PAGE>



         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.  See "Pro  Forma  Data" for  further  information  regarding
expenses of the offering.

Restrictions on Repurchase of Stock

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

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 it becomes 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  approvals  for the
issuance of common stock in the offering, including

                                       89

<PAGE>



without  limitation  the  approval  of the  Department,  and (iii) the sale of a
minimum of 1,038,700  shares of common stock.  In the event that  conditions (i)
and (ii) 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.

               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.


                                       90

<PAGE>



The Company's Certificates 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
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.


                                       91

<PAGE>



                          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
currently expect to issue between 2,210,000 and 2,990,000 shares of common stock
in the  reorganization  (between 1,038,700 and 1,405,300 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."

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
dividends 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.


                                       92

<PAGE>



                             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  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.

                                       93

<PAGE>




                    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  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.



                                       94

<PAGE>




                          INDEX TO FINANCIAL STATEMENTS

                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

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            18

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


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.

                                       95

<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   $180,000,   $298,000   and   $260,000,
       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.


(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.

       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

                                      F-24
<PAGE>
                                       

                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued


(12), Continued

       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.

       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

                                      F-25
<PAGE>
                                       

                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



(12), Continued

       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.

(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

                                      F-26
<PAGE>
                                       

                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



(13), Continued

       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%.

       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.


                                      F-27
<PAGE>
                                       

                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY

                    Notes to Financial Statements, Continued



(14), Continued

       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,  depositors of the Bank,  other than  Eligible  Account
       Holders,  whose  deposit  accounts  at the Bank  total  $50 or more 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                                           Up to 1,616,095 Shares
                                                ----                                                Common Stock
Questions and Answers...........................
Summary ........................................
Selected Financial and Other Data...............
Risk Factors....................................
Ridgewood Savings Bank of New Jersey............
Ridgewood Financial, Inc........................
Ridgewood Financial, MHC........................
Use of Proceeds.................................
Dividend Policy.................................                                                RIDGEWOOD FINANCIAL, INC.
Wavier of Dividends by the MHC..................
MHC Conversion to Stock Form....................
Market for Common Stock.........................
Capitalization..................................
Pro Forma Data..................................
Historical and Pro Forma Capital Compliance.....
Statements of Income............................
Management's Discussion and Analysis of
 Financial Condition and Results of Operations..
Business of the Company.........................                                                    ---------------
Business of the Bank............................                           
Regulation .....................................                                                       PROSPECTUS
Taxation........................................
Management .....................................                                                    ---------------
The Reorganization..............................
The Offering....................................
Certain Restrictions on Acquisition of
 the Company....................................
Description of Capital Stock....................
Registration Requirements.......................
Legal and Tax Opinions..........................
Experts.........................................
Change in Auditors..............................                                                   Ryan, Beck & Co.
Registration Requirements.......................
Where You Can Find Additional Information.......
Index to Financial Statements  .................

Until the later of __________ ____,  199__ or 25 days after                                      ___________ ____, 1998
commencement of the offering, all dealers effecting transactions in 
these securities, whether or not participating in this offering, may
be required to deliver a prospectus. This is in addition to the 
dealers'  obligation  to deliver a prospectus  when acting as                          THESE SECURITIES ARE NOT DEPOSITS ON
underwriters and with respect to their unsold allotments or                            ACCOUNTS AND ARE NOT FEDERALLY INSURED
subscriptions.                                                                         OR GUARANTEED.

=====================================================================     ==========================================================
</TABLE>

<PAGE>

                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24. Indemnification of Officers and Directors.

         Section 14A:3-5 of the New Jersey Business  Corporation Act (the "Act")
describes those  circumstances  under which directors,  officers,  employees and
agents of the registrant may be insured or indemnified  against  liability which
they may incur in their capacities as such.

         The certificate of incorporation of the registrant (the  "Certificate")
attached  as  Exhibit  3(i)  hereto,  requires   indemnification  of  directors,
officers,  employees or agents of the registrant to the full extent  permissible
under New Jersey law.

         The  registrant  may purchase  and maintain  insurance on behalf of any
person who is or was a director,  officer,  employee, or agent of the registrant
or is or was serving at the request of the  registrant  as a director,  officer,
employee or agent of another corporation,  partnership,  joint venture, trust or
other enterprise against any liability asserted against such person and incurred
by such person in any such capacity,  or arising out of such person's  status as
such,  whether  or not the  registrant  would have the power to  indemnify  such
person  against  such  liability  under  the  provisions  of  the  Act or of the
Certificate.


Item 25. Other Expenses of Issuance and Distribution

    *       Legal Fees - Company Counsel............................   $100,000
    *       Underwriter's counsel and expenses......................     45,000
    *       Courier, Messenger, Postage and Mailing.................     20,000
    *       Printing................................................     40,000
    *       Business Plan and Appraisal.............................     24,000
    *       Underwriting fees.......................................    150,000
    *       Transfer Agent fees.....................................     10,000
    *       Conversion agent........................................     20,000
    *       Auditing and accounting fees and expenses...............    100,000
    *       Filing fees.............................................     22,000
    *       EDGAR...................................................     10,000
    *       Stock Certificate.......................................      5,000
    *       Blue Sky legal fees and other expenses..................     15,000
    *       Other expenses..........................................     39,000
                                                                        -------
    *                Total..........................................   $600,000
                                                                        =======

- -----------------
*        Estimated at the mid-point of the offering range.

<PAGE>

Item 26. Recent Sales of Unregistered Securities.

         Not Applicable

Item 27. Exhibits:
<TABLE>
<CAPTION>
         The exhibits filed as part of this Registration  Statement are as follows:
                <S>      <C>
                   1       Form of Sales Agency Agreement with Ryan, Beck & Co.*
                   2       Plan of Reorganization and Stock Issuance
                   3(i)    Certificate of Incorporation of Ridgewood Financial, Inc.
                   3(ii)   Bylaws of Ridgewood Financial, Inc.
                   5.1     Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding legality of securities
                           registered
                   8.1     Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.
                   8.2     State Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.
                   8.3     Opinion of FinPro, Inc. as to the value of subscription rights
                  10.1     Employment  Agreement with Susan E. Naruk 
                  10.2     Employment Agreement with Nelson  Fiordalisi  
                  10.3     Employment  Agreement with John  Scognamiglio
                  10.4     Employment  Agreement with Jean Miller 
                  10.5     Supplemental  Executive  Retirement Plan 
                  16       Letter of Dorfman, Abrams, Music & Co.
                  23.1     Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in its opinions filed
                           as Exhibits 5.1, 8.1 and 8.2)
                  23.2     Consent of KPMG Peat Marwick, LLP
                  23.3     Consent of FinPro, Inc.
                  23.4     Consent of Dorfman, Abrams, Music & Co.
                  24       Power of Attorney (reference is made to the signature page)
                  27       Financial Data Schedule**
                  99.1     Marketing Material
                  99.2     Appraisal

</TABLE>
                  --------------  
                  *   To be filed by amendment
                  **  Electronic filing only

Item 28. Undertakings

         The undersigned registrant hereby undertakes:

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

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

                   (ii)  Reflect  in the  prospectus  any facts or events  which
individually or together,  represent a fundamental  change in the information in
the registration statement. Notwithstanding the


<PAGE>

foregoing,  any  increase or decrease  in volume of  securities  offered (if the
total  dollar  value of  securities  offered  would not  exceed  that  which was
registered) and any deviation from the low or high end of the estimated  maximum
offering  range  may be  reflected  in the  form of  prospectus  filed  with the
Commission  pursuant to Rule 424(b) if, in the aggregate,  the changes in volume
and price  represent no more than a 20 percent  change in the maximum  aggregate
offering price set forth in the  "Calculation of Registration  Fee" table in the
effective registration statement.

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


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

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

         (4) To provide  to the  underwriter  at the  closing  specified  in the
underwriting  agreement,  certificates in such  denominations  and registered in
such names as  required by the  underwriter  to permit  prompt  delivery to each
purchaser.

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


<PAGE>



                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be signed on its  behalf by the  undersigned,  in  Ridgewood,  New
Jersey, on August 27, 1998.

                           RIDGEWOOD FINANCIAL, INC.



                           By:   /s/Susan E. Naruk
                                 -----------------------------------------------
                                 Susan E. Naruk
                                 President, Director and Chief Executive Officer
                                 (Duly Authorized Representative)

         We the undersigned directors and officers of Ridgewood Financial,  Inc.
do hereby  severally  constitute  and appoint Susan E. Naruk our true and lawful
attorney  and  agent,  to do any and all  things  and  acts in our  names in the
capacities  indicated  below and to execute  all  instruments  for us and in our
names in the  capacities  indicated  below  which  said  Susan E. Naruk may deem
necessary or advisable to enable  Ridgewood  Financial,  Inc. to comply with the
Securities Act of 1933, as amended, and any rules,  regulations and requirements
of the Securities and Exchange  Commission,  in connection with the registration
statement on Form SB-2 relating to the offering of Ridgewood  Financial,  Inc.'s
common stock,  including specifically but not limited to, power and authority to
sign for us or any of us, in our names in the capacities  indicated  below,  the
registration  statement  and any and all  amendments  (including  post-effective
amendments)  thereto;  and we hereby  ratify and confirm all that Susan E. Naruk
shall do or cause to be done by virtue hereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated as of August 27, 1998.


By: /s/Susan E. Naruk                        By: /s/Bernard J. Hoogland
    ---------------------------------------      -------------------------------
    Susan E. Naruk                               Bernard J. Hoogland
    President, Director and Chief                Director
    Executive Officer

By: /s/Nelson Fiordalisi                     By: /s/John Kandravy
    ---------------------------------------      -------------------------------
    Nelson Fiordalisi                            John Kandravy
    Executive Vice President, Director           Director
    and Chief Operating Officer

By: /s/John Scognamiglio                     By: /s/Robert S. Monteith
    ---------------------------------------      -------------------------------
    John Scognamiglio                            Robert S. Monteith
    Senior Vice President, Chief Financial       Director
    and Accounting Officer

By: /s/Michael W. Azzara                     By: /s/John J. Repetto
    ---------------------------------------      -------------------------------
    Michael W. Azzara                            John J. Repetto
    Director                                     Director

By: /s/Jerome Goodman                        By: /s/Paul W. Thornwall
    ---------------------------------------      -------------------------------
    Jerome Goodman                               Paul W. Thornwall
    Director                                     Director





                                    EXHIBIT 2


<PAGE>

                                                                       EXHIBIT A










                    PLAN OF REORGANIZATION AND STOCK ISSUANCE
                        FROM A STATE MUTUAL SAVINGS BANK
                 TO A STATE MUTUAL SAVINGS BANK HOLDING COMPANY

                                       OF

                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY



                        ADOPTED BY THE BOARD OF DIRECTORS
                                       ON
                                  June 22, 1998
                            as amended July 27, 1998



<PAGE>




                                TABLE OF CONTENTS


                                                                            Page
                                                                            ----


1.       Introduction........................................................ 1

2.       Definitions......................................................... 1

3.       Business Purposes for the Reorganization............................ 7

4.       Method of Reorganization and Certain Effects of the Reorganization.. 8

5.       Conditions to Implementation of the Reorganization..................11

6.       Ratification by Depositors..........................................12

7.       Stock Offering Documents............................................12

8.       Stock Offering......................................................13

9.       Subscription Rights of Eligible Account Holders (First Priority)....14

10.      Subscription Rights of Employee Plans (Second Priority).............15

11.      Subscription Rights of Supplemental Eligible Account Holders
           (Third Priority)..................................................15

12.      Subscription Rights of Current Depositors (Fourth Priority).........16

13.      Community Offering..................................................16

14.      Public Offering and Syndicated Public Offering......................17

15.      Limitation on Purchases............................................ 18

16.      Payment for Common Stock............................................20

17.      Manner of Exercising Subscription Rights Through Order Forms........21

18.      Undelivered, Defective or Late Order Forms: Insufficient Payment....22

19.      Restrictions on Resale or Subsequent Disposition....................23



<PAGE>




20.      Certificate of Incorporation and Bylaws of the Mutual
          Holding Company....................................................23

21.      Certificate of Incorporation and Bylaws of the Stock Holding
          Company............................................................23

22.      Certificate of Incorporation and Bylaws of the Stock Bank...........24

23.      Status of Deposit Accounts and Loans Subsequent to Reorganization.. 24

24.      Minority Stock Offering.............................................24

25.      Conversion of Mutual Holding Company to Stock Form..................24

26.      Interpretation......................................................25

27.      Amendment or Termination of the Plan................................26






<PAGE>




1.       Introduction

         The Board of  Directors  of  Ridgewood  Savings Bank of New Jersey (the
"Bank") has adopted this Plan of Reorganization  and Stock Issuance from a State
Mutual Savings Bank to a State Mutual Savings Bank Holding  Company (the "Plan")
pursuant to which the Bank  proposes to reorganize  from a New  Jersey-chartered
mutual   savings  bank  into  the  mutual   holding   company   structure   (the
"Reorganization")  pursuant  to  the  laws  of the  State  of  New  Jersey,  the
regulations  of the  Commissioner,  the  regulations  of  the  FDIC,  and  other
applicable laws and regulations.  A principal part of the  Reorganization is (i)
the formation of the Mutual Holding Company as a New Jersey state mutual savings
bank holding  company (ii) the  formation of a capital  stock  corporation  as a
wholly  owned  subsidiary  of the Mutual  Holding  Company  (the "Stock  Holding
Company"),  and (iii) the conversion of the Bank to a New Jersey-chartered state
stock savings bank (the "Stock Bank") which will be a wholly owned subsidiary of
the Stock Holding Company as long as the Mutual Holding Company is in existence.
Subsequent to the Reorganization,  the Mutual Holding Company will always own at
least a majority  of the Stock  Holding  Company's  common  stock so long as the
Mutual Holding Company is in existence.

         In adopting the Plan,  the Board of Directors has  determined  that the
Reorganization  is  advisable  and in  the  best  interests  of  the  Bank,  its
depositors and the community.  The  Reorganization is subject to the approval of
the  Commissioner  and the FRB and the non-  objection of the FDIC,  and must be
adopted  by a  two-thirds  vote of the  Board of  Directors.  In  addition,  the
Reorganization is subject to ratification by the Depositors of the Bank.

2.       Definitions

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

                   Account  Holder:  The term  Account  Holder  means any Person
holding a Savings Account in the Bank.

                  Acting in  Concert:  The Term  "Acting in  Concert"  means (i)
knowing  participation in a joint activity or interdependent  conscious parallel
action  towards a common goal whether or not  pursuant to an express  agreement;
(ii) a combination or pooling of voting or other  interests in the securities of
an  issuer  for a  common  purpose  pursuant  to  any  contract,  understanding,
relationship,  agreement or other arrangement,  whether written or otherwise; or
(iii) a person or company  which acts in concert with another  person or company
("other  party") shall also be deemed to be acting in concert with any person or
company who is also  acting in concert  with that other  party,  except that any
tax-qualified  employee  stock  benefit  plan will not be deemed to be acting in
concert with its trustee or a person who serves in a similar capacity solely for
the purpose of  determining  whether stock held by the trustee and stock held by
the plan will be aggregated.  In addition,  two or more Persons who have a joint
account will be deemed to be acting in concert.

                  Associate:   The  term  Associate  when  used  to  indicate  a
relationship with any person,  means (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,

                                        1

<PAGE>



the  beneficial  owner of 10 percent 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  except that for the  purposes  of Sections 10 and 15 hereof,  the term
"Associate"  does not include any  Tax-Qualified  Employee Stock Benefit Plan or
any  Tax-Qualified  Employee  Stock  Benefit  Plan  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 the Holding  Company,  or
any of its parents or subsidiaries.

                   Bank: Ridgewood Savings Bank of New Jersey.

                   BHCA: The Bank Holding Company Act of 1956, as amended.

                   BHCA  Application:  The  application  filed  with  the FRB to
obtain FRB approval of acquisition of the Bank by the Mutual Holding Company and
the Stock Holding Company.

                   BMA: The Bank Merger Act.

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

                   Certificate  of  Incorporation  of the Bank:  The  Bank's New
Jersey mutual savings bank certificate of incorporation.

                   Certificate of  Incorporation  of the Mutual Holding Company:
The Mutual  Holding  Company's  New Jersey mutual  savings bank holding  company
certificate of incorporation.

                   Certificate of  Incorporation  of the Stock Holding  Company:
The certificate of incorporation of the Stock Holding Company.

                   Commissioner:  The  Commissioner  of Banking and Insurance of
the State of New Jersey.

                   Common  Stock:  Common  Stock  issued  by the  Stock  Holding
Company.

                   Community   Offering:   The  term  Community   Offering,   if
applicable, means the offering for sale to certain members of the general public
directly by the Stock Bank, of any shares not subscribed for in the Subscription
Offering.

                   Current  Depositors:  Persons  who have a Savings  or Deposit
Account of at least $50 at the Bank as of the Date of Record.

                   Date  of  Record:  The  date  established  by  the  Bank  for
determining   which  Depositors  are  given  the  opportunity  to  vote  on  the
ratification of Plan.

                                        2

<PAGE>




                   Department:   The  New  Jersey   Department  of  Banking  and
Insurance.

                   Deposit  Account(s):  Withdrawable  deposit(s)  in the  Bank,
including certificates of deposit and demand accounts.

                   Depositor: Each holder of a Deposit Account as of the Date of
Record established by the Board of Directors.

                   Effective  Date:  The Effective  Date of the  Reorganization,
which shall be the date of  consummation of the  Reorganization  and Offering in
accordance with this Plan and the applicable rules and regulations.

                   Eligible  Account  Holder:  The term Eligible  Account Holder
means any Person holding a Qualifying  Deposit in a Savings  Account at the Bank
on the Eligibility Record Date.

                   Eligibility  Record Date:  The term  Eligibility  Record Date
means the date for determining  Eligible  Account Holders in the Bank and is the
close of business on May 31, 1997.

                   Employee: A person who is an Employee of the Bank at the date
of the Reorganization.

                   Employee   Plans:   The  term   Employee   Plans   means  the
Tax-Qualified  Employee  Stock  Benefit  Plans,  including  the  Employee  Stock
Ownership Plan, approved by the Board of Directors of the Bank.

                   Estimated Valuation Range: The term Estimated Valuation Range
means the range of the  estimated  pro forma market value of the Common Stock as
determined by the Independent  Appraiser prior to the Subscription  Offering and
as it may be amended from time to time thereafter.

                   ESOP: An  employees'  stock  ownership  plan with its related
trust,  that meets the  requirements to be "qualified"  under Section 401 of the
Internal Revenue Code of 1986, as amended.

                   FDIC: The Federal Deposit Insurance Corporation.

                   FRB: The Board of Governors of the Federal Reserve System.

                   HOLA: The Home Owners' Loan Act of 1933, as amended.

                   Independent  Appraiser:  The term Independent Appraiser means
an  appraiser  retained  by the Bank to  prepare an  appraisal  of the pro forma
market value of the Common Stock.

                   Interim:  The New Jersey interim stock savings bank organized
by the Mutual Holding Company in order to consummate the Reorganization.


                                        3

<PAGE>





                   Local   Community:   The  term  local   community  means  the
incorporated cities and the counties in which the Bank has offices.

                   Majority  Interest:  Greater than fifty  percent (50%) of the
combined  voting  power or value of all  classes  of stock of the Stock  Holding
Company.

                   Merger  Application:  The application  filed with the FDIC to
obtain FDIC approval of the Reorganization.

                   Minority Ownership Interest: The percentage  representing the
number of shares of common  stock of the Stock  Holding  Company held by persons
other than the Mutual Holding  Company  divided by the total number of shares of
common stock of the Stock Holding Company outstanding.

                   Minority  Stock  Offering:  One or more  offers  and sales of
common  stock by the Stock  Holding  Company,  after which  offering  the Mutual
Holding Company continues to own a majority of the outstanding  shares of Voting
Stock of the Stock Holding Company.

                   Minority   Stockholder:   Any  owner  of  the  Stock  Holding
Company's common stock other than the Mutual Holding Company.

                   Mutual Holding Company:  The  state-chartered  mutual savings
bank holding company organized in the Reorganization.

                   Mutual  Bank:  Ridgewood  Savings  Bank of New  Jersey in the
mutual form of organization.

                   New Jersey Application:  The notice or application filed with
the Department to obtain the Department approval of the Reorganization.

                   Non-Voting  Stock:  Non-Voting  Stock means any Capital Stock
other than Voting Stock.

                   Notice  of  Reorganization:  The  Notice  of  Mutual  Holding
Company Reorganization,  to be submitted by the Bank to the Department to notify
the Department of the Reorganization.

                   Officer:  An executive officer of the Bank which includes the
Chairman,  President, Chief Executive Officer, Executive Vice President,  Senior
Vice President and Vice  Presidents in charge of principal  business  functions,
and any other person participating in major policy making functions of the Bank.


                                        4

<PAGE>




                   Order Form:  The term Order Form means any form together with
attached  cover letter,  sent by the Bank to any Person  containing  among other
things a description of the alternatives available to such Person under the Plan
and by which any such  Person may make  elections  regarding  subscriptions  for
Common Stock in the Subscription and Community Offerings.

                   Participants:   The  term  Participants  means  the  Eligible
Account  Holders,  Employee  Plans,  Supplemental  Eligible  Account Holders and
Current Depositors.

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

                   Plan: This Plan of Reorganization from a State Mutual Savings
Bank to a State Mutual Savings Bank Holding Company,  pursuant to which the Bank
shall  organize a mutual holding  company  structure and become the wholly owned
subsidiary  of the Stock  Holding  Company,  and an indirect  subsidiary  of the
Mutual Holding Company.

                   Preferred Stock:  Preferred Stock authorized  pursuant to the
Stock Holding Company's articles of incorporation.

                   Public Offering:  The term Public Offering means the offering
for sale through the  Underwriter  to the general public of any shares of Common
Stock not subscribed for in the Subscription Offering.

                   Purchase  Price:  The term Purchase Price means the per share
price at which  the  Common  Stock  will be sold in  accordance  with the  terms
hereof.

                   Qualifying  Deposit:  The term  Qualifying  Deposit means the
balance  of each  Savings  Account  of $50 or more in the  Bank at the  close of
business on the Eligibility Record Date or Supplemental Eligibility Record Date.
Savings  Accounts  with  total  deposit  balances  of less  than $50  shall  not
constitute a Qualifying Deposit.

                   Reorganization:  The  reorganization  of the  Bank  into  the
mutual holding company structure and the creation of the Mutual Holding Company,
the Stock Bank and the Stock Holding Company pursuant to this Plan.

                   SAIF:  The  Savings  Association  Insurance  Fund,  which  is
administered by the FDIC.

                   Savings  Account(s):   Withdrawable   deposits  in  the  Bank
including certificates of deposit and demand accounts.

                   SEC: The Securities and Exchange Commission.


                                        5

<PAGE>



                   Special  Meeting  of  Depositors:   The  Special  Meeting  of
Depositors and any adjournment  thereto,  which may be called for the purpose of
ratifying the Plan.

                   Stock Bank: The newly  organized New  Jersey-chartered  stock
savings bank established as part of the  Reorganization and which will be wholly
owned by the Stock Holding Company.

                   Stock Holding  Company:  The capital stock  corporation  that
will own 100% of the Stock  Bank's  common  stock and  initially  will be wholly
owned by the Mutual Holding Company.

                   Subscription  Offering:  The term Subscription Offering means
the offering of Common Stock of the Stock Holding  Company for purchase  through
Order Forms to Participants.

                   Supplemental  Eligibility  Record Date: The term Supplemental
Eligibility  Record  Date  means  the close of  business  on the last day of the
calendar quarter preceding the approval of the Plan by the Department.

                   Supplemental  Eligible Account Holder:  The term Supplemental
Eligible  Account  Holder  means a holder of a  Qualifying  Deposit  in the Bank
(other than an officer or director or their Associates) at the close of business
on the Supplemental Eligibility Record Date.

                   Syndicated Community Offering:  The term Syndicated Community
Offering  means the  offering of Common Stock  following  the  Subscription  and
Community Offerings through a syndicate of broker-dealers.

                   Tax-Qualified   Employee   Stock  Benefit   Plan:   The  term
Tax-Qualified  Employee  Stock  Benefit  Plan means any defined  benefit plan or
defined contribution plan, such as an employee stock ownership plan, stock bonus
plan,  profit-sharing  plan or other plan, which, with its related trust,  meets
the  requirements  to be "qualified"  under Section 401 of the Internal  Revenue
Code.

                   Underwriter:   The  term  Underwriter  means  the  investment
banking firm or firms through which the Common Stock will be offered and sold in
the Public Offering.

                   Voting Stock:

                   (1) Voting Stock means common  stock or preferred  stock,  or
similar  interests if the shares by statute,  certificate of incorporation or in
any manner,  entitle the holder:  (i) to vote for or to select  directors of the
issuer;  and (ii) to vote on or to direct the conduct of the operations or other
significant policies of the issuer.

                   (2)   Notwithstanding   anything  in  paragraph   (1)  above,
preferred stock is not "Voting Stock" if: (i) voting rights  associated with the
preferred stock are limited solely to the type  customarily  provided by statute
with regard to matters that would  significantly and adversely affect the rights
or preferences of the preferred stock, such as the issuance of

                                        6

<PAGE>



additional  amounts or classes of senior  securities,  the  modification  of the
terms of the preferred stock,  the dissolution of the issuer,  or the payment of
dividends  by the issuer  when  preferred  dividends  are in  arrears;  (ii) the
Preferred Stock represents an essentially passive investment or financing device
and does not  otherwise  provide the holder with  control  over the issuer;  and
(iii) the preferred  stock does not at the time entitle the holder,  by statute,
charter,  or  otherwise,  to select or to vote for the selection of directors of
the issuer.

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

3.       Business Purposes for the Reorganization

         The Bank has several  business  purposes  for  effecting  the  proposed
Reorganization.  The  Reorganization  will structure the Bank in the stock form,
which is used by commercial  banks,  most major  business  corporations  and the
majority of savings banks and savings associations.  Formation of the Stock Bank
as a wholly owned  capital  stock  savings bank  subsidiary of the Stock Holding
Company will permit the Stock Holding  Company to issue Capital Stock and infuse
the proceeds into the Stock Bank,  which is a source of capital not available to
mutual savings banks. At the same time, the Bank's mutual form of ownership will
be preserved in the Mutual Holding Company, and the Mutual Holding Company, as a
mutual corporation,  will at all times control at least a majority of the Voting
Stock of the Stock Holding Company so long as the Mutual Holding Company remains
in  existence.  The  Reorganization  will enable the Bank to achieve many of the
benefits  of a stock  company  without a loss of control and  independence  that
sometimes  follows  standard  conversions from mutual to stock form. The Bank is
committed to being an independent community-oriented institution, and to meeting
the  financial  and credit needs of the  communities  in which it operates.  The
Board of Directors  believes that the mutual holding  company  structure is best
suited for this purpose, particularly since standard mutual-to-stock conversions
often  result  in the sale of  locally  based  savings  institutions  to  larger
regional commercial banks.

         Formation  of the Stock  Holding  Company  is  expected  to  facilitate
acquisitions and the diversification of the Bank's activities, although the Bank
currently has no diversification or acquisition plans. The Stock Holding Company
will have the ability to acquire other financial  institutions and non-financial
institutions  which  may be owned  and  operated  separate  from the  Bank.  For
economic,  legal liability and tax purposes, it may also be advantageous to have
assets held by the Stock Holding Company instead of the Bank.


                                        7

<PAGE>



         The  mutual  holding  company  structure  will give the  Stock  Holding
Company  flexibility  to issue  Capital  Stock in Minority  Stock  Offerings  at
various times and in varying amounts as market conditions permit, rather than in
a single stock  offering.  This will better enable the Stock Holding  Company to
reinvest the proceeds of any such  Minority  Stock  Offering in a safe and sound
manner.  The  sale of  Capital  Stock at  appropriate  times,  coupled  with the
accumulation  of 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.

         The  formation  of the  Mutual  Holding  Company  will allow the Mutual
Holding  Company and/or the Stock Holding  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
Stock Bank as core capital for regulatory capital purposes. No determination has
been made to borrow funds or issue debt at the present time, and there can be no
assurance  when, if ever, any such  borrowing or debt issuance  would occur,  or
whether it would be  consummated  on terms  satisfactory  to the Mutual  Holding
Company or the Stock Holding Company.

4.       Method of Reorganization and Certain Effects of the Reorganization

         A.       Organization of the Mutual Holding Company, the Stock  Holding
                  Company and the Stock Bank.

         A principal part of the Reorganization  will be the organization of the
Stock Bank which will be a wholly owned subsidiary of the Stock Holding Company.
The Reorganization is expected to be effected in the following manner, or in any
manner approved by the Commissioner that is consistent with the purposes of this
Plan and applicable laws and regulations.

         1.       The Bank will organize the Mutual Holding Company,  which will
                  initially exist as an interim stock subsidiary of the Bank.

         2.       The Mutual  Holding  Company will  organize the Stock  Holding
                  Company under state law as a wholly owned subsidiary.

         3.       The Mutual Holding  Company will organize  Interim as a wholly
                  owned New Jersey stock savings bank subsidiary.

         4.       The  Bank  will   convert  to  the   capital   stock  form  of
                  organization  by  exchanging  its  charter  for  that of a New
                  Jersey stock savings bank (becoming the Stock Bank).

         5.       Interim will merge with and into the Stock Bank with the Stock
                  Bank as the surviving  entity,  and the Mutual Holding Company
                  will become sole stockholder of the Stock Bank.


                                        8

<PAGE>



         6.       The Mutual Holding  Company will  contribute the capital stock
                  of the Stock Bank to the Stock Holding Company,  and the Stock
                  Bank  will  become  a wholly  owned  subsidiary  of the  Stock
                  Holding Company.

         Based upon tax,  regulatory,  economic or other business  reasons,  the
Reorganization  can eliminate the Middle-Tier Stock Holding Company or otherwise
be revised without any further depositor ratification.  At the conclusion of the
Reorganization,  the Stock Bank will be the wholly owned subsidiary of the Stock
Holding  Company,  and the Stock  Holding  Company  will be wholly  owned by the
Mutual Holding Company.

         B.       Ownership and Operation of the Mutual Holding Company

         The Mutual Holding Company will be a mutual corporation organized under
New Jersey law. As a mutual corporation, the Mutual Holding Company will have no
stockholders.  The Mutual Holding Company will own between 50.1% and 100% of the
Voting Stock of the Stock Holding Company,  and will be required to own at least
a  majority  of the  Voting  Stock of the Stock  Holding  Company so long as the
Mutual Holding  Company  remains in existence.  The Mutual Holding  Company will
have a board of directors  which is expected  initially to consist of all of the
members of the board of directors of the Bank. It is expected that management of
the Mutual  Holding  Company  will consist  initially  of the senior  management
person of the Bank.

         The rights and powers of the Mutual Holding  Company will be defined by
the Mutual Holding Company's  Certificate of Incorporation and Bylaws and by the
statutory and regulatory  provisions  applicable to bank holding companies under
Federal and New Jersey law.  Depositors who have liquidation  rights in the Bank
immediately prior to the Reorganization will continue to have such rights in the
Mutual  Holding  Company after the  Reorganization  for so long as they maintain
deposit accounts in the Stock Bank after the Reorganization. Initially, the sole
business  of the Mutual  Holding  Company  will be the  ownership  of at least a
majority  of the  voting  stock  of the  Stock  Holding  Company.  The  Board of
Directors  will  continue  to have the sole  voting  rights to govern the Mutual
Holding Company, just as they do now for the Bank.

         The Bank will  apply to the  Commissioner  to have the  Mutual  Holding
Company  receive or retain (as the case may be) up to  $500,000,  in  connection
with the  Reorganization.  The Stock Holding  Company may distribute  additional
capital to the Mutual Holding Company  following the  Reorganization  subject to
applicable state and federal regulations regarding capital distributions.

         C.       Ownership and Operation of the Stock Holding Company

         The Stock Holding Company will be a capital stock corporation organized
under New Jersey law.  The Mutual  Holding  Company  initially  will be the sole
stockholder  of the Stock  Holding  Company,  and so long as the Mutual  Holding
Company is in existence,  the Mutual Holding  Company will be required to own at
least a majority of the Voting Stock of the Stock Holding Company.  However, the
Stock Holding Company may issue any amount of Non-Voting  Stock to persons other
than the Mutual Holding Company, and will be authorized to undertake one or more
Minority Stock Offerings  provided the aggregate  amount of Voting Stock sold in
such  Minority  Stock  Offerings of less than a majority in the aggregate of the
total outstanding

                                        9

<PAGE>



Voting Stock of the Stock Holding  Company,  subject to any required  regulatory
approvals.  The Stock  Holding  Company will own 100% of the Voting Stock of the
Stock Bank so long as the Mutual Holding Company is in existence.

         The  initial  members of the board of  directors  of the Stock  Holding
Company  will be the  existing  members of the board of  directors  of the Bank.
Thereafter,  the holders of shares of the Stock Holding  Company's  Voting Stock
will elect the members of the Board of  Directors of the Stock  Holding  Company
for three year terms with  approximately  one-third  of the members of the Stock
Holding Company's board of directors elected annually.

         The Stock  Holding  Company  will be able to exercise all of the powers
authorized to a New Jersey corporation,  subject to the restrictions  applicable
to savings bank holding companies under the BHCA and New Jersey law.  Initially,
the sole business activity of the Stock Holding Company will be the ownership of
100% of the Voting Stock of the Bank.

         The Bank  will  apply to the  Commissioner  to have the  Stock  Holding
Company receive or retain (as the case may be) up to $500,000 in connection with
the  Reorganization.  The Stock Bank may  distribute  additional  capital to the
Stock Holding Company following the Reorganization,  subject to applicable state
and Federal regulations governing capital distributions.

         D.       Ownership and Operation of the Stock Bank

         The Stock Bank will be a capital stock savings bank organized under New
Jersey Law. The initial members of the Board of Directors of the Stock Bank will
be the existing  Board of Directors of the Bank.  Thereafter,  the Stock Holding
Company,  as the sole  stockholder of the Stock Bank,  will elect the members of
the Stock  Bank's  Board of  Directors  for three year terms with  approximately
one-third of the directors up for election each year. The present  management of
the Bank will  continue  as the  management  of the  Stock  Bank  following  the
Reorganization.

         The Stock  Bank will be  authorized  to  exercise  any and all  powers,
rights and privileges of, and shall be subject to all limitations applicable to,
capital stock savings  banks under New Jersey law. The  Reorganization  will not
result in any  reduction  of the amount of  retained  earnings  (other  than the
assets of the Bank retained by, or distributed to, the Mutual Holding Company or
the Stock Holding Company),  undivided  profits,  and general loss reserves that
the Bank had prior to the  Reorganization.  Such  retained  earnings and general
loss  reserves will be accounted for by the Mutual  Holding  Company,  the Stock
Holding  Company and the Stock Bank on a consolidated  basis in accordance  with
generally accepted accounting principles.

         All  insured  deposit  accounts  of the Stock Bank will  continue to be
federally  insured  up to the legal  maximum  by the FDIC in the same  manner as
deposit accounts existing in the Bank immediately  prior to the  Reorganization.
All loans and other  borrowings  from the Bank shall retain the same status with
the Stock Bank after the  Reorganization  as they had with the Bank  immediately
prior to the Reorganization.


                                       10

<PAGE>



         So long as the  Mutual  Holding  Company  is in  existence,  the  Stock
Holding  Company  will be required to own 100% of the Voting  Stock of the Stock
Bank.  The Stock Bank may issue any amount of Non-Voting  Stock to persons other
than the Stock Holding Company.

5.       Conditions to Implementation of the Reorganization

         Consummation of the Reorganization is expressly  conditioned upon prior
occurrence of the following:

         A.       Approval of the Plan by the affirmative vote of two thirds  of
                  the Board of Directors of the Bank.

         B. Ratification of the Plan by the Depositors at the Special Meeting of
Depositors.

         C.       Approval by the  Commissioner  of the Plan, the certificate of
                  incorporation  and  bylaws  of the Stock  Bank and the  Mutual
                  Holding Company,  and all other  transactions  contemplated by
                  the Plan for which approval is required by the Commissioner.

         D.       Submission  of the FDIC Notice to the FDIC and the Bank either
                  (i)  receives a notice of intent not to object  from the FDIC,
                  or (ii) 60 days  (subject to extension  for an  additional  60
                  days) have passed  following the acceptance of a complete FDIC
                  Notice by the FDIC.

         E.       Approval by the FRB pursuant to the BHCA for the Stock Holding
                  Company  to  become  a  bank  holding  company  by  owning  or
                  acquiring  100% of the  common  stock of the Stock  Bank to be
                  issued in connection with the Reorganization.

         F.       Approval  by the FRB  pursuant  to the  BHCA  for  the  Mutual
                  Holding  Company to become a bank holding company by owning or
                  acquiring  100%  of the  common  stock  of the  Stock  Holding
                  Company to be issued in connection with the Reorganization.

         G.       Approval  by the FDIC  pursuant  to the BMA of the  merger  of
                  Interim with the Stock Bank or the transfer by the Bank to the
                  Stock Bank of  substantially  all of the Bank's assets and all
                  of its  liabilities,  including all of the deposit accounts of
                  the Bank,  and if necessary  approval by the FDIC of insurance
                  of accounts of the Stock Bank.

         H.       Receipt by the Bank of either a private letter ruling from the
                  Internal  Revenue  Service or an opinion of the Bank's counsel
                  as  to   the   federal   income   tax   consequences   of  the
                  Reorganization  to  the  Mutual  Holding  Company,  the  Stock
                  Holding Company, the Stock Bank and the Bank.

         I.       Receipt by the Bank of either a private  letter  ruling of the
                  New Jersey  Department  of Revenue or an opinion of counsel or
                  the Bank's independent public accountants as to the New Jersey
                  income tax consequences of the Reorganization to the

                                       11

<PAGE>



                  Mutual Holding Company, the Stock Holding Company,  the  Stock
                  Bank and the Bank.

         J.       For regulatory,  economic,  timing or other business  reasons,
                  the  Board of  Directors  may  elect to  eliminate  the  Stock
                  Holding Company,  as a middle tier, between the Mutual Holding
                  Company and Stock Bank.

         The Bank intends to consummate the  Reorganization  as soon as possible
after all of the above approvals are obtained.

6.       Ratification by Depositors

         Pursuant to the laws of the State of New Jersey,  the voting  rights of
the Bank are held  exclusively  by the Board of Directors,  which is required to
adopt the Plan by a vote of not less than  two-thirds of its entire  membership.
The FDIC has  issued  Regulations,  under  which  all  state  savings  banks are
generally  required  to have  plans to  reorganize  from  mutual  to stock  form
approved  by  Depositors.  Accordingly,  the Bank is  expected  to seek  special
proxies from  depositors  to ratify the Plan.  Subsequent to the approval of the
Plan by the  Department,  a Special  Meeting of  Depositors  is  expected  to be
scheduled.  At least ten days but not more than sixty days prior to the  Special
Meeting, the Savings Bank is expected to distribute proxy solicitation materials
to all  Depositors  as of a Date of  Record  twenty to sixty  days  prior to the
Special Meeting.

         Each  Depositor  as of the Date of Record  shall  receive  one vote for
every $100 of deposits at the Bank. The Bank shall seek ratification of the Plan
by an affirmative vote of not less than a majority of the votes outstanding.

7.       Stock Offering Documents

         The Stock Holding  Company and Bank intend to commence a Minority Stock
Offering concurrent with the formation of the Mutual Holding Company.  The Stock
Holding  Company  and the Bank may also  commence  one or more  stock  offerings
following the  Reorganization.  The Stock Holding Company and the Bank may close
the Minority Stock Offering before the Effective  Date,  provided that the offer
and sale of the  Common  Stock  shall be  conditioned  upon the  receipt  of all
required  regulatory  approvals  and depositor  ratification.  The Bank may send
Participants a Summary of the Reorganization and require Participants, to return
to the Bank by a reasonable date certain a postage prepaid card or other written
communication  requesting  receipt of the Stock Offering  Prospectus.  The Stock
Holding  Company and Bank shall not distribute the final Minority Stock Offering
Prospectus  until such  Offering  Prospectus  has been  approved  for use by the
Department.

         Any shares of Common Stock sold in the Minority Stock Offering that are
not subscribed for in the  Subscription  Offering may be offered for sale in the
Community  Offering,  if any,  as  provided in this Plan and may be offered in a
Public Offering or Syndicated Public Offering,  as provided herein, if necessary
and feasible.  The  Subscription  Offering may be commenced prior to the Special
Meeting of Depositors  and, in that event,  the Community  Offering,  if any, or
Public  Offering  may  also  be  commenced  prior  to  the  Special  Meeting  of
Depositors.

                                       12

<PAGE>




         The Stock  Holding  Company  and Bank may elect to pay fees on either a
fixed fee or commission  basis or combination  thereof to an investment  banking
firm  which  assists it in the sale of the Common  Stock in the  Minority  Stock
Offering.

         The Stock Holding  Company and Bank may also elect to offer to pay fees
on a per share basis to brokers who assist  Persons in  determining  to purchase
shares in the Syndicated Public Offering.

8.       Stock Offering

         A. Number of Shares. The number of shares and price per share of Common
Stock to be offered  pursuant to the Plan shall be initially  determined  by the
Board of  Directors of the Bank in  conjunction  with the  determination  of the
Independent  Appraiser.  The  number  of  shares  to  be  offered  will  be on a
minimum-maximum  basis within a range  determined by the Board of Directors (the
"Offering  Range")  and may be  adjusted  at or  immediately  subsequent  to the
completion of the Minority Stock Offering  without  notifying  Participants  and
without a resolicitation of subscriptions. The number of shares to be offered or
Offering Range may be subsequently adjusted at or immediately  subsequent to the
completion of the Minority Stock Offering for any reason,  including a change in
the appraisal.  The total number of shares of Common Stock that may be issued to
persons other than the Mutual Holding Company at the close of the Minority Stock
Offering must be less than 50% of the issued and outstanding shares of the Stock
Bank.

         B. Independent  Evaluation and Purchase Price of Shares.  All shares of
Common  Stock sold in the  Minority  Stock  Offering  shall be sold at a uniform
price per share,  referred to in this Plan as the "Purchase Price". The Purchase
Price and number of shares shall be  determined by the Board of Directors of the
Bank  immediately  prior  to  the  simultaneous  completion  of all  such  sales
contemplated  by this Plan on the basis of the  estimated pro forma market value
of the Bank and the fact that the shares offered  represent a minority  interest
in the Stock Bank (the  "Independent  Evaluation").  Therefore,  the Independent
Evaluation  and the  resulting  Purchase  Price may  reflect a  discount  to the
valuation  applied  to a  standard  mutual-to-stock  conversion.  The  aggregate
purchase  price for the Common Stock will not be  inconsistent  with such market
value of the Bank.  The  Independent  Evaluation of the Bank shall be determined
for such purpose by an  Independent  Appraiser on the basis of such  appropriate
factors as are not inconsistent with Department regulations. The total amount of
Common Stock that may be issued to persons other than the Mutual Holding Company
must be less than 50% of the outstanding stock of the Stock Holding Company. The
Common Stock to be issued in the Minority Stock Offering shall be fully paid and
nonassessable.

         C.  Minority   Ownership   Percentage.   Based  upon  the   Independent
Appraiser's  valuation of the Bank as updated prior to the  commencement  of the
Minority Stock  Offering,  the Board of Directors will establish the minimum and
maximum  ownership   percentage   applicable  to  the  Minority  Stock  Offering
("Ownership Range").  The final minority ownership  percentages or interest will
be determined by the Bank as follows: (a) the product of (x) the total number of
shares of Common Stock to be issued and sold and (y) the Purchase Price shall be
by divided by (b) the  estimated  aggregate  pro forma  market value of the Bank
immediately  after the Minority Stock Offering as determined by the  Independent
Appraiser, expressed in

                                       13

<PAGE>



terms of a specific  aggregate  dollar  amount upon the closing of the  Minority
Stock Offering or sale of all the Common Stock.

         D. Method of Offering Shares. Subject to the discretion of the Bank and
the limitations set forth herein,  the opportunity to purchase Common Stock will
be  given  at no cost to:  (i)  Eligible  Account  Holders,  (ii)  Tax-Qualified
Employee Plans,  (iii) Supplemental  Eligible Account Holders,  and (iv) Current
Depositors  pursuant to priorities  established  by the Board of Directors.  The
Minority Stock Offering shall be conducted on a minimum-maximum  basis,  setting
forth the  minimum  and  maximum  amount of stock that must be offered  and sold
before  closing.  The Bank and the  Stock  Holding  Company,  in their  absolute
discretion,  have the  right to  refuse  in part or in whole any order for stock
sold in the Minority Stock Offering  either at the time of receipt or as soon as
practicable  following  the  termination  of  the  Minority  Stock  Offering  in
accordance  with the Plan of  Reorganization.  No  person  shall be  allowed  to
purchase the lesser of 100 shares or $1,000 of Common  Stock.  The Bank shall be
entitled to retain an adviser and pay fees to  assisting  brokers in  connection
with the Minority Stock Offering. The shares of Common Stock may be offered on a
minimum - maximum basis.  The priorities for the purchase of Common Stock are as
set forth below:

9.       Subscription Rights of Eligible Account Holders (First Priority)

         A.  Each  Eligible  Account  Holder  shall  receive,  without  payment,
nontransferable  subscription  rights to  subscribe  for shares of Common  Stock
equal to the greater of: (i) the maximum established for the Community Offering;
(ii) one-tenth of one percent of the Common Stock offered; or (iii) 15 times the
product  (rounded down to the next whole  number)  obtained by  multiplying  the
total  number of  shares of Common  Stock  offered  by a  fraction  of which the
numerator  is the  amount of the  Qualifying  Deposit of such  Eligible  Account
Holder and the  denominator  is the total amount of  Qualifying  Deposits of all
Eligible  Account  Holders but in no event  greater  than the  maximum  purchase
limitation specified in Section 15 hereof. All such purchases are subject to the
maximum  and  minimum  purchase  limitations  specified  in  Section  15 and are
exclusive of an increase in the total number of shares issued due to an increase
in the maximum of the Estimated Valuation Range of up to 15%.

         B. In the event that Eligible  Account  Holders  exercise  Subscription
Rights for a number of shares of Common  Stock in excess of the total  number of
such  shares  eligible  for  subscription,  the shares of Common  Stock shall be
allocated  among the subscribing  Eligible  Account Holders so as to permit each
subscribing  Eligible  Account  Holder,  to the extent  possible,  to purchase a
number of shares  sufficient to make his or her total allocation of Common Stock
equal to the lesser of 100 shares or the number of shares  subscribed for by the
Eligible  Account  Holder.  Any shares  remaining  after that allocation will be
allocated among the  subscribing  Eligible  Account Holders whose  subscriptions
remain  unsatisfied in the proportion that the amount of the Qualifying  Deposit
of each Eligible Account Holder whose subscription  remains unsatisfied bears to
the total  amount of the  Qualifying  Deposits of all Eligible  Account  Holders
whose subscriptions  remain unsatisfied.  If the amount so allocated exceeds the
amount  subscribed for by any one or more Eligible Account  Holders,  the excess
shall be  reallocated  (one or more times as  necessary)  among  those  Eligible
Account  Holders whose  subscriptions  are still not fully satisfied on the same
principle  until all available  shares have been allocated or all  subscriptions
satisfied.

                                       14

<PAGE>




         C.  Subscription   rights  as  Eligible  Account  Holders  received  by
Directors and Officers and their  Associates which are based on deposits made by
such persons during the twelve (12) months preceding the Eligibility Record Date
shall be subordinated to the  Subscription  Rights of all other Eligible Account
Holders.

10.      Subscription Rights of Employee Plans (Second Priority)

         Subject  to  the  availability  of  sufficient   shares  after  filling
subscription  orders of Eligible  Account  Holders under Section 9, the Employee
Plans shall  receive  without  payment  nontransferable  subscription  rights to
purchase  in the  Subscription  Offering  the  number of shares of Common  Stock
requested  by such  Plans,  subject  to the  purchase  limitations  set forth in
Section 15.

         The Employee  Plans shall not be deemed to be  associates or affiliates
of or  Persons  Acting in  Concert  with any  Director  or  Officer of the Stock
Holding Company or the Bank.

11.      Subscription Rights  of  Supplemental  Eligible  Account Holders (Third
         Priority)

         A. In the event that the Eligibility Record Date is more than 15 months
prior to the date of the latest  amendment  to the  application  filed  prior to
Department  approval,  then, and only in that event, each Supplemental  Eligible
Account  Holder shall receive,  without  payment,  nontransferable  subscription
rights  entitling  such  Supplemental  Eligible  Account Holder to purchase that
number of  shares of Common  Stock  which is equal to the  greater  of:  (i) the
maximum  purchase  limitation  established  for  the  Community  Offering;  (ii)
one-tenth of 1% of the Common Stock  Offered;  and (iii) or 15 times the product
(rounded down to the next whole number) obtained by multiplying the total number
of shares of Common  Stock to be issued by a fraction of which the  numerator is
the amount of the Qualifying Deposit of the Supplemental Eligible Account Holder
and the  denominator  is the total  amount  of the  Qualifying  Deposits  of all
Supplemental  Eligible  Account  Holders.  All such purchases are subject to the
maximum and minimum  purchase  limitations in Section 15 and are exclusive of an
increase in the total number of shares  issued due to an increase in the maximum
of the Estimated Valuation Range of up to 15%.

         B.  Subscription  rights  received  pursuant to this Category  shall be
subordinated to the subscription rights received by Eligible Account Holders and
by the Employee Plans.

         C. Any subscription  rights to purchase shares of Common Stock received
by an Eligible  Account Holder in accordance  with Section 9 shall reduce to the
extent  thereof  the  subscription  rights to be  distributed  pursuant  to this
Section.

         D. In the event of an  oversubscription  for  shares  of  Common  Stock
pursuant to this  Section,  shares of Common Stock shall be allocated  among the
subscribing Supplemental Eligible Account Holders as follows:

                                    (1)   Shares  of  Common   Stock   shall  be
                           allocated  so as to  permit  each  such  Supplemental
                           Eligible Account Holder,  to the extent possible,  to
                           purchase   a  number  of   shares  of  Common   Stock
                           sufficient to make his

                                       15

<PAGE>



                           total  allocation  (including the number of shares of
                           Common Stock,  if any,  allocated in accordance  with
                           Section 9) equal to 100 shares of Common Stock or the
                           total amount of his subscription, whichever is less.

                                    (2) Any shares of Common Stock not allocated
                           in accordance  with  subparagraph  (1) above shall be
                           allocated among the subscribing Supplemental Eligible
                           Account Holders on an equitable basis, related to the
                           amounts of their  respective  Qualifying  Deposits as
                           compared  to the  total  Qualifying  Deposits  of all
                           subscribing Supplemental Eligible Account Holders.

12.      Subscription Rights of Current Depositors (Fourth Priority)

         A.   Each   Current   Depositor   shall   receive,   without   payment,
nontransferable  subscription  rights to subscribe for shares of Common Stock in
an amount equal to the greater of the maximum  purchase  limitation  established
for the  Community  Offering or  one-tenth  of one  percent of the Common  Stock
offered,  subject to the maximum and minimum purchase  limitations  specified in
Section 15 and exclusive of an increase in the total number of shares issued due
to an  increase in the maximum of the  Estimated  Valuation  Range of up to 15%,
which will be allocated only after first allocating to Eligible Account Holders,
the  Employee  Plans and  Supplemental  Eligible  Account  Holders all shares of
Common Stock subscribed for pursuant to Sections 9, 10 and 11 above.

         B. In the event that such Current Depositors  subscribe for a number of
shares  of  Common  Stock  which,  when  added to the  shares  of  Common  Stock
subscribed  for by the Eligible  Account  Holders,  the  Employee  Plans and the
Supplemental Eligible Account Holders is in excess of the total number of shares
of Common Stock being issued,  the subscriptions of such Current Depositors will
be  allocated  among the  subscribing  Current  Depositors  so as to permit each
subscribing Current 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  subscribed  for by the  Current
Depositor.  Any shares remaining will be allocated among the subscribing Current
Depositors whose  subscriptions  remain unsatisfied on a 100 shares (or whatever
lesser amount is available) per order basis until all orders have been filled or
the remaining shares have been allocated.

13.      Community Offering

         If less  than  the  total  number  of  shares  of  Common  Stock  to be
subscribed for in the Minority  Offering are sold in the Subscription  Offering,
it is expected  that 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 that number of shares of Common Stock as shall equal  $100,000
divided by the  Purchase  Price per share,  subject to the  maximum  and minimum
purchase limitations specified in Section 15 and exclusive of an increase in the
total number of shares issued due to an increase in the maximum of the Estimated
Valuation  Range of up to 15%. The shares may be made available in the Community
Offering  through a direct  community  marketing  program  which may provide for
utilization of a broker, dealer, consultant or investment banking

                                       16

<PAGE>



firm, experienced and expert in the sale of savings institution  securities.  In
the  Community  Offering,  if any,  shares will be available for purchase by the
general public with preference  given first to natural  persons  residing in the
Local  Community  and  second,  to natural  person  residing in the State of New
Jersey ("Community Purchasers").  The Bank shall make distribution of the Common
Stock to be sold in the Community Offering in such a manner as to promote a wide
distribution of Common Stock.

         If the Community  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 as determined
by the Board of Directors.  The Bank may  establish all terms and  conditions of
such offer.

         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 Community Purchases.  The Community Offering, if any,
must be  completed  within 45 days  after  the  completion  of the  Subscription
Offering unless otherwise extended by the Department.

         The Bank, in its absolute discretion,  reserves 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.

14.      Public Offering and Syndicated Public Offering

         Any shares of Common Stock not sold in the Subscription  Offering or in
the Community Offering,  if any, may then be sold through the Underwriter to the
general  public at the Purchase  Price in the Public  Offering,  subject to such
terms,  conditions and procedures as may be determined by the Boards of Trustees
of the Bank, in a manner that will achieve the widest distribution of the Common
Stock and  subject  to the right of the Bank,  in its  absolute  discretion,  to
accept or reject in whole or in part all  subscriptions  in the Public Offering.
In the Public Offering,  if any, any person together with any Associate or group
of persons Acting in Concert may purchase up to the maximum purchase  limitation
established  for the  Community  Offering,  subject to the  maximum  and minimum
purchase limitations specified in Section 15 and exclusive of an increase in the
total number of shares issued due to an increase in the maximum of the Estimated
Valuation Range of up to 15%.  Shares  purchased by any Person together with any
Associate or group of persons Acting in Concert  pursuant to Section 13 shall be
counted  toward  meeting  the maximum  purchase  limitation  specified  for this
Section.  Provided that the  Subscription  Offering has commenced,  the Bank may
commence  the  Public  Offering  at any time after the  mailing  to the  Current
Depositors  of the Proxy  Statement  to be used in  connection  with the Special
Meeting of Depositors, provided that the completion of the offer and sale of the
Common  Stock shall be  conditioned  upon the  ratification  of this Plan by the
Current  Depositors.  It is  expected  that the Public  Offering,  if any,  will
commence just prior to, or as soon as practicable  after, the termination of the
Subscription  Offering.  The Public  Offering shall be completed  within 45 days
after the  termination  of the  Subscription  Offering,  unless  such  period is
extended as provided above.


                                       17

<PAGE>



         Shares of Common Stock not subscribed for in the Subscription Offering,
Community  Offering,  if any,  and Public  Offering  may be sold in a Syndicated
Public  Offering,  subject to such terms,  conditions  and  procedures as may be
determined  by the Boards of Trustees of the Bank, in a manner that will achieve
the widest distribution of the Common Stock subject to the right of the Bank and
the Underwriter,  in their absolute discretion,  to accept or reject in whole or
in part all subscriptions in the Syndicated  Public Offering.  In the Syndicated
Public  Offering,  any person  together  with any  Associate or group of persons
Acting in Concert may purchase up to the maximum purchase limitation established
for the Public Offering, subject to the maximum and minimum purchase limitations
specified  in Section 15 and  exclusive  of an increase  in the total  number of
shares issued due to an increase in the maximum of the Estimated Valuation Range
of up to 15%.  Shares  purchased by any Person  together  with any  Associate or
group of  persons  Acting in  Concert  pursuant  to  Section 13 shall be counted
toward  meeting the maximum  purchase  limitation  specified  for this  Section.
Provided that the Subscription Offering has commenced, the Bank may commence the
Syndicated  Public  Offering  at any  time  after  the  mailing  to the  Current
Depositors  of the Proxy  Statement  to be used in  connection  with the Special
Meeting of Depositors, provided that the completion of the offer and sale of the
Common  Stock shall be  conditioned  upon the  ratification  of this Plan by the
Current  Depositors.  If the Syndicated  Public Offering is not sooner commenced
pursuant to the  provisions of the preceding  sentence,  the  Syndicated  Public
Offering will be commenced as soon as practicable  following the date upon which
the Subscription Offering and Community Offering, if any, terminate.

         If for any reason a Public  Offering or Syndicated  Public  Offering of
shares of Common Stock not sold in the Subscription and Community  Offerings can
not be  effected,  other  purchase  arrangements  will be made  for the  sale of
unsubscribed shares by the Bank, if possible.  Such other purchase  arrangements
will be subject to the approval of the Department.

15.      Limitation on Purchases

         The  following  limitations  shall apply to all  purchases of shares of
Common Stock in the Minority Stock Offering:

         A. 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 such
number of shares as shall equal $100,000 divided by the Purchase Price.

         B. The maximum number of shares of Common Stock which may be subscribed
for or purchased in all  categories in the Minority Stock Offering by any Person
(or persons through a single account) or Participant together with any Associate
or group of persons  Acting in Concert shall not exceed such number of shares as
shall  equal  $200,000  divided  by the  Purchase  Price per  share,  except for
Employee Plans, which in the aggregate may subscribe for up to 10% of the Common
Stock issued in the Minority Stock Offering.

         C. The maximum  number of shares of Common Stock which may be purchased
in all  categories  in the  conversion by Officers and Directors of the Bank and
their Associates in

                                       18

<PAGE>



the aggregate shall not exceed 31% of the total number of shares of Common Stock
issued in the Minority Stock Offering.

         D. A minimum of 100 shares of Common  Stock must be  purchased  by each
Person  purchasing  shares in the  conversion  to the  extent  those  shares are
available; provided, however, that the minimum number of shares requirement will
not apply if the number of shares of Common Stock  purchased times the price per
share exceeds $1,000.

         E. If the number of shares of Common Stock otherwise allocable pursuant
to Sections 9 through 14, inclusive,  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).

         F.  Depending  upon  market  or  financial  conditions,  the  Board  of
Directors of the Bank, without further approval of the Members,  may decrease or
increase  the  purchase  limitations  in this Plan,  provided  that the  maximum
purchase limitations may not be increased to a percentage in excess of 5% of the
Minority Stock Offering. If the Bank increases the maximum purchase limitations,
the Bank is only required to resolicit  Persons who  subscribed  for the maximum
purchase amount and may, in the sole discretion of the Bank,  resolicit  certain
other large  subscribers.  For  purposes of this Section 15, the Trustees of the
Bank shall not be deemed to be Associates or a group  affiliated with each other
or otherwise Acting in Concert solely as a result of their being Trustees of the
Bank.

         G. In the event of an increase in the total number of shares offered in
the Minority  Stock  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  exclusive of the Adjusted  Maximum
according to Section 9; (ii) in the event that there is an  oversubscription  at
the Employee Plan level, fill the Employees Plan'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  exclusive  of  the  Adjusted  Maximum
according to Section 11; (iv) in the event that there is an  oversubscription at
the  Current  Depositor  level,  to  fill  unfilled   subscriptions  of  Current
Depositors  exclusive of the Adjusted Maximum in accordance with Section 11; and
(v) to fill unfilled  Subscriptions in the Community  Offering  exclusive of the
Adjusted  Maximum,  with  preference  given to  Persons  residing  in the  Local
Community.

         H. Each Person  purchasing  Common Stock in the Minority Stock Offering
shall be deemed to confirm that such  purchase  does not conflict with the above
purchase limitations contained in this Plan.


                                       19

<PAGE>



         I. For a  period  of  three  years  following  the  Reorganization,  no
Officer, Director or their Associates shall purchase,  without the prior written
approval of the Department,  any outstanding shares of common stock of the Bank,
except  from a  registered  broker-dealer.  This  provision  shall  not apply to
negotiated  transactions  involving  more than one  percent  of the  outstanding
shares of common stock of the Bank,  the  exercise of any options  pursuant to a
stock option plan or  purchases of common stock of the Bank,  made by or held by
any  Tax-Qualified  Employee  Stock Benefit Plan or Non-Tax  Qualified  Employee
Stock  Benefit  Plan of the Bank  (including  the  Employee  Plans) which may be
attributable  to any Officer or Trustee.  As used herein,  the term  "negotiated
transaction"  means a transaction  in which the  securities  are offered and the
terms and  arrangements  relating  to any sale are  arrived  at  through  direct
communications  between  the seller or any  person  acting on its behalf and the
purchaser or his investment representative. The term "investment representative"
shall mean a professional  investment  advisor acting as agent for the purchaser
and  independent  of the  seller  and not  acting  on  behalf  of the  seller in
connection with the transaction.

16.      Payment for Common Stock

         All  payments  for Common  Stock  subscribed  for in the  Subscription,
Community (if any),  Public and Syndicated Public Offerings (if applicable) must
be  delivered  in full to the  Bank,  together  with a  properly  completed  and
executed  original  Order Form, or purchase  order in the case of the Syndicated
Public Offering,  on or prior to the expiration date specified on the Order Form
or purchase order, as the case may be, unless such date is extended by the Bank;
provided,  however,  that if the Employee Plans subscribes for shares during the
Subscription  Offering,  the  Employee  Plan will not be required to pay for the
shares at the time they  subscribe  but rather may pay for such shares of Common
Stock  upon  consummation  of the  Reorganization.  The Bank may make  scheduled
discretionary  contributions to an Employee Plan provided such  contributions do
not cause the Bank to fail to meet its regulatory capital requirement.

         Notwithstanding  the foregoing,  the Bank and the Stock Holding Company
shall  have the  right,  in  their  sole  discretion,  to  permit  institutional
investors to submit contractually  irrevocable orders in the Community (if any),
Public or Syndicated  Public  Offering and to thereafter  submit payment for the
Common Stock for which they are subscribing in the Community (if any), Public or
Syndicated  Public  Offering  at  any  time  prior  to  the  completion  of  the
Reorganization.

         Payment for Common  Stock  subscribed  for shall be made either in cash
(if delivered in person),  check or money order.  Alternatively,  subscribers in
the Subscription, Community (if any) and Public Offerings may pay for the shares
subscribed  for by  authorizing  the Bank on the Order Form to make a withdrawal
from the  subscriber's  Savings  Account  at the Bank in an amount  equal to the
purchase  price of such  shares.  Such  authorized  withdrawal,  whether  from a
savings  passbook  or  certificate  account,  shall  be  without  penalty  as to
premature  withdrawal.  If the  authorized  withdrawal  is  from  a  certificate
account,  and the remaining balance does not meet the applicable minimum balance
requirement,  the  certificate  shall be  canceled  at the  time of  withdrawal,
without  penalty,  and the remaining  balance will earn interest at the passbook
rate. Funds for which a withdrawal is authorized will remain in the subscriber's
Savings Account but may not be used by the subscriber until the Common Stock has
been sold or the 45-day  period (or such longer period as may be approved by the
Department)  following the Subscription  Offering has expired,  whichever occurs
first. Thereafter, the withdrawal will be given effect

                                       20

<PAGE>



only to the extent  necessary to satisfy the  subscription (to the extent it can
be filled) at the Purchase Price per share.  Interest will continue to be earned
on any amounts  authorized for withdrawal until such withdrawal is given effect.
Interest  will be paid by the Bank at not less than the passbook  annual rate on
payments  for Common  Stock  received in cash or by money  order or check.  Such
interest  will be paid  from the date  payment  is  received  by the Bank  until
consummation or termination of the conversion.  If for any reason the conversion
is not  consummated,  all  payments  made by  subscribers  in the  Subscription,
Community (if any),  Public and Syndicated  Public Offerings will be refunded to
them with interest.  In case of amounts  authorized for withdrawal  from Savings
Accounts, refunds will be made by canceling the authorization for withdrawal.

         The Bank is prohibited by regulation from knowingly making any loans or
granting  any lines of credit for the  purchase of stock in the  Reorganization,
and therefore, will not do so.

17.      Manner of Exercising Subscription Rights Through Order Forms

         As soon as practicable  after the Offering  Prospectus  prepared by the
Stock  Holding  Company  and  the  Bank  has  been  authorized  for  use  by the
Department,  Order Forms will be distributed to the  Participants  at their last
known  addresses  appearing  on the  records  of the  Bank  for the  purpose  of
subscribing to shares of Common Stock in the  Subscription  Offering and will be
made available for use in the Community Offering. Notwithstanding the foregoing,
the Bank may elect to send Order Forms only to those  Persons  who request  them
after such notice as is approved  by the  Department  and is adequate to apprise
the  Participants of the pendency of the  Subscription  Offering has been given.
Such notice may be included with the proxy statement for the Special Meeting and
may also be included in a notice of the pendency of the  Reorganization  and the
Special  Meeting  sent  to all  Eligible  Account  Holders  in  accordance  with
regulations of the Department.

         Each  Order  Form  will be  preceded  or  accompanied  by the  Offering
Prospectus describing the Bank, the Common Stock and the Subscription, Community
and Syndicated  Community Offerings.  Each Order Form will contain,  among other
things, the following:

         A. A  specified  date by which all Order  Forms must be received by the
Bank,  which date shall be not less than twenty (20),  nor more than  forty-five
(45) days,  following  the date on which the Order Forms are mailed by the Bank,
and which date will constitute the termination of the Subscription Offering;

         B. The  purchase  price per share for shares of Common Stock to be sold
in the Subscription, Community (if any), Public and Syndicated Public Offerings;

         C. A description  of the minimum and maximum number of shares of Common
Stock  which may be  subscribed  for  pursuant to the  exercise of  Subscription
Rights or otherwise  purchased in the Community  (if any),  Public or Syndicated
Public Offerings;

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

                                       21

<PAGE>




         E. An acknowledgment  that the recipient of the Order Form has received
a final copy of the Offering Prospectus,  as the case may be, prior to execution
of the Order Form.

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

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

         Notwithstanding  the  above,  the Bank  reserves  the right in its sole
discretion  to accept or reject  orders  received on  photocopied  or facsimiled
order forms or whose payment is to be made by wire transfer.

18.      Undelivered, Defective or Late Order Forms: Insufficient Payment

         In the event Order Forms (a) are not  delivered and are returned to the
Bank by the  United  States  Postal  Service or the Bank is unable to locate the
addressee,  (b) are not  received  back by the Bank or are  received by the Bank
after the expiration date specified  thereon,  (c) are defectively filled out or
executed,  (d) are not accompanied by the full required payment, or, in the case
of  institutional  investors in the  Community  (if any),  Public or  Syndicated
Public  Offering,  by  delivering  irrevocable  orders  together  with a legally
binding  commitment to pay in cash, check, money order or wire transfer the full
amount of the  purchase  price prior to 48 hours  before the  completion  of the
conversion for the shares of Common Stock  subscribed  for  (including  cases in
which savings accounts from which withdrawals are authorized are insufficient to
cover the amount of the required  payment),  or (e) are not mailed pursuant to a
"no mail" order placed in effect by the account holder, the subscription  rights
of the person to whom such  rights have been  granted  will lapse as though such
person  failed to  return  the  completed  Order  Form  within  the time  period
specified  thereon;  provided,  however,  that  the  Bank  may,  but will not be
required to, waive any immaterial  irregularity on any Order Form or require the
submission  of  corrected  Order  Forms or the  remittance  of full  payment for
subscribed  shares by such date as the Bank may specify.  The  interpretation of
the Bank of terms  and  conditions  of the Plan and of the Order  Forms  will be
final, subject to the authority of the Department.

19.      Restrictions on Resale or Subsequent Disposition

         A. All shares of Common Stock purchased by Directors or Officers of the
Bank in the Minority Stock Offering  shall be subject to the  restriction  that,
except as provided in Section B, below, or as may be approved by the Department,
no interest in such shares may be sold or otherwise  disposed of for value for a
period of one (1) year following the date of purchase.


                                       22

<PAGE>



         B. The  restriction  on disposition of shares of Common Stock set forth
in Section A above shall not apply to the following:

                  (i) Any exchange of such shares in connection with a merger or
acquisition  involving the Bank or the Holding Company,  which has been approved
by the Department; and

                  (ii) Any disposition of such shares following the death of the
person to whom such shares were initially sold under the terms of the Plan.

         C. With respect to all shares of Common Stock  subject to  restrictions
on resale or  subsequent  disposition,  each of the following  provisions  shall
apply;

                  (i) Each certificate representing shares restricted within the
meaning of Section A, above, shall bear a legend prominently stamped on its face
giving notice of the restriction;

                  (ii) Instructions  shall be issued to the stock transfer agent
for the Bank not to  recognize  or effect any  transfer  of any  certificate  or
record of  ownership  of any such  shares in  violation  of the  restriction  on
transfer; and

                  (iii) Any  shares of  capital  stock of the Bank  issued  with
respect to a stock dividend, stock split, or otherwise with respect to ownership
of  outstanding  shares of Common Stock subject to the  restriction  on transfer
hereunder  shall be subject to the same  restriction  as is  applicable  to such
Common Stock.

20.      Certificate of Incorporation and Bylaws of the Mutual Holding Company

         As part of the  Reorganization,  the Certificate of  Incorporation  and
Bylaws  of the  Mutual  Holding  Company  shall  be  adopted  under  the name of
Ridgewood  Financial,  MHC to operate as a New Jersey mutual holding company.  A
copy of the  proposed  Certificate  of  Incorporation  and  Bylaws of the Mutual
Holding  Company,  Stock  Holding  Company and the Stock Bank are required to be
provided only to those depositors  requesting them. By their ratification of the
Plan, the Depositors of the Bank shall have approved and adopted the Certificate
and Bylaws of the Mutual Holding Company.

21.      Certificate of Incorporation and Bylaws of the Stock Holding Company

         As part of the  Reorganization,  a  Certificate  of  Incorporation  and
Bylaws of the Stock Holding Company shall be adopted pursuant to New Jersey law.
By their  ratification of the Plan,  Depositors  shall have approved and adopted
the Certificate of Incorporation  and Bylaws of the Stock Holding  Company.  The
number of shares of Common  Stock  authorized  under the Stock  Holding  Company
Certificate of Incorporation will exceed the shares of Common Stock to be issued
to  the  Mutual  Holding  Company  in the  Reorganization.  The  Certificate  of
Incorporation may include any provision authorized under New Jersey law.





                                       23

<PAGE>



22.      Certificate of Incorporation and Bylaws of the Stock Bank

         As part of the  Reorganization,  a  Certificate  of  Incorporation  and
Bylaws of the Stock Bank shall be adopted to authorize the Stock Bank to operate
as a New Jersey-chartered stock savings bank. By their ratification of the Plan,
Depositors shall have approved and adopted the Certificate of Incorporation  and
Bylaws of the Stock Bank. The number of total shares of Common Stock  authorized
under the Stock Bank  Certificate  of  Incorporation  will  exceed the shares of
Common Stock to be issued to the Stock  Holding  Company in the  Reorganization.
The Certificate of  Incorporation  may contain  provisions that, for a period of
five years from the effective  date of the  Certificate  of  Incorporation,  (i)
prohibit any person from acquiring  beneficial  ownership of greater than 10% of
the Common  Stock of the Stock Bank held by those  other than the Stock  Holding
Company,  except  for the Stock  Holding  Company  and  Non-Tax-  Qualified  and
Tax-Qualified Employee Stock Benefit Plans; and (ii) prohibit persons other than
the Board of Directors of the Stock Bank or committees of the Board of Directors
of the Stock Bank from calling special meetings of the stockholders of the Stock
Bank.   Prior  to  completion  of  the   Reorganization,   the   Certificate  of
Incorporation  and Bylaws may be amended in accordance  with the  provisions and
limitations for amending the Plan under Paragraph 27.

23.      Status of Deposit Accounts and Loans Subsequent to Reorganization

         All Deposit Accounts in the Bank shall retain the same status after the
Reorganization  as these accounts had prior to the  Reorganization,  except that
each Deposit  Account  holder shall  retain,  without  payment,  a  withdrawable
Deposit Account or accounts in the Stock Bank after the Reorganization, equal in
amount to the  withdrawable  value of such holder's  Deposit Account or accounts
prior to the  Reorganization.  All Deposit Accounts which are transferred to the
Stock Bank will  continue  to be insured on the same terms up to the  applicable
limits of FDIC insurance  coverage.  All loans shall retain the same status with
the Stock Bank after the  Reorganization  as they had with the Bank prior to the
Reorganization.

24.      Minority Stock Offering

         The Stock Holding  Company will be authorized,  subject to Commissioner
and  applicable  regulatory  approvals,  to undertake one or more Minority Stock
Offerings,  simultaneous with, or following  completion of, the  Reorganization.
Depositors will be offered  subscription  rights in any Minority Stock Offering;
however a Minority Stock Offering will not require the approval of Depositors.

25.      Conversion of Mutual Holding Company to Stock Form

         Once the  Reorganization is completed,  the Mutual Holding Company may,
if approved by the NJDB and the appropriate  federal banking agencies,  elect to
convert to the stock form of ownership  pursuant to applicable State and federal
law. The terms and conditions of such a conversion  cannot be determined at this
time and there is no assurance  when, if ever,  such a conversion will occur. If
the  conversion  does not occur,  the Mutual  Holding  Company will always own a
majority of the Common Stock of the Stock Holding Company.


                                       24

<PAGE>



         If the Mutual  Holding  Company  converts  to stock  form,  either on a
stand-alone  basis  or  in  the  context  of  a  conversion-merger  ("Conversion
Transaction"),  under  applicable law, shares of stock issued in connection with
the Conversion  Transaction  shall be subject to subscription  rights granted to
eligible account holders at the time of the transaction.  In addition,  pursuant
to applicable  federal law and regulation and NJDB  regulations or policies,  in
the Conversion Transaction,  the shares of stock held by the stockholders of the
Stock Bank or the Stock  Holding  Company  shall be exchanged  for shares of the
converted  Mutual  Holding  Company in a proportion  established  by independent
appraisals of the Mutual Holding  Company,  the Stock Holding  Company,  and the
Stock Bank. If, in a Conversion Transaction,  the stockholders of the Stock Bank
or the Stock  Holding  Company do not  receive,  for any  reason,  shares of the
converted Mutual Holding Company (or its successor) on such proportionate basis,
the Holding Company (or its successor) shall be obligated to purchase all shares
not owned by its simultaneously with the closing of such Conversion  Transaction
at the fair market value of such shares,  determined  as if such shares had such
exchange rights, as determined by the independent  appraisals.  Moreover, in the
event that the Mutual  Holding  Company  converts to stock form in a  Conversion
Transaction,  any options or other  convertible  securities held by any Officer,
Director,  or  Employee  of  the  Stock  Bank  or  the  Stock  Holding  Company,
convertible  into shares of the Stock Bank or the Stock Holding Company shall be
convertible  into  shares  of the  converted  Mutual  Holding  Company  (or  its
successor),  provided,  that any exchange ratio shall provide the holder of such
options or convertible  securities  with shares at least equal in value to those
exchanged;  provided,  further  however,  that  if  such  shares  cannot  be  so
converted,  the holders of such options or other convertible securities shall be
entitled  to  receive  cash  payment  for such  options  and  other  convertible
securities  in an  amount  equal  to  the  appraised  value  of  the  underlying
securities represented by such options or other convertible securities.

         In  any  Conversion  Transaction,  stockholders  of the  Stock  Holding
Company other than the Mutual Holding Company ("Minority Stockholders"), if any,
will be entitled to maintain the same percentage ownership interest in the Stock
Holding Company after the Conversion  Transaction as their ownership interest in
the Stock  Holding  Company  immediately  prior to the  Conversion  Transaction,
subject only to certain  adjustments (i.e., waiver of dividends and the transfer
of assets  held  solely by the Mutual  Holding  Company to the  resulting  stock
company) that may be required by the FDIC or FRB. These  adjustments  may result
in a decrease of ownership interest of the Minority Stockholders.

         Each certificate  representing shares of Common Stock of the Stock Bank
or the Stock Holding  Company shall bear a legend giving  appropriate  notice of
the provisions applicable to a Conversion Transaction.

26.      Interpretation

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





                                       25

<PAGE>


27.      Amendment or Termination of the Plan

         If  necessary or  desirable,  the terms of the Plan may be amended by a
two-thirds  vote of the Bank's Board of Directors,  with the  concurrence of the
Commissioner  and the FDIC, at any time prior to or after submission of the Plan
to Depositors for  ratification.  The Plan may be terminated at any time, before
or after Depositor ratification, by a two-thirds vote of the Board of Directors.






                                       26









                                  EXHIBIT 3(i)


<PAGE>
                          CERTIFICATE OF INCORPORATION
                                       OF

                            RIDGEWOOD FINANCIAL, INC.

                                    ARTICLE I

                                      Name
                                      ----

            The name of the corporation is Ridgewood Financial, Inc.
                           (herein the "Corporation").

                                   ARTICLE II

                                Registered Office
                                -----------------

         The address of the Corporation's  registered office in the State of New
Jersey in the County of Bergen is 55 North Broad Street,  Ridgewood, New Jersey.
The Corporation's  registered agent at such address is Susan E. Naruk, President
and Chief Executive Officer of the Corporation.

                                   ARTICLE III

                                     Powers
                                     ------

         The  purpose  of the  Corporation  is to  engage in any  lawful  act or
activity for which a corporation  may be organized under the New Jersey Business
Corporation Act.

                                   ARTICLE IV

                                      Term
                                      ----

         The Corporation is to have perpetual existence.

                                    ARTICLE V

                                  Incorporator
                                  ------------

         The name and address of the  incorporator  is Susan E. Naruk,  55 North
Broad Street, Ridgewood, New Jersey.



                                      -1 -

<PAGE>





                                   ARTICLE VI

                                Initial Directors
                                -----------------

         The number of directors  constituting the initial board of directors of
the  Corporation  is nine (9) and the names of the  persons  who are to serve as
directors  until their  successors  are elected  and  qualified  are as follows:
Michael W. Azzara, Nelson Fiordalisi,  Jerome Goodman, Bernard J. Hoogland, John
Kandravy,  Robert S.  Monteith,  Susan E. Naruk,  John J.  Repetto,  and Paul W.
Thornwall.

         The  business  address of the initial  board of  directors  is 55 North
Broad Street, Ridgewood, New Jersey.

                                   ARTICLE VII

                                  Capital Stock
                                  -------------

         The  aggregate  number of shares of all classes of capital  stock which
the Corporation has authority to issue is 15,000,000 of which  10,000,000 are to
be shares of common stock,  $.10 par value per share and of which  5,000,000 are
to be shares of serial preferred,  no par value. The shares may be issued by the
Corporation  from  time to time as  approved  by the board of  directors  of the
Corporation  without  the  approval  of the  stockholders  except  as  otherwise
provided in this Certificate or the rules of a national  securities  exchange or
association,  if applicable.  The  consideration  for the issuance of the shares
shall be paid to or received by the  Corporation  in full before their  issuance
and shall not be less than the par value per share.  The  consideration  for the
issuance of the shares may be paid in whole or in part, in cash,  real property,
in  tangible  or  intangible  personal  property,  including  stock  of  another
corporation,  in labor or services actually  performed for the Corporation or in
its  formation,  or as otherwise  permitted by New Jersey law. In the absence of
actual fraud in the  transaction,  the judgment of the board of directors or the
stockholders as the case may be as to the value of such  consideration  shall be
conclusive. Upon payment of such consideration such shares shall be deemed to be
fully paid and nonassessable.  In the case of a stock dividend,  the part of the
surplus of the  Corporation  which is  transferred  to stated  capital  upon the
issuance of shares as a stock dividend  shall be deemed to be the  consideration
for their issuance.

         A  description  of the  different  classes  and  series (if any) of the
Corporation's capital stock, and a statement of the relative rights, preferences
and  limitations  of the  shares of each  class and  series  (if any) of capital
stock, are as follows:

         A. Common Stock. Except as provided in this Certificate, the holders of
the common  stock shall  exclusively  possess all voting  power.  Each holder of
shares of common stock shall be entitled to one vote for each share held by such
holder.

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

                                      -2 -

<PAGE>




         In the  event of any  liquidation,  dissolution  or  winding  up of the
Corporation,  after  there shall have been paid,  or declared  and set aside for
payment, to the holders of the outstanding shares of any class having preference
over  the  common  stock,  the  full  preferential  amounts  to  which  they are
respectively  entitled,  the  holders  of the  common  stock and of any class or
series of stock  entitled to participate  therewith,  in whole or in part, as to
distribution of assets shall be entitled, after payment or provision for payment
of all debts and liabilities of the Corporation, to receive the remaining assets
of the Corporation available for distribution, in cash or in kind.

         Each  share of  common  stock  shall  have the  same  relative  powers,
preferences  and rights as, and shall be identical in all respects with, all the
other shares of common stock of the Corporation.

         B. Serial Preferred Stock. Except as provided in this Certificate,  the
board  of  directors  of  the  Corporation  is  authorized,   by  resolution  or
resolutions  from time to time  adopted,  to provide for the  issuance of serial
preferred  stock  in  series  and to fix and  state  the  powers,  designations,
preferences and relative, participating, optional or other special rights of the
shares of such  series,  and the  qualifications,  limitations  or  restrictions
thereof, including, but not limited to determination of any of the following:

         1.  the  distinctive  serial  designation  and  the  number  of  shares
constituting such series; and

         2. the  dividend  rates or the  amount of  dividends  to be paid on the
shares of such series,  whether  dividends  shall be cumulative and, if so, from
which  date  or  dates,  the  payment  date  or  dates  for  dividends,  and the
participating or other special rights, if any, with respect to dividends; and

         3. the voting  powers,  full or limited,  if any, of the shares of such
series; and

         4.  whether the shares of such series shall be  redeemable  and, if so,
the price or prices at which,  and the terms and  conditions  upon  which,  such
shares may be redeemed; and

         5. the amount or amounts  payable upon the shares of such series in the
event of voluntary or involuntary liquidation,  dissolution or winding up of the
Corporation; and

         6.  whether the shares of such series shall be entitled to the benefits
of a sinking or  retirement  fund to be applied to the purchase or redemption of
such shares, and, if so entitled,  the amount of such fund and the manner of its
application,  including the price or prices at which such shares may be redeemed
or purchased through the application of such funds; and

         7.  whether the shares of such series  shall be  convertible  into,  or
exchangeable  for,  shares of any other class or classes or any other  series of
the same or any other  class or classes of stock of the  Corporation  and, if so
convertible  or  exchangeable,  the conversion  price or prices,  or the rate or
rates of exchange, and the adjustments thereof, if any, at which such conversion
or exchange may be made, and any other terms and  conditions of such  conversion
or exchange; and

         8. the  subscription  or purchase price and form of  consideration  for
which the shares of such series shall be issued; and

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


                                      -3 -

<PAGE>



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

                                  ARTICLE VIII

                                Preemptive Rights
                                -----------------

         No holder of any of the shares of any class or series of capital  stock
or of  options,  warrants  or other  rights to  purchase  shares of any class or
series  of  stock or of  other  securities  of the  Corporation  shall  have any
preemptive right to purchase or subscribe for any unissued stock of any class or
series, or any unissued bonds, certificates of indebtedness, debentures of other
securities  convertible into or exchangeable for stock of any class or series or
carrying  any  right to  purchase  stock of any  class or  series;  but any such
unissued  stock,  bonds,  certificates  or  indebtedness,  debentures  or  other
securities  convertible  into or exchangeable for stock or carrying any right to
purchase stock may be issued pursuant to resolution of the board of directors of
the Corporation to such persons, firms, corporations or associations, whether or
not holders thereof, and upon such terms as may be deemed advisable by the board
of directors in the exercise of its sole discretion.

                                   ARTICLE IX

                              Repurchase of Shares
                              --------------------

         The Corporation may from time to time, pursuant to authorization by the
board of directors of the  Corporation  and without action by the  stockholders,
purchase  or  otherwise  acquire  shares of capital  stock of any class,  bonds,
debentures, notes, script, warrants, obligations,  evidences of indebtedness, or
other securities of the Corporation in such manner, upon such terms, and in such
amounts as the board of directors shall  determine;  subject,  however,  to such
limitations  or  restrictions,  if any, as are contained in the express terms of
any class of shares of the  Corporation  outstanding at the time of the purchase
or acquisition in question or as are imposed by law.

                                    ARTICLE X

              Meetings of Stockholders; Cumulative Voting; Proxies
              ----------------------------------------------------

         A.  Notwithstanding  any other  provision  of this  Certificate  or the
bylaws of the Corporation, any action required to be taken or which may be taken
at any annual or special meeting of stockholders of the Corporation may be taken
without a meeting, if all shareholders  entitled to vote thereon consent thereto
in writing. The power of shareholders to take action by non-unanimous consent is
specifically denied. In the case of a merger, consolidation,  acquisition of all
capital shares of the  Corporation  or sale of assets,  such action may be taken
without  a  meeting  only if all  shareholders  consent  in  writing,  or if all
shareholder  entitled to vote consent in writing and all other  shareholders are
provided the advance notification  required by Section 14A: 5-6(2)(b) of the New
Jersey Business Corporation Act.

         B.  Unless   otherwise   required  by  law,  special  meetings  of  the
stockholders of the Corporation for any purpose or purposes may be called at any
time by the board of directors of the  Corporation,  by a committee of the board
of directors  which has been duly designated by the board of directors and whose
powers and authorities, as provided in a resolution of the board of directors or
in the bylaws of the

                                      -4 -

<PAGE>



Corporation,  include  the power and  authority  to call such  meetings,  by the
President,  or by such other  officers,  directors  or  stockholders,  as may be
provided in the bylaws.

         C. Each stockholder entitled to vote at a meeting of stockholders or to
express consent or dissent to corporate  action in writing without a meeting may
authorize  another person or persons to act for him or her by proxy, but no such
proxy shall be voted or acted upon after eleven months from its date, unless the
proxy  provides  for a longer  period.  Without  limiting  the manner in which a
stockholder  may  authorize  another  person or persons to act for him or her as
proxy,  the following shall  constitute a valid means by which a stockholder may
grant such authority.

                  1. A  stockholder  may execute a writing  authorizing  another
         person  or  persons  to act for him or her as proxy.  Execution  may be
         accomplished  by the  stockholder  or his  or her  authorized  officer,
         director,  employee or agent signing such writing or causing his or her
         signature  to be  affixed  to  such  writing  by any  reasonable  means
         including, but not limited to, by facsimile signature.

                  2. A stockholder  may authorize  another  person or persons to
         act  for  him  or her as  proxy  by  transmitting  or  authorizing  the
         transmission of a facsimile telecommunication,  telegram, cablegram, or
         other means of  electronic  transmission  to the person who will be the
         holder  of the proxy or to a proxy  solicitation  firm,  proxy  support
         service  organization  or like agent duly  authorized by the person who
         will be the holder of the proxy to receive such transmission,  provided
         that any such facsimile telecommunication, telegram, cablegram or other
         means of electronic transmission, must either set forth or be submitted
         with  information  from which it can be  determined  that the facsimile
         telecommunication, telegram, cablegram or other electronic transmission
         was  authorized  by the  stockholder.  If it is  determined  that  such
         facsimile telecommunications, telegrams, cablegrams or other electronic
         transmission  are valid, the inspectors or, if there are no inspectors,
         such  other  persons  making  that  determination   shall  specify  the
         information upon which they relied.

                  3. Any copy,  facsimile  telecommunication  or other  reliable
         reproduction  of the writing or transmission  created  pursuant to this
         section may be substituted  or used in lieu of the original  writing or
         transmission  for any or all purposes for which the original writing or
         transmission  could  be  used,  provided  that  such  copy,   facsimile
         telecommunication   or  other   reproduction   shall   be  a   complete
         reproduction of the entire original writing or transmission.

         D. There shall be no cumulative  voting by stockholders of any class or
series in the election of directors of the Corporation.

         E. Meetings of stockholders  may be held within or without the State of
New Jersey, as the bylaws may provide.

                                   ARTICLE XI

                      Notice for Nominations and Proposals
                      ------------------------------------

         Advance notice of stockholder nominations for the election of directors
and of  business  to be  brought  by  stockholders  before  any  meeting  of the
stockholders  of the  Corporation  shall be given in the manner  provided in the
Bylaws of the Corporation.

                                      -5 -

<PAGE>




                                   ARTICLE XII

                                    Directors
                                    ---------

         A. Number;  Vacancies. The number of directors of the Corporation shall
be such number,  not less than five nor more than 21, as shall be provided  from
time to time in or in  accordance  with the bylaws,  provided that a decrease in
the number of directors  shall not have the effect of shortening the term of any
incumbent  director,  and  provided  further  than no  action  shall be taken to
decrease or increase the number of  directors  from time to time unless at least
two-thirds  of the  directors  then in  office  shall  concur  in  said  action.
Vacancies in the board of  directors of the  Corporation,  however  caused,  and
newly-created  directorships  shall be  filled  by a vote of a  majority  of the
directors  then in  office,  whether  or not a  quorum,  or by a sole  remaining
director,  and any director so chosen  shall hold office for a term  expiring at
the next annual meeting of stockholders.  Directors shall not be required to own
any shares of the  Corporation's  common  stock and need not be residents of any
particular state, country or other jurisdiction.

         B. Classified Board. The board of directors of the Corporation shall be
divided into three classes of directors which shall be designated Class I, Class
II and Class III, respectively. The members of each class shall be elected for a
term of three years and until their  successors are elected and qualified.  Such
classes shall be as nearly equal in number as the then total number of directors
constituting  the entire  board of  directors  shall  permit,  with the terms of
office of all  members of one class  expiring  each  year.  Should the number of
directors not be equally  divisible by three,  the excess  director or directors
shall be  assigned  to  Classes I or III as  follows:  (i) if there  shall be an
excess of one directorship  over a number equally divisible by three, such extra
directorship  shall be  classified  in  Class  I; and (ii) if there  shall be an
excess of two directorships  over a number equally divisible by three, one shall
be classified in Class I and the other in Class III. At the first annual meeting
of stockholders, directors of Class I shall be elected to hold office for a term
expiring at the third succeeding annual meeting thereafter. At the second annual
meeting of  stockholders,  directors of Class II shall be elected to hold office
for a term expiring at the third succeeding  annual meeting  thereafter.  At the
third annual meeting of stockholders, directors of Class III shall be elected to
hold  office  for a  term  expiring  at  the  third  succeeding  annual  meeting
thereafter.  Thereafter,  at each succeeding  annual meeting,  directors of each
class shall be elected for three-year terms.  Notwithstanding the foregoing, the
director  whose term shall expire at any annual  meeting shall continue to serve
until such time as his  successor  shall have been duly  elected  and shall have
qualified  unless  his  position  on the  board of  directors  shall  have  been
abolished by action taken to reduce the size of the board of directors  prior to
said meeting.

         Should the number of  directors  of the  Corporation  be  reduced,  the
directorship(s)  eliminated  shall be allocated  among classes as appropriate so
that the number of directors  in each class is as  specified in the  immediately
preceding paragraph.  The board of directors shall designate, by the name of the
incumbent(s), the position(s) to be abolished. Notwithstanding the foregoing, no
decrease in the number of directors shall have the effect of shortening the term
of any incumbent director.  Should the number of directors of the Corporation be
increased,  the  additional  directorships  shall be allocated  among classes as
appropriate so that the number of directors in each class is as specified in the
immediately preceding paragraph.





                                      -6 -

<PAGE>



                                  ARTICLE XIII

                              Removal of Directors
                              --------------------

         Notwithstanding  any other provision of this  Certificate or the bylaws
of the  Corporation,  any  director  or the  entire  board of  directors  of the
Corporation may be removed for cause,  at any time, by the  affirmative  vote of
the holders of at least 80% of the  outstanding  shares of capital  stock of the
Corporation entitled to vote generally in the election of directors  (considered
for this purpose as one class) cast at a meeting of the stockholders  called for
that purpose. In addition, the board of directors shall have the power to remove
directors for cause and to suspend directors pending a final  determination that
cause exists for removal.

                                   ARTICLE XIV

                      Certain Limitations on Voting Rights
                      ------------------------------------

         Notwithstanding   any   other   provision   of  this   Certificate   of
Incorporation, except as otherwise provided herein, in no event shall any record
owner,  other than  Ridgewood  Financial,  MHC, a New Jersey mutual savings bank
holding  company  created  by  Ridgewood  Savings  Bank  of New  Jersey,  of any
outstanding Common Stock which is beneficially owned, directly or indirectly, by
a person  who,  as of any  record  date for the  determination  of  stockholders
entitled  to vote on any  matter,  beneficially  owns  in  excess  of 10% of the
then-outstanding shares of Common Stock (the "Limit"), be entitled, or permitted
to any vote in respect of the shares held in excess of the Limit.  The number of
votes which may be cast by any record owner by virtue of the  provisions  hereof
in respect of Common Stock  beneficially  owned by such person  owning shares in
excess of the Limit shall be a number equal to the total number of votes which a
single  record  owner of all Common Stock owned by such person would be entitled
to cast,  multiplied  by a  fraction,  the  numerator  of which is the number of
shares of such class or series which are both beneficially  owned by such person
and owned of record by such  record  owner and the  denominator  of which is the
total number of shares of Common Stock  beneficially owned by such person owning
shares in excess of the Limit.

         A.       The following definitions shall apply to this Article XIV.

         1.  "Affiliate"  shall have the meaning ascribed to it in Rule 12b-2 of
the General Rules and Regulations under the Securities  Exchange Act of 1934, as
in effect on the date of filing of this Certificate of Incorporation.

         2. "Beneficial ownership" shall be determined pursuant to Rule 13d-3 of
the General Rules and Regulations under the Securities  Exchange Act of 1934 (or
any  successor  rule or  statutory  provision),  or, if said Rule 13d-3 shall be
rescinded and there shall be no successor rule or provision thereto, pursuant to
said  Rule  13d-3 as in effect  on the date of  filing  of this  Certificate  of
Incorporation;  provided,  however,  that a person shall, in any event,  also be
deemed the "beneficial owner" of any Common Stock:

         (1)      which such person or any of its affiliates beneficially  owns,
                  directly or indirectly; or

         (2)      which such person or any of its  affiliates  has (i) the right
                  to acquire  (whether such right is exercisable  immediately or
                  only after the passage of time),  pursuant  to any  agreement,
                  arrangement  or  understanding  (but shall not be deemed to be
                  the beneficial owner of any

                                      -7 -

<PAGE>



                  voting shares solely by reason of an agreement,  contract,  or
                  other   arrangement   with  this  Corporation  to  effect  any
                  transaction  which is described in any one or more of sections
                  of Article  XV) or upon the  exercise  of  conversion  rights,
                  exchange rights,  warrants,  or options or otherwise,  or (ii)
                  sole or shared voting or investment power with respect thereto
                  pursuant  to  any   agreement,   arrangement,   understanding,
                  relationship  or otherwise  (but shall not be deemed to be the
                  beneficial  owner of any voting  shares  solely by reason of a
                  revocable   proxy   granted  for  a   particular   meeting  of
                  stockholders, pursuant to a public solicitation of proxies for
                  such  meeting,  with  respect to shares of which  neither such
                  person  nor  any  such  affiliate  is  otherwise   deemed  the
                  beneficial owner); or

         (3)      which are beneficially owned,  directly or indirectly,  by any
                  other person with which such first mentioned  person or any of
                  its  affiliates  acts as a partnership,  limited  partnership,
                  syndicate   or  other  group   pursuant   to  any   agreement,
                  arrangement  or  understanding  for the purpose of  acquiring,
                  holding, voting or disposing of any shares of capital stock of
                  this Corporation;

and  provided  further,  however,  that  (1) no  Director  or  Officer  of  this
Corporation (or any affiliate of any such Director or Officer) shall,  solely by
reason of any or all of such Directors or Officers acting in their capacities as
such, be deemed,  for any purposes hereof,  to beneficially own any Common Stock
beneficially  owned by any other  such  Director  or Officer  (or any  affiliate
thereof),  and (2) neither any employee stock  ownership or similar plan of this
Corporation or any subsidiary of this Corporation,  nor any trustee with respect
thereto or any  affiliate of such trustee  (solely by reason of such capacity of
such trustee), shall be deemed, for any purposes hereof, to beneficially own any
Common Stock held under any such plan.  For purposes of computing the percentage
beneficial  ownership of Common Stock of a person,  the outstanding Common Stock
shall include  shares deemed owned by such person  through  application  of this
subsection but shall not include any other Common Stock which may be issuable by
this  Corporation  pursuant to any  agreement,  or upon  exercise of  conversion
rights,  warrants  or  options,  or  otherwise.  For  all  other  purposes,  the
outstanding  Common Stock shall include only Common Stock then  outstanding  and
shall not  include any Common  Stock  which may be issuable by this  Corporation
pursuant to any agreement,  or upon the exercise of conversion rights,  warrants
or options, or otherwise.

         3. A "person" shall mean any individual,  firm,  corporation,  or other
entity.

         B. The Board of  Directors  shall have the power to construe  and apply
the provisions of this Article XIV and to make all  determinations  necessary or
desirable to implement  such  provisions,  including  but not limited to matters
with respect to (i) the number of shares of Common Stock  beneficially  owned by
any person,  (ii) whether a person is an affiliate of another,  (iii)  whether a
person has an agreement,  arrangement,  or understanding  with another as to the
matters  referred  to in  the  definition  of  beneficial  ownership,  (iv)  the
application of any other definition or operative provision of the section to the
given facts, or (v) any other matter relating to the  applicability or effect of
this Article XIV.

         C. The Board of  Directors  shall  have the  right to  demand  that any
person who is reasonably  believed to beneficially own Common Stock in excess of
the Limit (or holders of record of Common Stock beneficially owned by any person
in excess of the Limit) supply the Corporation  with complete  information as to
(i) the record owner(s) of all shares  beneficially  owned by such person who is
reasonably believed to own shares in excess of the Limit, (ii) any other factual
matter  relating  to the  applicability  or  effect of this  Article  XIV as may
reasonably be requested of such person.

                                      -8 -

<PAGE>




         D. Except as otherwise  provided by law or  expressly  provided in this
Article  XIV,  the  presence in person or by proxy,  of the holders of record of
shares of capital stock of the Corporation entitling the holders thereof to cast
a majority of the votes (after giving effect, if required,  to the provisions of
this Article XIV)  entitled to be cast by the holders of shares of capital stock
of the Corporation entitled to vote shall constitute a quorum at all meetings of
the stockholders,  and every reference in this Certificate of Incorporation to a
majority  or other  proportion  of capital  stock (or the holders  thereof)  for
purposes  of  determining   any  quorum   requirement  or  any  requirement  for
stockholder  consent or  approval  shall be deemed to refer to such  majority or
other  proportion of the votes (or the holders thereof) then entitled to be cast
in respect of such capital stock.

         E. The  provisions  of this Article XIV shall not be  applicable to the
acquisition of more than 10% of any class of equity  security of the Corporation
if such acquisition has been approved by a majority of the Continuing Directors,
as  defined  in Article XV of this  Certificate;  provided,  however,  that such
approval  shall only be effective if such  continuing  directors  shall have the
power to construe and apply the  provisions  of this Article XIV and to make all
determinations  necessary or desirable to implement such  provisions,  including
but not limited to matters with respect to (a) the number of shares beneficially
owned by any person,  (b)  whether a person has an  agreement,  arrangement,  or
understanding  with another as to the matters  referred to in the  definition of
beneficial ownership, (c) the application of any other material fact relating to
the   applicability   or  effect  of  this  Article   XIV.  Any   constructions,
applications,  or determinations  made by the Continuing  Directors  pursuant to
this  Article  XIV in  good  faith  and on the  basis  of such  information  and
assistance as was then reasonably available for such purpose shall be conclusive
and binding upon the Corporation and its stockholders.

         F. In the event any provision (or portion  thereof) of this Article XIV
shall be found to be invalid,  prohibited or unenforceable  for any reason,  the
remaining  provisions (or portions  thereof) of this Article XIV shall remain in
full force and effect, and shall be construed as if such invalid,  prohibited or
unenforceable  provision  had been  stricken  here  from or  otherwise  rendered
inapplicable,  it being the intent of this Corporation and its stockholders that
each such remaining  provision (or portion  thereof) of this Article XIV remain,
to the fullest extent  permitted by law,  applicable  and  enforceable as to all
stockholders,  including  stockholders owning an amount of stock over the Limit,
notwithstanding any such finding.

                                   ARTICLE XV

                        Approval of Business Combinations
                        ---------------------------------

         A. Definitions and Related Matters. For the purposes of this Article XV
and  as  otherwise   expressly   referenced   hereto  in  this   Certificate  of
Incorporation:

                  1.  "Affiliate"  means a person that  directly,  or indirectly
through one or more intermediaries,  controls,  or is controlled by, or is under
common control with, a specified person.

                  2. "Announcement date," when used in reference to any business
combination,  means  the date of the first  public  announcement  of the  final,
definitive proposal for that business combination.


                                      -9 -

<PAGE>



                  3.  "Associate," when used to indicate a relationship with any
person,  means (1) any  corporation or  organization  of which that person is an
officer or partner or is, directly or indirectly, the beneficial owner of 10% or
more of any class of voting  stock,  (2) any trust or other estate in which that
person has a substantial  beneficial  interest or as to which that person serves
as trustee or in a similar fiduciary capacity,  or (3) any relative or spouse of
that  person,  or any  relative  of that  spouse,  who has the same home as that
person.

                  4.  "Beneficial  owner,"  when used with respect to any stock,
means a person:

                           (1)      that, individually or with or through any of
its  affiliates  or  associates,  beneficially  owns  that  stock,  directly  or
indirectly;

                           (2)      that, individually or with or through any of
its affiliates or  associates,  has (a) the right to acquire that stock (whether
that  right is  exercisable  immediately  or only  after the  passage  of time),
pursuant  to any  agreement,  arrangement  or  understanding  (whether or not in
writing), or upon the exercise of conversion rights,  exchange rights,  warrants
or options, or otherwise;  provided,  however, that a person shall not be deemed
the beneficial  owner of stock  tendered  pursuant to a tender or exchange offer
made by that person or any of that person's  affiliates or associates until that
tendered  stock is accepted for  purchase or exchange;  or (b) the right to vote
that stock pursuant to any agreement,  arrangement or understanding  (whether or
not in  writing);  provided,  however,  that a person  shall not be  deemed  the
beneficial  owner  of any  stock  under  this  subparagraph  if  the  agreement,
arrangement  or  understanding  to vote that  stock  (i)  arises  solely  from a
revocable proxy or consent given in response to a proxy or consent  solicitation
made in accordance with the applicable rules and regulations  under the Exchange
Act,  and (ii) is not then  reportable  on a Schedule 13D under the Exchange Act
(or any comparable or successor report); or

                           (3)      that  has  any  agreement,  arrangement   or
understanding  (whether  or not in  writing),  for  the  purpose  of  acquiring,
holding,  voting  (except  voting  pursuant to a  revocable  proxy or consent as
described in subparagraph (b) of paragraph (2) of this subsection,  or disposing
of that stock with any other person that beneficially  owns, or whose affiliates
or associates beneficially own, directly or indirectly, that stock.

                  5.  "Business  combination,"  when  used in  reference  to the
Corporation and any interested stockholder of the Corporation, means:

                           (1) any merger or consolidation of the Corporation or
any subsidiary of the Corporation  with (a) that  interested  stockholder or (b)
any other  corporation  (whether or not it is an interested  stockholder  of the
Corporation) which is, or after a merger or consolidation would be, an affiliate
or associate of that interested stockholder;

                           (2) any  sale,  lease,  exchange,  mortgage,  pledge,
transfer or other  disposition (in one transaction or a series of  transactions)
to or with that  interested  stockholder  or any  affiliate or associate of that
interested  stockholder  of assets of the  Corporation  or any subsidiary of the
Corporation  (a) having an  aggregate  market  value equal to 10% or more of the
aggregate market value of all the assets, determined on a consolidated basis, of
the  Corporation,  (b) having an aggregate  market value equal to 10% or more of
the aggregate market value of all the outstanding  stock of the Corporation,  or
(c)  representing  10% or more of the earnings power or income,  determined on a
consolidated basis, of the Corporation;

                                      -10 -

<PAGE>




                           (3)      the issuance or transfer by the  Corporation
or any  subsidiary  of the  Corporation  (in  one  transaction  or a  series  of
transactions)  of  any  stock  of  the  Corporation  or  any  subsidiary  of the
Corporation  which  has an  aggregate  market  value  equal to 5% or more of the
aggregate  market value of all the outstanding  stock of the Corporation to that
interested  stockholder  or  any  affiliate  or  associate  of  that  interested
stockholder,  except  pursuant to the exercise of warrants or rights to purchase
stock  offered,  or a dividend  or  distribution  paid or made,  pro rata to all
stockholders of the Corporation;

                           (4)      the adoption of any plan or proposal for the
liquidation  or  dissolution  of the  Corporation  proposed  by, on behalf of or
pursuant  to any  agreement,  arrangement  or  understanding  (whether or not in
writing) with that interested  stockholder or any affiliate or associate of that
interested stockholder;

                           (5)    any reclassification of securities (including,
without  limitation,  any stock split, stock dividend,  or other distribution of
stock in respect of stock, or any reverse stock split), or  recapitalization  of
the  Corporation,  or any merger or  consolidation  of the Corporation  with any
subsidiary of the Corporation, or any other transaction (whether or not with, or
into,  or otherwise  involving  that  interested  stockholder),  proposed by, on
behalf of or pursuant to any agreement, arrangement or understanding (whether or
not in writing) with that  interested  stockholder or any affiliate or associate
of that interested stockholder, which has the effect, directly or indirectly, of
increasing the  proportionate  share of the  outstanding  shares of any class or
series of stock or securities  convertible  into voting stock of the Corporation
or any subsidiary of the  Corporation  which is directly or indirectly  owned by
that  interested  stockholder  or any affiliate or associate of that  interested
stockholder,  except as a result of immaterial  changes due to fractional  share
adjustments; or

                           (6)     any receipt by that interested stockholder or
any  affiliate  or  associate  of that  interested  stockholder  of the benefit,
directly  or  indirectly  (except   proportionately  as  a  stockholder  of  the
Corporation),  of any loans,  advances,  guarantees,  pledges or other financial
assistance or any tax credits or other tax advantages provided by or through the
Corporation;  provided,  however, that the term "business combination" shall not
be deemed  to  include  the  receipt  of any of the  foregoing  benefits  by the
Corporation or any of the  Corporation's  affiliates  arising from  transactions
(such as intercompany loans or tax sharing arrangements) between the Corporation
and its affiliates in the ordinary course of business.

                  6. "Common stock" means any stock other than preferred stock.

                  7.   "Consummation   date,"  with   respect  to  any  business
combination, means the date of consummation of that business combination.

                  8. "Control,"  including terms  "controlling"  "controlled by"
and "under common control with," means the  possession,  directly or indirectly,
of the power to direct or cause the direction of the  management and policies of
a person,  whether  through the  ownership  of voting  stock,  by  contract,  or
otherwise. A person's beneficial ownership of 10% or more of the voting power of
the  Corporation's  voting stock shall create a presumption that that person has
control of the Corporation.  Notwithstanding the foregoing in this subsection, a
person shall not be deemed to have control of a corporation if that person holds
voting  power,  in good  faith and not for the  purpose  of  circumventing  this
section,  as an agent,  bank, broker,  nominee,  custodian or trustee for one or
more beneficial owners who do not individually or as a group have control of the
Corporation.

                                      -11 -

<PAGE>




                  9. "Exchange Act" means the "Securities Exchange Act of 1934,"
48 Stat. 881 (15 U.S.C. ss.78a et seq.) as the same has been or hereafter may be
amended from time to time.

                  10.  "Interested  stockholder,"  when used in reference to the
Corporation,  means any person (other than the  Corporation or any subsidiary of
the Corporation) that:

                           (1)  is the beneficial owner, directly or indirectly,
of 10% or more of the  voting  power  of the  outstanding  voting  stock  of the
Corporation; or

                           (2)   is an affiliate or associate of the Corporation
and at any time within the  five-year  period  immediately  prior to the date in
question was the beneficial owner, directly or indirectly, of 10% or more of the
voting power of the then outstanding  stock of the Corporation.  For the purpose
of determining  whether a person is an interested  stockholder  pursuant to this
subsection, the number of shares of voting stock of the Corporation deemed to be
outstanding  shall include shares deemed to be beneficially  owner by the person
through  application  of subsection 4. of this section but shall not include any
other unissued shares of voting stock of the  Corporation  which may be issuable
pursuant to any  agreement,  arrangement or  understanding,  or upon exercise of
conversion rights, warrants or options, or otherwise.

                  11. "Market  value," when used in reference to property of the
Corporation, means:

                           (1)     in the case of stock, on the principal United
States securities exchange registered under the Exchange Act on which that stock
is listed,  or, if that stock is not listed on any such  exchange,  the  highest
closing bid  quotation  with  respect to a share of that stock during the 30-day
period preceding the date in question on the National  Association of Securities
Dealers,  Inc. Automated  Quotations System, or any system then in use, or if no
such quotations are available,  the fair market value on the date in question of
a share of the  Corporation's  stock as  determined by the board of directors of
the Corporation in good faith; and

                           (2) in the case of property other than cash or stock,
the fair market value of
that property on the date in question as determined by the board of directors of
the Corporation in good faith.

                  12.      "Stock" means:

                           (1)    any stock or similar security, any certificate
of interest, any participation in any profit sharing agreement, any voting trust
certificate, or any certificate of deposit for stock; and

                           (2)      any security convertible,  with  or  without
consideration,  into stock, or any warrant, call or other option or privilege of
buying stock  without being bound to do so, or any other  security  carrying any
right to acquire, subscribe to or purchase stock.

                  13. "Stock  acquisition  date," with respect to any person and
the  Corporation,  means the date that that person first  becomes an  interested
stockholder of the Corporation.

                  14.   "Subsidiary"   of  the   Corporation   means  any  other
corporation  of which voting stock having a majority of the votes entitled to be
cast is owned, directly or indirectly, by the Corporation.

                                      -12 -

<PAGE>




                  15.  "Voting  stock"  means  shares  of  capital  stock of the
Corporation entitled to vote generally in the election of directors.

B.       Approval of Business Combinations.

         The Corporation  shall not engage in any business  combination with any
interested  stockholder of the  Corporation for a period of five years following
that interested stockholder's stock acquisition date unless:

         1.       the business combination is approved by the board of directors
of the Corporation  prior to that  interested  stockholder's  stock  acquisition
date.

         2. the business  combination is approved by the affirmative vote of the
holders of 80% of the voting  stock not  beneficially  owned by that  interested
stockholder at a meeting called for such purpose.

         3.      the business combination meets all of the following conditions:

                  (1) the aggregate  amount of the case and the market value, as
of the consummation  date, of  consideration  other than cash to be received per
share by holders of  outstanding  shares of common stock of the  Corporation  in
that business combination is at least equal to the higher of the following:

                           (a)      the  highest per  share price (including any
brokerage commissions, transfer taxes and soliciting dealers' fees) paid by that
interested  stockholder  for any  shares  of common  stock of the same  class or
series acquired by it (i) within the five-year period  immediately  prior to the
announcement date with respect to that business combination,  or (ii) within the
five-year  period  immediately  prior to, or in, the  transaction  in which that
interested  stockholder became an interested  stockholder,  whichever is higher;
plus, in either case, interested  stockholder became an interested  stockholder,
whichever is higher; plus, in either case, interest compounded annually from the
earliest date on which that highest per share acquisition price was paid through
the  consummation   date  at  the  rate  for  one-year  United  States  Treasury
obligations  from time to time in effect;  less the aggregate amount of any cash
dividends  paid,  and the market value of any dividends paid other than in cash,
per share of common  stock since that  earliest  date,  up to the amount of that
interest; and

                           (b)     the market value per share of common stock on
the  announcement  date with  respect to that  business  combination  or on that
interested  stockholder's  stock  acquisition  date,  whichever is higher;  plus
interest compounded annually from that date through the consummation date at the
rate for  one-year  United  States  Treasury  obligations  from  time to time in
effect;  less the aggregate  amount of any cash  dividends  paid, and the market
value of any dividends  paid other than in cash, per share of common stock since
that date, up to the amount of that interest;

                  (2) the  aggregate  amount of the cash and the market value as
of the  consummation  date of  consideration  other than cash to be received per
share by holders of  outstanding  shares of any class or series of stock,  other
than common stock,  of that resident  domestic  corporation is at least equal to
the highest of the following  (whether or not that  interested  stockholder  has
previously acquired any shares of that class or series of stock);


                                      -13 -

<PAGE>



                           (a)      the highest per share price  (including  any
brokerage commissions, transfer taxes and soliciting dealers' fees) paid by that
interested  stockholder for any shares of that class or series of stock acquired
by it (i) within the five-year period immediately prior to the announcement date
with respect to that business  combination,  or (ii) within the five-year period
immediately   prior  to,  or  in,  the  transaction  in  which  that  interested
stockholder  became an  interested  stockholder,  whichever is higher;  plus, in
either case,  interest  compounded  annually from the earliest date on which the
highest per share  acquisition  price was paid through the consummation  date at
the rate for one-year  United States Treasury  obligations  from time to time in
effect;  less the aggregate  amount of any cash  dividends  paid, and the market
value of any  dividends  paid  other  than in cash,  per share of that  class or
series of stock since that earliest date, up to the amount of that interest;

                           (b)      the highest preferential amount per share to
which the holders of shares of that class or series of stock are entitled in the
event of any liquidation, dissolution or winding up of the Corporation, plus the
aggregate  amount of any  dividends  declared or due to which those  holders are
entitled  prior to payment of  dividends  on some other class or series of stock
(unless the aggregate amount of those dividends is included in that preferential
amount); and

                           (c)      the market value per share of that class  or
series  of  stock  on the  announcement  date  with  respect  to  that  business
combination  or  on  that  interested   stockholder's  stock  acquisition  date,
whichever is higher;  plus interest  compounded  annually from that date through
the  consummation   date  at  the  rate  for  one-year  United  States  Treasury
obligations  from time to time in effect;  less the aggregate amount of any cash
dividends  paid,  and the market value of any dividends paid other than in cash,
per share of that class or series of stock since that date,  up to the amount of
that interest;

                  (3)  the   consideration  to  be  received  by  holders  of  a
particular class or series of outstanding  stock (including common stock) of the
Corporation  in that business  combination is in cash or in the same form as the
interested  stockholder has used to acquire the largest number of shares of that
class or series of stock previously acquired by it;

                  (4) the  holders  of all  outstanding  shares  of stock of the
Corporation not beneficially  owned by that interested  stockholder  immediately
prior to the  consummation of that business  combination are entitled to receive
in that business  combination  cash or other  consideration  for those shares in
compliance with paragraphs (1), (2) and (3) of this subsection; and

                  (5) after that interested stockholder's stock acquisition date
and prior the consummation date with respect to that business combination,  that
interested  stockholder  has not become the  beneficial  owner of any additional
shares of stock of the Corporation, except:

                           (a)      as part of the transaction which resulted in
that interested stockholder becoming an interested stockholder;

                           (b)    by virtue of proportionate stock splits, stock
dividends or other distributions of stock in respect of stock not constituting a
business combination;

                           (c)     through a business combination meeting all of
the conditions of paragraph (3) and this paragraph; or


                                      -14 -

<PAGE>



                           (d)   through purchase by that interested stockholder
at any price  which,  if that  price had been paid in an  otherwise  permissible
business combination,  the announcement date and consummation date of which were
the date of that purchase,  would have satisfied the  requirements of paragraphs
(1), (2) and (3) of this subsection.

         Exceptions.  The  provisions  of this Article XV shall not apply to any
Business  Combination approved by 66 2/3% of the whole Board of Directors of the
Corporation  at any time at which the person  involved  who  theretofore  was or
thereafter  became  an  interested   stockholder  was  not  such  an  interested
stockholder  or to any  business  combination  approved  by 66 2/3% of the whole
Board of Directors,  including a majority of the  Continuing  Directors,  at any
time at which the person involved was an interested stockholder.

         Evaluation of Business Combinations. In connection with the exercise of
its judgment in determining what is in the best interests of the Corporation and
of the  stockholders,  when  evaluating  a business  combination  or a tender or
exchange offer, the board of directors of the Corporation  shall, in addition to
considering  the adequacy of the amount to be paid in  connection  with any such
transaction,  consider all of the following  factors and any other factors which
it deems relevant: (i) the social and economic effects of the transaction on the
Corporation  and  its  subsidiaries,   employees,  depositors,  loan  and  other
customers,  creditors  and  other  elements  of the  communities  in  which  the
Corporation and its subsidiaries  operate or are located;  (ii) the business and
financial  condition and earnings  prospects of the acquiring  person or entity,
including,  but not  limited  to,  debt  service  and other  existing  financial
obligations,  financial  obligations  to be  incurred  in  connection  with  the
acquisition,  and other likely financial  obligations of the acquiring person or
entity,  and the possible effect of such conditions upon the Corporation and its
subsidiaries  and the other elements of the communities in which the Corporation
and  its  subsidiaries  operate  or  are  located;  and  (iii)  the  competence,
experience,  and  integrity of the  acquiring  person or entity and its or their
management.

                                   ARTICLE XVI

                Elimination of Directors' and Officers' Liability
                -------------------------------------------------

         Directors  and  officers  of the  Corporation  shall  have no  personal
liability to the Corporation or its  stockholders  for damages for breach of any
duty owed to the Corporation or its stockholders, provided that this Article XVI
shall not relieve a director or officer  from  liability  for any breach of duty
based upon an act or omission (i) in breach of the  director's or officer's duty
of loyalty to the  Corporation  or its  stockholders,  (ii) not in good faith or
involving  a knowing  violation  of law, or (iii)  resulting  in receipt by such
person of an improper personal benefit.  If the New Jersey Business  Corporation
Act is  amended  to  further  limit the  personal  liability  of  directors  and
officers, then such liability will be eliminated to the fullest extent permitted
under the law.

                                  ARTICLE XVII

                                 Indemnification
                                 ---------------

         A. Indemnification.  The Corporation shall indemnify any person who was
or is a party or is threatened to be made a party to any threatened,  pending or
completed  action,  suit or proceeding,  including actions by or in the right of
the  Corporation,  whether  civil,  criminal,  administrative,   arbitrative  or
investigative,  by reason of the fact  that  such  person is or was a  director,
officer, employee or agent

                                      -15 -

<PAGE>



of the Corporation or of any constituent corporation absorbed by the Corporation
in a  consolidation  or  merger,  or is or was  serving  at the  request  of the
Corporation as a director,  officer,  employee or agent of another  corporation,
partnership,  joint venture,  sole  proprietorship,  trust or other  enterprise,
against expenses (including attorneys' fees), judgements, fines and amounts paid
in settlement actually and reasonably incurred by such person in connection with
such action,  suit or proceeding to the full extent permissible under New Jersey
law.

         B. Advance  Payment.  The  Corporation  may pay in advance any expenses
(including  attorneys' fees) which may become subject to  indemnification  under
Section A of this Article XVII if the person receiving the payment undertakes in
writing to repay the same if it is ultimately determined that he is not entitled
to indemnification by the Corporation under New Jersey law.

         C.  Nonexclusive.  The  indemnification  and  advancement  of  expenses
provided by Sections A and B of this Article XVII or otherwise  granted pursuant
to New Jersey law shall not be  exclusive  of any other rights to which a person
may be entitled by law, bylaw, agreement, vote of stockholders, or disinterested
directors, or otherwise.

         D. Continuation.  The  indemnification  and advance payment provided by
Sections A and B shall continue as to a person who has ceased to hold a position
named in  paragraph  A of this  Article  XVII  and  shall  inure  to his  heirs,
executors and administrators.

         E. Insurance.  The  Corporation may purchase and maintain  insurance on
behalf of any person who holds or who has held any  position  named in Section A
of  this  Article  XVII,  against  any  liability  incurred  by him in any  such
position,  or arising out of his status as such,  whether or not the Corporation
would have power to indemnify him against such liability  under this Article and
New Jersey law.

         F. Savings Clause.  If this Article XVII or any portion hereof shall be
invalidated  on any  ground by any  court of  competent  jurisdiction,  then the
Corporation shall nevertheless indemnify each director,  officer,  employee, and
agent  of  the  Corporation  as  to  costs,  charges,  and  expenses  (including
attorneys' fees), judgments,  fines, and amounts paid in settlement with respect
to any action,  suit, or proceeding,  whether civil,  criminal,  administrative,
arbitrative  or  investigative,  including  an  action by or in the right of the
Corporation  to the full  extent  permitted  by any  applicable  portion of this
Article  XVII  that  shall  not have  been  invalidated  and to the full  extent
permitted by applicable law.

                                  ARTICLE XVIII

                               Amendment of Bylaws
                               -------------------

         In  furtherance  and  not in  limitation  of the  powers  conferred  by
statute,  the board of directors of the  Corporation is expressly  authorized to
make,  repeal,  alter, amend and rescind the bylaws of the Corporation by a vote
of  two-thirds  of the board of  directors  present at a legal  meeting  held in
accordance  with  the  provisions  of  the  bylaws.  Notwithstanding  any  other
provision  of  this   Certificate  or  the  bylaws  of  the   Corporation   (and
notwithstanding  the fact that some lesser  percentage may be specified by law),
the bylaws  shall not be made,  repealed,  altered,  amended or rescinded by the
stockholders  of the  Corporation  except by the vote of the holders of not less
than 80% of the  outstanding  shares  of the  capital  stock of the  Corporation
entitled to vote  generally in the election of  directors  (considered  for this
purpose as one  class)  cast at a meeting  of the  stockholders  called for that
purpose (provided that notice of such

                                      -16 -

<PAGE>



proposed adoption,  repeal,  alteration,  amendment or rescission is included in
the notice of such meeting), or, as set forth above, by the board of directors.

                                   ARTICLE XIX

                             Supermajority Provision
                             -----------------------

         Any  merger,   consolidation,   liquidation,   or  dissolution  of  the
Corporation or any action that would result in the sale or other  disposition of
all or  substantially  all of the assets of the  Corporation  shall  require the
affirmative  vote  of the  holders  of at  least  eighty  percent  (80%)  of the
outstanding  shares  of stock  of the  Corporation  eligible  to vote at a legal
meeting. This provision shall not apply to any transaction, and such transaction
shall  require only such  stockholder  vote, if any, as would be required by New
Jersey law,  if the  transaction  is approved by 66 2/3% of the entire  Board of
Directors of the Corporation, as in existence prior to the transaction.

                                   ARTICLE XX

                    Amendment of Certificate of Incorporation
                    -----------------------------------------

         The Corporation  reserves the right to repeal,  alter, amend or rescind
any  provision  contained  in this  Certificate  in the manner now or  hereafter
prescribed by law, and all rights  conferred on stockholders  herein are granted
subject to this reservation.  Notwithstanding the foregoing,  the provisions set
forth in Articles VIII, X, XI, XII, XIII,  XIV, XV, XVI,  XVII,  XVIII,  XIX and
this Article XX of this  Certificate  may not be repealed,  altered,  amended or
rescinded in any respect unless such action is approved by the affirmative  vote
of the holders of not less than 80% of the  outstanding  shares of capital stock
of the  Corporation  entitled to vote  generally  in the  election of  directors
(considered  for  this  purpose  as a single  class)  cast at a  meeting  of the
stockholders  called for that  purpose  (provided  that notice of such  proposed
adoption,  repeal,  alteration,  amendment or rescission is properly included in
the notice of such meeting).

                                      -17 -







                                  EXHIBIT 3(ii)


<PAGE>
                                     BYLAWS
                                       OF
                            RIDGEWOOD FINANCIAL, INC.


                             ARTICLE I - Home Office

         The home office of Ridgewood Financial,  Inc. (the "Corporation") shall
be located at 55 North Broad Street,  Ridgewood, in the County of Bergen, in the
State of New Jersey.  The Corporation may also have offices at such other places
within or without the State of New Jersey as the board of  directors  shall from
time to time determine.

                            ARTICLE II - Shareholders

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

         Section  2.  Annual  Meeting.  A  meeting  of the  shareholders  of the
Corporation  for the election of directors and for the  transaction of any other
business of the Corporation  shall be held annually at such date and time as the
board of directors may determine.

         Section 3. Special  Meetings.  Notwithstanding  any other  provision of
these  Bylaws,  any  action  required  to be taken or which  may be taken at any
annual or  special  meeting  of  shareholders  of the  Corporation  may be taken
without a meeting, as provided in the Certificate of Incorporation.

         Unless otherwise  required by law, special meetings of the stockholders
of the  Corporation for any purpose or purposes may be called at any time by the
board of directors of the Corporation,  by a committee of the board of directors
which has been duly  designated  by the board of directors  and whose powers and
authorities,  as provided in a  resolution  of the board of  directors or in the
Bylaws  of the  Corporation,  include  the  power  and  authority  to call  such
meetings, or by the president.

         Section 4. Conduct of Meetings.  Annual and special  meetings  shall be
conducted  in  accordance  with  rules and  procedures  adopted  by the board of
directors.

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



<PAGE>



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

         Section 7. Voting Lists. A list of  shareholders  shall be kept on file
at the home office of the  Corporation and shall be subject to inspection by any
shareholder,  for a proper  purpose and upon five days written  demand,  who has
been a shareholder of record for at least six months preceding his or her demand
or, any person holding at least 5% of the outstanding  shares,  or so authorized
in writing by the holders of at least 5% of the outstanding shares.

         Section  8.  Quorum.  A  majority  of  the  outstanding  shares  of the
Corporation  entitled  to  vote,  represented  in  person  or  by  proxy,  shall
constitute a quorum at a meeting of shareholders. If less than a majority of the
outstanding  shares is  represented  at a meeting,  a majority  of the shares so
represented  may adjourn the  meeting  from time to time,  subject to the notice
requirements of Section 5 of this Article II. At such adjourned meeting at which
a quorum shall be present or represented,  any business may be transacted  which
might  have  been  transacted  at  the  meeting  as  originally  notified.   The
shareholders  present at a duly  organized  meeting  may  continue  to  transact
business   until   adjournment,   notwithstanding   the   withdrawal  of  enough
shareholders to constitute less than a quorum.

         Section 9. Proxies. At all meetings of stockholders,  a stockholder may
vote  by  proxy  executed  by the  stockholder  in the  manner  provided  by the
Certificate  of  Incorporation.  Proxies  solicited on behalf of the  management
shall be  voted as  directed  by the  stockholder  or,  in the  absence  of such
direction, as determined by a majority of the board of directors. No proxy shall
be valid after eleven  months from the date of its  execution  unless  otherwise
provided in the proxy.

         Section 10. Voting.  At each election for directors,  every stockholder
entitled to vote at such  election  shall be entitled to one vote for each share
of stock held by him or her.  Directors shall be elected by a plurality of votes
of the  shares  present in person or  represented  by proxy at the  meeting  and
entitled to vote on the election of directors.  Unless otherwise provided in the
Certificate of Incorporation,  by statute,  or by these Bylaws, in matters other
than the election of  directors,  a majority of the shares  present in person or
represented  by proxy at a lawful  meeting  and  entitled to vote on the subject
matter, shall be sufficient to pass on a transaction or matter.

         Section 11. Voting of Shares in the Name of Two or More  Persons.  When
ownership of stock stands in the name of two or more persons,  in the absence of
written  directions to the  Corporation  to the contrary,  at any meeting of the
shareholders of the Corporation,  any one or more of such shareholders may cast,
in person or by proxy,  all votes to which such  ownership is  entitled.  In the
event an attempt is made to cast  conflicting  votes,  in person or by proxy, by
the several  persons in whose names shares of stock stand,  the vote or votes to
which  those  persons  are  entitled  shall be cast as directed by a majority of
those  holding  such and present in person or by proxy at such  meeting,  but no
votes shall be cast for such stock if a majority cannot agree.


                                       -2-

<PAGE>



         Section 12. Voting of Shares of Certain Holders. Shares standing in the
name of another corporation may be voted by any officer,  agent, or proxy as the
bylaws of such corporation may prescribe,  or, in the absence of such provision,
as the board of directors of such  corporation may determine.  Shares held by an
administrator,  executor,  guardian,  or conservator may be voted by him or her,
either in person or by proxy,  without a transfer of such shares into his or her
name.  Shares  standing  in the  name of a  trustee  may be voted by him or her,
either in person or by proxy,  but no trustee  shall be  entitled to vote shares
held by him or her  without a transfer  of shares  into his or her name.  Shares
standing  in the name of a receiver  may be voted by such  receiver,  and shares
held by or under the control of a receiver may be voted by such receiver without
the  transfer  into his or her name if  authority  to do so is  contained  in an
appropriate  order of the court or other public authority by which such receiver
was appointed.

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

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

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

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

         Section 14. Nominating Committee. The board of directors shall act as a
nominating  committee  for  selecting  the  management  nominees for election as
directors.  Except in the case of a nominee substituted as a result of the death
or other  incapacity of a management  nominee,  the nominating  committee  shall
deliver  written  nominations to the secretary at least twenty days prior to the
date of the annual meeting.  Provided such committee makes such nominations,  no
nominations for directors except those made by the nominating committee shall be
voted upon at the annual meeting unless other  nominations by  stockholders  are
made in writing and delivered to the secretary of the  Corporation in accordance
with the provisions of Article II, Section 15 of these Bylaws.


                                       -3-

<PAGE>




         Section  15.  Notice for  Nominations  and  Proposals.  Nominations  of
candidates for election as directors at any annual meeting of  stockholders  may
be made (a) by, or at the  direction of, a majority of the board of directors or
(b) by any  stockholder  entitled to vote at such annual  meeting.  Only persons
nominated in accordance  with the  procedures set forth in this Section 15 shall
be eligible for election as directors at an annual meeting.  Ballots bearing the
names of all the persons who have been nominated for election as directors at an
annual  meeting in accordance  with the  procedures set forth in this Section 15
shall be provided for use at the annual meeting.

         Nominations,  other than those made by or at the direction of the board
of  directors,  shall be made  pursuant  to  timely  notice  in  writing  to the
Secretary of the  Corporation  as set forth in this Section 15. To be timely,  a
stockholder's  notice  shall be  delivered  to, or mailed and  received  at, the
principal  office  of the  Corporation  not  less  than  60  days  prior  to the
anniversary date of the immediately  preceding annual meeting of stockholders of
the  Corporation;  provided,  however,  that with respect to the first scheduled
annual meeting,  notice by the  stockholder  must be so delivered or received no
later than the close of  business  on the tenth day  following  the day on which
notice of the date of the  scheduled  meeting  must be  delivered or received no
later  than the close of  business  on the fifth day  preceding  the date of the
meeting.  Such  stockholder's  notice shall set forth (a) as to each person whom
the  stockholder  proposes to nominate for election or re-election as a director
and as to the stockholder  giving the notice (i) the name, age, business address
and  residence  address  of  such  person,  (ii)  the  principal  occupation  or
employment of such person,  (iii) the class and number of shares of  Corporation
stock which are Beneficially Owned (as defined in Article XIV of the Certificate
of  Incorporation)  by such person on the date of such stockholder  notice,  and
(iv) any other  information  relating  to such  person  that is  required  to be
disclosed in  solicitations  of proxies with respect to nominees for election as
directors, pursuant to Regulation 14A under the Securities Exchange Act of 1934,
as amended (the  "Exchange  Act"),  including,  but not limited to,  information
required to be disclosed by Items 4, 5, 6 and 7 of Schedule 14A to be filed with
the  Securities  and Exchange  Commission  (or any  successors  of such items or
schedule);  and (b) as to the  stockholder  giving  the  notice (i) the name and
address, as they appear on the Corporation's  books, of such stockholder and any
other  stockholders known by such stockholder to be supporting such nominees and
(ii) the class and number of shares of Corporation  stock which are Beneficially
Owned by such  stockholder  on the date of such  stockholder  notice and, to the
extent  known,  by any  other  stockholders  known  by  such  stockholder  to be
supporting such nominees on the date of such stockholder  notice. At the request
of the board of directors,  any person nominated by, or at the direction of, the
Board for  election  as a director  at an annual  meeting  shall  furnish to the
Secretary  of the  Corporation  that  information  required to be set forth in a
stockholder's notice of nomination which pertains to the nominee.

         Proposals, other than those made by or at the direction of the board of
directors,  shall be made  pursuant to timely notice in writing to the Secretary
of the Corporation as set forth in this Section 15. For stockholder proposals to
be included in the  Corporation's  proxy materials,  the stockholder must comply
with all the timing and informational requirements of Rule 14a-8 of the Exchange
Act (or any successor  regulation).  With respect to stockholder proposals to be
considered  at the  annual  meeting  of  stockholders  but not  included  in the
Corporation's proxy materials,  the stockholder's  notice shall be delivered to,
or mailed and received at, the principal office of the Corporation not less than
60 days  prior  to the  anniversary  date of the  immediately  preceding  annual
meeting of stockholders of the Corporation.  Such stockholder's notice shall set
forth as to each  matter the  stockholder  proposes  to bring  before the annual
meeting (a) a brief description of the proposal desired to be brought before the
annual  meeting  and the  reasons  for  conducting  such  business at the annual
meeting, (b) the name and address, as they appear on the Corporation's books, of
the stockholder proposing such business and, to the extent known,

                                       -4-

<PAGE>



any other stockholders known by such stockholder to be supporting such proposal,
(c)  the  class  and  number  of  shares  of the  Corporation  stock  which  are
Beneficially  Owned by the  stockholder on the date of such  stockholder  notice
and, to the extent known, by any other stockholders known by such stockholder to
be supporting such proposal on the date of such stockholder  notice, and (d) any
financial  interest of the  stockholder  in such proposal  (other than interests
which all stockholders would have).

         The board of directors may reject any  nomination  by a stockholder  or
stockholder  proposal  not  timely  or  properly  made in  accordance  with  the
requirements  of this  Section 15. If the board of  directors,  or a  designated
committee thereof,  determines that the information  provided in a stockholder's
notice does not satisfy the informational requirements of this Section 15 in any
material respect, the Secretary of the Corporation shall notify such stockholder
of the deficiency in the notice.  The  stockholder  shall have an opportunity to
cure the deficiency by providing additional  information to the Secretary within
such  period  of time,  not to exceed  five  days from the date such  deficiency
notice is given to the stockholder,  as the board of directors or such committee
shall reasonably  determine.  If the deficiency is not cured within such period,
or if the board of directors or such committee  reasonably  determines  that the
additional  information  provided by the stockholder,  together with information
previously provided, does not satisfy the requirements of this Section 15 in any
material  respect,  then the board of  directors  may reject such  stockholder's
nomination  or  proposal.  The  Secretary  of the  Corporation  shall  notify  a
stockholder  in writing  whether his or her nomination or proposal has been made
in accordance with the time and  informational  requirements of this Section 15.
Notwithstanding the procedures set forth in this paragraph, if neither the board
of directors nor such committee makes a determination  as to the validity of any
nominations or proposals by a stockholder,  the presiding  officer of the annual
meeting shall determine and declare at the annual meeting whether the nomination
or proposal  was made in  accordance  with the terms of this  Section 15. If the
presiding  officer  determines  that  a  nomination  or  proposal  was  made  in
accordance  with the terms of this Section 15, he shall so declare at the annual
meeting and ballots  shall be provided  for use at the meeting  with  respect to
such nominee or proposal.  If the presiding officer determines that a nomination
or proposal  was not made in  accordance  with the terms of this  Section 15, he
shall so declare at the annual meeting and the defective  nomination or proposal
shall be disregarded.


                        ARTICLE III - Board of Directors

         Section 1. General Powers.  The business and affairs of the Corporation
shall be under the direction of its board of  directors.  The board of directors
may annually  elect a chairman of the board and one or more vice  chairmen  from
among its members and shall designate who will preside at its meetings.

         Section 2. Number,  Term and  Election.  The board of  directors  shall
initially  consist of nine  members and shall be divided  into three  classes as
nearly equal in number as  possible.  The members of each class shall be elected
for a term of three years and until their  successors  are elected or qualified.
The board of directors  shall be classified in accordance with the provisions of
the Corporation's Certificate of Incorporation. Directors are to be elected by a
plurality  of votes cast by the shares  entitled  to vote in the  election  at a
meeting of stockholders at which a quorum is present. The board of directors may
increase the number of members of the board of  directors  but in no event shall
the number of directors be increased in excess of 21.


                                       -5-

<PAGE>



         Section 3. Place of  Meeting.  All annual and  special  meetings of the
board of directors  shall be held at the principal  office of the Corporation or
at such other place within or outside the state in which the principal office of
the  Corporation  is  located as the board of  directors  may  determine  and as
designated in the notice of such meeting.

         Section  4.  Regular  Meetings.  A  regular  meeting  of the  board  of
directors  shall be held  without  other notice than this Bylaw at such time and
date as the board of directors may determine.

         Section 5. Special Meetings. Special meetings of the board of directors
may be  called  by or at  the  request  of the  president  or  one-third  of the
directors.  The  persons  authorized  to call  special  meetings of the board of
directors may fix any place,  within or outside the State of New Jersey,  as the
place for holding any special  meeting of the board of directors  called by such
persons.

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

         Section 6.  Notice of Special  Meeting.  Written  notice of at least 24
hours  regarding  any  special  meeting  of the  board  of  directors  or of any
committee  designated thereby shall be given to each director in accordance with
these Bylaws, although such notice may be waived by the director. The attendance
of such  director  at a  meeting  shall  constitute  a waiver  of notice of such
meeting,  except where a director  attends a meeting for the express  purpose of
objecting to the transaction of any business because the meeting is not lawfully
called or convened.  Neither the business to be  transacted  at, nor the purpose
of,  any  meeting  need be  specified  in the notice of waiver of notice of such
meeting.

         Section 7.  Quorum.  A majority  of the  number of  directors  fixed by
Section 2 of this Article III shall  constitute a quorum for the  transaction of
business  at any  meeting  of the  board of  directors,  but if less  than  such
majority  is present  at a meeting,  a majority  of the  directors  present  may
adjourn the meeting from time to time.  Notice of any adjourned meeting shall be
given in the same manner as prescribed by Section 6 of this Article III.

         Section 8. Manner of Acting.  The act of the majority of the  directors
present at a meeting at which a quorum is present  shall be the act of the board
of  directors,  unless a  greater  number is  prescribed  by these  Bylaws,  the
Certificate of Incorporation or the laws of New Jersey.

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

         Section 10. Resignation. Any director may resign at any time by sending
a  written  notice of such  resignation  to the home  office of the  Corporation
addressed to the president.  Unless otherwise specified,  such resignation shall
take effect upon receipt by the chairman of the board or the president.

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

                                       -6-

<PAGE>



directors  may be filled by  election  by the board of  directors  for a term of
office continuing only until the next election of directors by the shareholders.

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

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

         Section 14. Removal of Directors.  Directors of the  Corporation may be
removed only in accordance with the Corporation's Certificate of Incorporation.

         Section 15. Age  Limitation on Directors.  No person seventy (70) years
of age or older will be eligible  for  election,  re-election,  appointment,  or
reappointment  to the Board of  Directors.  The foregoing  limitation  shall not
apply to members of the Board of  Directors  who were  serving as members of the
Board of Directors of Ridgewood  Savings Bank of New Jersey,  as of November 30,
1992, who will be eligible for continuing re-election as members of the Board of
Directors of the Corporation.

         Section 16. Directors Emeritus. The Board of Directors may by a vote of
two-thirds of the directors present at any meeting appoint one or more Directors
Emeritus  to serve as  consultants  or  advisors  to the Board of  Directors.  A
Director  Emeritus shall have previously served as a director of the Corporation
or a successor  entity.  Each  Director  Emeritus  shall have the  privilege  of
attending all Board meetings and serving on Committees of the  Corporation,  and
shall be compensated in the same manner as other Directors.  Directors  Emeritus
shall not have the privilege to vote on any matter  concerning the  Corporation.
Directors  Emeritus  shall be  elected  to  serve a  one-year  term,  and may be
re-elected to future one year terms. The Board of Directors shall have the right
at any time, to terminate a Director Emeritus with or without cause.


                   ARTICLE IV - Executive And Other Committees

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

         Section  2.  Authority.  The  executive  committee,  when the  board of
directors is not in session, shall have and may exercise all of the authority of
the board of directors  except to the extent,  if any, that such authority shall
be limited by the resolution appointing the executive committee; and

                                       -7-

<PAGE>



except also that the  executive  committee  shall not have the  authority of the
board of  directors  with  reference  to:  the  declaration  of  dividends;  the
amendment  of  the  Certificate  of   Incorporation   or  these  Bylaws  of  the
Corporation,   or   recommending   to  the   shareholders   a  plan  of  merger,
consolidation,  or conversion;  the sale,  lease, or other disposition of all or
substantially  all of the property and assets of the Corporation  otherwise than
in the usual and regular course of its business; a voluntary  dissolution of the
Corporation;  a  revocation  of any  of the  foregoing;  or  the  approval  of a
transaction  in  which  any  member  of the  executive  committee,  directly  or
indirectly, has any material beneficial interest.

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

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

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

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

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

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

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


                                       -8-

<PAGE>



         Section 10. Other Committees.  The board of directors may by resolution
establish any other committee  composed of directors as they may determine to be
necessary or appropriate  for the conduct of the business of the Corporation and
may prescribe the duties,  constitution,  and procedures thereof.  The President
shall be appointed as a voting member of all  committees,  unless  prohibited by
law or regulation.


                              ARTICLE V - Officers

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

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

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

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

         Section 5.  Remuneration.  The  remuneration  of the officers  shall be
fixed from time to time by the board of directors,  by  employment  contracts or
otherwise.


               ARTICLE VI - Contracts, Loans, Checks, and Deposits

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


                                       -9-

<PAGE>



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

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

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


            ARTICLE VII - Certificates for Shares and Their Transfer

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

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

         Section 3. Payment for Shares.  No certificate  shall be issued for any
shares until such share is fully paid.

         Section  4. Form of  Payment  for  Shares.  The  consideration  for the
issuance of shares shall be paid in accordance with the provisions of New Jersey
law.

         Section 5. Stock Ledger.  The stock ledger of the Corporation  shall be
the only evidence as to who are the  stockholders  entitled to examine the stock
ledger,  the list  required  by Section 7 of  Article II of these  Bylaws or the
books of the  Corporation,  or to vote in person or by proxy at any  meeting  of
stockholders.

                                      -10-

<PAGE>



         Section 6. Lost  Certificates.  The board of directors may direct a new
certificate to be issued in place of any certificate  theretofore  issued by the
Corporation alleged to have been lost, stolen, or destroyed,  upon the making of
an affidavit of that fact by the person  claiming the certificate of stock to be
lost,  stolen,  or destroyed.  When authorizing such issue of a new certificate,
the board of directors may, in its  discretion  and as a condition  precedent to
the  issuance  thereof,  require the owner of such lost,  stolen,  or  destroyed
certificate, or his or her legal representative,  to give the Corporation a bond
in such sum as it may  direct as  indemnity  against  any claim that may be made
against the  Corporation  with respect to the  certificate  alleged to have been
lost, stolen, or destroyed.

         Section 7.  Beneficial  Owners.  The  Corporation  shall be entitled to
recognize the exclusive  right of a person  registered on its books as the owner
of shares to  receive  dividends,  and to vote as such  owner,  and shall not be
bound to recognize any equitable or other claim to or interest in such shares on
the part of any other person,  whether or not the Corporation shall have express
or other notice thereof, except as otherwise provided by law.

                    ARTICLE VIII - Fiscal Year; Annual Audit

         The  fiscal  year  of the  Corporation  shall  end on the  31st  day of
December of each year. The Corporation shall be subject to an annual audit as of
the end of its fiscal year by independent  public  accountants  appointed by and
responsible to the board of directors.

                             ARTICLE IX - Dividends

         Subject  only  to  the  terms  of  the  Corporation's   Certificate  of
Incorporation and applicable law, the board of directors may, from time to time,
declare and the  Corporation may pay,  dividends on its  outstanding  classes of
capital stock which are eligible for dividends.


                           ARTICLE X - Corporate Seal

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


                             ARTICLE XI - Amendments

         These  Bylaws may be amended  only as  specified  in the  Corporation's
Certificate of Incorporation.





                                      -11-









                                   EXHIBIT 5.1


<PAGE>
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                ATTORNEYS AT LAW
                               1301 K STREET, N.W.
                                 SUITE 700 EAST
                             WASHINGTON, D.C. 20005
                                 (202) 434-4660
                            FACSIMILE: (202) 434-4661

                                                     WRITER'S DIRECT DIAL NUMBER



August 26, 1998

Board of Directors
Ridgewood Financial, Inc.
55 North Broad Street
Ridgewood, New Jersey 07450

         Re:      Registration Statement Under the Securities Act of 1933
                  -------------------------------------------------------

Ladies and Gentlemen:

     This opinion is rendered in connection with the  Registration  Statement on
Form SB-2 to be filed with the  Securities  and  Exchange  Commission  under the
Securities Act of 1933 relating to the offer and sale of up to 1,616,095  shares
of common stock,  par value $0.10 per share (the "Common  Stock"),  of Ridgewood
Financial,  Inc.  (the  "Company"),  including  shares to be  issued to  certain
employee  benefit plans of the Company and its  subsidiary.  The Common Stock is
proposed to be issued pursuant to the Plan of Reorganization  and Stock Issuance
(the "Plan") of Ridgewood  Savings Bank of New Jersey,  (the "Savings  Bank") in
connection  with the Savings  Bank's  reorganization  from a mutual savings bank
form  of  organization  to  a  mutual  savings  bank  holding  company  form  of
organization,  whereby  the  Savings  Bank will  convert  to the  stock  form of
organization  and become a wholly owned  subsidiary  of the Company,  the mutual
savings bank holding company,  Ridgewood  Financial,  MHC (in organization) (the
"MHC"), will own a majority of the shares of the Company,  and a minority of the
shares  of  the  Company  are  to  be  offered  and  sold  to  the  public  (the
"Reorganization").  As special  counsel  to the  Savings  Bank,  the MHC and the
Company, we have reviewed the corporate proceedings relating to the Plan and the
Reorganization  and such other legal matters as we have deemed  appropriate  for
the purpose of rendering this opinion.

     Based on the  foregoing,  we are of the  opinion  that the shares of Common
Stock of the Company covered by the aforesaid  Registration Statement will, when
issued in accordance  with the terms of the Plan against full payment  therefor,
be validly issued, fully paid, and non- assessable shares of Common Stock of the
Company.

     We assume no  obligation  to advise you of changes  that may  hereafter  be
brought to our attention.


<PAGE>

Board of Directors
August 26, 1998
Page Two


     We hereby  consent to the use of this  opinion and to the  reference to our
firm   appearing  in  the   Company's   Prospectus   under  the  headings   "The
Reorganization - Federal and State Tax Consequences of the  Reorganization"  and
"Legal and Tax Opinions." We also consent to any references to our legal opinion
referred to under the aforementioned headings in the Prospectus.



                                         Very truly yours,


                                         /s/MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                         ---------------------------------------
                                         MALIZIA, SPIDI, SLOANE & FISCH, P.C.







                                   EXHIBIT 8.1


<PAGE>
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                ATTORNEYS AT LAW
                               1301 K STREET, N.W.
                                 SUITE 700 EAST
                             WASHINGTON, D.C. 20005
                                 (202) 434-4660
                            FACSIMILE: (202) 434-4661

                                                    WRITERS'S DIRECT DIAL NUMBER


August 25, 1998

Board of Directors
Ridgewood Savings Bank of New Jersey
531 North Maple Avenue
Ridgewood, New Jersey  07450

Dear Board Members:

         In accordance with your request,  set forth herein below is the opinion
of this firm regarding  certain federal income tax  consequences of the proposed
reorganization  of Ridgewood  Savings Bank of New Jersey (the "Bank") from a New
Jersey-chartered  mutual  savings  bank into a New Jersey  mutual  savings  bank
holding company (the "Mutual Holding Company"), the formation of a capital stock
corporation as a majority-owned subsidiary of Mutual Holding Company (the "Stock
Holding  Company"),  and the  conversion of the Bank to a New Jersey-  chartered
stock  savings  bank  successor  to the Bank (the  "Reorganization")  which will
subsequently  become the  wholly-owned  subsidiary of the Stock Holding  Company
pursuant to the Plan of  Reorganization  and Stock  Issuance from a State Mutual
Savings Bank to a State Mutual Savings Bank Holding Company adopted by the Board
of  Directors of the Bank on June 22, 1998 (the "Plan of  Reorganization").  The
Reorganization  and its component and related  transactions are described in the
Plan of  Reorganization.  We are rendering this opinion pursuant to Section 5.H.
of the Plan of Reorganization.  As used in this letter,  "Mutual Bank" refers to
the Bank before the Reorganization and "Stock Bank" refers to the Bank after the
Reorganization.  All other capitalized terms used but not defined in this letter
shall have the meanings assigned to them in the Plan of Reorganization.

         The  Reorganization   will  be  effected,   pursuant  to  the  Plan  of
Reorganization,  as follows:  (i) Mutual Bank will  organize the Mutual  Holding
Company  which will  initially  be  organized  in stock form and exist as Mutual
Bank's  wholly-owned  subsidiary;  (ii) Mutual Holding Company will organize the
Stock  Holding  Company under New Jersey law as a wholly owned  subsidiary;  and
(iii)  Mutual  Holding  Company  will also  organize an interim New Jersey stock
savings  bank  as  its  wholly-owned  subsidiary   ("Interim").   The  following
transactions will then occur simultaneously:  (iv) Mutual Bank will exchange its
charter for a New Jersey stock  savings  bank  charter and thereby  become Stock
Bank  (the  "Conversion");  (v) the  Mutual  Holding  Company  will  cancel  its
outstanding  stock and exchange its charter for a New Jersey mutual savings bank
holding company  charter and thereby become the "Mutual  Holding  Company;" (vi)
Interim will merge with and into Stock Bank with Stock Bank being the  surviving
institution; and (vii) the initially issued shares of common stock of Stock Bank
(which will be constructively


<PAGE>

Board of Directors
August 25, 1998
Page 2

received by former  Mutual Bank  members  when  Mutual Bank  becomes  Stock Bank
pursuant to step (iv) will be issued to the Mutual  Holding  Company in exchange
for membership  interests in the Mutual Holding Company (the  "Exchange").  As a
result of these transactions,  (a) Stock Bank will be a wholly-owned  subsidiary
of the  Mutual  Holding  Company,  (b)  Stock  Holding  Company  will  also be a
wholly-owned  subsidiary  of the  Mutual  Holding  Company,  and (c) the  former
members of Mutual  Bank will own  membership  interests  in the  Mutual  Holding
Company.  Finally,  the  Mutual  Holding  Company  will  transfer  100%  of  the
outstanding  stock of Stock Bank into Stock Holding  Company,  making Stock Bank
the wholly-owned subsidiary of Stock Holding Company.

         The Stock Holding  Company may in the future offer for sale up to 49.9%
of its common stock,  with priority  subscription  rights  granted in descending
order to certain  depositors  in the Mutual  Bank,  to  certain  employee  stock
benefit  plans of the Stock  Bank,  to other  members of the Mutual  Bank and to
certain members of the general public. Although the Stock Holding Company may in
the future sell its common stock, the Stock Holding Company will always remain a
majority-owned subsidiary of the Mutual Holding Company.

         In connection with the opinions  expressed  below, we have examined and
relied upon  originals,  or copies  certified  or  otherwise  identified  to our
satisfaction, of the Plan of Reorganization and of such corporate records of the
parties  to the  Reorganization  as we have  deemed  appropriate.  We have  also
relied,  without  independent  verification,  upon the representations of Mutual
Bank  included  in the letter  dated  August 24,  1998 from this law firm to the
Internal  Revenue Service (the "Service")  requesting  certain rulings as to the
federal income tax treatment of the Reorganization  (the "Ruling  Request").  We
have  assumed  that such  representations  are true and that the  parties to the
Reorganization  will  act in  accordance  with the  Plan of  Reorganization.  In
addition,  we have made such investigations of law as we have deemed appropriate
to form a basis for the opinions expressed below.

         Based on and  subject  to the  foregoing,  it is our  opinion  that for
federal income tax purposes, under current law -

         (a) With regard to the Conversion:

         (1) the  Conversion  will  constitute a  reorganization  under  section
368(a)(1)(F) of the Internal  Revenue Code of 1986, as amended (the Code"),  and
the Bank (in either its status as Mutual Bank or Stock Bank) will  recognize  no
gain or loss as a result of the Conversion;

         (2) The  basis  of each  asset  of  Mutual  Bank  held  by  Stock  Bank
immediately  after the  Conversion  will be the same as Mutual  Bank's basis for
such asset immediately prior to the Conversion;



<PAGE>

Board of Directors
August 25, 1998
Page 3

         (3) the holding  period of each asset of Mutual Bank held by Stock Bank
immediately after the Conversion will include the period during which such asset
was held by Mutual Bank prior to the Conversion:

         (4) for purposes of Code section 381(b),  Stock Bank will be treated as
if there had been no reorganization  and,  accordingly,  the taxable year of the
Mutual Bank will not end on the  effective  date of the  Conversion  and the tax
attributes of Mutual Bank (subject to  application of Code sections 381, 382 and
384) will be taken  into  account  by Stock  Bank as if the  Conversion  had not
occurred;

         (5) Mutual  Bank's  members  will  recognize no gain or loss upon their
constructive receipt of shares of Stock Bank common stock solely in exchange for
their mutual interest (i.e., liquidation and voting rights) in Mutual Bank;

         (6) no gain or loss will be  recognized  by members of Mutual Bank upon
the  issuance to them of  deposits  in Stock Bank in the same dollar  amount and
upon the same terms as their deposits in Mutual Bank;

         (b) With regard to the Exchange:

         (7) the  Exchange  will  qualify as an exchange  of property  for stock
under Code section 351;

         (8) the  initial  shareholders  of Stock Bank (the  former  Mutual Bank
members) will  recognize no gain or loss upon the  constructive  transfer to the
Mutual  Holding   Company  of  the  shares  of  Stock  Bank  common  stock  they
constructively receive in the Conversion in exchange for mutual interests (i.e.,
liquidation and voting rights) in the Mutual Holding Company;

         (9) the Mutual Holding  Company will recognize no gain or loss upon its
receipt  from the  initial  shareholders  of Stock  Bank of shares of Stock Bank
common stock in exchange for interests in the Mutual Holding Company;

         (c) With regard to the Mutual Holding Company's transfer of 100% of the
common stock of Stock Bank to Stock Holding Company:

         (10) the Stock Holding  Company will recognize no gain or loss upon its
receipt  of 100% of the  common  stock of Stock  Bank  from the  Mutual  Holding
Company;

         (11) the Stock  Holding  Company's  basis for each  share of Stock Bank
common stock  received from Mutual  Holding  Company will be equal to the Mutual
Holding  Company's basis in such share of common stock  transferred to the Stock
Holding Company;



<PAGE>

Board of Directors
August 25, 1998
Page 4

         (12) the Mutual Holding Company will recognize no gain or loss upon its
transfer of 100% of the common stock of Stock Bank to the Stock Holding Company;
and

         This opinion is given solely for the benefit of the parties to the Plan
of Reorganization,  the shareholders of Stock Holding Company and the members of
the Mutual Bank on the effective date of the  Conversion,  and may not be relied
upon by any other  party or entity or referred  to in any  document  without our
express written consent.  We consent to the filing of this opinion as an exhibit
to (i) the  Registration  Statement on Form SB-2 to be filed with the Securities
and Exchange  Commission  on behalf of the Stock  Holding  Company,  and (i) the
regulatory  applications which are required to be filed with the Commissioner of
Banking of the State of New Jersey,  the Federal Deposit Insurance  Corporation,
and the Board of Governors of the Federal Reserve System.

                                         Very truly yours,


                                         /s/MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                         ---------------------------------------
                                         MALIZIA, SPIDI, SLOANE & FISCH, P.C.






                                   EXHIBIT 8.2


<PAGE>
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                ATTORNEYS AT LAW
                               1301 K STREET, N.W.
                                 SUITE 700 EAST
                             WASHINGTON, D.C. 20005
                                 (202) 434-4660
                            FACSIMILE: (202) 434-4661

                                                    WRITERS'S DIRECT DIAL NUMBER



August 25, 1998

Board of Directors
Ridgewood Savings Bank of New Jersey
531 North Maple Avenue
Ridgewood, New Jersey  07450

         Re:  New Jersey Tax Consequences of Plan of Reorganization
              -----------------------------------------------------

Dear Board Members:

         You have asked us to give certain limited opinions as to the New Jersey
income tax consequences of the Plan of Reorganization  and Stock Issuance from a
State  Mutual  Savings Bank to a State  Mutual  Savings Bank Holding  Company of
Ridgewood Savings Bank of New Jersey (herein, the "Plan"). The capitalized terms
used in this letter, but not otherwise defined herein, have the same definitions
provided to such terms in the Plan.

         Under the Plan: (i) Ridgewood  Savings Bank of New Jersey ("Bank") will
form Mutual Holding Company ("MHC") as a wholly owned  subsidiary;  (ii) the MHC
will then form Stock Holding Company as a wholly owned subsidiary; (iii) the MHC
will also organize a New Jersey  interim stock  savings bank  ("Interim");  (iv)
Bank will  convert from a New Jersey  mutual  savings bank to a New Jersey stock
savings bank, with the Members of Bank constructively receiving all of the stock
of the Stock Bank; (v) Interim will merge with and into the Stock Bank, with the
said Members  receiving all of the mutual interests in MHC in exchange for their
constructively  held stock in Stock Bank;  (vi) in a separate  transaction,  MHC
will transfer  100% of the common stock of Stock Bank to Stock Holding  Company;
and (vii) the Stock  Holding  Company will offer up to 49.9% of its common stock
pursuant to the Plan.

         Based on the foregoing,  it is our opinion that for purposes of the New
Jersey corporate income tax:

         1. The Bank (in  either  its  status as a mutual or stock  institution)
will  recognize  no gain or loss as a result of its  conversion  from  mutual to
stock.

         2. Mutual Bank's  depositors  will recognize no gain or loss upon their
constructive  receipt of shares of Stock Bank's  common stock solely in exchange
for their mutual interest (i.e., liquidation and voting rights) in Mutual Bank.



<PAGE>

Ridgewood Savings Bank of New Jersey
August 25, 1998
Page 2

         3. The  initial  shareholders  of Stock Bank (the  former  Mutual  Bank
depositors)  will  recognize no gain or loss upon the transfer to the MHC of the
shares of Stock Bank common stock they constructively received in the Conversion
in exchange for mutual  interests  (i.e.,  liquidation and voting rights) in the
MHC.

         This  opinion  is  limited  to the effect of the income tax laws of the
State of New Jersey and to the  specific  conclusions  set forth  above,  and no
other   opinions  are   expressed  or  implied.   Changes  to  the  law  or  its
interpretation  that we have  relied upon may be applied  retroactively  and may
affect the opinion expressed herein.

         This opinion is given solely for the benefit of the parties to the Plan
and the  shareholders  of Stock  Bank and may not be  relied  upon by any  other
person or entity or referred  to in any  document  without  our express  written
consent.  We  consent  to the  filing of this  opinion  as an exhibit to (i) the
Registration Statement on Form SB-2 to be filed with the Securities and Exchange
Commission  on behalf  of the  Stock  Holding  Company,  and (i) the  regulatory
applications  which are required to be filed with the Commissioner of Banking of
the State of New Jersey,  the Federal  Deposit  Insurance  Corporation,  and the
Board of Governors of the Federal Reserve System.

                                         Sincerely,


                                         /s/Malizia, Spidi, Sloane & Fisch, P.C.
                                         ---------------------------------------
                                         Malizia, Spidi, Sloane & Fisch, P.C.










                                   EXHIBIT 8.3


<PAGE>
                            [FINPRO, INC. LETTERHEAD]

August 25, 1998

Board of Directors
Ridgewood Financial, Inc.
Ridgewood Savings Bank of New Jersey
531 North Maple Avenue
Ridgewood, New Jersey 07450

Dear Board Members:

All  capitalized  terms not  otherwise  defined in this letter have the meanings
given such  terms in the Plan of  Reorganization  from  Mutual  Savings  Bank to
Mutual Holding Company and Stock Issuance Plan (the "Plan") adopted by the Board
of Directors of Ridgewood  Savings Bank of New Jersey (the "Bank"),  whereby the
Bank will  reorganize  into the Mutual Holding  Company form of  organization by
converting  from a New  Jersey  chartered  mutual  savings  bank to a New Jersey
chartered  stock  savings  bank and  issuing  100% of its stock to a middle tier
stock holding  company ("Mid Tier Company") and the Mid Tier Company  issuing in
excess of 50% of its  outstanding  capital  stock to the  Company so long as the
Mutual Holding Company remains in the mutual form.

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

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

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

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

                                              Very truly yours,

                                              FinPro, Inc.

                                              /s/ Donald J. Musso
                                              ----------------------------------
                                              Donald J. Musso
                                              President




                                  EXHIBIT 10.1


<PAGE>
                              EMPLOYMENT AGREEMENT


         THIS AGREEMENT, is entered into this 22nd day of June 1998, ("Effective
Date") by and  between  Ridgewood  Savings  Bank of New Jersey,  Ridgewood,  New
Jersey (the "Savings Bank") and Susan E. Naruk (the "Executive").

                                   WITNESSETH

         WHEREAS, the Executive has heretofore been employed by the Savings Bank
as the President and Chief Executive Officer and is experienced in all phases of
the business of the Savings Bank; and

         WHEREAS,  the  Savings  Bank  desires to be ensured of the  Executive's
continued active participation in the business of the Savings Bank; and

         WHEREAS,  in order to induce the  Executive  to remain in the employ of
the Savings Bank and in consideration  of the Executive's  agreeing to remain in
the employ of the Savings  Bank,  the parties  desire to specify the  continuing
employment relationship between the Savings Bank and the Executive;

         NOW  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements herein contained, the parties hereby agree as follows:

         1.  Employment.  The Savings Bank hereby  employs the  Executive in the
capacity of President and Chief Executive Officer.  The Executive hereby accepts
said employment and agrees to render such administrative and management services
to the Savings Bank and to any to-be-formed parent holding company ("Parent") as
are currently rendered and as are customarily performed by persons situated in a
similar  executive  capacity.  The  Executive  shall promote the business of the
Savings Bank and Parent. The Executive's other duties shall be such as the Board
of Directors for the Savings Bank (the "Board of Directors" or "Board") may from
time to time  reasonably  direct,  including  normal duties as an officer of the
Savings Bank.

         2. Term of Employment.  The term of employment of Executive  under this
Agreement  shall be for the period  commencing on the Effective  Date and ending
thirty-six (36) months thereafter  ("Term").  Additionally,  on, or before, each
annual  anniversary  date from the Effective Date, the Term of employment  under
this Agreement shall be extended for up to an additional  period beyond the then
effective  expiration date upon a  determination  and resolution of the Board of
Directors  that the  performance of the Executive has met the  requirements  and
standards of the Board,  and that the Term of such Agreement  shall be extended.
References  herein to the Term of this Agreement shall refer both to the initial
term and successive terms.




<PAGE>



         3.    Compensation, Benefits and Expenses.

               (a) Base Salary.  The Savings Bank shall  compensate  and pay the
Executive during the Term of this Agreement a minimum base salary at the rate of
$157,500 per annum ("Base  Salary"),  payable in cash not less  frequently  than
monthly;  provided,  that the rate of such salary shall be reviewed by the Board
of Directors not less often than annually,  and the Executive  shall be entitled
to receive increases at such percentages or in such amounts as determined by the
Board of Directors. The base salary may not be decreased without the Executive's
express written consent.

               (b)  Discretionary  Bonus.  The  Executive  shall be  entitled to
participate in an equitable manner with all other senior management employees of
the Savings Bank in discretionary bonuses that may be authorized and declared by
the Board of Directors to its senior management executives from time to time. No
other  compensation  provided for in this Agreement shall be deemed a substitute
for the Executive's right to participate in such discretionary  bonuses when and
as declared by the Board.

               (c)  Participation in Benefit and Retirement Plans. The Executive
shall be entitled to  participate in and receive the benefits of any plan of the
Savings Bank which may be or may become applicable to senior management relating
to pension or other retirement benefit plans,  profit-sharing,  stock options or
incentive plans, or other plans,  benefits and privileges given to employees and
executives of the Savings Bank, to the extent  commensurate with her then duties
and responsibilities, as fixed by the Board of Directors of the Savings Bank.

               (d)  Participation in Medical Plans and Insurance  Policies.  The
Executive  shall be entitled to  participate  in and receive the benefits of any
plan or policy of the  Savings  Bank  which may be or may become  applicable  to
senior  management  relating to life insurance,  short and long term disability,
medical,  dental,  eye-care,  prescription drugs or medical reimbursement plans.
Additionally,  Executive's  dependent family shall be eligible to participate in
medical and dental  insurance plans sponsored by the Savings Bank or Parent with
the cost of such premiums paid by the Savings Bank.

               (e) Vacations and Sick Leave.  The Executive shall be entitled to
paid annual vacation leave in accordance  with the policies as established  from
time to time by the  Board of  Directors,  which  shall in no event be less than
four weeks per annum.  The  Executive  shall also be  entitled to an annual sick
leave benefit as established by the Board for senior management employees of the
Savings  Bank.  The  Executive  shall not be entitled to receive any  additional
compensation from the Savings Bank for failure to take a vacation or sick leave,
nor shall she be able to accumulate  unused vacation or sick leave from one year
to the next, except to the extent authorized by the Board of Directors.

               (f) Expenses.  The Savings Bank shall  reimburse the Executive or
otherwise  provide  for or pay  for  all  reasonable  expenses  incurred  by the
Executive in furtherance  of, or in connection  with the business of the Savings
Bank, including, but not by way of limitation,

                                        2

<PAGE>



automobile and traveling expenses,  and all reasonable  entertainment  expenses,
subject  to  such  reasonable  documentation  and  other  limitations  as may be
established  by the Board of Directors of the Savings Bank. If such expenses are
paid in the first  instance by the Executive,  the Savings Bank shall  reimburse
the Executive therefor.

               (g)  Changes in  Benefits.  The  Savings  Bank shall not make any
changes in such plans,  benefits or privileges  previously  described in Section
3(c),  (d) and (e)  which  would  adversely  affect  the  Executive's  rights or
benefits thereunder,  unless such change occurs pursuant to a program applicable
to all  executive  officers  of the  Savings  Bank  and  does  not  result  in a
proportionately  greater  adverse  change in the rights of, or benefits  to, the
Executive  as compared  with any other  executive  officer of the Savings  Bank.
Nothing paid to Executive  under any plan or arrangement  presently in effect or
made available in the future shall be deemed to be in lieu of the salary payable
to Executive pursuant to Section 3(a) hereof.

         4.    Loyalty; Noncompetition.

               (a) The Executive shall devote her full time and attention to the
performance  of her  employment  under  this  Agreement.  During the term of the
Executive's  employment under this Agreement,  the Executive shall not engage in
any business or activity  contrary to the  business  affairs or interests of the
Savings Bank or Parent.

               (b)  Nothing  contained  in this  Section  4 shall be  deemed  to
prevent or limit the right of Executive to invest in the capital  stock or other
securities of any business  dissimilar  from that of the Savings Bank or Parent,
or, solely as a passive or minority investor, in any business.

               (c)  Executive  hereby  agrees  that  for a  period  of one  year
following Executive's  voluntary  termination of employment,  absent a Change in
Control  of the Bank,  Employee  shall  not  engage  in  providing  professional
services  or  enter  into  employment  as  an  employee,  director,  consultant,
representative,  or similar  relationship to any financial  services  enterprise
(including  but not  limited to a savings  and loan  association,  bank,  credit
union,  or insurance  company)  whereby the Executive  will have a work location
within  seven  miles  of any  office  of the  Bank  existing  as of the  date of
termination of employment of the Executive. This limitation on future activities
shall  not  affect  the  payment  of  previously   vested   benefits  under  the
compensation  and  benefit  plans of the  Bank or for  compensation  payable  in
accordance with Section 9 of the Agreement.

         5. Standards.  During the term of this  Agreement,  the Executive shall
perform her duties in  accordance  with such  reasonable  standards  expected of
executives with comparable  positions in comparable  organizations and as may be
established from time to time by the Board of Directors.



                                        3

<PAGE>



         6.  Termination and Termination  Pay. The Executive's  employment under
this Agreement shall be terminated upon any of the following occurrences:

               (a) The death of the Executive during the term of this Agreement,
in  which  event  the  Executive's  estate  shall be  entitled  to  receive  the
compensation due the Executive  through the last day of the third calendar month
following the date of the Executive's death.

               (b)  The  Board  of  Directors  may  terminate  the   Executive's
employment at any time, but any termination by the Board of Directors other than
termination  for Just  Cause,  shall  not  prejudice  the  Executive's  right to
compensation or other benefits under the Agreement.  The Executive shall have no
right to receive compensation or other benefits for any period after termination
for Just Cause. The Board may within its sole discretion,  acting in good faith,
terminate  the  Executive  for  Just  Cause  and  shall  notify  such  Executive
accordingly.  Termination for "Just Cause" shall include  termination because of
the Executive's personal dishonesty, incompetence, willful misconduct, breach of
fiduciary duty involving personal profit,  intentional failure to perform stated
duties,  willful  violation of any law, rule or  regulation  (other than traffic
violations or similar  offenses) or final  cease-and-desist  order,  or material
breach of any provision of the Agreement.

               (c) Except as provided pursuant to Section 9 hereof, in the event
Executive's  employment  under  this  Agreement  is  terminated  by the Board of
Directors without Just Cause, the Savings Bank shall be obligated to continue to
pay the Executive the salary provided pursuant to Section 3(a) herein, up to the
date of termination of the remaining Term of this Agreement, but in no event for
a period of less than twelve  months,  and the cost of Executive  obtaining  all
health,  life,  disability,  and other  benefits  which the  Executive  would be
eligible  to  participate  in through  such date based upon the  benefit  levels
substantially equal to those being provided Executive at the date of termination
of employment.

               (d) The voluntary termination by the Executive during the term of
this  Agreement  with the delivery of no less than 60 days written notice to the
Board of  Directors,  other than  pursuant  to Section  9(b),  in which case the
Executive shall be entitled to receive only the compensation, vested rights, and
all employee benefits up to the date of such termination.

         7.  Regulatory  Exclusions.  Notwithstanding  anything  herein  to  the
contrary,  any payments  made to the  Executive  pursuant to the  Agreement,  or
otherwise,  shall be  subject to and  conditioned  upon  compliance  with 12 USC
ss.1828(k) and any regulations promulgated thereunder.

         8. Disability.  If the Executive shall become disabled or incapacitated
to the extent that she is unable to perform her duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of  Directors,  Executive  shall  nevertheless  continue to
receive the compensation and benefits provided under the terms of this Agreement
as follows: 100% of such compensation and benefits for a period of 6 months, but
not exceeding the remaining  term of the  Agreement,  and 50%  thereafter for an
additional

                                        4

<PAGE>



six month period,  not exceeding  the remaing Term.  Such benefits  noted herein
shall be reduced by any benefits otherwise provided to the Executive during such
period  under the  provisions  of  disability  insurance  coverage in effect for
Savings  Bank  employees.  Thereafter,  Executive  shall be  eligible to receive
benefits  provided  by the  Savings  Bank  under the  provisions  of  disability
insurance  coverage in effect for Savings  Bank  employees.  Upon  returning  to
active full-time  employment,  the Executive's full compensation as set forth in
this  Agreement  shall  be  reinstated  as of the date of  commencement  of such
activities.  In the event that the  Executive  returns to active  employment  on
other than a full-time  basis,  then her  compensation  (as set forth in Section
3(a) of this Agreement) shall be reduced in proportion to the time spent in said
employment, or as shall otherwise be agreed to by the parties.

         9.    Change in Control.

               (a) Notwithstanding any provision herein to the contrary,  in the
event of the involuntary  termination of Executive's  employment during the term
of this Agreement following any Change in Control of the Savings Bank or Parent,
or within 24 months  thereafter  of such Change in  Control,  absent Just Cause,
Executive  shall be paid an  amount  equal to the  product  of 2.999  times  the
Executive's  "base  amount" as defined in  Section  280G(b)(3)  of the  Internal
Revenue  Code of 1986,  as amended  (the  "Code")  and  regulations  promulgated
thereunder.  Said sum shall be paid, at the option of  Executive,  either in one
(1) lump sum  within  thirty  (30) days of such  termination  of  service  or in
periodic  payments  over  the  next  36  months  or the  remaining  term of this
Agreement,  whichever  is  less,  as if  Executive's  employment  had  not  been
terminated,  and such  payments  shall be in lieu of any other  future  payments
which the  Executive  would be otherwise  entitled to receive under Section 6 of
this  Agreement.  Further,  such Employee and  dependents  shall  continue to be
eligible to  participate  in the life  insurance  and  medical/dental  insurance
reimbursement program maintained by the Savings Bank or its successor entity for
a period of not less than 36 months  following  termination  of  employment  and
continue to have such costs for  enrollment  and benefits  coverages paid by the
Savings Bank or Parent. Notwithstanding the forgoing, all sums payable hereunder
shall be reduced in such manner and to such extent so that no such payments made
hereunder when aggregated with all other payments to be made to the Executive by
the Savings Bank or the Parent shall be deemed an "excess parachute  payment" in
accordance  with  Section  280G of the Code and be  subject  to the  excise  tax
provided at Section  4999(a) of the Code.  The term  "Change in  Control"  shall
refer to (i) the control of voting proxies  whether  related to  stockholders or
mutual  members by any person,  other than the Board of Directors of the Savings
Bank, to direct more than 25% of the outstanding  votes of the Savings Bank, the
control of the election of a majority of the Savings  Bank's  directors,  or the
exercise  of a  controlling  influence  over the  management  or policies of the
Savings Bank by any person or by persons acting as a group within the meaning of
Section  13(d) of the  Exchange  Act,  (ii) an event  whereby the FDIC,  the New
Jersey Department of Banking  ("Department") or any other department,  agency or
quasi-agency of the federal government cause or bring about, without the consent
of the Savings Bank, a change in the corporate  structure or organization of the
Savings  Bank;  (iii) an event  whereby the FDIC,  the  Department  or any other
agency or quasi-agency of the federal  government cause or bring about,  without
the  consent of the Savings  Bank,  a taxation or  involuntary  distribution  of
retained  earnings  or  proceeds  from the  sale of  securities  to  depositors,
borrowers, any government

                                        5

<PAGE>



agency or organization or civic or charitable organization;  or (iv) a merger or
other business combination between the Savings Bank and another corporate entity
whereby  the Savings  Bank is not the  surviving  entity.  In the event that the
Savings Bank shall  convert in the future from  mutual-to-stock  form,  the term
"Change in  Control"  shall  also  refer to: (i) the sale of all,  or a material
portion,  of the assets of the Savings  Bank or the  Parent;  (ii) the merger or
recapitalization  of the Savings Bank or the Parent  whereby the Savings Bank or
the Parent is not the surviving entity; (iii) a change in control of the Savings
Bank or the Parent,  as otherwise  defined or determined by the Department,  the
FDIC, the Federal Reserve Board or regulations  promulgated by such agencies; or
(iv) the  acquisition,  directly  or  indirectly,  of the  beneficial  ownership
(within  the  meaning  of  that  term  as it is used  in  Section  13(d)  of the
Securities  Exchange  Act of 1934  and the  rules  and  regulations  promulgated
thereunder)  of  twenty-five  percent  (25%) or more of the  outstanding  voting
securities  of the Savings  Bank or the Parent by any person,  trust,  entity or
group.  The term "person"  means an individual  other than the  Executive,  or a
corporation,  partnership,  trust, association,  joint venture, pool, syndicate,
sole proprietorship, unincorporated organization or any other form of entity not
specifically listed herein.

               (b)  Notwithstanding any other provision of this Agreement to the
contrary,  Executive may voluntarily terminate her employment during the term of
this Agreement  following a Change in Control of the Savings Bank or Parent,  or
within  twenty-four  months following such Change in Control,  and Executive (or
the Executive's estate in the event of death after a Change in Control but prior
to payment)  shall  thereupon  be entitled to receive the payment  described  in
Section  9(a) of this  Agreement,  upon  the  occurrence,  or  within  120  days
thereafter,  of any of the following events, which have not been consented to in
advance by the Executive in writing:  (i) if Executive would be required to move
her personal  residence or perform her principal  executive  functions more than
thirty-five (35) miles from the Executive's  primary office as of the signing of
this  Agreement;  (ii) if in the  organizational  structure of the Savings Bank,
Executive  would be  required  to report to a person or  persons  other than the
Board of Directors of the Savings Bank; (iii) if the Savings Bank should fail to
maintain Executive's base compensation in effect as of the date of the Change in
Control and the existing  employee  benefits  plans,  including  material fringe
benefit,  stock option and retirement plans; (iv) if Executive would be assigned
duties  and  responsibilities  other  than those  normally  associated  with her
position as referenced at Section 1, herein; (v) if Executive's responsibilities
or authority have in any way been materially  diminished or reduced;  or (vi) if
Executive would not be reelected to the Board of Directors of the Savings Bank.

        10.  Withholding.  All payments  required to be made by the Savings Bank
hereunder to the Executive  shall be subject to the withholding of such amounts,
if any,  relating to tax and other  payroll  deductions  as the Savings Bank may
reasonably  determine  should be  withheld  pursuant  to any  applicable  law or
regulation.



                                        6

<PAGE>



        11.    Successors and Assigns.

               (a) This  Agreement  shall inure to the benefit of and be binding
upon any corporate or other  successor of the Savings Bank or Parent which shall
acquire,  directly  or  indirectly,  by  merger,   consolidation,   purchase  or
otherwise,  all or substantially  all of the assets or stock of the Savings Bank
or Parent.

               (b) Since the  Savings  Bank is  contracting  for the  unique and
personal  skills  of the  Executive,  the  Executive  shall  be  precluded  from
assigning or delegating her rights or duties  hereunder  without first obtaining
the written consent of the Savings Bank.

        12. Amendment;  Waiver. No provisions of this Agreement may be modified,
waived or discharged unless such waiver,  modification or discharge is agreed to
in  writing,  signed by the  Executive  and such  officer or  officers as may be
specifically designated by the Board of Directors of the Savings Bank to sign on
its behalf. No waiver by any party hereto at any time of any breach by any other
party  hereto  of, or  compliance  with,  any  condition  or  provision  of this
Agreement  to be  performed  by such  other  party  shall be  deemed a waiver of
similar or  dissimilar  provisions  or conditions at the same or at any prior or
subsequent time.

        13.  Governing  Law.  The  validity,  interpretation,  construction  and
performance of this Agreement shall be governed by the laws of the United States
where  applicable  and  otherwise  by the  substantive  laws of the State of New
Jersey.

        14.  Nature of  Obligations.  Nothing  contained  herein shall create or
require  the  Savings  Bank to  create a trust of any kind to fund any  benefits
which may be payable hereunder,  and to the extent that the Executive acquires a
right to receive  benefits from the Savings Bank hereunder,  such right shall be
no greater than the right of any unsecured general creditor of the Savings Bank.

        15. Headings.  The section headings  contained in this Agreement are for
reference  purposes  only  and  shall  not  affect  in any  way the  meaning  or
interpretation of this Agreement.

        16.  Severability.  The  provisions  of this  Agreement  shall be deemed
severable  and the  invalidity  or  unenforceability  of any  provision  of this
Agreement  shall  not  affect  the  validity  or  enforceability  of  the  other
provisions of this Agreement, which shall remain in full force and effect.

        17. Arbitration.  Any controversy or claim arising out of or relating to
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association ("AAA") nearest to the home office of the Savings Bank,
and  judgment  upon the  award  rendered  may be  entered  in any  court  having
jurisdiction thereof,  except to the extent that the parties may otherwise reach
a mutual settlement of such issue.  Further, the settlement of the dispute to be
approved  by the  Board of the  Savings  Bank may  include a  provision  for the
reimbursement  by the Savings Bank to the Executive for all reasonable costs and
expenses, including reasonable attorneys' fees, arising from such

                                        7

<PAGE>



dispute,  proceedings or actions, or the Board of the Savings Bank or the Parent
may  authorize  such  reimbursement  of such  reasonable  costs and  expenses by
separate action upon a written action and  determination  of the Board following
settlement of the dispute. Such reimbursement shall be paid within ten (10) days
of Executive furnishing to the Savings Bank or Parent evidence,  which may be in
the form,  among other things,  of a canceled check or receipt,  of any costs or
expenses incurred by Executive.

        18. Confidential Information. The Executive acknowledges that during her
employment she will learn and have access to confidential  information regarding
the Savings Bank and the Parent and its customers and businesses  ("Confidential
Information"). The Executive agrees and covenants not to disclose or use for her
own benefit, or the benefit of any other person or entity, any such Confidential
Information,  unless or until the  Savings  Bank or the Parent  consents to such
disclosure or use or such  information  becomes common knowledge in the industry
or is otherwise legally in the public domain.  The Executive shall not knowingly
disclose  or reveal to any  unauthorized  person  any  Confidential  Information
relating to the Savings Bank, the Parent, or any subsidiaries or affiliates,  or
to any of the businesses  operated by them, and the Executive confirms that such
information  constitutes  the  exclusive  property of the  Savings  Bank and the
Parent.  The Executive shall not otherwise  knowingly act or conduct herself (a)
to  the  material   detriment  of  the  Savings  Bank  or  the  Parent,  or  its
subsidiaries, or affiliates, or (b) in a manner which is inimical or contrary to
the  interests of the Savings  Bank or the Parent.  Executive  acknowledges  and
agrees  that the  existence  of this  Agreement  and its  terms  and  conditions
constitutes  Confidential  Information  of the Savings  Bank,  and the Executive
agrees not to disclose the  Agreement or its contents  without the prior written
consent of the Savings Bank.  Notwithstanding  the  foregoing,  the Savings Bank
reserves the right in its sole  discretion to make  disclosure of this Agreement
as it deems necessary or appropriate in compliance with its regulatory reporting
requirements.  Notwithstanding  anything herein to the contrary,  failure by the
Executive  to comply  with the  provisions  of this  Section  may  result in the
immediate termination of the Agreement within the sole discretion of the Savings
Bank,  disciplinary  action  against the  Executive  taken by the Savings  Bank,
including but not limited to the  termination of employment of the Executive for
breach of the Agreement and the  provisions of this Section,  and other remedies
that may be available in law or in equity.

        19. Entire Agreement.  This Agreement together with any understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.


                                        8






                                  EXHIBIT 10.2


<PAGE>

                              EMPLOYMENT AGREEMENT


         THIS AGREEMENT, is entered into this 22nd day of June 1998, ("Effective
Date") by and  between  Ridgewood  Savings  Bank of New Jersey,  Ridgewood,  New
Jersey (the "Savings Bank") and Nelson Fiordalisi (the "Executive").

                                   WITNESSETH

         WHEREAS, the Executive has heretofore been employed by the Savings Bank
as the Executive Vice President and Chief  Operating  Officer and is experienced
in all phases of the business of the Savings Bank; and

         WHEREAS,  the  Savings  Bank  desires to be ensured of the  Executive's
continued active participation in the business of the Savings Bank; and

         WHEREAS,  in order to induce the  Executive  to remain in the employ of
the Savings Bank and in consideration  of the Executive's  agreeing to remain in
the employ of the Savings  Bank,  the parties  desire to specify the  continuing
employment relationship between the Savings Bank and the Executive;

         NOW  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements herein contained, the parties hereby agree as follows:

         1.  Employment.  The Savings Bank hereby  employs the  Executive in the
capacity of Executive Vice President and Chief Operating Officer.  The Executive
hereby  accepts said  employment  and agrees to render such  administrative  and
management  services to the Savings Bank and to any to-be-formed  parent holding
company ("Parent") as are currently rendered and as are customarily performed by
persons situated in a similar  executive  capacity.  The Executive shall promote
the business of the Savings Bank and Parent.  The Executive's other duties shall
be such as the Board of Directors for the Savings Bank (the "Board of Directors"
or "Board") may from time to time reasonably direct,  including normal duties as
an officer of the Savings Bank.

         2. Term of Employment.  The term of employment of Executive  under this
Agreement  shall be for the period  commencing on the Effective  Date and ending
twenty-four (24) months thereafter ("Term").  Additionally,  on, or before, each
annual  anniversary  date from the Effective Date, the Term of employment  under
this Agreement shall be extended for up to an additional  period beyond the then
effective  expiration date upon a  determination  and resolution of the Board of
Directors  that the  performance of the Executive has met the  requirements  and
standards of the Board,  and that the Term of such Agreement  shall be extended.
References  herein to the Term of this Agreement shall refer both to the initial
term and successive terms.




<PAGE>



         3.    Compensation, Benefits and Expenses.

               (a) Base Salary.  The Savings Bank shall  compensate  and pay the
Executive during the Term of this Agreement a minimum base salary at the rate of
$113,276 per annum ("Base  Salary"),  payable in cash not less  frequently  than
monthly;  provided,  that the rate of such salary shall be reviewed by the Board
of Directors not less often than annually,  and the Executive  shall be entitled
to receive increases at such percentages or in such amounts as determined by the
Board of Directors. The base salary may not be decreased without the Executive's
express written consent.

               (b)  Discretionary  Bonus.  The  Executive  shall be  entitled to
participate in an equitable manner with all other senior management employees of
the Savings Bank in discretionary bonuses that may be authorized and declared by
the Board of Directors to its senior management executives from time to time. No
other  compensation  provided for in this Agreement shall be deemed a substitute
for the Executive's right to participate in such discretionary  bonuses when and
as declared by the Board.

               (c)  Participation in Benefit and Retirement Plans. The Executive
shall be entitled to  participate in and receive the benefits of any plan of the
Savings Bank which may be or may become applicable to senior management relating
to pension or other retirement benefit plans,  profit-sharing,  stock options or
incentive plans, or other plans,  benefits and privileges given to employees and
executives of the Savings Bank, to the extent  commensurate with his then duties
and responsibilities, as fixed by the Board of Directors of the Savings Bank.

               (d)  Participation in Medical Plans and Insurance  Policies.  The
Executive  shall be entitled to  participate  in and receive the benefits of any
plan or policy of the  Savings  Bank  which may be or may become  applicable  to
senior  management  relating to life insurance,  short and long term disability,
medical,  dental,  eye-care,  prescription drugs or medical reimbursement plans.
Additionally,  Executive's  dependent family shall be eligible to participate in
medical and dental  insurance plans sponsored by the Savings Bank or Parent with
the cost of such premiums paid by the Savings Bank.

               (e) Vacations and Sick Leave.  The Executive shall be entitled to
paid annual vacation leave in accordance  with the policies as established  from
time to time by the  Board of  Directors,  which  shall in no event be less than
four weeks per annum.  The  Executive  shall also be  entitled to an annual sick
leave benefit as established by the Board for senior management employees of the
Savings  Bank.  The  Executive  shall not be entitled to receive any  additional
compensation from the Savings Bank for failure to take a vacation or sick leave,
nor shall he be able to accumulate  unused  vacation or sick leave from one year
to the next, except to the extent authorized by the Board of Directors.

               (f) Expenses.  The Savings Bank shall  reimburse the Executive or
otherwise  provide  for or pay  for  all  reasonable  expenses  incurred  by the
Executive in furtherance  of, or in connection  with the business of the Savings
Bank, including, but not by way of limitation,

                                        2

<PAGE>



automobile and traveling expenses,  and all reasonable  entertainment  expenses,
subject  to  such  reasonable  documentation  and  other  limitations  as may be
established  by the Board of Directors of the Savings Bank. If such expenses are
paid in the first  instance by the Executive,  the Savings Bank shall  reimburse
the Executive therefor.

               (g)  Changes in  Benefits.  The  Savings  Bank shall not make any
changes in such plans,  benefits or privileges  previously  described in Section
3(c),  (d) and (e)  which  would  adversely  affect  the  Executive's  rights or
benefits thereunder,  unless such change occurs pursuant to a program applicable
to all  executive  officers  of the  Savings  Bank  and  does  not  result  in a
proportionately  greater  adverse  change in the rights of, or benefits  to, the
Executive  as compared  with any other  executive  officer of the Savings  Bank.
Nothing paid to Executive  under any plan or arrangement  presently in effect or
made available in the future shall be deemed to be in lieu of the salary payable
to Executive pursuant to Section 3(a) hereof.

         4.         Loyalty; Noncompetition.

               (a) The Executive shall devote his full time and attention to the
performance  of his  employment  under  this  Agreement.  During the term of the
Executive's  employment under this Agreement,  the Executive shall not engage in
any business or activity  contrary to the  business  affairs or interests of the
Savings Bank or Parent.

               (b)  Nothing  contained  in this  Section  4 shall be  deemed  to
prevent or limit the right of Executive to invest in the capital  stock or other
securities of any business  dissimilar  from that of the Savings Bank or Parent,
or, solely as a passive or minority investor, in any business.

               (c)  Executive  hereby  agrees  that  for a  period  of one  year
following Executive's  voluntary  termination of employment,  absent a Change in
Control  of the Bank,  Employee  shall  not  engage  in  providing  professional
services  or  enter  into  employment  as  an  employee,  director,  consultant,
representative,  or similar  relationship to any financial  services  enterprise
(including  but not  limited to a savings  and loan  association,  bank,  credit
union,  or insurance  company)  whereby the Executive  will have a work location
within  seven  miles  of any  office  of the  Bank  existing  as of the  date of
termination of employment of the Executive. This limitation on future activities
shall  not  affect  the  payment  of  previously   vested   benefits  under  the
compensation  and  benefit  plans of the  Bank or for  compensation  payable  in
accordance with Section 9 of the Agreement.

         5. Standards.  During the term of this  Agreement,  the Executive shall
perform his duties in  accordance  with such  reasonable  standards  expected of
executives with comparable  positions in comparable  organizations and as may be
established from time to time by the Board of Directors.



                                        3

<PAGE>



         6.  Termination and Termination  Pay. The Executive's  employment under
this Agreement shall be terminated upon any of the following occurrences:

               (a) The death of the Executive during the term of this Agreement,
in  which  event  the  Executive's  estate  shall be  entitled  to  receive  the
compensation due the Executive  through the last day of the third calendar month
following the date of the Executive's death.

               (b)  The  Board  of  Directors  may  terminate  the   Executive's
employment at any time, but any termination by the Board of Directors other than
termination  for Just  Cause,  shall  not  prejudice  the  Executive's  right to
compensation or other benefits under the Agreement.  The Executive shall have no
right to receive compensation or other benefits for any period after termination
for Just Cause. The Board may within its sole discretion,  acting in good faith,
terminate  the  Executive  for  Just  Cause  and  shall  notify  such  Executive
accordingly.  Termination for "Just Cause" shall include  termination because of
the Executive's personal dishonesty, incompetence, willful misconduct, breach of
fiduciary duty involving personal profit,  intentional failure to perform stated
duties,  willful  violation of any law, rule or  regulation  (other than traffic
violations or similar  offenses) or final  cease-and-desist  order,  or material
breach of any provision of the Agreement.

               (c) Except as provided pursuant to Section 9 hereof, in the event
Executive's  employment  under  this  Agreement  is  terminated  by the Board of
Directors without Just Cause, the Savings Bank shall be obligated to continue to
pay the Executive the salary provided pursuant to Section 3(a) herein, up to the
date of termination of the remaining Term of this Agreement, but in no event for
a period of less than twelve  months,  and the cost of Executive  obtaining  all
health,  life,  disability,  and other  benefits  which the  Executive  would be
eligible  to  participate  in through  such date based upon the  benefit  levels
substantially equal to those being provided Executive at the date of termination
of employment.

               (d) The voluntary termination by the Executive during the term of
this  Agreement  with the delivery of no less than 60 days written notice to the
Board of  Directors,  other than  pursuant  to Section  9(b),  in which case the
Executive shall be entitled to receive only the compensation, vested rights, and
all employee benefits up to the date of such termination.

         7.  Regulatory  Exclusions.  Notwithstanding  anything  herein  to  the
contrary,  any payments  made to the  Executive  pursuant to the  Agreement,  or
otherwise,  shall be  subject to and  conditioned  upon  compliance  with 12 USC
ss.1828(k) and any regulations promulgated thereunder.

         8. Disability.  If the Executive shall become disabled or incapacitated
to the extent  that he is unable to perform his duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of  Directors,  Executive  shall  nevertheless  continue to
receive the compensation and benefits provided under the terms of this Agreement
as follows: 100% of such compensation and benefits for a period of 6 months, but
not exceeding the remaining  term of the  Agreement,  and 50%  thereafter for an
additional

                                        4

<PAGE>



six month period,  not exceeding  the remaing Term.  Such benefits  noted herein
shall be reduced by any benefits otherwise provided to the Executive during such
period  under the  provisions  of  disability  insurance  coverage in effect for
Savings  Bank  employees.  Thereafter,  Executive  shall be  eligible to receive
benefits  provided  by the  Savings  Bank  under the  provisions  of  disability
insurance  coverage in effect for Savings  Bank  employees.  Upon  returning  to
active full-time  employment,  the Executive's full compensation as set forth in
this  Agreement  shall  be  reinstated  as of the date of  commencement  of such
activities.  In the event that the  Executive  returns to active  employment  on
other than a full-time  basis,  then his  compensation  (as set forth in Section
3(a) of this Agreement) shall be reduced in proportion to the time spent in said
employment, or as shall otherwise be agreed to by the parties.

         9.    Change in Control.

               (a) Notwithstanding any provision herein to the contrary,  in the
event of the involuntary  termination of Executive's  employment during the term
of this Agreement following any Change in Control of the Savings Bank or Parent,
or within 24 months  thereafter  of such Change in  Control,  absent Just Cause,
Executive  shall be paid an  amount  equal to the  product  of 200% of the prior
thirty-six  month's taxable  compensation paid by the Savings Bank or the Parent
to the Executive (whether paid or deferred by the Executive), but in no event in
an amount greater than 2.999 times the  Executive's  "base amount" as defined in
Section 280G(b)(3) of the Internal Revenue Code of 1986, as amended (the "Code")
and regulations promulgated thereunder. Said sum shall be paid, at the option of
Executive,  either  in one  (1)  lump  sum  within  thirty  (30)  days  of  such
termination  of service or in periodic  payments  over the next 24 months or the
remaining  term  of  this  Agreement,  whichever  is  less,  as  if  Executive's
employment  had not been  terminated,  and such payments shall be in lieu of any
other future payments which the Executive would be otherwise entitled to receive
under Section 6 of this Agreement.  Further,  such Employee and dependents shall
continue to be eligible to participate in the life insurance and  medical/dental
insurance  reimbursement program maintained by the Savings Bank or its successor
entity  for a  period  of not  less  than 24  months  following  termination  of
employment and continue to have such costs for enrollment and benefits coverages
paid by the  Savings  Bank or Parent.  Notwithstanding  the  forgoing,  all sums
payable  hereunder shall be reduced in such manner and to such extent so that no
such payments made hereunder when  aggregated with all other payments to be made
to the  Executive  by the Savings  Bank or the Parent shall be deemed an "excess
parachute payment" in accordance with Section 280G of the Code and be subject to
the excise tax  provided  at Section  4999(a) of the Code.  The term  "Change in
Control"  shall refer to (i) the control of voting  proxies  whether  related to
stockholders or mutual members by any person,  other than the Board of Directors
of the Savings  Bank,  to direct more than 25% of the  outstanding  votes of the
Savings  Bank,  the control of the election of a majority of the Savings  Bank's
directors,  or the exercise of a controlling  influence  over the  management or
policies  of the  Savings  Bank by any  person or by  persons  acting as a group
within the meaning of Section  13(d) of the Exchange  Act, (ii) an event whereby
the FDIC,  the New  Jersey  Department  of Banking  ("Department")  or any other
department,  agency or  quasi-agency  of the federal  government  cause or bring
about,  without  the  consent of the  Savings  Bank,  a change in the  corporate
structure or organization of the Savings Bank;  (iii) an event whereby the FDIC,
the Department or any other agency or quasi-agency of the federal

                                        5

<PAGE>



government  cause or bring  about,  without the consent of the Savings  Bank,  a
taxation or involuntary  distribution of retained  earnings or proceeds from the
sale  of  securities  to  depositors,   borrowers,   any  government  agency  or
organization  or civic or  charitable  organization;  or (iv) a merger  or other
business  combination  between the Savings  Bank and  another  corporate  entity
whereby  the Savings  Bank is not the  surviving  entity.  In the event that the
Savings Bank shall  convert in the future from  mutual-to-stock  form,  the term
"Change in  Control"  shall  also  refer to: (i) the sale of all,  or a material
portion,  of the assets of the Savings  Bank or the  Parent;  (ii) the merger or
recapitalization  of the Savings Bank or the Parent  whereby the Savings Bank or
the Parent is not the surviving entity; (iii) a change in control of the Savings
Bank or the Parent,  as otherwise  defined or determined by the Department,  the
FDIC, the Federal Reserve Board or regulations  promulgated by such agencies; or
(iv) the  acquisition,  directly  or  indirectly,  of the  beneficial  ownership
(within  the  meaning  of  that  term  as it is used  in  Section  13(d)  of the
Securities  Exchange  Act of 1934  and the  rules  and  regulations  promulgated
thereunder)  of  twenty-five  percent  (25%) or more of the  outstanding  voting
securities  of the Savings  Bank or the Parent by any person,  trust,  entity or
group.  The term "person"  means an individual  other than the  Executive,  or a
corporation,  partnership,  trust, association,  joint venture, pool, syndicate,
sole proprietorship, unincorporated organization or any other form of entity not
specifically listed herein.

               (b)  Notwithstanding any other provision of this Agreement to the
contrary,  Executive may voluntarily terminate his employment during the term of
this Agreement  following a Change in Control of the Savings Bank or Parent,  or
within  twenty-four  months following such Change in Control,  and Executive (or
the Executive's estate in the event of death after a Change in Control but prior
to payment)  shall  thereupon  be entitled to receive the payment  described  in
Section  9(a) of this  Agreement,  upon  the  occurrence,  or  within  120  days
thereafter,  of any of the following events, which have not been consented to in
advance by the Executive in writing:  (i) if Executive would be required to move
his personal  residence or perform his principal  executive  functions more than
thirty-five (35) miles from the Executive's  primary office as of the signing of
this  Agreement;  (ii) if in the  organizational  structure of the Savings Bank,
Executive  would be  required  to report to a person or  persons  other than the
President or the Board of Directors  of the Savings  Bank;  (iii) if the Savings
Bank should fail to maintain  Executive's base  compensation in effect as of the
date  of the  Change  in  Control  and the  existing  employee  benefits  plans,
including  material fringe benefit,  stock option and retirement  plans; (iv) if
Executive  would be  assigned  duties  and  responsibilities  other  than  those
normally associated with his position as referenced at Section 1, herein; or (v)
if Executive's  responsibilities  or authority  have in any way been  materially
diminished or reduced.

        10.  Withholding.  All payments  required to be made by the Savings Bank
hereunder to the Executive  shall be subject to the withholding of such amounts,
if any,  relating to tax and other  payroll  deductions  as the Savings Bank may
reasonably  determine  should be  withheld  pursuant  to any  applicable  law or
regulation.



                                        6

<PAGE>



        11.    Successors and Assigns.

               (a) This  Agreement  shall inure to the benefit of and be binding
upon any corporate or other  successor of the Savings Bank or Parent which shall
acquire,  directly  or  indirectly,  by  merger,   consolidation,   purchase  or
otherwise,  all or substantially  all of the assets or stock of the Savings Bank
or Parent.

               (b) Since the  Savings  Bank is  contracting  for the  unique and
personal  skills  of the  Executive,  the  Executive  shall  be  precluded  from
assigning or delegating his rights or duties  hereunder  without first obtaining
the written consent of the Savings Bank.

        12. Amendment;  Waiver. No provisions of this Agreement may be modified,
waived or discharged unless such waiver,  modification or discharge is agreed to
in  writing,  signed by the  Executive  and such  officer or  officers as may be
specifically designated by the Board of Directors of the Savings Bank to sign on
its behalf. No waiver by any party hereto at any time of any breach by any other
party  hereto  of, or  compliance  with,  any  condition  or  provision  of this
Agreement  to be  performed  by such  other  party  shall be  deemed a waiver of
similar or  dissimilar  provisions  or conditions at the same or at any prior or
subsequent time.

        13.  Governing  Law.  The  validity,  interpretation,  construction  and
performance of this Agreement shall be governed by the laws of the United States
where  applicable  and  otherwise  by the  substantive  laws of the State of New
Jersey.

        14.  Nature of  Obligations.  Nothing  contained  herein shall create or
require  the  Savings  Bank to  create a trust of any kind to fund any  benefits
which may be payable hereunder,  and to the extent that the Executive acquires a
right to receive  benefits from the Savings Bank hereunder,  such right shall be
no greater than the right of any unsecured general creditor of the Savings Bank.

        15. Headings.  The section headings  contained in this Agreement are for
reference  purposes  only  and  shall  not  affect  in any  way the  meaning  or
interpretation of this Agreement.

        16.  Severability.  The  provisions  of this  Agreement  shall be deemed
severable  and the  invalidity  or  unenforceability  of any  provision  of this
Agreement  shall  not  affect  the  validity  or  enforceability  of  the  other
provisions of this Agreement, which shall remain in full force and effect.

        17. Arbitration.  Any controversy or claim arising out of or relating to
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association ("AAA") nearest to the home office of the Savings Bank,
and  judgment  upon the  award  rendered  may be  entered  in any  court  having
jurisdiction thereof,  except to the extent that the parties may otherwise reach
a mutual settlement of such issue.  Further, the settlement of the dispute to be
approved  by the  Board of the  Savings  Bank may  include a  provision  for the
reimbursement  by the Savings Bank to the Executive for all reasonable costs and
expenses, including reasonable attorneys' fees, arising from such

                                        7

<PAGE>



dispute,  proceedings or actions, or the Board of the Savings Bank or the Parent
may  authorize  such  reimbursement  of such  reasonable  costs and  expenses by
separate action upon a written action and  determination  of the Board following
settlement of the dispute. Such reimbursement shall be paid within ten (10) days
of Executive furnishing to the Savings Bank or Parent evidence,  which may be in
the form,  among other things,  of a canceled check or receipt,  of any costs or
expenses incurred by Executive.

        18. Confidential Information. The Executive acknowledges that during his
or her  employment  he or  she  will  learn  and  have  access  to  confidential
information  regarding  the Savings  Bank and the Parent and its  customers  and
businesses ("Confidential Information").  The Executive agrees and covenants not
to  disclose  or use for his or her own  benefit,  or the  benefit  of any other
person or entity, any such Confidential Information, unless or until the Savings
Bank or the  Parent  consents  to  such  disclosure  or use or such  information
becomes common  knowledge in the industry or is otherwise  legally in the public
domain. The Executive shall not knowingly disclose or reveal to any unauthorized
person any Confidential Information relating to the Savings Bank, the Parent, or
any  subsidiaries or affiliates,  or to any of the businesses  operated by them,
and the  Executive  confirms  that such  information  constitutes  the exclusive
property of the Savings Bank and the Parent.  The Executive  shall not otherwise
knowingly  act or conduct  himself (a) to the material  detriment of the Savings
Bank or the Parent, or its subsidiaries, or affiliates, or (b) in a manner which
is  inimical or contrary  to the  interests  of the Savings  Bank or the Parent.
Executive  acknowledges  and agrees that the existence of this Agreement and its
terms and conditions constitutes  Confidential  Information of the Savings Bank,
and the Executive  agrees not to disclose the Agreement or its contents  without
the prior written  consent of the Savings Bank.  Notwithstanding  the foregoing,
the Savings Bank reserves the right in its sole discretion to make disclosure of
this  Agreement as it deems  necessary or  appropriate  in  compliance  with its
regulatory  reporting  requirements.  Notwithstanding  anything  herein  to  the
contrary, failure by the Executive to comply with the provisions of this Section
may  result  in the  immediate  termination  of the  Agreement  within  the sole
discretion of the Savings Bank,  disciplinary action against the Executive taken
by the Savings Bank,  including but not limited to the termination of employment
of the Executive for breach of the Agreement and the provisions of this Section,
and other remedies that may be available in law or in equity.

        19. Entire Agreement.  This Agreement together with any understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.



                                        8




                                  EXHIBIT 10.3


<PAGE>

                              EMPLOYMENT AGREEMENT


         THIS AGREEMENT, is entered into this 22nd day of June 1998, ("Effective
Date") by and  between  Ridgewood  Savings  Bank of New Jersey,  Ridgewood,  New
Jersey (the "Savings Bank") and John Scognamiglio (the "Executive").

                                   WITNESSETH

         WHEREAS, the Executive has heretofore been employed by the Savings Bank
as the Senior Vice President and is experienced in all phases of the business of
the Savings Bank; and

         WHEREAS,  the  Savings  Bank  desires to be ensured of the  Executive's
continued active participation in the business of the Savings Bank; and

         WHEREAS,  in order to induce the  Executive  to remain in the employ of
the Savings Bank and in consideration  of the Executive's  agreeing to remain in
the employ of the Savings  Bank,  the parties  desire to specify the  continuing
employment relationship between the Savings Bank and the Executive;

         NOW  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements herein contained, the parties hereby agree as follows:

         1.  Employment.  The Savings Bank hereby  employs the  Executive in the
capacity of Senior Vice President.  The Executive hereby accepts said employment
and agrees to render such  administrative and management services to the Savings
Bank and to any to-be-formed  parent holding company ("Parent") as are currently
rendered  and as are  customarily  performed  by persons  situated  in a similar
executive capacity. The Executive shall promote the business of the Savings Bank
and Parent. The Executive's other duties shall be such as the Board of Directors
for the Savings Bank (the "Board of Directors" or "Board") may from time to time
reasonably direct, including normal duties as an officer of the Savings Bank.

         2. Term of Employment.  The term of employment of Executive  under this
Agreement  shall be for the period  commencing on the Effective  Date and ending
twenty-four (24) months thereafter ("Term").  Additionally,  on, or before, each
annual  anniversary  date from the Effective Date, the Term of employment  under
this Agreement shall be extended for up to an additional  period beyond the then
effective  expiration date upon a  determination  and resolution of the Board of
Directors  that the  performance of the Executive has met the  requirements  and
standards of the Board,  and that the Term of such Agreement  shall be extended.
References  herein to the Term of this Agreement shall refer both to the initial
term and successive terms.




<PAGE>



         3.    Compensation, Benefits and Expenses.

               (a) Base Salary.  The Savings Bank shall  compensate  and pay the
Executive during the Term of this Agreement a minimum base salary at the rate of
$92,500 per annum  ("Base  Salary"),  payable in cash not less  frequently  than
monthly;  provided,  that the rate of such salary shall be reviewed by the Board
of Directors not less often than annually,  and the Executive  shall be entitled
to receive increases at such percentages or in such amounts as determined by the
Board of Directors. The base salary may not be decreased without the Executive's
express written consent.

               (b)  Discretionary  Bonus.  The  Executive  shall be  entitled to
participate in an equitable manner with all other senior management employees of
the Savings Bank in discretionary bonuses that may be authorized and declared by
the Board of Directors to its senior management executives from time to time. No
other  compensation  provided for in this Agreement shall be deemed a substitute
for the Executive's right to participate in such discretionary  bonuses when and
as declared by the Board.

               (c)  Participation in Benefit and Retirement Plans. The Executive
shall be entitled to  participate in and receive the benefits of any plan of the
Savings Bank which may be or may become applicable to senior management relating
to pension or other retirement benefit plans,  profit-sharing,  stock options or
incentive plans, or other plans,  benefits and privileges given to employees and
executives of the Savings Bank, to the extent  commensurate with his then duties
and responsibilities, as fixed by the Board of Directors of the Savings Bank.

               (d)  Participation in Medical Plans and Insurance  Policies.  The
Executive  shall be entitled to  participate  in and receive the benefits of any
plan or policy of the  Savings  Bank  which may be or may become  applicable  to
senior  management  relating to life insurance,  short and long term disability,
medical,  dental,  eye-care,  prescription drugs or medical reimbursement plans.
Additionally,  Executive's  dependent family shall be eligible to participate in
medical and dental  insurance plans sponsored by the Savings Bank or Parent with
the cost of such premiums paid by the Savings Bank.

               (e) Vacations and Sick Leave.  The Executive shall be entitled to
paid annual vacation leave in accordance  with the policies as established  from
time to time by the  Board of  Directors,  which  shall in no event be less than
four weeks per annum.  The  Executive  shall also be  entitled to an annual sick
leave benefit as established by the Board for senior management employees of the
Savings  Bank.  The  Executive  shall not be entitled to receive any  additional
compensation from the Savings Bank for failure to take a vacation or sick leave,
nor shall he be able to accumulate  unused  vacation or sick leave from one year
to the next, except to the extent authorized by the Board of Directors.

               (f) Expenses.  The Savings Bank shall  reimburse the Executive or
otherwise  provide  for or pay  for  all  reasonable  expenses  incurred  by the
Executive in furtherance  of, or in connection  with the business of the Savings
Bank, including, but not by way of limitation,

                                        2

<PAGE>



automobile and traveling expenses,  and all reasonable  entertainment  expenses,
subject  to  such  reasonable  documentation  and  other  limitations  as may be
established  by the Board of Directors of the Savings Bank. If such expenses are
paid in the first  instance by the Executive,  the Savings Bank shall  reimburse
the Executive therefor.

               (g)  Changes in  Benefits.  The  Savings  Bank shall not make any
changes in such plans,  benefits or privileges  previously  described in Section
3(c),  (d) and (e)  which  would  adversely  affect  the  Executive's  rights or
benefits thereunder,  unless such change occurs pursuant to a program applicable
to all  executive  officers  of the  Savings  Bank  and  does  not  result  in a
proportionately  greater  adverse  change in the rights of, or benefits  to, the
Executive  as compared  with any other  executive  officer of the Savings  Bank.
Nothing paid to Executive  under any plan or arrangement  presently in effect or
made available in the future shall be deemed to be in lieu of the salary payable
to Executive pursuant to Section 3(a) hereof.

         4.    Loyalty; Noncompetition.

               (a) The Executive shall devote his full time and attention to the
performance  of his  employment  under  this  Agreement.  During the term of the
Executive's  employment under this Agreement,  the Executive shall not engage in
any business or activity  contrary to the  business  affairs or interests of the
Savings Bank or Parent.

               (b)  Nothing  contained  in this  Section  4 shall be  deemed  to
prevent or limit the right of Executive to invest in the capital  stock or other
securities of any business  dissimilar  from that of the Savings Bank or Parent,
or, solely as a passive or minority investor, in any business.

               (c)  Executive  hereby  agrees  that  for a  period  of one  year
following Executive's  voluntary  termination of employment,  absent a Change in
Control  of the Bank,  Employee  shall  not  engage  in  providing  professional
services  or  enter  into  employment  as  an  employee,  director,  consultant,
representative,  or similar  relationship to any financial  services  enterprise
(including  but not  limited to a savings  and loan  association,  bank,  credit
union,  or insurance  company)  whereby the Executive  will have a work location
within  seven  miles  of any  office  of the  Bank  existing  as of the  date of
termination of employment of the Executive. This limitation on future activities
shall  not  affect  the  payment  of  previously   vested   benefits  under  the
compensation  and  benefit  plans of the  Bank or for  compensation  payable  in
accordance with Section 9 of the Agreement.

         5. Standards.  During the term of this  Agreement,  the Executive shall
perform his duties in  accordance  with such  reasonable  standards  expected of
executives with comparable  positions in comparable  organizations and as may be
established from time to time by the Board of Directors.



                                        3

<PAGE>



         6.  Termination and Termination  Pay. The Executive's  employment under
this Agreement shall be terminated upon any of the following occurrences:

               (a) The death of the Executive during the term of this Agreement,
in  which  event  the  Executive's  estate  shall be  entitled  to  receive  the
compensation due the Executive  through the last day of the third calendar month
following the date of the Executive's death.

               (b)  The  Board  of  Directors  may  terminate  the   Executive's
employment at any time, but any termination by the Board of Directors other than
termination  for Just  Cause,  shall  not  prejudice  the  Executive's  right to
compensation or other benefits under the Agreement.  The Executive shall have no
right to receive compensation or other benefits for any period after termination
for Just Cause. The Board may within its sole discretion,  acting in good faith,
terminate  the  Executive  for  Just  Cause  and  shall  notify  such  Executive
accordingly.  Termination for "Just Cause" shall include  termination because of
the Executive's personal dishonesty, incompetence, willful misconduct, breach of
fiduciary duty involving personal profit,  intentional failure to perform stated
duties,  willful  violation of any law, rule or  regulation  (other than traffic
violations or similar  offenses) or final  cease-and-desist  order,  or material
breach of any provision of the Agreement.

               (c) Except as provided pursuant to Section 9 hereof, in the event
Executive's  employment  under  this  Agreement  is  terminated  by the Board of
Directors without Just Cause, the Savings Bank shall be obligated to continue to
pay the Executive the salary provided pursuant to Section 3(a) herein, up to the
date of termination of the remaining Term of this Agreement, but in no event for
a period of less than twelve  months,  and the cost of Executive  obtaining  all
health,  life,  disability,  and other  benefits  which the  Executive  would be
eligible  to  participate  in through  such date based upon the  benefit  levels
substantially equal to those being provided Executive at the date of termination
of employment.

               (d) The voluntary termination by the Executive during the term of
this  Agreement  with the delivery of no less than 60 days written notice to the
Board of  Directors,  other than  pursuant  to Section  9(b),  in which case the
Executive shall be entitled to receive only the compensation, vested rights, and
all employee benefits up to the date of such termination.

         7.  Regulatory  Exclusions.  Notwithstanding  anything  herein  to  the
contrary,  any payments  made to the  Executive  pursuant to the  Agreement,  or
otherwise,  shall be  subject to and  conditioned  upon  compliance  with 12 USC
ss.1828(k) and any regulations promulgated thereunder.

         8. Disability.  If the Executive shall become disabled or incapacitated
to the extent  that he is unable to perform his duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of  Directors,  Executive  shall  nevertheless  continue to
receive the compensation and benefits provided under the terms of this Agreement
as follows: 100% of such compensation and benefits for a period of 6 months, but
not exceeding the remaining  term of the  Agreement,  and 50%  thereafter for an
additional

                                        4

<PAGE>



six month period,  not exceeding  the remaing Term.  Such benefits  noted herein
shall be reduced by any benefits otherwise provided to the Executive during such
period  under the  provisions  of  disability  insurance  coverage in effect for
Savings  Bank  employees.  Thereafter,  Executive  shall be  eligible to receive
benefits  provided  by the  Savings  Bank  under the  provisions  of  disability
insurance  coverage in effect for Savings  Bank  employees.  Upon  returning  to
active full-time  employment,  the Executive's full compensation as set forth in
this  Agreement  shall  be  reinstated  as of the date of  commencement  of such
activities.  In the event that the  Executive  returns to active  employment  on
other than a full-time  basis,  then his  compensation  (as set forth in Section
3(a) of this Agreement) shall be reduced in proportion to the time spent in said
employment, or as shall otherwise be agreed to by the parties.


         9.    Change in Control.

               (a) Notwithstanding any provision herein to the contrary,  in the
event of the involuntary  termination of Executive's  employment during the term
of this Agreement following any Change in Control of the Savings Bank or Parent,
or within 24 months  thereafter  of such Change in  Control,  absent Just Cause,
Executive  shall be paid an  amount  equal to the  product  of 200% of the prior
thirty-six  month's taxable  compensation paid by the Savings Bank or the Parent
to the Executive (whether paid or deferred by the Executive), but in no event in
an amount greater than 2.999 times the  Executive's  "base amount" as defined in
Section 280G(b)(3) of the Internal Revenue Code of 1986, as amended (the "Code")
and regulations promulgated thereunder. Said sum shall be paid, at the option of
Executive,  either  in one  (1)  lump  sum  within  thirty  (30)  days  of  such
termination  of service or in periodic  payments  over the next 24 months or the
remaining  term  of  this  Agreement,  whichever  is  less,  as  if  Executive's
employment  had not been  terminated,  and such payments shall be in lieu of any
other future payments which the Executive would be otherwise entitled to receive
under Section 6 of this Agreement.  Further,  such Employee and dependents shall
continue to be eligible to participate in the life insurance and  medical/dental
insurance  reimbursement program maintained by the Savings Bank or its successor
entity  for a  period  of not  less  than 24  months  following  termination  of
employment and continue to have such costs for enrollment and benefits coverages
paid by the  Savings  Bank or Parent.  Notwithstanding  the  forgoing,  all sums
payable  hereunder shall be reduced in such manner and to such extent so that no
such payments made hereunder when  aggregated with all other payments to be made
to the  Executive  by the Savings  Bank or the Parent shall be deemed an "excess
parachute payment" in accordance with Section 280G of the Code and be subject to
the excise tax  provided  at Section  4999(a) of the Code.  The term  "Change in
Control"  shall refer to (i) the control of voting  proxies  whether  related to
stockholders or mutual members by any person,  other than the Board of Directors
of the Savings  Bank,  to direct more than 25% of the  outstanding  votes of the
Savings  Bank,  the control of the election of a majority of the Savings  Bank's
directors,  or the exercise of a controlling  influence  over the  management or
policies  of the  Savings  Bank by any  person or by  persons  acting as a group
within the meaning of Section  13(d) of the Exchange  Act, (ii) an event whereby
the FDIC,  the New  Jersey  Department  of Banking  ("Department")  or any other
department,  agency or  quasi-agency  of the federal  government  cause or bring
about,  without  the  consent of the  Savings  Bank,  a change in the  corporate
structure or organization of the Savings Bank; (iii) an event

                                        5

<PAGE>



whereby the FDIC,  the  Department  or any other agency or  quasi-agency  of the
federal  government  cause or bring  about,  without  the consent of the Savings
Bank, a taxation or involuntary  distribution  of retained  earnings or proceeds
from the sale of securities to depositors,  borrowers,  any government agency or
organization  or civic or  charitable  organization;  or (iv) a merger  or other
business  combination  between the Savings  Bank and  another  corporate  entity
whereby  the Savings  Bank is not the  surviving  entity.  In the event that the
Savings Bank shall  convert in the future from  mutual-to-stock  form,  the term
"Change in  Control"  shall  also  refer to: (i) the sale of all,  or a material
portion,  of the assets of the Savings  Bank or the  Parent;  (ii) the merger or
recapitalization  of the Savings Bank or the Parent  whereby the Savings Bank or
the Parent is not the surviving entity; (iii) a change in control of the Savings
Bank or the Parent,  as otherwise  defined or determined by the Department,  the
FDIC, the Federal Reserve Board or regulations  promulgated by such agencies; or
(iv) the  acquisition,  directly  or  indirectly,  of the  beneficial  ownership
(within  the  meaning  of  that  term  as it is used  in  Section  13(d)  of the
Securities  Exchange  Act of 1934  and the  rules  and  regulations  promulgated
thereunder)  of  twenty-five  percent  (25%) or more of the  outstanding  voting
securities  of the Savings  Bank or the Parent by any person,  trust,  entity or
group.  The term "person"  means an individual  other than the  Executive,  or a
corporation,  partnership,  trust, association,  joint venture, pool, syndicate,
sole proprietorship, unincorporated organization or any other form of entity not
specifically listed herein.

               (b)  Notwithstanding any other provision of this Agreement to the
contrary,  Executive may voluntarily terminate his employment during the term of
this Agreement  following a Change in Control of the Savings Bank or Parent,  or
within  twenty-four  months following such Change in Control,  and Executive (or
the Executive's estate in the event of death after a Change in Control but prior
to payment)  shall  thereupon  be entitled to receive the payment  described  in
Section  9(a) of this  Agreement,  upon  the  occurrence,  or  within  120  days
thereafter,  of any of the following events, which have not been consented to in
advance by the Executive in writing:  (i) if Executive would be required to move
his personal  residence or perform his principal  executive  functions more than
thirty-five (35) miles from the Executive's  primary office as of the signing of
this  Agreement;  (ii) if in the  organizational  structure of the Savings Bank,
Executive  would be  required  to report to a person or  persons  other than the
President,  Executive  Vice  President  or the Board of Directors of the Savings
Bank;  (iii) if the  Savings  Bank  should  fail to  maintain  Executive's  base
compensation  in effect as of the date of the Change in Control and the existing
employee  benefits plans,  including  material fringe benefit,  stock option and
retirement   plans;   (iv)  if   Executive   would  be   assigned   duties   and
responsibilities  other than those  normally  associated  with his  position  as
referenced  at Section 1,  herein;  or (v) if  Executive's  responsibilities  or
authority have in any way been materially diminished or reduced.

        10.  Withholding.  All payments  required to be made by the Savings Bank
hereunder to the Executive  shall be subject to the withholding of such amounts,
if any,  relating to tax and other  payroll  deductions  as the Savings Bank may
reasonably  determine  should be  withheld  pursuant  to any  applicable  law or
regulation.



                                        6

<PAGE>



        11.    Successors and Assigns.

               (a) This  Agreement  shall inure to the benefit of and be binding
upon any corporate or other  successor of the Savings Bank or Parent which shall
acquire,  directly  or  indirectly,  by  merger,   consolidation,   purchase  or
otherwise,  all or substantially  all of the assets or stock of the Savings Bank
or Parent.

               (b) Since the  Savings  Bank is  contracting  for the  unique and
personal  skills  of the  Executive,  the  Executive  shall  be  precluded  from
assigning or delegating his rights or duties  hereunder  without first obtaining
the written consent of the Savings Bank.

        12. Amendment;  Waiver. No provisions of this Agreement may be modified,
waived or discharged unless such waiver,  modification or discharge is agreed to
in  writing,  signed by the  Executive  and such  officer or  officers as may be
specifically designated by the Board of Directors of the Savings Bank to sign on
its behalf. No waiver by any party hereto at any time of any breach by any other
party  hereto  of, or  compliance  with,  any  condition  or  provision  of this
Agreement  to be  performed  by such  other  party  shall be  deemed a waiver of
similar or  dissimilar  provisions  or conditions at the same or at any prior or
subsequent time.

        13.  Governing  Law.  The  validity,  interpretation,  construction  and
performance of this Agreement shall be governed by the laws of the United States
where  applicable  and  otherwise  by the  substantive  laws of the State of New
Jersey.

        14.  Nature of  Obligations.  Nothing  contained  herein shall create or
require  the  Savings  Bank to  create a trust of any kind to fund any  benefits
which may be payable hereunder,  and to the extent that the Executive acquires a
right to receive  benefits from the Savings Bank hereunder,  such right shall be
no greater than the right of any unsecured general creditor of the Savings Bank.

        15. Headings.  The section headings  contained in this Agreement are for
reference  purposes  only  and  shall  not  affect  in any  way the  meaning  or
interpretation of this Agreement.

        16.  Severability.  The  provisions  of this  Agreement  shall be deemed
severable  and the  invalidity  or  unenforceability  of any  provision  of this
Agreement  shall  not  affect  the  validity  or  enforceability  of  the  other
provisions of this Agreement, which shall remain in full force and effect.

        17. Arbitration.  Any controversy or claim arising out of or relating to
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association ("AAA") nearest to the home office of the Savings Bank,
and  judgment  upon the  award  rendered  may be  entered  in any  court  having
jurisdiction thereof,  except to the extent that the parties may otherwise reach
a mutual settlement of such issue.  Further, the settlement of the dispute to be
approved  by the  Board of the  Savings  Bank may  include a  provision  for the
reimbursement  by the Savings Bank to the Executive for all reasonable costs and
expenses, including reasonable attorneys' fees, arising from such

                                        7

<PAGE>



dispute,  proceedings or actions, or the Board of the Savings Bank or the Parent
may  authorize  such  reimbursement  of such  reasonable  costs and  expenses by
separate action upon a written action and  determination  of the Board following
settlement of the dispute. Such reimbursement shall be paid within ten (10) days
of Executive furnishing to the Savings Bank or Parent evidence,  which may be in
the form,  among other things,  of a canceled check or receipt,  of any costs or
expenses incurred by Executive.

        18. Confidential Information. The Executive acknowledges that during his
or her  employment  he or  she  will  learn  and  have  access  to  confidential
information  regarding  the Savings  Bank and the Parent and its  customers  and
businesses ("Confidential Information").  The Executive agrees and covenants not
to  disclose  or use for his or her own  benefit,  or the  benefit  of any other
person or entity, any such Confidential Information, unless or until the Savings
Bank or the  Parent  consents  to  such  disclosure  or use or such  information
becomes common  knowledge in the industry or is otherwise  legally in the public
domain. The Executive shall not knowingly disclose or reveal to any unauthorized
person any Confidential Information relating to the Savings Bank, the Parent, or
any  subsidiaries or affiliates,  or to any of the businesses  operated by them,
and the  Executive  confirms  that such  information  constitutes  the exclusive
property of the Savings Bank and the Parent.  The Executive  shall not otherwise
knowingly  act or conduct  himself (a) to the material  detriment of the Savings
Bank or the Parent, or its subsidiaries, or affiliates, or (b) in a manner which
is  inimical or contrary  to the  interests  of the Savings  Bank or the Parent.
Executive  acknowledges  and agrees that the existence of this Agreement and its
terms and conditions constitutes  Confidential  Information of the Savings Bank,
and the Executive  agrees not to disclose the Agreement or its contents  without
the prior written  consent of the Savings Bank.  Notwithstanding  the foregoing,
the Savings Bank reserves the right in its sole discretion to make disclosure of
this  Agreement as it deems  necessary or  appropriate  in  compliance  with its
regulatory  reporting  requirements.  Notwithstanding  anything  herein  to  the
contrary, failure by the Executive to comply with the provisions of this Section
may  result  in the  immediate  termination  of the  Agreement  within  the sole
discretion of the Savings Bank,  disciplinary action against the Executive taken
by the Savings Bank,  including but not limited to the termination of employment
of the Executive for breach of the Agreement and the provisions of this Section,
and other remedies that may be available in law or in equity.

        19. Entire Agreement.  This Agreement together with any understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.

                                        8




                                  EXHIBIT 10.4


<PAGE>
                              EMPLOYMENT AGREEMENT


         THIS AGREEMENT, is entered into this 22nd day of June 1998, ("Effective
Date") by and  between  Ridgewood  Savings  Bank of New Jersey,  Ridgewood,  New
Jersey (the "Savings Bank") and Jean M. Miller (the "Executive").

                                   WITNESSETH

         WHEREAS, the Executive has heretofore been employed by the Savings Bank
as the Senior Vice President and is experienced in all phases of the business of
the Savings Bank; and

         WHEREAS,  the  Savings  Bank  desires to be ensured of the  Executive's
continued active participation in the business of the Savings Bank; and

         WHEREAS,  in order to induce the  Executive  to remain in the employ of
the Savings Bank and in consideration  of the Executive's  agreeing to remain in
the employ of the Savings  Bank,  the parties  desire to specify the  continuing
employment relationship between the Savings Bank and the Executive;

         NOW  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements herein contained, the parties hereby agree as follows:

         1.  Employment.  The Savings Bank hereby  employs the  Executive in the
capacity of Senior Vice President.  The Executive hereby accepts said employment
and agrees to render such  administrative and management services to the Savings
Bank and to any to-be-formed  parent holding company ("Parent") as are currently
rendered  and as are  customarily  performed  by persons  situated  in a similar
executive capacity. The Executive shall promote the business of the Savings Bank
and Parent. The Executive's other duties shall be such as the Board of Directors
for the Savings Bank (the "Board of Directors" or "Board") may from time to time
reasonably direct, including normal duties as an officer of the Savings Bank.

         2. Term of Employment.  The term of employment of Executive  under this
Agreement  shall be for the period  commencing on the Effective  Date and ending
twenty-four (24) months thereafter ("Term").  Additionally,  on, or before, each
annual  anniversary  date from the Effective Date, the Term of employment  under
this Agreement shall be extended for up to an additional  period beyond the then
effective  expiration date upon a  determination  and resolution of the Board of
Directors  that the  performance of the Executive has met the  requirements  and
standards of the Board,  and that the Term of such Agreement  shall be extended.
References  herein to the Term of this Agreement shall refer both to the initial
term and successive terms.




<PAGE>



         3.    Compensation, Benefits and Expenses.

               (a) Base Salary.  The Savings Bank shall  compensate  and pay the
Executive during the Term of this Agreement a minimum base salary at the rate of
$76,750 per annum  ("Base  Salary"),  payable in cash not less  frequently  than
monthly;  provided,  that the rate of such salary shall be reviewed by the Board
of Directors not less often than annually,  and the Executive  shall be entitled
to receive increases at such percentages or in such amounts as determined by the
Board of Directors. The base salary may not be decreased without the Executive's
express written consent.

               (b)  Discretionary  Bonus.  The  Executive  shall be  entitled to
participate in an equitable manner with all other senior management employees of
the Savings Bank in discretionary bonuses that may be authorized and declared by
the Board of Directors to its senior management executives from time to time. No
other  compensation  provided for in this Agreement shall be deemed a substitute
for the Executive's right to participate in such discretionary  bonuses when and
as declared by the Board.

               (c)  Participation in Benefit and Retirement Plans. The Executive
shall be entitled to  participate in and receive the benefits of any plan of the
Savings Bank which may be or may become applicable to senior management relating
to pension or other retirement benefit plans,  profit-sharing,  stock options or
incentive plans, or other plans,  benefits and privileges given to employees and
executives of the Savings Bank, to the extent  commensurate with her then duties
and responsibilities, as fixed by the Board of Directors of the Savings Bank.

               (d)  Participation in Medical Plans and Insurance  Policies.  The
Executive  shall be entitled to  participate  in and receive the benefits of any
plan or policy of the  Savings  Bank  which may be or may become  applicable  to
senior  management  relating to life insurance,  short and long term disability,
medical,  dental,  eye-care,  prescription drugs or medical reimbursement plans.
Additionally,  Executive's  dependent family shall be eligible to participate in
medical and dental  insurance plans sponsored by the Savings Bank or Parent with
the cost of such premiums paid by the Savings Bank.

               (e) Vacations and Sick Leave.  The Executive shall be entitled to
paid annual vacation leave in accordance  with the policies as established  from
time to time by the  Board of  Directors,  which  shall in no event be less than
four weeks per annum.  The  Executive  shall also be  entitled to an annual sick
leave benefit as established by the Board for senior management employees of the
Savings  Bank.  The  Executive  shall not be entitled to receive any  additional
compensation from the Savings Bank for failure to take a vacation or sick leave,
nor shall she be able to accumulate  unused vacation or sick leave from one year
to the next, except to the extent authorized by the Board of Directors.

               (f) Expenses.  The Savings Bank shall  reimburse the Executive or
otherwise  provide  for or pay  for  all  reasonable  expenses  incurred  by the
Executive in furtherance  of, or in connection  with the business of the Savings
Bank, including, but not by way of limitation,

                                        2

<PAGE>



automobile and traveling expenses,  and all reasonable  entertainment  expenses,
subject  to  such  reasonable  documentation  and  other  limitations  as may be
established  by the Board of Directors of the Savings Bank. If such expenses are
paid in the first  instance by the Executive,  the Savings Bank shall  reimburse
the Executive therefor.

               (g)  Changes in  Benefits.  The  Savings  Bank shall not make any
changes in such plans,  benefits or privileges  previously  described in Section
3(c),  (d) and (e)  which  would  adversely  affect  the  Executive's  rights or
benefits thereunder,  unless such change occurs pursuant to a program applicable
to all  executive  officers  of the  Savings  Bank  and  does  not  result  in a
proportionately  greater  adverse  change in the rights of, or benefits  to, the
Executive  as compared  with any other  executive  officer of the Savings  Bank.
Nothing paid to Executive  under any plan or arrangement  presently in effect or
made available in the future shall be deemed to be in lieu of the salary payable
to Executive pursuant to Section 3(a) hereof.

         4.    Loyalty; Noncompetition.

               (a) The Executive shall devote her full time and attention to the
performance  of her  employment  under  this  Agreement.  During the term of the
Executive's  employment under this Agreement,  the Executive shall not engage in
any business or activity  contrary to the  business  affairs or interests of the
Savings Bank or Parent.

               (b)  Nothing  contained  in this  Section  4 shall be  deemed  to
prevent or limit the right of Executive to invest in the capital  stock or other
securities of any business  dissimilar  from that of the Savings Bank or Parent,
or, solely as a passive or minority investor, in any business.

               (c)  Executive  hereby  agrees  that  for a  period  of one  year
following Executive's  voluntary  termination of employment,  absent a Change in
Control  of the Bank,  Employee  shall  not  engage  in  providing  professional
services  or  enter  into  employment  as  an  employee,  director,  consultant,
representative,  or similar  relationship to any financial  services  enterprise
(including  but not  limited to a savings  and loan  association,  bank,  credit
union,  or insurance  company)  whereby the Executive  will have a work location
within  seven  miles  of any  office  of the  Bank  existing  as of the  date of
termination of employment of the Executive. This limitation on future activities
shall  not  affect  the  payment  of  previously   vested   benefits  under  the
compensation  and  benefit  plans of the  Bank or for  compensation  payable  in
accordance with Section 12 of the Agreement.

         5. Standards.  During the term of this  Agreement,  the Executive shall
perform her duties in  accordance  with such  reasonable  standards  expected of
executives with comparable  positions in comparable  organizations and as may be
established from time to time by the Board of Directors.



                                        3

<PAGE>



         6.  Termination and Termination  Pay. The Executive's  employment under
this Agreement shall be terminated upon any of the following occurrences:

               (a) The death of the Executive during the term of this Agreement,
in  which  event  the  Executive's  estate  shall be  entitled  to  receive  the
compensation due the Executive  through the last day of the third calendar month
following the date of the Executive's death.

               (b)  The  Board  of  Directors  may  terminate  the   Executive's
employment at any time, but any termination by the Board of Directors other than
termination  for Just  Cause,  shall  not  prejudice  the  Executive's  right to
compensation or other benefits under the Agreement.  The Executive shall have no
right to receive compensation or other benefits for any period after termination
for Just Cause. The Board may within its sole discretion,  acting in good faith,
terminate  the  Executive  for  Just  Cause  and  shall  notify  such  Executive
accordingly.  Termination for "Just Cause" shall include  termination because of
the Executive's personal dishonesty, incompetence, willful misconduct, breach of
fiduciary duty involving personal profit,  intentional failure to perform stated
duties,  willful  violation of any law, rule or  regulation  (other than traffic
violations or similar  offenses) or final  cease-and-desist  order,  or material
breach of any provision of the Agreement.

               (c) Except as provided pursuant to Section 9 hereof, in the event
Executive's  employment  under  this  Agreement  is  terminated  by the Board of
Directors without Just Cause, the Savings Bank shall be obligated to continue to
pay the Executive the salary provided pursuant to Section 3(a) herein, up to the
date of termination of the remaining Term of this Agreement, but in no event for
a period of less than twelve  months,  and the cost of Executive  obtaining  all
health,  life,  disability,  and other  benefits  which the  Executive  would be
eligible  to  participate  in through  such date based upon the  benefit  levels
substantially equal to those being provided Executive at the date of termination
of employment.

               (d) The voluntary termination by the Executive during the term of
this  Agreement  with the delivery of no less than 60 days written notice to the
Board of  Directors,  other than  pursuant  to Section  9(b),  in which case the
Executive shall be entitled to receive only the compensation, vested rights, and
all employee benefits up to the date of such termination.

         7.  Regulatory  Exclusions.  Notwithstanding  anything  herein  to  the
contrary,  any payments  made to the  Executive  pursuant to the  Agreement,  or
otherwise,  shall be  subject to and  conditioned  upon  compliance  with 12 USC
ss.1828(k) and any regulations promulgated thereunder.

         8. Disability.  If the Executive shall become disabled or incapacitated
to the extent that she is unable to perform her duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of  Directors,  Executive  shall  nevertheless  continue to
receive the compensation and benefits provided under the terms of this Agreement
as follows: 100% of such compensation and benefits for a period of 6 months, but
not exceeding the remaining  term of the  Agreement,  and 50%  thereafter for an
additional

                                        4

<PAGE>



six month period,  not exceeding  the remaing Term.  Such benefits  noted herein
shall be reduced by any benefits otherwise provided to the Executive during such
period  under the  provisions  of  disability  insurance  coverage in effect for
Savings  Bank  employees.  Thereafter,  Executive  shall be  eligible to receive
benefits  provided  by the  Savings  Bank  under the  provisions  of  disability
insurance  coverage in effect for Savings  Bank  employees.  Upon  returning  to
active full-time  employment,  the Executive's full compensation as set forth in
this  Agreement  shall  be  reinstated  as of the date of  commencement  of such
activities.  In the event that the  Executive  returns to active  employment  on
other than a full-time  basis,  then her  compensation  (as set forth in Section
3(a) of this Agreement) shall be reduced in proportion to the time spent in said
employment, or as shall otherwise be agreed to by the parties.


         9.    Change in Control.

               (a) Notwithstanding any provision herein to the contrary,  in the
event of the involuntary  termination of Executive's  employment during the term
of this Agreement following any Change in Control of the Savings Bank or Parent,
or within 24 months  thereafter  of such Change in  Control,  absent Just Cause,
Executive  shall be paid an  amount  equal to the  product  of 200% of the prior
thirty-six  month's taxable  compensation paid by the Savings Bank or the Parent
to the Executive (whether paid or deferred by the Executive), but in no event in
an amount greater than 2.999 times the  Executive's  "base amount" as defined in
Section 280G(b)(3) of the Internal Revenue Code of 1986, as amended (the "Code")
and regulations promulgated thereunder. Said sum shall be paid, at the option of
Executive,  either  in one  (1)  lump  sum  within  thirty  (30)  days  of  such
termination  of service or in periodic  payments  over the next 24 months or the
remaining  term  of  this  Agreement,  whichever  is  less,  as  if  Executive's
employment  had not been  terminated,  and such payments shall be in lieu of any
other future payments which the Executive would be otherwise entitled to receive
under Section 6 of this Agreement.  Further,  such Employee and dependents shall
continue to be eligible to participate in the life insurance and  medical/dental
insurance  reimbursement program maintained by the Savings Bank or its successor
entity  for a  period  of not  less  than 24  months  following  termination  of
employment and continue to have such costs for enrollment and benefits coverages
paid by the  Savings  Bank or Parent.  Notwithstanding  the  forgoing,  all sums
payable  hereunder shall be reduced in such manner and to such extent so that no
such payments made hereunder when  aggregated with all other payments to be made
to the  Executive  by the Savings  Bank or the Parent shall be deemed an "excess
parachute payment" in accordance with Section 280G of the Code and be subject to
the excise tax  provided  at Section  4999(a) of the Code.  The term  "Change in
Control"  shall refer to (i) the control of voting  proxies  whether  related to
stockholders or mutual members by any person,  other than the Board of Directors
of the Savings  Bank,  to direct more than 25% of the  outstanding  votes of the
Savings  Bank,  the control of the election of a majority of the Savings  Bank's
directors,  or the exercise of a controlling  influence  over the  management or
policies  of the  Savings  Bank by any  person or by  persons  acting as a group
within the meaning of Section  13(d) of the Exchange  Act, (ii) an event whereby
the FDIC,  the New  Jersey  Department  of Banking  ("Department")  or any other
department,  agency or  quasi-agency  of the federal  government  cause or bring
about,  without  the  consent of the  Savings  Bank,  a change in the  corporate
structure or organization of the Savings Bank; (iii) an event

                                        5

<PAGE>



whereby the FDIC,  the  Department  or any other agency or  quasi-agency  of the
federal  government  cause or bring  about,  without  the consent of the Savings
Bank, a taxation or involuntary  distribution  of retained  earnings or proceeds
from the sale of securities to depositors,  borrowers,  any government agency or
organization  or civic or  charitable  organization;  or (iv) a merger  or other
business  combination  between the Savings  Bank and  another  corporate  entity
whereby  the Savings  Bank is not the  surviving  entity.  In the event that the
Savings Bank shall  convert in the future from  mutual-to-stock  form,  the term
"Change in  Control"  shall  also  refer to: (i) the sale of all,  or a material
portion,  of the assets of the Savings  Bank or the  Parent;  (ii) the merger or
recapitalization  of the Savings Bank or the Parent  whereby the Savings Bank or
the Parent is not the surviving entity; (iii) a change in control of the Savings
Bank or the Parent,  as otherwise  defined or determined by the Department,  the
FDIC, the Federal Reserve Board or regulations  promulgated by such agencies; or
(iv) the  acquisition,  directly  or  indirectly,  of the  beneficial  ownership
(within  the  meaning  of  that  term  as it is used  in  Section  13(d)  of the
Securities  Exchange  Act of 1934  and the  rules  and  regulations  promulgated
thereunder)  of  twenty-five  percent  (25%) or more of the  outstanding  voting
securities  of the Savings  Bank or the Parent by any person,  trust,  entity or
group.  The term "person"  means an individual  other than the  Executive,  or a
corporation,  partnership,  trust, association,  joint venture, pool, syndicate,
sole proprietorship, unincorporated organization or any other form of entity not
specifically listed herein.

               (b)  Notwithstanding any other provision of this Agreement to the
contrary,  Executive may voluntarily terminate her employment during the term of
this Agreement  following a Change in Control of the Savings Bank or Parent,  or
within  twenty-four  months following such Change in Control,  and Executive (or
the Executive's estate in the event of death after a Change in Control but prior
to payment)  shall  thereupon  be entitled to receive the payment  described  in
Section  9(a) of this  Agreement,  upon  the  occurrence,  or  within  120  days
thereafter,  of any of the following events, which have not been consented to in
advance by the Executive in writing:  (i) if Executive would be required to move
her personal  residence or perform her principal  executive  functions more than
thirty-five (35) miles from the Executive's  primary office as of the signing of
this  Agreement;  (ii) if in the  organizational  structure of the Savings Bank,
Executive  would be  required  to report to a person or  persons  other than the
President,  Executive  Vice  President  or the Board of Directors of the Savings
Bank;  (iii) if the  Savings  Bank  should  fail to  maintain  Executive's  base
compensation  in effect as of the date of the Change in Control and the existing
employee  benefits plans,  including  material fringe benefit,  stock option and
retirement   plans;   (iv)  if   Executive   would  be   assigned   duties   and
responsibilities  other than those  normally  associated  with her  position  as
referenced  at Section 1,  herein;  or (v) if  Executive's  responsibilities  or
authority have in any way been materially diminished or reduced.

        10.  Withholding.  All payments  required to be made by the Savings Bank
hereunder to the Executive  shall be subject to the withholding of such amounts,
if any,  relating to tax and other  payroll  deductions  as the Savings Bank may
reasonably  determine  should be  withheld  pursuant  to any  applicable  law or
regulation.



                                        6

<PAGE>



        11.    Successors and Assigns.

               (a) This  Agreement  shall inure to the benefit of and be binding
upon any corporate or other  successor of the Savings Bank or Parent which shall
acquire,  directly  or  indirectly,  by  merger,   consolidation,   purchase  or
otherwise,  all or substantially  all of the assets or stock of the Savings Bank
or Parent.

               (b) Since the  Savings  Bank is  contracting  for the  unique and
personal  skills  of the  Executive,  the  Executive  shall  be  precluded  from
assigning or delegating her rights or duties  hereunder  without first obtaining
the written consent of the Savings Bank.

        12. Amendment;  Waiver. No provisions of this Agreement may be modified,
waived or discharged unless such waiver,  modification or discharge is agreed to
in  writing,  signed by the  Executive  and such  officer or  officers as may be
specifically designated by the Board of Directors of the Savings Bank to sign on
its behalf. No waiver by any party hereto at any time of any breach by any other
party  hereto  of, or  compliance  with,  any  condition  or  provision  of this
Agreement  to be  performed  by such  other  party  shall be  deemed a waiver of
similar or  dissimilar  provisions  or conditions at the same or at any prior or
subsequent time.

        13.  Governing  Law.  The  validity,  interpretation,  construction  and
performance of this Agreement shall be governed by the laws of the United States
where  applicable  and  otherwise  by the  substantive  laws of the State of New
Jersey.

        14.  Nature of  Obligations.  Nothing  contained  herein shall create or
require  the  Savings  Bank to  create a trust of any kind to fund any  benefits
which may be payable hereunder,  and to the extent that the Executive acquires a
right to receive  benefits from the Savings Bank hereunder,  such right shall be
no greater than the right of any unsecured general creditor of the Savings Bank.

        15. Headings.  The section headings  contained in this Agreement are for
reference  purposes  only  and  shall  not  affect  in any  way the  meaning  or
interpretation of this Agreement.

        16.  Severability.  The  provisions  of this  Agreement  shall be deemed
severable  and the  invalidity  or  unenforceability  of any  provision  of this
Agreement  shall  not  affect  the  validity  or  enforceability  of  the  other
provisions of this Agreement, which shall remain in full force and effect.

        17. Arbitration.  Any controversy or claim arising out of or relating to
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association ("AAA") nearest to the home office of the Savings Bank,
and  judgment  upon the  award  rendered  may be  entered  in any  court  having
jurisdiction thereof,  except to the extent that the parties may otherwise reach
a mutual settlement of such issue.  Further, the settlement of the dispute to be
approved  by the  Board of the  Savings  Bank may  include a  provision  for the
reimbursement  by the Savings Bank to the Executive for all reasonable costs and
expenses, including reasonable attorneys' fees, arising from such

                                        7

<PAGE>



dispute,  proceedings or actions, or the Board of the Savings Bank or the Parent
may  authorize  such  reimbursement  of such  reasonable  costs and  expenses by
separate action upon a written action and  determination  of the Board following
settlement of the dispute. Such reimbursement shall be paid within ten (10) days
of Executive furnishing to the Savings Bank or Parent evidence,  which may be in
the form,  among other things,  of a canceled check or receipt,  of any costs or
expenses incurred by Executive.

        18. Confidential Information. The Executive acknowledges that during her
employment she will learn and have access to confidential  information regarding
the Savings Bank and the Parent and its customers and businesses  ("Confidential
Information"). The Executive agrees and covenants not to disclose or use for her
own benefit, or the benefit of any other person or entity, any such Confidential
Information,  unless or until the  Savings  Bank or the Parent  consents to such
disclosure or use or such  information  becomes common knowledge in the industry
or is otherwise legally in the public domain.  The Executive shall not knowingly
disclose  or reveal to any  unauthorized  person  any  Confidential  Information
relating to the Savings Bank, the Parent, or any subsidiaries or affiliates,  or
to any of the businesses  operated by them, and the Executive confirms that such
information  constitutes  the  exclusive  property of the  Savings  Bank and the
Parent.  The Executive shall not otherwise  knowingly act or conduct herself (a)
to  the  material   detriment  of  the  Savings  Bank  or  the  Parent,  or  its
subsidiaries, or affiliates, or (b) in a manner which is inimical or contrary to
the  interests of the Savings  Bank or the Parent.  Executive  acknowledges  and
agrees  that the  existence  of this  Agreement  and its  terms  and  conditions
constitutes  Confidential  Information  of the Savings  Bank,  and the Executive
agrees not to disclose the  Agreement or its contents  without the prior written
consent of the Savings Bank.  Notwithstanding  the  foregoing,  the Savings Bank
reserves the right in its sole  discretion to make  disclosure of this Agreement
as it deems necessary or appropriate in compliance with its regulatory reporting
requirements.  Notwithstanding  anything herein to the contrary,  failure by the
Executive  to comply  with the  provisions  of this  Section  may  result in the
immediate termination of the Agreement within the sole discretion of the Savings
Bank,  disciplinary  action  against the  Executive  taken by the Savings  Bank,
including but not limited to the  termination of employment of the Executive for
breach of the Agreement and the  provisions of this Section,  and other remedies
that may be available in law or in equity.

        19. Entire Agreement.  This Agreement together with any understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.


                                        8


                                  EXHIBIT 10.5

<PAGE>
                      RIDGEWOOD SAVINGS BANK OF NEW JERSEY
                          SUPPLEMENTAL RETIREMENT PLAN
                               FOR SENIOR OFFICERS
                               -------------------
                                   AS AMENDED



         WHEREAS, Ridgewood Savings Bank of New Jersey ("Bank") wishes to reward
the years of extensive service provided by its Senior Officers and to retain the
best talent available to serve the Bank and its Board of Directors, and

         WHEREAS,  it is deemed  advisable and in the best interests of the Bank
to offer such Senior Officers with additional  financial  incentives in the form
of deferred  compensation to encourage such continued  participation and service
to the  Bank,  and  whereas  an  analysis  of the  retirement  plan of the  Bank
indicates  that such Senior  Officers  would receive a significant  reduction in
their  retirement  benefits  in the event  that their  employment  with the Bank
terminates  prior to attainment of age 65,  whether  voluntarily or as part of a
sale or merger of the Bank.

         NOW  THEREFORE,  BE IT RESOLVED that the Ridgewood  Savings Bank of New
Jersey Supplemental  Retirement Plan for Senior Officers  ("Supplemental Plan"),
be adopted and implemented effective May 18, 1998, as follows:

                                    ARTICLE I

                                   DEFINITIONS

         The following  words and phrases as used herein shall,  for the purpose
of this Plan and any subsequent  amendment thereof,  have the following meanings
unless a different  meaning is plainly  required by the  content,  except to the
extent that such terms which are not defined  herein shall be defined  under the
Pension Plan:

         1.1 "Bank" means Ridgewood Savings Bank of New Jersey,  Ridgewood,  New
Jersey, or any successor thereto.

         1.2  "Beneficiary"  shall mean the  Participant's  surviving spouse, if
any,  the  Participant's  named  beneficiary  as reflected on the records of the
Bank, or the Participant's estate, in descending order of priority.

         1.3 "Board"  means the Board of Directors of the Bank,  as  constituted
from time to time and successors thereto.

         1.4 "Change in Control" means (i) the control of voting proxies whether
related to stockholders or mutual members by any person, other than the Board of
Directors of the Bank, to direct more than 25% of the  outstanding  votes of the
Bank, the control of the election of a majority of the Bank's directors,  or the
exercise of a controlling  influence over the management or policies of the Bank
by any person or by persons acting as a group within the meaning of


<PAGE>



Section  13(d) of the  Exchange  Act,  (ii) an event  whereby the FDIC,  the New
Jersey Department of Banking  ("Department") or any other department,  agency or
quasi-agency of the federal government cause or bring about, without the consent
of the Bank, a change in the corporate  structure or  organization  of the Bank;
(iii) an  event  whereby  the  FDIC,  the  Department  or any  other  agency  or
quasi-agency of the federal government cause or bring about, without the consent
of the Bank,  a taxation or  involuntary  distribution  of retained  earnings or
proceeds from the sale of securities to  depositors,  borrowers,  any government
agency or organization or civic or charitable organization;  or (iv) a merger or
other business combination between the Bank and another corporate entity whereby
the Bank is not the surviving  entity.  In the event that the Bank shall convert
in the future from mutual-to-stock form, the term "Change in Control" shall also
refer to: (i) the sale of all, or a material portion,  of the assets of the Bank
or the  Parent;  (ii) the merger or  recapitalization  of the Bank or the Parent
whereby the Bank or the Parent is not the  surviving  entity;  (iii) a change in
control of the Bank or the Parent,  as otherwise  defined or  determined  by the
Department,  the FDIC, the Federal  Reserve Board or regulations  promulgated by
such  agencies;  or  (iv)  the  acquisition,  directly  or  indirectly,  of  the
beneficial  ownership  (within the meaning of that term as it is used in Section
13(d) of the  Securities  Exchange  Act of 1934 and the  rules  and  regulations
promulgated  thereunder) of twenty-five percent (25%) or more of the outstanding
voting  securities  of the Bank or the Parent by any  person,  trust,  entity or
group.  The term "person"  means an individual  other than the  Executive,  or a
corporation,  partnership,  trust, association,  joint venture, pool, syndicate,
sole proprietorship, unincorporated organization or any other form of entity not
specifically listed herein. The decision of the Committee as to whether a change
in control has occurred  shall be conclusive and binding.  However,  a Change in
Control  shall not be deemed to have  occurred as a result of a holding  company
reorganization of the Bank and simultaneous  acquisition of more than 50% of the
Bank's stock (following the Bank's conversion to stock form) by a Parent.


         1.5 "Committee" means the Executive Committee of the Board of the Bank.

         1.6  "Corporation" or "Parent" means any parent bank holding company or
savings and loan holding company of the Bank, and any successor thereto.

         1.7      "Director" means a member of the Board of the Bank.

         1.8  "Disability"  (total and permanent  disability)  means a mental or
physical  disability  which prevents the Participant  from performing the normal
duties of his or her position with the Bank. Such disability must have prevented
the Participant from performing his or her duties for at least three months, and
a physician  satisfactory to both the Participant and the Bank must certify that
the  Participant  is disabled from  performing his or her normal duties with the
Bank.

         1.9 "Early  Retirement  Date" shall mean the first day of the  calendar
month  following  attainment  of not  less  than  age 55 of the  Participant  or
thereafter whereby the Participant  retires as an employee of the Bank following
completion  of not less than ten (10) years of service with the Bank,  except as
otherwise provided at Section 2.3 herein.

         1.10     "Effective Date" means May 18, 1998.


                                        2

<PAGE>



         1.11 "Participant"  means a senior officer of the Bank as determined by
action of the Board and as named at Attachment A hereto,  as may be amended from
time to time.  Such  participation  shall  continue as long as such  Participant
fulfills all requirements for participation subject to the right of termination,
amendment and modification of the Plan hereinafter set forth.

         1.12  "Pension  Plan"  means the  tax-qualified  defined  benefit  plan
sponsored  by the Bank for the benefit of the Bank's  employees  in effect as of
the Effective Date. All terms and definitions not otherwise  defined in the Plan
shall be defined as set forth in the Pension Plan.

         1.13 "Plan" means the Ridgewood Savings Bank of New Jersey Supplemental
Retirement Plan for Senior Officers, as herein set forth, as may be amended from
time to time.

         1.14  "Retirement  Date"  means  the first  day of the  calendar  month
following  attainment of age 65 of the  Participant  or  thereafter  whereby the
Participant retires as an employee of the Bank, following completion of not less
than ten (10) years of service with the Bank.

         1.15  "Service"  means all years of service as an  employee of the Bank
and all  predecessor  and  successor  entities.  Years  of  service  need not be
continuous. All years of service prior to the Effective Date shall be recognized
for benefits determination.

         1.16 "Trust" shall mean any trust  agreement  entered into on behalf of
the Plan by the Bank for the  purpose of holding  assets of the Bank in order to
promote the efficient administration of the Plan.


                                        3

<PAGE>



                                   ARTICLE II

                                    BENEFITS

         2.1  Retirement.  Upon a Participant's  termination  from service as an
employee  of the Bank on or after the  Retirement  Date or the Early  Retirement
Date,  the Bank  shall pay to the  participant  a pension  benefit  in an amount
approved  by the  Board  and set  forth  herein  at  Article  II,  Section  2.4,
commencing  on the first  business day of the calendar  month  commencing  on or
after the Retirement Date or the Early  Retirement  Date.  Except as provided at
Article II, Section 2.2, 2.3 and 2.5 herein,  upon a  Participant's  termination
from  service as an  employee  of the Bank prior to the  Retirement  Date or the
Early  Retirement  Date,  the Bank shall have no  financial  obligations  to the
Participant under the Plan.

         2.2 Disability. In the event of the Disability of the Participant,  the
Participant  will be entitled to a pension  benefit  equal to 100% of the amount
specified  at Article  II,  Section  2.4,  payable on the first day of the month
following  certification  of such Disability  based upon actual years of service
completed as of such date and without regard to any other  provisions  herein to
the contrary and assuming  that the  Participant  has attained not less than age
55.

         2.3 Change in  Control.  All  benefits  payable,  or that would  become
payable if the Participant were to retire prior to such Change in Control, shall
remain payable  thereafter.  Upon  termination of service  following a Change in
Control,  all benefits  shall be deemed payable  immediately in accordance  with
Article II, Section 2.4;  provided that if the  Participant is not yet age 55 as
of such date of  termination  of service and has not yet  completed  at least 20
Years of Service with the Bank, such Participant shall nevertheless be deemed to
be not less than age 55 as of the date of such  termination  and have  completed
not less than ten (10)  Years of  Service  with the Bank  following  a Change of
Control for  purposes of  calculation  of benefits  payable in  accordance  with
Section 2.4 herein,  and further that it shall be assumed that benefits  payable
under the Pension Plan shall be paid as of the date of  termination  of service,
or as of the date of such Change of Control (if  later),  in order to  calculate
benefits  payable  hereunder.  Actual Years of Service for benefits  calculation
purposes  following  a Change in  Control  shall  include  all years of  service
remaining under any employment agreement between the Participant and the Bank.

         2.4  Benefit  Payments.  The  Participant  shall be eligible to receive
benefit payments under the Plan, as follows:

         a. Benefits payable hereunder shall be calculated in the same manner as
benefits payable under the Pension Plan, except however notwithstanding anything
herein or in the Pension Plan to the contrary,  in  calculation of such benefits
payable,  (i)  Average  Annual  Earnings  shall be based upon the average of the
highest three (3) consecutive  calendar years  Compensation;  provided that such
Compensation shall not be limited by the provisions of Section  401(a)(17)(B) of
the Internal  Revenue Code ("Code"),  (ii) the maximum  annual  pension  benefit
payable shall not be limited by Sections 415(b)(1)(A) or 415(e) of the Code, and
(iii) the Normal Retirement Benefit shall be calculated as sixty (60) percent of
Average Annual  Earnings.  Benefits  payable  hereunder  shall be reduced to the
extent of  benefits  payable  under the  Pension  Plan  calculated  as a 10 year
certain payment and life annuity, and benefits payments under the Federal Social
Security Act calculated as a monthly benefit  payable to the  Participant  based
upon their personal

                                        4

<PAGE>



career earnings and with payments  commencing as of the first of the month on or
after attainment of age 65.

         b.  Notwithstanding any provisions of the Pension Plan to the contrary,
benefits  payable prior to the  Retirement  Date shall be reduced at the rate of
1.0% per year (and  0.08333%  per month) for each year (or full  month) that the
Participant commences receipt of such benefits prior to attainment of age 65.

         c. Benefits payable  hereunder shall be paid in the form of 120 monthly
payments  certain,  except to the  extent  that the  Committee  shall  otherwise
authorize payments in the form of a lump-sum distribution.

         2.5 Benefit Payments Following Death. A Participant  receiving benefits
in  accordance  with Article II,  Sections  2.1,  2.2 or 2.3 shall,  upon death,
continue  to  have  the  balance  of  any  such  payments  due  be  paid  to the
Participant's  Beneficiary in the same manner as benefits  payable in accordance
with the provisions of the Pension Plan.  Upon the death of a Participant  after
completion of not less than 10 years of service,  benefits payable in accordance
with Section 2.4 herein shall be immediately and 100% payable to the Beneficiary
without regard to any other  provisions to the Plan to the contrary and assuming
that the Participant has attained not less than age 55.

         2.6  Notice  of  Retirement.   A  Participant  electing  to  retire  in
accordance  with the Plan shall deliver  written notice  ("Notice") to the Board
not  less  than  ninety  (90)  days  prior  to the  actual  Retirement  Date.  A
Participant  who  terminates  service  upon  death,  Disability,  or a Change in
Control  shall not be required to deliver such Notice in order to be entitled to
receive benefits under the Plan.

         2.7 Alternative Forms Of Benefit Payment. The Committee may at any time
distribute  the benefits  payable with  respect to all future  benefits  payable
pursuant to Sections  2.1,  2.2, 2.3, and 2.5 of the Plan, in a lump sum payment
equal to the present value of all future benefits  payable to such  Participant.
The interest rate in effect for a two year U.S. Treasury Note on the date of the
lump sum payment shall be used for purposes of calculating  the present value of
amounts payable in accordance with Section 2.4.


                                   ARTICLE III

                                    INSURANCE

         3.1 Ownership of Insurance. The Bank, in its sole discretion, may elect
to purchase one or more life insurance  policies on the lives of Participants in
order to provide  funds to the Bank to pay part or all of the  benefits  accrued
under this Plan.  All rights and  incidents of  ownership in any life  insurance
policy  that  the  Bank  may  purchase  insuring  the  life  of the  Participant
(including any right to proceeds payable thereunder) shall belong exclusively to
the  Bank  or its  designated  Trust,  and  neither  the  Participant,  nor  any
beneficiary or other person  claiming under or through him or her shall have any
rights,  title or interest in or to any such insurance  policy.  The Participant
shall not have any power to transfer,  assign, hypothecate or otherwise encumber
in advance any of the  benefits  payable  thereunder,  nor shall any benefits be
subject to seizure for the benefit of any debts or judgments, or be transferable
by operation 

                                        5

<PAGE>


of law in the event of bankruptcy,  insolvency or otherwise.  Any life insurance
policy  purchased  pursuant  hereto and any proceeds  payable  thereunder  shall
remain subject to the claims of the Bank's general creditors.

         3.2  Physical  Examination.  As a condition  of  becoming or  remaining
covered under this Plan, the  Participant,  as may be requested by the Bank from
time to time shall take a physical  examination  by a  physician  approved by an
insurance  carrier.  The  cost of the  examination  shall  not be  borne  by the
Participant.  The report of such examination shall be transmitted  directly from
the  physician  to the  insurance  carrier  designated  by the Bank to establish
certain costs  associated  with obtaining  insurance  coverages as may be deemed
necessary under this Plan. Such examination shall remain  confidential among the
Participant,  the  physician  and the  insurance  carrier  and shall not be made
available to the Bank in any form or manner.

         3.3  Death of  Participant.  Upon the  death  of the  Participant,  the
proceeds  derived from any such insurance policy held by the Bank or any related
Trust, if any, shall be paid to the Bank or its designated Trust.

                                   ARTICLE IV

                            TRUST / NON-FUNDED STATUS

         4.1 Trust. Except as may be specifically provided, nothing contained in
this Plan and no action  taken  pursuant  to the  provisions  of this Plan shall
create  or  be  construed  to  create  a  trust  of  any  kind,  or a  fiduciary
relationship between the Bank and the Participant or any other person. Any funds
which may be invested  under the  provisions of this Plan shall continue for all
purposes to be a part of the general funds of the Bank. No person other than the
Bank shall by virtue of the  provisions  of this Plan have any  interest in such
funds.  The Bank shall not be under any  obligation  to use such funds solely to
provide  benefits  hereunder,  and  no  representations  have  been  made  to  a
Participant  that  such  funds  can or  will be used  only to  provide  benefits
hereunder.  To the extent that any person  acquires a right to receive  payments
from the Bank under the Plan,  such rights shall be no greater than the right of
any unsecured general creditor of the Bank.

         In order to facilitate the  accumulation of funds necessary to meet the
costs of the Bank under this Plan (including the provision of funds necessary to
pay premiums with respect to any life insurance  policies  purchase  pursuant to
Article III above and to pay  benefits to the extent that the cash value  and/or
proceeds of any such policies are not adequate to make payments to a Participant
or his or her beneficiary as and when the same are due under the Plan), the Bank
may enter into a Trust  Agreement.  The Bank,  in its  discretion,  may elect to
place any life insurance  policies  purchased pursuant to Article III above into
the Trust. In addition, such sums shall be placed in said Trust as may from time
to time be approved by the Board of Directors,  in its sole  discretion.  To the
extent that the assets of said Trust and/or the  proceeds of any life  insurance
policy  purchased  pursuant to Article III are not  sufficient  to pay  benefits
accrued under this Plan,  such payments shall be made from the general assets of
the Bank.

                                       6
<PAGE>

                                    ARTICLE V

                                     VESTING

         5.1 Vesting.  All benefits  under this Plan are deemed  non-vested  and
forfeitable  prior to the Retirement Date or Early Retirement Date. All benefits
payable  hereunder  shall be  deemed  100%  earned  and  non-forfeitable  by the
Participant  and his or her  Beneficiary  as of the  Retirement  Date  or  Early
Retirement Date.  Notwithstanding the foregoing,  all benefits payable hereunder
shall be deemed 100% earned and  non-forfeitable  by the  Participant and his or
her  Beneficiary  upon the death or the Disability of the  Participant,  or upon
termination of employment following a Change in Control of the Bank. No benefits
shall be deemed  payable  hereunder for any time period prior to  termination of
employment prior to the Retirement Date or Early Retirement Date,  except in the
event of death,  Disability or termination  of employment  following a Change in
Control of the Bank, in which case such benefits shall be immediately payable as
of such date of termination of employment.

                                   ARTICLE VI

                                   TERMINATION

         6.1  Termination.   All  rights  of  the  Participant  hereunder  shall
terminate  immediately upon the Participant  ceasing to be in the active service
of the Bank prior to the time that the benefits  payable under the Plan shall be
deemed to be 100% earned and non-forfeitable. A leave of absence approved by the
Board shall not  constitute  a cessation  of service  within the meaning of this
paragraph, within the sole discretion of the Committee.

                                   ARTICLE VII

                      FORFEITURE OR SUSPENSION OF BENEFITS

         7.1  Forfeiture or Suspension  of Benefits.  Notwithstanding  any other
provision of this Plan to the contrary, benefits shall be forfeited or suspended
during any period of paid service with the Bank  following the  commencement  of
benefit payments, within the sole discretion of the Committee.

                                  ARTICLE VIII

                               GENERAL PROVISIONS

         8.1 Other  Benefits.  Nothing in this Plan shall diminish or impair the
Participant's eligibility,  participation or benefit entitlement under any other
benefit,  insurance  or  compensation  plan  or  agreement  of the  Bank  now or
hereinafter in effect.

         8.2 No Effect on Employment.  This Plan shall not be deemed to give any
Participant or other person in the employ or service of the Bank any right to be
retained in the  employment  or service of the Bank,  or to  interfere  with the
right of the Bank to terminate any  Participant or such other person at any time
and to treat him or her without regard to the effect which such treatment mights
have upon him or her as a Participant in this Plan.

                                        7

<PAGE>




         8.3 Legally Binding. The rights,  privileges,  benefits and obligations
under this Plan are  intended  to be legal  obligations  of the Bank and binding
upon the Bank, its successors and assigns.

         8.4  Modification.  The  Bank,  by action of the  Board,  reserves  the
exclusive right to amend,  modify, or terminate this Plan. Any such termination,
modification or amendment shall not terminate or diminish any rights or benefits
accrued by any Participant prior thereto.  The Bank shall give thirty (30) days'
notice in writing to any  Participant  prior to the  effective  date of any such
amendment,  modification  or  termination  of  this  Plan.  Notwithstanding  the
foregoing,  in no event shall such benefits  payable to a Participant  under the
Plan be reduced  below those  provided  for in Section 2.4 herein.  In the event
that the Plan benefits  payable under Section 2.4 of the Plan are reduced or the
Plan is  terminated,  a  Participant  shall be  immediately  100%  vested in all
benefits  calculated in accordance  with Section 2.4 as of the date of such Plan
amendment  or Plan  termination  without  regard to such Plan  amendment or Plan
termination.

         8.5 Arbitration. Any controversy or claim arising out of or relating to
any contract or the breach thereof shall be settled by arbitration in accordance
with the Commercial  Arbitration Rules of the American Arbitration  Association,
with  such  arbitration  hearing  to be  held  at the  offices  of the  American
Arbitration  Association  unless otherwise mutually agreed to by the Participant
and the Bank, and judgment upon the award rendered by the  arbitrator(s)  may be
entered in any court having jurisdiction thereof.

         8.6  Limitation.  No rights of any  Participant  are  assignable by any
Participant,  in whole or in part,  either by voluntary or involuntary act or by
operation  of  law.  Rights  of  Participants   hereunder  are  not  subject  to
anticipation,  alienation, sale, transfer,  assignment,  pledge,  hypothecation,
encumbrance  or  garnishment  by creditors of the  Participant or a Beneficiary.
Such rights are not subject to the debts, contracts,  liabilities,  engagements,
or torts of any Participant or his or her Beneficiary. No Participant shall have
any right under this Plan or any Trust  referred to in Article IV or against any
assets held or  acquired  pursuant  thereto  other than the rights of a general,
unsecured  creditor of the Bank pursuant to the unsecured promise of the Bank to
pay the benefits  accrued  hereunder in accordance  with the terms of this Plan.
The Bank has no  obligation  under  this Plan to fund or  otherwise  secure  its
obligations to render payments  hereunder to Participants.  No Participant shall
have any voice in the use,  disposition,  or investment of any asset acquired or
set aside by the Bank to provide benefits under this Plan.

         8.7 ERISA and IRC  Disclaimer.  It is intended that the Plan be neither
an "employee  welfare  benefit plan" nor an "employee  pension benefit plan" for
purposes of the Employee  Retirement  Income  Security  Act of 1974,  as amended
("ERISA").  Further, it is intended that the Plan will not cause the interest of
a  Participant  under  the Plan to be  includable  in the  gross  income of such
Participant or a Beneficiary  prior to the actual receipt of a payment under the
Plan for purposes of the Internal Revenue Code of 1986, as amended  ("IRC").  No
representation  is made to any  Participant  to the  effect  that any  insurance
policies  purchased by the Bank or assets of any Trust  established  pursuant to
this Plan will be used solely to provide  benefits under this Plan or in any way
shall  constitute  security for the payment of such benefits.  Benefits  payable
under this Plan are not in any way limited to or governed by the proceeds of any
such insurance  policies or the assets of any such Trust.  No Participant in the
Plan has any preferred claim against the proceeds of any such insurance policies
or the assets of any such Trust.

                                        8

<PAGE>




         8.8 Conduct of Participants.  Notwithstanding anything contained to the
contrary,  no payment of any then unpaid  benefits  shall be made and all rights
under the Plan  payable  to a  Participant,  or any  other  person,  to  receive
payments  thereof  shall be  forfeited  if the  Participant  shall engage in any
activity  or conduct  which in the  opinion the Board of the Bank is inimical to
the best interests of the Bank.

         8.9  Incompetency.  If the Bank  shall find that any person to whom any
payment  is  payable  under  the Plan is  deemed  unable  to care for his or her
personal affairs because of illness or accident,  or is a minor, any payment due
(unless  a prior  claim  therefor  shall  have  been  made  by a duly  appointed
guardian,  committee or other legal representative) may be paid to the spouse, a
child, a parent,  or a brother or sister, or to any person deemed by the Bank to
have incurred  expense for such person  otherwise  entitled to payment,  in such
manner and proportions as the Committee, in its sole discretion,  may determine.
Any such payments shall  constitute a complete  discharge of the  liabilities of
the Bank under the Plan.

         8.10 Construction. The Committee shall have full power and authority to
interpret, construe and administer this Plan and the Committee's interpretations
and  construction  thereof,  and  actions  thereunder,   shall  be  binding  and
conclusive on all persons for all purposes. Directors of the Bank and members of
the Committee  shall not be liable to any person for any action taken or omitted
in connection with the  interpretation  and  administration  of this Plan unless
attributable to his or her own willful,  gross misconduct or intentional lack of
good faith.

         8.11 Plan  Administration.  The Board of the Bank shall  administer the
Plan; provided,  however, that the Board may appoint an administrative committee
("Committee") to provide  administrative  services or perform duties required by
this Plan.  The  Committee  shall have only the  authority  granted to it by the
Board.

         8.12 Governing Law. This Plan shall be construed in accordance with and
governed  by the laws of the  State of New  Jersey,  except to the  extent  that
Federal law shall be deemed to apply.  No  payments  of  benefits  shall be made
hereunder if the Board of the Bank, or counsel retained thereby, shall determine
that such payments  shall be in violation of applicable  regulations,  or likely
result in  imposition  of  regulatory  action,  by the New Jersey  Department of
Banking, the Federal Deposit Insurance  Corporation or other appropriate banking
regulatory agencies.

         8.13  Successors  and  Assigns.  The  Plan  shall be  binding  upon any
successor or successors of the Bank, and unless clearly inapplicable,  reference
herein to the Bank shall be deemed to include any successor or successors of the
Bank.

         8.14 Sole Agreement.  The Plan expresses,  embodies, and supersedes all
previous agreements,  understandings,  and commitments, whether written or oral,
between the Bank and any Participants and  Beneficiaries  hereto with respect to
the subject matter hereof.

         8.15     Regulatory Matters.

         (a) The  Participant  or  Beneficiary  shall  have no right to  receive
compensation  or other benefits in accordance with the Plan for any period after
termination  of service  for Just  Cause.  Termination  for "Just  Cause"  shall
include   termination   because  of  the  Participant's   personal   dishonesty,
incompetence,  willful  misconduct,  breach of fiduciary duty involving personal
profit,

                                        9

<PAGE>



intentional failure to perform stated duties, willful violation of any law, rule
or  regulation  (other than  traffic  violations  or similar  offenses) or final
cease-and-desist order, or material breach of any provision of the Plan.

         (b) Notwithstanding  anything herein to the contrary, any payments made
to a  Participant  or  Beneficiary  pursuant to the Plan shall be subject to and
conditioned   upon  compliance  with  12  USC  ss.1828(k)  and  any  regulations
promulgated thereunder.



                                       10







                                   EXHIBIT 16


<PAGE>
[LOGO]         DORFMAN, ABRAMS, MUSIC & CO.
               CERTIFIED PUBLIC ACCOUNTANTS



Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549




Pursuant  to 17 C.F.R.  ss.228.304(a)(3)  ("Item  304"),  we have  reviewed  the
language  under the heading  "CHANGE IN AUDITOR" in the  prospectus  included as
part of the Registration  Statement on Form SB-2 to be filed with the Securities
and  Exchange  Commission  by Ridgewood  Financial,  Inc.,  the proposed  parent
holding  company for  Ridgewood  Savings Bank of New Jersey.  We do not disagree
with the statements  contained therein concerning our firm. However,  aside from
receipt of notification of such action, we have no basis for determining whether
the board of directors or audit committee met concerning this matter.



                              /s/Dorfman, Abrams, Music & Co.


Fair Lawn, New Jersey

August 24, 1998


<TABLE>
<CAPTION>
<S>                                                <C>                   <C>                  <C>
21-00 Route 208 South, Fair Lawn, NJ 07410-2604    Tel: (201) 796-9100   Fax: (201) 796-0900  E-Mail:[email protected]
    Member of Affiliated Conference of Practicing Accountants International
</TABLE>




                                  EXHIBIT 23.2


<PAGE>




                          INDEPENDENT AUDITORS' CONSENT



The Board of Directors
Ridgewood Savings Bank of New Jersey:



We consent to the use of our report  dated  February  27,  1998  relating to 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 included herein, and to the reference to our
firm under the heading  "Experts" and "Statements of Income" in the registration
statement/prospectus.



                                             /s/KPMG Peat Marwick LLP

                                             KPMG Peat Marwick LLP



Short Hills, New Jersey
August 19, 1998









                                  EXHIBIT 23.3


<PAGE>



                            [FINPRO, INC. LETTERHEAD]






Board of Directors
Ridgewood Financial, Inc.
Ridgewood Savings Bank of New Jersey
531 North Maple Avenue
Ridgewood, New Jersey 07450

Dear Board Members:

We hereby consent to the use of our firm's name, FinPro,  Inc. ("FinPro") in the
Form  SB-2  Registration   Statement,   and  amendments  thereto,  of  Ridgewood
Financial,  Inc. to be filed with the  Securities and Exchange  Commission,  the
combined  Notice of Mutual Holding  Company  Reorganization  and Application for
Approval of a Minority  Stock Issuance  ("MHC  Application")  filed by Ridgewood
Savings  Bank of New  Jersey  and any  amendments  thereto,  and the  Conversion
Valuation  Appraisal  Report  ("Report")  regarding  the  valuation  of the Bank
provided  by FinPro,  and our opinion  regarding  subscription  rights  filed as
exhibits to the form SB-2. We also consent to the use of our firm's name and the
inclusion  of,  summary  of and  references  to our  Report  and  Opinion in the
Prospectus  included  in the  form  SB-2,  and  the  MHC  Application,  and  any
amendments thereto.

                                          Very truly yours,




                                          /s/ Donald J. Musso
                                          --------------------------------------
                                          Donald J. Musso
                                          President


Liberty Corner, New Jersey
August 25, 1998






                                   EXHIBIT 23.4


<PAGE>
[LOGO]         DORFMAN, ABRAMS, MUSIC & CO.
               CERTIFIED PUBLIC ACCOUNTANTS








                         CONSENT OF INDEPENDENT AUDITORS








We hereby  consent  to the  reference  to our firm under the  caption  "Experts"
included  in  the  Registration  Statement  on  form  SB-2  filed  by  Ridgewood
Financial,  Inc. and to the use therein of our report  dated  February 29, 1996,
concerning the financial statements of Ridgewood Savings Bank of New Jersey.





                              /s/Dorfman, Abrams, Music & Co.


Fair Lawn, New Jersey

August 24, 1998
<TABLE>
<CAPTION>
<S>                                                <C>                   <C>                  <C>
21-00 Route 208 South, Fair Lawn, NJ 07410-2604    Tel: (201) 796-9100   Fax: (201) 796-0900  E-Mail:[email protected]
    Member of Affiliated Conference of Practicing Accountants International
</TABLE>


<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  DERIVED FROM THE
     REGISTRATION  STATEMENT  ON FORM SB-2 AND IS  QUALIFIED  IN ITS ENTIRETY BY
     REFERENCE TO SUCH FINANCIAL INFORMATION.
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                                            <C>          <C>
<PERIOD-TYPE>                                  6-MOS        12-MOS   
<FISCAL-YEAR-END>                              DEC-31-1998  DEC-31-1997
<PERIOD-END>                                   JUN-30-1998  DEC-31-1997
<CASH>                                           2,520        1,574
<INT-BEARING-DEPOSITS>                             608          624
<FED-FUNDS-SOLD>                                16,400       13,200
<TRADING-ASSETS>                                     0            0
<INVESTMENTS-HELD-FOR-SALE>                     97,409       77,053
<INVESTMENTS-CARRYING>                         112,698      101,075
<INVESTMENTS-MARKET>                           112,858      101,299
<LOANS>                                        105,726      106,742
<ALLOWANCE>                                        750          618
<TOTAL-ASSETS>                                 242,662      229,065
<DEPOSITS>                                     198,602      193,889
<SHORT-TERM>                                     6,700       15,525
<LIABILITIES-OTHER>                              1,277        1,700
<LONG-TERM>                                     18,732          757
                                0            0
                                          0            0
<COMMON>                                             0            0
<OTHER-SE>                                      17,351       17,194
<TOTAL-LIABILITIES-AND-EQUITY>                 242,662      229,065
<INTEREST-LOAN>                                  4,150        8,562
<INTEREST-INVEST>                                3,365        6,602
<INTEREST-OTHER>                                   512          670
<INTEREST-TOTAL>                                 8,027       15,834
<INTEREST-DEPOSIT>                               4,792        8,982
<INTEREST-EXPENSE>                               5,312       10,287
<INTEREST-INCOME-NET>                            2,715        5,547
<LOAN-LOSSES>                                      132           12
<SECURITIES-GAINS>                                  24           19
<EXPENSE-OTHER>                                  1,969        3,676
<INCOME-PRETAX>                                    732        2,091
<INCOME-PRE-EXTRAORDINARY>                           0            0
<EXTRAORDINARY>                                      0            0
<CHANGES>                                            0            0
<NET-INCOME>                                       487        1,250
<EPS-PRIMARY>                                        0            0
<EPS-DILUTED>                                        0            0
<YIELD-ACTUAL>                                    2.38         2.58 
<LOANS-NON>                                          6            0
<LOANS-PAST>                                         0            0
<LOANS-TROUBLED>                                     0            0
<LOANS-PROBLEM>                                      0            0
<ALLOWANCE-OPEN>                                   618          606
<CHARGE-OFFS>                                        0            0
<RECOVERIES>                                         0            0
<ALLOWANCE-CLOSE>                                  750          618
<ALLOWANCE-DOMESTIC>                               750          618
<ALLOWANCE-FOREIGN>                                  0            0
<ALLOWANCE-UNALLOCATED>                              0            0
                                        


</TABLE>




                                  EXHIBIT 99.1


<PAGE>






LETTER TO ELIGIBLE ACCOUNT HOLDERS
[Ridgewood Savings Bank of New Jersey Letterhead]


__________  , 1998

Dear Depositor:

I am pleased to inform you that the Board of Directors of Ridgewood Savings Bank
of New Jersey (the "Bank") has unanimously approved a Plan of Reorganization and
Stock  Issuance (the "Plan").  Pursuant to the Plan,  the Bank will convert to a
stock savings bank and form a New Jersey-  chartered stock holding company which
will own 100% of the outstanding common stock of the converted savings bank. The
Plan will permit the proposed  stock holding  company to issue capital  stock, a
source of capital not available to mutual savings  institutions.  Our new mutual
holding  company  structure  will  enable  us to  continue  to  serve  you as an
independent community-oriented institution.

Our proposed  stock  holding  company,  Ridgewood  Financial,  Inc., is offering
between  1,038,700 and  1,616,095  shares of common stock at $10.00 per share to
certain of our customers and members of the public.  The shares of stock sold to
investors will represent a minority  interest in Ridgewood  Financial,  Inc. Our
newly-formed  mutual holding  company,  Ridgewood  Financial,  MHC, will own the
remainder of the outstanding shares.

The Plan is  subject  to a  favorable  vote of our  members.  Our  officers  and
directors  urge you to vote  "FOR"  the  Plan.  Enclosed  you will  find a Proxy
Statement  describing the Plan, Proxy Card(s) and a reply envelope.  Please vote
and sign the Proxy Card(s), then mail it in the enclosed reply envelope or bring
your card(s) into any of our offices.  In order to ensure that your vote will be
counted,  we must receive your proxy card(s) by 12:00 noon,  New Jersey time, on
_______, 1998.

We have also  enclosed a  Prospectus,  Stock  Order  Form,  reply  envelope  and
Questions  &  Answers  Brochure.  We urge you to read the  Prospectus  carefully
before  submitting  your Stock Order Form.  If you are  interested in purchasing
shares,  you may do so during the Offering  without  paying a commission or fee.
Your completed Stock Order Form, along with payment or authorization to withdraw
funds from your deposit  account(s) at the Bank, must be received by us by 12:00
noon, New Jersey time, on _______, 1998.



<PAGE>







LETTER TO ELIGIBLE ACCOUNT HOLDERS
Page 2


Interest will be paid on all funds received by us at our annual rate of interest
on passbook  savings  accounts,  or at the account contract rate with respect to
withdrawals from existing accounts.  You may purchase the common stock through a
withdrawal from your savings or certificate  account without the customary early
withdrawal penalty.

Please call the Stock  Information  Center early in the  Offering  period if you
intend to utilize IRA or other tax-qualified funds to purchase the common stock.
Additional  processing  time is required as the common  stock must be  purchased
through a self-directed IRA held with an outside trustee.  Please note that your
Ridgewood Savings Bank of New Jersey IRAs are not self-directed.

Please remember:

o    YOUR SAVINGS ACCOUNTS, CERTIFICATES OF DEPOSIT AND CHECKING ACCOUNTS AT THE
     BANK  WILL  CONTINUE  TO  BE  INSURED  BY  THE  FEDERAL  DEPOSIT  INSURANCE
     CORPORATION UP TO APPLICABLE LIMITS.

o    THERE WILL BE NO CHANGE IN THE TERMS OF YOUR ACCOUNTS OR LOANS.

o    CUSTOMERS WILL ENJOY THE SAME SERVICES WITH THE SAME STAFF.

o    YOUR VOTE IN FAVOR OF THE PLAN DOES NOT OBLIGATE YOU TO BUY COMMON STOCK.

o    CERTAIN  DEPOSITORS  OF THE BANK MAY BUY COMMON  STOCK BEFORE IT IS SOLD TO
     THE GENERAL PUBLIC.

If you have any  questions,  please call the Stock  Information  Center at (201)
445-2109, 9:00 a.m. to 4:00 p.m., Monday through Friday.

We  hope  that  you  will  take  advantage  of  this  opportunity  to join us as
stockholders of Ridgewood Financial, Inc.

Sincerely,



Susan E. Naruk
President and Chief Executive Officer


<PAGE>







LETTER TO ELIGIBLE ACCOUNT HOLDERS
Page 3


THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

- --------------------------------------------------------------------------------
                            Stock Information Center
                              55 North Broad Street
                              Ridgewood, New Jersey
                                 (201) 445-2109





<PAGE>



LETTER TO DEPOSITORS NOT ELIGIBLE TO VOTE (CLOSED ACCOUNTS)
[Ridgewood Savings Bank of New Jersey Letterhead]


__________   , 1998


Dear Sir/Madam:

I am pleased to inform you that the Board of Directors of Ridgewood Savings Bank
of New Jersey (the "Bank") has unanimously approved a Plan of Reorganization and
Stock  Issuance (the "Plan").  Pursuant to the Plan,  the Bank will convert to a
stock savings bank and form a New Jersey-chartered  stock holding company, which
will own 100% of the outstanding common stock of the converted savings bank. The
Plan will permit the proposed  stock holding  company to issue capital  stock, a
source of capital not available to mutual savings  institutions.  Our new mutual
holding  company  structure  will  enable  us to  continue  to  serve  you as an
independent community-oriented institution.

Our proposed  stock  holding  company,  Ridgewood  Financial,  Inc., is offering
between  1,038,700 and  1,616,095  shares of common stock at $10.00 per share to
certain of our customers and members of the public.  The shares of stock sold to
investors will represent a minority  interest in Ridgewood  Financial,  Inc. Our
newly-formed  mutual holding  company,  Ridgewood  Financial,  MHC, will own the
remainder of the outstanding shares.


   AS A DEPOSITOR  OF THE BANK AS OF MAY 31, 1997 OR  SEPTEMBER  30, 1998,
   YOU HAVE  PRIORITY TO BUY COMMON STOCK BEFORE IT IS SOLD TO THE GENERAL
   PUBLIC.

We have enclosed a Prospectus,  Stock Order Form,  reply  envelope and Questions
and Answers Brochure.  If you are interested in purchasing shares, you may do so
during the Offering  without paying a commission or fee. We urge you to read the
Prospectus  carefully  before  submitting  your Stock Order Form. Your completed
Stock Order Form, along with payment must be received by the Bank by 12:00 noon,
New Jersey time, on _______, 1998.

Interest will be paid by the Bank at our passbook savings account annual rate on
all funds received until the Offering is completed.

If you have any  questions,  please call the Stock  Information  Center at (201)
445-2109, 9:00 a.m. to 4:00 p.m., Monday through Friday.


<PAGE>







LETTER TO DEPOSITORS NOT ELIGIBLE TO VOTE  (CLOSED ACCOUNTS)
Page 2


We  hope  that  you  will  take  advantage  of  this  opportunity  to join us as
stockholders of Ridgewood Financial, Inc.


Sincerely,




Susan E. Naruk
President and Chief Executive Officer




THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.


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

                            Stock Information Center
                              55 North Broad Street
                              Ridgewood, New Jersey

                                 (201) 445-2109


<PAGE>







POTENTIAL INVESTOR LETTER (Non-Customers)
[Ridgewood Savings Bank of New Jersey Letterhead]


__________  , 1998


Dear Potential Investor:

I am pleased to inform you that the Board of Directors of Ridgewood Savings Bank
of New Jersey (the "Bank") has unanimously approved a Plan of Reorganization and
Stock  Issuance (the "Plan").  Pursuant to the Plan,  the Bank will convert to a
stock savings bank and form a New Jersey-chartered  stock holding company, which
will own 100% of the outstanding common stock of the converted savings bank. The
Plan will permit the proposed  stock holding  company to issue capital  stock, a
source of capital not available to mutual savings  institutions.  Our new mutual
holding  company  structure  will  enable  us to  continue  to  serve  you as an
independent community-oriented institution.

Our proposed  stock  holding  company,  Ridgewood  Financial,  Inc., is offering
between  1,038,700 and  1,616,095  shares of common stock at $10.00 per share to
certain of our customers and members of the public.  The shares of stock sold to
investors will represent a minority  interest in Ridgewood  Financial,  Inc. Our
newly-formed  mutual holding  company,  Ridgewood  Financial,  MHC, will own the
remainder of the outstanding shares.


We have  enclosed a  Prospectus,  Stock  Order Form and  Questions  and  Answers
Brochure.  If you are interested in purchasing  shares, you may do so during the
Offering  without paying a commission or fee. We urge you to read the Prospectus
carefully  before  submitting  your Stock Order Form. To order,  your  completed
Stock Order Form, along with payment must be received by the Bank by 12:00 noon,
New Jersey time, on _______, 1998.

Interest will be paid by the Bank at our passbook savings account annual rate on
all funds received until the Offering is completed.

If you have any  questions,  please call our Stock  Information  Center at (201)
445-2109, 9:00 a.m. to 4:00 p.m., Monday through Friday.

We  hope  that  you  will  take  advantage  of  this  opportunity  to join us as
stockholders of Ridgewood Financial, Inc.




<PAGE>







POTENTIAL INVESTOR LETTER (Non-Customers)
Page 2


Sincerely,



Susan E. Naruk
President and Chief Executive Officer





THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

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

                            Stock Information Center
                              55 North Broad Street
                              Ridgewood, New Jersey
                                 (201) 445-2109




<PAGE>







"BLUE SKY" MEMBER LETTER
[Ridgewood Savings Bank of New Jersey Letterhead]


__________   , 1998


Dear  Member:

I am pleased to inform you that the Board of Directors of Ridgewood Savings Bank
of New Jersey (the "Bank") has unanimously approved a Plan of Reorganization and
Stock  Issuance (the "Plan").  Pursuant to the Plan,  the Bank will convert to a
stock savings bank and form a New Jersey-chartered  stock holding company, which
will own 100% of the outstanding common stock of the converted savings bank. The
Plan will permit the proposed  stock holding  company to issue capital  stock, a
source of capital not  available to mutual  savings  institutions.  Our proposed
mutual holding  company,  Ridgewood  Financial,  MHC, will remain an independent
community-oriented institution.

The Plan is  subject  to a  favorable  vote of our  members.  Our  officers  and
directors  urge you to vote  "FOR"  the  Plan.  Enclosed  you will  find a Proxy
Statement  describing the Plan, Proxy Card(s) and a reply envelope.  Please vote
and sign the Proxy  Card(s),  then mail it in the enclosed  reply  envelope.  In
order to ensure  that your vote will be  counted,  we must  receive  your  proxy
card(s) by 12:00 noon, New Jersey time, on _______, 1998.

The Board of  Directors of the Bank  believes  that the mutual  holding  company
formation and related  stock  offering are in the best interest of its customers
and the communities it serves. Please remember:

        THERE WILL BE NO CHANGE IN YOUR DEPOSIT ACCOUNTS OR LOANS.
        YOUR DEPOSIT ACCOUNTS AT THE BANK WILL CONTINUE TO BE INSURED
        BY THE FEDERAL DEPOSIT INSURANCE CORPORATION UP TO APPLICABLE
        LIMITS.

Although  you may vote on the Plan,  we regret that our proposed  stock  holding
company,  Ridgewood Financial, Inc., is unable to offer or sell its common stock
to you because the small number of depositors  in your state makes  registration
or   qualification  of  the  common  stock  under  your  state  securities  laws
impractical.


<PAGE>







"BLUE SKY"  MEMBER LETTER
Page 2


If you have any questions about your voting rights or the Plan,  please call the
Stock  Information  Center at (201)  445-2109,  9:00 a.m.  to 4:00 p.m.,  Monday
through Friday.


Sincerely,



Susan E. Naruk
President and Chief Executive Officer


THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

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

                            Stock Information Center
                              55 North Broad Street
                              Ridgewood, New Jersey
                                 (201) 445-2109





<PAGE>







RYAN, BECK "BROKER DEALER" LETTER
[Ryan, Beck Letterhead]


__________ , 1998



Dear Sir/Madam:

At the request of Ridgewood Savings Bank of New Jersey and Ridgewood  Financial,
Inc., we are enclosing  materials  regarding its stock  offering.  The materials
include a  Prospectus,  Stock  Order Form and  Questions  and  Answers  Brochure
describing  the  Ridgewood  Savings Bank of New Jersey  mutual  holding  company
reorganization and the related offering of the Ridgewood Financial,  Inc. common
stock. Ryan, Beck & Co., Inc. has been retained by Ridgewood Savings Bank of New
Jersey and Ridgewood Financial, Inc. as the selling agent in connection with the
Offering.

We have  been  asked  to  forward  these  materials  to you in  view of  certain
regulatory requirements and the securities laws of your state.

Sincerely,




Ryan, Beck & Co.


THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.




- ------------------------
This letter goes only in packages located in specified states.




<PAGE>







PROXYGRAM
[Ridgewood Savings Bank of New Jersey Letterhead]


                                    PROXYGRAM



DEAR RIDGEWOOD SAVINGS BANK OF NEW JERSEY MEMBER:

TIME IS RUNNING OUT TO VOTE ON THE PLAN OF REORGANIZATION AND STOCK ISSUANCE!

YOU SHOULD HAVE RECENTLY RECEIVED A PROXY STATEMENT AND PROXY CARD(S).  HOWEVER,
WE HAVE NOT YET RECEIVED YOUR PROXY VOTE.

YOUR VOTE IS IMPORTANT TO US. THE BOARD OF  DIRECTORS  RECOMMENDS  THAT YOU VOTE
FOR THE PLAN.  PLEASE VOTE AND SIGN ALL OF THE ENCLOSED PROXY CARD(S) AND RETURN
THEM  PROMPTLY IN THE ENCLOSED  POSTAGE-PAID  ENVELOPE OR DELIVER THEM TO ANY OF
OUR OFFICES! VOTES WILL BE CAST ON _______, 1998.

VOTING ON THE PLAN DOES NOT OBLIGATE  YOU TO PURCHASE  STOCK IN OUR COMMON STOCK
OFFERING.

IF YOU HAVE ANY  QUESTIONS,  OR WOULD LIKE TO RECEIVE  ANOTHER COPY OF THE PROXY
STATEMENT,  PLEASE CALL THE STOCK INFORMATION CENTER AT (201) 445-2109 9:00 A.M.
TO 4:00 P.M., MONDAY THROUGH FRIDAY.

Sincerely,


Susan E. Naruk
President and Chief Executive Officer


THIS PROXYGRAM IS NEITHER AN OFFER TO SELL NOR A SOLICITATION OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.


<PAGE>







STOCK ORDER ACKNOWLEDGMENT LETTER
[Ridgewood Savings Bank of New Jersey Letterhead]


[Name]
[Social Security Number]

Dear Investor:

We are pleased to confirm the receipt of your order in the amount of $______ for
the purchase of Ridgewood Financial, Inc. Common Stock.

The Common Stock will be registered  in the name(s)  shown above.  Please verify
the  Social  Security  number and the  spelling  and  accuracy  of your name and
address. If this information is incorrect,  please contact our conversion agent,
(Name and Address to Follow).

Please note this  acknowledgment  does not  represent the total number of shares
that you may receive. The actual purchase will be determined by the total number
of orders  received.  The allocation  process is described in more detail in the
Prospectus.

If you have any  questions,  please call our Stock  Information  Center at (201)
445-2109.

We appreciate  your confidence in our future and look forward to having you as a
stockholder.



- -----------------------------
Printed and mailed by conversion agent. (The contact name/phone is at conversion
agent's office.)









<PAGE>

STOCK CERTIFICATE MAILING LETTER


__________, 1998


Dear Stockholder:


On behalf of the Board of Directors of Ridgewood  Financial,  Inc., I would like
to welcome you as a  shareholder.  A total of ________  shares were  issued;  of
these, _____ were purchased by investors at $10.00 per share. Our mutual holding
company, Ridgewood Financial, MHC, owns the balance of the outstanding shares.

Your  stock  certificate  is  enclosed.  Please  review  it  to  make  sure  the
registration  and  number of shares  are  correct.  If you find an error or have
questions about your certificate, please call or write our Transfer Agent:

                         [NAME & ADDRESS TO BE PROVIDED]

If  the  original  stock  certificate  must  be  forwarded  for  reissue,  it is
recommended  that it be sent to the Transfer  Agent by  registered  mail. If you
should change your address,  please notify the Transfer Agent immediately so you
will   continue   to  receive  all   Ridgewood   Financial,   Inc.   stockholder
communications.

If you paid for your shares by check,  please find enclosed a check representing
the  interest  which  accrued on the amount of your  check  between  the date of
receipt  and the close of the  Offering.  However,  if we were not able to fully
fill your  order,  this  check  also  represents  a refund of the amount of your
subscription that we were unable to fill.

If you paid for your shares by authorizing  withdrawal from a Ridgewood  Savings
Bank of New Jersey  deposit  account,  that  withdrawal has now been made. If we
were unable to fill your entire  order,  and you paid for your  subscription  in
this manner,  only the amount  necessary to pay for your allotment was withdrawn
from your  account(s).  Accrued  interest earned during the Offering  remains in
your account.

We thank you for your participation in our Offering.

Sincerely,


Susan E. Naruk
President and Chief Executive Officer


<PAGE>







INVITATION                       (Optional)

                              An Opportunity . . .

                            YOU ARE CORDIALLY INVITED

                  To a Community Investor Meeting and Reception

                         to learn about the formation of

                            Ridgewood Financial, MHC

                    and the related Common Stock offering of

                            Ridgewood Financial, Inc.

                                ___________, 1998

                                       or

                                ___________, 1998
                                    7:00 p.m.
                               LOCATIONS TO FOLLOW
                            Light Refreshments Served


Senior  executives  of  Ridgewood  Savings  Bank  of  New  Jersey  will  present
information  and answer  your  questions  about  Ridgewood  Savings  Bank of New
Jersey's Plan of Reorganization from a New Jersey- chartered mutual savings bank
to a New Jersey-chartered stock savings bank and related Stock Offering.  You'll
also be presented with information  about Ridgewood Savings Bank of New Jersey's
business focus and results of operations.

                         SEATING IS LIMITED Please call
                           and make your reservation.

                                 (201) 445-2109
                            Stock Information Center

                                     [LOGO]

THIS  INVITATION IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO
BUY COMMON STOCK. THE OFFER IS MADE ONLY BY THE PROSPECTUS. THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.
<PAGE>







LOBBY POSTER



                        1,616,095 Shares of Common Stock


Ridgewood Savings Bank of New Jersey. is conducting an offering of Common Stock.

If you have any  questions,  please call the Stock  Information  Center at (201)
445-2109, from 9:00 a.m. to 4:00 p.m., Monday through Friday.






                                     [LOGO]




THIS  NOTICE IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.




<PAGE>




                       TOMBSTONE ADVERTISEMENT (Optional)
                            (Post-Community Meetings)

                                     [LOGO]

                            Ridgewood Financial, Inc.
                          Proposed Holding Company for
                      Ridgewood Savings Bank of New Jersey


                             UP TO __________ SHARES
                                  Common Stock



                                $10.00 Per Share
                                (Purchase Price)




Shares may be  purchased  during the  Offering,  without  payment of  additional
commissions or fees.

This Offering expires at 12:00 noon, New Jersey time, on ________, 1998.

To receive a copy of the Prospectus, please call the Stock Information Center at
(201) 445-2109, 9:00 a.m. to 4:00 p.m., Monday through Friday.




THIS ADVERTISEMENT IS NEITHER AN OFFER TO SELL NOR A SOLICITATION OF AN OFFER TO
BUY COMMON STOCK. THE OFFER IS MADE ONLY BY THE PROSPECTUS. THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.




<PAGE>




                   COMMUNITY MEETING ADVERTISEMENT (Optional)


Ridgewood Savings Bank of New Jersey is reorganizing from a New Jersey-chartered
mutual savings bank to a mutual holding company.  As part of its reorganization,
Ridgewood Financial,  Inc. is offering up to 1,616,095 shares of common stock at
a subscription price of $10.00 per share. Purchasers will not be required to pay
a commission or brokerage fee.

                                 YOU ARE INVITED
                 to a Community Investors Meeting and Reception
                  to meet senior officers and Directors of the
                      Ridgewood Savings Bank of New Jersey


In addition to hearing a  discussion  about the  benefits of the mutual  holding
company structure and stock offering,  you'll learn more about Ridgewood Savings
Bank of New Jersey's business focus and results of operations.

                           Community Investors Meeting

                               ____________, 1998
                                       or
                               ____________, 1998
                                    7:00 p.m.

                                   [Location]

To  receive  a copy of the  Prospectus,  or to make a  reservation  to  attend a
meeting, please call our Stock Information Center at (201) 445-2109.

                   Ridgewood Savings Bank of New Jersey [LOGO]

THIS ADVERTISEMENT IS NEITHER AN OFFER TO SELL NOR A SOLICITATION OF AN OFFER TO
BUY COMMON STOCK. THE OFFER IS MADE ONLY BY THE PROSPECTUS. THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.




<PAGE>




                                  PRESS RELEASE

         CONTACT: Susan E. Naruk, President and Chief Executive Officer

                            TELEPHONE: (201) 445-4000

                              FOR IMMEDIATE RELEASE

- --------------------------------------------------------------------------------
Ridgewood,  New Jersey. ______, 1998 -- Ridgewood Savings Bank of New Jersey has
received conditional  approval from regulatory  authorities to begin an offering
of common stock in connection with its mutual holding company  reorganization as
a subsidiary of Ridgewood  Financial,  Inc.  Shares of common stock of Ridgewood
Financial, Inc. are being offered to its depositors and borrowers. Any remaining
shares will be offered to the public.

Ridgewood  Financial,  Inc. is offering up to 1,616,095  shares of voting common
stock at a purchase  price of $10.00 per share.  The offering will represent 47%
of the  total  issued  and  outstanding  shares  of  Ridgewood  Financial,  Inc.
Outstanding  shares  not  issued  in the  Offering  will be owned  by  Ridgewood
Financial, MHC, the newly-formed mutual holding company.

The best-efforts  offering,  which is being managed by Ryan, Beck & Co., Inc. is
expected to conclude on _______, 1998.

The Bank's  deposits  are and will  continue to be insured up to the  applicable
limits by the FDIC.

Further  information,  including  details  of the  Offering,  and  business  and
financial  information  about Ridgewood Savings Bank of New Jersey are described
in  a  prospectus,  which  is  available  upon  request  by  calling  the  Stock
Information Center at (201) 445-2109.



THIS  NOTICE IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
COMMON  STOCK.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS.  THE SHARES OF COMMON
STOCK ARE NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.


<PAGE>







                                  PRESS RELEASE

         CONTACT: Susan E. Naruk, President and Chief Executive Officer

                            TELEPHONE: (201) 445-4000

                              FOR IMMEDIATE RELEASE

- --------------------------------------------------------------------------------
Ridgewood, New Jersey. ______, 1998. Susan E. Naruk, President & Chief Executive
Officer of Ridgewood  Savings Bank of New Jersey  announced today the completion
of its reorganization and common stock offering.

In connection with the stock offering by the bank's holding  company,  Ridgewood
Financial,  Inc., a mutual holding  company named Ridgewood  Financial,  MHC was
also formed.  Shares of voting  common stock of Ridgewood  Financial,  Inc. were
sold to its eligible  depositors  and to the employee  stock  ownership  plan at
$10.00 per  share.  The  ______  shares  sold in the  Offering  represent  a 47%
minority interest in Ridgewood Financial,  Inc. The remaining outstanding shares
of stock are owned by Ridgewood Financial, MHC.

Ms. Naruk  expressed  his  appreciation  to the more than  individuals  who have
become stockholders of Ridgewood Financial,  Inc. Ms. Naruk was delighted by the
support and confidence shown by customers and the local community.

Net proceeds of approximately $         million were realized in the Offering, a
portion of which will add to Ridgewood Savings Bank of New Jersey's capital base
and will support  traditional  investment and lending  activities.  Ryan, Beck &
Co.,  Inc.  served as  financial  advisor and  selling  agent with regard to the
transaction.  Ryan,  Beck & Co. makes a market in Ridgewood  Financial's  common
stock  which will start  trading on           , 1998 and be listed on the Nasdaq
National Market under the symbol "____".
                         


<PAGE>






FOLDER COVER

                      Ridgewood Savings Bank of New Jersey









                                     [LOGO]



<PAGE>

BROCHURE

Cover:

                               Questions & Answers
                                     [LOGO]

Inside Cover:


The reorganization of Ridgewood Savings Bank of New Jersey into a mutual holding
company structure,  including the organization of Ridgewood Financial,  Inc. and
its  related  stock  offering,  is  referred  to as the  "Transaction"  in  this
pamphlet.  References herein to Ridgewood Savings Bank of New Jersey include the
Bank in its current mutual form or  post-reorganization  stock form as indicated
by the context.

This pamphlet answers frequently asked questions about the Transaction and about
your  opportunity to invest in Ridgewood  Financial,  Inc. Please carefully read
the enclosed Prospectus before making an investment  decision.  For a discussion
of certain risk  factors that should be  considered  by  prospective  investors,
please see the "Risk Factors" section of the Prospectus.


                                 THE TRANSACTION

          Q.   What is the Transaction?

          A.   Ridgewood Savings Bank of New Jersey (the "Bank") is changing its
               legal form from a New  Jersey-chartered  mutual (no stockholders)
               savings bank to a New Jersey-chartered capital stock savings bank
               that will be a  subsidiary  of  Ridgewood  Financial,  Inc. a New
               Jersey-chartered  stock  holding  company  (the  "Company").   In
               addition,  the Bank will organize Ridgewood  Financial,  MHC (the
               "Mutual  Holding  Company") which will own the majority of voting
               common  stock  of  the  Company.  The  Transaction   concurrently
               involves  the  public  sale  of 47% of the  common  stock  of the
               Company (the "Offering") which will result in the public owning a
               minority interest in the Company.



                                       1
<PAGE>

          Q.   Why is the Bank pursuing this Transaction?

          A.   The Board of Directors has determined  that the Transaction is in
               the best  interests of the Bank and its customers for a number of
               reasons including:

          o    The Offering gives customers (including  directors,  officers and
               employees)  and community  members an  opportunity to have equity
               ownership in the Bank and the Company.  Management  believes that
               the Offering will provide  purchasers of the common stock with an
               opportunity  to share in the Bank's  future  growth and potential
               earnings.  There can be no assurances,  however, as to the Bank's
               future growth or potential earnings.

          o    While  the  Bank  currently   exceeds  all   regulatory   capital
               requirements, raising equity capital through the Offering permits
               the Bank to enlarge its capital  base and will help the Bank take
               advantage of future business opportunities.

          o    The Transaction  will convert the Bank to stock form which is the
               corporate form of organization  used by commercial banks and most
               savings institutions.

          Q.   Will there be any changes in directors,  officers or employees as
               a result of the Transaction?

          A.   No. The  directors,  officers and  employees of the Bank will not
               change  as a  result  of  the  Transaction.  The  management  and
               employees of the Bank will continue in their  current  capacities
               and  its  directors  and  officers  will  serve  as  the  initial
               directors  and  officers of the  Company  and the Mutual  Holding
               Company. The day-to-day activities of the Bank will not change as
               a result of the Transaction.

          Q.   Will the Transaction affect deposit accounts or loan accounts?

          A.   No. The Transaction will not affect the amount,  interest rate or
               withdrawal rights of deposit accounts,  which will continue to be
               insured by the FDIC to the maximum  legal  limit.  Likewise,  the
               loan accounts and rights of borrowers will not be affected.


                                  VOTING RIGHTS

          Q.   Who is eligible to vote on the Transaction?

          A.   Depositors  of the Bank as of ______,  1998,  the  Voting  Record
               Date, are eligible to vote. These members have been provided with
               a Proxy Statement describing the Transaction.



                                       2


<PAGE>



          Q.   If I  received  Proxy  Cards,  am  I  required  to  vote  on  the
               Transaction?

          A.   No.  However,  the Board of Directors urges you to vote "FOR" the
               Plan and sign all of the Proxy Cards and either hand-deliver them
               to any of our offices or send them to us using the enclosed reply
               envelope.

          Q.   Why did I get several Proxy Cards?

          A.   If you have more than one  account,  you may have  received  more
               than one Proxy Card, depending on the ownership structure of your
               accounts. Please complete, sign and submit all Proxy Cards.

          Q.   Am I  required  to  purchase  stock  if I vote  in  favor  of the
               Transaction?

          A.   No. To become a  stockholder,  you must submit a Stock Order Form
               and payment, as described below.

          Q.   May I vote in person at the Special Meeting?

          A.   Yes.  If you  attend the  Special  Meeting,  you may revoke  your
               existing proxy, if any, and vote in person.

                                PURCHASING STOCK

          Q.   Who may purchase the common stock?

          A.   The  Bank's  depositors  and  members of the  general  public may
               subscribe  for the  Company's  common  stock  during the offering
               period.  In the event,  however,  that  orders  exceed the common
               stock available, the common stock will be allocated on a priority
               basis to: (1) depositors of the Bank with  aggregate  deposits of
               $50 or more on May  31,  1997;  (2)  the  Bank's  Employee  Stock
               Ownership  Plan;  (3)  depositors  of  the  Bank  with  aggregate
               deposits of $50 or more on September 30, 1998;  (4) depositors of
               the Bank as of _______,  1998 (the "Voting Record Date"); and (5)
               members  of the  general  public.  Please  note  that you are not
               obligated to purchase stock.

          Q.   How much common stock is being offered?

          A.   The Company is offering between 1,038,700 and 1,616,095 shares of
               common  stock,  which will  represent  a 47%  minority  ownership
               interest of the total  common stock  expected to be  outstanding.
               The number of shares offered is based on an independent appraisal
               of the Company and the Bank,  which determined that the estimated
               pro forma market value was between  $22.1 and $34.4 million as of
               _______,  1998. The final appraisal value will depend upon market
               and financial conditions at the time the Offering is consummated.



                                       3

<PAGE>




          Q.   What is the price per share?

          A.   The Company is offering the shares at a purchase  price of $10.00
               per share. All purchasers,  including the directors and officers,
               will pay the same price per share.  No commission will be charged
               for stock purchased in the Offering.

          Q.   How do I purchase common stock?

          A.   Complete  the  Stock  Order  Form and  submit it to the Bank with
               payment by 12:00 noon, New Jersey time, on ______,  1998. You may
               hand-deliver  the Stock Order Form to any of the Bank's  offices,
               or you may use the enclosed Reply  Envelope.  Payment may be made
               by check or money order or by  authorization  of withdrawal  from
               one  or  more  Ridgewood  Savings  Bank  of  New  Jersey  deposit
               accounts.  (Note that any applicable penalty for early withdrawal
               will be waived for such withdrawals.)

          Q.   Will I receive interest on funds I submit for stock purchases?

          A.   Yes.  Funds  received will be placed in a deposit  account at the
               Bank and  interest  will be paid at the Bank's  passbook  account
               rate from the date  payment is  received  until the  Offering  is
               completed.   With  respect  to  authorized  account  withdrawals,
               interest will  continue to accrue at the account's  contract rate
               until the Offering is completed.

          Q.   What is the  minimum  and  maximum  number of  shares  that I may
               purchase in the Offering?

          A.   The  minimum  purchase  is  100  shares  ($1,000).   The  maximum
               individual order in the Offering is 10,000 shares  ($100,000) and
               no person,  together  with  associates  of and persons  acting in
               concert with such person,  may purchase  more than 20,000  shares
               ($200,000).

          Q.   Is the common stock insured by the FDIC?

          A.   No. Stock  cannot be insured by the FDIC or any other  government
               agency.

          Q.   May I obtain a loan from the Bank to pay for my shares?

          A.   No.  Regulations  do not  allow  the Bank to make  loans for this
               purpose,  but other  financial  institutions  may be able to make
               such a loan.



                                       4
<PAGE>


          Q.   Can I subscribe  for shares  using  funds in my IRA at  Ridgewood
               Savings Bank of New Jersey?

          A.   Yes.  However,  applicable  regulations  do  not  allow  for  the
               purchase  of common  stock in an  Ridgewood  Savings  Bank of New
               Jersey IRA. To use such funds to purchase common stock,  you need
               to establish a  self-directed  account  with an outside  trustee.
               Please call the Stock Information Center if you wish to use funds
               in  your  Ridgewood  Savings  Bank  of  New  Jersey  IRA,  or any
               tax-qualified  funds at other  institutions  to  purchase  common
               stock in the offering.  IRA and tax-qualified  procedures require
               additional  processing  time,  so  please  contact  us as soon as
               possible.

          Q.   When does the Offering terminate?

          A.   The Offering  will  terminate at 12:00 noon,  New Jersey time, on
               _______, 1998, unless extended by the Bank.

          Q.   What  will  happen to my order if orders  are  received  for more
               common stock than is available?

          A.   This is  referred to as an  over-subscription  and shares will be
               allocated on a priority  basis as  disclosed  in the  Prospectus.
               (The order of priority is also previously discussed.) There is no
               guarantee  that an order  will be  filled  either  in whole or in
               part.  Of  course,  if we are not able to fill an  order  (either
               wholly or partly),  funds  remitted which are not used toward the
               purchase of stock will be promptly  refunded  with  interest.  If
               payment for the stock is made by  authorization  to withdraw  the
               funds from an Ridgewood Savings Bank of New Jersey account, those
               funds  not used to  purchase  common  stock  will  remain in that
               account along with accrued interest.

          Q.   When will I receive my stock certificate?

          A.   Stock  certificates  will be mailed as soon as practicable  after
               the  Offering is  completed.  Please be aware that you may not be
               able to sell the shares you  purchased  until you have received a
               stock certificate.

          Q.   How may I purchase or sell shares in the future?

          A.   You may  purchase  or sell  shares  through  a  stockbroker.  The
               Company  anticipates that following the offering the common stock
               will be listed on the Nasdaq  National  Market  System  under the
               symbol "____". There can be no assurance, however, that an active
               and liquid market for the common stock will develop.



                                       5
<PAGE>


                                   QUESTIONS?
      PLEASE CALL THE STOCK INFORMATION CENTER AT (201) 445-2109 FROM 9:00
                      AM TO 4:00 PM, MONDAY THROUGH FRIDAY.

This brochure is neither an offer to sell nor a solicitation  of an offer to buy
common  stock.  The offer is made only by the  Prospectus.  The shares of common
stock are not savings  accounts or savings  deposits  and are not insured by the
Federal Deposit Insurance Corporation or any other government agency.


                                       6


<PAGE>
                                                       RIDGEWOOD FINANCIAL, INC.
                                                                STOCK ORDER FORM
                                 Please read and complete this Stock Order Form.
                     Instructions are included on the reverse side of this form.
                            Please note that after consummation of the Offering,
<TABLE>
<CAPTION>
<S>                                                        <C>
DEADLINE FOR DELIVERY                                       FOR OFFICE USE ONLY
- -----------------------------------------------------      -------------------------------------------------------------------------
12:00 noon, New Jersey time, on ______, 1998
Please mail the completed  Stock  Order Form in the
enclosed business reply envelope to the address             ----------      --------     -------       -------
listed below or hand-deliver to any Ridgewood Savings       Date Rec'd      Batch #      Order #       Deposit
Bank of New Jersey office.  Copies and facsimiles
of Stock Order Forms will not be accepted.                 -------------------------------------------------------------------------
- -----------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
<S>                                <C> <C>                                   <C>  <C>
(1)  NUMBER OF SHARES
- ---------------------------------      -------------------------------------      --------------------------------------------------
       Number of Shares                           Price per Share                                 Total Amount Due

                                   X                  $10.00                  =                  $
- ---------------------------------      -------------------------------------      --------------------------------------------------
    (100 Share Minimum)
</TABLE>

<TABLE>
<CAPTION>
<S>                                                                             <C>
(2)  METHOD OF PAYMENT                                                            (3)  PURCHASER INFORMATION
- -------------------------------------------------------------------------------- ---------------------------------------------------
[ ]  Enclosed is a check or money order payable to Ridgewood Savings             Check the box which applies.
     Bank of New Jersey  for $______________.                                    (a) [ ] Eligible Account Holder - Check here if 
                                                                                 you were a depositor with at least $50 at Ridgewood
[ ]  I authorize Ridgewood Savings Bank of New Jersey to make the                Savings Bank of New Jersey on May 31, 1997.  List
     withdrawal(s) from the Ridgewood Savings Bank of New Jersey                 any account(s) you had at that date below.
     account(s) listed below, and understand that the amounts I authorize        (b) [ ] Supplemental Eligible Account Holder - 
     below will not otherwise be available to me once this Stock Order Form      Check here if you were a depositor with at least 
     is submitted.  (There is no early withdrawal penalty for the purchase       $50 at Ridgewood Savings Bank of New Jersey on
     of stock.)                                                                  September 30, 1998, but are not an Eligible Account
                                                                                 Holder.  List any account(s) you had at that date
    Account Number(s)                                         Amount(s)          (c) [ ] Other Member - Check here if you were a 
    -----------------                                         ---------          depositor of Ridgewood Savings Bank of New Jersey
                                                                                 on ____, 1998, but are not an Eligible or Supple-
- -----------------------------------------------------------------------------    mental Eligible Account Holder.List any account(s)
                                                                                 you had at that date below.
- -----------------------------------------------------------------------------    (d) [ ] Check here if you were not a Ridgewood 
                                                                                 Savings Bank of New Jersey account holder at any of
- -----------------------------------------------------------------------------    the above dates.
                                                                                 Account Title (Name(s) on Account)   Account Number
- -----------------------------------------------------------------------------    ----------------------------------   --------------
                                                                                 ----------------------------------   --------------
- -----------------------------------------------------------------------------    ----------------------------------   --------------
                                                                                 ----------------------------------   --------------
                                                                                 If additional space is needed, please attach a
                                                                                 separate page and submit it with this Stock Order 
Total Withdrawal:                                                                Form.
- -------------------------------------------------------------------------------- ---------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
(4) STOCK REGISTRATION (Please Print Clearly - The registration information you list below will be utilized for subsequent mailings,
    including the registration of stock certificates. Please make sure the information is complete and legible).
<S>                                                                  <C>
- ------------------------------------------------------------------------------------------------------------------------------------
(First Name, Middle Initial, Last Name)                              Social Security No./Tax ID# (certificate will show this number)

- ------------------------------------------------------------------------------------------------------------------------------------
(First Name, Middle Initial, Last Name)                              Social Security No./Tax ID#

- ------------------------------------------------------------------------------------------------------------------------------------
(Street Address)                                                     (Daytime Phone Number)

- ------------------------------------------------------------------------------------------------------------------------------------
(City, State, Zip Code)                                              (Evening Phone Number)

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
(5) FORM OF STOCK OWNERSHIP (check one - see reverse side of this Form for ownership definitions)
  <S>                            <C>                <C>                                              <C>
  |_|  Individual                |_| Joint Tenants  |_| Tenants in Common                            |_|  Uniform Transfer to Minors
  |_|  IRA (for broker use only) |_|  Corporation   |_| Fiduciary (Under Agreement Dated___, 199__)  |_|  Other  ______________
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
<S>                                                                             <C>
(6) NASD AFFILIATION (Check and initial only if applicable.)
- --------------------------------------------------------------------------------
|_| Check  here and  initial  below if you are a member  of the NASD  ("National Association of Securities  Dealers") or a person
associated with an NASD member or a member of the  immediate  family of any such person to whose  support  such person contributes,
directly or indirectly,  or if you have an account in which an NASD  member,  or person  associated  with an NASD  member,  has a
beneficial interest.  I agree  (i) not to sell,  transfer  or  hypothecate  the stock for a period of 90 days following  issuance;
and (ii) to report this  subscription in writing to the  applicable  NASD member I am  associated  with within one day of payment 
for the stock. ____ (Please initial)
- --------------------------------------------------------------------------------
(7) ACKNOWLEDGMENT AND SIGNATURE (VERY IMPORTANT)
- --------------------------------------------------------------------------------
I(we)  acknowledge  receipt of the Prospectus  dated  _________,  1998, and that I(we) have been advised to read the Prospectus  
(including the section  entitled "Risk Factors").  I(we) understand that, after receipt by Ridgewood Savings Bank of New Jersey,
this order may not be modified or withdrawn  without the consent of Ridgewood.  I(we) hereby  certify that the shares which are
being  subscribed for are for my(our)  account only,  and that I(we) have no present  agreement or understanding regarding any
subsequent sale or transfer of such shares and I(we) confirm that my(our)  order does not conflict with the purchase  limitation  
and ownership  limitation  provisions  in  the  Plan  of  Reorganization  and  Stock Issuance. I(we) acknowledge that the common
stock being ordered is not a deposit or  savings  account,  is not  insured  by the  FDIC  and is not  guaranteed  by Ridgewood
Savings Bank of New Jersey, or any government agency.  Under penalties of perjury,  I(we) certify that (1) the Social Security #(s)
or Tax ID#(s) given above is(are) correct;  and (2) I(we)  am(are) not subject to backup withholding tax.  (You must  cross out #2
above if you have been  notified  by the  Internal Revenue  Service  that  you  are  subject  to  backup  withholding   because  of
underreporting  interest or dividends on your tax return). 

Please  sign  and date  this  form.  Only  one  signature  is  required,  unless
authorizing a withdrawal  from an Ridgewood  Savings Bank of New Jersey  deposit
account  requiring  more than one signature to withdraw  funds.  If signing as a
custodian, corporate officer, etc., please include your full title.

____________________________________________________     ___________________________________________________________________________
Signature           Title (if applicable)       Date     Signature          Title (if applicable)            Date 

THIS ORDER NOT VALID UNLESS SIGNED - WE RECOMMEND RETAINING A COPY OF THIS FORM FOR YOUR RECORDS               
- ------------------------------------------------------------------------------------------------------------------------------------

                                QUESTIONS? Please call (201) 445-2109 from 9:00 am to 4:00 pm, Monday-Friday
                                   Stock Information Center: 55 North Broad Street, Ridgewood, New Jersey

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

 THE SHARES OF COMMON STOCK ARE NOT DEPOSIT ACCOUNTS AND ARE NOT INSURED BY THE
     FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.
</TABLE>
<PAGE>

                          STOCK ORDER FORM INSTRUCTIONS


(1) NUMBER OF SHARES -- Indicate  the number of shares of  Ridgewood  Financial,
Inc.  common  stock that you wish to purchase  and  indicate the amount due. The
minimum purchase is 100 shares or $1,000. No individual person may purchase more
than $100,000 in the Offering.  No person,  together with  associates or persons
acting in concert  with such  person,  may  purchase  more than  $200,000 in the
Offering.  Ridgewood  Savings Bank of New Jersey reserves the right to accept or
reject orders placed in the Community Offering, if any.

(2) METHOD OF PAYMENT -- Payment  for shares may be made by check or money order
payable to Ridgewood Savings Bank of New Jersey.  Funds received in this form of
payment  will be  cashed  immediately  and  deposited  into a  separate  account
established  for the  purposes  of this  Offering.  You will  earn  interest  at
Ridgewood Savings Bank of New Jerseys annual passbook rate (currently __%) from
the time funds are received until the Offering is consummated.

You may pay for your shares by withdrawal  from your  Ridgewood  Savings Bank of
New Jersey deposit account(s).  Indicate the account number(s) and the amount(s)
to be withdrawn. These funds will be unavailable to you from the time this Stock
Order  Form is  received  until the  Offering  is  consummated.  The funds  will
continue to earn interest at the accounts  contractual  rate until the Offering
is  consummated.  Please  contact  the  Stock  Information  Center  early in the
Offering period,  if you are intending to utilize  Ridgewood Savings Bank of New
Jersey IRA funds (or any other IRA funds) to make your stock purchase.

(3) PURCHASER  INFORMATION -- Check the applicable box. This information is very
important because eligibility dates are utilized to prioritize your order in the
event that we receive more stock orders than available  stock.  List the name(s)
on the deposit  account(s) and account number(s) that you held at the applicable
date. Please see the portion of the Prospectus  entitled The Reorganization and
Offering  -  Subscription  Offering  and  Subscription  Rights  for a  detailed
explanation  of how  shares  will be  allocated  in the  event the  Offering  is
oversubscribed.  Failure to  complete  this  section,  completing  this  section
incorrectly  or omitting  information  in this section could result in a loss of
all or part of your stock allocation.

(4) STOCK  REGISTRATION -- Please CLEARLY PRINT the name(s) and address in which
you want the stock  certificate  registered  and mailed.  If you are  exercising
subscription  rights by purchasing in the  Subscription  Offering as a Ridgewood
Savings Bank of New Jersey (i) eligible depositor as of 5/31/97 or (ii) eligible
depositor  as of 9/30/98,  or (iii) other  depositor  as of  __/__/98,  you must
register  the  stock in the name of one of the  account  holders  listed on your
account as of the applicable date. However,  adding the name(s) of other persons
who are not  account  holders,  or were  account  holders  at a later  date than
yourself,  will be a violation of your  subscription  right and will result in a
loss of your purchase  priority.  NOTE: ONE STOCK  CERTIFICATE WILL BE GENERATED
PER ORDER  FORM.  IF VARIOUS  REGISTRATIONS  AND SHARE  AMOUNTS  ARE  DESIRED ON
VARIOUS  CERTIFICATES,  A SEPARATE  STOCK ORDER FORM MUST BE COMPLETED  FOR EACH
CERTIFICATE DESIRED.

Enter the Social  Security  Number or Tax ID Number of the registered  owner(s).
The first number listed will be identified  with the stock  certificate  for tax
purposes. Be sure to include at least one phone number, in the event you must be
contacted regarding this Stock Order Form.

(5) FORM OF STOCK OWNERSHIP -- Please check the one type of ownership applicable
to your registration. An explanation of each follows:

                        GUIDELINES FOR REGISTERING STOCK

     For reasons of clarity and standardization, the stock transfer industry has
developed  uniform  stockholder  registrations  which  we  will  utilize  in the
issuance of your Ridgewood Financial, Inc. stock certificate(s). If you have any
questions, please consult your legal advisor.

     Stock ownership must be registered in one of the following manners:

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

INDIVIDUAL:    Avoid the use of two  initials.  Include  the first  given  name,
               middle  initial and last name of the  stockholder.  Omit words of
               limitation that do not affect  ownership  rights such as "special
               account," "single man," "personal property," etc. If the stock is
               held individually upon the individual's  death, the stock will be
               owned by the individual's  estate and distributed as indicated by
               the individual's will or otherwise in accordance with law.
- ---------------------------------------------------
JOINT:         Joint  ownership  of  stock  by  two or  more  persons  shall  be
               inscribed on the  certificate  with one of the following types of
               joint ownership.  Names should be joined by "and"; do not connect
               with  "or."  Omit  titles  such  as  "Mrs.,"  "Dr.,"  etc.  JOINT
               TENANTS--Joint  Tenancy  with  Right of  Survivorship  and not as
               Tenants in Common may be specified to identify two or more owners
               where  ownership  is  intended  to  pass   automatically  to  the
               surviving tenant(s).  TENANTS IN COMMON--Tenants in Common may be
               specified to identify  two or more owners.  When stock is held as
               tenancy in common, upon the death of one co-tenant,  ownership of
               the stock will be held by the surviving  co-tenant(s)  and by the
               heirs of the  deceased  co-tenant.  All parties must agree to the
               transfer or sale of shares held in this form of ownership.
- ---------------------------------------------------

UNIFORM    
TRANSFER
TO MINORS:     Stock may be held in the name of a  custodian  for a minor  under
               the Uniform  Transfers to Minors laws of the  individual  states.
               There may be only one  custodian  and one minor  designated  on a
               stock  certificate.  The  standard  abbreviation  of custodian is
               "CUST,"   while the description "Uniform Transfers to Minors Act"
               is abbreviated  "UNIF TRAN MIN ACT." Standard U.S. Postal Service
               state  abbreviations  should be used to describe the  appropriate
               state. For example, stock held by John P. Jones under the Uniform
               Transfers to Minors Act will be abbreviated:
                        JOHN P. JONES CUST SUSAN A. JONES
                              UNIF TRAN MIN ACT NJ
- ---------------------------------------------------

FIDUCIARIES:   Stock held in a fiduciary capacity must contain the following:
               1.   The name(s) of the fiduciary(ies):
                    o    If an  individual,  list the first given  name,  middle
                         initial and last name.
                    o    If a corporation, list the corporate title
                    o    If  an   individual   and  a   corporation,   list  the
                         corporation's title before the individual.
               2.   The   fiduciary   capacity:    Adminstrator,    Concervator,
                    Committee,   Executor,   Trustee,  Personal  Representative,
                    Custodian
               3.   The type of document  governing the fiduciary  relationship.
                    Generally,  such  relationships  are either  under a form of
                    living trust agreement or pursuant to a court order. Without
                    a document establishing a fiduciary relationship, your stock
                    may not be registered in a fiduciary capacity.
               4.   The date of the document  governing  the  relationship.  The
                    date of the document need not be used in the  description of
                    a trust created by a will.
               5.   Either of the  following:  

                         The name of the  maker,  donor or testator  OR 
                         The  name  of  the  beneficiary  
                         Example  of Fiduciary Ownership: 
                              JOHN D. SMITH, TRUSTEE FOR TOM A. SMITH
                               UNDER AGREEMENT DATED 6/9/74

(6) NASD  AFFILIATION -- Check the box and initial, if applicable.

(7)  ACKNOWLEDGMENT  AND  SIGNATURE  -- Stock  order forms  submitted  without a
     signature will not be accepted. Only one signature is required,  unless the
     method of payment section of this Form includes  authorization  to withdraw
     from an Ridgewood  Savings Bank of New Jersey  account  requiring more than
     one signature. If signing as a custodian, trustee, corporate officer, etc.,
     please  include your title.  If  exercising  a Power of Attorney,  you must
     submit a copy of the POA agreement with this Form.





                                  EXHIBIT 99.2
<PAGE>
- --------------------------------------------------------------------------------

                           Ridgewood Financial, Inc.

                                   Conversion
                                    Valuation
                                    Appraisal


                          Date Issued: August 25, 1998

                     Date of Market Prices: August 13, 1998

- --------------------------------------------------------------------------------
<PAGE>
                               Table of Contents
                           Ridgewood Financial, Inc.
                             Ridgewood, New Jersey

INTRODUCTION                                                                   1
- --------------------------------------------------------------------------------

1. OVERVIEW AND FINANCIAL ANALYSIS                                             3
- --------------------------------------------------------------------------------

General Overview                                                               3
History                                                                        4
Strategic Direction                                                            5
Balance Sheet Trends                                                           6
Loan Portfolio                                                                 8
Investments                                                                   11
Investments and Mortgage-Backed Securities                                    12
Asset Quality                                                                 13
Funding Composition                                                           16
Asset/Liability Management                                                    18
Net Worth and Capital                                                         19
Income and Expense Trends                                                     20
Subsidiaries                                                                  25
Legal Proceedings                                                             25


2.  Market Area Analysis                                                      26
- --------------------------------------------------------------------------------

Market Area Demographics                                                      27
Market area Deposit Characteristics                                           28


3.  Comparisons With Publicly Traded Thrifts                                  30
- --------------------------------------------------------------------------------

Introduction                                                                  31
Selection Screens                                                             31
Selection Criteria                                                            33
Comparable Group Profiles                                                     35


4.  Market Value Determination                                                41
- --------------------------------------------------------------------------------

Introduction                                                                  41
Balance Sheet Strength                                                        43
Asset Quality                                                                 46
Earnings Quality, Predictability and Growth                                   47
Market Area                                                                   51

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

Management                                                                    52
Dividends                                                                     53
Liquidity of the Issue                                                        55
Recent Regulatory Matters                                                     57
Market for Seasoned Thrift Stocks                                             57
Acquisition Market                                                            61
Adjustments to Value in Relation to the Comparable Group                      63



5.  Other Adjustments                                                         64
- --------------------------------------------------------------------------------

Market for MHC Stocks                                                         64
Subscription Interest                                                         67


6.  Valuation                                                                 69
- --------------------------------------------------------------------------------

Full Offering Value in Relation to Comparables                                70
MHC Value in Relation to MHC's                                                73
Valuation Conclusion                                                          75


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


                                List of Figures
                           Ridgewood Financial, Inc.
                             Ridgewood, New Jersey

Figure 1 - Current Facilities List                                             3
Figure 2 - Asset and Retained Earnings Chart                                   6
Figure 3 - Key Balance Sheet Data                                              7
Figure 4 - Key Ratios                                                          7
Figure 5 - Net Loans Receivable Chart                                          8
Figure 6 - Loan Mix as of June 30, 1998 Chart                                  9
Figure 7 - Loan Mix                                                           10
Figure 8 - Securities Chart                                                   11
Figure 9 - Investment Mix                                                     12
Figure 10 - Non-Performing Assets Chart                                       13
Figure 11 - Non-Performing Loans                                              14
Figure 12 - Allowance for Possible Loan and Lease Losses Chart                15
Figure 13 - Deposit and Borrowing Trend Chart                                 16
Figure 14 - Deposit Mix                                                       17
Figure 15  Interest Rate Sensitivity Gap                                      18
Figure 16 - Capital Analysis                                                  19
Figure 17 - Net Income Chart                                                  20
Figure 18 - Average Yields and Costs                                          21
Figure 19 - Spread and Margin Chart                                           22
Figure 20 - Income Statement Trends                                           23
Figure 21 - Profitability Trend chart                                         24
Figure 22 - Population Demographics                                           26
Figure 23 - Household Characteristics                                         27
Figure 24 - Market Share                                                      28
Figure 25 - Potential Comparables                                             32
Figure 26 - Comparables Eliminated                                            32
Figure 27 - Comparable Group                                                  33
Figure 28 - Key Financial Indicators                                          39
Figure 29 - Key Balance Sheet Data                                            43
Figure 30 - Balance Sheet Growth Data                                         44
Figure 31 - Capital Data                                                      45
Figure 32 - Asset Quality Table                                               46
Figure 33 - Net Income Trend                                                  48
Figure 34 - Profitability Data                                                49
Figure 35 - Income Statement Data                                             50
Figure 36 - Dividend Data                                                     54
Figure 37 - Market Capitalization Data                                        55
Figure 38 - SNL Thrift Index Chart                                            57
Figure 39 - Historical SNL Index                                              58
Figure 40 - Equity Indices                                                    58
Figure 41 - Historical Market Indices                                         59
Figure 42 - Historical Rates                                                  59
Figure 43 - Deals for Last Fourteen Quarters                                  61
Figure 44 - Deal Multiples                                                    62
Figure 45 - MHC Reorganizations (Since 1/1/97) Pro Forma Data                 64
Figure 46 - MHC Reorganizations (Since 1/1/97) Price Appreciation             64
Figure 47 - MHC Trading Multiples                                             65

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

Figure 48 - Recent Second Step Price Change, Since 1/1/97                     65
Figure 49 - MHC Trading Discount                                              66
Figure 50 - Recent Standard Conversion Performance                            68
Figure 51 - Value Range Full Offering Data                                    70
Figure 52 - Value Range Offering Data                                         71
Figure 53 - Comparable Pricing Multiples to the Banks Pro forma Midpoint      71
Figure 54 - Comparable Pricing Multiples to the Banks Pro forma Supermaximum  72
Figure 55 - Value Range MHC Offering Data                                     63
Figure 56 - Value Range Offering Data                                         73
Figure 57 - MHC Pricing Multiples to the Banks Pro forma Midpoint             74
Figure 58 - MHC Pricing Multiples to the Banks Pro forma Supermaximum         74

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


<PAGE>



                                List of Exhibits
                           Ridgewood Financial, Inc.
                             Ridgewood, New Jersey

Exhibit 
- ------- 

     1    Profile of FinPro, Inc.

     2    Balance Sheets

     3    Statements of Income

     4    Statements of Changes in Net Worth

     5    Statements of Cash Flows

     6    Selected Data on All Public Thrifts

     7    Industry Multiples 
     
     8    Recent Standard Conversions 1997 to Date

     9    MHC Conversions 1997 to Date

     9A   All MHC Conversions

     10   Appraisal Pro Forma June 30, 1998 - Full Offering 12 Months Data 
          Adjusted

     11   Appraisal Pro Forma June 30, 1998 -  MHC 12 Months Data djusted

     12   Offering Circular Pro Forma June 30, 1998 - MHC 12 Months Data
          Unadjusted

     13   Offering Circular Pro Forma December 31, 1997 - MHC 6 Months Data
          Unadjusted

- --------------------------------------------------------------------------------
<PAGE>
Conversion Valuation Appraisal Report                                   Page 1-1
- --------------------------------------------------------------------------------

Introduction
This report represents FinPro,  Inc.'s ("FinPro")  independent  appraisal of the
estimated  pro forma market  value of the common  stock (the "Common  Stock") of
Ridgewood  Financial,  Inc.  in  connection  with the  Reorganization  and stock
issuance  (the  "Reorganization")  of Ridgewood  Savings Bank of New Jersey (the
"Bank")  from  a New  Jersey  chartered  mutual  savings  bank  to a New  Jersey
chartered  stock  savings  bank.  As part of the  reorganization,  the Bank will
become a wholly owned subsidiary of Ridgewood Financial, Inc. (the "Company"), a
New Jersey-chartered stock corporation. Upon consummation of the reorganization,
the  Company  will own all of the shares of the Bank.  A majority  of the common
stock of the Company 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
the Bank.  The remainder  (less than half) of the common stock of the Company is
being  offered to the public in  accordance  with a plan of  reorganization  and
stock issuance.

It is our understanding  that the Company will offer its stock in a subscription
and community  offering to the Bank's Eligible Account Holders,  to Supplemental
Eligible  Account  Holders  of the  Bank,  to Other  Participants,  to the board
members,  officers  and  employees  of the  Bank,  and to  the  community.  This
appraisal has been prepared in accordance  with  Regulation  563b.7 and with the
"Guidelines  for  Appraisal  Reports  for the  Valuation  of  Savings  and  Loan
Associations Converting from Mutual to Stock Form of Organization" of the Office
of Thrift Supervision ("OTS") which have been adopted in practice by the Federal
Deposit Insurance Corporation  ("FDIC"),  including the most recent revisions as
of October 21, 1994, and applicable regulatory  interpretations  thereof.

In the course of preparing our report,  we reviewed the financial  statements of
the Bank's  operations  for the six months ended June 30,  1998,  the year ended
December 31, 1997 and the Bank's  operations  and  financials for the prior year
ended December 31, 1996. We also reviewed the Bank's Application for Approval of
Conversion   including  the  Proxy   Statement  and  the  Company's   Form  SB-2
registration  statement as filed with the  Securities  and  Exchange  Commission
("SEC").  We have  conducted due diligence  analysis of the Bank and the Company
(hereinafter,  collectively  referred to as "the  Bank") and held due  diligence
related  discussions  with the Bank's  management and board,  KPMG Peat Marwick,
LLP,  (the Bank's  independent  auditor),  Ryan,  Beck & Co.,  Inc.  (the Bank's
underwriter),  and Malizia,  Spidi,  Sloane and Fisch,  P.C. (the Bank's special
counsel). The valuation parameters set forth in the appraisal were predicated on
these discussions but all conclusions  related to the valuation were reached and
made  independent  of  such  discussions.   


Where appropriate, we considered information based upon other publicly available
sources,  which we believe to be  reliable;  however,  we cannot  guarantee  the
accuracy or  completeness  of such  information.  We visited the Bank's  primary
market area and reviewed the market area  economic  condition.  We also reviewed
the  competitive  environment  in  which  the  Bank  operates  and its  relative
strengths  and  weaknesses.  We compared the Bank's  performance  with  selected
publicly traded thrift  institutions.  We reviewed  conditions in the securities
markets in general and in the market for savings institutions in particular. Our
analysis included a review of the estimated effects of the Reorganization of the
Bank, operation and expected financial performance as they related to the Bank's
estimated  pro-forma  value.  

In  preparing  our  valuation,  we relied  upon and  assumed  the  accuracy  and
completeness of financial and other  information  provided to us by the Bank and
its  independent  accountants.  We did not  independently  verify the  financial
statements  and  other  information  provided  by the Bank  and its  independent
accountants,  nor  did  we  independently  value  any of the  Bank's  assets  or
liabilities. This estimated valuation considers the Bank only as a going concern
and should not be  considered as an indication  of its  liquidation  value. 

Our valuation is not intended, and must not be construed, to be a recommendation
of any kind as the  advisability  of  purchasing  shares of Common  Stock in the
stock  issuance.  Moreover,  because such  valuation is  necessarily  based upon
estimates and  projections  of a number of matters,  all of which are subject to
change from time to time,  no  assurance  can be given that persons who purchase
shares of Common Stock in the stock  issuance  will  thereafter  be able to sell
such shares at prices related to the foregoing valuation of the pro-forma market
value  thereof.  FinPro is not a seller of securities  within the meaning of any
federal or state  securities laws and any report prepared by FinPro shall not be
used as an offer or  solicitation  with  respect to the  purchase or sale of any
securities.

The estimated  valuation  herein will be updated as  appropriate.  These updates
will consider,  among other  factors,  any  developments  or changes in the Bank
financial condition,  operating performance,  management policies and procedures
and current  conditions in the securities market for thrift  institution  common
stock.  Should any such developments or changes,  in our opinion, be material to
the estimated pro forma market value of the Bank, appropriate adjustments to the
estimated  pro  forma  market  value  will be  made.  The  reasons  for any such
adjustments  will be explained at that time.

<PAGE>

Conversion Valuation Appraisal Report                                   Page 1-3
- --------------------------------------------------------------------------------

 1. Overview and Financial  Analysis

- -----------------------------------
     General  Overview
- -----------------------------------

The Bank, after the Reorganization, will be a New Jersey chartered stock savings
bank. As of June 30, 1998, the Bank had $242.7  million in total assets,  $198.6
million in deposits,  $104.6  million in net loans and $17.4  million in equity.

The following table shows the Bank's  facilities as of June 30, 1998. 

                       Figure 1 - Current Facilities List

  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.


<PAGE>

Conversion Valuation Appraisal Report                                   Page 1-4
- --------------------------------------------------------------------------------

- -----------------------------------
               History
- -----------------------------------

The  Ridgewood  Savings  Bank of New  Jersey  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 New Jersey Department of Banking and Insurance and the FDIC.



<PAGE>
Conversion Valuation Appraisal Report                                   Page 1-5
- --------------------------------------------------------------------------------


- -----------------------------------
      Strategic Direction
- -----------------------------------

Ridgewood  Savings Bank of New Jersey was founded in 1885 and  primarily  serves
northwest  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. 

Ridgewood  is a  community-oriented  retail  savings bank  offering  traditional
deposit,  residential  real  estate  mortgage  loans  and,  to a lesser  extent,
consumer loans and other loans. Ridgewood,  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 on the  secondary  market.  All  other  mortgage  loans  are
originated  for  portfolio.  At June 30,  1998,  loans  receivable  amounted  to
approximately  $104.6 million or 43.1% of total assets,  of which  approximately
$84.0  million  or  70.4%  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,  Ridgewood
has total assets,  deposits and total equity of $242.7 million,  $198.6 million,
and $17.4 million, respectively.


<PAGE>
Conversion Valuation Appraisal Report                                   Page 1-6
- --------------------------------------------------------------------------------

- -----------------------------------
       Balance Sheet Trends
- -----------------------------------

The Bank's  balance sheet  increased by $25.9  million,  or 11.94%,  from $216.8
million at December 31, 1996 to $242.7 million at June 30, 1998.

Retained  earnings has increased $2.0 million from $15.4 million at December 31,
1996 to $17.4 million at June 30, 1998. The retained earnings to assets ratio is
currently 7.15%.

                  Figure 2 - Asset and Retained Earnings Chart

                               [GRAPHIC OMITTED]

Source:  Offering Prospectus


<PAGE>
Conversion Valuation Appraisal Report                                   Page 1-7
- --------------------------------------------------------------------------------



The following  tables set forth  certain  information  concerning  the financial
position of the Bank along with selected ratios at the dates indicated.

                       Figure 3 - Key Balance Sheet Data

                               [GRAPHIC OMITTED]


Source:  Offering Prospectus


                             Figure 4 - Key Ratios


                               [GRAPHIC OMITTED]


Source:  Offering Prospectus


<PAGE>
Conversion Valuation Appraisal Report                                   Page 1-8
- --------------------------------------------------------------------------------

- -----------------------------------
          Loan Portfolio
- -----------------------------------

The Bank's loan  portfolio  has decreased by $3.3 million from December 31, 1996
to June 30, 1998,  and as a percent of assets,  the loan portfolio has decreased
from 49.80% at  December  31,  1996 to 43.12% at June 30,  1998.  

                     Figure 5 - Net Loans Receivable Chart


                               [GRAPHIC OMITTED]


Source:  Offering Prospectus


<PAGE>
Conversion Valuation Appraisal Report                                   Page 1-9
- --------------------------------------------------------------------------------



The Bank is primarily a residential  one-to-four family lender.  

                 Figure 6 - Loan Mix as of June 30, 1998 Chart


                                [GRAHIC OMITTED]

Source:  Offering Prospectus



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-10
- --------------------------------------------------------------------------------



The  Bank's  loan  mix has been  diversified  between  1996 to 1998 but  remains
primarily  residential  in its  composition.  Commercial  real estate loans have
increased as have the consumer equity loans.

                              Figure 7 - Loan Mix

                               [GRAPHIC OMITTED]


Source:  Offering Prospectus



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-11
- --------------------------------------------------------------------------------


- -----------------------------------
          Investments
- -----------------------------------

The Bank maintains a high level of liquidity in its investment portfolio,  which
has grown from $73.5 million at December 31, 1995, to $112.7 million at June 30,
1998.

                          Figure 8 - Securities Chart

                               [GRAPHIC OMITTED]


Source:  Offering Prospectus


<PAGE>
Conversion Valuation Appraisal Report                                   Page 1-1
- --------------------------------------------------------------------------------


- -----------------------------------
     Investments and Mortgage-
     Backed Securities
- -----------------------------------

The Bank  currently  invests in United State  Government,  federal  agency,  and
equity  securities.  The  following  table  illustrates  the  Bank's  investment
portfolio.

                           Figure 9 - Investment Mix

                               [GRAPHIC OMITTED]


Source:  Offering Prospectus


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-13
- --------------------------------------------------------------------------------


- -----------------------------------
          Asset Quality
- -----------------------------------

The Bank's  non-performing  assets to total assets ratio has declined from 1.48%
at December  31, 1993 to 0.0025% at June 30,  1998.

                     Figure 10 - Non-Performing Assets Chart


                               [GRAPHIC OMITTED]

Source:  Offering  Prospectus 

Note:  The Bank had no REO for the periods  presented  above after  December 31,
1993 as illustrated by the zeros.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-14
- --------------------------------------------------------------------------------



At June 30, 1998,  the Bank's  non-performing  loans to loan ratio was 0.01% and
the  non-performing  assets  to total  assets  ratio  was  approximately  0.00%,
indicating strong asset quality.

                        Figure 11 - Non-Performing Loans


                               [GRAPHIC OMITTED]


Source:  Offering Prospectus


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-15
- --------------------------------------------------------------------------------



The ALLL has  increased  from $464 thousand at December 31, 1993 to $750 at June
30, 1998. The Bank's ALLL to loans ratio was 0.72% at June 30, 1998.

         Figure 12 - Allowance for Possible Loan and Lease Losses Chart


                               [GRAPHIC OMITTED]

Source:  Offering Prospectus



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-16
- --------------------------------------------------------------------------------


- -----------------------------------
        Funding Composition
- -----------------------------------

Overall,  deposits have  increased  from $170.6  million at December 31, 1996 to
$198.6 million at June 30, 1998. The Bank utilizes  borrowings as an alternative
to  retail  deposits  to fund its  operations.  The Bank had  $25.4  million  in
outstanding borrowings at June 30, 1998.

                 Figure 13 - Deposit and Borrowing Trend Chart

                               [GRAPHIC OMITTED]


Source:  Offering Prospectus


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-17
- --------------------------------------------------------------------------------



The Bank's  deposit mix as of June 30, 1998 is presented  below.  Time  deposits
comprised 75.77% of total deposits.

                            Figure 14 - Deposit Mix


                               [GRAPHIC OMITTED]


Source:  Offering Prospectus




<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-18
- --------------------------------------------------------------------------------


- -----------------------------------
     Asset/Liability Management
- -----------------------------------

The following table  illustrates the Bank's internally  generated  interest rate
sensitivity gap. The Bank's one year gap was negative 8.80%.

                   Figure 15 - Interest Rate Sensitivity Gap


                               [GRAPHIC OMITTED]


Source:  Ridgewood Savings Bank




<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-19
- --------------------------------------------------------------------------------


- -----------------------------------
      Net Worth and Capital
- -----------------------------------

At June 30, 1998, the Bank had capital in excess of the minimum requirements for
all capital ratios.

                          Figure 16 - Capital analysis


                               [GRAPHIC OMITTED]


Source:  Offering Prospectus


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-20
- --------------------------------------------------------------------------------


- -----------------------------------
     Income and Expense Trends
- -----------------------------------

The Bank had net income of $1.25  million for the year ended  December 31, 1997.
The  annualized net income for the six month period ended June 30, 1998 was $974
thousand.  Profitability  has  fluctuated  due to the  expenses  related  to the
opening of two de-novo branches. Net income for the year ended December 31, 1996
was low due to the one-time  SAIF  assessment  which  amounted to $830  thousand
pre-tax for the Bank. 

                          Figure 17 - Net Income Chart


                               [GRAPHIC OMITTED]

Source: Offering Prospectus
Note: The 1998 net income is for the six months ended June 30, 1998 annualized.


<PAGE>
Conversion Valuation Appraisal Report                                   Page 1-1
- --------------------------------------------------------------------------------



Interest rate spread and margin decreased for the six months ended June 30, 1998
from the ratios for the year ended December 31, 1997.

Figure 18 - Average Yields and Costs

                               [GRAPHIC OMITTED]


Source:  Offering Prospectus



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-21
- --------------------------------------------------------------------------------


The following chart  illustrates that the Bank's spread and margin have declined
since December 31, 1995.

                      Figure 19 - Spread and Margin Chart


                               [GRAPHIC OMITTED]

Source:  Offering Prospectus


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-22
- --------------------------------------------------------------------------------



The Bank had net income of $487 thousand for the six months ended June 30, 1998,
compared with $662 thousand for the six months ended June 30, 1997.

                      Figure 20 - Income Statement Trends


                               [GRAPHIC OMITTED]


Source:  Offering Prospectus


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-24
- --------------------------------------------------------------------------------



The ROAA and  ROAE,  consistent  with net  income,  have  fluctuated  due to the
one-time events.

                      Figure 21 - Profitability Trend chart


                               [GRAPHIC OMITTED]


Source:  Offering Prospectus


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-25
- --------------------------------------------------------------------------------


- -----------------------------------
          Subsidiaries
- -----------------------------------

The Bank does not have any subsidiaries.

- -----------------------------------
         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,  claim
involving  the making and  servicing of real  property  loans,  and other issues
incident to the business of the Bank. In the opinion of  management,  there were
no  lawsuits  pending or known to be  contemplated  against the Bank at June 30,
1998 that would have a material  effect on operations or income.  

<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-26
- --------------------------------------------------------------------------------

2. Market Area

- -------------------------------------
Analysis  Market  Area   Demographics
- -------------------------------------

The following  tables  summarize the  demographics  for the Bank's markets.  The
analysis defines the Bank's market as the town in which each branch resides.

                     Figure 22 - Population Demographics 


Source: Claritas


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-27
- --------------------------------------------------------------------------------



                     Figure 23 - Household Characteristics


                               [GRAPHIC OMITTED]


Source: Claritas


<PAGE>


- -----------------------------------
       Market area Deposit 
         Characteristics
- -----------------------------------

The Bank's branches,  as mentioned earlier, are located in Ridgewood and Mahwah,
New Jersey.  Due to the nature of the Bank's service area, the  competition  was
defined as all branches within each town in which the Bank has a branch.

                            Figure 24 - Market Share

                               [GRAPHIC OMITTED]

                               [GRAPHIC OMITTED]


Source: Sheshunoff data, FinPro calculations.
<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-29
- --------------------------------------------------------------------------------


                               [GRAPHIC OMITTED]

                               [GRAPHIC OMITTED]

Source: Sheshunoff data, FinPro calculations.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-30
- --------------------------------------------------------------------------------

3.  Comparisons With Publicly Traded Thrifts

- -----------------------------------
          Introduction
- -----------------------------------

This chapter presents an analysis of the Bank's operations  against a Comparable
Group of publicly traded savings institutions. The Comparable Group was selected
from a universe  of 395 public  thrifts as of August 13,  1998.  The  Comparable
Group was selected  based upon  similarity of  characteristics  to the Bank. The
Comparable  Group multiples  provide the basis for the fair market  valuation of
the Bank.  Factors  that  influence  the  Bank's  value  such as  balance  sheet
structure and size,  profitability,  income and expense trends,  capital levels,
credit risk, and recent operating results can be measured against the Comparable
Group. The Comparable Group current market pricing, coupled with the appropriate
adjustments for differences between the Bank and the Comparable Group, will then
be utilized as the basis for the  pro-forma  valuation of the Bank  to-be-issued
common stock.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-31
- --------------------------------------------------------------------------------


- -----------------------------------
       Selection Screens
- -----------------------------------

When selecting the Comparables, it was determined that the balance sheet size of
the institution  was of greater  importance than geography due to the importance
of economies of scale in a small organization. Additionally, the Bank originates
a large  volume of  residential  mortgages,  selling the majority of them in the
secondary market. To match operating strategies, one of the criteria employed in
the comparable  selection was to include  institutions  with low loans to assets
ratios. 

The selection screens utilized to identify possible Comparables from the list of
395 public thrifts at August 13, 1998 included:

1.   The  IPO  date  had  to be  before  June  30,  1997,  eliminating  any  new
     conversions.

2.   The conversion type had to be a full standard conversion.

3.   The total  asset size had to be greater  than or equal to $200  million and
     less than or equal to $500 million.

4.   The  Comparables  had to be located  in the New  England,  Mid-Atlantic  or
     Mid-West Regions.

5.   The  Comparable  net loans to assets  ratio had to be less than or equal to
     55.00%.

6.   The  Comparables had to have a price to tangible book multiple of less than
     or equal to 200%

7.   The Comparables could not be involved in a pending merger or acquisition.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-32
- --------------------------------------------------------------------------------



Applying these criteria against the 395 public thrifts resulted in the following
14 institutions.

                       Figure 25 - Potential Comparables

                               [GRAPHIC OMITTED]


Two institution  were eliminated from this list as they are announced merger and
acquisition targets.

                       Figure 26 - Comparables Eliminated


The list of comparable institutions is as follows:

<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-33
- --------------------------------------------------------------------------------



                          Figure 27 - Comparable Group

                               [GRAPHIC OMITTED]


- -----------------------------------
        Selection Criteria
- -----------------------------------

Excluded  from the  Comparable  Group were  institutions  that were  involved in
pending  mergers  or  acquisitions.  Also,  institutions  that  completed  their
conversions  within the last year were also  excluded  as the  earnings of newly
converted institutions do not reflect a full years benefit from the reinvestment
of proceeds, and thus the price/earnings multiples and return on equity measures
for these institutions tend to be skewed upward and downward respectively.

In an  ideal  world,  all  of the  Comparable  Group  would  contain  the  exact
characteristics  of the Bank. The goal of the selection  criteria  process is to
find those  institutions  that most closely  match those of the Bank None of the
Comparables selected will be exact clones of the Bank.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-34
- --------------------------------------------------------------------------------



The  members of the  Comparable  Group were  selected  based upon the  following
criteria:

          1.   Asset size

          2.   Profitability

          3.   Capital Level

          4.   Balance Sheet Mix

          5.   Operating Strategy

          6.   Date of conversion


1. Asset Size The Comparable Group should have a similar asset size to the Bank.
Large  institutions  are  not  appropriate  for  the  peer  group  due to a more
extensive branch network,  greater  financial  strength,  more access to diverse
markets  and more  capacity in terms of  infrastructure.  The  Comparable  Group
ranged in size from  $200.3  million to $495.2  million in total  assets  with a
median of $356.2  million.  The Bank's asset size was $242.7  million as of June
30, 1998 and will be $253.7  million on a pro forma basis at the midpoint of the
estimated  valuation range. 

2.  Profitability  The Comparable  Group had a median ROAA of 0.89% and a median
ROAE of 7.92%  for the most  recent  quarter  available.  The  Comparable  Group
profitability  measures  had a  dispersion  about the mean for the ROAA  measure
ranging  from a low of 0.58% to a high of 2.59%  while the ROAE  measure  ranged
from a low of 3.30% to a high of  25.22%.  The Bank had a ROAA of 0.42% and ROAE
of 5.59% for the six month period ended June 30, 1998.

3. Capital Level The median equity to assets ratio for the Comparable  Group was
10.70% with a high of 22.04% and a low of 6.67%.  At June 30, 1998, the Bank had
an equity to assets ratio of 7.15%. On a pro forma basis,  at the midpoint,  the
Bank would have an equity to assets ratio of 11.20%.

4. Balance Sheet Mix At June 30, 1998, the Bank had a net loan to asset ratio of
43.12%.  The median loan to asset ratio for the Comparables was 51.56%,  ranging
from a low of 24.12%  to a high of  53.73%.  On the  liability  side the  Bank's
deposit to asset ratio was 81.84% at June 30, 1998 while the  Comparable  median
was 65.35%, ranging from 56.44% to 79.95%.  Additionally,  the Bank's borrowings
to  assets  ratio  was  10.48%  as of June 30,  1998 and the  Comparable  median
borrowings  to  assets  ratio was  21.58%  with a range of 6.49% to  31.60%.  

<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-35
- --------------------------------------------------------------------------------


5. Operating strategy An institution's  operating  characteristics are important
because they determine  future  performance.  They also affect expected rates of
return and investor's general perception of the quality, risk and attractiveness
of a given company.  Specific operating  characteristics  include profitability,
balance sheet growth, asset quality,  capitalization,  and non-financial factors
such as management strategies and lines of business.

6. Date of conversion Recent  conversions,  those completed after June 30, 1997,
were excluded since the earnings of a newly converted institution do not reflect
a full year's benefits of reinvestment of conversion proceeds. Additionally, new
issues tend to trade at a discount to the market averages.


- -----------------------------------
    Comparable Group Profiles
- -----------------------------------

o    Big Foot Financial Corp. BFFC is a SAIF insured institution that operates 3
     branches  and is  headquartered  in Long  Grove,  Illinois  and has  $209.5
     million in assets.  BFFC had the highest  efficiency and overhead ratios at
     75.41% and 74.39% respectively.  BFFC had the lowest level of nonperforming
     assets to equity ratio, 0.52%, reserves to loans ratio, 0.28%, ROAA, 0.58%,
     ROAE,  3.30%,  interest  income to average assets,  6.62%,  and noninterest
     income to average  assets,  0.12%.  BFFC was selected to the Group based on
     number of offices, profitability, noninterest income.

o    Bancorp  Connecticut  Inc. BKCT is a BIF insured  institution  that had the
     highest assets of the comparable group at $495.2 million,  is headquartered
     in Southington,  Connecticut  and operates 3 branches.  BKCT had the second
     highest return on average assets, 1.44%, return on average equity,  14.00%,
     and interest  income to average  assets,  7.43%.  BKCT had the lowest total
     capital to risk  adjusted  assets,  17.32%.  BKCT was selected to the Group
     based on number of offices, profitability,  and asset growth rate. 

o    Catskill  Financial  Corp.  CATB is a BIF insured  thrift  that  operates 5
     offices,  is headquartered in Catskill,  New York, and had assets of $309.6
     million.  CATB had the highest  equity to assets  ratio,  22.04%,  equity +
     reserves to assets,  22.66%,  net interest margin,  3.97%, and net interest
     income to average assets,  3.88%.  CATB had second highest  regulatory core
     capital  to  assets,  19.61%.  Catskill  Financial  had the  second  lowest
     borrowings  to assets ratio,  8.36%,  interest  expense to average  assets,
     3.31%,  efficiency  ratio,  47.94%,  and overhead ratio,  45.94%.  CATB was
     selected to the Group based on asset size and borrowings to asset ratio.


o    1st Bergen Corp. FBER is a SAIF insured thrift that operates 4 offices,  is
     headquartered  in Wood-Ridge,  New Jersey and had assets of $300.8 million.
     FBER had the second highest  nonperforming  assets to assets ratio,  0.96%,
     nonperforming  assets to equity ratio,  8.26%, and reserves to loans ratio,
     2.41%. FBER had the lowest noninterest income to average assets,  0.12%. It
     was selected as a comparable  based on its number of branches,  asset size,
     efficiency ratio, overhead ratio, and deposit growth rate.

o    First Keystone Financial FKFS is a SAIF insured institution with 6 offices,
     is headquartered in Media, Pennsylvania,  and had assets of $385.2 million.
     FKFS had the  highest  nonperforming  assets  to  assets  ratio,  1.34% and
     nonperforming assets to equity ratio, 20.06%. FKFS had the lowest equity to
     assets ratio,  6.67%,  regulatory core capital to assets,  8.50%,  equity +
     reserves to assets,  7.13%,  reserves to  nonperforming  loans 57.73%,  and
     reserves  to  nonperforming  assets + 90,  34.27%.  FKFS was  selected as a
     comparable  based on its equity to assets ratio,  deposit  growth rate, and
     loans to assets. 

o    Fidelity  Bancorp Inc. FSBI is a SAIF insured  institution  with 8 offices,
     headquartered  in  Pittsburgh,  Pennsylvania,  and has  $402.9  million  in
     assets.  FSBI  had the  highest  reserves  to  nonperforming  loans  ratio,
     704.67%,  reserves to  nonperforming  assets + 90, 658.57%,  and the second
     highest  interest  expense to average assets ratio,  4.30%,  and the second
     highest  deposit  growth rate,  12.08%.  FSBI had the lowest  nonperforming
     assets to assets,  0.08%, the second lowest  nonperforming  loans to loans,
     0.15%. FSBI was selected to the Group based on asset quality,  asset growth
     rate,  and  equity to assets  ratio. 
<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-37
- --------------------------------------------------------------------------------

o    Lawrence Savings Bank LSBX is a BIF insured thrift that is headquartered in
     North Andover, Massachusetts, operates 5 branches and had $344.9 million in
     assets.  LSBX had the highest return on average  assets,  2.59%,  return on
     average  equity,  25.22%,  and the second  highest  loans to assets  ratio,
     53.05%,  and  deposits  to  assets  ratio,  74.59%.  LSBX  had  the  lowest
     nonperforming  loans to loans,  0.14%,  asset growth rate,  -5.85%, and the
     second lowest total capital to risk adjusted assets ratio,  18.09%.  It was
     included  as  a  comparable   based  on  its  borrowing  to  assets  ratio,
     efficiency,  and overhead ratio. 

o    NewMil  Bancorp Inc.  NMSB is a BIF insured  institution  that  operates 15
     offices,  is headquartered in New Milford,  Connecticut,  and had assets of
     $367.6  million.  NMSB had the highest  deposits to assets  ratio,  79.95%,
     reserves to loans ratio, 2.98%, noninterest income to average assets ratio,
     0.45%, and noninterest expense to average assets ratio, 2.80%. NMSB had the
     lowest loan growth rate, -2.18%. NMSB was selected as a comparable based on
     its loan growth rate,  efficiency  ratio,  overhead  ratio,  borrowings  to
     assets  ratio,  deposits  to  assets  ratio,  and  loans to  assets  ratio.

o    Peekskill  Financial  Corp.  PEEK is a SAIF insured  thrift that operates 3
     offices, is headquartered in Peekskill,  New York, and had the lowest level
     of assets of the comparable  group at $200.3 million.  PEEK had the highest
     regulatory  core capital to assets  ratio,  21.80%,  total  capital to risk
     adjusted assets,  88.60%,  and nonperforming  loans to loans ratio,  2.32%.
     PEEK had the lowest loans to deposits ratio, 34.54%, loans to assets ratio,
     24.12,  borrowings  to assets  ratio,  6.49%,  interest  expense to average
     assets,  3.20%, and noninterest income to average assets ratio, 0.12%. PEEK
     was  selected to the Group  based on its deposit  growth rate and number of
     offices. 

o    Permanent Bancorp Inc. PERM is a SAIF insured  institution with 11 offices,
     is  headquartered in Evansville,  Indiana,  and had $439.1 million in total
     assets.  PERM had the highest  intangible  assets to equity  ratio,  1.06%,
     interest  expense to  average  assets,  4.53%,  and  noninterest  income to
     average assets,  0.45%.  PERM had the lowest net interest income to average
     assets ratio,  2.62%.  PERM was selected as a comparable based on its level
     of equity. 

o    WVS Financial Corp. WVFC is a SAIF insured  institution with 6 offices,  is
     headquartered in Pittsburgh,  Pennsylvania, and had $297.1 million in total
     assets.  WVFC had the highest  loans to deposits  ratio,  95.19%,  loans to
     assets ratio,  53.73%,  and the highest interest income ratio,  7.61%. WVFC
     had the lowest  deposits to assets ratio,  56.44%,  and the lowest  deposit
     growth rate, -1.88%.  WVFC was selected as a comparable based on its number
     of  offices  and total  capital  to risk  adjusted  assets  ratio. 
<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-38
- --------------------------------------------------------------------------------

o    Yonkers Financial Corp. YFCB is a SAIF insured  institution with 5 offices,
     headquartered in Yonkers, New York, and had $401.6 million in total assets.
     YFCB had the highest borrowings to assets ratio, 31.60%, asset growth rate,
     39.39%, loan growth rate, 97.68%, and deposit growth rate, 13.77%. YFCB had
     the lowest  nonperforming loans to loans ratio, 0.14%. YFCB was selected as
     a comparable based on its profitability and equity + reserves to assets.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-38
- --------------------------------------------------------------------------------


All data presented in Figure 28 is from SNL Securities utilizing the most recent
quarter for balance sheet and income  statement  related items. All data for the
Bank is from the offering circular.

                      Figure 28 - Key Financial Indicators

                               [GRAPHICS OMITTED]



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-40
- --------------------------------------------------------------------------------


                               [GRAPHIC OMITTED]


Source: The Bank Offering Circular, FinPro calculations and SNL Securities
Note: All of the Bank data is for the six months ended June 30, 1998, annualized
      where appropriate.
Note: All of the Comparable data is as of the most recent quarter.
<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-38
- --------------------------------------------------------------------------------

4.  Market Value Determination


- -----------------------------------
          Introduction
- -----------------------------------

The estimated pro-forma market value of the Bank, along with certain adjustments
to its value relative to market values for the  Comparable  Group are delineated
in this  section.  The  adjustments  delineated  in this  section  are made from
potential  investors'  viewpoints.  A  potential  investor  includes  depositors
holding  subscription rights and unrelated parties who may purchase stock in the
community offering and who are assumed to be aware of all relevant and necessary
facts as they pertain to the value of the Bank relative to other publicly traded
thrift institutions and relative to alternative investment opportunities. 

There are numerous criteria on which the market value adjustments are based, but
the major ones utilized for purposes of this report include:
 
          o     Balance Sheet Strength

          o     Asset Quality

          o     Earnings Quality, Predictability and Growth

          o     Market Area 

          o     Management

          o     Dividends

          o     Liquidity of the Issue 

          o     Subscription Interest

          o     Recent Regulatory Matters

          o     Market for Seasoned  Thrift  Stocks

          o     Acquisition  Market 

After  identifying  the  adjustments  that should be made to market  value,  the
pro-forma  market value for the Bank is computed  and  adjusted.  The  estimated
pro-forma  market value for the Bank is then compared with the market  valuation
ratios of the Comparable Group,  recently  converted public thrifts,  New Jersey
thrifts and the aggregate  ratios for all public  thrifts. 


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-42
- --------------------------------------------------------------------------------

After  adjusting  the Bank's market value in relation to the  Comparable  Group,
consideration  was given to the type of conversion the Bank is  undertaking.  In
this  particular case it was appropriate to compare and adjust the Bank's market
value in relation to the performance of other mutual holding companies.



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-43
- --------------------------------------------------------------------------------


- -----------------------------------
     Balance Sheet Strength
- -----------------------------------


The balance  sheet  strength of an  institution  is an  important  market  value
determinant,  as  the  investment  community  considers  such  factors  as  bank
liquidity, capitalization, asset composition, funding mix, intangible levels and
interest  rate risk in assessing the  attractiveness  of investing in the common
stock of a thrift.  The following tables summarize the key financial elements of
the Bank measured  against the Comparable  Group.

                       Figure 29 - Key Balance Sheet Data

                               [GRAPHIC OMITTED]


Sources:  SNL and Offering Circular Data, FinPro Computations

Asset  Composition  - The Bank's net loan to asset  ratio of 43.12% is below the
median for the Comparable Group of 51.56%.  Both of these loans to assets ratios
are low relative to the industry.

Funding Mix - The Bank is funded primarily through  deposits,  81.84% of assets,
and  retained  earnings,  7.15% of assets.  The  Comparable  Group has a greater
reliance on equity and borrowings than the Bank with a median deposits to assets
ratio of only 65.35%, a borrowing ratio of 21.58% of assets and equity to assets
ratio of 10.70%.  The Bank has a low level of borrowings,  10.48%,  which leaves
room for an additional  funding source in the future.

<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-44
- --------------------------------------------------------------------------------


Liquidity - The liquidity of the Bank and the  Comparable  Group appear  similar
and were sufficient to meet all regulatory guidelines.

The Bank has  experienced  growth  similar to the  Comparable  Group in terms of
assets and deposits, but has a significant disadvantage in terms of loan growth.

                      Figure 30 - Balance Sheet Growth Data

                               [GRAPHIC OMITTED]


Sources: SNL and Offering Circular Data, FinPro Computations


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-45
- --------------------------------------------------------------------------------

                            Figure 31 - Capital Data


                               [GRAPHIC OMITTED]

Sources:   SNL  and  Offering   Circular  Data,   FinPro   Computations


Capitalization - The Comparable  Group's median equity to assets ratio of 10.70%
is higher than the Bank's ratio of 7.15%, however the Bank's pro forma equity to
assets ratio is projected to be 10.81% at the midpoint of the valuation range.


Intangible Levels - One of the most important factors  influencing market values
is the level of intangibles  that an institution  carries on its books.  Thrifts
trade more on tangible book than on book. One of the  Comparables has intangible
assets. The Bank had no intangible  assets.  

Interest  Rate  Risk - The Bank has a  moderate  level of  interest  rate  risk,
evidenced by the negative one year cumulative gap of 8.80%.

The Bank's  asset mix,  pro forma  capital  levels,  and  intangible  levels are
in-line with the Comparables. The Comparables have a slightly higher reliance on
borrowings.  Based on the similarity of the balance sheet structure  between the
Comparable Group and the Bank, no adjustment is warranted for this measure.



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-46
- --------------------------------------------------------------------------------


- -----------------------------------
         Asset Quality
- -----------------------------------

The asset quality of an institution is an important determinant of market value.
The investment community considers levels of nonperforming loans, REO and levels
of ALLL in assessing the  attractiveness  of investing in the common stock of an
institution.

                        Figure 32 - Asset Quality Table

                               [GRAPHIC OMITTED]

Sources:  SNL and Offering Circular Data, FinPro Computations


The Bank has a lower  level of  non-performing  loans  ("NPL") to total loans at
0.01%  when  compared  to  the  Comparable  Group  at  0.41%.  The  Bank  had  a
non-performing  assets to assets ratio of approximately  0.00%,  which was lower
than the Comparable  median of 0.25%.  The Bank's reserve level,  0.72% of total
loans,  is lower  than the  Comparable  median  of 1.29% of  loans.  The  Bank's
stronger  asset quality is offset by the lower level of reserves,  when compared
to the Comparable Group. Therefore, no adjustment is warranted.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-47
- --------------------------------------------------------------------------------


- -----------------------------------
       Earnings Quality, 
    Predictability and Growth
- -----------------------------------

The earnings quality,  predictability and growth are critical  components in the
establishment  of market  values for thrifts.  Thrift  earnings are  primarily a
function  of:  

     o    net interest income  

     o    loan loss provision  

     o    non-interest income

     o    non-interest expense 

The quality and  predictability  of earnings is dependent  on both  internal and
external  factors.  Some internal  factors include the mix of the balance sheet,
the interest rate sensitivity of the balance sheet,  the asset quality,  and the
infrastructure  in place to deliver  the assets and  liabilities  to the public.
External factors include the competitive market for both assets and liabilities,
the global interest rate scenario, local economic factors and regulatory issues.

Each of these factors can influence the earnings of an institution,  and each of
these factors is volatile.  Investors prefer stability and consistency. As such,
solid,  consistent earnings are preferred to high but risky earnings.  Investors
also prefer  earnings to be diversified  and not entirely  dependent on interest
income.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-48
- --------------------------------------------------------------------------------



The Bank had net income of $1,250  for the year ended  December  31,  1997.  The
annualized net income for the six month period ended June 30, 1998 was $974.

                          Figure 33 - Net Income Trend

                               [GRAPHIC OMITTED]


Sources:  Offering Circular


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-49
- --------------------------------------------------------------------------------




The return on asset and return on equity ratios are below the  Comparable  Group
median.

                         Figure 34 - Profitability Data


                               [GRAPHIC OMITTED]


Sources:  SNL and Offering Circular Data, FinPro Computations



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-50
- --------------------------------------------------------------------------------



                       Figure 35 - Income Statement Data

                               [GRAPHIC OMITTED]

Sources:  SNL and Offering Circular Data, FinPro Computations


Compared to the Comparable Group average, the Bank's yield on assets is 30 basis
points  lower  while  the  cost  of  funds  is 64  basis  points  higher.  These
disadvantages  are  partially  offset by the Bank's  lower level of  noninterest
expense, which is 37 basis points lower than the Comparables.

Taken  collectively,  the income of the Bank can be measured  by the  efficiency
ratio,  where the Bank has a disadvantage of 8.01% as compared to the Comparable
median.  

Currently,  investors  are focusing on earnings  sustainability  as the interest
rate  volatility has caused a wide variation in income levels.  With the intense
competition  for both assets and  deposits,  banks can not easily  replace  lost
spread and margin with balance sheet growth.

The Bank's  inability  to grow  loans,  will  result in further  reliance on the
wholesale  market for assets and provide  lower yield.  Based on this factor and
the Bank's historical earnings  performance,  a downward adjustment is warranted
to the market value for earnings.



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-51
- --------------------------------------------------------------------------------


- -----------------------------------
          Market area
- -----------------------------------

The market area that an institution serves has a significant impact on value, as
future success is  interrelated  with the economic,  demographic and competitive
aspects of the market.  

     Demographic  Data - The town of  Ridgewood  has  experienced  a  population
     decline of 4.34% between 1980 and 1990. However,  Ridgewood's population is
     expected  to grow  4.90%  through  2002.  The  median  household  income in
     Ridgewood is extremely  high at $90,033.  The Bank's other market is Mahwah
     which has  experienced  population  growth of 48.41% between 1980 and 1990,
     and is projected  to grow 37.82%  between  1990 and 2002.  Mahwah's  median
     household  income is also high at $66,238.

     Competitive  Data - Deposits in Ridgewood have grown 6.20% between 1993 and
     1997,  which is  approximately  half of the state's  growth rate during the
     same time period.  The town of Ridgewood has a high average  branch size of
     $62.0 million.  Mahwah has  experienced a deposit decline of 10.20% between
     1993 and 1997. The average branch size in Mahwah is $20.5 million, which is
     low. 

Based on these factors no adjustment is warranted for this factor.




<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-52
- --------------------------------------------------------------------------------


- -----------------------------------
          Management
- -----------------------------------

The  Bank  has  developed  a good  management  team  with  considerable  banking
experience.  The Bank's organizational chart is reasonable for an institution of
its size and complexity. The Board is active and oversees and advises on all key
strategic  and policy  decisions and holds the  management  to high  performance
standards.

As such, no adjustment appears to be warranted for this factor.



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-53
- --------------------------------------------------------------------------------


- -----------------------------------
          Dividends
- -----------------------------------

Historically,  banks have not established  dividend  policies  immediately at or
after conversion to stock ownership.  Rather, newly converted  institutions,  in
general,  have preferred to establish an earnings track record, fully invest the
conversion proceeds,  and allow for seasoning of the stock before establishing a
dividend policy.  In the late 1980's and early 1990's however,  there has been a
tendency toward initiating dividend policies concurrent with the conversion as a
means of increasing the attractiveness of the issue and to utilize the proceeds.


The last few years  have seen yet  another  shift  away from  dividend  policies
concurrent  with  conversion.  Recent issues have been fully or  oversubscribing
without  the  need  for  the  additional  enticement  of  dividends.  After  the
conversion is another issue,  however.  Recent  pressures on ROE and on internal
rate of returns to investors  has prompted the industry  toward cash  dividends.
This  trend is  exacerbated  by the lack of growth  potential.  Typically,  when
institutions  are in a growth mode, they issue stock dividends or do not declare
a dividend.  When growth is stunted,  these  institutions  shift toward reducing
equity levels and thus utilize cash  dividends as a tool in this regard.  
<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-54
- --------------------------------------------------------------------------------


                           Figure 36 - Dividend Data


                               [GRAPHIC OMITTED]


Sources: SNL and Offering Circular Data, FinPro Computations

Ten of the twelve  Comparable  institutions had declared  dividends.  The median
dividend payout ratio for the Comparable  Group was 27.60%,  ranging from a high
of 153.06% to a low of 0.00%. The Bank on a pro forma basis (at the mid point of
the value range) will have an equity to assets  ratio of 10.81%  compared to the
Comparable Group's median of 10.70%. It will therefore, be able to afford to pay
dividends. As such, no adjustment is indicated for this factor.



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-55
- --------------------------------------------------------------------------------


- -----------------------------------
     Liquidity of the Issue
- -----------------------------------

The Comparable  Group is by definition  composed only of companies that trade in
the public markets with all of the Comparables trading on NASDAQ. Typically, the
number  of  shares  outstanding  and  the  market  capitalization   provides  an
indication  of how much  liquidity  there will be in a given  stock.  The actual
liquidity can be measured by volume  traded over a given period of time.

                     Figure 37 - Market Capitalization Data

                               [GRAPHIC OMITTED]


Sources: SNL and Offering Circular Data, FinPro Computations

The market  capitalization  values of the  Comparable  Group range from a low of
$34.7 million to a high of $87.3 million with a median market  capitalization of
$47.3 million.  The Bank expects to have $12.22 million of market capital at the
midpoint on a pro forma basis.

Since the size of the  offering  is small  and the  resultant  entity  will be a
mutual holding company,  it is unlikely that an active and liquid trading market
will develop and be maintained. Therefore, a slight downward adjustment for this
factor appears warranted.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-56
- --------------------------------------------------------------------------------


- -----------------------------------
Recent Regulatory Matters
- -----------------------------------

The recent interest in thrift IPO's has caused large oversubscriptions, which in
turn have  caused  large  price  appreciation's  in the  aftermarket.  Recently,
regulators have been indicating the need for increased  pricing of new issues in
the attempt lessen the  aftermarket  appreciation.  Also,  regulators  have been
concerned with capital  redistributions from thrifts which have converted within
the past three years. Regulatory agencies are publicly indicating that they will
enforce the limits of stock buy backs to: 0% in the first year, 5% in the second
year and 5% in the third year. 

Additionally,  the regulatory  agencies are forcing  second step  conversions to
adjust the ownership  computation  for any waived  dividends paid to the holding
company, thereby, diluting the minority shareholders.  Additionally,  any assets
held by the Holding Company will also dilute the minority  ownership in a second
step by regulatory decree. 

This threat to newly converted institutions, of not being able to use all of the
capital markets tools  available,  will hurt the stock's  attractiveness,  as it
will  put  them at a  significant  competitive  disadvantage  to the rest of the
industry.  

As such,  a  downward  adjustment  for this  measure is  warranted  based on the
uncertainty surrounding the regulatory environment.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-57
- --------------------------------------------------------------------------------


- -----------------------------------
 Market for Seasoned Thrift Stocks
- -----------------------------------

Data for all public  thrifts as of August 13,  1998 is  provided in Exhibit 7. A
common measure utilized as a proxy for the performance of the thrift industry is
the SNL  thrift  index  graphically  shown  below  and  tabularly  shown  on the
following page:

                       Figure 38 - SNL Thrift Index Chart

                               [GRAPHIC OMITTED]

 Source: SNL Securities
<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-58
- --------------------------------------------------------------------------------

                        Figure 39 - Historical SNL Index

                               [GRAPHIC OMITTED]

Source:  SNL Securities

                           Figure 40 - Equity Indices

                               [GRAPHIC OMITTED]


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-59
- --------------------------------------------------------------------------------

                     Figure 41 - Historical Market Indices



As the Figures 38 and 39 illustrate,  the  performance of the SNL index has been
robust through 1992,  1993,  1994 and 1995.  The dip in the index,  occurring in
late 1994,  was the product of the  interest  rate rise during that period along
with the overall  uneasiness  in the stock market in general.  The rate scenario
covering  the same period as the SNL index can be seen in the  following  chart.


                          Figure 42 - Historical Rates

                               [GRAPHIC OMITTED]


Source:  Prudential Bache Securities
<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-60
- --------------------------------------------------------------------------------


As the graph demonstrates,  the rate rise in late 1994 correlates closely to the
fall in thrift prices.  The drop in rates in 1995 was one of the primary drivers
of the rapid rise in the SNL index.  During 1996,  rates increased  slightly and
then remained stable, fueling the rise in the conversion prices. 1997 has seen a
continuation of this trend, with the median IPO pricing at 71.1%,  71.4%, 72.5%,
and 76.6% of book value for the first,  second,  third,  and fourth  quarters of
1997,  respectively,  and 78.4%, 76.6% and 77.8% in the first, second, and third
quarters of 1998, respectively.

Thrift pricing in general was robust in 1995 due to the falling  interest rates,
the industry consolidation and renewed earnings.  Contrasting this view, in late
1994  investors  faced  shrinking  spreads and  margins due to rising  rates and
consolidation that was tailing off and slowing down.

As  Figure 40 and 42 show,  in 1997,  the flat  interest  rate  environment  has
contributed to the appreciation in the SNL index. However,  thrift market prices
in 1998  have  leveled  off and not kept pace with the S&P 500 and the Dow Jones
Industrial Average.

A downward  adjustment for this measure is warranted,  as the  institution  will
trade at a discount to the market until the capital is adequately invested,  and
since investors have a stated  preference to see a few full quarters of earnings
in a newly converted institution.



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-61
- --------------------------------------------------------------------------------


- ------------------------------------
       Acquisition Market
- ------------------------------------

                  Figure 43 - Deals for Last Fourteen Quarters


                               [GRAPHIC OMITTED]


Source:  SNL Securities



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-62
- --------------------------------------------------------------------------------



From 1994 through August 13, 1998, thrift deal prices remained high. Nationally,
all pricing  multiples  are up in 1998.  Regionally,  price to book and price to
tangible  book are down,  while price to earnings,  price to assets and price to
deposits are up. Deals $10-50 million were priced at lower multiples.

                           Figure 44 - Deal Multiples


                               [GRAPHIC OMITTED]

Currently,  there are four thrift acquisitions  pending in New Jersey.  Richmond
County  Financial is in the process of  acquiring  Bayonne  Bancshares.  Bayonne
Bancshares was priced at 175% of book and 40.0X LTM earnings.  Sovereign Bancorp
is purchasing First Home Bancorp for 235% of book value and 18.2X earnings.  IBS
Financial  Corp.  is being  acquired  by HUBCO  Inc.  for 187% of book and 38.4X
earnings.  Pulse Bancorp. is being acquired by First Source Bancorp. for 221% of
book and 18.2X earnings. 

No  adjustment  is warranted  for this  factor,  as the Bank will not be readily
available  for  acquisition  immediately  following the  reorganization  and the
Comparable  Group  has  been  screened  to  attempt  to  eliminate  stocks  with
speculation included in their pricing.




<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-63
- --------------------------------------------------------------------------------


- -----------------------------------
     Adjustments to Value in 
    Relation to the Comparable 
               Group
- -----------------------------------

Overall,  FinPro  believes  that the  Bank  pro-forma  market  value  should  be
discounted   relative  to  the  Comparable   Group,   reflecting  the  following
adjustments.

Key Valuation Parameters                          Valuation Adjustment

Balance Sheet Strength                            No Adjustment

Asset Quality                                     No Adjustment

Earnings Quality, Predictability  and  Growth     Downward

Market Area                                       No Adjustment

Management                                        No Adjustment

Dividends                                         No Adjustment

Liquidity of the Issue                            Slight Downward

Recent Regulatory Matters                         Downward

Market for Seasoned Thrift Stocks                 Downward

Acquisition Market                                No Adjustment

As a  result  of  all  the  factors  discussed,  a  full  offering  discount  of
approximately  11% on a price to earnings basis and a 50% discount on a price to
book basis appears to be reasonable.
<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-64
- --------------------------------------------------------------------------------

  5. Other Adjustments 

- -----------------------------------
      Market for MHC Stocks
- -----------------------------------

As the Bank is undergoing an MHC reorganization,  it should be compared to other
publicly traded institutions which have undergone a similar process. MHC's trade
at discounts to full converted thrifts due to a number of factors which include:
reduced liquidity, insider control and lack of acquisition speculation. However,
these negative  factors are slightly offset by trading premiums built into MHC's
for the possibility for a secondary  offering.

  Figure 45 - MHC  Reorganizations (Since  1/1/97)  Pro  Forma  Data  

                               [GRAPHIC OMITTED]


Source:  SNL  Securities  


       Figure 46 - MHC Reorganizations (Since 1/1/97) Price Appreciation

                               [GRAPHIC OMITTED]


Source:  SNL  Securities


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-65
- --------------------------------------------------------------------------------

                        Figure 47 - MHC Trading Multiples


                                [GRAPHIC OMITTED


Source: SNL Securities


           Figure 48 - Recent Second Step Price Change, Since 1/1/97

                               [GRAPHIC OMITTED]

Source:  SNL Securities
<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-66
- --------------------------------------------------------------------------------

                        Figure 49 - MHC Trading Discount

                               [GRAPHIC OMITTED]

Source:  SNL Securities
Note:  The MHC  multiples  have been  adjusted  by SNL to  provide a  reasonable
comparison by assuming a full conversion.  

Using data compiled to SNL  Securities as of July 31, 1998, the most recent data
available,  the MHC values on a fully  converted basis should be compared to the
trading  values  for all fully  public  thrifts  to arrive at MHC  premiums  and
discounts. 

As shown in Figure 49, MHC's that have not announced a second step are presently
trading at a 13.83% premium on an earnings basis and a 29.75% discount on a book
basis, when compared to fully converted thrifts.  Even the adjusted MHC have the
second  step  speculation  built  into  their  pricing.  There  will  be  little
speculation  of the Bank  under-going a second step  conversion for at least one
year. A downward  adjustment  is warranted  for this factor as the Bank will not
trade on a fully converted basis, as the Comparables do.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-67
- --------------------------------------------------------------------------------


- -----------------------------------
     Subscription Interest
- -----------------------------------

Based on the stock  appreciation  for both thrift stocks and for the U.S. equity
market in general,  the market for public  offerings has attracted a significant
level of  attention.  The market for public  offerings  is driven by the lack of
supply of stocks to meet the demand  created  primarily  by the growth of mutual
funds. Thrift IPO's have received a greater amount of attention due to the price
"pops" of recent standard  conversions.  

<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-67
- --------------------------------------------------------------------------------

               Figure 50 - Recent Standard Conversion Performance


                               [GRAPHIC OMITTED]


Source:  SNL Securities, FinPro calculations


As illustrated, thrift stocks have appreciated substantially on the first day of
trading, however, this trend is decreasing,  with one day price appreciations of
52.50%,  51.25% and 25.63% for the  first,  second and third  quarters  of 1998.
Additionally,  the vast  majority of the recent  conversions  have closed at the
supermaximum of the estimated value range. As such, slight upward adjustment for
subscription  interest is still warranted at this time. 

<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-69
- --------------------------------------------------------------------------------

6. Valuation 

In applying the accepted  valuation  methodology  promulgated by the regulators,
i.e.,  the pro-forma  market value  approach,  four key pricing  multiples  were
considered.  The four  multiples  include: 

          Price to earnings ("P/E")

          Price to tangible book value ("P/TB")

          Price to book value ("P/B")

          Price to assets ("P/A")

All of the approaches were calculated on a pro-forma basis including the effects
of the conversion  proceeds.  All of the  assumptions  utilized are presented in
Exhibits 10, 11, 12 and 13.

To  ascertain  the  pro-forma  estimated  market  value of the Bank,  the market
multiples for the Comparable  Group,  all publicly traded thrifts and the recent
(1997 to date) standard conversions were assessed.

Since thrift  earnings in general have had a high degree of volatility  over the
past  decade,  the  P/B  approach  had  gained  in  importance  and is  utilized
frequently as the benchmark for market value. It is interesting to note that the
P/B  approach  is more of a benchmark  than a reliable  valuation  technique.  A
better  approach  is the P/TB  approach.  In  general,  investors  tend to price
financial institutions on a tangible book basis, because it incorporates the P/B
approach adjusted for intangibles.  Most recently, the P/E approach has regained
favor among investors.

The  evidence  of the  movement  towards  the  P/E  Multiple  can be seen in the
acquisition,  trading and IPO markets.  The P/LTM EPS multiple for the completed
mergers is 22.4x,  for all public thrifts the trading P/LTM EPS is 27.0x and for
recent  standard  conversions is 19.6x.

As such,  in  estimating  the market value for the Bank,  the most  emphasis was
placed on the P/E approach. The P/B and P/TB were given much less weight and the
P/A ratio was not given much weight at all.

In terms of the market multiples, most weight was given to the Comparable Group.
The second highest  weight was afforded to recent MHC's than to recent  standard
conversions.  Less weight was ascribed to all public  thrifts and all New Jersey
thrifts.  The multiples for the Comparable  Group,  all publicly traded thrifts,
and New Jersey  publicly  traded  thrifts are shown in Exhibit 8. 

<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-70
- --------------------------------------------------------------------------------


- -----------------------------------
     Full  Offering Value in 
     Relation to Comparables 
- -----------------------------------

Based upon the premiums and  discounts  defined in the section  above,  the Bank
pricing at the  midpoint  for a full  standard  conversion  is  estimated  to be
$26,000,000. Based upon a range below and above the midpoint value, the relative
values  are   $22,100,000  at  the  minimum  and   $29,900,000  at  the  maximum
respectively.  At the  supermaximum  of the range the  offering  value  would be
$34,385,000.

At the various  levels of the estimated  value range,  the full  offering  would
result in the  following  offering  data:

Figure 51 - Value Range Full Offering Data 

                               [GRAPHIC OMITTED]

Source: FinPro Inc. Pro forma Model




<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-71
- --------------------------------------------------------------------------------



                     Figure 52 - Value Range Offering Data

                               [GRAPHIC OMITTED]


This equates to the following multiples:


   Figure 53 - Comparable Pricing Multiples to the Bank's Pro forma Midpoint


                               [GRAPHIC OMITTED]


Source:  FinPro Calculations

As Figure 53 demonstrates,  the Bank is priced at a discount of 17.25% on a core
earnings  basis.  A discount  of 50.42% is applied to the Bank  relative  to the
Comparable Group on a price to book basis.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-72
- --------------------------------------------------------------------------------




 Figure 54 - Comparable Pricing Multiples to the Bank's Pro forma Supermaximum


                               [GRAPHIC OMITTED]

Source:  FinPro Calculations

Recently,  thrift  public  offerings  have been  over-subscribing  and have been
closing at the  supermaximum  of the estimated  value range.  Therefore,  a more
meaningful  comparison  would be the Bank's multiples at the supermaximum of the
EVR to the Comparable  Group.  Figure 54 shows the Bank (at the supermaximum) is
priced at a 1.54% discount on a core earnings basis and at a 44.77%  discount on
a book basis.



<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-73
- --------------------------------------------------------------------------------



- -----------------------------------
     MHC Value in Relation to 
          MHC's
- -----------------------------------

The Bank  pricing  at the  midpoint  for a MHC  Conversion  is  estimated  to be
$12,200,000. Based upon a range below and above the midpoint value, the relative
values  are   $10,387,000  at  the  minimum  and  $14,053,000  at  the  maximum,
respectively.  At the  supermaximum  of the range the  offering  value  would be
$16,160,950.  

At the various  levels of the estimated  value range,  the full  offering  would
result in the following offering data:

                    Figure 55 - Value Range MHC Offering Data

                               [GRAPHIC OMITTED]

Source: FinPro Inc. Pro forma Model

                     Figure 56 - Value Range Offering Data

                               [GRAPHIC OMITTED]

<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-74
- --------------------------------------------------------------------------------




This equates to the following multiples:

       Figure 57 - MHC Pricing Multiples to the Bank's Pro forma Midpoint

                               [GRAPHIC OMITTED]

Source:  FinPro Calculations

As Figure 57 demonstrates,  the Bank is priced at a discount of 44.13% on a core
earnings  basis. A discount of 50.01% is applied to the Bank relative to the MHC
median trading price to book trading multiple.


     Figure 58 - MHC Pricing Multiples to the Bank's Pro forma Supermaximum

                               [GRAPHIC OMITTED]

Source:  FinPro Calculations

Recently,  MHC offerings have been over-subscribing and have been closing at the
supermaximum  of  the  estimated  value  range.  Therefore,  a  more  meaningful
comparison  would be the Bank's  multiples at the supermaximum of the EVR to the
MHC trading median.  Figure 58 shows the Bank (at the supermaximum) is priced at
a 30.15%  discount on a core earnings  basis and at a 41.40%  discount on a book
basis.


<PAGE>
Conversion Valuation Appraisal Report                                  Page 1-38
- --------------------------------------------------------------------------------


- -----------------------------------
     Valuation Conclusion
- -----------------------------------

It is,  therefore,  our  opinion  that as of  August  13,  1998,  the  estimated
pro-forma  market value of the Bank in a full  offering was  $26,000,000  at the
midpoint of a range with a minimum of $22,100,000 to a maximum of $29,900,000 at
15% below and 15% above the  midpoint  of the range  respectively.  Assuming  an
adjusted  maximum  value of 15% above the maximum  value,  the adjusted  maximum
value or supermaximum value in a full offering is $34,385,000. The stock will be
issued at  $10.00  per  share.  

Using the pro forma market values for a full offering shown above, the amount of
stock publicly offered as part of the MHC reorganization  issuing 47% will equal
1,038,700 shares, 1,222,000 shares, 1,405,300 shares and 1,616,095 shares at the
minimum, midpoint, maximum and supermaximum, respectively.

Pro-forma  comparisons of the Bank's value range with the Comparable  Group, all
public  thrifts,  and New Jersey public  thrifts is shown in Exhibits 10, 11, 12
and 13.









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