FIRST STATE FINANCIAL SERVICES INC
10-K, 1996-12-24
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: FIRST STATE FINANCIAL SERVICES INC, ARS, 1996-12-24
Next: INSURED MUNICIPALS INCOME TR & IN QU TAX EX TRUST MUL SER 65, 485BPOS, 1996-12-24







                    SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C.

                                FORM 10-K

                              ANNUAL REPORT
      PURSUANT TO SECTION 13 OF THE SECURITIES EXCHANGE ACT OF 1934
               FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 1996

                       Commission File No. 0-16532

                   First State Financial Services, Inc.
          (Exact name of registrant as specified in its charter)

                                 Delaware
                         (State of incorporation)

                                22-2823506
                   (I.R.S. Employer Identification No.)

                     1120 Bloomfield Avenue, CN 2449
                   West Caldwell, New Jersey 07007-2449
            (Address of principal office, including zip code)

                              (201)575-5800
           (Registrant's telephone number, including area code)

    Securities registered pursuant to Section 12(b) of the Act:  None

       Securities registered pursuant to Section 12(g) of the Act:
                  Common Stock, $.01 par value per share
                             (Title of Class)

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

Indicate by check mark if disclosure of delinquent filers pursuant to  Item
405  of  Regulation S-K is not contained herein, and will not be contained,
to  the  best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K  or  any
amendment to this Form 10-K.

The aggregate market value of the voting stock held by nonaffiliates of the
registrant, computed by reference to the last reported sales price of  such
stock  on  the  NASDAQ  National Market System on December  18,  1996,  was
approximately $52.5 million.

The  number  of  shares outstanding of the registrant's Common  Stock,  the
registrant's  only class of outstanding capital stock, as of  December  18,
1996, was      3,929,455.


                   DOCUMENTS INCORPORATED BY REFERENCE
1.   Annual Report to Stockholders for the Fiscal Year ended September  30,
     1996 (Part II).



                            TABLE OF CONTENTS

Item No.       Description                                       Page

                                  Part I

   1           Business                                            3

   2           Properties                                         27

   3           Legal Proceedings                                  28

   4           Submission of Matters to a Vote of
               Security Holders                                   28

                                 Part II

   5           Market for Registrant's Common Equity and
               Related Stockholder Matters                        28

   6           Selected Financial Data                            28

   7           Management's Discussion and Analysis of
               Financial Condition and Results of Operations      28

   8           Financial Statements and Supplementary Data        28

   9           Changes in and Disagreements on Accounting
               and Financial Disclosure                           28

                                 Part III

10             Executive Officers of the Registrant               29

               Incorporation by Reference                         29

                                 Part IV


  14           Exhibits, Financial Statement Schedules
               and Reports on Form 8-K                            30
                                  Part I


Item I - Business

General   First  State  Financial Services,  Inc.  ("First  State"  or  the
"Holding  Company"), a Delaware business corporation, is a holding  company
whose  principal  subsidiary is First DeWitt Bank,  (the  Bank),  an  FDIC-
insured  federally  chartered bank, headquartered  in  West  Caldwell,  New
Jersey.  The Holding Company was organized at the direction of the Bank  in
connection  with  the  Bank's  conversion from  mutual  to  stock  form  of
organization.  The conversion was completed on December 29, 1987.  On March
1,  1993,  First DeWitt converted to a federal bank charter  from  a  state
chartered savings and loan association.

On  June  24,  1996, the Corporation signed a definitive  merger  agreement
providing  for  the acquisition of all of the outstanding  stock  of  First
State  Financial  Services,  Inc. by Sovereign Bancorp,  Inc.  (Sovereign).
This  merger agreement was amended by an agreement (the "amendment") signed
by  both parties on November 26, 1996.  The amendment calls for First State
shareholders to receive between 1.225 and 1.84 shares of Sovereign's common
stock  under a floating exchange ratio for each share of First State common
stock if Sovereign's average closing price as defined in the amendment (the
"Sovereign Market Value") is greater than or equal to $8.00 but  less  than
or  equal to $12.04.  Within this range, the exchange ratio will be  $14.75
divided  by the Sovereign Market Value.  If the Sovereign Market  Value  is
greater  than  $12.04, the exchange ratio will be 1.225.  If the  Sovereign
Market  Value falls below $8.00, the agreement may be terminated  by  First
State unless certain conditions are met.  In a related agreement, Sovereign
was  given  an  option to purchase up to 783,000 shares  of  First  State's
issued  and  outstanding  common stock if certain  conditions  occur.   The
merger  is  subject  to  certain conditions, including  approval  by  First
State's shareholders and various regulatory authorities, and is expected to
be completed by the first calendar quarter of 1997.

On October 21, 1994, the Corporation issued approximately 678,000 shares of
its common stock for all the outstanding stock of Ocean Independent Bank, a
New  Jersey  chartered  bank located in Ocean, New  Jersey  (Ocean).   This
business   combination   was  accounted  for  as   a   pooling-of-interests
combination  and,  accordingly, the Corporation's  historical  consolidated
financial statements have been restated to include the accounts and results
of  operations of Ocean for all years presented.  The results of  operation
of the Corporation and Ocean for the year ended September 30, 1994 prior to
restatement is as follows:
                                   
                                           Year ended
                                        September 30, 1994
                                     ---------------------
                                         (in thousands)
                 The Corporation:   
                 Net Interest Income           $  9,058
                 Net Income                       3,189
                                               
                 Ocean:                        
                 Net Interest Income              2,429
                 Net Income                         312
                                               
                 Combined:                     
                 Net Interest Income             21,487
                 Net Income                       3,501

Prior  to  the  combination, Ocean's fiscal year  ended  December  31.   In
recording the pooling-of-interests combination, Ocean's unaudited financial
statements  for  the twelve months ended September 30, 1994  were  combined
with  the  Corporation's  financial statements for  the  same  period.   In
addition,  Ocean's  financial statements for the years ended  December  31,
1993 and 1992 were combined with the Corporation's financial statements for
the years ended September 30, 1993 and 1992.  Ocean's unaudited results  of
operation  for  the  three months ended December  31,  1993,  included  net
interest  income of $649,000 and net income of $3,000.  An  adjustment  has
been  made  to  stockholders' equity to eliminate the effect  of  including
Ocean's results of operations for the three months ended December 31,  1994
in  both the year ended September 30, 1994 and the year ended September 30,
1993.

     The Bank conducts its business through 14 full-service banking offices
located   in   Belleville,   Bloomfield,  Brick  Township,   Cedar   Grove,
Englishtown,  Hopatcong, Morris Plains, Ocean, Toms River,  Wall  and  West
Caldwell,  New  Jersey,  and  is principally engaged  in  the  business  of
attracting  retail  deposits from the general public  and  investing  those
funds  in residential mortgage loans, consumer loans, and commercial loans.
At September 30, 1996, the Bank had deposits of $554.3 million and loans of
$490.0 million.

      Revenues of the Bank are derived principally from interest earned  on
loans,  fees  charged  in connection with loans and banking  services,  and
interest and dividends from investment and mortgage-backed securities.  The
Bank's primary sources of funds are deposit inflows, interest and principal
repayments on loans outstanding, prepayment of loan balances, and  proceeds
from  the  sale  of loans, borrowings, maturities and sales  of  investment
securities and repayment of mortgage-backed securities.

      First State Financial Services, Inc. organized First State Investment
Services,  Inc., a wholly-owned subsidiary, primarily to offer professional
financial  services and new investment alternatives, such as  tax  deferred
annuities, mutual funds, etc., to the Bank's customers.
Ratios.    The  following  table sets forth certain  ratios  regarding  the
profitability of the Bank and the Holding Company:

                                                 Year ended September 30,
                                                   1996     1995     1994
                                                --------  -------  --------
 Return on assets                                (0.90)%   0.67 %    0.70 %  
 (net income divided by average total assets)
 Return on equity                               (13.51)%  10.27 %    9.62 %   
 (net income divided by average equity)
 Equity-to-assets ratio                           6.69 %   6.56 %    7.27 %   
 (average equity  divided by average assets)
 Dividend  payout ratio                            N/M    20.79 %   13.19 %  
 (dividends declared per share divided by net income per share)


Rate/Volume Analysis
<TABLE>
      The  following table represents changes in interest income,  interest
expense, and net interest income which are attributable to changes  in  the
average amounts of interest-earning assets and interest-bearing liabilities
outstanding  and/or to changes in rates earned or paid  thereon.   The  net
changes   attributable  to  both  volume  and  rate  have  been   allocated
proportionately.
<CAPTION>

                                                          Year Ended September 30,
                                                  1996 compared to 1995       1995 compared to 1994
                                                  Increase / (Decrease)       Increase / (Decrease)
                                                 Volume     Rate     Net     Volume    Rate     Net
<S>                                             <C>      <C>      <C>       <C>      <C>      <C>
Interest Earning Assets
  Loans                                         $ 1,543  $ 2,443  $ 3,986   $ 7,634  $ 2,141  $ 9,775
  Mortgage-backed Securities                        790      (85)     705      (301)     (48)    (349)
  Investment securities                            (308)      (7)    (315)      598       (2)     596
  Investments available for sale                    367      (53)     314      (648)      69     (579)
  Federal Funds                                     263      (48)     215       (79)      67      (12)
  Investments required by law                        21      (36)     (15)       24      (41)     (17)
  Total income on interest earning assets       $ 2,676  $ 2,214  $ 4,890   $ 7,228  $ 2,186  $ 9,414
                                                                       
Interest Bearing Liabilities                                   
  NOW and money market deposits                 $   178  $   (43) $   135   $   207  $    85  $   292
  Passbook accounts                                (256)     (77)    (333)     (563)    (108)    (671)
  Certificate accounts                            1,630      879    2,509     4,324    3,622    7,946
  Borrowed money                                      3      (25)     (22)      587      163      750
Total expense on interest bearing liabilities   $ 1,555  $   734  $ 2,289   $ 4,555  $ 3,762  $ 8,317
                                                                       
Net interest income                             $ 1,121  $ 1,480  $ 2,601   $ 2,673  $(1,576) $ 1,097
</TABLE>                                                                       

LENDING ACTIVITIES
<TABLE>
The bank concentrates its lending activities in residential loans, mortgage-
backed  securities and consumer and commercial loans.  The following  table
sets forth the composition of the Bank's loan portfolio and mortgage-backed
securities at the dates indicated.
<CAPTION>
                                                                    September 30,
                                 1996               1995               1994                1993               1992 
                            Amount    %        Amount    %        Amount     %        Amount    %        Amount    %
                                                                (Dollars in thousands)
<S>                      <C>       <C>      <C>       <C>      <C>       <C>       <C>       <C>      <C>       <C>
Real estate loans & mortgage-backed securities:
Residential:
   1-4 family            $ 303,834  56.90     284,449  51.32   $ 301,292  63.78   $ 247,520  60.09    $ 237,348  59.89
   5 or more family         26,706   5.00      23,645   4.27      20,102   4.26      17,767   4.31       13,286   3.35 
Commercial                  65,418  12.25      55,792  10.07      44,222   9.36      34,860   8.46       31,300   7.90 
Construction &
   land (1)                 12,146   2.27      15,368   2.77      11,385   2.41       9,296   2.26       14,838   3.74   
Loans held for
   resale                    9,245   1.74      67,219  12.13       3,095    .66      10,937   2.66       10,160   2.56    
Mortgage-backed
   securities               30,618   5.74      18,915   3.41      18,835   3.99      26,022   6.32       30,811   7.78
Total                      447,967  83.90     465,388  83.97     398,931  84.46     346,402  84.10      337,743  85.22

Less:
Unearned discounts &
   deferred fees               (93)               338                850              1,373               1,648         
Market value allowance
   on loans held for resale    139                  -                  -                  -                   -
Allowance for
   loan losses               9,915              4,634              4,918              6,614               5,891          
Net                        438,006            460,416            393,163            338,415             330,204         

Consumer loans:
Home equity                 26,503   4.96      27,442   4.95      26,350   5.58      26,915   6.54       24,137   6.08   
Credit cards                17,079   3.20      19,729   3.56      10,338   2.19      11,289   2.74       10,008   2.52    
Property
   improvement                   -    .00       1,405    .25       1,708    .36       2,284    .55        2,875    .73      
Student loans                  306    .06         658    .12         530    .11         505    .12          775    .20     
Savings account              1,263    .24       1,122    .20         935    .20         929    .23        1,277    .32     
Auto                           662    .12       1,031    .19         627    .13         461    .11          380    .10     
Other                        1,866    .35       1,990    .36       1,420    .30       1,940    .47        2,176    .55     
Total                       47,679   8.93      53,377   9.63      41,908   8.87      44,323  10.76       41,628  10.50    

Less (Plus):
Unearned discounts &
   deferred fees              (134)              (136)              (128)              (125)               (120)           
Allowance for
   loan losses               1,097                493                341                253                 269            
Net                         46,716             53,020             41,695             44,195              41,479           

Commercial
   loans                    38,289   7.17      35,470   6.40      31,509   6.67      21,158   5.14       16,948   4.28    

Less:
Unearned discounts &
   deferred fees               678                123                110                 67                  36             
Allowance for
   loan losses               1,272                955              1,092              1,244                 840            
Net                         36,339             34,392             30,307             19,847              16,072            

Total loans & mortgage-
   backed securities     $ 533,935 100.00   $ 554,235 100.00   $ 472,348 100.00   $ 411,883 100.00    $ 396,319 100.00  
   
Total net loans & mortgage-
   backed securities     $ 521,061          $ 547,828          $ 465,165          $ 402,457           $ 387,755        
(1) Net of loans in process.
</TABLE>
Origination, Purchase and Sale of Loans.

      Set  forth below is a schedule showing the Bank's loan and  mortgage-
backed security activity for the years indicated:

                                            Year ended September 30,
                                          1996        1995        1994
                                             (Dollars in thousands)
Real estate loan originations;                                          
Residential:                                                            
1-4 family                              $  76,862   $  89,216  $ 108,878
5 or more family                            4,115       5,954      3,204
Construction and land development           5,947      18,735      9,763
Commercial                                 20,448      15,193     15,609
Total real estate loan originations       107,372     129,098    137,454
                                                                        
Consumer loan originations                 80,341      16,016     15,284
Commercial loan originations               45,695      34,733     33,348
Total loan originations                   233,408     179,847    186,086
                                                                        
Real estate loan purchases:                                             
Residential:                                                            
1-4 family                                      -          36         --
5 or more family                                -          --         --
Commercial                                      -         256         --
Mortgage-backed securities purchased       16,415       5,809      5,048
Total purchases                            16,415       6,101      5,048
                                                                        
Total originations & purchases            249,823     185,948    191,134
                                                                        
Principal repayments & prepayments        125,515      92,835     96,753
                                                                        
Sales of:                                                               
Whole loans                                81,856       6,924     19,820
Loan participations                             -          --         --
Mortgage-backed securities                  1,179       1,630      5,207
Consumer loans                             59,635          --      6,570
Total   sales  of  whole  loans, loan                                 
  participations,mortgage-backed 
  securities and consumer loans           142,670       8,554     31,597

Transfers to real estate owned              1,938       2,672      2,319
                                                                        
Total  principal repayments, sales  and   
  transfers                               270,123     104,061    130,669
                                                                        
Net (decrease) increase in loans &                                      
  mortgage-backed securities            $ (20,300)  $   81,887 $   60,465
                                        
                                                                         
Loan Maturity.
<TABLE>
      The  following table sets forth certain information at September  30,
1996,  regarding  the dollar amount of loans maturing in  the  Bank's  loan
portfolio, by type, on scheduled payments to maturity.
<CAPTION>
                          Total               Maturing Within Year:
                      Outstanding at -------------------------------------------         
                       September 30,         1998-    2000-     2002-     2007-
                            1996    1997      1999     2001      2006      2026
                                                 ( Dollars in thousands)
<S>                    <C>       <C>      <C>      <C>       <C>       <C>
Real estate loans:                                                   
Residential (1)        $ 339,785 $ 29,104 $ 35,930 $ 22,697  $ 57,703  $194,351
Commercial                65,418    4,172    5,248    6,817    33,653    15,528
Construction and land     12,146    9,996    2,150        -         -         -
Consumer loans            47,679   21,124    5,574    5,689     9,996     5,296
Commercial loans          38,289   16,798    5,198    1,980       628    13,685
Mortgage-backed          
securities (3)            30,618    2,944    5,263    3,403     4,435    14,573   
Total  (2)             $ 533,935 $ 84,138 $ 59,363 $ 40,586  $106,415  $243,433 
                                  
                                    
 (1) Includes loans held for resale.
 (2)  Of  the  $449.8   million principal amount of  loans  maturing  after
      September  30,1997, loans with an aggregate principal amount  of  $  185.8
      million have  fixed  interest  rates while $264.0 million  have  adjustable
      rates.
 (3) Excludes premium s and discounts.
</TABLE>


     The following table sets forth residential mortgage loans at September
30, 1996, by yield range and percent of residential mortgage loans.

                         Yield Range          Amount    Percent
                      14.00% and above    $      570     .17 %
                      13.00%  to 13.99%          374     .11  
                      12.00%  to 12.99%          338     .10  
                      11.00%  to 11.99%          723     .21  
                      10.00%  to 10.99%        4,149    1.22  
                       9.00%  to  9.99%       34,868   10.26  
                       8.00%  to  8.99%       88,601   26.08  
                       7.00%  to  7.99%      141,474   41.63  
                       6.99% and below        68,688   20.22  
                     Total  (1)           $  339,785  100.00 %
(1) Includes loans held for resale.

Residential Mortgage Lending.

      The  Bank  originates fixed-rate loans and adjustable rate  mortgages
("ARMs") on single-family and multifamily residential properties.  The Bank
currently  originates  loans with maturities from 5  to  30  years.   Loans
originated for sale in the secondary market are underwritten and originated
in  accordance  with Federal Home Loan Mortgage Corporation  ("FHLMC")  and
Federal National Mortgage Association ("FNMA") standards which enables  the
Bank  to  sell or securitize these loans in the secondary mortgage  market,
except  as  described  below.  The  Bank  also  originates  fixed-rate  and
adjustable  rate first mortgage loans in principal amounts above  $207,100,
the  maximum limit permitted under FHLMC guidelines, generally to a maximum
of $500,000.

     Generally, the single-family residential ARMs offered by the Bank have
interest  rates  which adjust either after one, three or five  years  based
upon  the one-, three- or five- year U.S. Treasury Constant Maturity Index,
respectively.   Under  certain conditions, the  Bank  has  also  originated
single-family residential ARMs that have interest rates which adjust either
after  seven or ten years based upon the seven- or ten- year U.S.  Treasury
Constant  Maturity  Index,  respectively.   The  Bank  has  emphasized  the
origination of ARM loans.  Consumer demand, however, has been primarily  in
the  area  of  fixed-rate loans over the past fiscal year.   The  Bank  has
responded  to this change in product preference by selling the majority  of
its fixed-rate originations in the secondary market in order to conform  to
its asset/liability management policy.

     The Bank's residential mortgage loans include due-on-sale clauses that
require  repayment of the loan upon sale of the underlying  property  which
has the effect of shortening the average term of existing loans by allowing
for  the  amounts  paid  under  such  clauses  to  be  used  for  new  loan
originations at current market rates.

      The  Bank  also  originates  ARMs and balloon  mortgages  secured  by
multifamily residential properties.  The underwriting criteria used by  the
Bank  when evaluating such loans are designed to minimize risk to the Bank.
The  primary  method used by the Bank to evaluate a multifamily residential
mortgage  loan  is based on an income approach pursuant to which  the  Bank
determines  if the net operating income derived from gross rents  from  the
project will be sufficient to support the related debt and other associated
costs.

      Upon  receipt  of a loan application from a prospective  borrower,  a
credit  report is ordered to verify information relating to the applicant's
employment, income, and credit standing.  The Bank generally requires  that
the  borrower provide a minimum down payment of 20% of the appraised  value
or  of  the  purchase  price, whichever is greater, of the  property  being
purchased  or  constructed or 10% if the borrower obtains private  mortgage
insurance.  An independent appraisal of the real estate used to secure  the
proposed  loan  is  undertaken.  It is the Bank's policy  to  obtain  title
insurance  on  all  real estate loans and to have borrowers  obtain  hazard
insurance  prior  to  closing. Additionally, the  Bank  generally  requires
borrowers  to advance funds on a monthly basis together with their  payment
of  principal and interest to a mortgage escrow account from which the Bank
makes  disbursements for real estate taxes, and private mortgage  insurance
premiums, if any, as they become due.

      The  Bank  also services real estate loans for investors.   The  Bank
receives a servicing fee, in the form of a portion of the interest rate  on
the  loan,  in  exchange  for their servicing  efforts.   The  total  loans
serviced  for  others  amounted  to approximately  $166.8  million,  $113.4
million,  and  $115.2  million  at  September  30,  1996,  1995  and  1994,
respectively.   The gross servicing fees received in return  for  servicing
these  loans totaled $562,000, $390,000 and $351,000 for the twelve  months
ended September 30, 1996, 1995 and 1994, respectively.


Consumer Lending.

      In  recent  years,  the  Bank  has  increased  its  emphasis  on  the
origination  of  consumer  loans in order to provide  a  broader  range  of
financial  services  to  its customers and because  the  shorter  term  and
normally  higher  interest rates on such loans help  the  Bank  maintain  a
profitable interest rate spread between its average loan yield and its cost
of funds.  The Bank's consumer loan department offers a variety of consumer
loan  products,  including automobile loans, loans secured by  passbook  or
certificate  accounts,  home equity loans, bridge  loans,  personal  loans,
student  loans guaranteed by the State of New Jersey, boat loans, overdraft
checking, AMEX line of credit, and Visa/Master credit cards.  The Bank  had
significantly expanded it's credit card operations over the past year.  The
credit   card  portfolio  was  acquired  through  the  merger  with   Ocean
Independent Bank on October 21, 1994. The arrangement between First  DeWitt
Bank  and  the servicer of the credit cards, Applied Card Systems (ACS)  of
Wilmington,  Delaware, provided for a guaranteed net return  to  the  Bank.
The  total  credit card receivables outstanding that were serviced  by  ACS
totaled $16.6 million at September 30, 1996.  Total credit card receivables
serviced  by ACS reached a high of $74.6 million over the year.  On  August
15, 1996, the Corporation entered into an agreement to sell the credit card
portfolio.   Between  August 15 and September 30, 1996,  $59.6  million  in
credit  card  receivables  were  sold at par.   Substantially  all  of  the
remaining credit card portfolio was sold at par subsequent to September 30,
1996.

Construction and Land Development Lending.

      The  Bank's  construction loans are primarily for  single-family  and
multifamily  residential  properties.   The  Bank  may  also  provide   the
permanent   financing   on  these  residential  construction   loans,   but
commitments  for  permanent  financing either  from  the  Bank  or  another
financial  institution  is  not required as  a  condition  to  closing  the
residential construction loan.  In those instances when the Bank commits to
provide  the permanent financing, the construction loan is reclassified  at
the  time  the  permanent financing is provided either as a residential  or
commercial real estate loan.  Also included in construction loans are  land
development  loans,  which  are  loans for the  development  of  land  into
residential or commercial uses.

      The  underwriting criteria used by the Bank are designed to  evaluate
and  minimize the risks of each construction loan.  Among other things, the
Bank generally considers an appraisal of the project, the reputation of the
borrower  and  the contractor, the amount of the borrower's equity  in  the
project,  independent valuations and a review of cost estimates, plans  and
specifications, preconstruction sale and leasing information,  current  and
expected  economic  conditions  in the  area  of  the  project,  cash  flow
projections of the borrower, and to the extent available, guarantees by the
borrower and/or third parties.  Notwithstanding the above, construction and
land  development loans are generally viewed as riskier than loans  secured
by single-family properties.

Commercial Lending

      The  Bank offers loans for commercial purposes to businesses  and  to
individuals.  The loans are generally term loans and lines of credit  which
are reviewed annually.  Term loans can be for a fixed or adjustable rate.

      Requests for commercial loans are reviewed as to their viability, the
prospective borrower's financial condition, and their ability to repay  the
debt.   Also  taken  into consideration during the review  process  is  the
collateral  offered.  In some instances, these loans are  secured  by  real
estate  or  assets  owned  by  either the individuals,  principals  of  the
business, or the business itself.

Delinquent Loans, Classified Assets, and Allowances for Loan Losses.

      When  a  borrower fails to make a payment on a loan, the  Bank  takes
steps  to  have the borrower cure the delinquency and restore the  loan  to
current  status.   As  a  matter of policy, the Bank  commences  collection
procedures by sending the borrower a late notice once a loan payment is  15
days past due.  If the delinquency exceeds 60 days and is not cured through
the  Bank's normal collection procedures, the Bank will institute  measures
to  enforce its remedies resulting from the default, including, in the case
of  mortgage loans, commencing a foreclosure action.  It is the  policy  of
the  Bank  to discontinue the accrual of interest when a loan  is  90  days
delinquent  or collection becomes uncertain.  In addition, any accrued  but
unpaid interest on such loans is charged against current earnings.

      The aggregate amount of loans delinquent 90 days or more at September
30,  1996 was $19.9 million compared to $18.5 million at September 30, 1995
and $13.9 million at September 30, 1994.  All of the loans included in this
delinquent total have been classified by management.

     The Bank has adopted a policy consistent with the OTS's classification
system for problem assets of insured institutions, which covers all problem
assets.  Under this classification system, problem assets are classified as
"substandard," "doubtful" or "loss," depending on the presence  of  certain
characteristics discussed below.

      An asset is considered "substandard" if inadequately protected by the
current  net worth and paying capacity of the obligor or of the  collateral
pledged, if any.  "Substandard" assets include those characterized  by  the
"distinct  possibility " that the insured institution  will  sustain  "some
loss"  if  the  deficiencies  are  not  corrected.   Assets  classified  as
"doubtful"   have  all  of  the  weakness  inherent  in  those   classified
"substandard"  with  the added characteristic that the  weaknesses  present
make  collection  in  full,  on  the basis  of  currently  existing  facts,
conditions,  and  values,  highly  questionable  and  improbable.    Assets
classified  "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.

      When  an  insured  institution classifies problem  assets  as  either
substandard or doubtful, it is required to 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  the  insured institution classifies problem assets as  "loss"  it  is
required either to establish a specific allowance for losses equal to  100%
of  the amount 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
examination staff, who can order the establishment of additional general or
specific loss allowances.

      The  Bank  regularly reviews the problem loans in  its  portfolio  to
determine  whether  any  loans require classification  in  accordance  with
applicable  regulations.  On the basis of such periodic review,  management
of the Bank classified $16.3 million as substandard assets, $5.6 million as
doubtful  loans  and  $6.3  million as loss at  September  30,  1996.   The
substandard  classification included all assets currently included  in  the
real  estate  owned balance sheet caption in addition to  other  classified
loans.   The impact of these actions is reflected in the general allowance,
the provision for loan losses and losses charged against the allowance.
<TABLE>
Nonperforming assets were as follows:
<CAPTION>                            

                                     At September 30, 1996               
                          1996      1995      1994      1993      1992   
                                     (Dollars in thousands)              
  <S>                   <C>       <C>       <C>       <C>       <C>
  Nonaccrual Loans:                                                 
    Mortgage loans      $ 17,525  $ 16,280  $ 12,231  $ 16,868  $ 22,132    
    Consumer &              
     Commercial loans      2,334     2,223     1,711     3,242     4,132 
                          19,859    18,503    13,942    20,110    26,264 
    Real estate owned      4,045     8,564    10,004    15,320    18,968 
    Current restructured    
     loans                 1,416     3,476     4,165     3,872     3,644 
    Other nonperforming      
     assets                   --        --        --       558        29  
    Total nonperforming    
     assets             $ 25,320  $ 30,543  $ 28,111  $ 39,860  $ 48,905
</TABLE>
     Loans are classified as nonaccrual if they become 90 days or more past
due or collection becomes uncertain.  When a loan is classified nonaccrual,
the  accrual of income is discontinued and any accrued but unpaid  interest
is reversed against current earnings.

There  were approximately $2.4 million and $1.1 million in loans that  were
90  days or more past due in principal repayments while maintaining current
interest payments at September 30, 1996 and 1995, respectively.

      Interest  income  recognized on nonperforming loans  for  the  twelve
months  ended September 30, 1996, 1995,and 1994 totaled $584,000, $340,000,
and $243,000, respectively.
<TABLE>
      The  following  table  presents  information  concerning  the  Bank's
allowance for possible loan losses and charge-offs for the years indicated.
<CAPTION>
                                  For the years ended September 30,
                             1996      1995      1994      1993      1992
                                        (Dollars in thousands)             
<S>                        <C>>       <C>       <C>       <C>       <C>
  Balance at beginning of  $ 6,082    $6,351    $8,111    $6,999    $8,011
  period:
Charge-offs:
  Residential                1,370         -        92       489     1,745
  Commercial real estate       594       351     1,134         0       285
  Construction & land            -     1,216     2,012       726     1,555
  Consumer                     623       103        74       373        93
  Commercial                   252       321       579       200       209
                             2,839     1,991     3,891     1,788     3,887
Recoveries:
  Residential                   31        20        32       150         0
  Commercial real estate        --        --       357         0         0
  Construction & land           --        --         5       288       182
  Consumer                      95        24        12        22        12
  Commercial                    15        28         3         0         4
                               141        72       409       460       198
Net charge-offs              2,698     1,919     3,482     1,328     3,689
Additions charged to 
  operations                 8,900     1,650     1,892     2,440     2,677
Pooling adjustment              --        --      (170)       --        --
Balance at end of period   $12,284    $6,082    $6,351    $8,111    $6,999   
Ratio of net charge-offs during                           
  period to avg. loans  
  outstanding during period  0.535%    0.394%    0.889%    0.358%    1.041%    
</TABLE>
      In  the  following  table, the allowance for  loan  losses  has  been
allocated  by  category  for  purposes of  complying  with  the  disclosure
requirements of the Securities and Exchange Commission ("SEC").  The amount
allocated  on the following table to any category should not be interpreted
as  an  indication  of  future  losses on any category,  since  the  Bank's
allowance is a general allowance.

<TABLE>
ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES
<CAPTION>
                                    At September 30,
                                 (Dollars in thousands)
                     1996          1995         1994         1993        1992
                       Percent        Percent         Percent         Percent       Percent
                          of             of              of              of             of  
                        total          total           total           total          total
                 Amount Loans   Amount Loans    Amount Loans   Amount  Loans  Amount  Loans
             
<S>             <C>     <C>     <C>     <C>     <C>    <C>     <C>    <C>     <C>    <C>
Allocated to:
  Residential   $ 2,661  67.51  $2,398   70.11  $1,608  71.55  $1,535  71.59  $1,482  71.35 
  Commercial real                                                                  
    estate        3,767  13.00     935   10.42     914   9.75   1,799   9.03     834   8.56   
   Construction
    and land      3,487   2.41   1,301    2.87   2,396   2.51   3,280   2.41   3,575   4.06  
   Consumer       1,097   9.47     493    9.97     341   9.24     253  11.49     268  11.39 
  Commercial      1,272   7.61     955    6.63   1,092   6.95   1,244   5.48     840   4.64  
                $12,284 100.00  $6,082  100.00  $6,351 100.00  $8,111 100.00  $6,999 100.00 
</TABLE>           


Investment Activities

      The  Bank is required to maintain minimum levels of liquid assets  as
defined  by  the  Office of Thrift Supervision (OTS) regulations,  such  as
United  States Government and federal agency securities.  This requirement,
which  may  be  varied by OTS, is based upon a percentage of  deposits  and
short-term borrowings.  The required ratio is currently 5.00%.  The  Bank's
ratios  were 5.13%, 6.13% and 5.51% at September 30, 1996, 1995, and  1994,
respectively.  The Bank anticipates maintaining its liquidity at  or  above
the level required by regulatory agencies.
<TABLE>
      The  following  tables  set forth certain information  regarding  the
Bank's investments:
<CAPTION>

                                        Book Value at September 30,   
                                         1996       1995        1994   
                                          (Dollars in thousands)      
Investment Securities:                                                
Held to Maturity Portfolio:
   <S>                                <C>        <C>         <C>
   U.S. Treasury securities           $     847  $   1,256   $    --
   U.S. Government & Agency            
     obligations                           9,310     9,647     8,713   
   Municipal obligations                  14,486     9,986    11,056 
                                          24,643    20,889    19,769 

                                        Book Value at September 30,   
                                         1996       1995        1994 
                                          (Dollars in thousands)      
Available for Sale Portfolio:
   U.S. Treasury securities                 743      1,001       5,670 
   U.S. Government & Agency                  
     obligations                             --         --       2,445 
   Municipal obligations                  7,472      2,717          -- 
   U.S. Government mutual funds             231        221         606 
   Adjustable rate mortgage mutual          
     funds                                  579      7,407       8,885 
   Commercial paper mutual funds            427        419          -- 
   Other investments                         14         34          33 
                                          9,466     11,799      17,639 
Total investment portfolio             $ 34,109   $ 32,688    $ 37,408 
                                                                      
Average life (in years) of total
   investment portfolio (1)                13.0       10.4         6.5 
(1) Excludes mutual funds
</TABLE>
<TABLE>
<CAPTION>
                                                At September 30,1996
                                     Average                                
                                     Life in   Amortiz    Market    Average
                                                 ed
                                      Years     Cost       Value   Yield (1)
                                             (Dollars in thousands)
Investment Securities:
Held to Maturity Portfolio:
   <S>                                <C>      <C>        <C>          <C>
   U.S. Treasury securities            1.24    $    847   $    853     6.59 %
   U.S. Government & Agency            
     obligations                       4.74       9,310      9,172     6.10 
   Municipal obligations              16.49      14,486     14,330     7.57  
                                      11.58      24,643     24,355     7.01(1)
                                                                          
Available for Sale Portfolio:
   U.S. Treasury securities            1.34         750        743     5.03  
   Municipal obligations              18.96       7,720      7,472     7.44  
   U.S. Government mutual funds          --         250        231     6.02  
   Adjustable rate mortgage mutual       
     funds                               --         582        579     5.96  
   Commercial paper mutual funds         --         427        427     4.89  
   Other investments                     --           3         14     0.00  
                                      17.39(2) $ 9,732    $  9,466     7.02  
   Total investment portfolio         13.03(2) $34,375    $ 33,821     6.99 %
(1) Tax equivalent yield
(2) Excludes mutual funds
</TABLE>
<TABLE>
<CAPTION>
                                                        At September 30, 1996
                               1 Year or      1 to 5 Years      6 to 10 Years         More than 10
                                  less                                                   Years
                           Amortized  Avg.   Amortized   Avg.  Amortized   Avg.   Amortized    Avg.
                              Cost   Yield(1)    Cost  Yield(1)   Cost   Yield(1)    Cost    Yield(1)
                                         (Dollars in thousands)
<S>                        <C>       <C>       <C>      <C>     <C>     <C>     <C>       <C>
Held to Maturity Portfolio:
  U.S. Treasury        
    securities             $   500   6.50 %    $   347  6.27 %  $    -      %   $     -       %  
  U.S. Government                                                             
    & Agency obligations        --               7,250  5.97     1,060  6.03      1,000   7.07 
  Municipal obligations      1,555   5.98           --           1,970  7.09     10,961   7.88       
                             2,055   6.11%       7,597  6.00     3,030  6.72     11,961   7.81 

Available for Sale Portfolio:
  U.S. Treasury          
    securities                  --                 750  5.03        --               --   
  Municipal obligations         --                  --             419  6.76      7,300   7.48 
  Mutual funds               1,260   5.61           --              --               --        
  Other investments             --                  --              --                3     -- 
                             1,260   5.61          750  5.03       419  6.76      7,303   7.48 
                           $ 3,315   5.92 %    $ 8,347  5.91 %  $3,449  6.72 %  $19,264   7.68 %
                                                                           
(1) Tax equivalent yield.
</TABLE>

Sources of Funds

      General.   Deposits are the primary source of the  Bank's  funds  for
lending and other general business purposes.  In addition to deposits,  the
Bank  obtains funds from loan repayment and prepayments, advances from  the
FHLB of New York and other borrowings and from sales of loans.

      Deposits.   The  Bank  has  a  number of different  deposit  programs
designed to attract both short-term and long-term deposits.  These programs
include passbook, statement savings and club accounts, commercial checking,
NOW  accounts,  money  market checking and passbook, IRA,  SEPP  and  Keogh
retirement  accounts, certificate accounts which include jumbo certificates
in  denominations  of  $100,000  or  more,  and  credit  card  services  to
individuals  and  businesses.   In recent years  the  Bank  has  emphasized
attracting noninterest bearing commercial checking and NOW accounts.

      The Bank's deposits are obtained primarily from residents of the five
counties  in the state of New Jersey where the Bank's offices are  located.
The  majority  of the deposits are obtained from residents of Essex  County
where the Bank has six offices.  The principal methods used by the Bank  to
attract  deposit accounts include offering a wide variety of  services  and
accounts,  competitive  interest rates, and  convenient  office  hours  and
locations.


      The following table presents the deposit activity of the Bank for the
year indicated.

                                       Year ended September 30,
                                      1996         1995        1994
                                        (Dollars in thousands)
     Deposits                     $ 695,483    $ 623,172   $ 411,106
     Withdrawals                    731,838      555,480     376,841
     Net deposits (withdrawls)      (36,355)      67,692      34,265
     Interest credited               22,965       20,654      13,087
      Net increase in deposits    $ (13,390)   $  88,346   $  47,352
                                 

      The  following table presents the average nominal interest  rates  on
certificate accounts outstanding at September 30, 1996
                                     
                                            Certificates   Average
                                   Amount     as % of     interest
                                             deposits       rate
                                     (Dollars in thousands)
       Market rate certificates maturing
       in the quarter ending:
       December 31, 1996       $104,609       18.88 %      5.07  %
       March 31, 1997            76,197       13.75        5.20  
       June 30, 1997             12,582        2.27        5.36  
       September 30, 1997        95,589       17.24        5.47  
       December 31, 1997          3,823         .69        5.69  
       March 31, 1998             3,254         .59        5.61  
       June 30, 1998              3,003         .54        5.64  
       September 30, 1998         4,014         .72        5.60  
       Oct. 1, 1998-    
       Sept. 30, 2006            17,312        3.12        6.27      
       Total  certificate      
         accounts               $320,383      57.80 %      5.32  %  
                                                                 

At September 30, 1996 the Bank had jumbo certificate accounts in the amount
of $100,000 or more maturing as follows:

                                            Amount
                                        (In thousands)
                    Within:                          
                    One Year                 $ 30,596
                    One to Three Years            200
                    Total                    $ 30,796
                                                     


Borrowings

      The Bank obtains advances from the FHLB of New York which are secured
by  its  capital stock in the FHLB of New York and certain  of  the  Bank's
first  mortgages  and participation certificates.  Such advances  are  made
pursuant  to several different credit programs, each of which has  its  own
interest   rate  and  range  of  maturities.   Depending  on  the  program,
limitations  on  the  amount  of advances  are  based  on  either  a  fixed
percentage of assets or an assessment of the Bank's creditworthiness.   The
FHLB  of  New  York advances are generally available to meet  seasonal  and
other withdrawals of deposit accounts and to permit increased lending.   In
addition, the Bank maintains a $63.3 million line of credit with  the  FHLB
of New York.

      The  Bank  entered into a reverse repurchase agreement  with  Merrill
Lynch on September 30,1994, which matured on October 19,1994.  The interest
rate  on  the agreement was 5.15%.  The securities underlying the agreement
consisted of U.S. Treasury notes with a book value of $3.1 million.   There
have  been  no other reverse repurchase agreements during the  three  years
ended September 30, 1996.
     The following table sets forth information with respect to borrowings:

                                          At September 30,
                                      1996       1995      1994
                                       (Dollars in thousands)
                                                           
      Borrowings outstanding           $ 5,928    $ 23,105  $ 31,738
      Weighted average rate paid  on  
        borrowings                        7.08%      6.76%     5.75%  
                                                  
                                                  
                                         Year Ended September 30,
                                         1996       1995      1994
                                           (Dollars in Thousands)
      Maximum  amount of  borrowings                       
        outstanding at any month end:  $ 50,429    $ 27,730   $ 31,738
                                       
                                                                
      Approximate average borrowings  
        outstanding                    $ 18,079     $ 18,028   $  7,048       
      Approximate weighted average       
         rate paid                         6.02%      6.16%     5.12%  


Holding Company Subsidiaries

      First State is a Delaware corporation which acquired all of the stock
of  the  Bank upon its conversion from a New Jersey state chartered  mutual
savings  and loan association to a New Jersey state chartered stock savings
and  loan  association. The stock conversion was completed on December  29,
1987. The Bank converted to a federal savings bank charter on March 1, 1993
and  on August 1, 1994, the institution became known as First DeWitt  Bank.
The information and consolidated financial statements in this annual report
of  First  State  relates primarily to its wholly-owned  subsidiary,  First
DeWitt  Bank,  through  which First State conducts its  principal  business
activity,  and  also First State Investment Services, Inc.,  an  investment
services company.

     First State organized First State Investment Services, Inc., a wholly-
owned  subsidiary, primarily to offer professional financial  services  and
new investment alternatives to First DeWitt's customers.


Competition

      The  Bank faces significant competition both in originating  mortgage
and  consumer loans and in attracting deposits.  The Bank's competition for
loan  originations  comes principally from savings and  loan  associations,
savings  banks, mortgage banking companies (many of which are  subsidiaries
of  major  commercial  banks), insurance companies and other  institutional
lenders.   Its  most direct competition for deposits has historically  come
from savings and loan associations, savings banks, commercial banks, credit
unions  and  other  financial  institutions.   The  Bank  faces  additional
competition  for  deposits from short-term money  market  funds  and  other
corporate and government securities funds.  Competition may increase  as  a
result  of  the continuing reduction in the restrictions on the  interstate
operations  of  financial  institutions.  Many of the  Bank's  competitors,
whether  traditional financial institutions or otherwise, have much greater
financial and marketing resources than those of the Bank.

     The Bank competes for loans principally through the interest rates and
the  loan fees it charges as well as the efficiency and quality of services
it  provides  borrowers  and their real estate brokers.   It  competes  for
deposits through pricing, convenience, location of offices and the offering
of a variety of deposit accounts.


Regulation and Supervision

General

      The Bank is a member of the FHLB system and its deposit accounts  are
insured  up to applicable limits by the FDIC primarily through the  Savings
Association Insurance Fund ("SAIF")($67.3 million of deposits at  September
30,  1996,  were insured through the Bank Insurance Fund (the  "BIF"),  the
deposit  insurance fund that insures most commercial bank  deposits).   The
Bank  is  subject to extensive regulation by the OTS and the FDIC,  as  the
deposit  insurer.   The Bank must file reports with the OTS  and  the  FDIC
concerning its activities and financial condition, in addition to obtaining
regulatory  approvals prior to entering into certain transactions  such  as
mergers  with  or  acquisitions of other savings institutions.   There  are
periodic  examinations  by  the  OTS and the  FDIC  to  assess  the  Bank's
financial  condition and test the Bank's compliance with various regulatory
requirements.   This regulation and supervision establishes a comprehensive
framework of activities in which an institution can engage and is  included
primarily  for  the protection of the insurance fund and  depositors.   The
regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion  in connection with their supervisory and enforcement activities
and   examination  policies,  including  policies  with  respect   to   the
classification  of  assets  and the establishment  of  adequate  loan  loss
reserves  for regulatory purposes.  Any change in such regulation,  whether
by  the  OTS, the FDIC or the Congress could have a material adverse impact
on  the Company, the Bank and their operations.  The Holding Company, as  a
savings and loan holding company, is required to file certain reports with,
and  otherwise comply with, the rules and regulations of the OTS and of the
SEC   under  the  federal  securities  laws.   Certain  of  the  regulatory
requirements  applicable  to the Bank and to the Company  are  referred  to
below or elsewhere herein.


Federal Deposit Insurance Corporation Improvement Act of 1991

      On  December  19,  1991,  the Federal Deposit  Insurance  Corporation
Improvement Act of 1991 ("FDICIA") became law.  While the FDICIA  primarily
addresses additional sources of funding for the Bank Insurance Fund,  which
insures the deposits of commercial banks and savings banks, it also imposes
a  number of new mandatory supervisory measures on savings associations and
banks.

      Among  other things, FDICIA requires the federal banking agencies  to
take  prompt corrective action if a depository institution fails to satisfy
certain  minimum  capital  requirements.   The  prompt  corrective   action
regulations   define  five  specific  capital  categories.    The   capital
categories    are    "well    capitalized,"    "adequately    capitalized,"
"undercapitalized,"  "significantly  undercapitalized,"   and   "critically
undercapitalized."  All institutions, regardless of their  capital  levels,
are   restricted  from  making  any  capital  distribution  or  paying  any
management  fees  if the institution would thereafter be  undercapitalized.
Institutions  categorized  as "undercapitalized"  are  subject  to  certain
restrictions,  including the requirement to file a capital  plan  with  its
primary  Federal regulator, and subject to growth limitations, among  other
restrictions.   More severe restrictions may be imposed on a "significantly
undercapitalized" institution, including requirements to  raise  additional
capital,   sell  assets,  or  sell  the  entire  institution.    Critically
undercapitalized  institutions  are generally  placed  in  receivership  or
conservatorship.    For   an  institution  to  be   classified   as   "well
capitalized," it must have a core ratio of at least 5%, a Tier 1 risk-based
capital  ratio of at least 6%, and a total risk-based capital ratio  of  at
least 10%.  To be considered "adequately capitalized," an institution  must
generally  have  a  core ratio of at least 4%, a Tier 1 risk-based  capital
ratio of at least 4%, and a total risk-based capital ratio of at least  8%.
The Bank is considered "adequately capitalized" under the above definitions
and  as  such,  FDIC approval is required for the Bank to accept  or  renew
brokered deposits.

      Pursuant  to  FDICIA,  the FDIC established a  risk-based  assessment
system  for deposit insurance and authorizes the FDIC to privately reinsure
up  to 10% of its risk of loss with respect to an institution and base  its
assessment on the cost of such reinsurance.

      FDICIA seeks to encourage enforcement of existing consumer protection
laws and enacts new consumer-oriented provisions including a requirement of
notice  to  regulators and customers for any proposed  branch  closing  and
provisions  intended  to  encourage  the  offering  of  "lifeline"  banking
accounts  and  lending in distressed communities.  FDICIA also  includes  a
Truth  in Savings provision which requires depository institutions to  make
additional  disclosures to depositors with respect to the rate of  interest
and the terms of their deposit accounts.

     Section 112 of FDICIA also imposes numerous reporting requirements and
internal control procedures upon institutions with assets greater than $500
million.  First DeWitt was subject to the reporting requirements of Section
112 of FDICIA as of September 30, 1996.


Federal Regulation of Savings Institutions

      Business  Activities.   The activities of  savings  institutions  are
governed  by  the  Home Owner's Loan Act, as amended (the "HOLA")  and,  in
certain respects, the Federal Deposit Insurance Act ("FDI Act").  The  HOLA
and the FDI Act were amended by the Financial Institutions Reform, Recovery
and  Enforcement Act of 1989 ("FIRREA"), which was enacted for the  purpose
of  resolving  problem  savings institutions,  establishing  a  new  thrift
insurance fund, reorganizing the regulatory structure applicable to savings
institutions  and  imposing bank-like standards  on  savings  institutions.
FDICIA also amended certain provisions of the HOLA and the FDI Act.   As  a
result  of  FIRREA,  and  FDICIA, the operations of  savings  institutions,
including the Bank, have been significantly affected.  The federal  banking
statutes,  as  amended by the FIRREA and FDICIA: (1) restrict  the  use  of
brokered  deposits  by troubled savings institutions  that  are  not  well-
capitalized,  (2) prohibit the acquisition of any corporate  debt  security
that  is  not  rated  in  one of the four highest  rating  categories,  (3)
generally restrict the aggregate amount of loans secured by non-residential
real  estate  property  to  400% of capital, (4) permit  savings  and  loan
holding  companies  to  acquire  up to 5% of  the  voting  shares  of  non-
subsidiary  savings  institutions or savings  and  loan  holding  companies
without  prior  approval,  (5)  permit bank holding  companies  to  acquire
healthy  savings institutions, and (6) require the federal banking agencies
to  establish  by  regulation  loan-to-value  limitations  on  real  estate
lending.

       Loans  to  One  Borrower.   Under  the  HOLA,  as  amended,  savings
institutions are generally subject to the national bank limits on loans  to
one borrower.  Savings institutions may not make a loan or extend credit to
a  single  or  related group of borrowers in excess of 15%  of  the  Bank's
unimpaired  capital and surplus.  The Bank's limitation  at  September  30,
1996,  is  approximately $5.3 million.  An additional amount may  be  lent,
equal to 10% of unimpaired capital and surplus, if such loan is secured  by
readily-marketable  collateral,  which  is  defined  to   include   certain
securities  and bullion, but generally does not include real  estate.   The
OTS  can impose more stringent limits if deemed necessary to protect safety
and soundness.

     QTL Test.  The HOLA, as amended, requires savings institutions to meet
a  qualified  thrift lender test ("QTL").  Effective July 1, 1991,  savings
institutions  were  required  to maintain 70%  of  their  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)  in  "qualified thrift investments"  (primarily  residential
mortgages   and  related  investments,  including  certain  mortgage-backed
securities)  and  continue to meet such test for each  subsequent  two-year
period.

      The  FDICIA liberalized the QTL test by reducing the qualified thrift
investment  percentage that must be maintained from 70% to 65%,  increasing
the amount of liquid assets excludable from portfolio assets, and expanding
the  definition of qualified thrift investments.  As of September 30, 1996,
the Bank met the QTL test.

      Enforcement.   Under  the  FDI  Act,  the  OTS  has  primary  federal
enforcement responsibility over savings institutions and has the  authority
to  bring  enforcement  action  against all "institution-related  parties,"
including  stockholders, and any attorneys, appraisers and accountants  who
knowingly  or recklessly participate in wrongful action likely to  have  an
adverse  effect on an insured institution.  Civil penalties  cover  a  wide
range  of  violations and actions and range up to $25,000 per day unless  a
finding  of reckless disregard is made, in which case penalties may  be  as
high  as  $1  million  per day.  In addition, regulators  have  significant
flexibility  to impose enforcement action on an institution that  fails  to
comply  with its regulatory requirements, particularly with respect to  the
capital  requirements, or engages in unsafe or unsound practices.  Possible
enforcement  action  includes the imposition of  a  capital  plan,  capital
directive, or cease and desist order, removal of directors or officers  and
receivership,  conservatorship  or the termination  of  deposit  insurance.
Under  the FDI Act, the FDIC has the authority to recommend to the Director
of  OTS enforcement action to be taken with respect to a particular savings
institution.   If  action  is  not taken by  the  Director,  the  FDIC  has
authority to take such action under certain circumstances.

      Assessments.  Savings institutions are required by OTS regulation  to
pay  assessments to the OTS to fund the operation of the OTS.  The  general
assessment  is  paid  on a semi-annual basis, is computed  based  upon  the
savings institution's total assets, including consolidated subsidiaries, as
reported  in  the  Bank's latest quarterly thrift  financial  report.   The
Bank's OTS assessment for the year ended September 30, 1996 was $139,000.

      The  OTS Capital Requirements.  The OTS capital regulations currently
require  savings  institutions to meet three  capital  standards:   a  1.5%
tangible capital standard; a 3% leverage (core capital) ratio; and  a  8.0%
total  risk  based  capital  ratio.  Core  capital  is  defined  as  common
stockholder's   equity   (including  retained   earnings),   noncummulative
perpetual preferred stock and related surplus, minority interests in equity
accounts   of  consolidated  subsidiaries  less  intangibles   other   than
qualifying  supervisory goodwill and certain purchased  mortgage  servicing
rights.   The  OTS  regulations also require that in meeting  the  leverage
ratio,  tangible and risk-based capital standard institutions  must  deduct
investments  in  and  loans  to  subsidiaries  engaged  in  activities  not
permissible for a national bank.

      In  April,  1991, the OTS issued a proposal to amend  the  regulatory
capital regulations to establish a 3% leverage ratio (defined as the  ratio
of core capital to adjusted total assets) for institutions in the strongest
financial  and  managerial condition, with a 1 MACRO  Rating  (the  highest
rating  of  the OTS for savings institutions).  For all other institutions,
the  minimum  core  capital leverage ratio would be 3%  plus  at  least  an
additional  100  to  200  basis  points.   In  determining  the  amount  of
additional  capital  under  the proposal, the OTS  would  assess  both  the
quality  of risk management systems and the level of overall risk  in  each
individual  institution through the supervisory process on  a  case-by-case
basis.   Based  on this criteria, the Bank anticipates that the  OTS  would
require it to maintain a leverage ratio of 4-5%.  Although the OTS has  not
yet  adopted this regulation in final, generally a savings association that
has  a  leverage  capital ratio of less than 4.0%  will  be  deemed  to  be
"undercapitalized"  under  the  OTS  prompt  corrective  action  rule   and
consequently, may be subject to various limitations on lending activities.

      The risk-based capital standard for savings institutions requires the
maintenance  of  total  capital  (which is  defined  as  core  capital  and
supplementary  capital) to risk weighted assets of 8%.  In determining  the
amount  of  risk-weighted assets, all assets, including certain off-balance
sheet assets, are multiplied by a risk-weight of 0% to 100%, as assigned by
the OTS capital regulation based on the risks OTS believes are inherent  in
the  type of asset.  The components of core capital are equivalent to those
discussed  earlier  under  the  3% leverage standard.   The  components  of
supplementary capital currently include cumulative preferred  stock,  long-
term   perpetual   preferred  stock,  mandatory   convertible   securities,
subordinated debt and intermediate preferred stock and allowance  for  loan
and  lease  losses.   Allowance for loan and  lease  losses  includable  in
supplementary  capital  is limited to a maximum of 1.25%  of  risk-adjusted
assets.   Overall,  the  amount  of capital  counted  toward  supplementary
capital cannot exceed 100% of core capital.

      At September 30, 1996, the Bank met each of its capital requirements.
The  Bank's  tangible and leverage ratios were both 5.24%.   This  exceeded
applicable requirements by 3.74% or $22.8 million (tangible), and 3.24%  or
$13.7  million (leverage).  The Bank's risk-based capital ratio was  9.40%,
which exceeded applicable requirements by 1.40% or $5.5 million.

     Effective December 31, 1992, the OTS requires all savings banks to use
fair value for valuation of foreclosed assets including repossessed assets.
Previously, foreclosed assets could be carried at the lower of cost or  net
realizable  value.   Under this rule, after foreclosure, foreclosed  assets
must  be carried at the lower of cost or fair value based on the assumption
that  such  assets  are held for sale.  Accordingly, the  OTS  removed  the
previous  risk  weight  assignment of 200 percent and  assigned  foreclosed
assets a risk weight of 100 percent.

      The  OTS has issued a rule which would set forth the methodology  for
calculating  an interest rate component that would be incorporated  in  the
OTS  regulatory capital rule.  The rule replaces an earlier proposal by the
OTS  to  calculate  interest rate risk.  Under the new rule,  only  savings
associations  with "above normal" interest rate risk exposure (i.e.,  where
an  institution's market value portfolio equity would decline in  value  by
more  than 2% of assets in the event of a hypothetical 200-basis-point move
in  interest rates) would be required to maintain additional capital.   The
additional  capital that such an institution would be required to  maintain
would  be  equal  to one half the difference between its measured  interest
rate  risk  and  2%, multiplied by the market value of  its  assets.   That
dollar  amount of capital would be in addition to an institution's existing
risk-based capital requirement.  The OTS has adopted a final form  of  this
regulation,  but  has postponed the effectiveness.  Based  on  management's
preliminary analysis, this regulation is not expected to materially  impact
the Banks capital requirements.

     The following table summarizes the Bank's current capital requirements
at September 30, 1996:

                                 At September 30, 1996
               Capital              Actual              Excess         
              Requirement  %       Capital     %       Capital     %   
                    
                                (Dollars in thousands)
Tangible       $  9,143   1.5 %    $ 31,954   5.2 %    $ 22,811   3.7 %
Leverage         18,285   3.0        31,954   5.2        13,669   2.2   
Risk-based       31,419   8.0        36,921   9.4         5,502   1.4   


      Liquidity.  The Bank is required to maintain an average daily balance
of  liquid  assets  (cash,  certain  time deposits,  bankers'  acceptances,
specified  United  States Government securities, state  or  federal  agency
obligations,  shares  of  certain mutual funds and certain  corporate  debt
securities  and commercial paper) equal to a monthly average  of  not  less
than  a specified percentage of its net withdrawable deposit accounts  plus
short-term borrowings.  This liquidity requirement may be changed from time
to  time  by the OTS to any amount within the range of 4% to 10%  depending
upon economic conditions and the savings flows of member institutions,  and
is   currently  5%.  OTS  regulations  also  require  each  member  savings
institution  to  maintain  an average daily balance  of  short-term  liquid
assets  at  a specified percentage (currently 1%) of the total of  its  net
withdrawals  deposit accounts and borrowings payable in one year  or  less.
Monetary  penalties  may  be imposed for failure to  meet  these  liquidity
requirements.   The liquidity of the Bank for September,  1996  was  5.13%,
which  exceeds  the  applicable 5% liquidity requirement.   Its  short-term
liquidity ratio for September, 1996, was 2.77%.

     Insurance of Deposits Accounts.  The Bank paid $1.3 million in federal
deposits  insurance premiums to the FDIC for the year ended  September  30,
1996.   For the semiannual assessment period beginning January 1,  1993,  a
risk-based  insurance system was implemented by the FDIC  pursuant  to  the
FDICIA.   Under  the  rule  implementing the risk-based  system,  the  FDIC
assigns  an  institution to one of three capital categories  based  on  the
institution's June 30, 1992, financial information, consisting of  1)  well
capitalized,   2)  adequately  capitalized  or  3)  undercapitalized.    An
institution  is  also  assigned by the FDIC to  one  of  three  supervisory
subgroups within each capital group.  The supervisory subgroup to which  an
institution  is assigned is based on a supervisory evaluation  provided  to
the  FDIC  by  the institution's primary federal regulator and  information
which  the  FDIC  determines to be relevant to the institution's  financial
condition  and  the risk posed to the deposit insurance  funds  (which  may
include,  if  applicable, information provided by the  institution's  state
supervisor).   An  institution's assessment rate  depends  on  the  capital
category  and  supervisory category to which it  is  assigned.   Under  the
system,  there are nine assessment risk classifications (i.e., combinations
of  capital groups and supervisory subgroups) to which differing assessment
rates  are  applied.  Assessment rates range from .23% of deposits  for  an
institution in the highest category (i.e., well-capitalized and  "healthy")
to  .31%  of  deposits  for an institution in the  lowest  category  (i.e.,
undercapitalized and "substantial supervisory concern").  The  Bank's  SAIF
assessment rate is .26% of deposits.

     The deposits of the Bank are insured by the FDIC primarily through the
Savings  Association Insurance Fund ("SAIF") ($67.3 million of deposits  at
September  30,  1996  were  insured through the Bank  Insurance  Fund  (the
"BIF"),  the  deposit  insurance fund that  insures  most  commercial  bank
deposits).  On September 30, 1996, the Deposit Insurance Funds Act of  1996
(the  "Funds Act") was enacted into law.  The Funds Act amended the Federal
Deposit  Insurance Act in several ways to recapitalize the SAIF and  reduce
disparity in the assessment rates for BIF and the SAIF.

      The  Funds Act authorized the FDIC to impose a special assessment  on
all  institutions with SAIF-assessable deposits in the amount necessary  to
re-capitalize the SAIF.  As implemented by the FDIC, the special assessment
has  been fixed, subject to adjustment, at 0.657% of an institution's SAIF-
assessable  deposits, and the special assessment was paid on  November  27,
1996.   The  special  assessment is based on the amount of  SAIF-assessable
deposits held at March 31, 1995, as adjusted under the Funds Act.  For  the
Bank,  the  special  assessment on the deposits held  on  March  31,  1995,
amounted to $1.3 million (before giving effect to any tax benefits).

      The  Funds  Act  also  provides that the FDIC cannot  assess  regular
insurance assessments for an insurance fund unless required to maintain  or
to  achieve the designated reserve ratio of 1.25%, except on those  of  its
member  institutions that are not classified as "well capitalized" or  that
have  been found to have "moderately severe" or "unsatisfactory" financial,
operational or compliance weaknesses.  The Bank has not been so  classified
by  the FDIC or the OTS.  In view of the re-capitalization of the SAIF, the
FDIC  proposed on October 8, 1996, a reduction in the assessment  rate  for
SAIF-assessable  deposits for periods beginning on October  1,  1996.   The
proposed assessment rates would range from 0% to 0.27% of deposits.

      In  addition,  the  Funds Act expanded the assessment  base  for  the
payment  on  the  bonds  ("FICO bonds") issued in the  late  1980s  by  the
Financing Corporation to re-capitalize the now defunct Federal Savings  and
Loan  Insurance  Corporation.  Beginning January 1, 1997, the  deposits  of
both BIF and SAIF insured institutions will be assessed for the payments on
the FICO bonds.  Until December 31, 1999, or such earlier date on which the
last  savings association ceases to exist, the rate of assessment  for  BIF
assessable  deposits  shall  be one-fifth of  the  rate  imposed  on  SAIF-
assessable  deposits.  It has been estimated that the rates  of  assessment
for  the  payments  on  the FICO bonds will be 0.0129%  for  BIF-assessable
deposits  and  0.0644%  for SAIF-assessable deposits beginning  January  1,
1997.

     Limitation on Capital Distributions.  The OTS imposes limitations upon
all  capital distributions by savings institutions, such as cash dividends,
payments  to  repurchase  or  otherwise acquire  its  shares,  payments  to
shareholders  of  another  institution  in  a  cash-out  merger  and  other
distributions charged against capital.  The rule establishes three tiers of
institutions  based  primarily  on  an  institution's  capital  level.   An
institution  that  exceeds all fully phased-in capital requirements  before
and  after a proposed capital distribution ("Tier 1 Association")  and  has
not  been  advised  by  the  OTS that it is in need  of  more  than  normal
supervision, could, after prior notice but without the approval of the OTS,
make  capital distributions during a calendar year up to the higher of  (i)
100%  of  its net income to date during the calendar year plus  the  amount
that  would  reduce  by one-half its "surplus capital  ratio"  (the  excess
capital over its fully phased-in capital requirements) at the beginning  of
the  calendar year, or (ii) 75% of its net income over the most recent four
quarter  period.  Any additional capital distributions would require  prior
regulatory  approval.  As of September 30, 1996, the  Bank  was  a  Tier  1
Association.  In the event the Bank's capital fell below its fully  phased-
in  requirement  or the OTS notified it that it was in need  of  more  than
normal supervision, the Bank's ability to make capital distributions  could
be  restricted  or  eliminated.  In addition,  the  OTS  could  prohibit  a
proposed capital distribution by any institution, which would otherwise  be
permitted  by  the regulation, if the OTS determines that such distribution
would  constitute  an  unsafe or unsound practice.   Moreover,  the  FDICIA
provides  that, as a general rule, a financial institution may not  make  a
capital  distribution  if  it would be undercapitalized  after  making  the
distribution.

      Transactions with Related Parties.  The Bank's authority to engage in
transactions  with related parties or "affiliates" (i.e., any company  that
controls  or  is  under common control with an institution,  including  the
Holding  Company and its non-savings institution subsidiaries) or  to  make
loans  to  certain  insiders, is limited by Sections 23A  and  23B  of  the
Federal  Reserve Act ("FRA").  Section 23A limits the aggregate  amount  of
transactions  with  any  individual affiliate to 10%  of  the  capital  and
surplus of the savings institution and also limits the aggregate amount  of
transactions  with  all  affiliates to 20%  of  the  savings  institution's
capital and surplus.  Certain transactions with affiliates are required  to
be  secured by collateral in an amount and of a type described in  the  FRA
and  the  purchase  of  low  quality assets from  affiliates  is  generally
prohibited.    Section   23B  provides  that  certain   transactions   with
affiliates, including loans and asset purchases, must be on terms and under
circumstances, including credit standards, that are substantially the  same
or at least as favorable to the institution as those prevailing at the time
for  comparable transactions with nonaffiliated companies.  In the  absence
of  comparable transactions, such transactions may occur only  under  terms
and circumstances, including credit standards, that in good faith would  be
offered  to  or  would  apply to nonaffiliated companies.   Notwithstanding
Sections  23A and 23B, savings institutions are prohibited from lending  to
any  affiliate  that is engaged in activities that are not permissible  for
bank holding companies under Section 4(c)8 of the Bank Holding Company  Act
("BHC  Act").  Further, no savings institution may purchase the  securities
of any affiliate other than a subsidiary.

       The  Bank's  authority  to  extend  credit  to  executive  officers,
directors,  and  10%  or  greater shareholders, as well  as  entities  such
persons control, is currently governed by Sections 22(g) and 22(h)  of  the
FRA and Subpart A of Regulation O promulgated by the Federal Reserve Board.
Among  other  things, these regulations require such loans to  be  made  on
terms  and  conditions that are substantially similar to those  offered  to
unaffiliated individuals, place limits on the amount of loans, individually
and in the aggregate, the Bank may make to such persons based, in part,  on
the Bank's capital position, and require certain approval procedures to  be
followed.   Pursuant  to amendments made by the FDIC's loans  to  executive
officers are further restricted in terms of the amounts and types of  loans
that can be made.  OTS regulations, with the exception of minor variations,
apply Regulation O to savings associations.

      Community Reinvestment and Other Consumer Compliance Laws.  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  institution.  The CRA also requires all institutions to  make  public
disclosure of the CRA ratings.  The OTS also reviews the Bank's performance
under  other consumer compliance regulations, in addition to the CRA.   The
consumer  regulations include, among others, the Equal  Credit  Opportunity
Act, the OTS Nondiscrimination Regulations, the Bank Secrecy Act, the Truth
in  Lending  Act,  the Electronic Funds Transfer Act, and the  Real  Estate
Settlement  Procedures Act.  The Bank received an "outstanding" CRA  rating
based on its 1995 CRA examination.


Federal Home Loan Bank System

     The Bank is a member of the FHLB System, which consists of 12 regional
FHLBs.   The  FHLB provides a central credit facility primarily for  member
institutions.  The Bank, as a member of the FHLB-NY, is required to acquire
and  hold shares of capital stock in that FHLB in an amount at least  equal
to  1% of the aggregate principal amount of its unpaid residential mortgage
loans and similar obligations at the beginning of each year, or 1/20 of its
advances (borrowings) from the FHLB-NY, whichever is greater.  The Bank  is
in compliance with this requirement, with an investment in FHLB-NY stock at
September  30,  1996  of $3.4 million.  FHLB advances must  be  secured  by
specified types of collateral and may be obtained primarily for the purpose
of providing funds for residential housing finance.

      The  FHLBs  are  required  to provide funds  for  the  resolution  of
insolvent  thrifts and to contribute funds for affordable housing programs.
These requirements could reduce the amount of dividends that the FHLBs  pay
to  their members and could also result in the FHLBs imposing a higher rate
of interest on advances to their members.  For the year ended September 30,
1996,  dividends from the FHLB-NY to the Bank amounted to $241,000.  Should
dividends  be  reduced, or interest on future FHLB advances increased,  the
Bank's net interest income might also be reduced.  Further there can be  no
assurance that the impact of the FIRREA on the FHLBs will not also cause  a
decrease in the value of the FHLB-NY stock held by the Bank.



Federal Reserve System

      The Federal Reserve Board regulations require savings institutions to
maintain  non-interest earning reserves against their transaction  accounts
(primarily   NOW  and  checking  accounts).   The  Federal  Reserve   Board
regulations  generally  require that reserves  of  3%  must  be  maintained
against aggregate transaction accounts of $52.0 million or less (subject to
adjustment  by  the Federal Reserve Board) and an initial reserve  of  $1.4
million  plus  10%  (subject  to adjustment by the  Federal  Reserve  Board
between  8% and 14%) against that portion of total transaction accounts  in
excess  of  $54.0 million.  The first $4.3 million or otherwise  reservable
balances (subject to adjustments by the Federal Reserve Board) are exempted
from  the  reserve  requirements.   The Bank  is  in  compliance  with  the
foregoing  requirements.   The  balances maintained  to  meet  the  reserve
requirements  imposed by the Federal Reserve Board may be used  to  satisfy
liquidity requirements imposed by the OTS.  Because required reserves  must
be  maintained  in  the  form of either vault cash, a  non-interest-bearing
account at a Federal Reserve Bank, or a pass-through account as defined  by
the  Federal  Reserve Board, the effect of this reserve requirement  is  to
reduce  the Bank's interest-earning assets.  FHLB System members  are  also
authorized  to  borrow  from  the Federal Reserve  "discount  window,"  but
Federal Reserve Board regulations require institutions to exhaust all  FHLB
sources before borrowing from a Federal Reserve Bank.


Holding Company Regulation

      The  Holding  Company is a nondiversified savings  and  loan  holding
company  within the meaning of the HOLA, as amended.  As such, the  Company
is  registered with the OTS and is subject to OTS regulations,  examination
supervision  and  reporting  requirements.   In  addition,  the   OTS   has
enforcement   authority  over  the  Holding  Company  and  its  non-savings
institution  subsidiaries.  Among other things, this authority permits  the
OTS  to restrict or prohibit activities that are determined to be a serious
risk to the subsidiary savings institution.

      The  HOLA  prohibits a savings and loan holding company, directly  or
indirectly,  or  through one or more subsidiaries, from  acquiring  another
savings  institution  or  holding company thereof,  without  prior  written
approval of the OTS; acquiring or retaining, with certain exceptions,  more
than 5% of a nonsubsidiary savings institution, a nonsubsidiary savings and
loan  holding  company,  or a nonsubsidiary company engaged  in  activities
other  than those permitted by the HOLA; or acquiring or retaining  control
of   an   institution  that  is  not  federally  insured.   In   evaluating
applications by holding companies to acquire savings institutions, the  OTS
must  consider the financial and managerial resources and future  prospects
of  the company and institution involved, the effect of the acquisition  on
the risk to the insurance funds, the convenience and needs of the community
and competitive factors.

      As  a  unitary  savings  and loan holding  company,  the  Company  is
generally  not restricted under existing laws as to the types  of  business
activities in which it may engage, provided that the Bank continues to be a
QTL.  Upon any nonsupervisory acquisition by the Company of another savings
association or savings bank that meets the QTL test and is deemed to  be  a
savings institution by OTS, the Company would become a multiple savings and
loan  holding  company (if the acquired institution is held as  a  separate
subsidiary) and would be subject to extensive limitations on the  types  of
business  activities  in  which  it could  engage.   The  HOLA  limits  the
activities  of  a multiple savings and loan holding company  and  its  non-
insured  institution subsidiaries primarily to activities  permissible  for
bank holding companies under Section 4(c)(8) or the BHC Act, subject to the
prior approval of the OTS, and activities authorized by OTS regulation  for
multiple  holding  companies as of March 5, 1987.  Such activities  include
mortgage   banking,  consumer  finance,  fiduciary  activities,  securities
brokerage and insurance agency.

      The  OTS  is  prohibited from approving any acquisitions  that  would
result  in a multiple savings and loan holding company controlling  savings
institutions  in more than one state, subject to two exceptions:   (i)  the
approval of interstate supervisory acquisitions by savings and loan holding
companies,  and  (ii) the acquisition of a savings institution  in  another
state  if  the  laws  of  the  state  of  the  target  savings  institution
specifically  permit  such acquisitions.  Although the  conditions  imposed
upon acquisitions in those states which have enacted such legislation vary,
most  such  statutes are of the "regional reciprocity" type  which  require
both  that  the  acquiring holding company be located (as  defined  by  the
location  of  its  subsidiary savings institutions) in  a  state  within  a
defined geographic region and that the state in which the acquiring holding
company  is  located have enacted reciprocal legislation  allowing  savings
institutions  in the target state to purchase savings institutions  in  the
acquirer's  home state on terms no more restrictive than those  imposed  by
the target state on the acquirer.  Some states authorize acquisition by out-
of-state holding companies only in supervisory cases, and certain states do
not   authorize  interstate  acquisitions  under  any  circumstances.   OTS
regulations do, however, permit federal savings associations and  banks  to
branch across state lines.

      Federal  law  generally provides that no person, acting  directly  or
indirectly  or  through or in concert with one or more other  persons,  may
acquire "control" of a federally-insured savings institution without giving
at  least  60  days'  written notice to the OTS and providing  the  OTS  an
opportunity to disapprove the proposed acquisition.

      Such  acquisitions of control may be disapproved if it is  determined
among  other  things,  that (i) the acquisition would substantially  lessen
competition;  (ii)  the financial condition of the acquiring  person  might
jeopardize the financial stability of the savings institution or  prejudice
the  interests  of its depositors; or (iii) the competency,  experience  or
integrity  of  the  acquiring person or the proposed  management  personnel
indicates  that  it would not be in the interest of the depositors  or  the
public to permit the acquisition of control of such person.


Taxation

           Federal.  First State files a calendar year consolidated federal
income tax return with its subsidiaries, and reports its income and expense
using the accrual method of accounting.


            State.   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  imposed by political subdivisions.  The Savings Institutions  Tax
is  an excise tax upon the privilege of doing business in the State of  New
Jersey at the rate of 3% per annum.

      The Bank's Federal and State income tax returns have not been audited
during the past five years.

      For information regarding federal and state taxes, see Note 10 of the
Notes of Consolidated Financial Statements.


Item 2 - Properties

     The Bank conducts its business through 12 full-service offices located
in  Essex,  Monmouth, Morris, Ocean, and Sussex Counties, New  Jersey.   In
addition to its branch offices, the Bank owns and occupies a portion of the
second  floor of the building as its corporate headquarters.  The  building
also houses a full-service branch office, a consumer loan department, and a
commercial loan department.

      The  Bank's 14 branch network is the result of mergers in 1977,  1982
and  1994, as well as the purchase of two branches in 1985 and the  opening
of two new offices in 1987, one in 1993 and two in 1996.


Personnel

      At  September  30,  1996, the Holding Company  and  subsidiaries  had
approximately   196   employees,  including  approximately   62   part-time
employees.  The  Bank's  employees are not represented  by  any  collective
bargaining  group.  The  Bank  considers  its  employee  relations  to   be
excellent.


Item 3 - Legal Proceedings

      At  September  30,  1996, and for the year ended on  that  date,  the
Company  and  the Bank were not involved in any pending legal  proceedings,
other  than routine legal proceedings occurring in the ordinary  course  of
business  which are believed by management, with the advice of counsel,  to
be  immaterial to the business, financial condition, and liquidity  of  the
Company and Bank.


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

     None.
                                 


                                 Part II

Item  5  -  Market  for  Registrants Common Equity and Related  Stockholder
Matters

      The  information contained on page 45 of the 1996 Annual Report under
the caption "Market Information for Common Stock" is incorporated herein by
reference.  Information regarding dividend restrictions contained  on  page
40  of  the 1996 Annual Report under the caption "(16) Stockholder's Equity
and  Regulatory  Matters"  of  the  notes  to  the  consolidated  financial
statements is also incorporated herein by reference.

Item 6 - Selected Financial Data

      The  information contained on page 4 of the 1996 Annual Report  under
the   caption   "Selected  Consolidated  Financial  and  Other   Data"   is
incorporated herein by reference.

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

      The  information contained on pages 5 through 15 of the  1996  Annual
Report  under  the  caption  "Management's  Discussion  and  Analysis"   is
incorporated herein by reference.

Item 8 - Financial Statements and Supplementary Data

      The  Financial  Statements and the Report  of  Independent  Auditors'
Report  appearing  on  pages 16 through 44 of the 1996  Annual  Report  are
incorporated herein by reference.

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

     None.

                                 Part III
Item 10 - Executive Officers of the Registrant

      The following table sets forth the executive officers name, age,  and
position held with First State and the Bank.
                           Age at
     Name            September 30, 1996      Position Held

Michael  J.  Quigley,  III      56      Chairman,  President  and  Chief
                                        Executive Officer
                                        First State Financial Services,Inc.
                                        Chairman,  President  and   Chief
                                        Executive Officer
                                        First DeWitt Bank.

Emil J. Butchko                 61      Vice President, Treasurer and Chief
                                        Financial Officer,
                                        First State Financial Services,Inc.
                                        Sr. Vice President, Treasurer  and
                                        Chief Financial Officer,
                                        First DeWitt Bank.

John   A.  Rogers               54      Vice  President,  First  State
                                        Financial Services, Inc.
                                        Sr.  Vice President, First  DeWitt
                                        Bank.

Robert H. Blum                  48      Vice President, First DeWitt Bank.

Joseph J Burghardt              61      Vice President, First Dewitt Bank.

Alan M. Chadrjian               40      Vice President, First DeWitt Bank.

John  M.  Fields,  Jr.          33      Vice President  and  Principal
                                        Accounting Officer,
                                        First  State  Financial  Services,Inc.
                                        Vice  President  and  Controller,
                                        First DeWitt Bank.

John   H.  Isemann              54      Vice  President,  First  State
                                        Financial Services, Inc.
                                        Vice President, First DeWitt Bank.

Richard O Lindsey               56      Vice President, First Dewitt Bank.

Marie  G.  Martino              55      Secretary, First State  Financial
                                        Services, Inc.
                                        Vice President and Secretary, First
                                        DeWitt Bank.

Henrik Tvedt, Jr.               35      Vice President, First DeWitt Bank.




                                  Part IV
                                     
Item 14 - Exhibits, Financial Statement Schedules, and Reports on Form 8-K
          Financial Statements

      The  following financial statements are included in the Bank's Annual
      Report to Shareholders for the year ended September 30, 1996

      -  Consolidated Balance Sheets at September 30, 1996 and 1995

      -  Consolidated Statements of Operations for each of the years in the
         three-year period ended September 30, 1996

      -  Consolidated Statements of Changes in Stockholders' Equity for each
         of the years in the three-year period ended September 30, 1996

      -  Consolidated Statements of Cash Flows for each of the years in the
         three year period ended September 30, 1996

      -  Notes to Consolidated Financial Statements

      -  Independent Auditors' Report

Financial Statement Schedules

      Financial  Statement  schedules are  omitted  because  they  are  not
required  or  because  the  required  information  is  set  forth  in   the
consolidated financial statements or notes thereto.

Exhibits

      The following exhibits are either filed as part of this report or are
incorporated  herein  by  reference to documents previously  filed  by  the
Corporation with the SEC.

Exhibit
Number         Description

3              Certificate  of  Incorporation and Bylaws  of  First  State
               Financial Services, Inc.(1)

10.1           First DeWitt Bank. Employee Stock Ownership Plan(1)

10.2           First State Financial Services, Inc. Incentive Stock Option
               Plan(2)

10.3           First State Financial Services, Inc. 1993 Stock Option Plan
               for Outside Directors(3)

10.4           First  State  Financial  Services,  Inc.  1993  Long  Term
               Incentive Stock Benefit Plan(3)

10.5           Employment  Agreements between the  Bank  and  the  Holding
               company and Mr. Quigley(1)

10.5           Special  Termination Agreements between the  Bank  and  the
               Holding Company and Messrs. Butchko, Isemann, and Rogers(1)

10.6           Special  Termination Agreements between the  Bank  and  the
               Holding Company and Messrs. Fields and Lindsey

11             Statement re:  computation of per share earnings

22             Subsidiaries of First State Financial Services, Inc.

23             Accountant's consent to incorporation by reference of Audit
               report in Registration statements on Form S-8.

(1)    Incorporated  by  reference  to  Exhibits  filed  with  Registration
       Statement  on Form S-1, No. 33-16532

(2)    Incorporated  by  reference  to  Exhibits  filed  with  Registration
       Statement  on Form S-8, No. 33-25608

(3)    Incorporated  by  reference  to  Exhibits  filed  with  Registration
       Statement  on Form S-8, No. 33-90434


Reports on Form 8-K
There  were no Form 8-K reports filed during the last quarter of the fiscal
year.


                   FIRST STATE FINANCIAL SERVICES, INC.
                     1120 Bloomfield Avenue, CN 2449
                   West Caldwell, New Jersey 07007-2449


                                Form 10-K
                            September 30, 1996


Exhibit 10.6   Special  Termination Agreements between the  Bank  and  the
               Holding Company and Messrs. Fields and Lindsey

                   
                  SPECIAL TERMINATION AGREEMENT



      This  AGREEMENT is made effective as of September 20, 1995,
by   and  between  First  State  Financial  Services,  Inc.  (the
"Company"), a corporation organized under the laws of  the  State
of  Delaware,  with  its office at 1120 Bloomfield  Avenue,  West
Caldwell, New Jersey, and John M. Fields, Jr. ("Executive").  The
term  "Bank"  refers  to  First  DeWitt  Bank,  the  wholly-owned
subsidiary of the Company.

     WHEREAS, the Company recognizes the substantial contribution
Executive  has  made to the Company and the Bank  and  wishes  to
provide  him  with further incentive by protecting  his  position
therewith for the period and under the circumstances provided  in
this Agreement; and

      WHEREAS,  Executive has been elected to, and has agreed  to
serve  in  the position of Vice President and Controller  of  the
Bank, a position of substantial responsibility;

      NOW,  THEREFORE,  in consideration of the contribution  and
responsibilities  of  Executive, and upon  the  other  terms  and
conditions  hereinafter  provided, the parties  hereto  agree  as
follows:


1.   TERM OF AGREEMENT.

     The term of this Agreement shall be deemed to have commenced
as  of  the  date  first above written and shall continue  for  a
period  of  thirty-six  (36)  full  calendar  months  thereafter.
Commencing  on  the first anniversary date of this Agreement  and
continuing  at  each anniversary date thereafter,  the  Agreement
shall  renew for an additional year such that the remaining  term
shall  be  three (3) years unless written notice is  provided  to
Executive  at least ten (10) days and not more than  twenty  (20)
days  prior  to  any such anniversary date, in which  event  this
Agreement  shall  cease  at  the end of  thirty-six  (36)  months
following  such  anniversary date.  Prior to the  written  notice
period  for  nonrenewal, the Board of Directors  of  the  Holding
Company ("Board") will conduct an evaluation of the Executive for
purposes of determining whether to extend the Agreement, and  the
results  thereof shall be included in the minutes of the  Board's
meeting.


2.   PAYMENTS TO EXECUTIVE UPON CHANGE IN CONTROL.

      (a)   Upon  the  occurrence of a Change in Control  of  the
Company (as herein defined) followed at any time during the  term
of  this Agreement by the voluntary or involuntary termination of
Executive's employment by the Bank or the Company, other than for
Cause,  as  defined  in Section 2(c) hereof,  the  provisions  of
Section  3  shall  apply.  Upon the occurrence  of  a  Change  in
Control,  Executive shall have the right to elect to  voluntarily
terminate  his  employment at any time during the  term  of  this
Agreement  following  any  demotion, loss  of  title,  office  or
significant  authority, reduction in his annual  compensation  or
benefits,  or relocation of his principal place of employment  by
more  than  30 miles from its location immediately prior  to  the
Change in Control.

      (b)  A "Change in Control" of the Bank or the Company shall
mean a change in control of a nature that:  (i) would be required
to  be reported in response to Item 1(a) of the current report on
Form 8-K, as in effect on the date hereof, pursuant to Section 13
or  15(d)  of the Securities Exchange Act of 1934 (the  "Exchange
Act"); or (ii) results in a Change in Control of the Bank or  the
Company  within the meaning of the Home Owners' Loan Act of  1933
and the Rules and Regulations promulgated by the Office of Thrift
Supervision (or its predecessor agency), as in effect on the date
hereof  (provided that in applying the definition  of  change  in
control as set forth under the rules and regulations of the  OTS,
the Board shall substitute its judgment for that of the OTS);  or
(iii)  without  limitation, such a Change  in  Control  shall  be
deemed to have occurred at such time as (a) any "person" (as  the
term  is used in Section 13(d) and 14(d) of the Exchange Act)  is
or becomes the "beneficial owner" (as defined in Rule 13d-3 under
the  Exchange  Act), directly or indirectly,  of  securities,  or
makes   an   offer  to  purchase   securities,  of  the   Company
representing  20%  or more of the combined voting  power  of  the
Company's  outstanding  securities,  except  for  any  securities
purchased by an employee stock ownership plan established by  the
Company  or  the  Bank  and approved by the Incumbent  Board  (as
defined  below); or (b) individuals who constitute the  Board  of
Directors  of  the  Company on the date  hereof  (the  "Incumbent
Board")  cease for any reason to constitute at least  a  majority
thereof,  provided that any person becoming a director subsequent
to  the date hereof whose election was approved by a vote  of  at
least  three-quarters of the directors comprising  the  Incumbent
Board,   or  whose  nomination  for  election  by  the  Company's
stockholders was approved by the Company's Nominating  Committee,
shall  be, for purposes of this clause (b), considered as  though
he  were  a  member  of the Incumbent Board; or  (c)  a  plan  of
reorganization,  merger,  consolidation  or  sale   of   all   or
substantially  all the assets of the Bank or Company  or  similar
transaction occurs in which the Bank or the Company  is  not  the
resulting  entity; or (d) a proxy statement shall be  distributed
soliciting  proxies  from stockholders of  the  Company,  seeking
stockholder  approval  of  a  plan of reorganization,  merger  or
consolidation  of  the  Company  or  Bank  with   one   or   more
corporations as a result of which the outstanding shares  of  the
class of securities then subject to such plan or transaction  are
exchanged  for  or converted into cash or property or  securities
not  issued  by the Bank or the Company shall be distributed;  or
(e)  a  tender  offer  is  made for 20% or  more  of  the  voting
securities of the Bank or Company then outstanding.

       (c)   Executive  shall  not  have  the  right  to  receive
termination   benefits  pursuant  to  Section   3   hereof   upon
Termination  of  Cause.  The term "Termination for  Cause"  shall
mean  termination  upon  intentional failure  to  perform  stated
duties, personal dishonesty which results  in loss to the Company
or  one  of  its affiliates, willful violation of any law,  rule,
regulation (other than traffic violations or similar offenses) or
final cease and desist order which results in substantial loss to
the  Company or one of its affiliates, or any material breach  of
this  Agreement.  For purposes of the Section,  no  act,  or  the
failure  to  act,  on  Executive's part  shall  be  "willful"  or
"intentional"  unless done, or omitted to be done,  not  in  good
faith  and without reasonable belief that the action or  omission
was in the best interest of the Company or its affiliates.

     Notwithstanding the foregoing, Executive shall not be deemed
to  have  been terminated for Cause unless and until there  shall
have been delivered to him a copy of a resolution duly adopted by
the  affirmative  vote  of  not less than  three-fourths  of  the
members  of the Board at a meeting of the Board called  and  held
for  that  purpose (after reasonable notice to Executive  and  an
opportunity  for him, together with counsel, to be  heard  before
the  Board), finding that in the good faith opinion of the Board,
Executive was guilty of conduct justifying Termination for  Cause
and  specifying  the particulars thereof in  detail.   Any  stock
options  or  limited  rights granted to the Executive  under  any
stock  option plan or any unvested awards granted under any other
stock  benefit  plan of the Bank, the Company or  any  subsidiary
thereof,  shall  become null and void effective upon  Executive's
receipt of Notice of Termination for Cause pursuant to Section  4
hereof  and  shall not be exercisable by Executive  at  any  time
subsequent to such Termination for Cause, unless it is determined
in  arbitration pursuant to Section 4 hereof that Cause  for  the
termination of Executive did not exist.


3.   TERMINATION BENEFITS.

     (a)  Upon the occurrence of a Change in Control, followed at
any  time  during the term of this Agreement by the voluntary  or
involuntary termination of the Executive's employment, other than
for  Termination for Cause, the Company shall be obligated to pay
Executive,  or  in  the  event  of  his  subsequent  death,   his
beneficiary or beneficiaries, or his estate, as the case  my  be,
as  severance pay or liquidated damages, or both, a sum equal  to
three  (3)  times the average of the Executive's three  preceding
years'  annual  base salary from the Bank and the Company,  which
base  salary  shall exclude bonuses, but which shall include  any
salary deferred by the Executive (under a 401(k) or similar plan)
for such years.  At the election of the Executive, which election
is  to  be  made  within thirty (30) days of  the  date  of  this
Agreement,  and  during the month of January in  each  year,  and
which  election is irrevocable for the calendar year in which  it
is  made, such payment may be made in a lump sum or paid in equal
monthly  installments during the thirty-six (36) months following
the  Executive's termination.  In the event that no  election  is
made,  payment  to the Executive will be made on a monthly  basis
during the remaining term of this Agreement.

      (b)  Upon the occurrence of a Change in Control of the Bank
or  the  Company  followed at any time during the  term  of  this
Agreement by the Executive's voluntary or involuntary termination
of  employment, other than for Termination for Cause, the Company
shall  cause to be continued life, medical, dental and disability
coverage  substantially identical to the coverage  maintained  by
the Bank for the Executive prior to his severance.  Such coverage
and  payments  shall  cease upon expiration  of  thirty-six  (36)
months after termination of employment.

      (c)   Notwithstanding  the  preceding  paragraphs  of  this
Section 3, in the event that:

          (i)   the aggregate payments or benefits to be made  or
          afforded   to  Executive  under  said  paragraph   (the
          "Termination Benefits") would be deemed to  include  an
          "excess  parachute payment" under Section 280G  of  the
          Internal  Revenue  Code of 1986  (the  "Code")  or  any
          successor thereto, and

          (ii)  if such Termination Benefits were reduced  to  an
          amount  (the  "Non-Triggering Amount"),  the  value  of
          which  is one dollar ($1.00) less than an amount  equal
          to  three  (3)  times  Executive's  "base  amount,"  as
          determined  in accordance with said Section  280G,  and
          the  Non-Triggering Amount would be  greater  than  the
          aggregate  value  of the Termination Benefits  (without
          such reduction) minus the amount of tax required to  be
          paid  by Executive thereon by Section 4999 of the Code,
          then  the Termination Benefits shall be reduced to  the
          Non-Triggering Amount.  The allocation of the reduction
          required by the preceding paragraphs of this Section  3
          shall be determined by the Executive.


4.        NOTICE OF TERMINATION

      Any  purported  termination  by  the  Company,  or  by  the
Executive, shall be communicated by Notice of Termination to  the
other party hereto.  For purposes of this Agreement, a "Notice of
Termination" shall mean a written notice which shall indicate the
specific termination provision in this Agreement relied upon  and
shall set forth in detail the facts and circumstances claimed  to
provide  a  basis  for termination of the Executive's  employment
under  the  provision so indicated.  "Date of Termination"  shall
mean  the date specified in the Notice of Termination (which,  in
the  case  of  a Termination for Cause, shall not  be  less  than
thirty  (30)  days  from the date such Notice of  Termination  is
given).   If  within  thirty  (30)  days  after  any  Notice   of
Termination  for  Cause  is  given, the  Executive  notifies  the
Company  that  a  dispute exists concerning the termination,  the
Date  of  Termination shall be the date on which the  dispute  is
finally  determined, either by written agreement of the  parties,
by  a  binding arbitration award, and provided further  that  the
Date of Termination shall be extended by a notice of dispute only
if  such notice is given in good faith and the party giving  such
notice  pursues  the resolution of such dispute  with  reasonable
diligence.  Notwithstanding the pendency of any such dispute, the
Company  will continue to pay the Executive his full compensation
in  effect  when the notice giving rise to the dispute was  given
(including, but not limited to, annual base salary) and  continue
him  as  a participant in all compensation, benefit and insurance
plans  in  which he was participating when the notice of  dispute
was  given,  until the dispute is finally resolved in  accordance
with the Agreement.  Amounts and benefits paid under this Section
pending resolution of the dispute in arbitration shall be  offset
against  any amounts and benefits that are determined to  be  due
Executive under this Agreement as a result of the termination  of
his employment.


5.   SOURCE OF PAYMENTS.

      It  is  intended  by the parties hereto that  all  payments
provided  in this Agreement shall be paid in cash or  check  from
the general funds of the Company.


6.   EFFECT ON PRIOR AGREEMENTS AND EXISTING BENEFIT PLANS.

     This Agreement contains the entire understanding between the
parties  hereto  and supersedes any prior agreement  between  the
Company  and  Executive,  except that this  Agreement  shall  not
affect  or operate to reduce any benefit or compensation  inuring
to  Executive of a kind elsewhere provided.  No provision of this
Agreement shall be interpreted to mean that Executive is  subject
to  receiving fewer benefits than those available to him  without
reference to this Agreement.


7.   NO ATTACHMENT.

     (a)  Except as required by law, no right to receive payments
under   this   Agreement  shall  be  subject   to   anticipation,
commutation,  alienation, sale, assignment, encumbrance,  charge,
pledge,  or hypothecation, or to execution, attachment, levy,  or
similar  process  or  assignment by operation  of  law,  and  any
attempt,  voluntary  or involuntary, to affect  any  such  action
shall be null, void, and of no effect.

      (b)  This Agreement shall be binding upon, and inure to the
benefit   of,   Executive,  the  Company  and  their   respective
successors and assigns.


8.   MODIFICATION AND WAIVER.

     (a)  This Agreement may not be modified or amended except by
an instrument in writing signed by the parties hereto.

      (b)  No term or condition of this Agreement shall be deemed
to  have been waived, nor shall there be any estoppel against the
enforcement of any provision of this Agreement, except by written
instrument of the party charged with such waiver or estoppel.  No
such  written  waiver shall be deemed a continuing waiver  unless
specifically  stated therein, and each such waiver shall  operate
only  as  to the specific term or condition waived and shall  not
constitute a waiver of such term or condition for the  future  or
as to any act other than that specifically waived.


9.   SEVERABILITY.

      If, for any reason, any provision of this Agreement, or any
part of any provision, is held invalid, such invalidity shall not
affect any other provision of this Agreement or any part of  such
provision not held so invalid, and each such other provision  and
part  thereof  shall  to  the  full extent  consistent  with  law
continue in full force and effect.


10.  HEADINGS FOR REFERENCE ONLY.

      The headings of sections and paragraphs herein are included
solely  for  convenience of reference and shall not  control  the
meaning  or  interpretation  of any of  the  provisions  of  this
Agreement.


11.  GOVERNING LAW.

     The validity, interpretation, performance and enforcement of
this  Agreement  shall be governed by the laws of  the  State  of
Delaware, unless otherwise specified herein.


12.  ARBITRATION.

      Any  dispute or controversy arising under or in  connection
with  this Agreement shall be settled exclusively by arbitration,
conducted  before  a  panel  of three arbitrators  sitting  in  a
location  selected by the employee within fifty (50)  miles  from
West  Caldwell, New Jersey, in accordance with the rules  of  the
American Arbitration Association then in effect.  Judgment may be
entered   on   the  arbitrator's  award  in  any   court   having
jurisdiction; provided, however, that Executive shall be entitled
to  seek  specific performance of his right to be paid until  the
Date  of  Termination  during  the pendency  of  any  dispute  or
controversy arising under or in connection with this Agreement.


13.  PAYMENT OF LEGAL FEES.

      All  reasonable  legal fees paid or incurred  by  Executive
pursuant to any dispute or question of interpretation relating to
this  Agreement  shall be paid or reimbursed by  the  Company  if
Executive is successful pursuant to arbitration or settlement.


14.  INDEMNIFICATION.

      The  Company  shall  provide the Executive  (including  his
heirs,  executors  and  administrators)  with  coverage  under  a
standard  directors' and officers' liability insurance policy  at
its  expense, and shall indemnify the Executive (and  his  heirs,
executors  and  administrators) to the fullest  extent  permitted
under  Delaware law and as provided in the Company's  certificate
of  incorporation against all expenses and liabilities reasonably
incurred by him in connection with or arising out of any  action,
suit  or proceeding in which he may be involved by reason of  his
having  been a director or officer at the time of incurring  such
expenses  or  liabilities),  such  expenses  and  liabilities  to
include,  but  not  be  limited to, judgments,  court  costs  and
attorneys' fees and the cost of reasonable settlements.


15.  SIGNATURES.

     IN WITNESS WHEREOF, First State Financial Services, Inc. has
caused  this  Agreement  to be executed by  its  duly  authorized
officer, and Executive has signed this Agreement, on the 20th day
of September, 1995.


ATTEST:                        FIRST  STATE  FINANCIAL  SERVICES,INC.
/s/Emil J. Butchko                 
- ---------------------------
                               BY: /s/Michael J. Quigley, III
                               --------------------------------------



WITNESS:
/s/Emil J. Butchko              /s/John M. Fields, Jr.
- ----------------------------   --------------------------------------
                                Executive


Seal


                  SPECIAL TERMINATION AGREEMENT



      This  AGREEMENT is made effective as of 2nd  day  of  June,
1995,  by  and  between FIRST DEWITT BANK, a federally  chartered
stock   savings  bank  (the  "Bank"),  and  RICHARD  O.   LINDSEY
("Executive").   Any  reference to "Company"  herein  shall  mean
FIRST STATE FINANCIAL SERVICES, INC. or any successor thereto.

      WHEREAS,  the Bank recognizes the substantial  contribution
Executive has made to the Bank and wishes to protect his position
therewith for the period provided in this Agreement; and

      WHEREAS,  Executive has been elected to, and has agreed  to
serve  in  the position of Vice President and Controller  of  the
Bank, a position of substantial responsibility;

      NOW,  THEREFORE,  in consideration of the  contribution  of
Executive,  and  upon the other terms and conditions  hereinafter
provided, the parties hereto agree as follows:


1.   TERM OF AGREEMENT

     The term of this Agreement shall be deemed to have commenced
as  of  the  date  first above written and shall continue  for  a
period  of  thirty-six  (36)  full  calendar  months  thereafter.
Commencing  on  the first anniversary date of this Agreement  and
continuing  at  each anniversary date thereafter,  the  Board  of
Directors of the Bank ("Board") may extend the Agreement  for  an
additional year.  The Board will conduct a performance evaluation
of  the  Executive for purposes of determining whether to  extend
the  Agreement, and the results thereof shall be included in  the
minutes  of the Board's meeting.  If Executive is also a director
then he shall abstain from any and all voting with respect to the
extension of the term of such Executive's Agreement.

2.   PAYMENTS TO EXECUTIVE UPON CHANGE IN CONTROL

      (a)   Upon  the  occurrence of a Change in Control  of  the
Company  (as herein defined) of the Bank or the Company  followed
at  any  time during the term of this Agreement by the  voluntary
(as provided in the next sentence) or involuntary termination  of
Executive's  employment,  other than for  Cause,  as  defined  in
Section  2(c)  hereof, the provisions of Section 3  shall  apply.
Upon  the occurrence of a Change in Control, Executive shall have
the right to elect to voluntarily terminate his employment at any
time  during  the term of this Agreement following any  demotion,
loss of title, office or significant authority, reduction in  his
annual  compensation or benefits, or relocation of his  principal
place  of  employment  by more than 30 miles  from  its  location
immediately prior to the Change in Control.

      (b)  A "Change in Control" of the Bank or the Company shall
mean  an  event  of a nature that:  (i) would be required  to  be
reported in response to Item 1(a) of the current report on Form 8-
K,  as  in effect on the date hereof, pursuant to Section  13  or
15(d)  of  the  Securities Exchange Act of  1934  (the  "Exchange
Act"); or (ii) results in a Change in Control of the Bank or  the
Company  within the meaning of the Home Owners' Loan Act of  1933
and the Rules and Regulations promulgated by the Office of Thrift
Supervision (or its predecessor agency), as in effect on the date
hereof  ;or  (iii) without limitation, such a Change  in  Control
shall be deemed to have occurred at such time as (a) any "Person"
(as  the  term is used in Section 13(d) and 14(d) of the Exchange
Act) is or becomes the "beneficial owner" (as defined in Rule 13d-
3  under the Exchange Act), directly or indirectly, of securities
of the Bank or the Company representing 25% or more of the Bank's
or   the   Company's  outstanding  securities,  except  for   any
securities  of  the Bank purchased by the Company  in  connection
with  the  conversion  of  the Bank to the  stock  form  and  any
securities purchased by the Bank's employee stock ownership  plan
and  trust;  or (b) individuals who constitute the Board  on  the
date  hereof  (the  "Incumbent Board") cease for  any  reason  to
constitute at least a majority thereof, provided that any  person
becoming  a director subsequent to the date hereof whose election
was  approved  by a vote of at least two-thirds of the  directors
comprising  the Incumbent Board or whose nomination for  election
by the Company's stockholders was approved by the same Nominating
Committee  serving  under  an  Incumbent  Board,  shall  be,  for
purposes  of  this  clause (b), considered as though  he  were  a
member  of  the Incumbent Board; or (c) a plan of reorganization,
merger,  consolidation,  sale of all  or  substantially  all  the
assets of the Bank or Company or similar transaction in which the
Bank  or the Company is not the resulting entity occurs and which
the  Incumbent Board does not approve of or consent to; or (d)  a
proxy  statement  soliciting proxies  from  stockholders  of  the
Company,  by  someone other than the current  management  of  the
Company,   seeking   stockholder   approval   of   a   plan    of
reorganization, merger or consolidation of the Company or Bank or
similar transaction with one or more corporations as a result  of
which  the  outstanding shares of the class  of  securities  then
subject  to  such  plan  or  transaction  are  exchanged  for  or
converted into cash or property or securities not issued  by  the
Bank  or  the Company shall be distributed and proxies  approving
such  plan  or  reorganization, merger or  consolidation  of  the
Company or Bank are received and voted; or (e) a tender offer  is
made for 25% or more of the outstanding securities of the Bank or
Company and shareholders owning beneficially or of record 25%  or
more  of  the outstanding securities of the Bank or Company  have
tendered or offered to sell their shares pursuant to such  tender
offer  and such tendered shares have been accepted by the  tender
offeror.

       (c)   Executive  shall  not  have  the  right  to  receive
termination   benefits  pursuant  to  Section   3   hereof   upon
Termination  of  Cause.  The term "Termination for  Cause"  shall
mean  termination because of the Executive's intentional  failure
to  perform  stated  duties,  personal dishonesty,  incompetence,
willful  misconduct,  any  breach  of  fiduciary  duty  involving
personal  profit, willful violation of any law, rule,  regulation
(other  than  traffic violations or similar  offenses)  or  final
cease  and  desist order, or any material breach of any  material
provision  of  this Agreement.  In determining incompetence,  the
acts  or  omissions shall be measured against standards generally
prevailing  in the savings institution industry.  Notwithstanding
the  foregoing,  Executive  shall not  be  deemed  to  have  been
terminated  for  Cause  unless and until there  shall  have  been
delivered  to  him  a copy of a resolution duly  adopted  by  the
affirmative  vote of not less than a majority of the  members  of
the  Board  at  a meeting of the Board called and held  for  that
purpose  (after reasonable notice to Executive and an opportunity
for  him,  together with counsel, to be heard before the  Board),
finding  that  in the good faith opinion of the Board,  Executive
was  guilty  of  conduct  justifying Termination  for  Cause  and
specifying  the  particulars thereof in  detail.   The  Executive
shall  not  have  the  right  to receive  compensation  or  other
benefits for any period after Termination of Cause.

3.   TERMINATION

     (a)  Upon the occurrence of a Change in Control, followed at
any  time  during the term of this Agreement by the voluntary  or
involuntary termination of the Executive's employment, other than
for Termination for Cause, the Bank shall be obligated to pay the
Executive,  or  in  the  event  of  his  subsequent  death,   his
beneficiary or beneficiaries, or his estate, as the case  my  be,
as  severance  pay,  a  sum  equal to the  average  of  the  five
preceding  years' annual base salary, including bonuses  and  any
other  cash  compensation paid or accrued by  the  Bank  for  the
benefit of the Executive during such years, and the amount of any
benefits  received  pursuant to any  employee  benefit  plans  on
behalf of the Executive maintained by the Bank during such years,
excluding benefits continued pursuant to (b) below.  In the event
the  Executive was not employed by the Bank for five years at the
time of the Change in Control, the sum shall equal the annualized
average  of the portion of such period during which the Executive
performed services for the Bank.  In the event of a short taxable
year or period of less than a full year, the compensation paid or
accrued  for the Executive during such period shall be annualized
before  applying  the  above formula.  At  the  election  of  the
Executive, or his estate, as the case may be,  which election  is
to be made on an annual basis during the month of January of each
year  (and  which  election is irrevocable  for  such  year;  and
provided  that the first election may be made within thirty  days
of  the execution of this Agreement), such payment may be made in
a  lump  sum  or  paid in equal monthly installments  during  the
twelve (12) months following the Executive's termination.  In the
event that no election is made, payment to the Executive will  be
made  on  a  monthly  basis during the  remaining  term  of  this
Agreement.

      (b)  Upon the occurrence of a Change in Control of the Bank
or  the  Company  followed at any time during the  term  of  this
Agreement by the Executive's voluntary or involuntary termination
of  employment,  other than for Termination for Cause,  the  Bank
shall  cause to be continued life, medical, dental and disability
coverage  substantially identical to the coverage  maintained  by
the Bank for the Executive prior to his severance.  Such coverage
and payments shall cease upon expiration of twelve (12) months.

      (c)   Upon  the  occurrence of a  Change  in  Control,  the
Executive  will have such rights as specified in any option  plan
or  restricted stock plan or any other employee benefit  plan  in
which  the Executive was a participant, with respect to  options,
restricted  stock  and/or  any other rights,  as  may  have  been
granted to the Executive under such plans.

4.        NOTICE OF TERMINATION

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

      (b)  "Date of Termination" shall mean the date specified in
the  Notice  of Termination (which, in the case of a  Termination
for Cause, shall not be immediate).  Except as to termination for
Cause,  or otherwise as set forth in paragraph (c), in  no  event
shall the Date of Termination be less than 30 days from the  date
Notice of Termination was given.

      (c)   If,  within  thirty (30) days  after  any  Notice  of
Termination  is  given,  the  party  receiving  such  Notice   of
Termination  notifies  the  other party  that  a  dispute  exists
concerning the termination, except upon the voluntary termination
by  the Executive in which case the date of termination shall  be
the  date specified in the Notice, the Date of Termination  shall
be the date on which the dispute is finally determined, either by
mutual written agreement of the parties, by a binding arbitration
award,  or  by a final judgment, order or decree of  a  court  of
competent  jurisdiction (the time for appeal  there  from  having
expired and no appeal having been perfected) and provided further
that  the  Date of Termination shall be extended by a  notice  of
dispute only if such notice is given in good faith and the  party
giving  such  notice pursues the resolution of such dispute  with
reasonable diligence.  Notwithstanding the pendency of  any  such
dispute,  the  Bank will continue to pay the Executive  his  full
compensation in effect when the notice giving rise to the dispute
was  given  (including,  but not limited  to,  Base  Salary)  and
continue  him as a participant in all compensation,  benefit  and
insurance plans in which he was participating when the notice  of
dispute was given, until the earlier of 120 days from the date of
the  Notice of Termination or the date upon which the dispute  is
finally resolved in accordance with this Agreement.  Amounts paid
under this Section pending resolution in arbitration shall offset
against  and  reduce any amounts determined to be  due  Executive
under   this   Agreement.   Notwithstanding  the  foregoing,   no
compensation  or benefits shall be paid to the Executive  in  the
event  the Executive is Terminated for Cause.  In the event  that
such Termination for Cause is found to have been wrongful or such
dispute  is  otherwise  decided in  the  Executive's  favor,  the
Executive  shall  be  entitled to receive  all  compensation  and
benefits  which accrued for up to a period of nine  months  after
the Termination for Cause.

5.   SOURCE OF PAYMENTS

      It  is  intended  by the parties hereto that  all  payments
provided  in this Agreement shall be paid in cash or  check  from
the general funds of the Bank.

6.   EFFECT ON PRIOR AGREEMENTS AND EXISTING BENEFIT PLANS

     This Agreement contains the entire understanding between the
parties  hereto  and supersedes any prior agreement  between  the
Bank  and Executive, except that this Agreement shall not  affect
or  operate  to  reduce  any benefit or compensation  inuring  to
Executive  of  a kind elsewhere provided.  No provision  of  this
Agreement shall be interpreted to mean that Executive is  subject
to  receiving fewer benefits than those available to him  without
reference to this Agreement.

7.   NO ATTACHMENT

     (a)  Except as required by law, no right to receive payments
under   this   Agreement  shall  be  subject   to   anticipation,
commutation,  alienation, sale, assignment, encumbrance,  charge,
pledge,  or hypothecation, or to execution, attachment, levy,  or
similar  process  or  assignment by operation  of  law,  and  any
attempt,  voluntary  or involuntary, to affect  any  such  action
shall be null, void, and of no effect.

      (b)  This Agreement shall be binding upon, and inure to the
benefit  of, Executive, the Bank and their respective  successors
and assigns.

8.   MODIFICATION AND WAIVER

     (a)  This Agreement may not be modified or amended except by
an instrument in writing signed by the parties hereto.

      (b)  No term or condition of this Agreement shall be deemed
to  have been waived, nor shall there be any estoppel against the
enforcement of any provision of this Agreement, except by written
instrument of the party charged with such waiver or estoppel.  No
such  written  waiver shall be deemed a continuing waiver  unless
specifically  stated therein, and each such waiver shall  operate
only  as  to the specific term or condition waived and shall  not
constitute a waiver of such term or condition for the  future  or
as to any act other than that specifically waived.

9.   MISCELLANEOUS PROVISIONS

      (a)   The  Bank's  Board  of Directors  may  terminate  the
Executive's employment at any time.  Executive shall not have the
right  to  receive compensation or other benefits for any  period
after   Termination  for  Cause  as  defined  in   Section   2(c)
hereinabove.

      (b)   If  the  Executive is suspended  from  office  and/or
temporarily prohibited from participating in the conduct  of  the
Bank's  affairs by a notice served under Section 8(e)(3) (12  USC
1818(e)(3))  or  8(g)  (12 USC 1818(g)) of  the  Federal  Deposit
Insurance  Act, as amended by the Financial Institutions  Reform,
Recovery  and  Enforcement Act of 1989,  the  Bank's  obligations
under this contract shall be suspended as of the date of service,
unless stayed by appropriate proceedings.  If the charges in  the
notice are dismissed, the Bank may in its discretion (i) pay  the
Executive  all or part of the compensation withheld  while  their
contract obligations were suspended and (ii) reinstate (in  whole
or in part) any of the obligations which were suspended.

       (c)   If  the  Executive  is  removed  and/or  permanently
prohibited  from  participating in  the  conduct  of  the  Bank's
affairs by an order issued under Section 8(e) (12 USC 1818(e)) or
8  (g) (12 USC 1818(g)) of the Federal Deposit Insurance Act,  as
amended  by  the  Financial  Institutions  Reform,  Recovery  and
Enforcement Act of 1989, all obligations of the Bank  under  this
contract  shall terminate as of the effective date of the  order,
buy  vested  rights  of  the contracting  parties  shall  not  be
affected.

      (d)   If the Bank is in default as defined in Section  3(x)
(12  USC  1813 (x)(1)) of the Federal Deposit Insurance  Act,  as
amended  by  the  Financial  Institutions  Reform,  Recovery  and
Enforcement Act of 1989, all obligations of the Bank  under  this
contract  shall  terminate as of the date of  default,  but  this
paragraph  shall not affect any vested rights of the  contracting
parties.

      (e)   All obligations of the Bank under this contract shall
be  terminated, except to the extent determined that continuation
of  the contract is necessary for the continued operation of  the
Bank,  (i)  by  the  Director, at the time the  Resolution  Trust
Corporation  or  Federal Deposit Insurance  Corporation  ("FDIC")
enters into an agreement to provide assistance to or on behalf of
the Bank; or (ii) by the Office of Thrift Supervision ("OTS")  at
the  time the OTS or its District Director approves a supervisory
merger to resolve problems related to the operations of the  Bank
or  when  the Bank is determined by the OTS or FDIC to be  in  an
unsafe or unsound condition.  Any rights of the parties that have
already vested, however, shall not be affected by such action.

      (f)   Any  payments  made  to Executive  pursuant  to  this
Agreement,  or  otherwise, are subject to  and  conditioned  upon
their  compliance with 12 USC Section 1828(k) and any regulations
promulgated thereunder.

10.  SEVERABILITY

      If, for any reason, any provision of this Agreement, or any
part of any provision, is held invalid, such invalidity shall not
affect any other provision of this Agreement or any part of  such
provision not held so invalid, and each such other provision  and
part  thereof  shall  to  the  full extent  consistent  with  law
continue in full force and effect.

11.  HEADINGS FOR REFERENCE ONLY

      The headings of sections and paragraphs herein are included
solely  for  convenience of reference and shall not  control  the
meaning  or  interpretation  of any of  the  provisions  of  this
Agreement.

12.  GOVERNING LAW

     The validity, interpretation, performance and enforcement of
this  Agreement shall be governed in accordance with  New  Jersey
law,  except to the extent superseded by Federal law, as  now  or
hereafter in effect.

13.  ARBITRATION

      Any  dispute or controversy arising under or in  connection
with  this Agreement shall be settled exclusively by arbitration,
conducted  before  a  panel  of three arbitrators  sitting  in  a
location  selected by the employee within fifty (50)  miles  from
the  location  of the Bank, in accordance with the rules  of  the
American Arbitration Association then in effect.  Judgment may be
entered   on   the  arbitrator's  award  in  any   court   having
jurisdiction;  provided, however, that subject to  Sections  2(c)
and  4(c)  hereof, Executive shall be entitled to  seek  specific
performance of his right to be paid until the Date of Termination
during  the pendency of any dispute or controversy arising  under
or in connection with this Agreement.

14.  PAYMENT OF LEGAL FEES

      All  reasonable  legal fees paid or incurred  by  Executive
pursuant to any dispute or question of interpretation relating to
this  Agreement  shall  be  paid or reimbursed  by  the  Bank  if
Executive  is  successful  on  the merits  pursuant  to  a  legal
judgment, arbitration or settlement.

15.  INDEMNIFICATION

      The  Bank shall provide the Executive (including his heirs,
executors  and  administrators) with coverage  under  a  standard
directors'  and  officers'  liability  insurance  policy  at  its
expense,  and  shall  indemnify the  Executive  (and  his  heirs,
executors  and  administrators) to the fullest  extent  permitted
under  federal  law  and as provided in the  Bank's  Charter  and
Bylaws  against all expenses and liabilities reasonably  incurred
by  him in connection with or arising out of any action, suit  or
proceeding  in which he may be involved by reason of  his  having
been  a  director  or  officer of the Bank  (whether  or  not  he
continues  to  be a director or officer at the time of  incurring
such  expenses or liabilities), such expenses and liabilities  to
include,  but  not  be  limited to, judgments,  court  costs  and
attorneys'  fees  and  the  cost of reasonable  settlements.   No
indemnification shall be paid that would violate 12 US 1828(k) or
any regulations promulgated thereunder, or 121 C.F.R. 545.121.

16.  SUCCESSOR TO THE BANK

      This  Agreement  shall  be binding  on  the  Bank  and  any
successor  or assignee, whether direct or indirect, by  purchase,
merger,  consolidation or otherwise, to all or substantially  all
the business or assets of the Bank, in the same manner and to the
same extent that the Bank would be required to perform if no such
succession or assignment had taken place.

17.  SIGNATURES

     IN WITNESS WHEREOF, the Bank has caused this Agreement to be
executed by its duly authorized officer, and Executive has signed
this Agreement, on the date first above written.


ATTEST:                       FIRST DEWITT BANK
/s/Emil J. Butchko
- ------------------------    By:/s/Michael J. Quigley, III
                            -----------------------------------
                                 Michael  J.  Quigley,  III,
                                  President and Chief
                                  Executive Officer



WITNESS:
/s/Emil J. Butchko
- --------------------------

                            By:/s/Richard O. Lindsey
                            -----------------------------------        
                                 Richard O. Lindsey


Seal


                   
                   FIRST STATE FINANCIAL SERVICES, INC.
                     1120 Bloomfield Avenue, CN 2449
                   West Caldwell, New Jersey 07007-2449


                                Form 10-K
                            September 30, 1996


Exhibit 11.  Statement re:  Computation of Per Share Earnings


                          Year ended     Year ended     Year ended   
                           September      September      September   
                            30,1996        30,1995        30,1994
                          (In thousands, except per share amounts)   
                                                                     
Net income (loss)            ($5,649)         $3,998         $3,501  
                                                                     
Average primary common                                               
   shares outstanding          4,043          3,963          3,847  
                                                                     
Primary earnings per         
   share                      ($1.40)          $1.01          $0.91 
                                                                     
Average fully diluted                                                
common shares outstanding(1)   4,050          3,995          3,885  
   
Fully diluted earnings        ($1.39)          $1.00          $0.90  
per share

(1) - Fully diluted shares outstanding were calculated via the treasury
      stock method by using the ending period market value regarding
      stock options.  The average primary common shares outstanding was
      used if this calculation was anti-dilutive.


                   FIRST STATE FINANCIAL SERVICES, INC.
                     1120 Bloomfield Avenue, CN 2449
                   West Caldwell, New Jersey 07007-2449

                                Form 10-K
                            September 30, 1996

Exhibit 22.  Subsidiaries of the Registrant

First DeWitt Bank
1120 Bloomfield Avenue, CN 2449
West Caldwell, New Jersey 07007-2449

State of Incorporation:  New Jersey


First State Investment Services, Inc.
1120 Bloomfield Avenue, CN 2449
West Caldwell, New Jersey 07007-2449

State of Incorporation:  Delaware


Subsidiaries of First DeWitt Bank:

Cedar Grove Service Corp.
1120 Bloomfield Avenue, CN 2449
West Caldwell, New Jersey 07007-2449

State of Incorporation:  New Jersey


Southport (Wall) Associates
1120 Bloomfield Avenue, CN 2449
West Caldwell, New Jersey 07007-2449

State of Incorporation:  New Jersey


Ridge (Caldwell) Associates
1120 Bloomfield Avenue, CN 2449
West Caldwell, New Jersey 07007-2449

State of Incorporation:  New Jersey


                   FIRST STATE FINANCIAL SERVICES, INC.
                     1120 Bloomfield Avenue, CN 2449
                   West Caldwell, New Jersey 07007-2449

                                Form 10-K
                            September 30, 1996

Exhibit 23.   Accountant's consent to incorporation by reference  of  Audit
              report in Registration statements on form S-8



                       INDEPENDENT AUDITOR'S CONSENT

The Board of Directors
First State Financial Services, Inc.:


We  consent to the incorporation by reference in the registration statement
(No.  33-90434) relating to the First State Financial Services,  Inc.  1993
Long-Term  Incentive  Stock  Benefit Plan and  the  First  State  Financial
Services, Inc. 1993 Stock Option Plan for Outside Directors on Form S-8  of
First  State  Financial Services, Inc. and subsidiary of our  report  dated
November  26,1996,  relating to the consolidated balance  sheets  of  First
State Financial Services, Inc. and subsidiary as of September 30, 1996  and
1995,  and  the related consolidated statements of operations,  changes  in
stockholders' equity and cash flows for each of the years in the three-year
period ended September 30, 1996, which report appears in the September  30,
1996 annual report on Form 10-K.



/s/ KPMG Peat Marwick LLP
Short Hills, New Jersey
December 19, 1996







Pursuant  to the requirements 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 as of  the
date indicated.


/s/Michael  J.  Quigley,  III Chairman of the Board of Directors,
- ----------------------------- President  and  Chief  Executive
Michael  J.  Quigley,  III    Officer 
                              

/s/Emil J. Butchko            Vice President and Chief Financial      
- ----------------------------- Officer 
Emil J. Butchko               


/s/ John M. Fields, Jr        Vice President and Principal 
- ----------------------------- Accounting Officer  
John M. Fields, Jr.           


/s/Henry F. Albinson          Director       /s/Frank H. Bridge     Director
- -----------------------------                ----------------------
Henry F. Albinson                            Frank H. Bridge

/s/June D. Castano            Director       /s/Patrick N. Ciccone  Director
- -----------------------------                ----------------------
June D. Castano                              Patrick N. Ciccone

/s/Theodore F. Cox            Director       /s/Walter J. Davis     Director
- -----------------------------                ----------------------
Theodore F. Cox                              Walter J. Davis

/s/Marie G. Martino           Director       /s/Ralph M. Riefolo    Director
- -----------------------------                ----------------------
Marie G. Martino                             Ralph M. Riefolo         
               

Dated December 26, 1996


<TABLE> <S> <C>




<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                                        <C>
<PERIOD-TYPE>                              12-MOS
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                          11,874
<INT-BEARING-DEPOSITS>                             521
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                      9,466
<INVESTMENTS-CARRYING>                          59,071
<INVESTMENTS-MARKET>                            58,319
<LOANS>                                        490,037
<ALLOWANCE>                                     12,284
<TOTAL-ASSETS>                                 610,417
<DEPOSITS>                                     554,320
<SHORT-TERM>                                       600
<LIABILITIES-OTHER>                             14,933
<LONG-TERM>                                      5,328
<COMMON>                                            39
                                0
                                          0
<OTHER-SE>                                      35,197
<TOTAL-LIABILITIES-AND-EQUITY>                 610,417
<INTEREST-LOAN>                                 58,453
<INTEREST-INVEST>                                4,377
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                62,830
<INTEREST-DEPOSIT>                              22,965
<INTEREST-EXPENSE>                              24,054
<INTEREST-INCOME-NET>                           25,185
<LOAN-LOSSES>                                    8,900
<SECURITIES-GAINS>                                  69
<EXPENSE-OTHER>                                  2,851
<INCOME-PRETAX>                                 (7,257)
<INCOME-PRE-EXTRAORDINARY>                      (5,649)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    (5,649)
<EPS-PRIMARY>                                    (1.40)
<EPS-DILUTED>                                    (1.40)
<YIELD-ACTUAL>                                    8.56
<LOANS-NON>                                     19,859
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                 1,416
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 6,082
<CHARGE-OFFS>                                    2,839
<RECOVERIES>                                       141
<ALLOWANCE-CLOSE>                               12,284
<ALLOWANCE-DOMESTIC>                             6,341
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          5,943
        


</TABLE>


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