ROEBLING FINANCIAL CORP INC
8-K/A, 2000-02-24
BLANK CHECKS
Previous: GE CAPITAL MORTGAGE SERVICES INC 2000-2 TRUST, 8-K, 2000-02-24
Next: PAYFORVIEW COM CORP, RW, 2000-02-24



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20552


                                   FORM 8-K/A

                                 CURRENT REPORT

                       Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934

                                January 31, 2000

                Date of Report (Date of earliest event reported)



                         ROEBLING FINANCIAL CORP., INC.
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its Charter)



        United States             000-29257        (Applied for)
- ----------------------------  -----------------   --------------
(State or other jurisdiction     (File No.)        (IRS Employer
     of incorporation)                              Identification
                                                       Number)


Route 130 South and Delaware Avenue
Roebling, New Jersey                                          08554
- -----------------------------------------------------        --------
(Address of principal executive offices)                    (Zip Code)




Registrant's telephone number, including area code: (609) 499-0355
                                                    --------------


                         Not Applicable
- --------------------------------------------------------------------------------
          (Former name or former address, if changed since last Report)


<PAGE>



                          ROEBLING FINANCIAL CORP, INC.

                      INFORMATION TO BE INCLUDED IN REPORT
                      ------------------------------------



Item 5.  Other Events
         ------------

         On January 31, 2000,  Roebling Bank, a federally chartered savings bank
("Bank"),  completed its stock holding company reorganization,  whereby the Bank
became the wholly owned subsidiary of Roebling Financial Corp, Inc., a federally
chartered stock holding company  ("Roebling  Financial").  Roebling Financial is
majority  owned by  Roebling  Financial  Corp.,  MHC, a federal  mutual  holding
company.

         Pursuant to an Agreement and Plan of  Reorganization  dated November 4,
1998,  each share of Bank common stock, by operation of law, became one share of
common stock of Roebling Financial Corp, Inc.

         Registrar  and  Transfer  Company,  Cranford,  New  Jersey is  Reobling
Financial's transfer agent.

         The common stock of the Company has been registered with the Securities
and Exchange  Commission  under the Securities  Exchange Act of 1934, as amended
("Exchange  Act"), and its common stock succeeded the Bank's common stock on the
OTC Bulletin Board and trade under the symbol "ROEB."

         The Bank  previously  filed  Exchange  Act  reports  with the office of
Thrift  Supervision,  Business  Transactions  Division,  1700  G  Street,  N.W.,
Washington, D.C. 20052.

         A copy of a press release  issued January 31, 2000 by the Registrant is
attached  hereto as Exhibit 99 and is  incorporated  herein by  reference in its
entirety.

<PAGE>

Item 7.   Financial Statements, Pro Forma Financial
          Information and Exhibits
          -----------------------------------------

         (c)      Exhibits.

                   2.0     Agreement and Plan of Reorganization*
                   3.1     Federal Stock Charter*
                   3.2     Bylaws*
                   4.0     Form of Stock Certificate*
                  10.1     Stock Option Plan*
                  10.2     Restricted Stock Plan*
                  13.0     Annual Report on Form 10-KSB of Roebling Bank for
                           the year ended September 30, 1999 as filed with the
                           Office of Thrift Supervision on December 29, 1999.
                  99.0     Press Release dated January 31, 2000*

- --------------
*        Previously filed.



<PAGE>



                                   SIGNATURES


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  Registrant  has duly  caused  this Report to be signed on its behalf by the
undersigned, thereunto duly authorized.



                                       ROEBLING FINANCIAL CORP, INC.



Date:  February 24, 2000               By:      /s/ Kent C. Lufkin
                                                ------------------
                                                    Kent C. Lufkin
                                                    President







                                   EXHIBIT 13
<PAGE>

                          OFFICE OF THRIFT SUPERVISION
                             Washington, D.C. 20552

                                   FORM 10-KSB
(Mark One)
         Annual report under Section 13 or 15(d) of the Securities  Exchange Act
of 1934 (Fee required)

For the fiscal year ended September 30, 1999
                          ------------------

[X}  Transition report under Section 13 or 15(d) of the Securities  Exchange Act
     of 1934 (No fee required)

For the transition period from                 to
                               ---------------    ---------------

OTS Docket Number: 6923
                   ----

                                  ROEBLING BANK
- --------------------------------------------------------------------------------
                 (Name of Small Business Issuer in Its Charter)

              United States                              21-0550051
- --------------------------------------                  ------------
  (State or Other Jurisdiction of                     (I.R.S. Employer
  Incorporation or Organization)                    Identification No.)

Route 130 and Delaware Avenue, Roebling, New Jersey        08554
- ---------------------------------------------------    ------------
    (Address of Principal Executive Offices)            (Zip Code)

                                 (609) 499-0355
- --------------------------------------------------------------------------------
                (Issuer's Telephone Number, Including Area Code)

Securities  registered  under Section 12(b) of the Exchange Act: None Securities
registered under Section 12(g) of the Exchange Act:

                     Common Stock, par value $0.10 per share
                     ---------------------------------------
                                (Title of Class)

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

         Check if there is no  disclosure  of  delinquent  filers in response to
Item 405 of Regulation S-B is not contained in this form, and no disclosure will
be contained,  to the best of  registrant's  knowledge,  in definitive  proxy or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendment to this Form 10-KSB. [ ]

         State issuer's revenues for its most recent fiscal year:  $ 3,821,318

         The  registrant's  voting  stock is traded on the  Electronic  Bulletin
Board under the symbol  "ROEB." The  aggregate  market value of the voting stock
held by  non-affiliates  of the  registrant,  based  on the  sale  price  of the
registrant's  Common  Stock as  reported  by the  Electronic  Bulletin  Board on
December 13, 1999, was  $2,206,020  ($15.00 per share based on 147,068 shares of
Common Stock outstanding).

         As of December 31, 1999,  the  registrant  had 425,500 shares of Common
Stock outstanding.

         Transitional Small Business Disclosure Format (check one)
Yes        No   X
    ---        ---
                       DOCUMENTS INCORPORATED BY REFERENCE

1.   Parts I and II --  Portions  of the  Registrant's  1999  Annual  Report  to
     Stockholders.
2.   Part III --  Portions  of the  Registrant's  Proxy  Statement  for the 1999
     Annual Meeting of Stockholders.
<PAGE>
                                     PART I

Item 1.  Description of Business
- -------  -----------------------

General

         The Bank  attracts  deposits  from the  general  public  and uses  such
deposits primarily to invest in one- to four-family  residential home equity and
commercial loans, as well as  mortgage-backed  and other securities.  During the
past few  years,  the Bank has  sought to  diversify  its  portfolio  by placing
greater  emphasis  on  commercial  real  estate  and  consumer  lending,   while
continuing to promote a wide range of mortgage  products.  The principal sources
of funds for the Bank's  lending and  investing  activities  are  deposits,  the
repayment and maturity of loans and sale, maturity, and call of securities,  and
FHLB  advances.  The  principal  source  of  income  is  interest  on loans  and
mortgage-backed  and  investment  securities  and  the  principal  expenses  are
interest paid on deposits and general operations.

         Since  October  2,  1997,  the Bank has  operated  under the  federally
chartered  mutual  holding  company  of  Roebling   Financial  Corp.,  MHC  (the
"Company").  The Company owns  approximately  54% (229,540 shares) of the Bank's
outstanding  Common Stock, with the remaining shares owned by the general public
and  the  Bank's  Employee  Stock   Ownership   Plan.   Pursuant  to  applicable
regulations,  the  Company is required to own more than a majority of the Common
Stock,  and  therefore  the Company is able to elect the Board of Directors  and
otherwise direct the affairs of the Bank.  Voting and liquidation  rights in the
Company are held by the  depositors  of the Bank.  Accordingly,  the  depositors
indirectly  control  the affairs of the Bank as a result of their  authority  to
direct the Board of Directors and otherwise  control the affairs of the Company.
Any  conversion  of the  Company to stock form would  require  the  approval  of
qualifying depositors of the Bank.

Market Area/Competition

         The Bank  operates  three  offices,  two  located in  Roebling  and one
located New Egypt, New Jersey.  From these locations,  the Bank primarily serves
the towns of Roebling,  Florence  Township and New Egypt.  The Bank's  secondary
market includes Burlington City, Cream Ridge,  Wrightstown,  Bordentown City and
Springfield,  Mansfield,  Bordentown,  Plumsted,  New Hanover and North  Hanover
Townships.

         Economic  growth in the Bank's market area remains  dependent  upon the
local  economy.  The  deposit  and loan  activity  of the Bank is  significantly
affected by economic  conditions  in its market area.  The economy in the Bank's
market  area   consists   primarily   of  service   industries,   professionals,
corporations, light industries and some agriculture.

         The  competition  for  deposits  comes  from  other  insured  financial
institutions such as commercial banks,  thrift  institutions  (including savings
banks), credit unions and multi-state regional banks in the Bank's market areas.
Competition for funds also includes a number of insurance products sold by local
agents and investment products such as mutual funds and other securities sold by
local and  regional  brokers.  The Bank  maintains  and  attracts  customers  by
offering competitive interest rates and a high level of personal service.


                                      -2-
<PAGE>


Lending Activities

         Analysis of Loan Portfolio.  The following table sets forth information
concerning the composition of the Bank's loan portfolio in dollar amounts and in
percentages of the total loan portfolio as of the dates indicated.
<TABLE>
<CAPTION>
                                                                        At September 30,
                                                  ------------------------------------------------------------
                                                              1999                           1998
                                                  -----------------------------    ---------------------------
                                                       $                 %              $              %
                                                      ---               ---            ---            ---
                                                                     (Dollars in thousands)
<S>                                               <C>               <C>           <C>              <C>
Type of Loans:
- -------------
Real Estate:
  1-4 family.................................       $17,080           47.26%        $14,500          52.05%
  Construction...............................           454             1.26          1,192            4.28
  Commercial (1).............................         4,624            12.80          3,102           11.14
                                                      -----            -----          -----           -----
    Total real estate loans..................        22,158            61.32         18,794           67.47
                                                     ------            -----         ------           -----
Consumer and commercial loans:
  Home equity................................         5,766            15.96          4,199           15.08
  Second mortgage............................         7,468            20.66          4,257           15.28
  Savings account............................            93             0.26            119            0.43
  Automobile.................................           238             0.66            172            0.62
  Other......................................           415             1.14            313            1.12
                                                     ------           ------         ------          ------
Total consumer loans.........................        13,980            38.68          9,060           32.53
                                                     ------           ------         ------          ------
Total loans..................................        36,138           100.00%        27,854          100.00 %
                                                     ------           ======         ------          ======
Less:
  Loans in process...........................           251                             260
  Deferred loan origination fees and (costs).           (33)                             13
  Allowance for loan losses..................           175                             279
                                                     ------                          ------

  Total loans, net...........................       $35,745                         $27,302
                                                     ======                          ======
</TABLE>
- -----------
(1)  1999 total includes  commercial loans of approximately  $122,000 which were
     secured by business receivables and business equipment.


                                      -3-
<PAGE>

         Loan Maturity Table. The following table sets forth the maturity of the
Bank's  loan  portfolio  at  September  30,  1999.  The table  does not  include
prepayments  or  scheduled  principal  repayments.   Prepayments  and  scheduled
principal  repayments on loans  totaled $6.6 million and $6.8  million,  for the
years ended September 30, 1999 and 1998, respectively. Adjustable-rate loans are
shown as maturing based on contractual maturities.
<TABLE>
<CAPTION>
                                                                                           Home
                                                                                          Equity
                                        1-4 Family                                          and
                                        Real Estate                     Commercial        Second          Other
                                         Mortgage        Construction   Real Estate      Mortgage        Consumer         Total
                                         ---------       ------------   -----------      --------        --------         -----
                                                                           (In thousands)
<S>                                      <C>               <C>            <C>           <C>                <C>         <C>
Amounts Due:
3 months or less.....................      $1,486            $106           $534          $5,734             $63         $7,923
More than 3 months through 1 year....       3,739              97            728             251              31          4,846
More than 1 year through 3 years.....       4,190               -            950             368             328          5,836
More than 3 years through 5 years....         409               -          1,082           2,288             263          4,042
More than 5 years through 10 years...         478               -          1,064           3,885              61          5,488
More than 10 years through 20 years..       4,001               -            266             708               -          4,975
Over 20 years........................       2,777              -              -               -               -           2,777
                                           ------           -----          -----          ------             ---         ------
Total due after one year.............     $11,855          $   -          $3,362          $7,249            $652        $23,118
                                          -------           -----         ------          ------            ----        -------
Total amount due.....................     $17,080            $203         $4,624         $13,234            $746        $35,887
                                          =======            ====         ======         =======            ====        =======
Less:
Allowance for loan loss..............                                                                                       175
Deferred loan fees...................                                                                                       (33)
                                                                                                                         ------
  Loans receivable, net..............                                                                                   $35,745
                                                                                                                         ======
</TABLE>


         The  following  table  sets  forth  the  amount  of all loans due after
September   30,   2000,   which   have   pre-determined    interest   rates   or
floating/adjustable interest rates.

                                                        Floating or
                                     Fixed Rates      Adjustable Rates   Total
                                     -----------      ----------------   -----
                                                        (In thousands)
One- to four-family...............       $7,755            $4,100       $11,855
Construction......................            -                 -             -
Commercial real estate............        1,888             1,474         3,362
Home equity and second mortgages..        7,249                 -         7,249
Other consumer....................          652                 -           652
                                            ---               ---           ---
  Total...........................      $17,544            $5,574       $23,118
                                        =======            ======       =======

                                      -4-

<PAGE>

         The following table shows the total loan  originations,  repayments and
sales activity by the Bank for the periods indicated:

                                                     Year Ended September 30,
                                                    -------------------------
                                                       1999            1998
                                                    -------------------------
                                                         (In thousands)
Total loans receivable at beginning of period       $ 27,302        $ 26,737
                                                     =======         =======

Loans originated:
  1-4 family residential real estate                 $14,935         $ 9,295
  Construction                                           378           1,300
  Commercial real estate                               1,501             751
  Consumer                                               981             670
                                                      ------          ------
Total loans originated                                17,795          12,016
                                                      ------          ------
Total loans purchased                                     96               -
Total loans sold                                       1,982           3,050
Loan principal repayments                              6,430           7,103
Other (net)                                           (1,036)         (1,298)
                                                      ------          ------
Net loan activity                                     $8,443            $565
                                                      ======          ======
Loans receivable, net at end of period               $35,745         $27,302
                                                      ======          ======


         One- to  Four-Family  Mortgage  Loans.  The Bank offers first  mortgage
loans secured by one- to four-family  residences in the Bank's  primary  lending
area.  Typically,  such  residences  are single  family  homes that serve as the
primary  residence of the owner. The Bank currently offers  fixed-rate  mortgage
loans  with terms up to 30 years as well as 1 and 3-1  adjustable-rate  mortgage
("ARM")  loans with terms up to 30 years.  ARM loans are  qualified at the fully
indexed  mortgage  rate as of the date of the  commitment.  The Bank  offers ARM
loans in an effort to make its assets more  interest  rate  sensitive.  Interest
rates charged on fixed-rate  loans are  competitively  priced based on the local
market.  The Bank also offers balloon  mortgage loans with  maturities of one to
five years on non-owner  occupied  one- to  four-family  residences.  Renewal of
balloon  mortgage  loans is based on the credit  history as well as the  current
qualification  of the borrower at the time of renewal.  Loan origination fees on
loans are generally 0% to 3% of the loan amount depending on the market rate and
customer demand.

         Originated  mortgage loans in the Bank's  portfolio  generally  include
due-on-sale  clauses which provide the Bank with the  contractual  right to deem
the loan  immediately  due and payable in the event that the borrower  transfers
ownership of the property without the Bank's consent.

         The  Bank  both  retains   fixed-rate  loans  in  portfolio  and  sells
qualifying  fixed-rate  loans  to  the  Federal  National  Mortgage  Association
("FNMA") and retains the servicing rights. Generally, fixed-rate portfolio loans
have a 15 to 30 year term. Non-conforming, fixed-rate loans are both retained in
the  Bank's  portfolio  or sold in the  secondary  market to  private  entities,
servicing released.

         Construction Lending. The Bank also originates residential construction
loans.  Construction  loans are classified as either  residential or speculative
real estate  loans at the time of  origination,  depending on whether a buyer is
under contract of sale. The Bank's construction lending activities generally are
limited to the Bank's primary market area.

                                      -5-
<PAGE>

         The Bank's  construction  loans are made to local  individuals  for the
purpose of constructing their primarily  single-family residence and real estate
builders and developers for the purpose of constructing primarily  single-family
residential developments.

         Upon application,  credit review and analysis of personal and corporate
financial  statements,  the Bank will grant local builders lines of credit up to
designated  amounts.  These  credit  lines  may  be  used  for  the  purpose  of
construction  of  speculative  (or  unsold)  residential  properties.   In  some
instances,  lines of credit  will also be  granted  for  purposes  of  acquiring
finished lots and developing  speculative  residential  properties thereon. Once
approved for a construction  line, a developer must submit,  on a regular basis,
reports  regarding work performed in order to reutilize the line of credit.  The
Bank also inspects  construction  projects on a regular  basis.  The Bank had no
speculative residential construction loans at September 30, 1999.

         The Bank's  construction  loans  generally  have  maturities of 6 to 12
months, with payments being made monthly on a interest-only  basis.  Speculative
residential  construction loan rates adjust monthly based on the prime rate plus
a margin of 1.0% to 2.0%, while  owner-occupied  residential  construction  loan
rates tend to be fixed.  Residential  and speculative  real estate  construction
loans are  generally  made  with  maximum  loan-to-value  ratios of 80% and 70%,
respectively.

         Depending  on market  and  economic  conditions,  the Bank  intends  to
increase its involvement in residential  construction lending within its primary
market area. Such loans afford the Bank the opportunity to increase the interest
rate  sensitivity  of its loan  portfolio.  Construction  lending  is  generally
considered  to  involve  a higher  level of risk as  compared  to  single-family
residential  lending,  due to the concentration of principal in a limited number
of loans and  borrowers  and the  effects  of  general  economic  conditions  on
developers and builders.  Moreover,  a construction loan can involve  additional
risks because of the inherent  difficulty in estimating both a property's  value
at completion of the project and the estimated cost (including  interest) of the
project.  The  nature  of these  loans is such  that  they  are  generally  more
difficult to evaluate and monitor. In addition,  speculative  construction loans
to a builder are not necessarily pre-sold and thus pose a greater potential risk
to the Bank than construction loans to individuals on their personal residences.

         The Bank has attempted to minimize the foregoing  risks by, among other
things,  limiting  the  extent  of its  construction  lending  generally  and by
limiting  its  construction  lending to  primarily  residential  properties.  In
addition,   the  Bank  has  adopted   underwriting   guidelines   which   impose
loan-to-value,  debt service and other requirements for loans which are believed
to involve higher  elements of credit risk, by limiting the  geographic  area in
which the Bank will do business  and by working with  builders  with whom it has
established  relationships.  Furthermore,  the Bank will sell  participation  in
construction loans with large balances.

         Commercial  Loans and Services.  To accomplish  its mission to become a
full service community financial institution, the Bank has expanded its products
and services  offerings to the small to medium size businesses within its market
area.  Within  the  past  year  the Bank has  added  experienced  personnel  and
implemented  a  sales  call  program,  credit  analysis  guidelines,  technology
upgrades,  commercial  lending policies and new products and services.  The Bank
plans to  satisfy  not  only the  borrowing  needs of new  prospective  business
customers,  but  plans to have the  full  complement  of  deposit  services  and
customer services related to the checking,  savings and cash management needs of
these businesses.

         Unlike  residential  mortgage  loans,  which  generally are made on the
basis of the borrower's ability to make repayment from his or her employment and
other income and which are secured by real  property  with a value that tends to
be more easily  ascertainable,  commercial  business loans typically are made on
the basis of the borrower's  ability to make repayment from the cash flow of the
borrower's business. As

                                      -6-
<PAGE>

a result,  the  availability  of funds for the repayment of commercial  business
loans may be  substantially  dependent  on the  success of the  business  itself
(which is likely to be dependent  upon the general  economic  environment).  The
Bank's  commercial  business  loans are  sometimes,  but not always,  secured by
business assets, such as accounts receivable,  equipment and inventory,  as well
as real estate.  However,  the collateral securing the loans may depreciate over
time,  may be  difficult to  appraise,  and may  fluctuate in value based on the
success of the  business.  The Bank  believes that the higher yields and shorter
terms  compensate the Bank for the increased  credit risk  associated  with such
loans.  Furthermore,  in  accordance  with the Bank's  Classification  of Assets
policy and  procedure,  the Bank  requests  annual  financial  statements on all
commercial loans.

         The Bank's  commercial  business  lending policy  emphasizes (1) credit
file documentation,  (2) analysis of the borrower's  character,  (3) analysis of
the  borrower's  capacity  to repay the loan,  (4)  adequacy  of the  borrower's
capital and collateral,  and (5) evaluation of the industry conditions affecting
the borrower.  Analysis of the borrower's past, present and future cash flows is
also an  important  aspect of the  Bank's  credit  analysis.  The Bank  plans to
continue  to  expand  its  commercial   business  lending,   subject  to  market
conditions.

          The majority of the commercial  loans originated by the Bank have been
commercial real estate loans secured by commercial properties located within its
primary market area. The Bank's commercial real estate loans are permanent loans
secured by improved property such as office buildings,  churches, small business
facilities  and other  non-residential  buildings.  Essentially,  all originated
commercial  real estate loans are within the Bank's market area.  Interest rates
on these loans are slightly higher than those offered on residential  loans. The
Bank does seek commercial  loans and considers  applications  submitted by local
organizations,  businesses or persons  within its lending area. At September 30,
1999,  the  largest  commercial  real estate  loan had an  aggregate  balance of
$633,000. Commercial real estate loans are generally originated in amounts of up
to 70% of the appraised  value of the mortgaged  property.  The commercial  real
estate loans in the Bank's portfolio  generally  consist of balloon or ARM loans
which were originated at prevailing market rates.

         Consumer  Loans.  The Bank offers  consumer loans in order to provide a
wider range of financial services to its customers and because the shorter terms
and  normally  higher  interest  rates on such loans help  maintain a profitable
spread between its average loan yield and its cost of funds.  In connection with
consumer loan applications,  the Bank verifies the borrower's income and reviews
a credit bureau report.  In addition,  the relationship of the loan to the value
of the collateral is considered.  Federal savings  institutions are permitted to
make  secured  and  unsecured  consumer  loans  up to 35% of  their  assets.  In
addition,  savings  institutions have lending authority above the 35% limitation
for certain consumer loans, such as home equity, home improvement,  mobile home,
and account or passbook loans.

         The  Bank  originates  home  equity  loans  secured  by   single-family
residences.  These loans generally are originated as fixed-rate loans with terms
of  one  to  fifteen  years.  These  loans  are  made  only  on  owner-occupied,
single-family  residences.  The loans are  generally  subject to a 80%  combined
loan-to-value  limitation,  including any other outstanding  mortgages or liens.
Since November  1989, the Bank has offered a variable rate home equity  open-end
revolving line of credit based on the prime rate as published in the Wall Street
Journal with minimum and maximum  rates of 5.99% and 16.9%,  respectively.  Rate
changes are limited to one per 30-day period.  Rates are  competitively  priced,
and the Bank will, at times, offer special promotional rates.

         The Bank also  offers  high  loan to value  fixed-rate  and,  non-owner
occupied  fixed-rate  equity loans.  Such loans are generally subject to loan to
value limitations of 90% and 70%, respectively,  including any

                                      -7-
<PAGE>

other outstanding  mortgages or liens. These loans are for terms of one to seven
years. In no instance will the Bank take a position lower than a second lien.

         The Bank's remaining  consumer loans consist  primarily of new and used
mobile home loans,  new and used automobile  loans,  account loans and unsecured
personal loans.

         Due to the type and  nature of the  collateral  and,  in some cases the
absence of  collateral,  consumer  lending  generally  involves more credit risk
compared  to  one-  to  four-family   residential   lending.   Consumer  lending
collections  are  typically  dependent on the  borrower's  continuing  financial
stability,  and thus,  are more  likely to be  adversely  affected  by job loss,
divorce,  illness and personal  bankruptcy.  Generally,  collateral for consumer
loans  depreciates  rapidly  and often does not  provide an  adequate  source of
repayment of the  outstanding  loan  balance.  The  remaining  deficiency  often
warrants  litigation  against  the  borrower  and is  usually  turned  over to a
collection  agency or law firm which is costly to the Bank. The Bank attempts to
limit its exposure in consumer lending by emphasizing home equity loans with the
Board determining loan-to-value ratios.

         Loan  Originations  and  Approval  Authority.   Loan  originations  are
generally obtained from existing customers,  members of the local community, and
referrals from real estate brokers, lawyers,  accountants,  and current and past
customers within the Bank's lending area.

         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 or valuation determination, subject to regulatory requirements, of the
real estate intended to secure the proposed loan is undertaken. The President of
the Bank has lending  authority  to make  secured and  unsecured  loans of up to
$100,000  and  $5,000,  respectively,  while the  Bank's  Branch  Administrator,
Commercial Loan and Loan officer have lesser lending authorities to make secured
and unsecured loans. All other loans must be approved by the Board of Directors.
All loans  originated or purchased are  underwritten  and processed by a lending
officer,  subject to the loan underwriting  policies as approved by the Board of
Directors.  All purchased and  originated  loans are approved or ratified by the
Board of Directors.

         Loan  applicants  are  promptly  notified of the  decision of the Bank,
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 the real estate to be mortgaged to the Bank,  and
the notice  requirement  of insurance  coverage to be  maintained to protect the
Bank's  interest.  The Bank requires title insurance or a title opinion 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. The Bank
also requires flood  insurance,  if appropriate,  in order to protect the Bank's
interest in the security  property.  Mortgage loans  originated and purchased by
the Bank in its portfolio generally include due-on-sale clauses that provide the
Bank with the contractual  right to deem the loan immediately due and payable in
the event that the borrower  transfers  ownership  of the  property  without the
Bank's consent.

         Loan Servicing and Sales. The Bank services the loans it originates for
its loan  portfolio.  Loan  servicing  includes  collecting  and remitting  loan
payments,  accounting for principal and interest, making inspections as required
of   mortgaged   premises,   contacting   delinquent   mortgagors,   supervising
foreclosures and property dispositions in the event of unremedied defaults,  and
generally  administering  the loans.  Funds that have been escrowed by borrowers
for the payment of mortgage-related  expenses, such as property taxes and hazard
and mortgage insurance premiums, are maintained in escrow accounts at the Bank.

                                      -8-
<PAGE>

         Furthermore,   the  Bank  generally  underwrites   fixed-rate  one-  to
four-family  mortgage loans pursuant to Federal  National  Mortgage  Association
("FNMA")  guidelines to  facilitate  sale in the  secondary  market.  Fixed-rate
mortgage loans are generally sold with  servicing  retained  unless the loan was
originated for community reinvestment purposes. Non-conforming, fixed-rate loans
are sold in the secondary market to private entities,  with servicing  released.
Subject to market  conditions,  the Bank seeks to expand  its  secondary  market
investor  relationship  by originating  non-conforming  loans.  During the years
ended  September 30, 1999 and 1998,  the Bank sold  $1,982,000 and $3,050,000 of
whole loans, respectively.

         The Bank  recognized loan servicing fees of $41,000 and $41,000 for the
years ended September 30, 1999 and 1998, respectively. As of September 30, 1999,
loans serviced for others totaled $17.3 million.

         Loan  Commitments.  The Bank issues written  commitments to prospective
borrowers on all approved  mortgage loans which generally  expire within 30 days
of the  date of  issuance.  The  Bank  charges  no  commitment  fees  to  secure
commitments.  The Bank  charges  one point to lock in  mortgage  rates.  In some
instances, after a review of the rate, terms, and circumstances, commitments may
be renewed or extended up to 60 days. At September  30, 1999,  the Bank had $3.4
million of outstanding commitments to fund loans and $3.7 million of unused home
equity lines of credit.

         Loans-to-One  Borrower.  Regulations limit loans-to-one  borrower or an
affiliated  group of  borrowers in an amount equal to the greater of $500,000 or
15% of  unimpaired  capital  and  unimpaired  surplus  of the Bank.  The Bank is
authorized to lend up to an additional 10% of unimpaired  capital and unimpaired
surplus  if the loan is fully  secured  by  readily  marketable  collateral.  At
September 30, 1999, the Bank's maximum loan-to-one borrower limit was $738,900.

         At  September  30,  1999,  the  Bank's  largest  lending   relationship
consisted of one loan with an aggregate  outstanding balance of $633,000,  which
was secured by a  commercial  property  located in the Bank's  market  area.  At
September 30, 1999, this loan was performing in accordance with its terms.

Non-Performing and Problem Assets

         Loan Delinquencies.  The Bank's collection procedures provide that when
a loan is 30 days  past-due,  a delinquent  notice is sent to the borrower and a
late  charge is imposed in  accordance  with the  mortgage.  If payment is still
delinquent  after  approximately  60 days, the borrower will receive a notice of
default establishing a date by which the borrower must bring the account current
or foreclosure proceedings will be instituted.  Written notices are supplemented
with  telephone  calls  to the  borrower.  Late  charges  are  also  imposed  in
accordance with the mortgage.  If the loan continues in a delinquent  status for
90 days and no  repayment  plan is in effect,  the  account is turned over to an
attorney  for  collection  or  foreclosure  and the  borrower is  notified  when
foreclosure has been commenced.

         Loans are  reviewed  on a monthly  basis and are placed on  non-accrual
status when considered  doubtful of collection by management.  Generally,  loans
past-due 90 days or more as to  principal or interest  which,  in the opinion of
management,  are not  adequately  secured to insure the collection of the entire
outstanding  balance  of the loan  including  accrued  interest  are  placed  on
non-accrual  status.  Interest accrued and unpaid over 90 days delinquent at the
time a loan is placed on non-accrual status is charged against interest income.

                                      -9-
<PAGE>

         Non-Performing  Assets.  The  following  table sets  forth  information
regarding  non-accrual loans,  accruing loans which are past due 90 days or more
as to principal or interest  payments,  and foreclosed  assets.  As of the dates
indicated, the Bank had no loans categorized as troubled debt restructurings.

                                                        At September 30,
                                                        ----------------
                                                         1999     1998
                                                       -------------------
                                                     (Dollars in thousands)
Loans accounted for on a non-accrual basis:
Mortgage loans:
  1-4 family residential real estate ................   $  417    $ 427
                                                                     (1)
  Construction and commercial real estate ...........     --       --
Non-mortgage loans:
  Home equity and second mortgages ..................        8        7
  Other consumer ....................................     --       --
                                                        ------    -----
Total non-accrual loans .............................   $  425    $ 434
                                                        ======    =====
Accruing loans which are contractually past due
90 days or more:
Mortgage loans:
  1-4 family residential real estate ................   $ --      $--
  Construction and commercial real estate ...........     --       --
Non-mortgage loans:
  Home equity and second mortgages ..................     --       --
  Other consumer ....................................     --       --
                                                        ------    -----
Total accruing loans which are contractually past due
  90 days or more ...................................   $ --      $--
                                                        ======    =====
Total non-accrual and accruing past due loans .......   $  425    $ 434
                                                        ======    =====
Real estate owned ...................................   $  210    $--
                                                        ======    =====
Total non-performing assets .........................   $  635    $ 434
                                                        ======    =====
Total non-accrual loans to net loans ................     1.19%    1.59%
                                                        ======    =====
Total non-accrual and accrual loans to total assets .     0.73%    0.93%
                                                        ======    =====
Total non-performing assets to total assets .........     1.09%    0.93%
                                                        ======    =====

- -------------
 (1)  Includes deficit escrow of $32,000.


         Interest income that would have been recorded on loans accounted for on
a  non-accrual  basis  under the  original  terms of such loans was  $59,039 and
$56,594 for the years ended  September 30, 1999 and 1998,  respectively of which
$27,700 and $11,800 was collected and included in the Bank's interest income for
the years ended September 30, 1999 and 1998, respectively.

         The  Bank's  largest  non-performing  loan  is a  first  mortgage  on a
single-family residence with an outstanding balance of $120,399 at September 30,
1999.

         Classified Assets. OTS regulations provide for a classification  system
for problem assets of insured  institutions.  Under this classification  system,
problem  assets  of  insured   institutions  are  classified  as  "substandard,"
"doubtful," or "loss." An asset is considered  substandard if it is inadequately
protected  by the  current  equity and paying  capacity of the obligor or of the
collateral  pledged,  if any.  Substandard assets include those characterized by
the "distinct possibility" that the insured institution will sustain "some loss"
if the deficiencies are not corrected. Assets classified as doubtful have all of
the  weaknesses  inherent in those  classified  as  substandard,  with the added
characteristic  that the weaknesses  present make

                                      -10-
<PAGE>

"collection or liquidation in full," on the basis of currently  existing  facts,
conditions,  and values, "highly questionable and improbable." Assets classified
as loss are those considered "uncollectible" and of such little value that their
continuance  as assets without the  establishment  of a specific loss reserve is
not warranted.  Assets may be designated  "special mention" because of potential
weakness that does not currently warrant classification.

         When  an  insured  institution  classifies  problem  assets  as  either
substandard or doubtful,  it may establish general allowances for loan losses in
an amount  deemed  prudent by  management.  General  allowances  represent  loss
allowances which have been established to recognize the inherent risk associated
with lending activities,  but which, unlike specific  allowances,  have not been
allocated to particular problem assets. When an insured  institution  classifies
problem assets as loss, it is required either to establish a specific  allowance
equal to 100% of that portion of the asset so  classified  or to charge off such
amount.  An institution's  determination as to the  classification of its assets
and the  amount of its  valuation  allowances  is  subject to review by the OTS,
which may  order the  establishment  of  additional  general  or  specific  loss
allowances.  A portion of general loss allowances  established to cover possible
losses related to assets classified as substandard or doubtful or to cover risks
of lending in general  may be included  as part of an  institution's  regulatory
capital,  while  specific  allowances  generally  do not  qualify as  regulatory
capital.

         In  accordance  with its  classification  of  assets  policy,  the Bank
regularly  reviews the problem assets in its portfolio to determine  whether any
assets require classification in accordance with applicable regulations.  On the
basis of management's  review of its assets, at September 30, 1999, the Bank had
classified  $635,000 of loans as substandard  (including $210,000 of REO) and no
loans  were  classified  as  doubtful  or  loss.  A total  of $0 of  loans  were
categorized as special mention.

         Allowance for Loan Losses. Management regularly performs an analysis to
identify the inherent risk of loss in the Bank's loan portfolio.  Provisions for
losses on loans are  charged  to  operations  in an amount  that  results  in an
allowance for loan losses sufficient,  in management's judgment, to cover losses
based on  management's  periodic  evaluation of known and inherent  risks in the
loan portfolio,  past and expected  future loss experience of the Bank,  current
economic conditions,  industry loss reserve levels, adverse situations which may
affect the borrower,  the estimated value of any underlying collateral and other
relevant factors.

         The Bank will  continue  to monitor its  allowance  for loan losses and
make future additions to the allowance  through the provision for loan losses as
economic conditions dictate.  Although the Bank maintains its allowance for loan
losses at a level that it  considers  to be adequate to provide for the inherent
risk of loss in its loan portfolio, there can be no assurance that future losses
will not exceed estimated amounts or that additional  provisions for loan losses
will not be required in future periods. In addition, the Bank's determination as
to the amount of its  allowance for loan losses is subject to review by the OTS,
as part of its examination process,  which may result in the establishment of an
additional  allowance  based upon the  judgment of the OTS after a review of the
information available at the time of the OTS examination.

         Analysis of Allowance for Loan Losses.  The following  table sets forth
information  with respect to the Bank's  allowance  for loan losses at the dates
indicated:

                                      -11-
<PAGE>
<TABLE>
<CAPTION>
                                                                         Year Ended
                                                                        September 30,
                                                                     --------    --------
                                                                       1999       1998
                                                                     --------    --------      ----
                                                                    (Dollars in thousands)
<S>                                                                 <C>         <C>
Total loans outstanding(1) .......................................   $ 35,920    $ 27,581
                                                                     ========    ========
Average loans outstanding ........................................   $ 31,818    $ 26,609
                                                                     ========    ========
Allowance balances (at beginning of period) ......................        279         291
Provisions .......................................................         21         (12)
Charge offs:
  1-4 family .....................................................        122          57
  Commercial real estate .........................................       --          --
  Consumer .......................................................          6           2
Recoveries:
  1-4 family .....................................................       --            59
  Consumer .......................................................          3        --
                                                                     --------    --------
Allowance balance (at end of period) .............................   $    175    $    279
                                                                     ========    ========
Allowance for loan losses as a percent of total loans outstanding        0.49%       1.01%
Net loans charged off as a percentage of average loans outstanding       0.39%       0.00%
</TABLE>
- -------------
(1)      Excludes allowance for loan losses.

         Allocation of Allowance for Loan Losses. The following table sets forth
the allocation of the Bank's  allowance for loan losses by loan category and the
percent  of loans in each  category  to total  loans  receivable,  at the  dates
indicated.  The  portion  of the loan  loss  allowance  allocated  to each  loan
category  does not  represent  the total  available  for future losses which may
occur  within  the loan  category  since the  total  loan  loss  allowance  is a
valuation reserve applicable to the entire loan portfolio.
<TABLE>
<CAPTION>
                                                     At September 30,
                              -----------------------------------------------------------------
                                       1999                                   1998
                              ------------------------------    -------------------------------
                                           Percent of Loans                   Percent of Loans
                                           in Each Category                   in Each Category
                               Amount       to Total Loans        Amount       to Total Loans
                               ------       --------------        ------       --------------
                                                  (Dollars in thousands)
<S>                           <C>               <C>              <C>               <C>
1-4 family real estate (1)...   $107              84.48%           $ 57              83.18%
Construction.................      2                 .57              3                3.38
Commercial real estate.......     46               12.87             11               11.25
Consumer.....................      7                2.08              4                2.19
Unallocated..................     13                   -            204                   -
                                 ---              ------           ----              ------
  Total......................   $175              100.00%          $279              100.00%
                                 ===              ======           ====              ======
</TABLE>

- ----------------------
(1)      Including home equity and second mortgage loans.

         Real  Estate  Owned.  Real  estate  acquired by the Bank as a result of
foreclosure,  judgment  or deed in lieu of  foreclosure  is  classified  as real
estate owned until it is sold.  When property is so acquired,  it is recorded at
the  lower  of the cost or fair  value.  At  September  30,  1999,  the Bank had
$210,000 of real estate owned.
Investment Activities


                                      -12-
<PAGE>

         Investment   Securities.   The  Bank   invests   excess   liquidity  in
mortgage-backed  securities and government and corporate  obligations.  The Bank
classifies  its  investments  as   available-for-sale   or  held-to-maturity  in
accordance  with SFAS No. 115. At  September  30,  1999,  the Bank's  investment
portfolio  policy  allowed  investments  in  instruments  such as U.S.  Treasury
obligations,  U.S.  federal agency or federally  sponsored  agency  obligations,
State,  county  and  municipal  obligations,  mortgage-backed  and  asset-backed
securities,  banker's  acceptances,  certificates  of  deposit,  federal  funds,
including  FHLB  overnight  and term  deposits  (up to six  months),  as well as
investment  grade corporate bonds and commercial  paper.  The Board of Directors
may authorize additional investments.

         The Bank's investment  portfolio at September 30, 1999, did not contain
securities  of any issuer with an  aggregate  book value in excess of 10% of the
Bank's  equity,  excluding  those issued by the United States  Government or its
agencies.

         Mortgage-Backed   Securities.   The   Bank   invests   in   residential
mortgage-backed  securities.  Mortgage-backed securities can serve as collateral
for   borrowings   and,   through   repayments,   as  a  source  of   liquidity.
Mortgage-backed  securities  represent  a  participation  interest  in a pool of
single-family or other type of mortgages, the principal and interest payments on
which  are  passed  from  the  mortgage  originators,   through   intermediaries
(generally  government sponsored or  quasi-governmental  agencies) that pool and
repackage the  participation  interests in the form of securities,  to investors
such as the Bank. Such quasi-governmental  agencies, which guarantee the payment
of principal  and interest to investors,  primarily  include  FHLMC,  Government
National Mortgage Association ("GNMA") and FNMA.

         The Bank's  mortgage-backed  securities at September 30, 1999, were all
issued by GNMA, FNMA and FHLMC and represented participating interests in direct
pass-through pools of long-term mortgage loans.  Expected maturities will differ
from contractual  maturities due to scheduled  repayments and because  borrowers
may have the  right to call or prepay  obligations  with or  without  prepayment
penalties.
         Mortgage-backed  securities  typically are issued with stated principal
amounts and the securities are backed by pools of mortgages that have loans with
interest  rates  that  are  within  a range  and have  varying  maturities.  The
underlying   pool  of  mortgages  can  be  composed  of  either   fixed-rate  or
adjustable-rate  mortgage loans. The interest rate risk  characteristics  of the
underlying pool of mortgages (i.e.,  fixed-rate or adjustable-rate),  as well as
prepayment  risk,  are  passed  on to the  certificate  holder.  The  life  of a
mortgage-backed  pass-through  security  is equal to the life of the  underlying
mortgages.

         Collateralized  Mortgage Obligations.  Purchases of CMOs are restricted
principally  to U.S.  Government  agencies  and  corporations  that have  passed
various  regulatory  standards  associated with mortgage extension or prepayment
risk. All CMOs are subject to at least annual  examination to ensure  compliance
with regulatory standards. CMOs which fail to meet these standards are disclosed
to the Board of Directors  and are  subjected to special  review and  monitoring
procedures.


                                      -13-


<PAGE>
         Investment Portfolio. The following table sets forth the carrying value
of the Bank's investment and mortgage-backed securities portfolio and short-term
investments  at the dates  indicated.  The table does not include  investment in
FHLB stock.  At September  30, 1999,  the market value of the Bank's  investment
securities  portfolio and mortgage-backed  securities portfolio (including those
available-for-sale) were $9.5 million and $6.2 million, respectively.

                                                     At September 30,
                                                     ----------------
                                                      1999      1998
                                                    ------------------
                                                      (In thousands)
Investment securities held-to-maturity:
  U.S. government securities (including agencies)   $ 6,782   $ 7,244
  Corporate debt instruments (1) ................     2,875     1,244
                                                    -------   -------
Total investment securities held-to-maturity ....     9,657     8,488
                                                    -------   -------
Investment securities available-for-sale
  FHLMC stock ...................................      --         101
  FNMA stock ....................................        24        26
                                                    -------   -------
Total investment securities available-for-sale ..        24       127
                                                    -------   -------
Mortgage-backed securities held-to-maturity .....     6,294     3,844
                                                    -------   -------
Total investments ...............................   $15,975   $12,459
                                                    =======   =======


- ---------------------------
(1)  Consists of various  corporate debt securities with "A" or above investment
     grades.


                                      -14-

<PAGE>

<TABLE>
<CAPTION>
                                                               As of September 30, 1999
                               -----------------------------------------------------------------------------------------------------
                                                                                                                   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>
U.S. government obligations...  $ 242  7.09%            -                 -       -         -        -      $ 242  7.09%      $244
U.S. agency obligations.......      -      -        4,302   5.87%             5.97%              6.11%      6,540  5.92%     6,384
                                                                      1,499               739
Corporate notes and bonds.....    993  5.39%        1,882   5.94%         -       -         -        -      2,875  5.75%     2,843
Equity securities.............     24  1.08%            -       -         -       -         -        -         24  1.08%
                                                                                                                                24
Mortgage-backed securities....      -      -                6.58%     1,696   6.40%     4,432    5.97%      6,294  6.10%     6,197
                                    -                                 -----             -----               -----            -----
                                                      166
  Total....................... $1,259  5.63%      $ 6,350   5.91%   $ 3,195   6.20%   $ 5,171    5.99%    $15,975  5.97%   $15,692
                                =====              ======            ======            ======              ======           ======
</TABLE>


                                      -15-
<PAGE>


Sources of Funds

         General.  Deposits are the major source of the Bank's funds for lending
and  other  investment  purposes.  The  Bank  also  derives  funds  from the (1)
amortization  and  prepayment of loans and (2) sales,  maturities,  and calls of
securities.  Scheduled loan principal  repayments are a relatively stable source
of  funds,   while  deposit  inflows  and  outflows  and  loan  prepayments  are
significantly  influenced by general interest rates and market  conditions.  The
Bank can also borrow funds from the FHLB. See also "Borrowings."

         Deposits.  Consumer and commercial  deposits are attracted  principally
from within the Bank's  primary market areas through the offering of a selection
of deposit  instruments  including savings  accounts,  interest and non-interest
checking  accounts,  money market deposit  accounts,  and certificate of deposit
accounts.  Deposit account terms vary according to the minimum balance required,
the time period the funds must remain on deposit,  and the interest rate,  among
other factors.

         The  interest  rates paid by the Bank on deposits are set weekly at the
direction of the President.  The Bank  determines the interest rate to offer the
public on new and  maturing  accounts by  reviewing  the market  interest  rates
offered by  competitors,  the Bank's  need for funds,  and the  current  cost of
money.  The Bank  reviews,  weekly,  the interest  rates being  offered by other
financial institutions within its market areas.

         Deposit  Portfolio.  Deposits  in the Bank at  September  30, 1999 were
represented by various types of deposit programs described below.

<TABLE>
<CAPTION>

                                                                      Balance at        Percentage of
Category                          Term      Interest Rate(1)   September 30, 1999(2)   Total Deposits
- --------                        ---------   -------------      ------------------      --------------

<S>                            <C>              <C>                  <C>                <C>
Interest checking               None              1.25%                $ 7,559            15.11%
Non-interest checking           None                 -                   6,844            13.68
Passbook & club accounts        None              2.50                  12,976            25.93
Money market                    None              2.45                   4,919             9.83
                                                                        ------            -----
                                                                        32,298            64.55
                                                                        ------            -----
Certificates of Deposit:
- -----------------------

Fixed term, fixed rate          1-3 Months        4.22                   4,335             8.66
Fixed term, fixed rate          4-6 Months        4.76                   5,500            10.99
Fixed term, fixed rate          7-12 Months       4.75                   4,495             8.98
Fixed term, fixed rate          13-24 Months      5.18                   2,864             5.72
Fixed term, fixed rate          25-36 Months      4.87                     249              .50
Fixed term, fixed rate          36-48 Months      5.42                     295              .60
                                                  5.08                $ 17,738            35.45
                                                                       -------            -----
            Total                                                     $ 50,036           100.00%
                                                                       =======           ======
</TABLE>

- -------------
(1)  Weighted average interest rate as of September 30, 1999
(2)  Dollars in thousands

                                      -16-

<PAGE>


The following table sets forth the amounts of certificates of deposit classified
by rate at the dates indicated.

                                               At September 30,
                                         1999                  1998
                                  ------------------      -------------
                                                (In thousands)
Interest Rate:
3.50 - 4.49%................            $4,336                  $496
4.50 - 5.49%................            12,858                13,139
5.50 - 6.49%................               544                 3,108
6.50 - 7.49%................                 -                     -
   Total....................           $17,738               $16,743
                                        ======                ======

         The   following   table  sets  forth  the  amount  and   maturities  of
certificates of deposit at September 30, 1999.

<TABLE>
<CAPTION>
                        Amount Due
                       On or before    After          On or before           After
                       September 30, September 30,     September 30,       September 30,
    Interest Rate         2000         2000               2001                2001              Total
    --------------     ------------- -------------  ----------------   -----------------     -------------
                                                 (In thousands)
<S>                      <C>           <C>                <C>                    <C>             <C>
3.50 - 4.49%..........    $ 4,336       $    -             $     -                $  -            $ 4,336
4.50 - 5.49%..........      9,996        2,862                   -                   -             12,858
5.50 - 6.49%..........          -            -                   -                 544                544
6.50 - 7.49%..........          -            -                   -                   -                  -
                                -            -                   -                   -                  -
                          -------       ------              ------                ----            -------
     Total............    $14,317       $2,863             $     -                $544            $17,738
                          =======        =====              ======                ====            =======
</TABLE>

         Jumbo Certificates of Deposit. The following table indicates the amount
of the Bank's  certificates  of deposit of  $100,000  or more by time  remaining
until  maturity  as of  September  30,  1999.  The Bank has never used  brokered
deposits.


                                                Jumbo
                                             Certificates
Maturity Period                                    of
                                               Deposit
                                               -------
                                            (In thousands)
Within three months...................           $  505
Three through six months..............            1,059
Six through twelve months.............              215
Over twelve months....................              702
                                                  -----
                                                 $1,779
                                                 ======

                                      -17-
<PAGE>

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

                                        Year Ended September 30,
                                 -------------------------------------
                                        1999                 1998
                                 ------------------   ----------------

Beginning Balance...............      $41,229              $33,983
Interest Credited...............        1,364                1,220
Net increase (decrease).........        7,443                6,026
                                        -----                -----
Ending balance..................     $ 50,036             $ 41,229
                                      =======              =======


Borrowings

         The Bank may obtain  advances  from the FHLB of New York to  supplement
its supply of lendable  funds.  Advances from the FHLB of New York are typically
secured by a pledge of the Bank's stock in the FHLB of New York and a portion of
the Bank's mortgage-backed securities portfolio. Each FHLB borrowing has its own
interest  rate,  which may be fixed or variable,  and range of  maturities.  The
Bank,  if the need arises,  may also access the Federal  Reserve  Bank  discount
window to supplement its supply of lendable funds and to meet deposit withdrawal
requirements.  At September  30, 1999,  the Bank had a $2.0 million FHLB advance
Overnight Line of Credit at a rate of 5.60%.

         At September 30, 1999,  borrowed  money also  consisted of the Employee
Stock Ownership Plan debt bearing an interest rate equal to prime rate plus 37.5
basis points.  Interest is payable quarterly.  The loan requires equal quarterly
principal  installments  over a ten-year  period and  matures  during  2007.  At
September  30, 1999,  the debt is secured by 12,544  shares of the Bank's common
stock.

         The  following  table  sets  forth  information  concerning  the Bank's
borrowings during the periods indicated.

                                                         During the
                                                   Year Ended September 30,
                                                   ------------------------
                                                       1999       1998
                                                     ---------  ----------

  Average balance outstanding..................        $522       $164
  Maximum balance at end of any month..........       2,125        753
  Balance outstanding end of period............       2,125        141
  Weighted average rate during period..........       7.57%      8.18%
  Weighted average rate at end of period.......       5.75%      8.13%


Subsidiary Activity

         The Bank is  permitted  to invest up to 2% of its assets in the capital
stock of, or secured or unsecured  loans to,  subsidiary  corporations,  with an
additional  investment  of 1% of  assets  when  such  additional  investment  is
utilized primarily for community  development  purposes.  At September 30, 1999,
the Bank had no subsidiaries.

                                      -18-
<PAGE>

Personnel

         As of September  30, 1999,  the Bank had 20 full-time  and 15 part-time
employees.  None  of  the  Bank's  employees  are  represented  by a  collective
bargaining  group. The Bank believes that its relationship with its employees is
good.

Regulation and Supervision

         Set forth below is a brief  description of certain laws which relate to
the regulation of the Bank. The description  does not purport to be complete and
is qualified in its entirety by reference to applicable laws and regulations.

         General. As a federally  chartered,  SAIF-insured  savings association,
the Bank is subject to  extensive  regulation  by the OTS and the FDIC.  Lending
activities and other  investments  must comply with federal and state  statutory
and regulatory requirements. The Bank is also subject to reserve requirements of
the Federal Reserve  System.  Federal  regulation and supervision  establishes a
comprehensive  framework of activities in which an institution can engage and is
intended primarily for the protection of the SAIF and depositors. The regulatory
structure  also  gives  the  regulatory   authorities  extensive  discretion  in
connection with their  supervisory  and  enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the establishment of adequate loan loss reserves for regulatory purposes.

         The  OTS  regularly   examines  the  Bank  and  prepares   reports  for
consideration by the Bank's Board of Directors on deficiencies, if any, found in
the Bank's operations. The Bank's relationship with its depositors and borrowers
is also  regulated by federal and state law,  especially  in such matters as the
ownership of savings  accounts  and the form and content of the Bank's  mortgage
documents.

         The Bank must file  reports  with the OTS and the FDIC  concerning  its
activities and financial  condition,  and must obtain regulatory approvals prior
to entering into certain  transactions  such as mergers with or  acquisitions of
other financial  institutions.  Any change in such  regulations,  whether by the
OTS,  the FDIC or the United  States  Congress,  could  have a material  adverse
impact on the Company and the Bank, and their operations.

         Federal Deposit  Insurance.  The FDIC is an independent  federal agency
that insures the  deposits,  up to  prescribed  statutory  limits,  of federally
insured banks and savings  institutions  and safeguards the safety and soundness
of the banking and savings  industries.  Two separate  insurance funds, the Bank
Insurance  Fund  ("BIF") for  commercial  banks,  state  savings  banks and some
federal savings banks, and the SAIF for savings associations, are maintained and
administered  by the  FDIC.  The  Bank is a member  of the SAIF and its  deposit
accounts  are insured by the FDIC,  up to the  prescribed  limits.  The FDIC has
examination  authority over all insured depository  institutions,  including the
Bank,  and has under certain  circumstances,  authority to initiate  enforcement
actions against federally  insured savings  institutions to safeguard safety and
soundness and the deposit insurance fund.

         Assessments.  The  FDIC is  authorized  to  establish  separate  annual
assessment rates for deposit  insurance for members of the BIF and the SAIF. The
FDIC may increase  assessment  rates for either fund if necessary to restore the
fund's  ratio of  reserves  to insured  deposits  to its target  level  within a
reasonable time and may decrease such assessment  rates if such target level has
been met. The FDIC has established a risk-based  assessment system for both SAIF
and BIF members. Under this system, assessments are set within a range, based on
the risk the institution poses to its deposit insurance fund. This risk level is
determined  based on the  institution's  capital  level and the FDIC's  level of
supervisory concern about the

                                      -19-
<PAGE>

institution.  Total  deposit  insurance  premiums  paid by the Bank for the year
ended September 30, 1999 were $24,600.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total adjusted assets, (2) core capital equal to at least 4% of total
adjusted assets, and (3) risk-based  capital equal to 8% of total  risk-weighted
assets.

         Tangible capital is defined as core capital less all intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as common stockholders' equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
nonwithdrawable accounts and pledged deposits of mutual savings associations and
qualifying supervisory goodwill,  less nonqualifying  intangible assets, certain
mortgage servicing rights and certain investments.

         The risk-based capital standard for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock,  and the portion of the  allowance for loan
losses not designated for specific loan losses. The portion of the allowance for
loan and lease  losses  includable  in  supplementary  capital  is  limited to a
maximum of 1.25% of  risk-weighted  assets.  Overall,  supplementary  capital is
limited  to 100% of core  capital.  A savings  association  must  calculate  its
risk-weighted  assets by multiplying  each asset and  off-balance  sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.

         The OTS has  adopted a rule  requiring  a  deduction  from  capital for
institutions with certain levels of interest rate risk.

         Dividend and Other Capital  Distribution  Limitations.  The OTS imposes
various  restrictions or requirements on the ability of savings  institutions to
capital distributions including cash dividends.

         A  savings  association  that is a  subsidiary  of a  savings  and loan
holding company, such as the Bank, must file an application or a notice with the
OTS at least 30 days before making a capital distribution.  Savings associations
are not  required  to file  an  application  for  permission  to make a  capital
distribution  and need only file a notice if the following  conditions  are met:
(1) they are eligible for expedited  treatment under OTS  regulations,  (2) they
would  remain  adequately  capitalized  after the  distribution,  (3) the annual
amount of capital  distribution does not exceed net income for that year to date
added to retained net income for the two  preceding  years,  and (4) the capital
distribution  would not violate any  agreements  between the OTS and the savings
association  or any OTS  regulations.  Any  other  situation  would  require  an
application to the OTS.

         In addition, the OTS could prohibit a proposed capital distribution if,
after making the  distribution,  by any  institution,  which would  otherwise be
permitted by the regulation,  if the OTS determines that the distribution  would
constitute an unsafe or unsound practice.

         A federal  savings  institution  is  prohibited  from  making a capital
distribution if, after making the distribution, the savings institution would be
unable to meet any one of its minimum regulatory capital requirements.  Further,
a federal  savings  institution  cannot  distribute  regulatory  capital that is
needed for its liquidation account.

                                      -20-
<PAGE>

         Qualified  Thrift  Lender  Test.  Savings   institutions  must  meet  a
qualified thrift lender ("QTL") test. If the Bank maintains an appropriate level
of qualified thrift investments  ("QTIs") (primarily  residential  mortgages and
related  investments,   including  certain   mortgage-related   securities)  and
otherwise  qualifies  as a  QTL,  it  will  continue  to  enjoy  full  borrowing
privileges from the FHLB of New York. The required  percentage of QTIs is 65% of
portfolio assets (defined as all assets minus intangible  assets,  property used
by the  institution in conducting its business and liquid assets equal to 10% of
total assets).  Certain assets are subject to a percentage  limitation of 20% of
portfolio assets. In addition,  savings associations may include shares of stock
of the  FHLBs,  FNMA,  and  FHLMC  as  QTIs.  Compliance  with  the QTL  test is
determined  on a monthly  basis in nine out of every 12 months.  As of September
30, 1999, the Bank was in compliance with its QTL requirement.

         Congress  created a second  QTL Test,  effective  September  30,  1996,
pursuant  to which a savings  institution  may also meet the QTL Test  under the
Internal Revenue Code of 1986, as amended (the "Code"),  for thrift  institution
status.  According to the test under the Code, at least 60% of the institution's
assets (on a tax  basis)  must  consist of  specified  assets  (generally  loans
secured by  residential  real estate or deposits,  educational  loans,  cash and
certain governmental obligations).  The OTS may grant exceptions to the QTL Test
under  certain  circumstances.  If a savings  institution  fails to meet the QTL
Test,  the  association  and its  holding  company  become  subject  to  certain
operating and regulatory restrictions.  A savings association that fails to meet
the QTL Test will not be eligible for new FHLB advances.

         Transactions With Affiliates.  Generally,  restrictions on transactions
with affiliates require that transactions  between a savings  association or its
subsidiaries  and  its  affiliates  be on  terms  as  favorable  to the  Bank as
comparable  transactions  with  non-affiliates.  In  addition,  certain of these
transactions are restricted to an aggregate percentage of the Bank's capital and
collateral in specified  amounts must usually be provided by affiliates in order
to receive  loans from the Bank.  Affiliates of the Bank include the Company and
any company which would be under common  control with the Bank.  In addition,  a
savings association may not extend credit to any affiliate engaged in activities
not  permissible  for a bank holding  company or acquire the  securities  of any
affiliate  that  is not a  subsidiary.  The  OTS has  the  discretion  to  treat
subsidiaries of savings associations as affiliates on a case-by-case basis.

         Liquidity  Requirements.  All  savings  associations  are  required  to
maintain an average daily balance of liquid assets equal to a certain percentage
of the sum of its average daily balance of net withdrawable deposit accounts and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings  associations.  At September 30, 1999, the Bank's  required
liquid  asset  ratio was 4% and the Bank's  liquidity  ratio for the month ended
September  30,  1999  was  36.21%.   Monetary  penalties  may  be  imposed  upon
associations for violations of liquidity requirements.

         Federal Home Loan Bank System.  The Bank is a member of the FHLB of New
York,  which is one of 12  regional  FHLBs that  administer  the home  financing
credit  function  of  savings  associations.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  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.

         As a member, the Bank is required to purchase and maintain stock in the
FHLB of New York 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. At September 30, 1999, the Bank had $293,600 in FHLB
stock, at cost, which was in compliance with this requirement.  The FHLB imposes
various

                                      -21-
<PAGE>

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.  For the fiscal year ended  September 30, 1999,  dividends
paid by the FHLB of New York to the Bank totaled $18,536.

         Community  Reinvestment.  Under the Community Reinvestment Act ("CRA"),
as implemented by OTS  regulations,  a savings  institution has a continuing and
affirmative obligation consistent with its safe and sound operation to help meet
the credit needs of its entire  community,  including  low and  moderate  income
neighborhoods.  The CRA does not  establish  specific  lending  requirements  or
programs  for  financial   institutions  nor  does  it  limit  an  institution's
discretion  to develop the types of products and  services  that it believes are
best  suited  to its  particular  community,  consistent  with the CRA.  The CRA
requires the OTS, in connection with its  examination of a savings  institution,
to assess the institution's  record of meeting the credit needs of its community
and to take such record into account in its  evaluation of certain  applications
by such  association.  The CRA also  requires  all  institutions  to make public
disclosure of their CRA ratings.  The Bank received an "Outstanding"  CRA rating
in its most recent examination on March 31, 1997.

         Federal  Reserve  System.  The  Federal  Reserve  System  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.  The balances  maintained to
meet the reserve  requirements imposed by the Federal Reserve System may be used
to satisfy the liquidity  requirements that are imposed by the OTS. At September
30, 1999, the Bank was in compliance with these requirements.

         Savings  institutions have authority to borrow from the Federal Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  institutions  to exhaust all other sources  before  borrowing  from the
Federal  Reserve  System.  The Bank had no borrowings  from the Federal  Reserve
System at September 30, 1999.

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.  However,  savings institutions such as the Bank, which meet
certain  definitional  tests and  other  conditions  prescribed  by the Code may
benefit  from certain  favorable  provisions  regarding  their  deductions  from
taxable income for annual additions to their bad debt reserve. The amount of the
bad debt deduction that a qualifying savings  institution may claim with respect
to additions to its reserve for bad debts is subject to certain limitations. The
Bank reviews the most favorable way to calculate the deduction  attributable  to
an addition to its bad debt reserve on an annual basis.

         In August  1996,  the Code was  revised to  equalize  the  taxation  of
thrifts and banks.  Thrifts,  such as the Bank, no longer have a choice  between
the percentage of taxable income method and the experience method in determining
additions to bad debt reserves.  Thrifts with $500 million of assets or less may
use the experience method, while larger thrifts must use the specific charge off
method  regarding bad debts.  Any additions to tax bad reserves added after 1987
will be recaptured and taxed over a six year period beginning in 1996;  however,
bad debt  reserves  set aside  through 1987 are  generally  not  recaptured.  An
institution  may  delay  recapturing  its  post-1987  bad debt  reserves  for an
additional  two years if it meets a  residential-lending  test.  This law is not
expected to have a material  impact on the Bank. At September 30, 1999, the Bank
had $43,000 of post-1987 bad-debt reserves yet to be taxed.


                                      -22-
<PAGE>

         Under the experience method, the bad debt deduction may be based on (i)
a six-year  moving  average of actual losses on loans,  or (ii) a fill-up to the
institution's  base  year  reserve  amount,  which is the tax bad  debt  reserve
determined  as of September  30, 1987.  The Bank used the  percentage of taxable
income method for the tax year ended September 30, 1996.

         Earnings  appropriated  to the Bank's bad debt reserve and claimed as a
tax deduction including the Bank's supplemental  reserves for losses will not be
available for the payment of cash dividends or for  distribution to stockholders
(including  distributions  made on dissolution or liquidation),  unless the Bank
includes the amount in income, along with the amount deemed necessary to pay the
resulting   federal  income  tax.  As  of  September  30,  1999,  the  Bank  had
approximately  $306,000 of accumulated earnings,  representing its base year tax
reserve,  for which federal income taxes have not been provided.  If such amount
is used for any  purpose  other  than  bad debt  losses,  including  a  dividend
distribution  or a distribution  in  liquidation,  it will be subject to federal
income tax at the then current rate.

         Generally,  for  taxable  years  beginning  after  1986,  the Code also
requires  most  corporations,  including  savings  institutions,  to utilize the
accrual method of accounting for tax purposes. The Bank, however, is on the cash
basis for tax purposes.  Further,  for taxable years ending after 1986, the Code
disallows 100% of a savings  association's  interest expense deemed allocated to
certain tax-exempt  obligations  acquired after August 7, 1986. Interest expense
allocable to (i) tax-exempt  obligations acquired after August 7, 1986 which are
not subject to this rule, and (ii) tax-exempt  obligations issued after 1982 but
before  August 8, 1986,  are subject to the rule which applied prior to the Code
disallowing the deductibility of 20% of the interest expense.

         The Code imposes a tax ("AMT") on  alternative  minimum  taxable income
("AMTI") at a rate of 20%. AMTI is increased by certain  preference  items. Only
90% of AMTI can be offset by net  operating  loss  carryovers  of which the Bank
currently has none.  AMTI is also adjusted by  determining  the tax treatment of
certain items in a manner that negates the deferral of income resulting from the
regular tax treatment of those items.  Thus,  the Bank's AMTI is increased by an
amount equal to 75% of the amount by which the Bank's adjusted  current earnings
exceeds its AMTI  (determined  without  regard to this  adjustment  and prior to
reduction for net operating losses).

         The Company may exclude from its income 80% of dividends  received from
the Bank as a member of the same affiliated group of corporations if the Company
owns more than 20% but less than 80% of the stock of the corporation  (the Bank)
paying a dividend.

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

State Taxation

         The Bank is taxed  under the New Jersey  Savings  Institution  Tax Act.
This Act exempts  the Bank from all other  taxes  imposed by the State for state
income tax purposes,  and from all local taxation of tangible  personal property
imposed by political subdivisions. The Savings Institutions Tax is an excise tax
upon the privilege of doing  business in the State of New Jersey  imposed at the
rate of 3% per annum on net income as reported for federal  income tax purposes,
with certain modifications.

         The Holding Company is taxed under the New Jersey Corporation  Business
Tax Act. If it meets  certain  tests,  the Holding  Company would be taxed as an
investment  company at an effective  annual rate of  approximately  2.25% of New
Jersey taxable  income.  If it fails to meet such tests,  it will be taxed at an
approximate  annual rate of 9% of New Jersey  taxable  income.  To qualify as an
"investment  company,"

                                      -23-
<PAGE>

the Company must submit a schedule under the New Jersey Corporation Business Tax
Act showing that it meets a three-part  business  test and an asset test.  These
tests consist of:

         (a)  Business  test:  For  purposes  of  the  90  percent  requirement,
taxpayer,  during the entire period covered by its report,  must have derived 90
percent or more of its total income  before  deductions  as reported for Federal
income tax purposes from cash and/or investment  assets.  In addition,  taxpayer
must have derived 90 percent or more of its total income  before  deductions  as
reported for Federal  income tax purposes  from cash and/or  investment  assets,
plus interest on Federal,  State,  municipal and other obligations not otherwise
included in Federal  taxable income and exclusive of any capital loss carry back
or  carry  forward  and must  have  incurred  90  percent  or more of its  total
deductions  as reported for Federal  income tax purposes for holding,  investing
and reinvesting in cash and/or investment assets.

         (b) Assets test: For purposes of the 90 percent  requirement,  at least
90 percent of the taxpayer's gross assets located in New Jersey, valued at cost,
must consist of cash and/or investment assets, during the period covered.

Although there is no assurance, management believes it will meet these tests and
qualify as an "investment company" for state tax purposes.

         Recent Developments - Financial Modernization.

         On  November  12,  1999,   President   Clinton   signed  into  law  the
Gramm-Leach-Bliley  Act (the "Act") which will, effective March 11, 2000, permit
qualifying  bank holding  companies to become  financial  holding  companies and
thereby  affiliate with securities  firms and insurance  companies and engage in
other  activities  that are financial in nature.  The Act defines  "financial in
nature"  to  include  securities   underwriting,   dealing  and  market  making;
sponsoring  mutual funds and investment  companies;  insurance  underwriting and
agency;  merchant  banking  activities;   and  activities  that  the  Board  has
determined to be closely related to banking. A qualifying national bank also may
engage,  subject to limitations on investment,  in activities that are financial
in nature,  other  than  insurance  underwriting,  insurance  company  portfolio
investment,  real  estate  development,  and real estate  investment,  through a
financial subsidiary of the bank.

Item 2.  Description of Property
- -------  -----------------------

         (a)  Properties

         Currently,  the  Bank  operates  from its main  office  and two  branch
offices  in  Roebling  and New  Egypt,  New  Jersey.  The  Bank  owns all of its
facilities.  The total net book value of the Bank's  investment  in premises and
equipment at September 30, 1999 was $1,086,670, net of depreciation of $397,000.
The Bank's  electronic  data processing is performed under contract by FSI, Glen
Rock, New Jersey.

         (b) Investment  Policies.  See "Item 1.  Description of Business" above
for a general  description of the Bank's investment  policies and any regulatory
or Board of  Directors'  percentage  of  assets  limitations  regarding  certain
investments.  All of the Bank's investment policies are reviewed and approved by
the Board of Directors of the Bank,  and such  policies,  subject to  regulatory
restrictions (if any), can be changed without a vote of stockholders. The Bank's
investments are primarily acquired to produce income.

                  (1)  Investments  in  Real Estate or Interests in Real Estate.
See  "Item  1.  Description  of  Business  --  Lending   Activities,"  "Item  1.
Description of Business -- Regulation and  Supervision" and "Item 2. Description
of Property (a) Properties" above.

                                      -24-
<PAGE>

                  (2)  Investments  in  Real  Estate  Mortgages.  See   "Item 1.
Description  of  Business -- Lending  Activities"  and "Item 1.  Description  of
Business -- Regulation and Supervision."

                  (3)  Investments  in  Securities  of  or  Interests in Persons
Primarily  Engaged  in Real  Estate  Activities.  See  "Item 1.  Description  of
Business -- Lending  Activities," "Item 1. Description of Business -- Regulation
and Supervision" and "Item 1. Description of Business -- Subsidiary Activity."

         (c)  Description of Real Estate and Operating Data.  Not Applicable.

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

         General.  The Bank,  from time to time, is a party to ordinary  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.  In the opinion of
management,  the resolution of these lawsuits would not have a material  adverse
effect on the financial condition or results of operations of the Bank.

         RKA  Corporation.  On December 20, 1995, the plaintiffs  commenced this
action against RKA Corporation  ("RKA") and the Bank. Cox v. RKA Corporation and
Richard Niel, Docket No. C-00164-95,  Superior Court, Chancery Division,  Camden
County,  New Jersey.  In this  action,  the  plaintiffs  sought to compel RKA to
specifically  perform under an existing real estate  contract.  The principal of
RKA filed for  bankruptcy and  plaintiffs  took judgment  against him before the
filing of  bankruptcy.  The plaintiff  amended the complaint on March 8, 1996 to
add the Bank as a party  seeking to negate the mortgage  held by the Bank on the
subject  property.  On March 19, 1997, the Court held in favor of the plaintiffs
and imposed a constructive  lien senior to that held by the Bank. The Bank filed
an appeal in the New Jersey Appellate Division Harry W. Cox v. RKA Corp., et al,
Docket  No.  A-5089-96T1.  The Bank had  reserved  $80,000  against  the loan in
connection with this suit.

         The case was argued on October 14, 1998, and on December 24, 1998, in a
split decision,  the Appellate  Division ruled against the Bank. On February 23,
1999,  the Bank  charged  off the loan in the  amount  of  $74,231  against  the
previously  reserved  allowance.  The Bank  filed an appeal  with the New Jersey
Supreme  Court on April 15,  1999,  Docket  No.  47,315.  The case was argued on
October 25, 1999 and the Bank is awaiting a ruling.


Item 4.  Submission of Matters to a Vote of Security Holders
- -------  ---------------------------------------------------

         Not Applicable.

                                     PART II

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

         The information  contained under the sections  captioned  "Stock Market
Information"  in the Bank's  Annual  Report to  Stockholders  for the year ended
September 30, 1999 (the "Annual  Report") is  incorporated  herein by reference.
The Annual Report is included as Exhibit 13 to this Form 10-KSB.


                                      -25-
<PAGE>

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

         The  required   information  is  contained  in  the  section  captioned
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" in the Annual Report and is incorporated herein by reference.

Item 7.  Financial Statements
- -------  --------------------

         The Consolidated  Financial  Statements of the Bank are incorporated by
reference to the following indicated pages of the Annual Report.
<TABLE>
<CAPTION>
                                                                                                          PAGE
                                                                                                          ----

<S>                                                                                                    <C>
Independent Auditors' Report                                                                               14

Consolidated Statements of Financial Condition as of September 30, 1999 and 1998                           15


Consolidated Statements of Income for the Years Ended
  September 30, 1999 and 1998                                                                            16-17

Statements of Retained Earnings
  September 30, 1999 and 1998                                                                              18

Statements of Cash Flows for the Years
  Ended September 30, 1999 and 1998                                                                      19-20

Notes to Consolidated Financial Statements                                                               21-44
</TABLE>

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

Item 8.Changes in and Disagreements with Accountants on Accounting and Financial
- --------------------------------------------------------------------------------
       Disclosure
       -----------

           Not Applicable.

                                    PART III

Item 9. Directors, Executive Officers, Promoters and Control Persons; Compliance
- --------------------------------------------------------------------------------
        with Section 16(b) of the Exchange Act
        --------------------------------------

         The  required  information  is on pages 3-4 of the  Registrant's  Proxy
Statement for the Registrant's Annual Meeting of Stockholders filed with the OTS
on  December  29,  1999  (the  "Proxy  Statement")  is  incorporated  herein  by
reference.


                                      -26-
<PAGE>

Item 10.  Executive Compensation
- --------  ----------------------

         The  required  information  is  contained  under the section  captioned
"Executive   Compensation"  on  pages  7-8  in  the  Proxy  Statement  which  is
incorporated herein by reference.

Item 11.  Security Ownership of Certain Beneficial Owners and Management
- --------  --------------------------------------------------------------

         (a)      Security Ownership of Certain Beneficial Owners

                  Information  required by this item is  incorporated  herein by
                  reference  to the Section  captioned  "Voting  Securities  and
                  Principal   Holders   Thereof"  on  pages  2-3  of  the  Proxy
                  Statement.

         (b)      Security Ownership of Management

                  Information  required by this item is  incorporated  herein by
                  reference to the section captioned  "Election of Directors" on
                  pages 3-4 of the Proxy Statement.

         (c)      Change in Control

                  Not Applicable.

Item 12.  Certain Relationships and Related Transactions
- --------  ----------------------------------------------

         The  information  required  by this  item  is  incorporated  herein  by
reference to the section captioned  "Indebtedness of Management and Transactions
with Certain Related Parties" on page 9 of the Proxy Statement.

Item 13.  Exhibits, List and Reports on Form 8-K
- --------  --------------------------------------

          a.      Exhibits

                  3.1      Federal Stock Charter *

                  3.2      Bylaws*

                  4        Specimen Stock Certificate *

                  10.1     Supplemental Executive Retirement Plan *

                  10.2     Directors' Retirement Plan *

                  10.3     Stock Option Plan **

                  10.4     Restricted Stock Plan **

                  13       Annual Report to Stockholders for Fiscal Year Ended
                           September 30, 1999

                  21       Subsidiaries of the Registrant  (See "Item 1 -
                           Description of Business -- Subsidiary Activity")

                                      -27-
<PAGE>

                  --------------
                  * Incorporated  by reference to the  Registrant's  Form 10-KSB
                    for the fiscal year ended September 30, 1998, filed with the
                    OTS on December 29, 1997.

                  **Incorporated by reference to the Registrant's  Definitive
                    Proxy Statement filed with the OTS on December 29, 1998.

          b.      Reports on Form 8-K

                  Not Applicable.


<PAGE>

                                   SIGNATURES

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

                                     ROEBLING BANK


Date: December 29, 1999              By:/s/Kent C. Lufkin
                                        ----------------------------------------
                                         Kent C. Lufkin
                                         President and Chief Executive Officer
                                         (Duly Authorized Representative)

          Pursuant to the  requirement of the  Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
Registrant and in the capacities and on the dates indicated.
<TABLE>
<CAPTION>
<S>                                           <C>

/s/Kent C. Lufkin                             /s/John Y. Leacott
- --------------------------------------        -----------------------------------------------
Kent C. Lufkin                                John Y. Leacott
President and Chief Executive Officer         Chief Financial Operating Officer and Treasurer
(Duly Authorized Representative)              (Principal Financial and Accounting Officer)
Date: December 29, 1999                       Date: December 29, 1999



/s/John F. Ferry                              /s/George Nyikita
- --------------------------------------        -----------------------------------------------
John F. Ferry                                 George Nyikita
Chairman of the Board and Director            Director
Date: December 29, 1999                       Date: December 29, 1999


/s/Mark V. Dimon                              /s/John A. LaVecchia
- --------------------------------------        -----------------------------------------------
Mark V. Dimon                                 John A. LaVecchia
Director                                      Director
Date: December 29, 1999                       Date: December 29, 1999


/s/Joan K. Geary                              /s/Robert R. Semptimphelter
- --------------------------------------        -----------------------------------------------
Joan K. Geary                                 Robert R. Semptimphelter, Sr.
Director and Secretary                        Director
Date: December 29, 1999                       Date: December 29, 1999

</TABLE>

<PAGE>
























                                  [** LOGO **]

                                  Roebling Bank

                               1999 ANNUAL REPORT




<PAGE>







                                  Roebling Bank
                               1999 ANNUAL REPORT


- --------------------------------------------------------------------------------
TABLE OF CONTENTS
- --------------------------------------------------------------------------------





President's Letter to Stockholders............................................1

Selected Financial, the Reorganization and Other Data.........................2

Corporate Profile and Stock Market Information................................3

Management's Discussion and Analysis of
  Financial Condition and Results of Operations............................4-13

Independent Auditors' Report.................................................14

Consolidated Statements of Financial Condition...............................15

Consolidated Statements of Income.........................................16-17

Consolidated Statements of Retained Earnings.................................18

Consolidated Statements of Cash Flows.....................................19-20

Notes to Consolidated Financial Statements................................21-44

Office Locations and Other Corporate Information.............................45




<PAGE>
                               [GRAPHIC OMITTED]

                                 Roebling Bank




To Our Shareholders and Customers:

As you will see within this report, fiscal 1999 was a year of outstanding growth
for Roebling Bank.  Total assets  increased by 24%,  deposits  increased 21% and
loans  increased  31%.  Earnings grew 8% over last year, and I am confident that
they will continue to grow as our loan volume and asset size increase,  enabling
us to  offset  the  expense  of  our  recent  expansion.  A  number  of  factors
contributed  to  our  success  including  a  robust  local  economy,  aggressive
marketing of our  products  and  services,  a  reputation  for customer  service
excellence,  the hard work of a small but  dedicated  staff of employees and the
continued  strong  performance  of our newest branch in New Egypt.  In fact, New
Egypt accounted for almost 50% of the Bank's overall loan growth, 62% of deposit
growth and became profitable within its first year of operation.

During fiscal 1999,  Roebling Bank took many pro-active  steps to ensure ongoing
growth.  Vivian Pepe, a seasoned commercial lender, has joined the Roebling Bank
team and is developing a first-class  small business  lending  program.  We have
upgraded of our internal  computer  systems,  connecting  them in a network that
allows for the most efficient utilization of time and enhanced customer service.
We have introduced  progressive products and services including commercial sweep
accounts,  telephone  banking and several new commercial  loan  products.  As we
prepare this annual report to our shareholders, Roebling Bank is also working on
a number of new  initiatives  for the upcoming  year which include a MasterMoney
debit card, an enhanced Internet web site, checking account overdraft protection
and the  introduction  of a traditional  statement  savings  account that can be
accessed through automated teller machines (ATMs).

Another major endeavor  throughout  1999 has been ensuring our readiness for the
Year 2000 (Y2K)  century  date change and I am pleased to inform you that we are
Y2K-ready.  Roebling Bank  personnel,  the banking  industry and federal banking
regulators  have expended an enormous  amount of time and expense to ensure that
our customer's funds and relationships are unaffected by this event. Once Y2K is
behind us, we will be able to redirect  those human and  financial  resources to
the growth and profitability of the Bank.

As we prepare for the exciting  opportunities  of the new millennium,  we remain
grateful  to our  customers  for  their  business,  our  employees  and Board of
Directors for their tireless  efforts and our  shareholders for their confidence
and support.


/s/Kent C. Lufkin

Kent C. Lufkin
President and Chief Executive Officer


                                   Since 1922
ROUTE 130 SOUTH & DELAWARE AVENUE  PO BOX 66  ROEBLING, NJ 08554 (609) 499-9400
<PAGE>
                                  ROEBLING BANK
                             SELECTED FINANCIAL DATA

                  (Dollars in thousands, except per share data)
<TABLE>
<CAPTION>

Statements of Financial Condition
- ------------------------------------------------------------------------------------------------------
At September 30,                                     1999         1998(1)       1997         1996
- ------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------
<S>                                            <C>          <C>           <C>          <C>
Assets ......................................   $  57,879    $  46,615     $  40,714    $  32,306
Loans receivable, net .......................      35,745       27,302        26,737       25,208
Mortgage-backed securities, held-to- maturity       6,294        3,844           441          492
Investment securities, held-to-maturity .....       9,657        8,488         7,052        3,268
Investment securities, available-for-sale ...          24          127           119          114
Cash and cash equivalents ...................       3,573        2,323         5,064        2,041
Total deposits ..............................      50,036       41,229        33,983       29,023
Stock subscription rights ...................         N/A          N/A         3,278          N/A
Borrowings ..................................       2,125          141            --           --
Total stockholders' equity ..................       4,943        4,638         2,823        2,637
Summary of Operations
- ------------------------------------------------------------------------------------------------------
Year Ended September 30, ....................        1999         1998          1997         1996
- ------------------------------------------------------------------------------------------------------
Interest income .............................   $   3,497    $   3,003     $   2,538    $   2,386
Interest expense ............................       1,384        1,236         1,126        1,023
                                                ---------    ---------     ---------    ---------
Net interest income .........................       2,113        1,766         1,412        1,363
Provision for loan losses ...................          21          (12)          174           22
                                                ---------    ---------     ---------    ---------
Net interest income after
  provision for loan losses .................       2,092        1,778         1,238        1,341
                                                ---------    ---------     ---------    ---------
Total non-interest income ...................         313          239           293          266
                                                ---------    ---------     ---------    ---------
Total non-interest expenses .................       1,929        1,617         1,238        1,201(2)
                                                ---------    ---------     ---------    ---------
Income before income taxes ..................         476          400           293          406
Provision for income taxes ..................         192          137           109          148
                                                ---------    ---------     ---------    ---------
Net income ..................................   $     284    $     263     $     184    $     258
                                                =========    =========     =========    =========
Other Selected Data
- ------------------------------------------------------------------------------------------------------
Year Ended September 30, ....................        1999          1998         1997       1996
- ------------------------------------------------------------------------------------------------------
Return on average assets ....................        0.54%        0.64%        0.53%      0.80%
Return on average equity ....................        5.94         5.83         6.74      10.11
Average equity to average assets ............        9.04        11.05         7.79       7.88
Equity to assets at period end ..............        8.54         9.95         6.93       8.16
Net interest rate spread ....................        4.21         4.37         4.24       4.36
Net yield on average interest-earning assets         4.31         4.61         4.35       4.48
Non-performing loans to total assets ........        1.09         0.61         0.68       1.32
Non-performing loans to total loans (net) ...        1.19         0.93         1.05       1.70
Earnings per share (1) ......................    $   0.69    $    0.64          N/A        N/A
Average number of shares outstanding (1) ....     425,500      425,500          N/A        N/A
</TABLE>
- -----------------
(1)  Effective  October 2, 1997,  the Bank  reorganized  into the mutual holding
     company form of organization and sold a minority of its common stock.
(2)  Includes a one-time  special  assessment  of $191,000 to  recapitalize  the
     Savings Association Insurance Fund.

                                       2
<PAGE>
                                  Roebling Bank

Corporate Profile and Related Information

         Roebling Bank (the "Bank") is a federally  chartered stock savings bank
conducting  business from its main and branch offices  located in Roebling,  and
New Egypt,  New Jersey.  The Bank  conducts a  traditional  banking  institution
business,  attracting  deposit  accounts from the general public and using those
deposits, together with other funds, primarily to originate and purchase one- to
four-family mortgages,  small business loans and home equity loans and to invest
in mortgage-backed and investment  securities.  Deposits at the Bank are insured
up to the legal maximum by the Savings  Association  Insurance  Fund ("SAIF") as
administered by the Federal Deposit Insurance Corporation ("FDIC").

         Since October 2, 1997,  the Bank has been a stock savings bank which is
approximately 54% owned by Roebling Financial Corp., MHC, a federally  chartered
mutual holding company (the "Company").  Pursuant to applicable regulations, the
Company  is  required  to own more than a  majority  of the  common  stock,  and
therefore  the  Company is able to elect the Board of  Directors  and  otherwise
direct the affairs of the Bank. Voting and liquidation rights in the Company are
held by the  depositors  of the Bank.  Accordingly,  the  depositors  indirectly
control  the  affairs of the Bank as a result of their  authority  to direct the
Board of  Directors  and  otherwise  control  the  affairs of the  Company.  Any
conversion of the Company to stock form would require the approval of qualifying
depositors of the Bank.

Stock Market Information

         On October 2, 1997,  the Bank  became a public  company  and its common
stock is currently  traded on the  Electronic  Bulletin  Board under the trading
symbol of "ROEB."  The number of  shareholders  of record of common  stock as of
December 13, 1999 was approximately  197. This includes the number of persons or
entities who held stock in nominee name through various brokerage firms.

         The following table summarizes the high and low prices since October 2,
1997.  Price quotations  reflect  inter-dealer  prices;  without retail mark-up,
mark-down or commission and may not represent actual transactions.

                                               High               Low
                                               ----               ---
October 2, 1997 - December 31, 1997           $19 3/4           $16  1/2
January 1, 1998 - March 31, 1998               22 1/4            18 15/16
April 1, 1998- June 30, 1998                   28                21
July 1, 1998 - September 30, 1998              25 1/2            18
October 1, 1998 - December 31, 1998             20               12
January 1, 1999 - March 31, 1999               16 1/2            12 1/4
April 1, 1999 - June 30, 1999                  14 3/4            12 1/4
July 1, 1999 - September 30, 1999              15                13 1/8

         The Bank may not declare or pay a cash  dividend on any of its stock if
the effect thereof would cause the Bank's regulatory capital to be reduced below
the regulatory capital  requirements imposed by the Office of Thrift Supervision
("OTS"). The Bank has not declared or paid any dividends since issuing stock.


                                       3
<PAGE>
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

         The Private  Securities  Litigation  Reform Act of 1995  contains  safe
harbor  provisions  regarding  forward-looking  statements.  When  used  in this
discussion, the words "believes," "anticipates,"  "contemplates," "expects," and
similar expressions are intended to identify  forward-looking  statements.  Such
statements  are  subject to certain  risks and  uncertainties  which could cause
actual  results to differ  materially  from  those  projected.  Those  risks and
uncertainties  include  changes in interest  rates,  risks  associated  with the
effect of opening a new branch,  the ability to control costs and expenses,  and
general  economic  conditions.  The Bank  undertakes  no  obligation to publicly
release the results of any revisions to those  forward-looking  statements which
may be made to  reflect  events or  circumstances  after  the date  hereof or to
reflect the occurrence of unanticipated events.

         The  largest  components  of the Bank's  net  income  are net  interest
income,  which is the difference  between interest income and interest  expense,
and non-interest  income derived primarily from fees.  Consequently,  the Bank's
earnings are dependent on its ability to originate  loans,  net interest income,
and  the  relative  amounts  of  interest-earning  assets  and  interest-bearing
liabilities.  The Bank's net income is also  affected by its  provision for loan
losses  and  foreclosed  real  estate  as well  as the  amount  of  non-interest
expenses,  such as  compensation  and benefit  expense,  occupancy and equipment
expense and deposit insurance  premium  expenses.  Earnings of the Bank also are
affected   significantly  by  general   economic  and  competitive   conditions,
particularly  changes in market interest rates,  government policies and actions
of regulatory authorities.

Changes in Financial Condition

         Total  assets  increased  by $11.3  million or 24% to $57.9  million at
September 30, 1999,  from $46.6 million at September 30, 1998.  This increase is
primarily  due to  growth  in net  loans  receivable  of  $8.4  million  or 31%,
principally  due to increased home equity lending.  Securities  held-to-maturity
increased  due  to  purchases  of  $1.0  million  of   collateralized   mortgage
obligations,  $3.9  million  in  mortgage-backed  securities,  $4.7  million  in
government  agency  securities  and $2.0  million  in  corporate  notes,  offset
somewhat by $4.1 million in calls.

         The Bank's  deposits  increased by $8.8 million or 21% to $50.0 million
at September 30, 1999 from $41.2 million at September 30, 1998. Deposits,  after
interest  credited,  increased  due primarily to the growth of the Bank's newest
location in New Egypt. The Bank's existing  branches also experienced  increases
in deposits.

         Stockholders'  equity  increased $0.3 million due primarily to retained
earnings for the year.

                                       4
<PAGE>



Average Balance Sheet, Interest Rates and Yield

         The  following  tables set 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.  Average  balances  are  generally  derived  from  month-end
balances. Management does not believe that the use of month-end balances instead
of daily average balances has caused any material differences in the information
presented.
<TABLE>
<CAPTION>
                                           For the Year Ended September 30,   For the Year Ended September 30,
                                           --------------------------------   -----------------------------------
                                                        1999                                 1998
                                          ---------------------------------   -----------------------------------
                                           Average                 Average      Average                 Average
                                           Balance    Interest    Yield/Cost    Balance    Interest   Yield/Cost
                                           -------    --------    ----------    -------    --------   ----------
                                                      (Actual)                             (Actual)
                                                (Dollars in thousands)               (Dollars in thousands)
<S>                                         <C>         <C>            <C>       <C>         <C>           <C>
Interest-earning assets:
 Loans receivable(1).......................  $31,818     $2,505          7.87%    $26,609     $2,232         8.39%
 Mortgage-backed securities................    5,375        287          5.34       2,769        162         5.85
 Investment securities.....................       67          3          4.48         124          7         5.64
available-for-sale.........................
 Investment securities held-to-maturity....    9,302        577          6.20       7,341        502         6.83
 Other interest-earning assets(2)..........    2,500        125          5.00       1,498         99         6.61
                                             -------     ------                   -------     ------
  Total interest-earning assets............   49,062     $3,497          7.13      38,341     $3,002         7.83
                                                         ------                               ------
Non-interest-earning assets................    3,863                                2,508
                                             -------                              -------
  Total assets.............................  $52,925                              $40,849
                                             =======                              =======

Interest-bearing liabilities:
  Non-interest-bearing deposits............   $6,184        $ -            - %     $3,829        $ -           - %
  NOW accounts.............................    7,648        110          1.43       5,268         97         1.84
  Savings accounts.........................   11,578        291          2.51       8,021        214         2.67
  Money market accounts....................    4,344        133          3.06       3,114        114         3.66
  Certificates of deposit..................   17,284        835          4.83      15,297        796         5.20
  Borrowings...............................      303         15          4.95         164         16         9.76
                                             -------     ------                   -------     ------
  Total interest-bearing liabilities.......   47,341     $1,384          2.92      35,693     $1,236         3.46
                                                         ------                               ------
Other non-interest-bearing liabilities.....      800                                  641
                                             -------                              -------
  Total liabilities........................   48,141                               36,334
Capital....................................    4,784                                4,515
                                             -------                              -------
  Total liabilities and capital............  $52,925                              $40,849
                                             =======                              =======
Net interest income........................              $2,113                               $1,766
                                                         ======                               ======
Interest rate spread(3)....................                              4.21%                               4.37%
Net yield on interest-earning assets(4)....                              4.31%                               4.61%
Ratio of average interest-earning assets
  to average interest-bearing
  liabilities..............................                            103.63%                             107.42%

</TABLE>

- ---------------------------------
(1)  Average balances include non-accrual loans.
(2)  Includes interest-bearing deposits in other financial institutions and FHLB
     stock.
(3)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(4)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.

                                       5
<PAGE>
Rate/Volume Analysis

         The table below sets forth  certain  information  regarding  changes in
interest income and interest expense of the Bank for the periods indicated.  For
each category of interest-earning assets and interest-bearing  liabilities,  the
table  distinguishes  between (i)  changes  attributable  to volume  (changes in
average volume multiplied by prior period's rate); (ii) changes  attributable to
rates  (changes in rate  multiplied  by old average  volume);  (iii)  changes in
rate-volume (changes in average volume multiplied by the change in rate).

<TABLE>
<CAPTION>
                                       Year Ended September 30,           Year Ended September 30,
                                 ----------------------------------  ----------------------------------
                                             1999  vs. 1998                     1998  vs. 1997
                                 ----------------------------------  ----------------------------------
                                           Increase (Decrease)                Increase (Decrease)
                                              Due to                               Due to
                                 ----------------------------------  ----------------------------------
                                                    Rate/                              Rate/
                                 Volume      Rate   Volume    Net     Volume   Rate    Volume     Net
                                 ------    -------  ------   -----    ------   -----   ------     ---
                                                           (In thousands)
<S>                              <C>      <C>      <C>      <C>      <C>     <C>      <C>      <C>
Interest-earning assets:
 Loans receivable                 $ 437    $(137)   $ (27)   $ 273    $  26   $  77    $   3    $ 106
 Mortgage-backed securities         154      (17)     (16)     121      142      (1)      (4)     137
 Investment securities,
    available-for-sale               (3)      (1)    --         (4)       1      (1)    --       --
  Investment securities,
    held-to-maturity                133      (43)     (11)      79      213      13       11      237
 Other interest-earning assets       66      (24)     (16)      26        7     (21)      (1)     (15)
                                  -----    -----    -----    -----    -----   -----    -----    -----
  Total interest-earning assets   $ 787    $(222)   $ (70)   $ 495    $ 389   $  67    $   9    $ 465
                                  =====    =====    =====    =====    =====   =====    =====    =====

Interest-bearing liabilities:
 NOW accounts                        44      (21)     (10)      13       35     (16)      (7)      12
 Savings accounts                    95      (13)      (5)      77       17      (4)    --         13
 Money market accounts               45      (19)      (7)      19       23     (11)      (3)       9
 Certificates of deposit            104      (57)      (7)      40       68      (7)    --         61
 Borrowings                          14       (8)      (7)      (1)       9       1        5       15
                                  -----    -----    -----    -----    -----   -----    -----    -----
   Total interest-bearing
    liabilities                   $ 302    $(118)   $ (36)   $ 148    $ 152   $ (37)   $  (5)   $ 110
                                  =====    =====    =====    =====    =====   =====    =====    =====

Net interest income               $ 485    $(104)   $ (34)   $ 347    $ 237   $ 104    $  14    $ 355
                                  =====    =====    =====    =====    =====   =====    =====    =====
</TABLE>


                                       6

<PAGE>
Comparison of Operating Results for the Years Ended September 30, 1999 and 1998

         Net Income. Net income increased $21,000 to $284,000 for the year ended
September  30, 1999,  as compared to $263,000 for the year ended  September  30,
1998. An increase of $347,000 and an increase of $74,000 in net interest  income
and  non-interest  income,  respectively,  are  primarily  responsible  for  the
favorable variance between periods.  These increases were partially offset by an
increase  of $312,000 in  non-interest  expenses  and an increase of $33,000 for
provision for loan losses.

         Net Interest Income.  Net interest income increased  $347,000 or 19% to
$2.1 million for the year ended  September 30, 1999.  The increase was primarily
due to higher average balances of mortgage- backed securities and net loans.

         The Bank's  interest rate spread,  which is the difference  between the
yield  on   average   interest-   earning   assets   and  the  cost  of  average
interest-bearing  liabilities,  decreased to 4.21% for the year ended  September
30, 1999,  from 4.37% for the year ended  September  30,  1998.  The decrease in
interest  rate spread is  primarily  due to lower yields on  securities  held to
maturity (from 6.57% to 5.88%),  and loans receivable (from 8.39% to 7.87%). The
decrease in yields were slightly offset by lower costs of funds for money market
accounts (from 3.66% to 3.06% and certificates of deposit (from 5.20% to 4.83%).

         Interest Income. Interest income increased to $3.5 million for the year
ended  September  30, 1999,  from $3.0 million for the year ended  September 30,
1998.  The increase  was largely the result of increased  income from the Bank's
investment portfolio and loans receivable.

         Interest on loans receivable  increased  $273,000 or 12%. This increase
was primarily the result of a $5.2 million increase in the average balances.

         Interest income on investments and mortgage-backed securities increased
$301,000 to $972,000 for the year ended  September  30, 1999,  from $671,000 for
the year ended September 30, 1998. The increase in interest income on securities
is primarily due to the investment of excess liquidity in securities. The yields
on the average balance of  interest-earning  assets were 7.13% and 7.83% for the
years ended September 30, 1999 and 1998, respectively.

         Interest Expense.  Interest expense increased by approximately $148,000
or 12% to $1.4 million for the year ended  September 30, 1999, from $1.2 million
for the year ended September 30, 1998,  primarily due an increase in the average
balance of all types of deposit accounts.

         Provision for Loan Losses. The Bank's management  continually  monitors
and adjusts its  allowance  for loan losses  based upon its analysis of the loan
portfolio. Provisions for losses on loans are charged to operations in an amount
that  results  in a  sufficient  allowance  for  loan  losses.  In  management's
judgment,  a  sufficient  allowance  for  loan  losses  covers  losses  based on
management's  periodic  evaluation  of  known  and  inherent  risks  in the loan
portfolio,  past and  expected  future  loss  experience  of the  Bank,  current
economic conditions,  industry loss reserve levels, adverse situations which may
affect the borrower,  the estimated value of any underlying collateral and other
relevant  factors.  However,  there can be no  assurance  that  additions to the
allowance for loan losses will not be required in future  periods or that actual
losses will not exceed  estimated  amounts.  The Bank's ratio of  non-performing
loans to total  assets  was  1.09%  and 0.61% at  September  30,  1999 and 1998,
respectively.  The  allowance  for loan losses for the year ended  September 30,
1999 decreased from $279,000 for the year ended September 30, 1998, to $175,000,
primarily due to a $74,000.00 charge-off of a construction loan that had been in
litigation  since 1997.  Roebling Bank lost its appeal of the original ruling on
December 24,  1998. A loss  provision in

                                       7
<PAGE>

the  amount of  $80,000  for this loan had been  previously  made in 1997.  Also
contributing  was a partial  charge-off of $15,000  related to a first  mortgage
loan foreclosure.

         Non-interest Income.  Non-interest income increased to $313,000 for the
year ended  September  30,  1999,  as compared  to  $239,000  for the year ended
September 30, 1998,  due to increases in loan fees and fees received for deposit
account servicing.

          Non-interest Expenses.  Non-interest expenses increased by $312,000 or
19%.  Compensation and employee benefits expense increased by $202,000 or 24% to
$1,031,000. The increase in compensation and benefits expense during fiscal 1999
was primarily the result of additional  salary and benefits  expense  related to
the first full year of operation of the Bank's New Egypt Branch, general cost of
living and merit  raises to Bank  employees  and  officers,  an  increase in the
director  compensation package and ESOP  administration.  The compensation plans
provide supplemental  post-retirement  benefits for the CEO and directors of the
Bank who serve the Bank for a minimum  number of years.  Service bureau and data
processing  expenses increased $49,000 as a result of the above mentioned growth
in the number of accounts at the new  location  and  existing  locations  of the
Bank.

         Other  expenses  increased  $58,000  over  fiscal  year  1998 due to an
increase  in legal  expenses of $21,000  for costs  associated  with an enhanced
level of legal  representation,  aggressive  action related to  delinquency  and
foreclosure,  and the formation of the middle-tier  holding company  approved at
the January 25, 1999 meeting of  shareholders.  The  transaction  is expected to
close in the first  quarter of calendar  2000.  Also  contributing  to increased
expenses are higher  stationery  & supply  expenses of $3,000 and an increase in
audit fees of $7,000.

         Management  believes  that  compensation  and  benefits  expenses  will
increase in future  periods due to stock benefit plans and continued  growth and
expansion of the Bank.

         Year  2000  Compliance.  The Year  2000  problem  exists  because  many
computer  programs  used  only  the  last two  digits  to refer to a year.  This
convention could affect date-sensitive  calculations that treat "00" as the year
1900,  rather than 2000. An  additional  issue is that 1900 was not a leap year,
whereas the year 2000 is. Therefore,  some programs may not properly provide for
February 29, 2000. This anomaly could result in miscalculations  when processing
critical date-sensitive information after December 31, 1999.

         The following  discussion of the  implications of the Year 2000 problem
contains  numerous  forward-looking  statements  based on  inherently  uncertain
information.  The Bank places a high  degree of reliance on computer  systems of
third parties, such as customers, suppliers and other financial and governmental
institutions.  Although the Bank has and  continues  to assess the  readiness of
these  third  parties  and  has  prepared  contingency  plans,  there  can be no
guarantee  that the failure of these third  parties to  adequately  modify their
systems in advance of December 31, 1999 would not have a material adverse effect
on the Bank.

         Year 2000 issues expose the Bank to a number of risks, any one of which
if  realized,  could have a material  adverse  effect upon the Bank's  business,
results,  operations or financial condition. These risks include the possibility
that to the extent certain vendors fail to adequately  address Year 2000 issues,
the Bank may suffer  disruptions in important services on which the Bank depends
such as  telecommunications,  electrical  power and data  processing.  Year 2000
issues could affect the Bank's liquidity if customer withdrawals in anticipation
of the Year 2000 are greater than  expected or if the Bank lenders are unable to
provide the Bank with funds as needed by the Bank.  Year 2000 issues  could also
create  additional  credit risk

                                       8
<PAGE>
to the Bank  insofar  as the  failure of the Bank's  customers  and the  counter
parties to  adequately  address Year 2000 issues could  increase the  likelihood
that these  customers and counter  parties  become  delinquent or default on the
obligations  to the Bank. In addition to increasing  the Bank's risk exposure to
problem  loans,  credit  losses  and  liquidity   problems,   Year  2000  issues
potentially  expose the Bank to increased risk of litigation losses and expenses
related to the foregoing.

         During fiscal 1998, the Bank adopted a Year 2000  Compliance  Plan (the
"Plan") and established a Year 2000 Compliance Committee (the "Committee").  The
objectives  of the Plan and the  Committee  are to prepare  the Bank for the new
millennium.  As  recommended  by the OTS,  the Plan  encompasses  the  following
phases: Awareness, Assessment, Renovation, Validation and Implementation.  These
phases will enable the Bank to identify risks,  develop an action plan,  perform
adequate testing and complete  affirmation  that its processing  systems will be
Year  2000-ready.  Execution of the Plan is currently on target.  The Validation
phase was completed on July 30, 1999 and the Implementation  phase was completed
on September 30, 1999. The goal of the Implementation  phase was to certify that
systems  are Year  2000-ready,  along with  assurances  that any new systems are
compliant  on  a  going-forward  basis.  Prioritization  of  the  most  critical
applications has been addressed, along with contract and service agreements. The
material data processing  functions for the Bank are performed and maintained by
a third party vendor.  The Bank has maintained  ongoing contact with this vendor
so that  modification  of the software for Year 2000 readiness is a top priority
and has been accomplished,  though there is no assurance. The Bank has contacted
all other  material  vendors and  suppliers  regarding  their Year 2000 state of
readiness.  Each of these third parties has delivered  written  assurance to the
Bank that they expect to be Year 2000 compliant prior to the Year 2000. The Bank
has completed  contacting all material customers and non-information  technology
suppliers  (i.e.,  utility  systems,  telephone  systems and  security  systems)
regarding  their  Year 2000 state of  readiness.  We are unable to test the Year
2000 readiness of our significant suppliers of utilities.  We are relying on the
utility company's  internal testing and  representations to provide the required
services that drive our systems.

         The Bank has developed and implemented  remediation  contingency  plans
and business resumption contingency plans specific to the Year 2000. These plans
establish the procedures and guidelines by which we continually monitor Bank and
external vendor  activities to prepare for the millennium  date change,  and the
actions to be implemented if critical  business  functions cannot be carried out
in the normal  manner upon  entering  the next century due to system or supplier
failure.

         Monitoring   and  managing  the  Year  2000  project  has  resulted  in
additional  direct and indirect  costs to the Bank.  Direct costs have  included
charges by third party software vendors for product enhancements, costs involved
in testing software products for Year 2000 compliance,  and costs for developing
and implementing  contingency plans for critical software products which are not
enhanced.  Indirect  costs have  principally  consisted  of the time  devoted by
existing  employees  in managing  software  vendor  progress,  testing  enhanced
software products and implementing any necessary contingency plans. Direct costs
as of September 30, 1999 were $14,000 and are estimated not to exceed a total of
$16,000. All actual costs to date have been charged to earnings as incurred.

         Despite the best efforts of management to address this issue,  the vast
number of external entities that have direct and indirect business relationships
with the Bank, such as customers,  utilities,  vendors, payment system providers
and other financial  institutions,  makes it impossible to assure that a failure
to achieve compliance by one or more of these entities would not a have material
adverse impact on the operations of the Bank.


                                       9
<PAGE>
         Provision  for Income Taxes.  The provision for income taxes  increased
$55,000 to $192,000 for the year ended September 30, 1999, from $137,000 for the
year ended  September  30, 1998.  The increase was the result of the increase in
income before  taxes.  The effective tax rates for fiscal 1999 and 1998 were 40%
and 34%, respectively.

Asset/Liability Management

         General.  The Bank's net  interest  income is  sensitive  to changes in
interest rates, as the rates paid on its interest-bearing  liabilities generally
change faster than the rates earned on its interest-earning assets. As a result,
net interest income will frequently  decline in periods of rising interest rates
and increase in periods of decreasing  interest rates.  Therefore,  the interest
rate   sensitivity  of  the  Bank  demands   constant   refinement  and  further
restructuring to maintain an asset and liability  structure which can be managed
for interest rate risk that exists in the markets currently in existence.

         To mitigate the impact of changing  interest  rates on its net interest
income,  the Bank  monitors  the  interest  rate  sensitivity  of its assets and
liabilities on an ongoing  basis.  Historically,  the Bank has managed  interest
rate risk by shortening the repricing and maturity characteristics of its assets
and lengthening the repricing and maturity characteristics of its retail deposit
base.  The Bank  utilizes  the  quarterly  analysis  performed by the OTS as the
primary tool for monitoring its interest rate risk.

         Rates on deposits are primarily  based on the Bank's need for funds and
on a review of rates  offered  by other  financial  institutions  in the  Bank's
market areas.  Rates on certificate  accounts tend to be competitive in order to
retain deposits which face increased  competition  from financial  institutions,
stockbrokers,  insurance  companies  and  others.  Interest  rates on loans  are
primarily based on the interest rates offered by other financial institutions in
the Bank's primary market areas as well as the Bank's cost of funds.

         The Bank  manages  the  interest  rate  sensitivity  of its  assets and
liabilities   through  the  determination  and  adjustment  of   asset/liability
composition  and pricing  strategies.  The Bank then  monitors the impact on the
interest rate risk and earnings  consequences of such strategies for consistency
with the  Bank's  liquidity  needs,  growth  and  capital  adequacy.  The Bank's
principal   strategy  is  to  reduce  the  interest  rate   sensitivity  of  its
interest-earning  assets and to match, as closely as possible, the maturities of
interest-earning  assets  with  interest-bearing  liabilities.  In an  effort to
reduce interest rate risk and protect itself from the negative  effects of rapid
or prolonged  changes in interest rates,  the Bank has instituted  certain asset
and liability  management  measures,  including (i) maximizing  spreads  without
exposure to undue risk,  and (ii)  coordinating  interest rate risk policies and
procedures with the Bank's strategic plans.

         Net Portfolio  Value.  In order to encourage  savings  associations  to
reduce  their  interest  rate  risk,  the OTS  adopted a rule  incorporating  an
interest rate risk ("IRR") component into the risk-based  capital rules. The IRR
component is a dollar  amount that will be deducted  from total  capital for the
purpose of calculating an institution's  risk-based  capital  requirement and is
measured  in terms of the  sensitivity  of its net  portfolio  value  ("NPV") to
changes in interest rates.  NPV is the difference  between incoming and outgoing
discounted cash flows from assets,  liabilities and off-balance sheet contracts.
An  institution's  IRR is  measured  as the  change  to its NPV as a result of a
hypothetical 200 basis point ("bp") change in market interest rates. A resulting
change in NPV of more than 2% of the  estimated  present  value of total  assets
("PV")  will  require  the  institution  to deduct  from its capital 50% of that
excess  change.  The rules provide that the OTS will calculate the IRR component
quarterly for each  institution.  The Bank,  based on asset size and  risk-based
capital,  has  been  informed  by the OTS  that it is  exempt  from  this  rule.
Nevertheless,  the following table presents the Bank's NPV at September 30, 1999
and the estimated effect

                                       10
<PAGE>
thereon of various  interest  rate changes,  as calculated by the OTS,  based on
quarterly information voluntarily provided to the OTS by the Bank.

<TABLE>
<CAPTION>

                     Net Portfolio Equity Value                     NPV as % of PV of Assets
                     --------------------------                   ----------------------------
   Change in
Interest Rates                    $ Change in
in Basis Points                   Market Value    % Change
 (Rate Shock)       Amount            (1)        From Base            NPV         Changes (3)
 ------------       ------        ------------   ------------      ----------     -----------
                                                                    Ratio(2)
                                (Dollars in thousands)
<S> <C>            <C>               <C>           <C>            <C>               <C>
      400              $ -               0             0%             0.00%             0 bp
      300            6,186            -690           -10%            10.49%           -97 bp
      200            6,499            -377            -5%            10.49%           -51 bp
      100            6,751            -125            -2%            11.29%           -16 bp
       0             6,876                                           11.46%
     (100)           6,866             -10             0%            11.42%            -4 bp
     (200)           6,959              83            +1%            11.53%            +7 bp
     (300)           7,239             363            +5%            11.91%           +45 bp
     (400)               -               0             0%             0.00%             0 bp

</TABLE>
- ----------------
(1)      Represents  the   increase/(decrease)  of  the  estimated  NPV  at  the
         indicated  change in interest  rates  compared  to the NPV  assuming no
         change in interest rates.
(2)      Calculated as the estimated NPV divided by the portfolio value of total
         assets  ("PV").  The Bank's PV is the estimated  present value of total
         assets.
(3)      Calculated  as the  increase/(decrease)  of the NPV ratio  assuming the
         indicated  change  in  interest  rates  over the  estimated  NPV  ratio
         assuming no change in interest rates.

         The  following  table  is  provided  by the  OTS  and is  based  on the
calculations  in the above table.  It sets forth the IRR capital  component that
will be deducted from capital in determining the level of risk-based capital. At
September  30,  1999,  the change in NPV as a percentage  of portfolio  value of
total assets is negative 1.29%,  which is less than negative 2%, indicating that
the Bank has a less than  "normal"  level of interest  rate risk.  As  mentioned
earlier, the Bank is exempt from any additional capital  requirements;  however,
had  the  Bank  been  subject  to the IRR  capital  component,  its IRR  capital
component at September 30, 1999, would be $0.

                                       11
<PAGE>

                                                            September 30,
                                                                1999
                                                                ----
RISK MEASURES: 200 BP RATE SHOCK:
Pre-Shock NPV Ratio: NPV as % of PV of Assets.........         11.46%
Exposure Measure: Post-Shock NPV Ratio................         10.94%
Sensitivity Measure: Change in NPV Ratio..............          51 bp

CALCULATION OF CAPITAL COMPONENT:
Change in NPV as % of PV of Assets....................         -1.29%
Interest Rate Risk Capital Component ($0) (1).........            $0.

- -------------------
(1)      No amounts are shown on the interest rate risk capital  component  line
         because the Bank is exempt from the IRR capital component.

         Certain assumptions  utilized by the OTS in assessing the interest rate
risk of savings  associations  were  employed in preparing  the previous  table.
These  assumptions  related to interest rates,  loan prepayment  rates,  deposit
decay rates,  and the market values of certain assets under the various interest
rate scenarios.  It was also assumed that delinquency rates will not change as a
result of changes in interest rates although there can be no assurance that this
will be the  case.  The  calculation  methodology  used  by the OTS has  certain
shortcomings  which include,  among others,  that not all OTS assumptions  apply
equally to all savings institutions and the repricing of both loans and deposits
is often  discretionary and under the control of the Bank's  customers.  Even if
interest rates change in the designated amounts,  there can be no assurance that
the Bank's assets and liabilities would perform as projected by the OTS.

         Based on the OTS analysis,  net interest income should decrease with an
instantaneous  100 basis point  increase in  interest  rates while net  interest
income should increase with instantaneous declines in interest rates. Generally,
during periods of increasing interest rates, the Bank's liabilities are expected
to reprice faster than its assets, causing a decline in the Bank's interest rate
spread.  This would  result  from an  increase  in the Bank's cost of funds that
would not be immediately  offset by an increase in its yield on earning  assets.
An increase in the cost of funds without an equivalent  increase in the yield on
earning assets would tend to reduce net interest income. The Bank's net interest
rate spread  decreased during fiscal year ended September 30, 1999 to 4.21% from
4.37%.

         In times of decreasing  interest rates,  fixed rate assets are expected
to increase in value and the lag in repricing of interest rate sensitive  assets
is expected to have a positive effect on the Bank's net interest income.

         Management  believes  that  strategies  employed to respond to changing
interest rate  environments can have a significant  impact upon the net value of
assets and extent of earnings  fluctuations.  Also,  management  believes that a
strong equity capital position and existence of the corporate authority to raise
additional capital are valuable tools to absorb interest rate risk.

Liquidity and Capital Requirements

         The Bank is required by OTS regulations to maintain,  for each calendar
month, a daily average  balance of cash and eligible  liquid  investments of not
less than 4%. This liquidity requirement may be changed from time to time by the
OTS to any amount  within the range of 4% to 10%. The Bank's  average  liquidity
ratio was 36.21%,  and 43.47% for the months ended  September 30, 1999 and 1998,
respectively.

                                       12
<PAGE>

         The Bank has  maintained a liquidity  portfolio in excess of regulatory
requirements.  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's  sources of liquidity  include  cash flows from  operations,
maturities  and  prepayments  of  investments  and  mortgage-backed  securities,
principal and interest payments and prepayments on loans,  deposit inflows,  and
borrowings  from the FHLB of New York.  During fiscal 1999 and 1998, the primary
sources of funds were cash flows from increases in deposits of $8.8 million, and
an  increase  of $2.0  million in  borrowings  from the FHLB of New York.  These
increases  were largely  offset by the purchase of  held-to-maturity  investment
securities  and  mortgage-backed  securities  of $3.6 million and an increase of
$8.4 million in loan balances (net of repayments).

         In the past,  the Bank has borrowed  funds from the FHLB of New York to
supplement its cash flows.  For the years ended September 30, 1999 and 1998, the
Bank  had  $2.0  million  and  $0  in  outstanding  borrowings  from  the  FHLB,
respectively.

         Liquidity  may be adversely  affected by unexpected  deposit  outflows,
excessive  interest rates paid by competitors  and similar  matters.  Management
monitors projected liquidity needs and determines the level desirable,  based in
part on the Bank's commitments to make loans and management's  assessment of the
Bank's ability to generate funds.

         The Bank is subject to federal  regulations that impose certain minimum
capital  requirements.  For a discussion on such capital levels,  see Note 13 to
Financial Statements.


                                       13
<PAGE>
Fontanella and Babitts
CERTIFIED PUBLIC ACCOUNTANTS                       534 Union Boulevard
                                                   Totowa Boro, New Jersey 07512
                                                   Tel: (973) 595-5300
                                                   Fax: (973) 595-5890





To the Board of Directors
Roebling Bank


                          INDEPENDENT AUDITOR'S REPORT
                          ----------------------------


We have audited the accompanying  statements of financial  condition of Roebling
Bank, as of September 30, 1999 and 1998,  and the related  statements of income,
comprehensive  income,  stockholders'  equity  and cash flows for the years 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 audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the 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 financial  statements  referred to above present fairly, in
all material respects, the financial position of Roebling Bank, at September 30,
1999 and 1998,  and the results of its  operations  and cash flows for the years
then ended in conformity with generally accepted accounting principles.



                                       /s/Fontanella and Babbits


October 29, 1999





                                       14

<PAGE>
                                  ROEBLING BANK
                        STATEMENTS OF FINANCIAL CONDITION
                        ---------------------------------
<TABLE>
<CAPTION>
                                                                                September 30,
                                                                           ------------------------
Assets                                                                        1999         1998
- ------                                                                     -----------  -----------
<S>                                                                      <C>          <C>
Cash and due from banks                                                    $ 2,835,868  $ 2,008,630
Interest bearing deposits                                                      737,339      314,341
                                                                           -----------  -----------

Total cash and cash equivalents                                              3,573,207    2,322,971

FHLB term deposits                                                             250,000    2,700,000
Certificates of deposit                                                        300,000       -
Securities available for sale                                                   24,475      126,750
Securities held to maturity; approximate fair
 value of $9,471,000 (1999) and $8,564,000 (1998)                            9,656,934    8,488,137
Mortgage-backed securities held to maturity,
 approximate fair value of $6,196,000 (1999) and
 $3,872,000(1998)                                                            6,293,910    3,843,896
Loans receivable, net                                                       35,745,242   27,302,451
Real estate owned                                                              210,549       -
Accrued interest receivable                                                    374,728      334,074
Federal Home Loan Bank of New York stock, at cost                              293,600      244,000
Premises and equipment                                                       1,086,670    1,145,522
Other assets                                                                    69,551      107,027
                                                                           -----------  -----------
                                                                           $57,878,866  $46,614,828
                                                                           ===========  ===========
Liabilities and stockholders' equity
- ------------------------------------

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

Deposits                                                                   $50,036,141  $41,229,316
Borrowed funds                                                               2,125,440      141,120
Advances from borrowers for taxes and
   insurance                                                                   419,986      386,515
Accrued interest payable                                                        49,317       45,966
Other liabilities                                                              304,918      173,691
                                                                           -----------  -----------

               Total liabilities                                            52,935,802   41,976,608
                                                                           -----------  -----------

Commitments and contingencies                                                   -            -

Stockholders' equity
- --------------------

Serial preferred stock, no par value,
 authorized 1,000,000 shares, no shares issued                                  -            -
Common stock; par value $.10; authorized
 4,000,000 shares; shares issued and
 outstanding 425,500;                                                           42,550       42,550
Additional paid-in-capital                                                   1,651,789    1,645,612
Unallocated employee stock ownership plan shares                              (125,440)    (141,120)
Retained earnings - substantially restricted                                 3,360,351    3,075,965
Accumulated other comprehensive income -
 unrealized gain on securities available for
 sale, net of tax                                                               13,814       15,213
                                                                           -----------  -----------
               Total stockholders' equity                                    4,943,064    4,638,220
                                                                           -----------  -----------
                                                                           $57,878,866  $46,614,828
                                                                           ===========  ===========
</TABLE>
See accompanying notes to financial statements.

                                       15
<PAGE>
                                  ROEBLING BANK
                              STATEMENTS OF INCOME
                              --------------------
<TABLE>
<CAPTION>
                                                                                Year Ended
                                                                                September 30,
                                                                           ------------------
                                                                              1999         1998
                                                                           -----------  -------
<S>                                                                       <C>          <C>
Interest income:
   Loans receivable                                                        $ 2,505,644  $ 2,232,599
   Securities available for sale                                                 2,572        6,720
   Securities held to maturity                                                 577,233      501,907
   Mortgage-backed securities held to maturity, net                            286,766      161,998
   Other interest earning assets                                               125,457       99,284
                                                                           -----------  -----------
          Total interest income                                              3,497,672    3,002,508
                                                                           -----------  -----------
Interest expense:
   Deposits                                                                  1,369,440    1,220,029
   Borrowed funds                                                               14,780       16,361
                                                                           -----------  -----------
          Total interest expense                                             1,384,220    1,236,390
                                                                           -----------  -----------
Net interest income                                                          2,113,452    1,766,118
Provision for loan losses                                                       21,000      (12,000)
                                                                           -----------  -----------
          Net interest income after
           provision for loan losses                                         2,092,452    1,778,118
                                                                           -----------  -----------
Non-interest income:
   Loan fees                                                                    61,539       59,038
   Account servicing and other                                                 244,058      163,636
   Gain on sale of loans                                                         7,457       16,354
                                                                           -----------  -----------
          Total non-interest income                                            313,054      239,028
                                                                           -----------  -----------
Non-interest expenses:
   Compensation and benefits                                                 1,030,665      828,573
   Occupancy and equipment                                                     167,778      156,628
   Service bureau and data processing                                          223,795      175,084
   Federal Insurance premiums                                                   24,585       21,195
   Loss on sale of foreclosed real estate                                       -            10,743
   Other                                                                       482,745      424,504
                                                                           -----------  -----------
          Total non-interest expenses                                        1,929,568    1,616,727
                                                                           -----------  -----------
Income before income taxes                                                     475,938      400,419
Income taxes                                                                   191,552      137,287
                                                                           -----------  -----------
          Net income                                                       $   284,386  $   263,132
                                                                           ===========  ===========
Basic and fully diluted earnings per share                                     .69          .64
                                                                               ===          ===
</TABLE>

See accompanying notes to financial statements.

                                       16
<PAGE>
                                  ROEBLING BANK
                       STATEMENTS OF COMPREHENSIVE INCOME
                       ----------------------------------


                                                            Year Ended
                                                           September 30,
                                                      --------------------------
                                                         1999         1998
                                                      -----------  -------------

Net income                                                284,386      263,132

Other comprehensive income, net of income taxes:
   Unrealized holding gains (losses) on
     securities available for sale, net of income
     taxes (benefit) of $(219) and $2,549,
      respectively                                    $    (1,399) $     4,950
                                                      -----------  -----------
Comprehensive income                                  $   282,987  $  $268,082
                                                      ===========  ===========

See accompanying notes to financial statements.

                                       17
<PAGE>
                                  ROEBLING BANK
                       STATEMENTS OF STOCKHOLDERS' EQUITY
                       ----------------------------------
<TABLE>
<CAPTION>
                                                                                       Accumulated
                                                     Additional Unallocated               Other
                                            Common    paid-in     ESOP       Retained  Comprehensive
                                             stock     capital    shares     earnings     Income    Total
                                           --------- ---------- ----------- ---------- ---------- -------
<S>                                       <C>       <C>        <C>        <C>         <C>        <C>
Balance - September 30, 1997               $  -      $   -      $    -      $2,812,833 $   10,263 $2,823,096

Net income                                    -          -           -         263,132      -        263,132

Common stock issued                           42,550  1,745,612      -          -           -      1,788,162

Capitalization of mutual
 holding company                               -       (100,000)     -          -           -       (100,000)

Common stock acquired
 by ESOP                                       -         -         (156,800)    -           -       (156,800)

Amortization of ESOP shares                    -         -           15,680     -           -         15,680

Change in unrealized gain
 on securities available
 for sale, net of tax                          -         -           -          -           4,950      4,950
                                           --------- ---------- ---------- ----------- ---------- ----------

Balance - September 30, 1998                  42,550  1,645,612   (141,120)  3,075,965     15,213  4,638,220

Net income                                     -         -           -         284,386      -        284,386

Amortization of ESOP shares                    -          6,177     15,680      -           -         21,857

Change in unrealized gain
 on securities available
 for sale, net of tax                          -         -           -          -          (1,399)    (1,399)
                                           --------- ---------- ---------- ----------- ---------- ----------

Balance - September 30, 1999               $  42,550 $1,651,789 $ (125,440)$ 3,360,351 $   13,814 $4,943,064
                                           ========= ========== ========== =========== ========== ==========
</TABLE>

See accompanying notes to financial statements.

                                       18
<PAGE>


                                 ROEBLING BANK
                            STATEMENTS OF CASH FLOWS
                            ------------------------
<TABLE>
<CAPTION>
                                                                                   Year Ended
                                                                                  September 30,
                                                                             ------------------
                                                                                1999         1998
                                                                             -----------  -------
<S>                                                                         <C>          <C>
Cash flows from operating activities:
   Net income                                                                $   284,386  $   263,132
   Adjustments to reconcile net income
    to net cash provided by operating activities:
      Depreciation                                                                70,640       72,775
      Amortization of premiums (discounts) on
       investment securities held to maturity                                     16,750         (189)
      Amortization of deferred loan fees                                         (82,736)     (70,480)
      Amortization of premiums on mortgage-backed
       securities                                                                 42,590       21,334
      Provision for loan losses                                                   21,000      (12,000)
        Provision for losses on real estate owned                                 16,021       -
      Loss on foreclosed property                                                  -           10,743
      Gain on sale of loans                                                       (7,457)     (16,354)
      Decrease in other assets                                                    37,476      181,159
      Increase in accrued interest receivable                                    (40,654)     (79,148)
      Increase in accrued interest payable                                         3,351        6,988
      Increase in other liabilities                                              132,103           99
      Allocation of ESOP shares                                                   21,857       15,680
                                                                             -----------  -----------
      Net cash provided by operations                                            515,327      393,739
                                                                             -----------  -----------
Cash flows from investing activities:
   Net decrease (increase) in FHLB term deposits                               2,450,000     (200,000)
   Purchase of certificates of deposit                                          (300,000)      -
   Proceeds from call of securities available
    for sale                                                                     100,000       -
   Purchase of securities held to maturity                                    (6,770,547)  (6,410,808)
   Proceeds from maturities of securities
    held to maturity                                                           5,585,000    3,840,000
   Purchase of mortgage-backed securities
   held to maturity                                                           (4,911,299)  (3,012,741)
   Proceeds from principal repayments of
    mortgage-backed securities held to maturity                                2,418,695      723,420
   Loan originations, net of principal repayments                            (10,581,673)  (3,586,762)
   Proceeds from sale of loans                                                 1,981,505    3,050,126
   Proceeds from sale of real estate owned                                        -            60,000
   Purchase of Federal Home Loan Bank Stock                                      (49,600)      (2,300)
   Purchase of premises and equipment                                            (18,788)    (703,561)
   Proceeds from sale of premises and equipment                                    7,000       -
                                                                             -----------  ------
          Net cash used in investing activities                              (10,089,707)  (6,242,626)
                                                                             -----------  -----------
</TABLE>


See accompanying notes to financial statements.

                                       19
<PAGE>
                                  ROEBLING BANK
                        STATEMENTS OF CASH FLOWS (Cont'd)
                        ---------------------------------
<TABLE>
<CAPTION>

                                                                                     Year Ended
                                                                                    September 30,
                                                                               ------------------
                                                                                  1999         1998
                                                                               -----------  -------
<S>                                                                             <C>          <C>
Cash flows from financing activities:
   Net increase in deposits                                                      8,806,825    7,246,715
   Proceeds from borrowed money                                                  2,000,000      156,800
   Repayment of borrowed money                                                     (15,680)     (15,680)
   Increase (decrease) in advance payments by
    borrowers for taxes and insurance                                               33,471      (33,374)
   (Decrease) in stock subscriptions payable                                        -        (3,278,191)
   Net proceeds from stock offering                                                 -         1,688,162
   Purchase of shares by ESOP                                                       -          (156,800)
                                                                               -----------  -----------
          Net cash provided by financing activities                             10,824,616    5,607,632
                                                                               -----------  -----------
Net increase (decrease) in cash and cash equivalents                             1,250,236     (241,255)

Cash and cash equivalents - beginning                                            2,322,971    2,564,226
                                                                               -----------  -----------
Cash and cash equivalents - ending                                             $ 3,573,207  $ 2,322,971
                                                                               ===========  ===========

Supplemental Disclosures of Cash Flow Information
- -------------------------------------------------

Cash paid for:
   Interest on deposits and advances                                           $ 1,380,869  $ 1,236,390
                                                                               ===========  ===========
   Income taxes                                                                $   119,000  $    32,837
                                                                               ===========  ===========
Supplemental Schedule of Noncash Investing Activities
- -----------------------------------------------------

Transfers from loans receivable to real estate owned                           $   226,570  $    70,743
                                                                               ===========  ===========
Change in unrealized gain on securities
 available for sale, net of tax                                                $    (1,399) $     4,950
                                                                               ===========  ===========
</TABLE>

See accompanying notes to financial statements.

                                       20

<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


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

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  amount of assets and  liabilities  as of the date of the  statement of
financial  condition and revenues and expenses for the period then ended. Actual
results could differ significantly from those estimates. Material estimates that
are particularly  susceptible to significant  changes in the near term relate to
the determination of the allowance for loan losses,  the valuation of foreclosed
real  estate  and  the   assessment  of   prepayment   risks   associated   with
mortgage-backed  securities.  Management  believes  that the  allowance for loan
losses  is  adequate,   foreclosed  real  estate  is  appropriately  valued  and
prepayment  risks  associated  with  mortgage-backed   securities  are  properly
recognized.  While management uses available  information to recognize losses on
loans and  foreclosed  real estate,  future  additions to the allowance for loan
losses or further writedowns of foreclosed real estate may be necessary based on
changes  in  economic  conditions  in  the  Bank's  market  area.  Additionally,
assessments of prepayment risks related to mortgage-backed  securities are based
upon current market conditions, which are subject to frequent change.

In  addition,  various  regulatory  agencies,  as  an  integral  part  of  their
examination  process,  periodically  review the Bank's allowance for loan losses
and  foreclosed  real  estate.  Such  agencies may require the Bank to recognize
additions  to  the  allowance  for  loan  losses  or  additional  writedowns  on
foreclosed real estate based on their judgements about information  available to
them at the time of their examination.

Concentration of Risk
- ---------------------

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

The Bank's loan portfolio is  predominantly  made up of 1 to 4 family unit first
mortgage loans in Burlington County.  These loans are typically secured by first
lien positions on the respective  real estate  properties and are subject to the
Bank's  loan  underwriting  policies.  In  general,  the Bank's  loan  portfolio
performance is dependent upon the local economic conditions.

Interest-Rate Risk
- ------------------

The Bank is principally  engaged in the business of attracting deposits from the
general  public and using these  deposits  to make loans  secured by real estate
and, to a lesser  extent,  consumer  loans and to purchase  mortgage-backed  and
investment  securities.  The potential for interest-rate risk exists as a result
of the shorter duration of the Bank's interest-sensitive liabilities compared to
the generally longer duration of interest-sensitive assets.

                                       21
<PAGE>

                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


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

Interest-Rate Risk (Cont'd)
- ------------------

In a rising  interest rate  environment,  liabilities  will reprice  faster than
assets,  thereby  reducing the market value of long-term assets and net interest
income. For this reason, management regularly monitors the maturity structure of
the Bank's assets and liabilities in order to measure its level of interest-rate
risk and to plan for future volatility.

Cash Equivalents
- ----------------

Cash  equivalents  include  cash and amounts due from  depository  institutions,
interest-bearing  accounts  and  federal  funds  sold.  For the  purpose  of the
statements of cash flows,  the Bank considers all highly liquid debt instruments
with original maturities of three months or less to be cash equivalents.

Investments and Mortgage-backed Securities
- ------------------------------------------

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

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

Loans Receivable
- ----------------

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

Loan fees and certain direct loan  origination  costs are deferred,  and the net
fee or cost is recognized as an adjustment to interest income using the interest
method  over  the  contractual  life  of  the  loans,   adjusted  for  estimated
prepayments based on the Bank's historical prepayment experience.

                                       22
<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


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

The allowance for loan losses is increased by charges to income 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 loan loss  experience,
known and inherent risks in the portfolio,  adverse  situations  that may affect
the  borrower's  ability  to  repay,  the  estimated  value  of  any  underlying
collateral, and current economic conditions.

Uncollectible  interest on loans that are contractually past due is charged off,
or an allowance is established based on management's  periodic  evaluation.  The
allowance is  established  by a charge to interest  income equal to all interest
previously  accrued,  and income is  subsequently  recognized only to the extent
that cash payments are received until, in management's judgement, the borrower's
ability to make periodic interest and principal  payments is  reestablished,  in
which case the loan is returned to accrual status.

Premises and Equipment
- ----------------------

Land is  carried  at cost.  Premises  and  equipment  are  carried  at cost less
accumulated depreciation and amortization. Significant renovations and additions
are capitalized.  When assets are retired or otherwise disposed of, the cost and
related accumulated depreciation are removed from the accounts and any resulting
gain or loss is reflected in income for the period.  The cost of maintenance and
repairs is charged to expense as incurred.  The Bank computes  depreciation on a
straight-line basis over the estimated useful lives of the assets.

Real Estate Owned
- -----------------

Real estate  properties  acquired  through,  or in lieu of, loan foreclosure are
initially  recorded  at  the  lower  of  cost  or  fair  value  at the  date  of
foreclosure.  Costs  relating to  development  and  improvement  of property are
capitalized,  whereas  costs  relating to the holding of property are  expensed.
Subsequent 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 fair value less estimated  selling cost.  Gains and losses
from  sale of  these  properties  are  recognized  as they  occur.  Income  from
operating properties is recorded in operations as earned.

Income Taxes
- ------------

Federal income taxes and state taxes have been provided on the basis of reported
income.  Deferred  income  taxes are  provided  for certain  items in income and
expenses which enter into the  determination  of income for financial  reporting
purposes in different periods than for income tax purposes.

                                       23

<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


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

Fair Values of Financial Instruments
- ------------------------------------

The following  methods and assumptions  were used by the Bank in estimating fair
values of financial instruments as disclosed herein:

      Cash and Short-Term Instruments
      -------------------------------

      The carrying amounts of cash and short-term instruments  approximate their
fair value.

      Available-for-Sale and Held-to-Maturity Securities
      --------------------------------------------------

      Fair values for securities,  excluding  restricted equity securities,  are
      based on quoted market prices.  The carrying  values of restricted  equity
      securities approximate fair values.

      Loans Receivable
      ----------------

      For  variable-rate  loans that reprice  frequently and have no significant
      change in credit  risk,  fair  values are based on carrying  values.  Fair
      values for certain  mortgage  loans and other  consumer loans are based on
      quoted  market  prices  of  similar   loans  sold  in   conjunction   with
      securitization   transactions,    adjusted   for   differences   in   loan
      characteristics.  Fair values for  commercial  real estate and  commercial
      loans are estimated using  discounted  cash flow analyses,  using interest
      rates currently being offered for loans with similar terms to borrowers of
      similar credit quality. Fair values for impaired loans are estimated using
      discounted  cash flows  analyses or underlying  collateral  values,  where
      applicable.

      Deposit Liabilities
      -------------------

      The fair values disclosed for demand deposits are, by definition, equal to
      the amount payable on demand at the reporting  date. The carrying  amounts
      of  variable-rate,  fixed-term  money-market  accounts and certificates of
      deposit (CDS)  approximate  their fair values at the reporting  date. Fair
      values for  fixed-rate  CDS are  estimated  using a  discounted  cash flow
      calculation  that  applies  interest  rates  currently  being  offered  on
      certificates to a schedule of aggregated  expected  monthly  maturities on
      time deposits.

      Short-Term Borrowings
      ---------------------

      The carrying  amounts of federal  funds  purchased,  and other  short-term
      borrowings  maturing within 90 days  approximate  their fair values.  Fair
      values of other short-term  borrowings are estimated using discounted cash
      flow analyses based on the Bank's current incremental  borrowing rates for
      similar types of borrowing arrangements.

                                       24
<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


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

Fair Values of Financial Instruments (Cont'd)
- ------------------------------------

      Long-Term Debt
      --------------

      The  fair  values  of  the  Bank's  long-term  debt  are  estimated  using
      discounted  cash flow  analysis  based on the Bank's  current  incremental
      borrowing rates for similar types of borrowing arrangements.

      Accrued Interest Receivable
      ---------------------------

      The carrying amounts of accrued interest approximate their fair values.

      Off-Balance-Sheet Instruments
      -----------------------------

      In  the   ordinary   course  of  business   the  Bank  has  entered   into
      off-balance-sheet  financial  instruments  consisting  of  commitments  to
      extend credit.  Such financial  instruments  are recorded in the financial
      statements when they are funded or related fees are incurred or received.

Earnings Per Share
- ------------------

Earnings per share are  computed by dividing net income by the weighted  average
number of common shares outstanding  during the period.  Such shares amounted to
412,172  and  409,824  for  the  years  ended   September  30,  1999  and  1998,
respectively.  Shares  outstanding  do not include  shares of Bank Common  Stock
purchased  and held by the Bank's  employee  stock  ownership  plan ("ESOP") and
unallocated  in accordance  with SOP 93-6  "Employers'  Accounting  for Employee
Stock  Ownership  Plans."  Diluted  earnings per share did not differ from basic
earnings per share because the outstanding  options'  exercise price was greater
than the average market price of the common shares during the period.

Reporting Comprehensive Income
- ------------------------------

The Bank adopted SFAS No. 130, "Reporting Comprehensive Income" as of October 1,
1998.  This statement  requires  disclosure of, as a component of  comprehensive
income,  amounts from transactions and other events which are currently excluded
from the statement of income and are recorded directly to stockholder's  equity.
This  statement  addresses  disclosure  requirements  only and therefore did not
impact the Bank's financial condition or results of operations.

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

Certain amounts, for the year ended September 30, 1998 have been reclassified to
conform to the current year's presentation.

                                       25
<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------



2.  INVESTMENT SECURITIES
- --  ---------------------

Securities Available For Sale
<TABLE>
<CAPTION>
                                                                       September 30, 1999
                                                        ------------------------------------------------
                                                                        Gross Unrealized
                                                         Amortized   ----------------------   Carrying
                                                           Cost        Gains       Losses       Value
                                                        -----------  ----------  ----        -----------
<S>                                                    <C>          <C>         <C>         <C>
Federal National Mortgage
 Association Stock                                      $     2,888  $   21,587  $   -       $    24,475
                                                        ===========  ==========  ==========  ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                       September 30, 1998
                                                        ------------------------------------------------
                                                                        Gross Unrealized
                                                         Amortized   ----------------------   Carrying
                                                           Cost        Gains       Losses       Value
                                                        -----------  ----------  ----        -----------
<S>                                                    <C>          <C>         <C>         <C>
Federal Home Loan Mortgage
 Corporation Stock                                      $   100,000  $      500  $    -      $   100,500
Federal National Mortgage
 Association Stock                                            2,888      23,362       -           26,250
                                                        -----------  ----------  ----------  -----------
                                                        $   102,888  $   23,862  $    -      $   126,750
                                                        ===========  ==========  ==========  ===========
</TABLE>


Securities Held to Maturity
<TABLE>
<CAPTION>
                                                                       September 30, 1999
                                                        -----------------------------------------------
                                                                        Gross Unrealized
                                                         Carrying    ----------------------  Estimated
                                                           Value       Gains       Losses    Fair Value
                                                       -----------  ----------  ----        -----------
<S>                                                    <C>          <C>         <C>         <C>
U.S. Government
 (including agencies):
  Due in one year or less                               $   242,358  $    1,835  $   -       $   244,193
  Due after one year through
   five years                                             4,301,916       -          77,316    4,224,600
  Due after five years                                    2,237,586       5,856      84,161    2,159,281
Corporate Debt Instruments
  Due after one year through
   five years                                             2,875,074         136      31,815    2,843,395
                                                        -----------  ----------  ----------  -----------
                                                        $ 9,656,934  $    7,827  $  193,292  $ 9,471,469
                                                        ===========  ==========  ==========  ===========
</TABLE>

                                       26

<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------

2.  INVESTMENT SECURITIES (Cont'd)
- -------------------------
<TABLE>
<CAPTION>
                                                                       September 30, 1998
                                                        ------------------------------------------------
                                                                        Gross Unrealized
                                                         Carrying    ----------------------   Estimated
                                                           Value       Gains       Losses    Fair Value
                                                        -----------  ----------  -----       -----------
<S>                                                    <C>          <C>         <C>         <C>
U.S. Government
 (including agencies):
  Due in one year or less                               $   848,829  $    2,456  $    -      $   851,285
  Due after one year through
   five years                                             6,394,906      55,613       -        6,450,519
Corporate Debt Instruments
  Due after one year through
   five years                                             1,244,402      18,255         458    1,262,199
                                                        -----------  ----------  ----------  -----------
                                                        $ 8,488,137  $   76,324  $      458  $ 8,564,003
                                                        ===========  ==========  ==========  ===========
</TABLE>

Securities  with a carrying  value of $242,000 and $244,000 as of September  30,
1999 and 1998, respectively are pledged as security for deposits of governmental
entities under the provisions of the  Governmental  Unit Deposit  Protection Act
(GUDPA).  Securities  with a carrying  value of  $550,000  and  $499,000,  as of
September  30, 1999 and 1998,  are pledged as security for  borrowings  from the
Federal Reserve Bank.

There were no sales of securities  during the years ended September 30, 1999 and
1998.

 3.  MORTGAGE-BACKED SECURITIES, HELD TO MATURITY
 --  --------------------------------------------
<TABLE>
<CAPTION>
                                               September 30, 1999
                                   -------------------------------------------------
                                                  Gross Unrealized
                                    Carrying      ----------------      Estimated
                                     Value        Gains        Losses   Fair Value
                                   ----------   ----------   ----------   ----------
<S>                               <C>          <C>          <C>          <C>
CMO                                $2,232,305   $    1,776   $   41,075   $2,193,006
GNMA                                1,628,910          154       30,896    1,598,168
FHLMC                               1,284,436          701       13,848    1,271,289
FNMA                                1,148,259        1,507       15,853    1,133,913
                                   ----------   ----------   ----------   ----------
                                   $6,293,910   $    4,138   $  101,672   $6,196,376
                                   ==========   ==========   ==========   ==========
</TABLE>
<TABLE>
<CAPTION>
                                                September 30, 1998
                                  ---------------------------------------------------
                                                  Gross Unrealized
                                    Carrying      ----------------        Estimated
                                     Value        Gains        Losses     Fair Value
                                     -----        -----        ------     ----------
<S>                               <C>          <C>          <C>          <C>
CMO                                $1,809,627   $   21,123   $      250   $1,830,500
GNMA                                  590,057        2,732         --        592,789
FHLMC                                 831,698        3,766        1,308      834,156
FNMA                                  612,514        2,126         --        614,640
                                   ----------   ----------   ----------   ----------
                                   $3,843,896   $   29,747   $    1,558   $3,872,085
                                   ==========   ==========   ==========   ==========
</TABLE>

There  were no  sales of  mortgage-backed  securities  during  the  years  ended
September 30, 1999 and 1998.

                                       27
<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


 4.  ACCRUED INTEREST RECEIVABLE
 --  ---------------------------

                                                September 30,
                                           -----------------------
                                              1999          1998
                                           -----------  ----------

      Loans receivable                     $   196,772  $   186,216
      Mortgage backed securities                38,260       23,263
      Investments                              139,696      124,595
                                           -----------  -----------
                                             $ 374,728     $334,074
                                           ===========    =========

 5.  LOANS RECEIVABLE, NET
 --  ---------------------
                                                      September 30,
                                                 -------------------------
                                                     1999         1998
                                                 -----------  ------------
First mortgage loans:
    Secured by one to four
     family residences                           $17,080,654  $14,500,225
    Construction                                     454,100    1,191,962
    Commercial                                     4,623,675    3,101,823
                                                 -----------  -----------
                                                  22,158,429   18,794,010
Consumer and other loans:
    Automobile                                       238,372      172,157
    Secured by deposits                               92,947      119,473
    Home equity                                    5,766,425    4,198,526
    Second mortgage                                7,468,121    4,256,998
    Student                                           23,609       10,625
    Unsecured                                        278,376      262,256
      Mobile home                                    112,536       40,000
                                                 -----------  -----------
                                                  13,980,386    9,060,035
            Total loans                           36,138,815   27,854,045
                                                 -----------  -----------
Less:
    Loans in process                                 251,098      259,354
    Net deferred loan origination (costs) fees       (32,922)      13,100
      Allowance for loan losses                      175,397      279,140
                                                 -----------  -----------
                                                     393,573      551,594
                                                 -----------  -----------
                                                 $35,745,242  $27,302,451
                                                 ===========  ===========

See Note 9 regarding loans pledged to secure borrowings.

                                       28
<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------

 5.  LOANS RECEIVABLE, NET (Cont'd)
- --------------------------

At September 30, 1999 and 1998,  non-accrual  loans for which  interest had been
discontinued  totalled  approximately   $385,000  and  $427,000,   respectively.
Interest income actually recognized is summarized as follows:

                                                 Year Ending
                                                 September 30,
                                           ------------------------
                                                1999         1998
                                           -----------  -----------

Interest income if performing in
 accordance with original terms            $    59,039  $    56,594
Interest income actually recorded               27,727       11,804
                                           -----------  -----------

Interest income lost                       $    31,312  $    44,790
                                           ===========  ===========


Activity in the allowance for loans losses is summarized as follows:

                                                 Year Ending
                                                September 30,
                                          --------------------------
                                             1999         1998
                                          -----------  -------------

Balance - beginning                       $   279,140  $   290,743
Provision charged to income                    21,000      (12,000)
Charge offs                                  (124,743)     (59,123)
Recoveries                                     -            59,520
                                          -----------  -----------

Balance - ending                          $   175,397  $   279,140
                                          ===========  ===========

The activity with respect to loans to directors, officers and associates of such
persons is as follows:

                                                Year Ending
                                               September 30,
                                          ------------------------
                                              1999         1998
                                          -----------  -----------

Balance - beginning                       $   240,544  $   174,741
Loans originated                                4,150      166,518
Collection of principal                       (21,293)    (100,715)
                                          -----------  -----------

Balance - ending                          $   223,401  $   240,544
                                          ===========  ===========

All loans are collateralized by deposits and/or real estate.

                                       29
<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


 6. PREMISES AND EQUIPMENT
 -------------------------

                                                      September 30,
                                                 --------------------------
                                                     1999         1998
                                                 -----------  -------------

Land     $   379,435  $   386,435
Buildings and improvements                           856,389      847,757
Furniture, fixtures and equipment                    247,508      401,115
                                                 -----------  -----------
                                                   1,483,332    1,635,307
Less accumulated depreciation                        396,662      489,785
                                                 -----------  -----------
                                                 $ 1,086,670  $ 1,145,522
                                                 ===========  ===========

Useful lives used in the calculation of depreciation are as follows:

      Buildings                         25 to 50 years
      Paving and other building
       related additions                 7 to 10 years
      Furniture and equipment            5 to  7 years

 7.  LOAN SERVICING
 --  --------------

Mortgage  loans  serviced  for  others  are  not  included  in the  accompanying
statements of financial condition.  The unpaid principal balances of these loans
are summarized as follows:

                                                      September 30,
                                                 ------------------------
                                                    1999         1998
                                                 -----------  -----------

      Mortgage loan portfolios serviced for:
        FNMA                                     $17,293,000  $18,129,000
                                                 ===========  ===========

Custodial  escrow  balances  maintained  in connection  with the foregoing  loan
servicing totalled  approximately  $241,000 and $247,000,  at September 30, 1999
and 1998, respectively.

                                       30


<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


 8.  DEPOSITS
 --  --------

Deposits consist of the following major classifications:
<TABLE>
<CAPTION>
                                                             September 30,
                                         ------------------------------------------------------
                                                    1999                      1998
                                         -------------------------  ---------------------------
                                           Weighted                 Weighted
                                           Average                    Average
                                            Yield         Amount       Yield         Amount
                                            -----         ------       -----         ------
<S>                                         <C>       <C>              <C>       <C>
Non-interest
 bearing deposits                             -        $ 6,844,089       -        $ 4,468,850
NOW accounts                                 1.15        7,558,924      1.60        7,413,868
Super NOW and
 money market accounts                       2.15        4,919,430      2.60        2,388,560
Passbook and club accounts                   2.50       12,975,756      2.50       10,215,354
Certificates of deposits                     4.64       17,737,942      5.08       16,742,684
                                                       -----------                -----------

Total deposits                               2.67      $50,036,141      3.12      $41,229,316
                                                       ===========                ===========
</TABLE>

The aggregate amount of deposits,  with a balance of $100,000 or more,  totalled
approximately  $2,401,000  and  $1,758,000  at  September  30,  1999,  and 1998,
respectively.

Scheduled maturities of certificates of deposit are as follows:

                                                       September 30,
                                                     -----------------
                                                       1999       1998
                                                     ---------  ------
                                                        (In Thousands)

      Less than 1 year                               $  14,332  $  11,882
      1 year to 3 years                                  2,862      4,317
      Over 3 years                                         544        544
                                                     ---------  ---------
                                                     $  17,738  $  16,743
                                                     =========  =========

Interest expense on deposits is summarized as follows:

                                                        Year Ending
                                                        September 30,
                                                  ------------------------
                                                     1999         1998
                                                  -----------  -----------

NOW accounts                                      $   108,167  $    96,676
Super NOW and MMDA                                    135,008      114,152
Passbook and club accounts                            291,443      213,679
Certificates of deposit                               834,822      795,522
                                                  -----------  -----------

        Total                                     $ 1,369,440  $ 1,220,029
                                                  ===========  ===========

                                       31
<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


 9.  BORROWED FUNDS
 --  --------------

Borrowings consist of the following:

                                             September 30,
                                         ---------------------    Interest
                                            1999        1998        Rate
                                            ----        ----        ----

Advance from the Federal
 Home Loan Bank of New York
   maturing on October 1, 1999           $2,000,000  $   -          5.60%

ESOP debt requiring quarterly
 principal payments of $3,920,
 plus interest, maturing during 2007        125,440    141,120   prime +.375%
                                         ----------  ---------

                                         $2,125,440  $ 141,120
                                         ==========  =========

At September 30, 1999 and 1998, the FHLB advances were secured by pledges of the
Bank's  investment  in the  capital  stock of the FHLB  totalling  $293,600  and
$244,000  and  loans   receivable  with  a  carrying  value  of  $4,177,000  and
$2,414,000, respectively.

The ESOP debt is secured by shares of the Bank's common stock.

10.  INCOME TAXES
- ---  ------------

The Bank qualifies as a savings institution under the provisions of the Internal
Revenue Code and was therefore, prior to September 30, 1996, permitted to deduct
from  taxable  income an  allowance  for bad debts  based upon eight  percent of
taxable  income  before  such  deduction,  less  certain  adjustments.  Retained
earnings at September 30, 1999, include approximately $306,000 of such bad debt,
which, in accordance with FASB Statement No. 109, "Accounting for Income Taxes,"
is  considered a permanent  difference  between the book and income tax basis of
loans  receivable,  and for which income taxes have not been  provided.  If such
amount  is  used  for  purposes  other  than  for  bad  debt  losses,  including
distributions  in  liquidation,  it will be  subject  to income  tax at the then
current rate.




                                       32
<PAGE>



                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS


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

The components of income taxes are summarized as follows:

                                                  Year Ended
                                                 September 30,
                                               ------------------
                                                 1999      1998
                                               --------  --------
   Current tax expense:
      Federal income                           $128,276  $ 60,789
      State income                                5,966     6,194
                                               --------  --------

                                                134,242    66,983

   Deferred tax expense:
      Federal income                             52,531    64,386
      State income                                4,779     5,918
                                               --------  --------

                                                 57,310    70,304

                                               $191,552  $137,287
                                               ========  ========

The provision for federal income taxes differs from that computed at the federal
statutory rates of 34% as follows:
                                                   Year Ended
                                                  September 30,
                                               ------------------
                                                 1999      1997
                                               --------  --------

Tax at statutory rates                         $161,819  $136,142

Increase in tax resulting from:
  State taxes, net of federal tax effect          7,092     7,994
  Other items                                    22,641    (6,849)
                                               --------  --------

                                               $191,552  $137,287
                                               ========  ========

Effective rate                                       40%       34%
                                               ========  ========


                                       33


<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


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

The  following  temporary  differences  gave rise to  deferred  tax  assets  and
liabilities:
                                            September 30,
                                         ------------------

                                           1999      1998
                                         --------  --------
Deferred tax assets:
  Allowance for loan losses              $ 53,607  $ 89,334
  Deferred loan origination fees, net      16,458     2,376
  Depreciation                              9,717     2,259
                                         --------  --------

     Total deferred tax assets             79,782    93,969
                                         --------  --------

Deferred tax liabilities:
  Appreciation of securities available
   for sale                                 8,430     8,649
  Accrual to cash adjustment              128,154    81,558
  Discounts on investments                  2,142     5,615
                                         --------  --------

     Total deferred tax liabilities       138,726    95,822
                                         --------  --------

  Net deferred tax (liability)
    included in other liabilities        $(58,944) $ (1,853)
                                         ========  ========

11.  COMMITMENTS AND CONTINGENCIES
- ---  -----------------------------

Loan Commitments
- ----------------

The Bank is a party to financial instruments with  off-balance-sheet risk in the
normal  course of business to meet the  financing  need of its  customers and to
reduce its own  exposure to  fluctuations  in interest  rates.  These  financial
instruments include commitments to extend credit.  Those instruments  involve,to
varying  degrees,  elements  of credit and  interest-rate  risk in excess of the
amount  recognized  in the  statements of financial  condition.  The contract or
notional  amounts  of  those  instruments  reflect  the  extent  of  the  Bank's
involvement in particular classes of financial instruments.

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

Unless noted otherwise,  the Bank does not require  collateral or other security
to support financial instruments with credit risk.

                                       34

<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


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

Loan Commitments (Cont'd)
- ----------------

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require  payment of a fee. Since many of the  commitments are expected to expire
without  being  drawn  upon,  the total  commitment  amounts do not  necessarily
represent future cash requirements. The Bank has approved equity lines of credit
unused but  accessible to borrowers  totalling  $3,677,000  and  $3,459,000,  at
September 30, 1999 and 1998,  respectively.  The Bank's experience has been that
approximately 60 percent of loan commitments are drawn upon by customers.

At September 30, 1999 the Bank had outstanding commitments to originate mortgage
loans as follows:


Commercial construction         Prime + 1.0%                        $  750,000

Commercial mortgages            Adjustable rate loans
                                with rates from 8.25%
                                to Prime + 1.0%                      2,276,500

Commercial lines of credit      Prime + 1.5%                            20,000

First mortgages                 Fixed rate loans with
                                rates from 7.875% to 8.00%             253,000

Home equity credit line         Prime - .50%                            60,000

Home equity fixed               7.00%                                   21,000

Other                           8.75%                                   16,000
                                                                    ----------

                                                                    $3,396,500
                                                                    ==========

Commitments are for 30 days for variable rate mortgages,  25 days for fixed rate
mortgages and 60 days for construction loans and commercial mortgages. There are
no commitments to sell any of the loans which have already been originated.

12.  REGULATORY CAPITAL
- ---  ------------------

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking agencies.  Failure to meet minimum capital  requirements can
initiate certain mandatory and,  possible  additional  discretionary-actions  by
regulators  that,  if  undertaken,  could have a direct  material  effect on the
Bank's  financial   statements.   Under  capital  adequacy  guidelines  and  the
regulatory framework for prompt corrective action, the Bank must meet specific

                                       35
<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


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

capital  guidelines  that involve  quantitative  measures of the Bank's  assets,
liabilities, and certain off-balance sheet items, as calculated under regulatory
accounting  practices.  The Bank's capital amounts and  classification  are also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings and other factors.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require  the Bank to  maintain  minimum  amounts  and  ratios  (set forth in the
following table) of tangible and core capital (as defined in the regulations) to
total  assets and of total  capital  (as  defined) to  risk-weighted  assets (as
defined). Management believes, as of September 30, 1999, that the Bank meets all
capital adequacy requirements to which it is subject.

As of  August  1999,  the most  recent  notification  from the  Office of Thrift
Supervision  (OTS)  categorized  the  Bank  as  "well   capitalized"  under  the
regulatory  framework for prompt  corrective  action. To be categorized as "well
capitalized,"  the Bank  must  maintain  minimum  total  risk-based,  core,  and
tangible ratios, as set forth in the accompanying table. There are no conditions
or events since that  notification  that  management  believes  have changed the
institution's category.

The Bank's actual  capital  amounts and ratios are also  presented in the table.
There is no deduction from capital for interest-rate risk.

<TABLE>
<CAPTION>

                                                                              To be Well-
                                                                            Capitalized Under
                                                            For Capital     Prompt Corrective
                                           Actual        Adequacy Purposes  Action Provisions
                                       ---------------   -----------------  -----------------
                                       Amount    Ratio    Amount    Ratio    Amount    Ratio
                                       ------    -----    ------    -----    ------    -----
<S>                                  <C>        <C>     <C>         <C>    <C>        <C>
As of September 30, 1999:
  Risk-based capital                  $ 5,104    14.91%  $  2,738    8.00%  $  3,422   10.00%
  Core capital                          4,926     8.47%     2,327    4.00%     3,490    6.00%
  Tangible capital                      4,926     8.47%       873    1.50%     2,909    5.00%


As of September 30, 1998:
  Risk-based capital                  $ 4,822    17.50%  $  2,204    8.00%  $  2,754   10.00%
  Core capital                          4,623     9.89%     1,868    4.00%     2,802    6.00%
  Tangible capital                      4,623     9.89%       701    1.50%     2,335    5.00%
</TABLE>


                                       36

<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


13.  BENEFIT PLANS
- ---  -------------

Deferred Compensation Plan
- --------------------------

On October 1, 1993 a deferred  compensation plan was adopted and put into effect
for both the directors and employees.

The directors'  arrangement is an individual  contract between the Bank and each
participating  director  and  can be  terminated  at  any  time.  Directors  may
participate  at their own  discretion.  The Bank secures each separate  deferred
compensation agreement by purchasing an investment grade life insurance contract
on each  participating  director.  The Bank is the owner and beneficiary of each
contract.  The use of the investment  grade  insurance  contracts as the funding
source of the program  allows the Bank to take  advantage  of  preferential  tax
treatment provided to insurance  contracts  qualified under IRS Sections 101 and
7702.

The employees'  arrangement meets the requirements of Sections 401(a) and 401(k)
of the Internal Revenue Code. Employees generally become eligible when they have
attained age 21 and have one year of service. Each participant may elect to have
their compensation  reduced up to 10%. The reduction is contributed to the plan.
The Bank will match 50% of the amount of salary reduction the participant elects
to defer. However, in applying this matching percentage,  only salary reductions
of  up  to  6%  of  the  participant's  compensation  will  be  considered.  All
participants  become 100% vested upon  entering the plan.  Contributions  to the
plan by the Bank  totalled  $8,400 and $6,400 for the years ended  September 30,
1999 and 1998, respectively.

Directors Consultation and Retirement Plan
- ------------------------------------------

During March 1997 the Bank adopted a Directors  Consultation and Retirement Plan
("DRP") to provide  retirement  benefits  to  directors  of the Bank who are not
officers or employees ("Outside  Directors").  Any director who has served as an
Outside  Director  shall be a participant in the DRP, and payments under the DRP
commence once the Outside  Director  retires as a director of the Bank.  The DRP
provides  a  retirement  benefit  based on the number of years of service to the
Bank.  Outside  Directors  who have  completed not less than 12 years of service
shall  receive a benefit  equal to (50%) + 2.889%  times the  number of years of
service in excess of 12,  multiplied by the average  monthly Board Fee in effect
at the time of  retirement.  The maximum  benefit  shall be 85% of such  monthly
Board  Fee.  Benefits  shall be paid for a maximum  of 84 months to the  retired
directors, a surviving spouse, or the director's estate.

                                       37

<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


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

Directors Consultation and Retirement Plan (Cont'd)
- ------------------------------------------

<TABLE>
<CAPTION>
                                                                     At or for
                                                                  the Year Ending
                                                                    September 30,
                                                               -----------------------
                                                                  1999        1998
                                                               ----------  -----------
<S>                                                           <C>         <C>
Change in Benefit Obligation:

Benefit obligation at beginning of year                        $  160,843  $  147,129
   Service cost                                                     8,953       9,025
   Interest cost                                                   10,599      11,035
   Actuarial (gain)                                                (6,450)     (6,346)
   Annuity payments                                                (7,650)      -
                                                               ----------  ------
Benefit obligation at end of year                                 166,295     160,843
                                                               ----------  ----------
Change in plan assets:

Market value of assets - beginning                                  -           -
Employer contributions                                              7,650       -
Annuity payments                                                   (7,650)      -
                                                               ----------  ----------
Market value of assets - ending                                     -           -
                                                               ----------  ----------
Funded status                                                    (166,295)   (160,843)
Amount contributed during fourth quarter                            2,550       -
Unrecognized (gain)                                               (12,796)     (6,346)
Unrecognized past service liability                               118,041     128,850
                                                               ----------  ----------
Accrued plan cost included in other liabilities                $  (58,500) $  (38,339)
                                                               ==========  ==========
</TABLE>
<TABLE>
<CAPTION>
                                                                     Year Ended
                                                                    September 30,
                                                               ------------------------
                                                                  1999        1998
                                                               ----------  ------------
<S>                                                           <C>         <C>
Net periodic plan cost included the following components:
   Service cost                                                $    8,953  $    9,025
   Interest cost                                                   10,599      11,035
   Amortization of past service cost                               10,809      10,809
                                                               ----------  ----------
Net periodic plan cost included in compensation
 and benefits                                                  $   30,361  $   30,869
                                                               ==========  ==========
</TABLE>

A discount rate of 7.5% and 6.75% and a rate of increase in future  compensation
levels of 5.5% and 4.5% were assumed in the plan  valuation  for the years ended
September 30, 1999 and 1998, respectively.

                                       38
<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------

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

Supplemental Executive Retirement Plan
- --------------------------------------

During March 1997, the Bank adopted a supplemental  retirement plan ("SERP") for
the benefit of the Chief Executive  Officer (CEO). The purpose of the SERP is to
encourage the retention of the CEO by providing a form of deferred  compensation
to supplement the other retirement benefits provided to all employees.  Benefits
under the SERP,  at age 65,  will  equal  $850 per  month for five  years.  Such
benefits shall be reduced by $57 for each year that the CEO retires prior to age
65.  Benefits  payable prior to age 62 shall also be subject to reduction at the
rate of 5% per year for each year of retirement  prior to age 62. Benefits under
the SERP are immediately payable upon death or disability of the participant, or
upon the termination of the participant (other than for cause) after a change in
control of the Bank.
<TABLE>
<CAPTION>
                                                                                       At or for
                                                                                    the Year Ending
                                                                                      September 30,
                                                                                 ------------------------
                                                                                    1999        1998
                                                                                 ----------  ------------
<S>                                                                             <C>        <C>
Change in Benefit Obligation:

Benefit obligation at beginning of year                                          $    1,591  $      948
   Service cost                                                                         434         343
   Interest cost                                                                        107          71
   Actuarial loss                                                                      (525)        229
                                                                                 ----------  ----------
Benefit obligation at end of year                                                    (1,607)      1,591

Plan assets                                                                           -           -
                                                                                 ----------  ------
Funded status                                                                        (1,607)     (1,591)
Unrecognized loss                                                                      (301)        229
Unrecognized past service liability                                                     730         784
                                                                                 ----------  ----------
Accrued plan cost included in other liabilities                                  $   (1,178) $     (578)
                                                                                 ==========  ==========
</TABLE>
<TABLE>
<CAPTION>
                                                                                      Year Ended
                                                                                      September 30,
                                                                                 ------------------------
                                                                                    1999        1998
                                                                                 ----------  ------------
<S>                                                                             <C>        <C>
Net periodic plan cost included the following components:
   Service cost                                                                  $      434 $       343
   Interest cost                                                                        107          71
   Amortization of past service cost                                                     54          54
   Unrecognized (gain) loss                                                               5       -
                                                                                 ----------  ----------
Net periodic plan cost included in compensation
 and benefits                                                                    $      600  $      468
                                                                                 ==========  ==========
</TABLE>

A discount  rate of 7.50% and 6.75% was  assumed in the plan  valuation  for the
years ended September 30, 1999 and 1998, respectively.

                                       39
<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


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

Stock Option Plan
- -----------------

On January 25, 1999, the  stockholders  of the Bank approved a stock option plan
(the "Plan").  The Plan provides for  authorizing  the issuance of an additional
19,596  shares of common  stock by the Bank upon the  exercise of stock  options
awarded to officers,  directors,  key  employees,  and other  persons  providing
services to the Bank. The Bank may also purchase shares through the open market.
The 19,596 shares of options under the Plan  constitute  either  Incentive Stock
Options or  Non-Incentive  Stock  Options.  The following  table  summarizes the
options  granted and exercised  under the Plan,  during the year ended September
30, 1999, and their respective weighted average exercise price:

                                                                  Weighted
                                                          Number  Average
                                                            of    Exercise
                                                          Shares   Price
                                                          ------   -----

Outstanding at beginning of period                          -     $   -
Granted                                                   14,308    14.25
Exercised                                                   -         -
                                                          ------  -----

Outstanding at end of period                              14,308  $ 14.25
                                                          ======  =======

Options exercisable at year end                            7,154
                                                          ======

Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation"  ("SFAS 123"),  if fully  adopted,  requires  companies to measure
employee stock  compensation plans based on the fair value method of accounting.
The Bank has adopted the  disclosure-only  provisions of SFAS 123.  Accordingly,
the Bank applies  Accounting  Principles  Board Opinion No.  25,"Accounting  for
Stock Issued to Employees," ("APB 25") and related interpretations in accounting
for its plans.  In  accordance  with APB 25, no  compensation  expense  has been
recognized  for its  stock-based  compensation  plans other than for  restricted
stock.  Pro forma  disclosures as if the Bank fully adopted the cost recognition
requirements under SFAS 123 are presented below.

The estimated  weighted  average fair value of each stock option  granted during
fiscal  1999 was  estimated  as $5.30 on the date of  grant.  The fair  value of
options at the date of grant was estimated  using the  Black-Scholes  model with
the following weighted average  assumptions:  stock volatility of 16%; risk free
interest rate of 3.875%; and an expected life of 10 years. Had compensation cost
for the  grants  been  determined  based  upon the fair  value at the grant date
consistent  with the  methodology  prescribed  under SFAS 123, the Bank's fiscal
1999 pro forma net income and  earnings  per share would have been  $243,930 and
$.59, respectively.  The pro forma effect on net income is not representative of
the pro forma effect on net income in future years.



                                       40
<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


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

Restricted Stock Plan
- ---------------------

On January 25, 1999, the  stockholders  of the Bank approved a restricted  stock
plan (the  "Plan")  which  provides  for the  purchase of 7,838 shares of common
stock in the open  market.  All of the Common  Stock to be purchased by the Plan
will be purchased at the fair market value on the date of purchase. Awards under
the Plan were made in recognition of expected future services to the Bank by its
directors,  officers,  and key employees  responsible for  implementation of the
policies  adopted by the Bank's Board of Directors and as a means of providing a
further retention  incentive.  The expense of the plan will be accrued as shares
vest over a four-year  period,  beginning  February,  1999.  As of September 30,
1999, no shares had been  purchased for the plan.  For the year ended  September
30, 1999, the Bank recorded expense of $29,000 related to this plan.

Employee Stock Ownership Plan
- -----------------------------

Effective upon the consummation of the Bank's stock offering,  an Employee Stock
Ownership  Plan  ("ESOP") was  established  for all eligible  employees  who had
completed a twelve month period of  employment  with the Bank and at least 1,000
hours of  service,  and had  attained  the age of 21. The ESOP used  $156,800 in
proceeds from a term loan to purchase  15,680 shares of Bank common stock during
the stock  offering.  The term loan  principal  is  payable  in equal  quarterly
installments  through September 30, 2007.  Interest on the term loan is variable
at a rate of prime plus 37.5 basis points.  Each year,  the Bank intends to make
discretionary  contributions  to the ESOP which will be equal to  principal  and
interest  payments  required on the term loan.  The loan is further paid down by
the amount of dividends paid, if any, on the common stock owned by the ESOP.

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

The ESOP is  accounted  for in  accordance  with  Statement  of  Position  93-6,
"Accounting  for  Employee  Stock  Ownership  Plans,"  which  was  issued by the
American   Institute  of  Certified   Public   Accountants   in  November  1993.
Accordingly, the ESOP shares pledged as collateral are reported as unearned ESOP
shares in the statements of financial  condition.  As shares are committed to be
released from  collateral,  the Bank reports  compensation  expense equal to the
current market price of the shares,  and the shares become outstanding for basic
net income per common share computations.  ESOP compensation expense was $21,857
and $15,680 for the years ended September 30, 1999 and 1998, respectively.



                                       41

<PAGE>

                                 ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


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

Employee Stock Ownership Plan (Cont'd)
- -----------------------------

At September 30, 1999 and 1998,  the ESOP had  unallocated  shares of 12,544 and
14,112,  respectively.  Based  upon a $15.00  closing  price per share of common
stock  on  September  30,  1999,  the  unallocated  shares  had a fair  value of
$188,000.

14.  CHARTER CONVERSION, STOCK OFFERING, AND REORGANIZATION
- ---  ------------------------------------------------------

On March 24, 1997, the Bank converted from a state-chartered  mutual savings and
loan to a federally chartered mutual savings bank.

On February 24, 1997, the Board of Directors of the Bank unanimously adopted the
plan of  reorganization  whereby the Bank would reorganize into a mutual holding
company form of organization.

The Bank applied to the Office of Thrift  Supervision  and received  approval of
transactions   contemplated  by  the  plan  of   reorganization.   The  plan  of
reorganization authorized the Bank to offer stock in one or more stock offerings
up to a maximum  of 49.99% of the issued  and  outstanding  shares of its common
stock.

The  reorganization  was accomplished on October 2, 1997,  whereby the Bank, (i)
exchanged  its mutual  savings  association  charter for a federal stock savings
bank charter;  and (ii) organized a federally  chartered  mutual holding company
which owns in excess of 50% of the stock of the stock savings bank. Each savings
account of the Bank, at the time of the reorganization, became a savings account
in the newly-formed bank in the same terms and conditions,  except the holder of
each such deposit  account has liquidation  rights,  with respect to the holding
company, rather than the Bank.

As a result of the offering,  Roebling Financial Corp., M.H.C.  received 229,540
shares of the Bank's  stock and  $100,000  in cash.  The Bank's  Employee  Stock
Ownership  Plan purchased  15,680 shares.  Roebling Bank received gross proceeds
from the sale of 195,960  shares to the general  public,  including the ESOP, of
$1,959,600.  Expenses associated with the offering totalled $171,438,  resulting
in net capital additions to the Bank of $1,688,162,  net of the $100,000 used to
capitalize the mutual holding company.

On January 25, 1999, the Bank's  stockholders  approved an Agreement and Plan of
Reorganization (the "Plan" or "Reorganization"), providing for the establishment
of a mid-tier stock holding company.  The Plan provided for the establishment of
Roebling  Financial Corp.,  Inc. (the Mid-Tier Stock Holding Company) as a stock
holding  company parent of the Bank; the stock holding  company will be majority
owned by Roebling  Financial Corp., MHC, the Bank's mutual holding company.  The
former holders of the common stock of the Bank



                                       42

<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


14.  CHARTER CONVERSION, STOCK OFFERING, AND REORGANIZATION (Cont'd)
- ---  ------------------------------------------------------

will become  stockholders of Roebling Financial Corp., Inc. and each outstanding
share of common  stock (par value $.10 per share) of the Bank will be  converted
into shares of common stock of Roebling  Financial Corp.,  Inc. on a one-for-one
basis. The Reorganization was approved by the Bank's regulators, and is expected
to take place during the first quarter of the Year 2000.

15.  IMPACT OF NEW ACCOUNTING STANDARDS
- ---  ----------------------------------

Accounting for Derivative Instruments and Hedging Activities
- ------------------------------------------------------------

In  June  1998,  the  FASB  issued  SFAS  No.  133,  Accounting  for  Derivative
Instruments  and Hedging  Activities.  SFAS No. 133  establishes  accounting and
reporting standards for derivative  instruments and for hedging  activities.  It
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position and measure those instruments
at fair value. In addition, certain provisions of this statement will permit, at
the  date  of  initial   adoption  of  SFAS  No.  133,   the   transfer  of  any
held-to-maturity   security  into  either  the   available-for-sale  or  trading
category.  Transfers from the held-to-maturity  portfolio at the date of initial
adoption  will not call into  question  the  entity's  intent to hold other debt
securities  to maturity in the future.  SFAS No. 130 is effective for all fiscal
quarters of fiscal years  beginning  after June 15, 1999, and is not expected to
have a material impact on the Bank,  which does not intend to adopt SFAS No. 133
earlier than required.

16.  FAIR VALUES OF FINANCIAL INSTRUMENTS
- ---  ------------------------------------

The estimated fair values of the Bank's financial instruments were as follows:

                                    September 30, 1999      September 30, 1998
                                   ----------------------  --------------------
                                   Carrying       Fair      Carrying      Fair
Financial Assets                     Amount       Value      Amount       Value
- ----------------                   ----------  ----------  ----------  --------
                                                   (In Thousands)

Cash and cash equivalents          $  3,573  $    3,573  $    2,323  $    2,323
FHLB term deposits                      250         250       2,700       2,700
Certificates of deposit                 300         300       -           -
Securities available for sale            24          24         127         127
Securities held to maturity           9,657       9,471       8,488       8,564
Mortgage-backed securities            6,294       6,196       3,844       3,872
Loans receivable                     35,745      35,100      27,302      27,852
Accrued interest receivable             375         375         334         334

Financial Liabilities
- ---------------------

Deposit liabilities                  50,036      50,318      41,229      41,272
Borrowed funds                        2,125       2,125         141         141


                                       43

<PAGE>
                                  ROEBLING BANK
                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------


16.  FAIR VALUES OF FINANCIAL INSTRUMENTS (Cont'd)
- ---  ------------------------------------

The fair value  estimates are made at a discrete point in time based on relevant
market information and information about the financial  instruments.  Fair value
estimates are based on judgements  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.  Further,  the  foregoing  estimates  may not reflect the actual
amount  that could be  realized  if all or  substantially  all of the  financial
instruments were offered for sale.

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

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



                                       44

<PAGE>
                                  Roebling Bank
                                OFFICE LOCATIONS

                                   Main Office
                          Route 130 and Delaware Avenue
                           Roebling, New Jersey 08554
                                 (609) 499-0355

                                 Village Office
                                 34 Main Street
                           Roebling, New Jersey 08554

                                New Egypt Office
                                8 Jacobstown Road
                           New Egypt, New Jersey 08533


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

Board of Directors                  Executive Officers
John J. Ferry, Chairman             Kent C. Lufkin
John A. LaVecchia, Vice Chairman      President and Chief Executive Officer
Mark V. Dimon. Treasurer            John Y. Leacott
Joan K. Geary, Secretary              Vice President and Chief Financial Officer
George Nyikita                      Carolyn Giberson
Robert R. Semptimphelter, Sr.         Vice President and Branch Administrator
Kent C. Lufkin



Special Counsel:                    Transfer Agent and Registrar:
Malizia Spidi & Fisch               Registrar and Transfer Company
One Franklin Square                 70 Commerce Drive
1301 K Street, NW, Suite 700 East   Cranford, New Jersey 07016-3572
Washington, D.C.  20005             (800) 456-0596


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


The Bank's  Annual  Report for the Year Ended  September 30, 1999 filed with the
Office of Thrift  Supervision  on Form 10-KSB  without  exhibits,  is  available
without charge upon written request.  For a copy of the Form 10-KSB or any other
investor  information,  please write the Chief Financial  Officer of the Bank at
Route  130 and  Delaware  Avenue,  Roebling,  New  Jersey  08554.  Copies of any
exhibits to the Form 10-KSB are available at cost.

The Annual Meeting of Stockholders will be held on January 24, 2000 at 3:00 p.m.
at the Birch Hollow  Condominium  Clubhouse,  301 Birch  Hollow,  Florence,  New
Jersey.

                                       45








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