COLLECTIVE BANCORP INC
10-K, 1996-09-30
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: ACM GOVERNMENT OPPORTUNITY FUND INC, NSAR-B, 1996-09-30
Next: FBR CAPITAL CORP /NV/, NT 10-K, 1996-09-30




<PAGE>

================================================================================
- --------------------------------------------------------------------------------

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
(Mark One)
[X]             ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                     For the fiscal year ended June 30, 1996

                                       OR

[ ]             ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

             For the transition period from __________ to __________
                                                 
                         Commission File number 0-17515

                            COLLECTIVE BANCORP, INC.
             (Exact name of registrant as specified in its charter)

                        Delaware                       22-2942769
              (State or other jurisdiction of        (IRS Employer
              incorporation or organization)       Identification No.)

                  716 West White Horse Pike
                    Cologne , New Jersey                 08213
           (Address of principal executive offices)    (Zip Code)

        Registrant's telephone number, including area code (609) 625-1110

        Securities Registered Pursuant to Section 12(b) of the Act: None

    Securities Registered Pursuant to Section 12(g) of the Act: Common stock,
                            par value $.01 per share

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

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of 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. [X]

     The aggregate  market value of the voting stock held by  non-affiliates  of
the registrant was $536,059,755 as of August 31, 1996.

     The number of shares outstanding of common stock, par value $.01 per share,
was 20,421,324 shares as of August 31, 1996.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Proxy Statement dated September 18, 1996 - Parts I, III and IV

     1996 Annual Report to Stockholders  for the fiscal year ended June 30, 1996
- - Parts I, II and IV

- --------------------------------------------------------------------------------
================================================================================

<PAGE>
                                     PART I

Item 1.  Business

     General.  Collective Bancorp, Inc. ("Collective" or the "Holding Company"),
formed in December 1988, is a Delaware  business  corporation  headquartered  in
Cologne,  New Jersey.  Collective is a non-diversified  unitary savings and loan
holding  company  within the meaning of the Home Owners' Loan Act which conducts
its operations  through a federally insured savings bank subsidiary,  Collective
Bank ("Collective Bank" or the "Bank").  As such,  Collective is registered as a
holding company with the Office of Thrift Supervision  ("OTS") and is subject to
OTS regulation, examination, supervision, and reporting requirements.

     Collective  Bank  was  chartered  by the  State  of New  Jersey  in 1927 as
Collective  Building and Loan  Association.  In 1943, the Bank obtained  federal
insurance  of  accounts  and  changed  its name to  Collective  Savings and Loan
Association.  In 1951, it assumed the name  Collective  Federal Savings and Loan
Association  when it  converted  from a state  to a  federal  charter.  In 1984,
Collective  Federal  converted to a federally  chartered stock  association.  In
1986,  Collective Federal adopted a federal savings bank charter and changed its
name to Collective  Federal  Savings Bank. In 1994,  Collective  Federal Savings
Bank changed its name to Collective Bank.

     On  August  30,  1996,  Collective  received  approval  from  the  Board of
Governors of the Federal  Reserve System to become a bank holding  company under
the Bank Holding  Company Act of 1956 ("BHC Act") in connection with its pending
acquisition of Continental  Bancorporation and its subsidiary,  Continental Bank
of New Jersey ("Continental  Bank") which is a state-chartered  commercial bank.
As a  registered  bank holding  company  under the BHC Act,  Collective  will be
subject to Federal Reserve regulation,  examination,  supervision, and reporting
requirements.  The acquisition is expected to close in October 1996. At July 31,
1996,  Continental  Bank had four branch  offices and deposits of  approximately
$125 million.

     Prior to the year  ended  June 30,  1996,  the Bank  acquired  the  deposit
liabilities  and  certain  assets,  including  various  branch  offices of other
savings  institutions,  from regulatory  authorities or the private  sector.  In
April 1995,  Collective  acquired the deposit  liabilities and certain assets of
seven New Jersey  offices of Sovereign  Bank. In April and May 1994,  Collective
acquired the deposit  liabilities  and certain assets of Hansen Federal  Savings
Bank  ("Hansen")  and White Horse Federal  Saving and Loan  Association  ("White
Horse") from the Resolution Trust Corporation. In February 1993, Collective Bank
purchased certain assets and assumed the deposit  liabilities of four New Jersey
offices of First Nationwide Bank. In April 1993,  Collective  acquired Montclair
Bancorp,  Inc.  ("Montclair")  and  its  subsidiary,   Montclair  Savings  Bank.
Montclair has since been  liquidated and Montclair  Savings Bank has been merged
into  Collective  Bank.  In total  since  fiscal  1991,  the Bank has  added the
deposits  of 47 offices  of various  institutions  amounting  to $1.429  billion
through business combinations.

     Collective  Bank is a member of the Federal  Home Loan Bank  System,  holds
stock in the  Federal  Home Loan Bank  ("FHLB")  of New York,  and is subject to
supervision,  examination,  and regulation by the OTS.  Collective  Bank has its
deposit accounts insured by the Federal Deposit Insurance  Corporation  ("FDIC")
through the Savings Association  Insurance Fund ("SAIF").  The deposits acquired
from Montclair and certain deposits  acquired from Sovereign Bank are insured by
the FDIC through the Bank Insurance Fund ("BIF").

     Continental  Bank is also a member of the Federal Home Loan Bank System and
holds  stock in the FHLB of New  York.  Its  deposits  are  insured  by the FDIC
through the BIF.  Continental  Bank is subject to regulation,  examination,  and
supervision by the FDIC and the New Jersey Department of Banking.

     The Bank is principally engaged in the business of attracting deposits from
the general public and using those deposits,  together with borrowings and other
funds,  to originate loans secured by real estate,  to purchase  mortgage-backed
securities,  and, to a lesser extent, to originate various types of consumer and
commercial  loans  and make  other  investments.  Funds for the  Bank's  lending
activities  are  principally  derived  from  deposits of its savings  customers,
amortization and prepayment of outstanding loans,  advances from the FHLB, other
short-term  borrowings,  sales of loans  and  securities,  and net  income.  The
principal expenses of the Bank are interest paid on deposits, advances and other
borrowings, and operating expenses.
 
                                      2
<PAGE>

     At June 30, 1996,  Collective had total assets of $5.145 billion,  deposits
of $3.254 billion,  loans and mortgage-backed  securities of $4.622 billion, and
stockholders'  equity of $364.3 million.  Collective's  operations are conducted
through a network  of 78  banking  offices  and 5 loan  origination  offices  of
Collective Bank in New Jersey and Delaware.





                                       3
<PAGE>

           SELECTED CONSOLIDATED FINANCIAL INFORMATION AND OTHER DATA

                       Financial Condition and Other Data

<TABLE>
<CAPTION>
                                                                                 June 30
                                             ----------------------------------------------------------------------------------
                                                 1996             1995             1994             1993             1992
                                                 ----             ----             ----             ----             ----
                                                                       (Dollar amounts in thousands)
<S>                                             <C>              <C>              <C>              <C>              <C>       
Total assets.................................   $5,145,471       $5,110,517       $4,589,258       $3,466,047       $2,499,669
Loans........................................    2,553,336        2,379,522        1,925,394        1,648,664        1,349,415
Mortgage-backed securities...................    2,068,687        2,191,245        2,299,996        1,488,896          869,937
Investments..................................      343,410          351,941          187,819           46,617           73,324
Deposits.....................................    3,254,387        3,277,823        3,003,962        2,791,978        2,114,149
FHLB advances................................            -          395,000          365,000          135,000           80,000
Securities sold under agreements to
   repurchase and other borrowings...........    1,473,448        1,052,920          895,915          177,173           69,839
Core deposit premium.........................        8,191           10,873           10,727            4,476            4,539
Goodwill.....................................       16,116           18,103           14,352                -            1,074
Stockholders' equity (net worth).............      364,304          327,792          279,728          234,581          192,088
Number of:
   Customer service facilities (all
   full service).............................           78               79               78               69               58
Loans........................................       37,414           37,066           32,068           32,206           29,417
   Savings accounts..........................      420,890          427,411          420,538          371,998          307,615
</TABLE>

<TABLE>
<CAPTION>
                                                                            Year Ended June 30
                                             ----------------------------------------------------------------------------------
                                                 1996             1995             1994             1993             1992
                                                 ----             ----             ----             ----             ----

<S>                                               <C>              <C>              <C>              <C>              <C>
Return on assets (net income divided
   by average total assets)..................      1.07%            1.18%            1.48%            1.76%            1.30%
Return on equity (net income divided
   by average net worth).....................     15.71            19.10            23.19            23.39            19.01
Average equity-to-assets ratio
   (average net worth divided by
   average total assets).....................      6.81             6.16             6.37             7.53             6.85
Year-end equity-to-assets ratio
   (year-end net worth divided by
   year-end total assets)....................      7.08             6.41             6.10             6.77             7.68
Dividend payout ratio (dividends
   divided by net income)....................     31.79            22.95            19.43            14.63            12.77
</TABLE>

                                       4
<PAGE>

<TABLE>
<CAPTION>
                                                  OPERATING DATA
   
                                                 Year Ended June 30
                                       ------------------------------------------------

                                         1996      1995      1994      1993      1992
                                         ----      ----      ----      ----      ----
                                                    (Dollar amounts in thousands)

<S>                                    <C>       <C>       <C>       <C>       <C>     
Total interest & dividend income       $355,685  $336,317  $269,570  $215,985  $216,123
Total interest expense.                 213,913   195,856   123,759   102,092   130,665
                                       --------  --------  --------  --------  --------

Net interest & dividend                 141,772   140,461   145,811   113,893    85,458   
Provision for loan losses                 2,035       240     2,352     3,017     1,453
Other income                             15,597    13,443     7,660    11,385    17,768
Other expense                            70,531    65,478    58,690    49,426    49,145          
                                       --------  --------  --------  --------  --------

Income before income taxes               84,803    88,186    92,429    72,835    52,628
Provision for income taxes               30,303    30,644    33,062    25,936    20,232
Cumulative effect of accounting change        -         -         -     2,642         -
                                       --------  --------  --------  --------  --------

          Net income                   $ 54,500  $ 57,542  $ 59,367  $ 49,541  $ 32,396
                                       ========  ========  ========  ========  ========

Interest rate spread at end of year        2.76 %    2.56 %    3.29 %    4.14 %    3.64 %
Interest rate spread during year           2.70      2.86      3.73      4.02      3.38
                                       ========  ========  ========  ========  ========
</TABLE>

<TABLE>
<CAPTION>
                                                              QUARTERLY OPERATING DATA

 
                                                            Three Months Ended
                        ----------------------------------------------------------------------------------------------------------
                          June     Mar.     Dec.    Sept.     June     Mar.     Dec.    Sept.     June     Mar.     Dec.    Sept.
                           30,      31,      31,     30,       30,      31,      31,      30,      30,      31,      31,      30,
                          1996     1996     1995     1995     1995     1995     1994     1994     1994     1994     1993     1993
                        -------  -------  -------  -------  -------  -------  -------  -------  -------  -------  -------  ------- 

                                                   (Dollar amounts in thousands except per share data)
<S>                     <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>   
Total interest &
 dividend income......  $89,412  $88,447  $88,958  $88,868  $88,659  $85,860  $81,909  $79,888  $77,707  $69,121  $61,643  $61,099 
Total interest expense   52,083   52,230   54,438   55,163   55,301   52,696   46,170   41,689   37,969   31,212   27,546   27,031
Net interest income...   37,329   36,217   34,520   33,705   33,358   33,164   35,739   38,199   39,738   37,909   34,097   34,068
Provision for loan
 losses...............      935      410      403      286        -        -        5      235      638      772      286      656

Gain (loss) on sale of
 loans, mortgage-
 backed securities &
 investments..........       27     (162)     560      634      297      (17)     (48)    (243)     348      233    1,188      953
Unrealized appreciation
 on trading securities.       -        -        -        -      201        -        -        -         -       -        -        -
Unrealized depreciation
 on available for sale 
 securities............       -        -        -        -        -        -        -        -   (5,648)       -        -        -
Net income.............  14,659   13,523   13,121   13,197   13,625   12,950   14,978   15,989   12,886   16,054   15,471   14,956

Interest rate spread at
 end of period.........    2.76 %   2.82 %   2.70 %   2.65 %   2.56 %   2.59 %   2.93 %   3.20 %   3.29 %   3.51 %   3.76 %   4.10 %

Interest rate spread
 during period    
 (annualized)..........    2.80     2.78     2.68     2.63     2.56     2.61     3.02     3.23     3.36     3.59     3.91     4.06

Primary earnings per
 share................. $  0.72  $  0.66  $  0.64  $  0.65  $  0.66  $  0.63   $ 0.73  $  0.78  $  0.63  $  0.78  $  0.75  $  0.73
Fully diluted earnings
 per share.............    0.72     0.66     0.64     0.65     0.66     0.63     0.73     0.78     0.63     0.78     0.75     0.73
</TABLE>


                                       5
<PAGE>




<TABLE>
<CAPTION>
                          AVERAGE STATEMENTS OF CONSOLIDATED FINANCIAL CONDITION
                                         (Dollar amounts in thousands)

                                                                      Year Ended June 30
                         ----------------------------------------------------------------------------------------------------------
                                        1996                                1995                                 1994
                         --------------------------------  -----------------------------------  -----------------------------------
                         Average                 Average   Average                   Average    Average                   Average
ASSETS                   Balance     Interest    Rate      Balance       Interest    Rate       Balance       Interest    Rate
                        -----------  ----------  --------  ------------  ----------  ---------  ------------  ----------  ---------
<S>                     <C>          <C>          <C>      <C>           <C>         <C>        <C>           <C>         <C>
Mortgage loans 
 receivable, net(1).... $2,259,132   $175,448      7.77%   $1,972,032    $150,044       7.61%   $1,551,156    $117,246      7.56%
Mortgage-backed
 securities............  2,126,690    140,783      6.62     2,205,133     147,280       6.68     1,871,330     129,993      6.95
Other loans(1).........    170,332     15,893      9.33       163,898      14,540       8.87       160,987      11,771      7.31
Federal funds sold.....     18,733      1,016      5.42        21,345       1,097       5.14        28,508         947      3.32
Investment securities..    309,400     21,513      6.95       263,678      20,116       7.63        90,426       6,375      7.05
Repurchase agreements..     17,461      1,032      5.91        57,714       3,240       5.61        75,246       3,238      4.30
                        -----------  ----------  --------  ------------  ----------  ---------  ------------  ----------  ---------

 Total interest-earning
  assets............... $4,901,748   $355,685      7.26%   $4,683,800    $336,317       7.18%   $3,777,653    $269,570      7.14%

Other assets...........    191,334                            208,769                              238,512
                        -----------                        ------------                         ------------

 Total assets.......... $5,093,082                         $4,892,569                           $4,016,165
                        ===========                        ============                         ============

LIABILITIES AND 
STOCKHOLDERS' EQUITY

Non-interest bearing               
 demand accounts....... $  101,964          -         -    $   88,259           -          -    $   60,722           -         -
NOW accounts...........    744,417   $ 21,722      2.92%      717,416    $ 20,289       2.83%      646,870    $ 15,383      2.38% 
Savings deposits.......    551,938     14,329      2.60       601,258      15,427       2.57       603,732      16,044      2.66
Time deposits..........  1,814,812     95,449      5.26     1,672,897      79,854       4.77     1,531,475      63,759      4.16
Short-term borrowings..  1,476,564     81,871      5.54     1,451,165      79,680       5.49       765,596      27,634      3.61
Long-term borrowings         6,481        542      8.36         7,477         606       8.10        22,203         939      4.23
                        -----------  ----------  --------  ------------  ----------  ---------  ------------  ----------  ---------

 Total interest-bearing              
  liabilities.......... $4,696,176   $213,913      4.56%   $4,538,472    $195,856       4.32%   $3,630,598    $123,759      3.41%

Other liabilities......     49,986                             52,769                              129,537
                        -----------                        ------------                         ------------

 Total liabilities.....  4,746,162                          4,591,241                            3,760,135

Stockholders' equity...    346,920                            301,328                              256,030
                        -----------                        ------------                         ------------
 Total liabilities
 & stockholders' equity $5,093,082                         $4,892,569                           $4,016,165
                        ===========  ----------  --------  ============  ----------  ---------  ============  ----------  ---------
Net Interest Income /                                  
Spread.................              $141,772      2.70%                 $140,461       2.86%                 $145,811      3.73%
                                     ==========  ========                ==========  =========                ========== =========

Net Interest Margin(2).                            2.89%                                3.00%                               3.86%
                                                 ========                            =========                           =========
<FN>
(1) 1995 and 1994 data has been  restated  to reflect  the  reclassification  of
commercial  loans  collateralized  by real  estate  from other loans to mortgage
loans receivable, net.

(2)  Net interest income divided by average interest-earning assets
</FN>
</TABLE>

                                       6
<PAGE>

     The following  table sets forth data with respect to spreads and yields for
and at the end of periods indicated.  Data for the periods are based on interest
income/expense   for  the  period   divided  by  the  average   interest-earning
assets/interest-bearing  liabilities  during the period.  Data at the end of the
periods is based on weighted average yields and rates on interest-earning assets
and interest-bearing liabilities outstanding at the end of such periods.

<TABLE>
<CAPTION>
                                                                     Year Ended June 30
                           --------------------------------------------------------------------------------------------------------
                             1996                1995                1994               1993                 1992
                           For the    End of   For the    End of   For the    End of   For the    End of   For the    End of
                            Period    Period    Period    Period    Period    Period    Period    Period    Period    Period
                           --------  --------  --------  --------  --------  --------  --------  --------  --------  --------
<S>                        <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       
Weighted average 
yield earned on:
 Loan portfolio........       7.88%     7.80%     7.70%     7.81%     7.53%     7.33%     8.53%     8.08%     9.65%     9.20%

 Mortgage-backed
 security portfolio....       6.62      6.58      6.68      6.66      6.95      6.61      7.78      7.49      8.85      8.28

 Investment portfolio..       6.82      6.56       7.13     7.38      5.44      6.54      4.97      4.40      6.28      5.51

 All interest-earning
 assets................       7.26      7.20       7.18     7.27      7.14      6.91      8.02      7.66      9.12      8.49

Weighted average 
rate paid on:
 Deposits..............       4.09      4.05       3.75     4.13      3.35      3.31      4.03      3.53      5.79      4.83


 FHLB advances and
 other borrowed
 funds.................       5.56      5.28       5.50     5.97      3.63      4.27      3.59      3.31      5.21      5.11

 All interest-bearing
 liabilities...........       4.56      4.44       4.32     4.71      3.41      3.62      4.00      3.52      5.74      4.85

Spread between
weighted average yield
on interest-earning 
assets and weighted
average rate paid on
interest-bearing
liabilities............       2.70      2.76       2.86     2.56      3.73      3.29      4.02      4.14      3.38      3.64

Net interest
margin(1)..............       2.89                 3.00               3.86                4.23                3.61
<FN>
(1) Net  interest  margin  differs  from net  interest  spread  as a  result  of
differences  between the amounts of average interest-earning assets and average
interest-bearing liabilities in any given period. 
</FN>
</TABLE>
                                       7
<PAGE>


<TABLE>
<CAPTION>

                                           NET INTEREST AND DIVIDEND INCOME

                                                                       Year Ended June 30
                                           ----------------------------------------------------------------------------
                                               1996           1995            1994            1993            1992
                                               ----           ----            ----            ----            ----
                                                                     (Amounts in thousands)
<S>                                            <C>            <C>             <C>             <C>             <C>       
Interest & dividend income:
 Interest on mortgage loans (1)........         $175,448       $150,044        $117,246        $108,263        $127,382
 Interest on other loans(1)............           15,893         14,540          11,771          11,660           9,067
 Interest on mortgage-backed 
   securities..........................          140,783        147,280         129,993          89,151          68,058
 Interest & dividends on
   investments.........................           23,561         24,453          10,560           6,911          11,616
                                           -------------   ------------    ------------    ------------    ------------

Total interest & dividend income.......          355,685        336,317         269,570         215,985         216,123
                                           -------------   ------------    ------------    ------------    ------------

Interest expense:
 Interest on deposits..................          131,500        115,570          95,186          93,938         120,080
 Interest on FHLB advances and
   other borrowed funds................           82,413         80,286          28,573           8,154          10,585
                                           -------------   ------------    ------------    ------------    ------------

Total interest expense.................          213,913        195,856         123,759         102,092         130,665
                                           -------------   ------------    ------------    ------------    ------------

Net interest & dividend income..........        $141,772       $140,461        $145,811        $113,893        $ 85,458
                                           =============   ============    ============    ============    ============
<FN>
(1) 1995 and 1994 data has been  restated  to reflect  the  reclassification  of
commercial  loans  collateralized  by real  estate  from other loans to mortgage
loans receivable, net.
</FN>
</TABLE>
<TABLE>
<CAPTION>
                                     CHANGES IN NET INTEREST AND DIVIDEND INCOME

                                                                       Year Ended June 30
                                           ----------------------------------------------------------------------------
                                               1996           1995            1994            1993            1992
                                               ----           ----            ----            ----            ----
                                                                     (Amounts in thousands)
<S>                                         <C>            <C>             <C>             <C>             <C>    
Increase (decrease) in interest & 
  dividend income:
  Interest on loans.....................        $26,757        $35,567        $  9,094        $(16,526)       $(16,883)
  Interest on mortgage-backed securities         (6,497)        17,287          40,842          21,093             839
  Interest & dividends on investments...           (892)        13,893           3,649          (4,705)           (931)
                                           -------------   ------------    ------------    ------------    ------------
Total change in interest
  & dividend income.....................         19,368         66,747          53,585            (138)        (16,975)
                                           -------------   ------------    ------------    ------------    ------------
Increase (decrease) in interest expense:
  Interest on deposits..................         15,930         20,384           1,248         (26,142)        (12,994)  
  Interest on FHLB advances and 
    other borrowed funds................          2,127         51,713          20,419          (2,431)        (24,929)
                                           -------------   ------------    ------------    ------------    ------------
Total change in interest expense........         18,057         72,097          21,667         (28,573)        (37,923)
                                           -------------   ------------    ------------    ------------    ------------
Net change in net interest &
  dividend income.......................        $ 1,311        $(5,350)        $31,918         $28,435       $  20,948
                                           =============   ============    ============    ============    ============
</TABLE>

                                       8
<PAGE>

     Rate-Volume Analysis.  The following  schedule  shows the changes in net
interest  income from the prior year.  It  distinguishes  between the changes in
interest  income and interest  expense  related to  outstanding  balances and to
average interest rates paid. Changes not solely due to changes in rate or volume
have been included in the category "rate-volume".
<TABLE>
<CAPTION>
                                                 RATE-VOLUME ANALYSIS

                                                                                Year Ended June 30
                                                                             ---------------------------
Increase (decrease) in interest and dividend income attributable to:            1996            1995
                                                                             ----------      -----------
                                                                               (Amounts in thousands)
<S>                                                                          <C>            <C>
         Mortgage Loans(1)            
          Volume..................................................            $21,790           $31,812
          Rate....................................................              3,155               776
          Rate-volume.............................................                459               210
         Other Loans(1)                                                         
          Volume..................................................                569               212
          Rate....................................................                754             2,511
          Rate-volume.............................................                 30                46
         Mortgage-Backed Securities
          Volume..................................................              (5,221)           23,241
          Rate....................................................              (1,323)           (5,053)
          Rate-volume.............................................                  47              (901)
         Federal Funds Sold
          Volume..................................................                (134)             (239)
          Rate....................................................                  60               519
          Rate-volume.............................................                  (7)             (130)
         Investment Securities
          Volume..................................................               3,501            12,212
          Rate....................................................              (1,793)              524
          Rate-volume.............................................                (311)            1,005
         Repurchase Agreements
          Volume..................................................              (2,260)             (754)
          Rate....................................................                 173               986
          Rate-volume.............................................                (121)             (230)
                                                                             ----------       -----------
        Net increase in interest and dividend income..............             $19,368           $66,747                
                                                                             ----------       -----------
</TABLE>
<TABLE>
<CAPTION>
Increase (decrease) in interest expense attributable to:

<S>                                                                          <C>              <C>    
        NOW Accounts
         Volume...................................................             $   763           $ 1,678 
         Rate.....................................................                 646             2,911                 
         Rate-volume..............................................                  24               317
        Time Deposits                                                                  
         Volume...................................................               6,703             5,890
         Rate.....................................................               8,197             9,342                    
         Rate-volume..............................................                 696               863
        Savings Deposits
         Volume...................................................              (1,264)              (76)  
         Rate.....................................................                 180              (543) 
         Rate-volume..............................................                 (15)                2
        Short-Term Borrowings
         Volume...................................................               1,453            24,764
         Rate.....................................................                 726            14,393
         Rate-volume..............................................                  13            12,889
        Long-Term Borrowings    
         Volume...................................................                 (81)             (622)
         Rate.....................................................                  19               859
         Rate-volume..............................................                  (3)             (570)
                                                                             ----------       -----------
        Net increase in interest expense..........................             $18,057           $72,097
                                                                             ----------       -----------
Net increase (decrease) in net interest and dividend income                    $ 1,311          $ (5,350)
                                                                             ==========       ===========
<FN>
(1) 1995 and 1994 data has been  restated  to reflect  the  reclassification  of
    commercial loans collateralized by real estate from other loans to mortgage
    loans receivable, net
</FN>
</TABLE>
                                       9
<PAGE>

Investment Activities

         Under OTS regulations,  the Bank is generally permitted to make certain
investments.  Among  these  investments  are  securities  of the  United  States
government, federal agency, state and municipal, and other specified securities.
The Bank is also required to maintain a minimum level of liquid assets which may
be invested in specified securities.

         The following table sets forth the composition of the Bank's investment
portfolio on the dates indicated.

<TABLE>
<CAPTION>
                                                                          June 30
                                        ----------------------------------------------------------------------------
                                                       1996                           1995               1994
                                        ------------------------------------    -----------------  -----------------
                                                                   (Amounts in thounds)

                                             Gross            Estimated              Gross              Gross
                                         Amortized Cost      Market Value        Amortized Cost     Amortized Cost
                                        -----------------  -----------------    -----------------  -----------------
<S>                                     <C>                <C>                  <C>                 <C> 
Available for sale:
  Federal National
    Mortgage Association
    ("FNMA") preferred
    stock..............................          $ 31,600           $ 31,364                    -                  -
  Federal Home Loan
    Mortgage Corporation
    ("FHLMC") preferred                                                                                     
    stock..............................            35,875             35,875             $ 35,875           $ 35,875
                                        -----------------  -----------------    -----------------  -----------------
Subtotal...............................            67,475             67,239               35,875             35,875
                                        -----------------  -----------------    -----------------  -----------------

Held for investment:
  U.S. government and
    agency obligations.................           220,460            215,801              279,585            114,969
  State & municipals...................             9,979             10,117               12,227              8,390 
  Other investments....................               629                629                  678                835
  Federal Home Loan Bank stock.........            45,103             45,103               23,389             27,750
                                        -----------------  -----------------    -----------------  -----------------
Subtotal...............................           276,171            271,650              315,879            151,944
                                        -----------------  -----------------    -----------------  -----------------

Total..................................          $343,646           $338,889             $351,754           $187,819
                                        =================  =================    =================  =================
</TABLE>

     The  investment  portfolio at June 30, 1996  categorized  by maturity is as
follows.
<TABLE>
<CAPTION>

                                                               (Dollar amounts in thousands)

                                                                Gross               Weighted
                                                            Amortized Cost       Average Yield
                                                           --------------------------------------
<S>                                                         <C>                            <C>
No maturity...............................................        $ 112,578                7.88%
Due in one year or less...................................            7,545                6.02 
Due after one year through five years.....................          106,952                6.47
Due after five years through ten years....................           63,296                7.16
Due after ten years.......................................           53,275                7.59
                                                           -----------------
Total.....................................................        $ 343,646
                                                           =================
</TABLE>


                                       10
<PAGE>


Lending Activities

     General.  Collective Bank historically  concentrated its lending activities
in conventional first mortgage loans secured by residential property,  and, to a
lesser  extent,  commercial  property.  Residential  mortgage  loans,  including
construction  loans, have been secured  predominantly by single family homes. In
recent years as competition in the residential mortgage market has increased and
resulting profit margins have decreased, Collective Bank has increasingly turned
to commercial and consumer lending as an alternative source of earning assets.

     Substantially  all of the  Bank's  mortgage  loans  include a "due on sale"
clause  which  provides  the Bank  with a  contractual  right to  declare a loan
immediately due and payable in the event, among other things,  that the borrower
sells or otherwise disposes of the real property subject to the mortgage.  It is
the  policy  of the  Bank,  with  limited  exceptions,  to  enforce  due on sale
provisions.  That provides the Bank with the  opportunity  to adjust the rate of
interest on existing  fixed rate loans by  negotiating a new rate at the time of
sale.

     The  Bank  continues  to  emphasize  the  origination  of  adjustable  rate
mortgages  which have interest rates that adjust  periodically  over the life of
the loan based on a variety of indices.  That strategy was initiated in order to
better match the costs and maturities of interest sensitive liabilities with the
yields and  maturities  of interest  sensitive  assets.  Fixed rate,  fixed-term
mortgage  loans  are  made on terms  which  will  permit  them to be sold in the
secondary  market.  The  original  contractual  maturity on all loans  generally
ranges  from 10 to 30 years;  however,  experience  has shown  that,  because of
prepayments, the average life of residential loans is substantially shorter.

     Mortgage  instruments offered by the Bank include fixed rate 10, 15, and 30
year fully amortizing loans and several forms of adjustable rate mortgages which
have  interest  rate  and  payment  adjustments  made  on  scheduled  intervals.
Adjustable  rate mortgage  products  provide for interest  adjustment  intervals
ranging from 1 month to 7 years with payment adjustments that generally occur on
an  annual  basis.  Interest  adjustments  are  based on a  variety  of  indices
including U.S. Treasury  indices,  prime rate, and the cost of funds as provided
by the 11th District Federal Home Loan Bank.

     Commercial  loans offered by the Bank include  fixed-term  loans secured by
real estate or business assets and commercial lines of credit.  Commercial lines
of credit are secured by real estate or business  assets and are  available  for
inventory  expansion or working capital.  Consumer loans include fixed-rate home
equity loans, home improvement  loans,  savings account loans,  education loans,
automobile loans,  personal loans, and variable rate home equity lines of credit
indexed to the prime rate.

                                       11
<PAGE>


Loan Portfolio Analysis



     The  following  tables set forth the  composition  of the Bank's gross loan
portfolio by type of loan and type of collateral on the dates indicated.


<TABLE>
<CAPTION>
                                                                          June 30
                          -------------------------------------------------------------------------------------------------------
                                1996                1995                 1994                 1993                1992
                          ------------------   ------------------   -------------------   ------------------   ------------------
                            Amount      %        Amount       %       Amount      %        Amount      %        Amount     %
                          ----------  ------   ----------  ------   ----------  ------   ----------  ------   ----------  ------
                                                                                        (Dollar amounts in thousands)
<S>                       <C>         <C>      <C>         <C>      <C>         <C>      <C>         <C>      <C>         <C>       
Loan by type:
 Real estate:
  Conventional:
   Existing property..... $2,296,168   89.1%   $2,114,092   88.0%   $1,662,089   84.8%   $1,376,044   81.9%   $1,132,316   82.6%
   Construction..........      39,80    1.5        26,290    1.1        40,320    2.1        30,234    1.8        12,920    1.0
  Insured or guaranteed:
   FHA or VA.............     81,075    3.2        88,664    3.7        95,816    4.9       114,763    6.8       110,936    8.1
  Other..................    160,523    6.2       174,073    7.2       160,187    8.2       159,836    9.5       114,275    8.3
                          ----------  ------   ----------  ------   ----------  ------   ----------  ------   ----------  ------

     Total............... $2,577,571  100.0%   $2,403,119  100.0%   $1,958,412  100.0%   $1,680,877  100.0%   $1,370,447  100.0%
                          ==========  ======   ==========  ======   ==========  ======   ==========  ======   ==========  ======

Loans by type of 
collateral:
 Residential:
  Single family.......... $2,315,566   89.8%   $2,173,700   90.4%   $1,785,292   91.2%   $1,539,258   91.6%   $1,306,708   95.3%
  Other dwelling units...      4,639    0.2        21,210    0.9         6,416    0.3         4,838    0.3         7,839    0.6
 Commercial, industrial,
  and other properties...    238,706    9.3       189,816    7.9       152,396    7.8       118,523    7.0        21,313    1.6
 Other...................     18,660    0.7        18,393    0.8        14,308    0.7        18,258    1.1        34,587    2.5
                          ----------  ------   ----------  -----    ----------  ------   ----------  ------   ----------  ------

    Total................ $2,577,571  100.0%   $2,403,119  100.0%   $1,958,412  100.0%    $1,680,877  100.0%   $1,370,447  100.0%
                          ==========  ======   ==========  ======   ==========  ======    ==========  ======   ==========  ======
</TABLE>




     The  above  analysis   reflects  the  composition  of  the  loan  portfolio
(excluding  loans  available  for sale) before  considering  deferred loan fees,
deferred discounts,  loans in process, and allowance for loan losses. See Note 6
to the  Consolidated  Financial  Statements  of  Collective  Bancorp,  Inc.  and
Subsidiary incorporated herein by reference. On July 1, 1994, Collective adopted
the  provisions of Statement of Accounting  Standards  No. 114,  "Accounting  by
Creditors for Impairment of a Loan" ("SFAS 114"). Data for 1992 through 1994 has
been restated to conform with the 1995 and 1996 presentations.

                                       12
<PAGE>



Loan Maturity

     The  following  table  sets  forth the  scheduled  contractual  gross  loan
maturity  distribution  at June 30, 1996 without  consideration  of interim loan
repricing.


<TABLE>
<CAPTION>
                                         1 Year           1 to 5           After 5
                                         or Less          Years             Years            Total
                                      ------------     ------------      ------------    ------------
                                                           (Amounts in thousands
<S>                                   <C>              <C>               <C>             <C>
Maturity Distribution:
  Real estate mortgage loans.........      $22,525        $147,804         $2,219,268      $2,389,597

  Real estate construction
    loans............................       27,451                -                 -          27,451
  Installment loans..................       19,754           38,097           102,672         160,523
                                      ------------     ------------      ------------    ------------

    Total............................      $69,730         $185,901        $2,321,940      $2,577,571
                                      ============     ============      ============    ============
</TABLE>

<TABLE>
<S>                                                                                      <C>
                                      Loans Maturing After One Year:
                                        Fixed interest rates........................      $   858,029
                                        Floating or adjustable interest rates.......        1,649,812
                                                                                         ------------
                                        Total.......................................       $2,507,841
                                                                                         =============
</TABLE>


                                       13
<PAGE>

Geographic Lending Area

     Federal  regulations  permit the making of real estate loans throughout the
United  States,  provided that the Bank  continues to meet the provisions of the
Community  Reinvestment  Act  relating  to  servicing  the  credit  needs of the
communities in which it operates offices.

     Mortgage  assets  secured by property  outside of New Jersey include loans,
loan  participations,   and  securitized  loans   (mortgage-backed   securities)
originated by Collective Bank's subsidiary  service  corporation or purchased in
the  secondary  market,  primarily  from  savings  and  loan  associations,  the
Government  National  Mortgage  Association  ("GNMA"),  the  Federal  Home  Loan
Mortgage  Corporation  ("FHLMC"),  and the Federal National Mortgage Association
("FNMA").  Mortgage assets also include conventional  mortgage-backed securities
and mortgage derivative securities purchased from broker-dealers.

     See Note 6 to the Consolidated  Financial  Statements  included in the 1996
Annual  Report  to   stockholders   for   information   on  geographic   lending
concentration.

Loan Originations, Purchases, and Sales

     The primary lending  activity of the Bank has been granting loans to enable
borrowers to purchase existing homes, construct new homes, or refinance existing
mortgage loans.  While the great majority of loan  originations are conventional
first  mortgage,  single-family  loans,  the portfolio  also  includes  loans on
two-to-four-family  dwellings,   multi-family  housing  (over  four  units  both
conventional and Federal Housing Administration ("FHA") insured), commercial and
industrial  properties,  and loans made for the  development of unimproved  real
estate to be used for residential  housing.  At June 30, 1996, 90% of the Bank's
total loan portfolio consisted of loans secured by one-to-four-family dwellings.

     The  Bank's  loan   originations  in  fiscal  1996,  1995,  and  1994  were
approximately $634 million, $691 million, and $895 million, respectively.

     The Bank has been an active purchaser of whole loans and  participations in
loans. Of the mortgage assets added to the portfolio in fiscal years 1996, 1995,
and  1994,   approximately   $24  million,   $96  million,   and  $0.4  million,
respectively, were loans purchased from other lenders.

     Loan  originations  are derived from a number of sources.  Residential loan
originations can be attributed to real estate broker  referrals,  present savers
and borrowers,  correspondents,  builders,  attorneys,  and walk-in customers in
both loan origination and retail branch offices,  as well as direct solicitation
by the Bank's loan solicitor sales force.  Commercial loan originations  emanate
from many of the same sources.

     Regulations  of the OTS limit the amount  which  savings  banks may lend in
relationship  to the  appraised  value of the real estate  securing the loan, as
determined by an appraisal obtained at the time of loan origination. Regulations
permit a maximum  loan-to-value ratio of 100% for  one-to-four-family  dwellings
and 90% for all other real estate loans. The Bank's general  policies  currently
limit the maximum  loan-to-value  ratio on single-family  conventional  loans to
95%, with the condition that private mortgage  insurance be required on any home
loans  with  loan-to-value  ratios  in excess  of 80%.  Generally,  multi-family
residential  real estate  loans do not exceed 80% of value and  commercial  real
estate loans do not exceed 75% of value.

                                       14
<PAGE>

     The Bank  obtains  title  insurance  insuring  the  priority of the lien on
substantially  all of its real estate loans and requires  that fire and extended
coverage  casualty  insurance  be  maintained  in amounts at least  equal to the
amounts of the loans.

     All sales of whole loans and participations in loans originated by the Bank
have been made without recourse by the purchaser of the loans.

     The following table shows the Bank's loan origination,  purchase, sale, and
repayment activity,  before considering  deferred loan fees, deferred discounts,
loans in process, and allowance for loan losses, for the periods indicated.

<TABLE>
<CAPTION>
                                                                     Year Ended June 30
                                    ------------------------------------------------------------------ 
                                       1996          1995          1994          1993           1992
                                    ----------    ----------    ----------    ----------    ----------
                                                                     (Amounts in thousands)
<S>                                 <C>           <C>           <C>           <C>           <C>    
Loans Originated:
 Real estate loans:
  Construction loans..............    $ 45,923      $ 66,035      $ 60,056      $ 47,902     $ 24,232
  Mortgage loans..................     368,587       433,005       711,055       338,732      226,832
  Home equity loans...............      66,885        34,967         9,352         6,850        5,400
  Home improvement loans..........          10           111            90           823            -
                                    ----------    ----------    ----------    ----------    ----------     
   Total real estate..............     481,405       534,118       780,553       394,307       256,464
                                    ----------    ----------    ----------    ----------    ----------    
 Other loans:
  Savings account loans...........       3,058         4,713         3,555         3,901         4,712
  Education loans.................       6,909         9,273         9,959         4,808         2,703
  Commercial loans................     114,053       115,318        67,336        46,835        21,260
  Personal loans..................       4,050         3,847           564         1,286         2,812
  Home equity credit line.........      24,526        23,564        33,453        55,104        43,638
                                    ----------    ----------    ----------    ----------    ----------
   Total other....................     152,596       156,715       114,867       111,934        75,125
                                    ----------    ----------    ----------    ----------    ----------

   Total loans originated.........     634,001       690,833       895,420       506,241       331,589
                                    ----------    ----------    ----------    ----------    ----------       

Loans & participations purchased..      23,990        95,583           407             -        12,132
                                    ----------    ----------    ----------    ----------    ----------
   Total loans originated
    & purchased...................     657,991       786,416       895,827       506,241       343,721
                                    ----------    ----------    ----------    ----------    ----------
Loans & participations sold.......     107,707        43,199        11,075        38,676       125,280
                                    ----------    ----------    ----------    ----------    ----------

Loan Repayments:
 Real estate loans:
  Construction/mortgage loans.....     255,220       156,030       301,064       290,807       268,514
  Home equity loans...............      21,658         8,787        12,372        10,881        12,156
  Home improvement................         131           212           392         1,629         1,217
                                    ----------    ----------    ----------    ----------    ----------
   Total real estate
    loans repaid..................     277,009       165,029       313,828       303,317       281,887
                                    ----------    ----------    ----------    ----------    ----------
 Other loans:
  Savings account loans...........       4,091         5,126         5,405         4,266         4,455
  Education loans.................       1,095         1,104         4,571         4,198         1,720
  Commercial loans................      59,549        77,564         8,114        22,334        10,887
  Personal loans..................       2,370         1,402         2,080         4,220         4,012
  Home equity credit line.........      37,103        36,369         2,296        43,449        26,040
                                    ----------    ----------    ----------    ----------    ----------
   Total other loans repaid.......     104,208       121,565       102,466        78,467        47,114
                                    ----------    ----------    ----------    ----------    ----------     
   Total loan repayments..........     381,217       286,594       416,294       381,784       329,001
                                    ----------    ----------    ----------    ----------    ----------
   Net Change.....................    $169,067      $456,623      $468,458      $ 85,781     $(110,560)
                                    ==========    ==========    ==========    ==========    ==========
</TABLE>

                                       15
<PAGE>



Loan Fees and Service Charges

         In addition  to interest  earned on loans,  the Bank  receives  fees in
connection with loan originations,  loan prepayments,  loan modifications,  late
payments,  changes of property  ownership,  and miscellaneous  related services.
Funds collected from those sources vary  significantly  with the volume and type
of loans made and purchased  and  competitive  factors.  Income also is produced
through the servicing of loans for others.

         The following table sets forth information for the Bank concerning loan
yields,  loan fees,  deferred  loan fees,  and  unearned  discounts  on its loan
portfolio for each of the years in the five-year period ended June 30, 1996.

<TABLE>
<CAPTION>
                                                                      Year Ended June 30
                                          ----------------------------------------------------------------------------

                                             1996            1995            1994            1993            1992
                                          ------------    ------------    ------------   -------------   -------------
                                                                 (Dollar amounts in thousands)

<S>                                       <C>             <C>             <C>            <C>             <C>
Weighted average yield on loan
   portfolio during the period...........         7.88 %          7.70 %          7.53 %          8.53 %          9.65 %
Loan fees................................       $5,070          $8,272          $7,316         $10,100          $7,048
Loan fees expressed as % of total
   loans originated and purchased
   during period.........................         0.77 %          1.05 %          0.82 %          2.00 %          2.05 %
Deferred loan fees on mortgage loans
   at end of period......................       $4,976          $6,511          $4,012          $7,588          $7,307
Deferred discounts on mortgage loans
   at end of period......................         $800            $575            $582            $372          $9,930
</TABLE>

Classified Assets, Delinquent Loans, and Allowance for Losses

         The  OTS  has  adopted  an  asset  classification  system  for  insured
institutions which covers all problem assets. Under that classification  system,
problem  assets  of  insured   institutions  are  classified  as  "substandard",
"doubtful",  or "loss",  depending  on the  presence of certain  characteristics
discussed below.

         An asset is considered  substandard if it is inadequately  protected by
the current net worth and paying  capability 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 possess the added
characteristic  that the  weaknesses  present make  collection or liquidation in
full, on the basis of currently existing facts,  conditions,  and values, highly
questionable  and  improbable.  Assets  classified as loss are those  considered
uncollectable  and of such  little  value that there is no basis to  continue to
carry  the  asset as an asset  without  the  establishment  of a  specific  loss
reserve.

         An insured institution is required to establish a general allowance for
loan losses in an amount deemed  prudent by management to recognize the inherent
risk   associated  with  the   institution's   lending   activities,   including
consideration of the institution's  classified assets.  Such general allowances,
unlike specific allowances, are not allocated to particular problem assets. When
an 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 required to be  consistent  with  generally  accepted  accounting
principles and is subject to review by the  institution's  principal  regulator,
the Regional  Director of the OTS, who can order the establishment of additional
general or specific loss allowances.

         In connection  with the filing of its periodic  reports to the OTS, the
Bank regularly  reviews the problem assets in its portfolio to determine whether
any assets require classification in accordance with applicable regulations.  On
the basis of such periodic  review,  management had identified  $20.5 million of
classified  assets,  or 0.40% of total assets as  classified  assets at June 30,
1996.

                                       16
<PAGE>


        The  following  table sets  forth  information  regarding  restructured
loans,  classified  loans,  and  real  estate  held  by the  Bank  at the  dates
indicated.  These amounts are shown net of specific allowances provided for each
category.  On July 1, 1994,  Collective  adopted the  provisions of Statement of
Financial  Accounting Standards No. 114, "Accounting by Creditors for Impairment
of a Loan" ("SFAS 114"). Data for 1992 through 1994 has been restated to conform
with the 1995 and 1996 presentations.

<TABLE>
<CAPTION>
                                                                                   June 30
                                                  ----------------------------------------------------------------------------
                                                     1996            1995            1994             1993            1992
                                                  -----------     ------------    ------------     -----------     -----------
                                                                          (Dollar amounts in thousands)
<S>                                               <C>             <C>             <C>              <C>             <C>
Restructured loans...............................           -                -               -               -               -
Nonaccrual loans:
  Residential one-to-four-dwelling units.........     $15,803          $15,929         $21,326         $28,859         $14,258
  Residential construction.......................         409              346           1,374           1,403             622
  Commercial real estate.........................       6,947            5,551          10,713          10,520           2,557
  Consumer.......................................           7               50              29              68             193
                                                  -----------     ------------    ------------     -----------     -----------
Total before specific loss allowances............      23,166           21,876          33,442          40,850          17,630
Less specific loss allowances....................       6,055            5,753           9,145           9,559           1,594
                                                  -----------     ------------    ------------     -----------     -----------     
Net classified loans.............................      17,111           16,123          24,297          31,291          16,036
                                                  -----------     ------------    ------------     -----------     -----------
Real estate acquired in settlement of loans......       3,667            4,390           7,841           9,620          13,024
Less specific loss allowances....................         302              438             641           3,061           4,444
                                                  -----------     ------------    ------------     -----------     -----------
Real estate acquired in settlement of loans(1)...       3,365            3,952           7,200           6,559           8,580
                                                  -----------     ------------    ------------     -----------     -----------
Total classified assets..........................     $20,476          $20,075         $31,497         $37,850         $24,616
                                                  ===========     ============    ============     ===========     ===========

Total classified assets as a
   percent of total assets.......................       0.40%            0.39%           0.69%           1.09%           0.98%
                                                  ===========     ============    ============     ===========     ===========
<FN>
(1) Does not include real estate  acquired in  settlement  of loans and specific
loss allowances related to properties under agreement of sale.
</FN>
</TABLE>

     Based upon its evaluation of the loan portfolio,  it is management's policy
to provide valuation allowances for estimated losses on loans when it determines
that a significant  and permanent  decline in value has occurred and that losses
are  reasonably  expected  to be  incurred  on the  loans.  Although  management
believes  that  it  uses  the  best  information  available  at  the  time  such
determinations are made, future adjustments to allowances could be necessary. At
June 30, 1996,  Collective had valuation allowances for loans amounting to $12.9
million.  During fiscal 1995,  Collective adopted the provisions of SFAS 114 and
Statement of Financial  Accounting  Standards No. 118,  "Accounting by Creditors
for  Impairment of a Loan" ("SFAS 118"),  which amends SFAS 114. The adoption of
these standards did not  significantly  alter the amount of loans  classified as
impaired or any related  allowances.  SFAS 114 requires that  impaired  loans be
measured based on the present value of expected future cash flows  discounted at
the loan's effective rate or, as a practical  expedient,  the loan's  observable
market  price,  or the fair value of the  collateral  may be used if the loan is
collateral  dependent.  In  applying  the  provisions  of SFAS 114 and SFAS 118,
Collective  utilizes  the  fair  value  of the  collateral  for  measurement  of
substantially  all impaired  mortgage  loans and commercial  loans.  To a lesser
extent, where loans are not collateral dependent,  the present value of expected
future cash flows is utilized.

     When a  borrower  fails  to make a  required  payment  on a loan,  the Bank
attempts to cure the default by contacting  the borrower.  In general,  contacts
are made  after a payment  is more than 15 days past due,  and a late  charge is
assessed  at that time.  In most  cases,  defaults  are cured  promptly.  If the
delinquency  on a mortgage  loan  exceeds 90 days and is not cured  through  the
Bank's normal collection  procedures or an acceptable  arrangement is not worked
out with the borrower,  the Bank will institute  measures to remedy the default,
including commencing a foreclosure action or in special circumstances  accepting
a  voluntary  deed of the  security  property  in lieu of  foreclosure  from the
mortgagor.

     If  foreclosure  is effected,  the property is sold at a public  auction in
which  the Bank  may  participate  as a  bidder.  If the Bank is the  successful
bidder,  acquired  real  estate is then  included  in the  Bank's  "real  estate
acquired in settlement of loans" ("REO") account until it is sold.

                                       17
<PAGE>

     Real  estate  acquired  by  the  Bank  as a  result  of  foreclosure  or by
deed-in-lieu of foreclosure is classified as REO until it is sold. When property
is  acquired,  it is recorded at the lower of cost or fair value less  estimated
costs of sale at the date of acquisition.  Any writedown  resulting therefrom is
charged to the allowance for loan losses.  Interest accrual ceases when the loan
becomes 90 days delinquent, and all costs incurred from that date in maintaining
the property are expensed. Costs incurred for the improvement and development of
such property are capitalized to the extent realizable.


Summary of Loan Loss Experience

     The following  table  depicts an analysis of the Bank's  allowance for loan
losses for the years indicated.

<TABLE>
<CAPTION>
                                                                        Year Ended June 30
                                                   -------------------------------------------------------------
                                                       1996                     1995                    1994
                                                   ------------            -------------            ------------
                                                                  (Dollar amounts in thousands)
<S>                                                <C>                     <C>                      <C>    
Beginning balance..................................     $14,126                  $18,006                 $22,291

Charge-offs:
  Real estate - mortgage...........................       2,975                    2,573                   5,220
  Real estate - construction.......................         174                        -                     333
  Commercial.......................................         640                    1,526                     814
  Home equity......................................         170                        2                     204
  Other............................................         194                       19                      66
                                                   ------------            -------------            ------------
                                                          4,153                    4,120                   6,637
                                                   ------------            -------------            ------------
Recoveries:
  Real estate - mortgage...........................         543                        -                       -
  Real estate - construction.......................           -                        -                       -
  Commercial.......................................         116                        -                       -
  Home equity......................................         113                        -                       -
  Other............................................         111                        -                       -
                                                   ------------            -------------            ------------
                                                            883                        -                       -
                                                   ------------            -------------            ------------

Net charge-offs....................................       3,270                    4,120                   6,637
                                                   ------------            -------------            ------------
Additions charged to operations....................       2,035                      240                   2,352
                                                   ------------            -------------            ------------
Ending balance.....................................     $12,891                  $14,126                 $18,006
                                                   ============            =============            ============

Ratio of net charge-offs during the period to
average loans outstanding during the period               0.13%                    0.19%                   0.39%
                                                   ============            =============            ============
</TABLE>

         The following  sets forth the  allocation  of the Bank's  allowance for
loan losses at the dates indicated.

<TABLE>
<CAPTION>
                                                              June 30
                                    -------------------------------------------------------------

                                       1996                     1995                    1994
                                    ------------            -------------            ------------
                                                       (Amounts in thousands)

<S>                                 <C>                     <C>                      <C>    
Real estate - mortgage............       $ 5,403                  $ 7,550                 $10,446
Real estate - construction........           265                      439                     503
Commercial........................         6,642                    5,432                   6,501
Home equity.......................           486                      527                     512
Other.............................            95                      178                      44
                                    ------------            -------------            ------------

Total.............................       $12,891                  $14,126                 $18,006
                                    ============            =============            ============
</TABLE>

                                       18
<PAGE>

Mortgage-Backed Security Activities

     The  Bank  has  been an  active  purchaser  of  mortgage-backed  securities
("MBS's"),  including mortgage  derivative  securities  consisting  primarily of
collateralized   mortgage  obligations  ("CMO's").   Also,  the  Bank  generally
securitizes originated loans that it may sell in the secondary market.

     At the time of purchase,  the Bank's CMO's  generally were considered to be
medium-term investments. The cash flows and estimated lives of such CMO's can be
volatile during periods of changing interest rates,  particularly during periods
of  rising  interest  rates  when the  estimated  average  lives  can  extend to
approximate the lives of longer-term  securities.  The Bank did not purchase any
CMO's during fiscal 1996.

     Mortgage-backed securities purchased during the 1996, 1995, and 1994 fiscal
years amounted to approximately $113 million,  $165 million, and $1.679 billion,
respectively.  Such purchases  included  securitizations  of loans originated by
Collective in 1996,  1995, and 1994 amounting to $14 million,  $32 million,  and
$211 million, respectively.

The following  table sets forth the  composition  of the Bank's  mortgage-backed
security portfolio by category.

<TABLE>
<CAPTION>
                                                                          June 30
                                        ----------------------------------------------------------------------------

                                                       1996                          1995                1994
                                        ------------------------------------   -----------------   -----------------
                                                                  (Amounts in thousands)

                                             Gross            Estimated             Gross               Gross
                                         Amortized Cost       Fair Value        Amortized Cost      Amortized Cost
                                        -----------------  -----------------   -----------------   -----------------
<S>                                     <C>                <C>                 <C>                 <C>    
Trading securities:
  FHLMC pass-through
   certificates........................                 -                  -          $   13,127                   -
                                        -----------------  -----------------   -----------------   -----------------
Available for sale:
  Collateralized mortgage                                                                                                     
   obligations.........................                 -                  -                   -          $   96,719
  GNMA pass-through
   certificates........................        $    6,461         $    6,928          $    8,236               9,683
  FHLMC pass-through
   certificates........................            66,355             67,921              56,030              68,783
  FNMA pass-through
   certificates........................            20,290             20,196              10,156               6,401
                                        -----------------  -----------------   -----------------   -----------------
  Subtotal.............................            93,106             95,045              74,422             181,586
                                        -----------------  -----------------   -----------------   -----------------

Held to maturity:
  Collateralized mortgage
   obligations.........................         1,546,690          1,487,520           1,661,020           1,716,807
  GNMA mortgage-backed
   securities..........................             3,485              3,508               3,990               4,405
  FHLMC mortgage-backed
   securities..........................           159,995            156,410             168,272             126,259
  FNMA mortgage-backed
   securities..........................           263,472            249,393             267,062             270,939
                                        -----------------  -----------------   -----------------   -----------------
  Subtotal.............................         1,973,642          1,896,831           2,100,344           2,118,410
                                        -----------------  -----------------   -----------------   -----------------

  Total................................        $2,066,748         $1,991,876          $2,187,893          $2,299,996
                                        =================  =================   =================   =================
</TABLE>
                                       19
<PAGE>

The  mortgage-backed   security  portfolio  at  June  30,  1996  categorized  by
contractual maturity is as follows.

<TABLE>
<CAPTION>
                                                                         (Dollar amounts in thousands)

                                                                           Gross             Weighted
                                                                       Amortized Cost     Average Yield
                                                                      ------------------------------------

<S>                                                                   <C>                          <C>  
Due in one year or less...............................................      $    34,381            6.99%
Due after one year through five years.................................          940,950            6.67
Due after five years through ten years................................          522,385            6.83
Due after ten years...................................................          569,032            6.61
                                                                      -----------------
Total.................................................................       $2,066,748
                                                                      =================
</TABLE>

Actual maturities will differ from contractual maturities due to prepayments.




Retail Banking

     Retail Banking operations consist of two major functions, deposit gathering
activities and loan originations.

     Deposit gathering activities consist of selling savings, time, and checking
deposits. The deposit customers of the Bank are mainly individuals. However, the
Bank is steadily  increasing its share of business and  governmental  customers.
Savings instruments consist of regular savings accounts in passbook or statement
form,  money market  accounts,  and certificates of deposit ranging in term from
seven (7) days to ten (10) years. These savings  instruments may also be used as
an  investment  vehicle  for  individual   retirement   accounts  ("IRA's")  and
self-employed  retirement accounts  ("KEOGH's"),  which are managed by the Bank.
Checking accounts,  which comprise an increasing portion of the Bank's deposits,
are marketed to the public in interest bearing ("NOW") and non-interest  bearing
versions.  Checking  deposits  provide the Bank with a major  source of low cost
funds and significant fee income.

     One-to-four-family  mortgages,  consumer  loans,  and  business  loans  are
originated through the retail offices.  Mortgage loan originations  consist of a
variety of fixed rate and  adjustable  rate loans.  The consumer  loans that are
available include revolving home equity credits,  student loans, auto loans, and
personal loans.  Business loans are made for either a fixed term or as a line of
credit.  Mortgage loans and consumer  loans are offered to individuals  from the
general  population  in the  Bank's  market  areas.  Business  loans are made to
creditworthy  establishments and professionals.  See "Lending Activities",  page
10.

     Other traditional banking services are performed for the convenience of the
Bank's  deposit  and  loan  customers,  as  well as to  provide  the  Bank  with
additional sources of fee income. Those services include:

         .        The sale and redemption of U.S. Savings Bonds
         .        Bond coupon redemption services
         .        Electronic banking
         .        Pay-by-phone banking
         .        Sale of money orders
         .        Sale of travelers checks
         .        ATM (Automatic Teller Machine) Services
         .        Direct deposit of payroll or pension
         .        Cash management services

                                       20
<PAGE>

     The following  table sets forth by various rate categories the total amount
of  certificate  accounts  of the  Bank at June  30,  1996  and  the  amount  of
certificate  accounts  maturing in each of the following  three fiscal years and
subsequent to June 30, 1999.


<TABLE>
<CAPTION>
                                    Total        2.00% to       7.00% to       9.00% to      11.00% to      13.00% to
                                  Accounts         6.99%          8.99%         10.99%         12.99%         16.99%
                                -------------- -------------- -------------- -------------- -------------  -------------
                                                                (Amounts in thousands)
<S>                             <C>            <C>            <C>            <C>            <C>            <C>
Maturing in Quarter Ended:
September 30, 1996.............     $  629,742     $  624,570        $ 5,049              -             -           $123
December 31, 1996..............        183,335        182,676            655              -         $   1              3
March 31, 1997.................        222,608        222,241            295      $      72             -              -
June 30, 1997..................        235,423        235,220            203              -             -              -
September 30, 1997.............        238,616        238,441            175              -             -              -
December 31, 1997..............         45,689         43,832            922            932             3              -
March 31, 1998.................         60,191         58,464          1,567            160             -              -
June 30, 1998..................         26,832         24,897          1,662            273             -              -
September 30, 1998.............         27,290         26,370            692            228             -              -
December 31, 1998..............          8,997          8,526            406             51            14              -
March 31, 1999.................          5,951          4,510          1,268            140            33              -
June 30, 1999..................          8,320          7,444            582            285             9              -
Thereafter.....................        112,107        109,104          2,943             16            37              7
                                -------------- -------------- -------------- -------------- -------------  -------------
Total certificates.............     $1,805,101     $1,786,295        $16,419         $2,157         $  97           $133
                                ============== ============== ============== ============== =============  =============
</TABLE>

     Demand  deposits,  passbook savings and investments  accounts,  and savings
certificates by interest rate as of June 30, 1996 and 1995 were as follows.

<TABLE>
<CAPTION>
                                                                                            June 30
                                            Average Rate at                -----------------------------------------
Deposit Category by Type                     June 30, 1996                      1996                       1995
                                          ---------------------            ---------------            --------------
                                                                                 (Dollar amounts in thousands)
<S>                                       <C>                              <C>                        <C>       
Non-interest bearing.....................                   -                  $   95,792                 $   76,705
Commercial, interest bearing.............                4.07%                    130,482                     87,388
NOW accounts.............................                1.76%                    275,407                    283,798
Super NOW accounts.......................                3.48%                    102,406                     80,164
                                                                           ---------------            --------------

     Total demand deposits                                                         604,087                   528,055  
                                                                           ---------------            --------------

Passbook accounts........................                2.60%                     549,055                   556,559
Clubs....................................                3.61%                       8,039                     7,957
Money market passbook accounts...........                2.77%                     115,469                   110,426
Super money market.......................                4.05%                     172,636                   158,099
                                                                           ---------------            --------------
   Total passbook savings and
    investment accounts..................                                          845,199                   833,041
                                                                           ---------------            --------------

Savings certificates:                            2.00% - 6.99%                   1,786,295                 1,873,452
                                                 7.00% - 8.99%                      16,419                    27,467
                                                9.00% - 10.99%                       2,157                    15,574
                                               11.00% - 12.99%                          97                       228
                                               13.00% - 14.99%                           7                         6
                                               15.00% - 16.99%                         126                         -
                                                                           ---------------            --------------

Total savings certificates...............                                        1,805,101                 1,916,727
                                                                           ---------------            --------------

Total deposits...........................                                       $3,254,387                $3,277,823
                                                                           ===============            ==============
</TABLE>
                                       21
<PAGE>


     The  following  table sets  forth the  composition  of the  Bank's  deposit
balances at June 30, 1996 by type and date of  maturity.  Such  amounts are also
expressed as a percentage of total deposits.

<TABLE>
<CAPTION>
                                                Total           Fixed and          Negotiated
                                               Accounts         Variable        Rate Certificates         % of
                                             at June 30,          Rate              ($100,000            Total
                                                 1996         Certificates          or more)            Deposits
                                            ---------------   --------------   --------------------   -------------
                                                                 (Dollar amounts in thousands)
<S>                                         <C>               <C>              <C>                    <C>  
Passbook and statement accounts............     $   845,199                                                   26.0%
Non-interest bearing.......................          95,792                                                    2.9%
Commercial, interest bearing...............         130,482                                                    4.0%
NOW accounts...............................         275,407                                                    8.5%
Super NOW accounts.........................         102,406                                                    3.1%
                                            ---------------                                           -------------

  Total non-certificates...................      $1,449,286                                                   44.5%
                                            ---------------                                           -------------

Certificate accounts maturing in quarter ended:
September 30, 1996.........................     $  629,742        $  506,969            $   122,773           19.4%
December 31, 1996..........................        183,335           178,102                  5,233            5.6%
March 31, 1997.............................        222,608           222,508                    100            6.8%
June 30, 1997..............................        235,423           235,322                    101            7.2%
September 30, 1997.........................        238,616           238,616                      -            7.3%
December 31, 1997..........................         45,689            44,689                  1,000            1.4%
March 31, 1998.............................         60,191            60,191                      -            1.9%
June 30, 1998..............................         26,832           26,832                       -            0.8%
September 30, 1998.........................         27,290           27,290                       -            0.8%
December 31, 1998..........................          8,997            8,997                       -            0.3%
March 31, 1999.............................          5,951            5,951                       -            0.2%
June 30, 1999..............................          8,320            8,320                       -            0.3%
Thereafter.................................        112,107          112,107                       -            3.5%
                                            ---------------   --------------   --------------------   -------------

  Total certificates.......................      $1,805,101       $1,675,894             $  129,207           55.5%
                                            ---------------   ==============   ====================   -------------

  Total deposits...........................      $3,254,387                                                  100.0%
                                            ===============                                           =============
</TABLE>

     The  following  table shows the net  increase  in deposits  for the Bank by
major account category for the periods indicated.

<TABLE>
<CAPTION>
                                                                           Year Ended June 30
                                            ---------------------------------------------------------------------------------
                                                1996             1995             1994             1993             1992
                                            -------------    -------------    -------------    -------------    -------------
                                                                         (Amounts in thousands)

<S>                                         <C>              <C>              <C>              <C>              <C>    
Net increase (decrease) in:
  Demand deposits...........................   $  76,032        $  56,780        $  98,286         $ 83,276         $ 98,968
  Passbook savings and investment
    accounts................................      12,158         (135,371)         144,698          298,670           87,709
  Savings certificates......................    (111,626)         352,452          (31,000)         295,883          (48,961)
                                            -------------    -------------    -------------    -------------    -------------

Net (decrease) increase in deposits.........    $(23,436)         $273,861         $211,984         $677,829         $137,716
                                            =============    =============    =============    =============    =============

</TABLE>
                                       22
<PAGE>

     Deregulated  certificates  have penalties of loss of interest  ranging from
the loss of one week to three months'  interest.  As of June 30, 1996,  55.5% of
all deposits were certificate  accounts.  The following table shows the deposits
activity and the weighted average cost of deposits as of the dates indicated.

<TABLE>
<CAPTION>
                                                                       Year ended June 30
                                        ---------------------------------------------------------------------------------
                                            1996             1995             1994             1993            1992
                                        -------------    -------------    -------------    -------------   --------------
                                                                 (Dollar amounts in thousands)
<S>                                     <C>              <C>              <C>               <C>            <C>
Net (decrease) increase in
  deposits before acquisitions.........    $(153,807)       $  55,317        $(173,451)       $(113,133)       $(111,079)
Deposits from acquisitions.............            -           99,818          286,099          704,415          141,246
                                        -------------    -------------    -------------    -------------   --------------

Net (decrease) increase before
  interest credited....................     (153,807)         155,135          112,648          591,282           30,167
Interest credited......................      130,371          118,726           99,336           86,547          107,549
                                        -------------    -------------    -------------    -------------   --------------

Net (decrease) increase in deposits....    $ (23,436)       $ 273,861        $ 211,984        $ 677,829        $ 137,716
                                        =============    =============    =============    =============   ==============

Weighted average interest cost of
  deposits during period...............         4.09%            3.75%            3.35%            4.03%            5.79%
                                        =============    =============    =============    =============   ==============
</TABLE>


Borrowings

     The FHLB  provides a reserve  credit  facility to its members  both for the
purpose  of  meeting  the  members'  demand  for funds  when  savings  flows are
insufficient  and to enable  its  members  to fix their cost of funds for longer
terms through a long-term,  fixed-rate program.  Advances from the FHLB are made
on the security of the FHLB  capital  stock owned by the Bank as well as certain
of its  mortgage  loans,  and the Bank must meet  certain  standards  related to
creditworthiness  in  connection  with the  advances.  For  interest  rates  and
maturities,  see Note 12 to the Consolidated  Financial Statements of Collective
Bancorp,  Inc.  and  Subsidiary.  Other  borrowings  primarily  represent  funds
obtained from brokers under security repurchase  agreements.  Those transactions
are only effected through primary government bond dealers of the Federal Reserve
Bank  of New  York.  They  are  secured  by  U.S.  Treasury  obligations,  FHLMC
securities,  FNMA securities, and GNMA securities. From time to time, borrowings
are obtained for the purchase of mortgage  loans or  mortgage-backed  securities
through  other  sources.  The loans or securities  that are  purchased  normally
secure the borrowings from those sources.

     The following table sets forth the composition of Collective's Federal Home
Loan Bank advances and other borrowed funds on the dates indicated.

<TABLE>
<CAPTION>
                                                                               June 30
                                           ---------------------------------------------------------------------------------

                                               1996             1995             1994            1993             1992
                                           --------------   --------------   -------------   --------------   --------------
                                                                    (Dollar amounts in thousands)

<S>                                         <C>             <C>              <C>             <C>              <C>       
FHLB advances............................               -       $  395,000      $  365,000       $  135,000       $   80,000
Securities sold under agreements
 to repurchase(1)........................      $1,465,980        1,044,596         886,252          171,228           64,042
Other borrowings.........................           7,468            8,324           9,663            5,945            5,797
                                           --------------   --------------   -------------   --------------   --------------

Total borrowings.........................      $1,473,448       $1,447,920      $1,260,915       $  312,173       $  149,839
                                           ==============   ==============   =============   ==============   ==============

Weighted average cost of borrowings
  during period..........................           5.56%            5.50%           3.63%            3.59%            5.21%
                                           ==============   ==============   =============   ==============   ==============
<FN>
(1) Securities sold under agreements to repurchase at June 30, 1996 consisted of
U.S. Government agency obligations maturing through July 29, 1996.
</FN>
</TABLE>
                                       23
<PAGE>

Competition

     The Bank  experiences  substantial  competition in attracting and retaining
deposits and in making real estate,  consumer, and commercial loans. The primary
factors in competing  for deposits are  interest  rates,  convenience  of office
locations,  and customer  service.  Direct  competition  for deposits comes from
savings and loan  associations,  commercial  banks and credit unions,  and, more
recently, other financial services companies. Additional significant competition
for deposits  comes from  corporate and  government  securities and money market
funds, which may yield higher interest rates than instruments offered by savings
banks.  The primary  factors in competing for loans are interest  rates and rate
adjustment provisions,  loan maturity,  loan fees, and the quality of service to
borrowers.  Competition for origination of loans normally comes from savings and
loan associations,  savings banks, commercial banks, mortgage banking companies,
and insurance companies.

Employees

     At June 30, 1996,  Collective and its subsidiary employed 884 full-time and
229 part-time  employees.  Management considers its relations with its employees
to be good.

     The Bank  provides its employees  with a  comprehensive  benefits  program,
including basic and major medical insurance,  dental insurance,  life insurance,
long term  disability  insurance,  employee stock ownership plan, and thrift and
profit sharing plans.  Such employee benefits are considered by management to be
generally comparable with employee benefits provided by other major employers in
its market area.

Regulatory Matters

     General. Collective Bancorp, as a unitary savings and loan holding company,
and Collective  Bank, as a federally  chartered,  FDIC insured savings bank, are
subject to extensive  federal  regulation,  primarily by the OTS and to a lesser
extent by the Federal Deposit Insurance Corporation ("FDIC"). The Bank must file
reports with the OTS and 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 test
the Bank's  compliance with various  regulatory  requirements.  As a savings and
loan holding company,  Collective is also required to file certain reports with,
is subject to periodic examinations by, and otherwise is required to comply with
the  rules  and  regulations  of the OTS  relating  to  holding  companies.  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 allowances for regulatory purposes.  Any
change in such regulation,  whether by the OTS, the FDIC, or the Congress, could
have a material adverse impact on Collective, the Bank, and their operations.

     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 FDICIA primarily  addresses  additional  sources of
funding for the Bank  Insurance  Fund  ("BIF"),  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.

     FDICIA requires financial  institutions to take certain actions relating to
their  internal  operations,  including:  providing  annual reports on financial
condition and management to the appropriate federal banking  regulators,  having
an annual independent audit of financial  statements performed by an independent
public  accountant,  and establishing an independent  audit committee  comprised
solely of  outside  directors.  FDICIA  also  imposes  certain  operational  and
managerial  standards on financial  institutions  relating to internal controls,
loan documentation,  credit underwriting,  interest rate exposure, asset growth,
and  compensation,  fees,  and benefits.  The banking  regulators  adopted final
regulations  implementing  those  standards in May 1993 to become  effective for
fiscal years beginning after December 31, 1992.

     FDICIA also requires the FDIC to assess deposit insurance premiums based on
risk. Regulations implementing those standards became effective January 1, 1993.
  
                                       24
<PAGE>

     FDICIA  establishes  a system of prompt  corrective  action to resolve  the
problems of  undercapitalized  institutions.  Under that  system,  which  became
effective  on December  19, 1992,  the banking  regulators  are required to take
certain supervisory actions against undercapitalized  institutions, the severity
of which  depends upon the  institution's  level of  capitalization.  Generally,
subject to a narrow exception,  FDICIA requires the banking regulator to appoint
a   receiver   or   conservator   for  an   institution   that   is   critically
undercapitalized.  FDICIA authorizes the banking regulators to specify the ratio
of  tangible  capital  to  assets  at which an  institution  becomes  critically
undercapitalized and requires that ratio to be no less than 2% of assets.

     Under  the  OTS  final  rule  implementing  the  prompt  corrective  action
provisions,  a savings  institution that has a total risk-based capital ratio of
10.0% or greater,  a Tier 1 risk-based  capital ratio of 6.0% or greater,  and a
leverage  ratio  of 5.0% or  greater  is  deemed  to be  "well-capitalized".  An
institution with a total risk-based  capital ratio of 8.0% or greater,  a Tier 1
risk-based  capital  ratio of 4.0% or greater,  and a leverage  ratio of 4.0% or
greater is considered to be "adequately capitalized". A savings institution that
has a total  risk-based  capital  ratio of less than 8.0%,  a Tier 1  risk-based
capital ratio of less than 4.0%,  or a leverage  ratio that is less than 4.0% is
considered "undercapitalized". A savings institution that has a total risk-based
capital ratio of less than 6.0%, a Tier 1 risk-based  capital ratio of less than
3.0%,  or a  leverage  ratio  that  is  less  than  3.0%  is  considered  to  be
"significantly  undercapitalized", and a savings institution that has a tangible
equity (core capital,  minus intangible  assets other than supervisory  goodwill
and purchased  mortgage  servicing rights) to assets ratio equal to or less than
2% is deemed to be  "critically  undercapitalized".  Under the rule, the Bank is
considered to be "well-capitalized".

     Other  provisions  of FDICIA  require  financial  institutions  to  provide
supplemental disclosure in financial statements filed with the regulators of the
estimated   fair  market  value  of  assets  and   liabilities,   permit  thrift
institutions to acquire  commercial banks and commercial banks to acquire thrift
institutions,  and  increase  the  amount  of  consumer  loans  that  a  savings
association may invest in from 30% to 35% of total assets.

     QTL Requirement.  Under the qualified  thrift lender ("QTL") test,  savings
institutions  are required to maintain 65% 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 20% of total  assets) in
"qualified  thrift  investments"  (primarily  residential  mortgages and related
investments,  including certain  mortgage-backed  securities and stock issued by
any Federal Home Loan Bank,  Fannie Mae and Freddie Mac) and to continue to meet
such test for each subsequent  two-year period.  An institution  which fails the
QTL test is prohibited  from:  (1) engaging in any new activity not  permissible
for a national bank,  (2) paying  dividends  unless in compliance  with national
bank  regulations,  and (3)  obtaining  new advances  from the FHLB  System.  In
addition,  a savings  institution failing to comply with the QTL requirements is
required to convert to a bank charter within three years,  unless it requalifies
as a QTL within a one-year  period and retains  such QTL status  thereafter.  If
such  conversion  or  requalification  does not occur within  three  years,  the
association must repay all FHLB advances, divest all investments,  and cease all
activities not permissible for a national bank. In addition,  within one year of
failure,  any holding company of the failing savings  association  must register
and become subject to the regulations applicable to bank holding companies under
the Bank Holding Company Act ("BHC Act"). An institution can lose its QTL status
at any time after that date, if its percentage of qualified thrift  investments,
averaged  over the  immediately  preceding  two year  period,  falls  below 70%.
Institutions  are required to report their qualified  thrift  investments to the
OTS on a quarterly  basis.  As of June 30, 1996, the Bank  maintained 97% of its
portfolio assets in qualified thrift investments, which met the QTL test.

     Capital   Requirements.   The  OTS   regulations   include  three  separate
measurements of capital adequacy: a leverage ratio, a tangible capital standard,
and a risk-based capital standard.

     The OTS capital  regulations  require  tangible capital of at least 1.5% of
adjusted total assets (as defined by  regulation).  Tangible  capital  generally
includes   common   stockholders'   equity  and   retained   earnings,   certain
non-cumulative  perpetual preferred stock, and related surplus. In addition, all
intangible  assets,  other than a limited amount of purchased mortgage servicing
rights, must be deducted from tangible capital.

     The capital regulations also require that savings  institutions  maintain a
leverage  (core  capital) ratio of 3% to adjusted total assets as defined by the
regulations.  Core capital is defined as common  stockholders' equity (including
retained  earnings),   non-cumulative  perpetual  preferred  stock  and  related
surplus,  minority  interests in equity accounts of  consolidated  subsidiaries,
less intangibles; up to 25% of other intangibles which meet separate saleability
and market valuation tests; and certain purchased  mortgage servicing rights. No
goodwill or core deposit intangibles may be included in core capital.

                                       25
<PAGE>



     The OTS capital regulation requires that, in meeting the leverage ratio and
tangible and risk-based  capital  standards,  savings  institutions  must deduct
investments in and loans to  subsidiaries  engaged in activities not permissible
for a national bank (a "non-qualifying  subsidiary"). At June 30, 1996, the Bank
did not have a non-qualifying subsidiary.

     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  risk-weights  ranging from 0% to 100%, as assigned by the OTS
capital  regulation  based on the risks OTS believes are inherent in the type of
assets.

     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 June 30, 1996, the Bank met each of its capital
requirements.

     See Note 16 to the Consolidated  Financial  Statements included in the 1996
Annual Report to stockholders for a comparison of the Bank's regulatory  capital
ratios at June 30, 1996 with the minimum requirements.

     Limitation  on  Dividends  and  Other   Capital   Distributions.   The  OTS
regulations  impose  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. An institution
that  exceeds all capital  requirements  before and after the  proposed  capital
distribution and has not been advised by the OTS that it is in need of more than
normal supervision, can, after prior notice but without the approval of the OTS,
make capital  distributions  during a calendar year up to 100% of its net income
to date during the  calendar  year plus an amount that would  reduce by one-half
its "surplus  capital ratio" (the excess capital over its capital  requirements)
at the  beginning  of the calendar  year,  or 75% of its net income for the most
recent four quarters, whichever is greater. Any additional capital distributions
require prior regulatory approval.

     A savings  institution  that does not meet its current  regulatory  capital
requirement  before or after payment of a proposed capital  distribution can not
make any capital  distributions  without the prior written  approval of the OTS.
Such  institutions,  however,  may make capital  distributions  consistent  with
approved capital plans.

     In addition,  the OTS can 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  and  unsound
practice.  As of June 30, 1996,  the Bank  exceeded  all of its minimum  capital
requirements  and had not  been  notified  by the OTS that it is in need of more
than  normal  supervision.  Thus,  the  Bank  need  only  provide  the OTS  with
thirty-days  advance  notice of any  proposed  declaration  of a dividend to the
Holding Company.

     Insurance of Deposit  Accounts.  The Bank's deposit accounts are insured by
the SAIF to a maximum of $100,000 for each insured depositor and by the BIF to a
maximum of $100,000  for each  insured  depositor  with  respect to the deposits
acquired from Montclair Savings Bank and Sovereign Bank.

     Under  the  FDIC  risk-based   assessment  system  for  insured  depository
institutions,  the assessment rate depends on the assessment risk classification
assigned to the institution by the FDIC, based upon the  institution's  level of
capitalization  and the FDIC's  judgment  of the risk posed by the  institution.
Institutions  are assigned to one of three  capital  groups - well  capitalized,
adequately  capitalized,  or less than adequately capitalized - based on whether
they meet defined  capital  ratios,  and to one of three  supervisory  subgroups
within the capital group - healthy,  of supervisory  concern,  or of substantial
supervisory  concern - based on  supervisory  evaluations  by the  institution's
primary supervisory  authority and such other information as the FDIC determines
to be relevant to the  institution's  financial  condition and the risk posed to
the deposit  insurance fund. The assessment rate for  SAIF-insured  institutions
ranges  from 0.23% to 0.31% with an average  assessment  rate of 0.259%.  At the
present time, the Bank is assigned an assessment rate of 0.23%.

                                       26
<PAGE>

     In  June  1995,  the  FDIC  virtually   eliminated   assessments  for  well
capitalized BIF members.  As a result of that change,  approximately  91% of BIF
members pay only the minimum assessment for deposit insurance. The FDIC retained
the existing  assessment  rate  schedule of 23 to 31 basis points  applicable to
SAIF member  institutions.  In announcing the new schedule,  the FDIC noted that
the  premium  differential  may have  adverse  consequences  for  SAIF  members,
including reduced earnings and an impaired ability to raise funds in the capital
markets.  In  addition,  SAIF  members,  such as the Bank,  could be placed at a
substantial  disadvantage  to BIF members  with  respect to pricing of loans and
deposits and the ability to achieve lower operating costs.

     Several  alternatives  to  mitigate  the  effect  of the  BIF/SAIF  premium
disparity have been  suggested  including,  among others,  the merger of BIF and
SAIF or the assessment of a one-time fee on the deposits held by SAIF members to
recapitalize  the SAIF fund.  Various bank regulators have recently  proposed to
Congress  that a special  one-time  assessment  of between 75-85 basis points be
adopted to  recapitalize  the SAIF fund. This would allow adoption of an ongoing
assessment schedule similar to that applicable to BIF members. The proposal also
contemplates  an  eventual  merger  of the BIF and  SAIF  into  one fund and the
elmination  of the thrift  charter.  It cannot be predicted  whether this or any
other legislation  regarding the disparity will be enacted. Any such legislation
may have an adverse  effect on the  operating  expenses,  provisions  for income
taxes, and results of operations of the Bank.

     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-New York,
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-New York, whichever is
greater. The Bank is in compliance with this requirement,  with an investment in
FHLB-New York stock at June 30, 1996 of $45.1 million. FIRREA provides that FHLB
advances be secured by specified  types of  collateral  and be obtained only for
the  purpose  of  providing  funds for  residential  housing  finance,  and that
regulations  be adopted  establishing  standards  of  community  investment  and
service that must be met by members seeking to receive FHLB advances.

     The Financial  Institutions  Reform,  Recovery and  Enforcement Act of 1989
("FIRREA")  requires  the FHLB to pay  approximately  $300 million per year from
their annual  earnings in order to provide funds for the repayment of bonds sold
by the Resolution Funding Corporation ("REFCORP"),  the agency created by FIRREA
to raise funds to be used for the resolution of insolvent savings  institutions.
In addition,  the FHLBs were  required to pay from their  reserves and undivided
profits  approximately $1.8 billion to purchase stock in the REFCORP.  The FHLBs
are also required  under FIRREA to contribute a percentage of their  earnings to
affordable  housing  programs.  These  requirements  could  reduce the amount of
dividends that the FHLBs pay to their members and could also result in the FHLBs
imposing a higher rate of interest on advances to their  members.  For the years
ended June 30, 1994, 1995 and 1996, dividends from the FHLB-New York to the Bank
amounted to $2.1 million, $1.7 million, and $2.4 million, respectively.

     Should dividends be reduced or interest on future FHLB advances  increased,
the Bank's net interest income might also be reduced.  Furthermore  there cannot
be any assurance  that the impact of the FIRREA on the FHLBs will not also cause
a decrease in the value of the FHLB-New York stock held by the Bank.

     Regulation of the Holding  Company.  The Holding  Company is subject to OTS
regulations, examinations, supervision, and reporting requirements. In addition,
the OTS has  enforcement  authority over the Holding Company and any non-savings
institution  subsidiaries  established by it. 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.

                                       27
<PAGE>


     The Home  Owners'  Loan Act  ("HOLA")  prohibits a savings and loan holding
company, directly or indirectly,  or through one or more subsidiaries,  from (1)
acquiring  control of, or  acquiring  by merger or  purchase of assets,  another
savings  institution or holding company thereof,  without prior written approval
of the OTS, (2) acquiring or retaining, with certain exceptions, more than 5% of
a non-subsidiary  savings  institution,  a non-subsidiary  holding company, or a
non-subsidiary  company engaged in activities  other than those permitted by the
HOLA,  or (3)  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,  Collective  generally will
not be 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
acquisition  by the  Holding  Company of  another  SAIF-insured  institution,  a
federal  savings  bank  insured  by the BIF,  or a  state-chartered  BIF-insured
savings bank meeting the QTL test that is deemed to be a savings  institution by
OTS, except for a supervisory  acquisition,  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) of the BHC Act,  subject to the prior approval of the OTS,
and  activities  in which  multiple  savings  and loan  holding  companies  were
authorized by regulation to engage in on March 5, 1987. Such activities  include
mortgage banking,  consumer finance,  operation of a trust company,  and certain
types of securities  brokerage.  The services and  activities in which  multiple
holding  companies  were  authorized  to  engage  on  March  5,  1987  generally
correspond to the  activities  which are permitted for service  corporations  of
federally chartered savings institutions.

     The OTS is prohibited from approving any acquisition that would result in a
multiple savings and loan holding company  controlling  savings  institutions in
more than one state,  subject to two exceptions:  (1) the approval of interstate
supervisory  acquisitions  by savings and loan  holding  companies,  and (2) the
acquisition  of a savings  institution in another state if the laws of the state
of the target savings institution specifically permit such acquisitions.

Taxation

     Collective and its subsidiary file a consolidated federal income tax return
on a fiscal year basis.  The provision for income taxes is calculated  under the
net change method.  Under the net change  method,  the tax effects of changes in
tax and book assets and  liabilities  are  computed  at current  tax rates.  The
federal  statutory  rate was 35% for the years ended June 30,  1996,  1995,  and
1994.

     Savings  institutions  which  meet  certain  definitional  tests  and other
conditions prescribed by the Internal Revenue Code are allowed annual deductions
for  additions to their bad debt  reserve.  A qualifying  institution  may elect
annually to compute this deduction as a percentage of taxable income before such
deduction or based upon actual loss  experience.  During fiscal 1994,  1995, and
1996 Collective Bank employed the percentage of taxable income method.

     Under the  percentage of taxable income method,  savings  institutions  are
allowed to deduct eight percent of annual  taxable  income  (adjusted to exclude
certain amounts) for annual additions to their bad debt reserve  established for
federal income tax purposes. This eight percent amount, however, must be reduced
(but not  below  zero) by the  amount of the  deduction  allowed  for  losses on
nonqualifying  loans.  Furthermore,  the bad debt  reserve  deduction  under the
percentage  of taxable  income  method is available  only to the extent that the
total amount  accumulated in the bad debt reserve for  qualifying  real property
loans does not exceed six percent of such loans  outstanding  at  year-end.  The
deduction  is  further  limited to the  greater  of (1) the amount  equal to the
addition to the bad debt reserve for losses on qualifying  real  property  loans
under the experience method, or (2) the amount which, when added to the addition
to the bad debt reserve for losses on nonqualifying  loans, equals the amount by
which 12% of total deposits or withdrawable accounts at year-end exceeds the sum
of surplus,  undivided  profits,  and reserves at the beginning of the year. The
amounts of bad debt reserve  deductions  taken by  Collective  Bank to date have
been  substantially  below the maximum  amounts  permitted  under the  foregoing
limitations.

                                       28
<PAGE>


     On August 20, 1996, legislation  was enacted  repealing  Section 593 of the
Internal  Revenue Code which had permitted the use of the  percentage of taxable
income bad debt deduction method. Therefore,  effective July 1, 1997, Collective
will no longer be allowed to use such method.  The legislation also provided for
recapture of a thrift institution's post-1987 excess bad debt reserves resulting
from use of the  percentage  of taxable  income bad debt method.  The tax on the
excess bad debt  reserves  is payable  over a six-year  period  commencing  with
Collective's   1997  fiscal  year.  A  two-year  deferral  to  fiscal  1999  for
commencement  of the six-year  payment period will be available to Collective if
it meets a  specified  residential  loan  production  test.  It has not yet been
determined  whether  Collective  will meet such test during fiscal 1997. At June
30, 1996,  Collective's post-1987 excess tax bad debt reserves amounted to $14.8
million.  The  legislation  will  not have a  material  impact  on  Collective's
financial  condition or results of operations because deferred taxes,  amounting
to $5.5 million, have been provided on such excess reserves.

     Earnings  appropriated  to bad debt  reserves  established  for  income tax
purposes  cannot be used for any  purpose  other than to absorb bad debt  losses
without  payment of federal  income  taxes by the Bank on the amounts so used at
the then current tax rate.

     In addition,  if such  reserves are used to pay  dividends or to make other
distributions  with respect to its stock (such as distributions in redemption of
its stock),  they would be subject to taxation at the then current corporate tax
rates, on an amount  approximately  one and one-third times the actual amount of
any such  distribution.  Dividends  may be paid out of  unappropriated  retained
earnings  without the  imposition  of any tax on the Bank to the extent that the
amounts paid as dividends do not exceed  earnings and profits as calculated  for
federal income tax purposes.

     Collective  files income tax returns as part of a  consolidated  group.  By
filing  a  consolidated  return,  the Bank is  subject  to a  Department  of the
Treasury  regulation that requires  savings  institutions  which file income tax
returns as part of a consolidated group to reduce proportionately their bad debt
deduction for certain tax losses incurred by non-savings and loan members of the
consolidated group.

     The most  recent  completed  examination  by the IRS of the tax  returns of
Collective  was through the  calendar  year 1991.  There were no changes made to
Collective's taxable income as originally reported.

                                       29
<PAGE>



Offices

     Collective's  executive  offices  are located at 716 West White Horse Pike,
Cologne,  New Jersey 08213.  Collective  Bank operates 78 branch  offices at the
locations described below.

     Collective  Bank also  operates  one office  through its  mortgage  banking
subsidiary, Collective Mortgage Services, Inc., at the location described below.

Item 2.  Properties

     The  following   table  lists  certain   information   concerning  each  of
Collective's office locations and other properties as of June 30, 1996.

<TABLE>
<CAPTION>
                                                             Net Carrying Value             Lease
                                                              of Real Property              Expiration
                                                ----------------------------------------------------------
Office Location                                       Owned                Leased
                                                -----------------     -----------------
<S>                                             <C>                   <C>                  <C>

Main office
150-158 Philadelphia Avenue
Egg Harbor, New Jersey 08215...................        $  289,792

200 Philadelphia Avenue
Egg Harbor, New Jersey 08215...................                 -                     -                  -

223 Philadelphia Avenue
Egg Harbor, New Jersey 08215...................           170,702

Hamilton Industrial Park
1800 Atlantic Avenue
Mays Landing, New Jersey 08330.................         5,374,761

716 W. White Horse Pike
Cologne, New Jersey 08213......................         1,045,497

Hamilton Pl., Unit 5
5270 Oakwood Blvd.
Mays Landing, New Jersey 08330.................                                 $13,088           12/31/98

402 Hamberg Avenue
Egg Harbor, New Jersey 08215...................                                   3,402            4/30/98

Route 34 and Lloyd Road
Aberdeen, New Jersey 07747.....................           553,146

221 New Jersey Avenue
Absecon, New Jersey 08201......................         1,224,508

151 New Jersey Avenue
Absecon, New Jersey 08201......................           131,045

134 New Jersey Avenue
Absecon, New Jersey 08201......................                                   3,489            8/31/96 (1)

</TABLE>

                                       30
<PAGE>

<TABLE>
<CAPTION>

                                                          Net Carrying Value                Lease
                                                           of Real Property                 Expiration
                                                ----------------------------------------------------------
Office Location                                       Owned                Leased
                                                -----------------     -----------------
<S>                                             <C>                   <C>                  <C>
Ventnor and LaClede Place
Atlantic City, New Jersey 08401................        $  362,378

1125 Atlantic Avenue
Atlantic City, New Jersey 08401................                               $  63,418            4/30/97

2815 Beach Haven Blvd.
Beach Haven, New Jersey 08008..................           330,913

Beckett Village, Logan Township
Beckett, New Jersey 08085......................                                   3,790            2/28/99

321 Franklin Avenue
Belleville, New Jersey 07109...................           227,327

Berlin Shopping Center
340 S. White Horse Pike
Berlin, New Jersey 08009.......................           388,105

324 Broad Street
Bloomfield, New Jersey 07003...................           477,645

44 Main Street
Bloomingdale, New Jersey 07403.................           542,127

321 West Main Street
Boonton, New Jersey 07005......................                                  27,627            6/30/98

545 Brick Boulevard
Bricktown, New Jersey 08723....................           903,042

32nd & Revere Road
Brigantine, New Jersey 08203...................           566,222

130 Main Street
Butler, New Jersey 07405.......................           161,507

1400 Route 23
Butler, New Jersey 07405.......................           356,703

Cardiff Circle Shopping Center
Blackhorse Pike & Washington Ave.
Cardiff, New Jersey 08232......................                                 198,848            4/30/03

508 Pompton Avenue
Cedar Grove, New Jersey 07009..................            79,657
</TABLE>

                                       31
<PAGE>

<TABLE>
<CAPTION>
                                                          Net Carrying Value                Lease
                                                           of Real Property                 Expiration
                                                ----------------------------------------------------------
Office Location                                       Owned                Leased
                                                -----------------     -----------------
<S>                                             <C>                   <C>                  <C>
1 Ellisburg Circle
Cherry Hill, New Jersey 08034..................                                $ 16,616            7/11/96 (2)

Route 130 South & Cinnaminson Avenue
Cinnaminson, New Jersey 08077..................                                  78,633            9/30/03

6 Bloomfield Avenue
Denville, New Jersey 07834.....................          $714,528

405 North Avenue
Dunellen, New Jersey 08812.....................           403,207

Route 18 & West Ferris Street
East Brunswick, New Jersey 08816...............           533,308

315 Route 35, Plaza 35 Center
Eatontown, New Jersey 07724....................                                  33,857            9/30/98

Oakwood Plaza, 159 Wood Avenue
Edison, New Jersey 08812.......................                                  43,443           12/31/98

Barkalow Avenue and Route 9
Freehold, New Jersey 07728.....................           787,292

227 Ridgewood Avenue
Glen Ridge, New Jersey 07028...................           246,902

726 Bloomfield Avenue
Glen Ridge, New Jersey 07028...................           786,300

Broadway & Monmouth Streets
Gloucester, New Jersey 08030...................            93,007

Routes 30 and 206
Hammonton, New Jersey 08037....................           407,186

209 Bellevue Avenue
Hammonton, New Jersey 08037....................           945,633

335 Harrison Avenue
Harrison, New Jersey 07029.....................           246,081

301 Raritan Avenue
Highland Park, New Jersey 08904................           289,278

Bergen Avenue & Montgomery Street
Jersey City, New Jersey 07306..................           347,678
</TABLE>
                                       32
<PAGE>

<TABLE>
<CAPTION>
                                                          Net Carrying Value                Lease
                                                           of Real Property                 Expiration
                                                ----------------------------------------------------------
Office Location                                       Owned                Leased
                                                -----------------     -----------------
<S>                                             <C>                   <C>                  <C>

Hudson Mall, Hwy. 440
Jersey City, New Jersey 07304..................                              $    6,936            2/28/00

504 Route 9
Lanoka Harbor, New Jersey 08731...............         $  251,753

Central Square
609 New Road
Linwood, New Jersey 08221......................                                   4,347            6/30/97

609 East Bay Avenue
Manahawkin, New Jersey 08731...................                                  13,962            1/31/97

324 Route 72 West
Manahawkin, New Jersey 08731...................         1,250,954

Broadway and Monmouth Streets
Mantua, New Jersey 08051.......................           216,491

7903 Ventnor Avenue
Margate, New Jersey 08402......................           294,963

906 Marlton Pike (Route 70)
Marlton, New Jersey 08053......................                                  23,115            4/10/97

Plaza 9 Shopping Center
Route 9
Marmora, New Jersey 08223......................                                   3,983            6/30/98

525 Cape May Avenue
Mays Landing, New Jersey 08330.................            91,871

2nd Street & Cape May Avenue
Mays Landing, New Jersey 08330.................            22,952

28-30 South Main Street
Medford, New Jersey 08055......................           159,711

690 Stokes Road
Medford Lakes, New Jersey 08055................           260,980

3745 Quaker Bridge Road
Mercerville, New Jersey 08619..................           537,152

Midland & Claremont Avenue
Montclair,  New Jersey 07974...................            55,059
</TABLE>

                                       33
<PAGE>

<TABLE>
<CAPTION>
                                                          Net Carrying Value                Lease
                                                           of Real Property                 Expiration
                                                ----------------------------------------------------------
Office Location                                       Owned                Leased
                                                -----------------     -----------------
<S>                                             <C>                   <C>                  <C> 

441 Bloomfield Avenue
Montclair,  New Jersey 07974...................        $  100,084

66 Park Street
Montclair,  New Jersey 07974...................                                       -            9/30/96

193 Change Bridge Road
Montville, New Jersey 07045....................                               $   2,545            3/31/99

1 Park Drive
Mount Holly, New Jersey 08060..................            81,522

Mathistown & Radio Roads
Mystic Island, New Jersey 08087................           694,530

8 Jacobstown Road
New Egypt, New Jersey 08533....................           477,132

Village Shopping Center
New Providence, New Jersey 07974...............                                   1,887           12/31/00

3305 Bayshore Road
Breakwater Plaza
North Cape May, New Jersey 08204...............                                  12,125             8/1/96 (2)

3852 Bayshore Road
North Cape May, New Jersey 08204...............           179,055

26th & Delaware Avenue
North Wildwood, New Jersey 08260...............                                  19,645             7/1/96 (2)

Tilton Road and Cresson Avenue
Northfield, New Jersey 08225...................                                  68,473            8/25/11

661 Asbury Avenue
Ocean City, New Jersey 08226...................           287,669

34th & Simpson Avenue
Ocean City, New Jersey 08226...................           266,915

Route 35 & West Park Avenue
Ocean Township, New Jersey 07712...............                                   1,340            3/31/98

6725 Black Horse Pike
Pleasantville, New Jersey 08232................                                 211,073            1/15/02
</TABLE>
                                       34
<PAGE>

<TABLE>
<CAPTION>
                                                          Net Carrying Value                Lease
                                                           of Real Property                 Expiration
                                                ----------------------------------------------------------
Office Location                                       Owned                Leased
                                                -----------------     -----------------
<S>                                             <C>                   <C>                  <C>    

1515 Wildwood Boulevard
Rio Grande, New Jersey 08242...................        $  509,034

600 Broad Street
Riverton, New Jersey                                                          $   3,784            8/31/97

Rockaway Townsquare Mall
Rockaway, New Jersey 07866.....................                                  12,824           12/31/03

156 Eagle Rock Avenue
Roseland, New Jersey 07068.....................           432,116

Bethel Road & Route 9
Somers Point, New Jersey 08244.................           465,044

8 South Orange Avenue
South Orange, New Jersey 07079.................           650,157

916 Fischer Blvd.
Toms River, New Jersey 08753...................                                  21,060            8/31/99

864 Route 37 West
Store #12 & Pad Site
Toms River, New Jersey 08753...................                                 498,917            4/30/97

3144 South Broad Street
Mercer, New Jersey 08610.......................           291,937

560 Valley Road
Upper Montclair, New Jersey 07043..............            51,555

5301 Wellington Avenue
Ventnor, New Jersey 08406......................           166,704

7319 Ventnor Avenue
Ventnor, New Jersey 08406......................           338,841

975 North Main Road & Oak Road
Vineland, New Jersey 08360.....................           440,552

2802 Delsea Drive & Sherman Avenue
Vineland, New Jersey 08360.....................           403,311

Kings Highway and Mantua Grove Road
West Deptford, New Jersey 08086................           149,764
</TABLE>

                                       35
<PAGE>

<TABLE>
<CAPTION>
                                                          Net Carrying Value                Lease
                                                           of Real Property                 Expiration
                                                ----------------------------------------------------------
Office Location                                       Owned                Leased
                                                -----------------     -----------------
<S>                                             <C>                   <C>                  <C>    

421 Crystal Lake Road
Westmont, New Jersey 08108.....................                               $  10,926            4/30/00

2201 Silverside Road
Wilmington, Delaware 19810.....................                                  49,724            9/30/97

Stoney Batter Office Center
5301 Limestone Road
Wilmington, Delaware 19808.....................                                       -           10/31/97

22 North Broad Street
Woodbury, New Jersey 08016.....................        $  559,308

157 North Broad Street
Woodbury, New Jersey 08016.....................                                       -            9/30/98

<FN>
(1)  Collective  Bank abandoned  this office  location when the lease  agreement
expired on August 31, 1996.

(2) Renewal of lease agreement is pending;  current  agreement is being extended
on a month by month basis.
</FN>
</TABLE>



Data Processing Equipment

     During 1996 data  processing  services were performed by Collective  Bank's
data processing  center under a facilities  management  arrangement with Alltel,
Inc. At June 30, 1996, the net book value of data processing  equipment was $6.3
million.


Item 3.  Legal Proceedings

     There are no material pending legal  proceedings to which Collective or its
subsidiary is a party or to which any of their property is subject.


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

     None

                                       36
<PAGE>

                                     Part II

     The  information  required  by  Items  5,  6,  7,  and  8  is  included  in
Collective's 1996 Annual Report to stockholders which is incorporated  herein by
reference.


<TABLE>
<CAPTION>
                                                                                                           Annual
                                                                                                           Report
                                                                                                            Page
                                                                                                    ---------------------


<S>                                                                                                 <C>      
Item   5.    Market for Registrant's Common Equity and Related                                       1, 52 and
             Stockholder Matters...............................................                      Inside Back Cover
            
             There were  1,391  common  stockholders  of record as of August 31, 1996.


Item   6.    Selected Financial Data...........................................                      51
             
Item   7.    Management's Discussion and Analysis of Financial
             Condition and Results of Operations...............................                      18


Item   8.    Financial Statements and Supplementary Data.......................                      24 - 49


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

             None


</TABLE>




                                       37
<PAGE>

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant

     See  the  Proxy   Statement  of  Collective   dated   September  18,  1996,
"Information with Respect to Nominees,  Continuing Directors and Named Executive
Officers" and "Meetings and  Committees of the Board of  Directors",  pages 4-6,
which sections are incorporated herein by reference.

     The principal occupation of each executive officer who is not a director of
Collective for the last five years is set forth below:

     Scott  T.  Page,  Senior  Executive  Vice  President  -  Secretary,  joined
Collective  in 1983.  From July  1988 to June  1991,  he  served as Senior  Vice
President and Secretary of Collective. In June 1991, he was named Executive Vice
President  and  Secretary,  and in  September  1992 he was  promoted  to  Senior
Executive Vice President and Secretary.

     Bernard H. Berkman,  Executive Vice President and Chief Accounting  Officer
joined  Collective  in 1990.  Prior to 1990,  Mr.  Berkman  was a partner in the
accounting  firm of Deloitte & Touche LLP,  specializing  in Thrift industry and
SEC matters.


Item 11.  Executive Compensation

     See the Proxy Statement of Collective dated September 18, 1996,  "Executive
Compensation", page 7, which section is incorporated herein by reference.


Item 12.  Security Ownership of Certain Beneficial Owners and Management

(a)      Security Ownership of Certain Beneficial Owners

                        See the Proxy Statement of Collective dated September
                  18, 1996,  "Principal Holders of Common Stock",  page 3, which
                  section is incorporated herein by reference.

(b)      Security Ownership of Management

                        See  the  Proxy  Statement  of  Collective   dated
                  September  18, 1996,  "Election of  Directors",  page 4, which
                  section is incorporated herein by reference.


(c)      Changes in Control

                        None


Item 13. Certain Relationships and Related Transactions

     See  the  Proxy   Statement  of  Collective   dated   September  18,  1996,
"Transactions  with  Certain  Related  Persons",   page  12,  which  section  is
incorporated herein by reference.


                                       38
<PAGE>



                                     Part IV

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

(a)1. Financial Statements

        The following information is included in Collective's 1996 Annual Report
     to stockholders, portions of which are incorporated herein by reference:

               Statements of Consolidated  Financial  Condition at June 30, 1996
               and 1995

               Statements of  Consolidated  Operations  for the years ended June
               30, 1996, 1995, and 1994

               Statements  of  Consolidated  Stockholders'  Equity for the years
               ended June 30, 1996, 1995, and 1994

               Statements  of  Consolidated  Cash Flows for the years ended June
               30, 1996, 1995, and 1994

               Notes to Consolidated Financial Statements
        
               Independent Auditors' Report

   2. Financial Statement Schedules

               Schedule II - Valuation  and  Qualifying  Accounts  for the years
          ended June 30, 1996, 1995, and 1994

               All other  financial  statement  schedules are omitted because of
          the absence of the conditions under which they are required or because
          the required  information is set forth in the  consolidated  financial
          statements or notes thereto.

   3. Exhibits

    (2)             Agreement and Plan of Merger by and between Collective 
                    Bancorp, Inc., CBAC Corp. and Continental  Bancorporation 
                    dated as of the 21st day of May 1996, which is incorporated
                    herein by reference to Exhibit 7.2 of Schedule 13D as filed 
                    with the Securities and Exchange Commission on June 12,
                    1996.
  
    (3) (i)         Certificate of incorporation, as amended through October 25,
                    1993 - See Exhibit  (3)(i) to Annual Report on Form 10-K for
                    the year ended June 30, 1994, which is incorporated herein 
                    by reference.

        (ii)        By-Laws, as amended January 20, 1995.

   (10)             Material Contracts

       (iii)(A)(1)  Executive Compensation Program, incorporated by reference to
                    Exhibit 10.1 to the Form S-4 as filed with the Securities
                    and Exchange Commission on June 22, 1988.

       (iii)(A)(2)  Employment  agreement, Thomas H. Hamilton, dated December
                    20, 1993, incorporated by reference to the above-referenced
                    Form 10-K for the year ended June 30, 1994.

       (iii)(A)(3)  Employment  agreement, Thomas H. Hamilton, dated  December  
                    20, 1993, incorporated by reference to the above-referenced
                    Form 10-K for the year ended June 30, 1994.

                                       39
<PAGE>

       (iii)(A)(4)  Termination  agreement, Edward J. McColgan, dated  December 
                    14, 1993, incorporated by reference to the above-referenced
                    Form 10-K for the year ended June 30, 1994.

       (iii)(A)(5)  Termination  agreement, Arthur L. Foster, dated  December  
                    14, 1993, incorporated by reference to the above-referenced
                    Form 10-K for the year ended June 30, 1994.

       (iii)(A)(6)  Termination agreement, Richard J. Ims, dated December 14, 
                    1993, incorporated by reference to the  above-referenced  
                    Form  10-K for the year ended June 30, 1994.

       (iii)(A)(7)  Termination  agreement,  Albert A.  Kuehner, dated  December
                    14, 1992, incorporated by reference to the above-referenced 
                    Form 10-K for the year ended June 30, 1994.

       (iii)(A)(8)  Termination agreement, Harry G. Miller, incorporated by 
                    reference to the above-referenced Form S-4.

       (iii)(A)(9)  Termination agreement,  Scott T. Page, dated December 14, 
                    1993, incorporated by reference to the above-referenced  
                    Form 10-K for the year ended June 30, 1994.

       (iii)(A)(10) Termination  agreement,  Bernard H. Berkman, dated  December
                    14, 1993, incorporated by reference to the above-referenced 
                    Form 10-K for the year ended June 30, 1994.

       (iii)(A)(11) Termination  agreement, Robert D. Pierson, dated December  
                    14, 1993, incorporated by reference to the above-referenced 
                    Form 10-K for the year ended June 30, 1994.

       (iii)(A)(12) Termination agreement, John Palmer, dated December 14, 1993,
                    incorporated  by reference to the above-referenced Form 10-K
                    for the year ended June 30, 1994.

       (iii)(A)(13) Collective Federal Stock Option Plan, incorporated by 
                    reference to the above-referenced Form S-4.

       (iii)(A)(14) Collective Bancorp, Inc. Restricted Stock Plan dated August 
                    17, 1992.  See Appendix A of Proxy Statement dated September
                    18, 1992, which is incorporated herein by reference.

       (iii)(A)(15) 1993  Non-Employee  Directors' and Qualified Consultant's
                    Restricted Stock Award Plan.  See Appendix A of Proxy 
                    Statement dated September 26, 1994 (Exhibit 22 to Form 10-K
                    for the year ended June 30, 1994) which is incorporated 
                    herein by reference.

   (11)             Computation of Earnings Per Share

   (13)             1996 Annual Report to stockholders

                         Such report, except for those portions thereof which
                    are expressly incorporated by reference in this filing, is
                    furnished for the information of the Securities and Exchange
                    Commission and is not to be deemed "filed" as part of this 
                    filing.

   (21)             Subsidiaries of Collective Bancorp, Inc.

   (22)             Proxy Statement dated September 18, 1996

   (23)             Consents of Independent Auditors

   (27)             Financial Data Schedule  

(b)   Reports on Form 8-K

           None

                                       40
<PAGE>



                     Collective Bancorp, Inc. and Subsidiary

                        Financial Statement Schedules and

                          Independent Auditors' Reports



                                TABLE OF CONTENTS





Schedule II - Valuation and Qualifying Accounts................ 42

Independent  Auditors' Reports................................. 43 and 44




                                       41
<PAGE>



                                                                     SCHEDULE II

                     COLLECTIVE BANCORP, INC. AND SUBSIDIARY
                        VALUATION AND QUALIFYING ACCOUNTS
                FOR THE YEARS ENDED JUNE 30, 1996, 1995, AND 1994
                             (Amounts in thousands)
<TABLE>
<CAPTION>

                                        Col.B                Col. C - Additions                  Col.D              Col.E
                                    --------------   -----------------------------------   ------------------    -------------
                                                          (1)               (2)
                                     Balance at       Charged to         Charged to                               Balance at
                                      Beginning        Costs and       Other Accounts         Deductions            End of
         Uncollected Interest         of Period        Expenses          (Describe)           (Describe)            Period
       --------------------------   --------------   --------------  -------------------   ------------------    -------------

<S>                                     <C>              <C>                 <C>              <C>                   <C>  
       1996..................           $ 655            $ 553               -                   $ 534              $ 674
                                                                                               (Interest
                                                                                              write-off)

       1995..................           $ 600            $ 449               -                   $ 394              $ 655
                                                                                               (Interest
                                                                                              write-off)

       1994..................           $ 850            $ 282               -                   $ 532              $ 600
                                                                                               (Interest
                                                                                              write-off)
</TABLE>
<TABLE>
<CAPTION>
                                                          (1)               (2)
                                     Balance at       Charged to         Charged to                               Balance at
              Reserve for             Beginning        Costs and       Other Accounts         Deductions            End of
              Loan Losses             of Period        Expenses          (Describe)           (Describe)            Period
       --------------------------   --------------   --------------  -------------------   ------------------    -------------

<S>                                   <C>              <C>                   <C>          <C>                     <C>    
       1996..................          $14,126          $ 2,035              -                  $ 3,270            $12,891
                                                                                            (Charge-offs &
                                                                                           adjustments, net)

       1995..................          $18,006           $ 240               -                  $ 4,120            $14,126
                                                                                            (Charge-offs &
                                                                                           adjustments, net)

       1994..................          $22,291          $ 2,352              -                  $ 6,637            $18,006
                                                                                            (Charge-offs &
                                                                                           adjustments, net)
</TABLE>
<TABLE>
<CAPTION>

              Reserve for                                 (1)               (2)
         Real Estate Acquired        Balance at       Charged to         Charged to                               Balance at
           in Settlement of           Beginning        Costs and       Other Accounts         Deductions            End of
                 Loans                of Period        Expenses          (Describe)           (Describe)            Period
       --------------------------   --------------   --------------  -------------------   ------------------    -------------

<S>                                    <C>              <C>                  <C>         <C>                     <C>  
       1996.................           $  694           $  278               -                   $ 280             $  692
                                                                                            (Charge-offs &
                                                                                           adjustments, net)

       1995.................           $ 1,164          $  230               -                   $ 700             $  694
                                                                                            (Charge-offs &
                                                                                           adjustments, net)

       1994.................           $ 3,344          $ 1,127              -                  $ 3,307            $ 1,164
                                                                                            (Charge-offs &
                                                                                           adjustments, net)
</TABLE>

     On July 1, 1994,  Collective  adopted the provisions of SFAS 114.  Reserves
for loan losses and for real estate  acquired  in  settlement  of loans data for
fiscal 1994 has been restated to conform with the 1995 and 1996 presentations.

                                       42
<PAGE>

INDEPENDENT AUDITORS' REPORT


The Board of Directors of Collective Bancorp, Inc.:


Under date of July 31,  1996,  we  reported  on the  statement  of  consolidated
financial  condition  of  Collective  Bancorp,  Inc. as of June 30, 1996 and the
related statements of consolidated  operations,  stockholders'  equity, and cash
flows  for the  year  then  ended as  contained  in the 1996  annual  report  to
stockholders. These consolidated financial statements and our report thereon are
incorporated  by reference in the annual  report on Form 10-K for the year 1996.
In  connection  with our  audit  of the  aforementioned  consolidated  financial
statements,  we  also  audited  the  related  consolidated  financial  statement
schedule  as  listed  in the  accompanying  table  of  contents.  The  financial
statement  schedule  is the  responsibility  of the  Company's  management.  Our
responsibility  is to express an opinion on this  financial  statement  schedule
based on our audit.

In our opinion,  such financial statement schedule,  when considered in relation
to the basic consolidated financial statements taken as a whole, present fairly,
in all material respects, the information set forth therein.






KPMG PEAT MARWICK LLP


Short Hills, New Jersey
July 31, 1996

                                       43
<PAGE>
INDEPENDENT AUDITORS' REPORT


The Stockholders and Board of Directors of Collective Bancorp, Inc.:


We have audited the statement of consolidated  financial condition of Collective
Bancorp,  Inc. and subsidiary as of June 30, 1995 and the related  statements of
consolidated operations, stockholders' equity and cash flows for each of the two
years in the period ended June 30, 1995 as  contained in the 1996 annual  report
to stockholders  before the  restatement of the statements of consolidated  cash
flows  to  reflect  the  retroactive  reclassification  of  various  amounts  as
investing  activities which were previously  classified as operating  activities
for the year ended June 30, 1995 and 1994 (not included herein). Our audits also
included the financial  statement  schedules  listed in the Index at Item 14(a)2
for each of the two years in the period  ended June 30,  1995.  These  financial
statements and the financial  statement  schedule are the  responsibility of the
Company's  management.  Our  responsibility  is to  express  an  opinion  on the
financial statements and financial statement schedules based on our audits.

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

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the  financial  position of  Collective  Bancorp,  Inc. and
subsidiary at June 30, 1995, and the results of their  operations and their cash
flows befor the  restatement as described in the first paragraph for each of the
two  years in the  period  ended  June 30,  1995 in  conformity  with  generally
accepted accounting  principles.  Also, in our opinion, such financial statement
schedules,  when  considered  in  relation to the basic  consolidated  financial
statements  taken  as a whole,  present  fairly  in all  material  respects  the
information set forth therein.

Effective  July  1,  1994,  Collective  Bancorp,  Inc.  changed  its  method  of
accounting  for  impairment  of loans and for  investments  in certain  debt and
equity securities,  to conform with Statements of Financial Accounting Standards
No. 114, 115, and 118.



DELOITTE & TOUCHE LLP


Parsippany, New Jersey
August 25, 1995


                                       44
<PAGE>


                                   SIGNATURES

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

      COLLECTIVE BANCORP, INC.

<TABLE>
<S>                                                                                            <C>  
         THOMAS H. HAMILTON
- --------------------------------------
         Thomas H. Hamilton                                                                    September 27, 1996
         President, Chairman & Chief Executive Officer


         EDWARD J. MCCOLGAN
- --------------------------------------
         Edward J. McColgan                                                                    September 27, 1996
         Vice Chairman & Chief Financial Officer


         BERNARD H. BERKMAN
- --------------------------------------
         Bernard H. Berkman                                                                    September 27, 1996
         Executive Vice President & Chief Accounting Officer
</TABLE>

     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 on the dates indicated:

<TABLE>
<CAPTION>
              Signature                                 Title                                         Date

<S>                                      <C>                                                  <C>
         THOMAS H. HAMILTON
- --------------------------------------
         Thomas H. Hamilton               Director, President, Chairman &                      September 27, 1996
                                           Chief Executive Officer

- --------------------------------------
           Wesley J. Bahr                 Director                                             September 27, 1996


- --------------------------------------
          George W. French                Director                                             September 27, 1996


- --------------------------------------
            Miles Lerman                  Director                                             September 27, 1996


- --------------------------------------
        David S. MacAllaster              Director                                             September 27, 1996

         EDWARD J. MCCOLGAN
- --------------------------------------
         Edward J. McColgan               Director, Vice Chairman &                            September 27, 1996
                                           Chief Financial Officer
          WILLIAM R. MILLER
- --------------------------------------
          William R. Miller               Director                                             September 27, 1996

      ROBERT F. MUTSCHLER, JR.
- --------------------------------------
      Robert F. Mutschler, Jr.            Director                                             September 27, 1996

          HERMAN O. WUNSCH
- --------------------------------------
          Herman O. Wunsch                Director                                             September 27, 1996
</TABLE>





                                       45


                            COLLECTIVE BANCORP, INC.
                COMPUTATION OF EARNINGS PER SHARE OF COMMON STOCK
<TABLE>
<CAPTION>

PRIMARY                                                   1996                     1995                    1994
                                                  --------------------------------------------------------------------
<S>                                                <C>                      <C>                      <C>
EARNINGS:
 Net income....................................            $54,500,430              $57,541,570             $59,366,538
                                                   ===================      ===================      ==================
SHARES:
 Weighted average number of
  common shares outstanding....................             20,383,512               20,285,000              20,206,000

 Assuming exercise of options 
  reduced by the number of shares 
  which could have been purchased 
  with the proceeds from exercise
  of such options(1)...........................                273,371                  284,140                 356,753
 Unallocated ESOP Shares.......................               (206,503)                       -                       -
 Treasury stock................................                 (4,614)                       -                       -
                                                   --------------------------------------------------------------------

 Weighted average number of common
  shares outstanding as adjusted...............             20,445,766               20,569,140              20,562,753
                                                   ====================================================================

Primary earnings per share of
 common stock..................................                  $2.67                    $2.80                   $2.89
                                                   ====================================================================

ASSUMING FULL DILUTION
EARNINGS:
 Net income....................................            $54,500,430              $57,541,570             $59,366,538
                                                   ====================================================================
SHARES:
 Weighted average number of
  common shares outstanding....................             20,383,512               20,285,000              20,206,000

 Assuming exercise of options 
  reduced by the number of shares 
  which could have been purchased 
  with the proceeds from exercise
  of such options(2)...........................                273,371                  294,904                 366,028
 Unallocated ESOP Shares.......................               (206,503)                       -                       -
 Treasury Stock................................                 (4,614)                       -                       -
                                                   --------------------------------------------------------------------

 Weighted average number of common
  shares outstanding as adjusted...............             20,445,766               20,579,904              20,572,028
                                                   ====================================================================

Fully diluted earnings per share of
   common stock................................                  $2.67                    $2.80                   $2.89
                                                   ====================================================================
<FN>
(1)  Assumes the  proceeds  obtained  from the  exercise of options were used to
     purchase common shares at the average market price during the year.

(2)  Assumes the proceeds  obtained from the exercise of stock options were used
     to purchase  common  shares at the market price at the close of the year if
     such price was higher than the average price during the year.
</FN>
</TABLE>




                                       46

                                      
<PAGE>

                            COLLECTIVE BANCORP, INC.



                                    Form 10-K

                        For the Year Ended June 30, 1996


                  Subsidiaries of the Registrant

                  Collective Bank
                  158 Philadelphia Avenue
                  Egg Harbor, NJ  08215

                  Incorporated under the laws of the United States of America



                  Subsidiaries of Collective Bank

                  Collective Financial Services, Inc.
                  158 Philadelphia Avenue
                  Egg Harbor, NJ  08215

                  State of Incorporation - New Jersey


                  Collective Mortgage Services, Inc.
                  158 Philadelphia Avenue
                  Egg Harbor, NJ  08215


                  State of Incorporation - Delaware

                                       47


<PAGE>
                                                                    EXHIBIT(23)a
                          INDEPENDENT AUDITOR'S CONSENT


The Board of Directors
Collective Bancorp, Inc and Subsidiary:


We consent to the  incorporation  by reference  in  Registration  Statement  No.
33-42856 on form S-8,  Registration  Statement No. 33-42857 on S-8, Registration
Statement No. 33-85498 on S-8, and Registration Statement No. 33-85500 on S-8 of
Collective  Bancorp,  Inc. and  Subsidiary  of our reports  dated July 31, 1996,
relating to the  statement of  consolidated  financial  condition of  Collective
Bancorp,  Inc. and Subsidiary as of June 30, 1996 and the related  statements of
consolidated operations, stockholders' equity, and cash flows for the year ended
June 30, 1996 and the related  schedules,  which reports  appear in the June 30,
1996 Annual Report on form 10-K of Collective Bancorp, Inc. and Subsidiary.



KPMG PEAT MARWICK LLP


Short Hills, New Jersey
September 27, 1996



                                       48
<PAGE>
                                                                    EXHIBIT(23)b

                         INDEPENDENT AUDITOR'S CONSENT


We consent to the  incorporation  by reference in  Registration  Statement  Nos.
33-42856,  33-42857,  33-85498 and 33-85500 of Collective Bancorp,  Inc. on Form
S-8 of our report dated August 25, 1995, appearing in this Annual Report on Form
10-K of Collective Bancorp, Inc. for the year ended June 30, 1996.




DELOITTE & TOUCHE LLP

Parsippany, New Jersey
September 27, 1996





                                       49


<PAGE>

FINANCIAL HIGHLIGHTS

                                                                
<TABLE>
<CAPTION>
                                                                                                               Year Ended June 30
                                                   -------------------------------------------------------------------------------
(Dollars amounts in thousands except per share data)      1996            1995            1994             1993              1992
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>             <C>             <C>              <C>               <C>         
Net Income                                          $   54,500      $   57,542      $   59,367       $   49,541        $   32,396
Total Interest and Dividend Income                     355,685         336,317         269,570          215,985           216,123
Net Interest Income                                    141,772         140,461         145,811          113,893            85,458
Net Income Per Share                                     $2.67           $2.80           $2.89            $2.41             $1.67
Dividends Declared Per Share                              0.85            0.65            0.57             0.36              0.21
Return on Average Assets                                  1.07%           1.18%           1.48%            1.76%             1.30%
Return on Average Equity                                 15.71%          19.10%          23.19%           23.39%            19.01%
Yield on Loans and Investments                            7.26%           7.18%           7.14%            8.02%             9.12%
Cost of Funds  (1)                                        4.37%           4.18%           3.28%            3.79%             5.51%
Net Interest Margin  (2)                                  2.89%           3.00%           3.86%            4.23%             3.61%
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
                                                                                                                          June 30
                                                ----------------------------------------------------------------------------------
                                                          1996            1995            1994             1993              1992
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>              <C>            <C>              <C>               <C>       
Assets                                              $5,145,471      $5,110,517      $4,589,258       $3,466,047        $2,499,669
Loans and Mortgage-Backed Securities                 4,622,022       4,570,767       4,225,390        3,137,560         2,219,352
Deposits                                             3,254,387       3,277,823       3,003,962        2,791,978         2,114,149
Borrowings                                           1,473,448       1,447,920       1,260,915          391,773           149,839
Stockholders' Equity                                   364,304         327,792         279,728          234,581           192,088
Common Shares Outstanding                           20,374,141      20,356,768      20,265,476       20,153,287        20,087,600
Stockholders' Equity Per Share                          $17.88          $16.10          $13.80           $11.64             $9.56
Net Worth Ratio                                           7.08%           6.41%           6.10%            6.77%             7.68%
Core Capital Ratio (3)                                    6.60%           5.89%           5.75%            6.58%             6.53%
Tangible Capital Ratio (3)                                6.60%           5.89%           5.75%            6.58%             6.49%
Risk-Based Capital Ratio (3)                             17.30%          16.46%          16.45%           17.48%            14.86%
Classified Assets As Percent of Total Assets              0.40%           0.39%           0.69%            1.09%             0.98%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
(1) Adjusted for excess of average interest-earning assets over average interest-bearing liabilities.
(2) Net interest income divided by average interest-earning assets.
(3) These ratios pertain to Collective Bank only.
</FN>
</TABLE>


                              Annual Report Page 1
<PAGE>

Financial Review....................................................  18

Statements of Consolidated Financial Condition......................  24

Statements of Consolidated Operations...............................  25

tatements of Consolidated Stockholders' Equity......................  26

Statements of Consolidated Cash Flows...............................  27

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

Independent Auditors' Report........................................  49





                                       17
<PAGE>

FINANCIAL REVIEW

Overview
   Although  fiscal 1996 net income and  earnings per share were lower than they
were in fiscal  1994 and 1995,  the 1996  returns on average  assets and average
equity  were   substantially   above  the  medians  for   publicly-held   thrift
institutions as follows:

<TABLE>
<CAPTION>
                                                         Publicly-Held
                                                  Collective        Thrifts(1)
- --------------------------------------------------------------------------------
<S>                                                   <C>               <C>  
Return on average assets...................            1.07%            0.90%
Return on average equity...................           15.71%            8.50%
<FN>
(1) Source:  SNL Securities
</FN>
</TABLE>

     At June 30, 1996, Collective's classified (non-performing) assets ratio was
0.40%  compared to  0.62%(1)  for all  publicly-held  thrifts.  

Financial Condition
   At June 30, 1996,  stockholders' equity amounted to $364.3 million, or $17.88
per share, compared to $327.8 million, or $16.10 per share at June 30, 1995. The
ratio  of  stockholders'  equity  to total  assets  was  7.08% at June 30,  1996
compared  to  6.41% at June 30,  1995.  The  increase  in  stockholders'  equity
resulted  primarily  from net income of $54.5  million less  dividends on common
stock of $17.3  million.  Dividends  were 31.8% of earnings in 1996  compared to
22.9% in 1995 and 19.4% in 1994. 1996 represented the sixth  consecutive year in
which dividend payments have been increased. The increase in the ratio of equity
to assets from 1995 to 1996  resulted  from an 11.1%  increase  in equity  while
assets increased only 0.7%.
   Total  assets  were  $5.145  billion at June 30,  1996,  an increase of $35.0
million over the preceding year-end. The increase in assets was comprised of the
following elements (in millions):
<TABLE>
<S>                                                             <C> 
                Trading securities............................  $ (13.3)
                Loans and securities held/available for sale..     48.0 
                Investment securities.........................    (39.7)
                Loans receivable, net.........................    174.4 
                Mortgage-backed securities....................   (126.7)
                Other, net....................................     (7.7)
                                                                ---------
                Total.........................................  $  35.0 
                                                                ---------
</TABLE>

   The decrease in trading securities resulted from the sale of $13.3 million in
July 1995. The increase in securities available for sale resulted primarily from
the purchase of $31.6 million of Federal National Mortgage Association preferred
stock which was  immediately  classified as available for sale.  Mortgage-backed
securities  ("MBS's")  available  for sale also  increased  $16.2  million.  The
decrease in investment  securities was comprised primarily of maturing or called
U.S. government and agency obligations  partially offset by an increase in stock
of the Federal Home Loan Bank of New York .
    Loans  receivable,  net increased during fiscal 1996 because loans purchased
and originated for investment exceeded sales and repayments. During fiscal 1996,
83.1% of total loan production met Collective's  criteria for investment because
it consisted of higher yield thirty-year  fixed rate mortgages,  adjustable rate
mortgages,  ten and  fifteen-year  fixed rate  mortgages,  commercial  loans, or
consumer  loans.  The  increase in loans  receivable,  net was  comprised of the
following elements (in millions):

<TABLE>
<S>                                                                  <C>     
                     Total originations............................  $ 634.0 
                     Originations for sale.........................   (107.7)
                     Purchases.....................................     24.0 
                     Repayments....................................   (381.2)
                     Other, net....................................      5.3 
                                                                     --------
                     Total.........................................  $ 174.4 
                                                                     --------
</TABLE>
                                       18
<PAGE>

   The decrease in MBS's held for  investment  occurred as Collective  sought to
decrease its reliance on  collateralized  mortgage  obligations  ("CMO's") as an
investment  vehicle.  Collective's CMO portfolio  decreased by $114.3 million in
fiscal 1996 and other conventional MBS's decreased by $12.4 million.
   At June 30, 1996, the investment and MBS portfolios included gross unrealized
gains of $2.2 million and gross unrealized  losses of $83.6 million.  Collective
has the positive  intent and ability to hold these  securities to maturity under
all  foreseeable  economic  conditions.  Therefore,  it is not expected that any
gains or losses will be realized. In recent years, since authoritative  guidance
and/or   accounting   standards   have  been   developed   for  the   definitive
classification  of securities,  Collective has not sold securities from its held
to maturity portfolios. Collective has always been able to satisfy its liquidity
needs from the cash flows from operating and financing activities,  and there is
no present  indication  that Collective will not be able to do so in the future.
Unrealized  gains  or  losses  in  Collective's  held  to  maturity   securities
portfolios are a function of the interest rate environment at any given point in
time and, therefore, are only temporary in nature.
   During  fiscal  1996,  deposits  decreased  $23.4  million.  The  decrease in
deposits was comprised of the following elements (in millions):

<TABLE>
<S>                                                                  <C>     
                     Demand deposits...............................  $  76.0 
                     Savings and investment accounts...............     12.2 
                     Savings certificates..........................   (111.6)
                                                                     --------
                     Total.........................................  $ (23.4)
                                                                     --------
</TABLE>

   The  increase  in  demand  deposits  resulted  from  Collective's  continuing
campaign to attract lower cost checking accounts,  both personal and commercial.
At June 30, 1996,  demand deposits  amounted to 18.6% of total deposits compared
to  16.1%  at  the  end of the  preceding  year.  In a  changing  interest  rate
environment,  deposit interest rates generally do not adjust as rapidly as rates
on certain  other  investments.  The decrease in savings  certificates  occurred
because  depositors sought alternative  investment  vehicles with higher yields.
Such  decrease  was  primarily  in the  fifteen  month and  jumbo (in  excess of
$100,000)  categories,  partially offset by an increase in the six month,  eight
month, twelve month and twenty-four month categories as certificates were priced
to retain and attract deposits selectively.
   The net increase in borrowings,  primarily reverse repurchase agreements, was
used to fund the asset growth and to replace maturing savings certificates.

Interest Rate Sensitivity
   Collective's  interest  rate  sensitivity  is  determined  by the  difference
between the amount of  interest-earning  assets  maturing or repricing  within a
specific time period and the amount of interest-bearing  liabilities maturing or
repricing within that time period ("gap"). A gap is considered positive when the
amount of interest  rate  sensitive  assets  exceeds the amount of interest rate
sensitive liabilities.  When interest rate sensitive liabilities exceed interest
rate sensitive  assets,  the gap is considered  negative.  However,  because all
interest rates and yields do not adjust at the same velocity,  the gap is only a
general indicator of interest rate sensitivity.
   During a period of rising  interest  rates, a negative gap adversely  affects
net interest income while a positive gap increases net interest income. During a
period of declining interest rates, a negative gap increases net interest income
while a positive gap adversely  affects net interest  income.  Collective's  net
interest  income tends to decrease in periods of rising  interest  rates because
its   interest-bearing   liabilities   generally   reprice   faster   than   its
interest-earning assets. (See the "Maturity and Rate Sensitivity Analysis", page
50.)  Collective's  net  interest  income also tends to decrease in periods when
there is a relatively flat yield curve.  (The yield curve is a reflection of the
difference  between  long-term  interest rates,  represented by the 30-year U.S.
Treasury Bond, and short-term  interest  rates,  represented by the 3-month U.S.
Treasury Bill.)  Conversely,  Collective's net interest income tends to increase
in periods of falling  interest  rates and in periods when there is a relatively
steep yield curve because the difference between the yields Collective  receives
on  its  longer-term  loans  and  securities  and  the  rates  it  pays  on  its
shorter-term deposits and borrowings increases.
                                       19
<PAGE>
  A comparison of Collective's gap position at June 30, 1996 and 1995 follows:
<TABLE>
<CAPTION>
 
(Dollar amounts in thousands)                                        1996                   1995  
- --------------------------------------------------------------------------------------------------
<S>                                                           <C>                    <C>
1 year or less:
     Gap amount                                               $(1,351,227)           $(1,403,465) 
     Gap as a percent of assets                                     (26.3)%                (27.5)%
1 year to 5 years:
     Gap amount                                               $   852,794            $   673,043  
     Cumulative gap as a percent of assets                           (9.7)%                (14.3)%
Over 5 years:
     Gap amount                                               $   835,469            $ 1,000,208  
     Cumulative gap amount                                    $   337,036            $   269,786  
     Cumulative gap as a percent of assets                            6.6 %                  5.3 %
- --------------------------------------------------------------------------------------------------
</TABLE>

   The negative one-year gap decreased in 1996 primarily because of the decrease
in MBS's and increases in adjustable  rate  mortgage,  commercial,  and consumer
loans.

Liquidity and Capital Resources
   Collective  Bank is required by  regulation  to  maintain  certain  levels of
liquidity. Regulations currently in effect require that Collective Bank maintain
liquid  assets  of  not  less  than  5% of its  net  withdrawable  deposits  and
short-term  borrowings,  of which at least 1% must be short-term  liquid assets.
Management   believes  that   Collective  Bank  was  in  compliance  with  these
requirements  throughout  the three years ended June 30, 1996.  At June 30, 1996
and  1995,  Collective  Bank had  total  liquidity  ratios  of 5.2% and 5.5% and
short-term liquidity ratios of 2.5% and 3.0%, respectively.
   Collective's  net worth ratio  increased from 6.10% at June 30, 1994 to 6.41%
at June 30, 1995 and 7.08% at June 30,  1996.  (See note 16 to the  consolidated
financial  statements for a discussion of Collective Bank's  regulatory  capital
requirements.)
   At June 30, 1996,  capital resources were sufficient to meet outstanding loan
commitments  of $126.4  million  and  commitments  on unused  lines of credit of
$123.8 million. At June 30, 1996,  Collective had no other material  commitments
for capital resources, other than a pending business combination. (See note 2 to
the consolidated  financial statements.) Asset originations and purchases during
the three years ended June 30,  1996 were funded from normal  sources  including
cash  collections  of loan  and  MBS  principal  and  interest,  deposit  flows,
borrowings, and business combinations.
   In fiscal 1996,  net cash provided by operating  activities  increased  $26.7
million  primarily  because of proceeds  from the sale of trading  securities as
well as increases in net  interest  cash flow,  financial  service  fees,  other
income associated with demand deposit  accounts,  and reduced income taxes paid.
The decrease in cash provided by operating  activities of $6.8 million from 1994
to 1995  resulted  primarily  from  reduced net  interest  cash flow,  increased
operating  expenses,  and  increased  income tax  payments  partially  offset by
increased fee income.
   Net cash used in investing activities decreased by $348.0 million from fiscal
1995 to fiscal 1996 because of decreased purchases of loans and MBS's,  combined
with  increased  repayments of loan  principal and cash  generated from maturing
U.S. government and agency obligations,  substantially  offset by the absence of
any cash obtained in business  combinations.  The decrease of $619.4  million in
cash used for investing  activities  from 1994 to 1995  resulted from  decreased
purchases of MBS's and loan  originations  partially  offset by reduced loan and
MBS  principal  repayments,  sale  of  MBS's,  and  cash  obtained  in  business
combinations. The reduced investing activity in fiscal 1995 was caused by rising
interest  rates which  reduced loan demand in general and ended the  refinancing
boom of the preceding two years. Other factors in the reduced investing activity
were the  scarcity of suitable  alternative  investment  vehicles as  Collective
elected to reduce its purchases of CMO's.
   Pursuant to Collective's  investment policy, 83.1% of total loan originations
was retained for  investment  in fiscal 1996 compared to 93.6% in 1995 and 77.4%
in 1994.
   Loan and MBS principal repayment  collections were 12.0%, 10.5%, and 34.3% of
the average balances for fiscal 1996, 1995, and 1994, respectively. The decrease
from 1994 to 1995  resulted  from  reduced  loan  refinancings  caused by rising
interest rates.
   The sales of securities  available for sale in 1995 consisted  primarily of
U.S. government and agency obligations.
   The decrease in deposit cash flows in 1996  compared to 1995  resulted from
increased  demand  deposits  and reduced  savings  certificates  as discussed in
"Financial  Condition"  on page 19. The increase in deposit cash flows from 1994
to 1995, before business  acquisitions,  was primarily in the six month,  twelve
month,  twenty-four  month,  and jumbo  certificate  of  deposit  categories  as
depositors sought alternative  investment vehicles with higher yields as deposit
rates decreased during most of 1995.
                                       20
<PAGE>

   Cash flows from Federal Home Loan Bank ("FHLB") advances and other borrowings
decreased  in fiscal  1996  compared  to 1995 as  Collective  replaced  maturing
borrowings with lower cost reverse repurchase  agreements and dollar rolls. Cash
flows from FHLB advances and other borrowings  decreased in fiscal 1995 compared
to 1994 as Collective reduced its purchases of MBS's compared with the preceding
two years and slowed its rate of asset growth.  Assets grew by $35.0 million, or
0.7%,  in 1996  compared to growth of $521.3  million,  or 11.4%,  in 1995,  and
$1.123 billion, or 32.4%, in 1994.
   As indicated in note 11 to the consolidated  financial  statements,  83.6% of
Collective's   deposits  at  June  30,  1996  had  no  contractual  maturity  or
contractual  maturities of one year or less.  Approximately  $974.9 million,  or
30.0%,  of such  deposits are  considered  core  deposits  and not  sensitive to
changing interest rates.  Past experience  indicates that any deposit runoff can
be  replaced  with  new  deposits  through  aggressive   marketing  and  pricing
strategies or business acquisitions. During the three-year period ended June 30,
1996,  Collective's  level of  deposits,  without  those  obtained  in  business
acquisitions,  remained  virtually  unchanged  despite a  generally  unfavorable
interest-rate   environment  for  depositors  during  that  period.   Therefore,
management does not anticipate any excessive  runoff in the level of deposits in
the  foreseeable  future.  If  unforeseen   circumstances  should  result  in  a
substantial  decrease  in  Collective's  level of  deposits to the extent that a
potential  liquidity  problem  occurs,  Collective  could alleviate such problem
through any of several available alternatives.  These include the acquisition of
deposits through aggressive marketing and/or pricing strategies, the acquisition
of  deposits  through  business  combinations,  the sale of  available  for sale
assets, borrowings, and capital additions.

Results of Operations
   Collective's net income is determined primarily by the difference between the
interest  earned on its  investment,  loan,  and MBS portfolios and the interest
paid on its  deposits  and  borrowings.  Other  primary  factors in  determining
Collective's  profitability  are  its  levels  of  other  income  and  operating
expenses.
   During the first eight months of fiscal 1994,  Collective  pursued a strategy
of  increasing  its earning  assets by using  short-term  borrowings,  primarily
repurchase  agreements,  to finance the purchase of medium-term MBS's, primarily
CMO's. In the final four months of fiscal 1994, Collective began to decrease the
use of this strategy in response to rising interest rates and a flattening yield
curve. During fiscal 1995 Collective further reduced this leveraging strategy as
interest rates continued to rise.  Although interest rates generally declined in
fiscal  1996,  the effect on net interest  income was not material  because of a
much flatter yield curve.  Longer-term  interest rates  decreased much more than
did shorter-term  interest rates. The spread between 30-year U.S. Treasury Bonds
and 3-month U.S. Treasury Bills averaged 1.27%, 2.03%, and 3.33% in fiscal 1996,
1995, and 1994, respectively(2).
   The leveraging  strategy resulted in cumulative  increased average borrowings
of $581.5 million,  $1.259 billion, and $1.259 billion in fiscal 1994, 1995, and
1996,  respectively.  The net  interest  spread  resulting  from the  leveraging
activities  averaged  2.92%,  1.25% and 1.20% in fiscal  1994,  1995,  and 1996,
respectively.   These  spreads  produced   additional  net  interest  income  of
approximately  $17.0 million,  $15.7 million,  and $15.1 million in those years,
respectively.  Collective  discontinued this leveraging  strategy because of the
declining spread and a desire not to incur additional interest-rate risk through
increased short-term borrowings.
   Net income for the year ended June 30, 1996 decreased $3.0 million, or 5.29%,
from fiscal 1995 because operating expenses increased $5.1 million, or 7.7%, due
to continued  expansion of the retail and commercial banking operations combined
with an increase in the provision for loan losses of $1.8 million because of the
growth in the loan portfolio,  particularly commercial loans. These factors were
partially  offset by an  increase in net  interest  income of $1.3  million,  an
increase in other income of $2.2 million, and a decrease in income taxes of $0.3
million.
   The increase in net interest  income in 1996  resulted from growth in average
interest-earning   assets  of  $217.9   million   resulting  from  the  business
acquisition in late fiscal 1995 and other asset growth, offset by a reduction in
the net interest margin from 3.00% in 1995 to 2.89% in 1996. The decrease in the
net  interest  margin  was  comprised  of an 8 basis  point gain in the yield on
interest-earning  assets while the cost of funds increased 19 basis points.  The
increase in other income  resulted from increased gains on the sale of loans and
securities  and an increase in financial  service  fees.  Financial  service fee
income  increased in 1996 because of the growth in checking  deposits and a more
aggressive strategy in charging and collecting fees related to deposit accounts.
Loan servicing  income  increased in 1996 as loans serviced for others increased
from $695.1 million at June 30, 1995 to $707.8 million at June 30, 1996. Gain on
sale  of  loans  and  securities  increased  in  1996 as a  smaller  portion  of
Collective's  loan  originations  were  retained for  investment  and  declining
long-term  interest  rates  increased  the  gains  on most  sales.  
(2)Source:Bloomberg L.P.
                                       21
<PAGE>

   The increase in operating  expenses from 1995 to 1996 generally resulted from
the 1995 business  combination and other asset growth. Loan expense increased in
1996 despite lower loan originations  because of costs associated with increased
commercial lending activity.
   Net income for the year ended June 30, 1995 decreased $1.8 million,  or 3.1%,
from fiscal 1994 primarily because net interest income before provision for loan
losses decreased $5.4 million,  or 3.7%, and operating  expenses  increased $6.8
million, or 11.6%. These factors were partially offset by a decrease in the loan
loss provision of $2.1 million, an increase in other income of $5.8 million, and
a decrease in income taxes of $2.4 million.
   The decrease in net interest  income  during 1995  resulted from a decline in
the net interest margin from 3.86% in 1994 to 3.00% in 1995. The decrease in the
net  interest  margin  was  comprised  of a 4 basis  point  gain in the yield on
interest-earning  assets while the cost of funds increased 90 basis points.  The
decrease in the net interest  margin was  partially  offset by growth in average
interest-earning   assets  of  $906.1   million   resulting  from  the  business
acquisitions in late fiscal 1994 and fiscal 1995 and other asset growth.
   Other income increased in 1995 primarily because of the non-recurring  charge
of $5.6  million  in 1994 for the  unrealized  depreciation  on CMO's  that were
transferred  from  available  for sale to held to  maturity in  accordance  with
revised Office of Thrift Supervision  ("OTS") regulatory policy.  This amount is
being  accreted  back into income over the  remaining  lives of the  securities.
Financial service fee income increased in 1995 because of the growth in checking
deposits and a more aggressive  strategy in charging and collecting fees related
to deposit  accounts.  Loan servicing income decreased in 1995 as loans serviced
for others  decreased  from $725.4 million at June 30, 1994 to $695.1 million at
June 30, 1995 because of refinancings in the preceding two years and the smaller
volume of loan sales in 1995.
   Other expense increased in 1995 compared to 1994 primarily as a result of the
business combinations and other asset growth.
   Collective's  ratio of classified assets,  which include both  non-performing
loans and real  estate  acquired in  settlement  of loans,  to total  assets was
0.40%, 0.39%, and 0.69% at the end of fiscal 1996, 1995, and 1994, respectively.
Net  classified  assets  amounted to $20.5  million,  $20.1  million,  and $31.5
million at the end of those years. During fiscal 1996,  Collective increased its
general  provision for loan losses to provide for potential  losses  against the
higher risk  characteristics  of an increased  portfolio of commercial loans. In
1995 and  1994,  Collective  was able to  reduce  its loan  loss  provisions  as
classified assets were reduced through  effective  management and disposition of
such assets.  In addition to a reduction in the amount of  classified  assets in
1995 and 1994, the quality of the inventory  improved as older foreclosed assets
were disposed of and many seriously  delinquent loans were foreclosed or brought
current. Additionally, collection efforts generally were intensified. A trend of
stabilization  in real estate values during the period was another  contributing
factor to the improved  classified  asset ratios as were lower monthly  payments
for many  borrowers who  refinanced  their  mortgage loans in 1993 and 1994. See
note 1 to the consolidated  financial statements for a discussion of the factors
that  management  considers in making  provisions  for  potential  loan and real
estate losses.
   Collective's ratio of operating expenses to average assets was 1.28%,  1.28%,
and 1.41% in fiscal 1996, 1995, and 1994,  respectively,  as Collective was able
to integrate  the business  combinations  and other asset growth in an efficient
manner.
   The  effective  income tax rate was 35.7%,  34.7%,  and 35.8% in fiscal 1996,
1995,  and 1994,  respectively.  The lower rate in 1995  resulted  from  certain
unanticipated income tax refunds and increased tax-exempt income.

Financial Institution Legislation and Regulation.
   Collective  Bank  is  subject  to  extensive  regulation,   supervision,  and
examination  by the  OTS,  as  its  chartering  authority  and  primary  federal
regulator,  and by the Federal Deposit  Insurance  Corporation  ("FDIC"),  which
insures its deposits up to applicable  limits.  Such  regulation and supervision
establish a  comprehensive  framework of activities in which an institution  can
engage and are intended  primarily for the  protection of the insurance fund and
depositors.  The  regulatory  structure  also gives the  regulatory  authorities
extensive  discretion  in  connection  with their  supervisory  and  enforcement
activities. Any change in such regulation,  whether by the OTS, the FDIC, or the
Congress, could have a material impact on Collective Bank and its operations.
   On December 19, 1991, the Federal Deposit Insurance  Corporation  Improvement
Act of 1991 (the "Act") became law. While the Act primarily addresses additional
sources of  funding  for the Bank  Insurance  Fund  ("BIF")  which  insures  the
deposits of banks,  the Act also adopted a number of new  mandatory  supervisory
measures applicable to banks, savings and loan associations, and federal savings
banks such as Collective Bank. Those measures  primarily were designed to reduce
the  cost  to  the   insurance   funds  of  resolving   problems   presented  by
undercapitalized institutions.
                                       22
<PAGE>


   For example, the regulatory agencies adopted regulations,  effective December
19, 1992,  providing for certain  supervisory  actions against  undercapitalized
institutions.   The  severity  of  such  action   depends  upon  the  degree  of
undercapitalization. The federal regulatory agencies were also required to adopt
and enforce final  regulations  prescribing  standards  relating to a variety of
operating matters such as internal  controls,  information  systems and external
audit requirements,  loan documentation and credit  underwriting,  interest rate
exposure,  asset growth and quality,  and employee  compensation.  Most of those
regulations  had been  implemented by June 30, 1996. The Act also authorizes the
FDIC to assess deposit insurance premiums based on risk.
   The Act has not had,  nor is it  expected to have,  a material  impact on the
financial condition or results of operations of Collective.
   The deposits of savings institutions,  such as Collective Bank, are presently
insured by the Savings Association Insurance Fund ("SAIF"). SAIF and BIF are the
two insurance funds  administered by the FDIC. On August 8, 1995, in recognition
of BIF  achieving  its  mandated  reserve  ratio,  the FDIC  revised the premium
schedule  for BIF  members  to  essentially  eliminate  insurance  premiums  for
deposits  of well  capitalized  and  healthy  institutions  (as  compared to the
current range of .23% to .31% of deposits for  SAIF-insured  institutions).  The
lower premiums for BIF deposits became  effective as of June 1, 1995.  Without a
substantial increase in premium rates, the imposition of special assessments, or
other  significant  developments,  such as a merger  of SAIF and BIF,  it is not
anticipated that SAIF will be adequately  recapitalized  until 2002. As a result
of the disparity in BIF and SAIF premium rates, SAIF members have been placed at
a significant  competitive  disadvantage in relation to BIF members with respect
to the pricing of loans and  deposits  and the ability to lower their  operating
costs.  At June  30,  1996,  Collective  Bank's  SAIF and BIF  assessment  bases
amounted to $2.593 billion and $530.6 million, respectively.
   See note 15 to the  consolidated  financial  statements  for a discussion  of
proposed legislation affecting Collective Bank.

                                       23
<PAGE>
STATEMENT OF CONSOLIDATED FINANCIAL CONDITION
<TABLE>
<CAPTION>

                                                                                       June 30 
(Dollar amounts in thousands except per share data)                           1996             1995 
- ---------------------------------------------------------------------------------------------------
<S>                                                                     <C>              <C>
ASSETS        
     Cash                                                               $   65,084       $   66,256 
     Federal funds sold                                                      3,646            3,717 
                                                                        ---------------------------
          Total cash and cash equivalents                                   68,730           69,973 
     Trading securities, at market value (note 7)                               --           13,328 
     Loans held for sale, at amortized cost, market value
        of $5,231 in 1996 and $5,836 in 1995 (note 6)                        5,186            5,815 
     Securities available for sale, at market value (notes 5 and 7)        162,284          113,635 
     Investment securities, at amortized cost, market value
        of $271,650 in 1996 and $317,221 in 1995 (note 5)                  276,171          315,879 
     Loans receivable, net (notes 6, 12, and 15)                         2,548,150        2,373,706 
     Mortgage-backed securities, market value of $1,896,831
        in 1996 and $2,027,783 in 1995 (notes 7 and 12)                  1,973,642        2,100,344 
     Real estate acquired in settlement of loans, net (note 8)               5,427            6,476 
     Land, office buildings, and equipment, net (note 9)                    39,239           39,313 
     Other assets (notes 7, 10, and 13)                                     42,335           43,072 
     Core deposit premium (note 2)                                           8,191           10,873 
     Goodwill (note 2)                                                      16,116           18,103 
                                                                        ---------------------------
          Total assets                                                  $5,145,471       $5,110,517 
     
LIABILITIES AND STOCKHOLDERS' EQUITY
     Deposits (note 11)
        Demand deposits, non-interest bearing                           $   95,792       $   76,705 
        Demand deposits, interest bearing                                  508,295          451,350 
        Savings and investment accounts                                    845,199          833,041 
        Savings certificates                                             1,805,101        1,916,727 
                                                                        ---------------------------
          Total deposits                                                 3,254,387        3,277,823 
     
     Federal Home Loan Bank advances (note 12)                                  --          395,000 
     Other borrowed funds (notes 7 and 12)                               1,473,448        1,052,920 
     Payable to brokers for securities purchased (note 12)                      --            7,600 
     Advance payments by borrowers for taxes and insurance                  26,852           29,462 
     Other liabilities (note 13)                                            26,480           19,920 
                                                                        ---------------------------
          Total liabilities                                              4,781,167        4,782,725 
                                                                        ----------------------------
     Commitments (notes 9 and 15) 
     Stockholders' equity (notes 5, 7, 12, 16 and 17)
        Common stock,  par value  $.01 per share;  authorized  -  
        37,000,000  shares; issued - 20,418,641 shares in 
        1996 and 20,356,768 shares in 1995;
        outstanding - 20,374,141 shares in 1996 and
        20,356,768 shares in 1995                                              204              204 
     Preferred stock, par value $.01 per share; authorized
        2,500,000 shares; none outstanding                                      --               -- 
     Additional paid-in capital                                             59,699           59,299 
     Treasury stock, at cost; 44,500 shares                                 (1,093)              -- 
     ESOP debt (notes 12 and 14)                                            (5,816)          (6,892)
     Unrealized appreciation on available for sale securities,
        net of tax (note 13)                                                 1,090            2,136 
     Retained earnings, substantially restricted                           310,220          273,045 
                                                                        ---------------------------
          Total stockholders' equity                                       364,304          327,792 
                                                                        ---------------------------
          Total liabilities and stockholders' equity                    $5,145,471       $5,110,517 
- ---------------------------------------------------------------------------------------------------

     See accompanying notes to the consolidated financial statements.
</TABLE>
                                       24
<PAGE>
STATEMENT OF CONSOLIDATING OPERATIONS
<TABLE>
<CAPTION>

                                                                                  Year Ended June 30
(Dollar amounts in thousands except per share data)               1996           1995           1994
- ----------------------------------------------------------------------------------------------------
<S>                                                            <C>           <C>           <C>      
INTEREST INCOME
     Interest on mortgage loans                                $175,448      $150,044      $117,246 
     Interest on other loans                                     15,893        14,540        11,771 
     Interest on mortgage-backed securities                     140,783       147,280       129,993 
     Interest and dividends on investments                       23,561        24,453        10,560 
                                                               ------------------------------------
          Total interest and dividend income                    355,685       336,317       269,570 
                                                               ------------------------------------
INTEREST EXPENSE
     Interest on deposits (note 11)                             131,500       115,570        95,186 
     Interest on Federal Home Loan Bank
        advances and other borrowed funds                        82,413        80,286        28,573 
                                                               ------------------------------------
          Total interest expense                                213,913       195,856       123,759 
                                                               ------------------------------------
     Net interest income before provision for loan losses       141,772       140,461       145,811 
     Provision for loan losses (note 6)                           2,035           240         2,352 
                                                               ------------------------------------
     Net interest income after provision for loan losses        139,737       140,221       143,459 
                                                               ------------------------------------
OTHER INCOME
     Loan servicing                                               4,143         3,891         4,279 
     Gain (Loss) on sale of loans and securities                  1,060           (11)        2,722 
     Unrealized appreciation on trading securities                   --           201            -- 
     Unrealized depreciation on available for sale securities        --            --        (5,648 
     Financial service fees and other income                     10,394         9,362         6,307 
                                                               ------------------------------------
          Total other income                                     15,597        13,443         7,660 
                                                               ------------------------------------

     Total income before other expense                          155,334       153,664       151,119 
                                                               ------------------------------------
OTHER EXPENSE
     Compensation and employee benefits (note 14)                28,602        27,490        23,832 
     Occupancy expense                                           10,746         9,986         8,703 
     Advertising                                                  1,298         1,165           812 
     Deposit insurance                                            6,085         6,796         6,093 
     Computer services                                            4,782         4,556         4,178 
     Loan expense                                                 2,905         2,350         3,760 
     Real estate operations                                         687        (1,137)          444 
     Amortization of intangibles                                  4,669         4,202         1,573 
     Other expenses                                              10,757        10,070         9,295 
                                                               ------------------------------------
          Total other expense                                    70,531        65,478        58,690 
                                                               ------------------------------------
                                                              
  Income before income taxes                                     84,803        88,186        92,429 
     Income taxes (note 13)                                      30,303        30,644        33,062 
                                                               ------------------------------------
     Net income                                                $ 54,500      $ 57,542      $ 59,367 
                                                               ------------------------------------
PER SHARE DATA
     Primary net income per share                                 $2.67         $2.80         $2.89 
     Fully diluted net income per share                           $2.67         $2.80         $2.89 
     Dividends per common share                                   $0.85         $0.65         $0.57 
     Average primary shares outstanding                      20,445,766    20,569,140    20,562,753 
     Average fully diluted shares outstanding                20,445,766    20,579,904    20,572,028 
     ----------------------------------------------------------------------------------------------
     See accompanying notes to the consolidated financial statements.
</TABLE>

                                       25
<PAGE>
STATEMENTS OF CONSOLIDATED STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                                                          Unrealized
                                                                                        Appreciation
                                                   Additional                           on Available
(Dollar amounts in thousands            Common        Paid-In     Treasury        ESOP      for Sale     Retained 
except per share data)                   Stock        Capital        Stock        Debt    Securities     Earnings        Total 
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>         <C>         <C>          <C>            <C>        <C>          <C>      
Balance June 30, 1993                     $202        $58,055          --      $(4,551)           --     $180,875     $234,581 
- ------------------------------------------------------------------------------------------------------------------------------
Net income for year ended
   June 30, 1994                            --             --          --           --            --       59,367       59,367 
Stock options exercised                      1            563          --           --            --           --          564 
Dividends on common stock -
   $.57 per share                           --             --          --           --            --      (11,535)     (11,535)
Additional ESOP debt                        --             --          --       (4,060)           --           --       (4,060)
ESOP debt repayment                         --             --          --          811            --           --          811 
- ------------------------------------------------------------------------------------------------------------------------------
Balance June 30, 1994                      203         58,618          --       (7,800)           --      228,707      279,728 
- ------------------------------------------------------------------------------------------------------------------------------
Net income for year ended
   June 30, 1995                            --             --          --           --            --       57,542       57,542 
Stock options exercised                      1            681          --           --            --           --          682 
Dividends on common stock -
   $.65 per share                           --             --          --           --            --      (13,204)     (13,204)
ESOP debt repayment                         --             --          --          908            --           --          908 
Securities valuation                        --             --          --           --        $2,136           --        2,136 
- ------------------------------------------------------------------------------------------------------------------------------
Balance June 30, 1995                      204         59,299          --       (6,892)        2,136      273,045      327,792 
- ------------------------------------------------------------------------------------------------------------------------------
Net income for year ended
   June 30, 1996                            --             --          --           --            --       54,500       54,500 
Stock options exercised                     --            279          --           --            --           --          279 
Dividends on common stock -
   $.85 per share                           --             --          --           --            --      (17,325)     (17,325)
Purchase of treasury stock                  --             --     $(1,093)          --            --           --       (1,093)
ESOP debt repayment                         --             --          --        1,076            --           --        1,076 
ESOP shares released                        --            121          --           --            --           --          121 
Securities valuation                        --             --          --           --        (1,046)          --       (1,046)
- ------------------------------------------------------------------------------------------------------------------------------
Balance June 30, 1996                     $204        $59,699     $(1,093)     $(5,816)       $1,090     $310,220     $364,304 
- ------------------------------------------------------------------------------------------------------------------------------
See accompanying notes to the consolidated financial statements.
</TABLE>

                                       26
<PAGE>
STATEMENTS OF CONSOLIDATED CASH FLOWS
<TABLE>
<CAPTION>
                                                                                              Year Ended June 30 

     (Dollar amounts in thousands)                                               1996         1995          1994
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>          <C>           <C>       
Operating Activities
     Interest received                                                      $ 351,477    $ 324,519     $ 255,888 
     Interest paid                                                           (213,400)    (195,206)     (121,475)
     Operating expenses                                                       (67,255)     (64,940)      (60,146)
     Sales of trading securities                                               13,328           --            -- 
     Loan fees                                                                  5,070        8,272         7,316 
     Other income received                                                     15,797       13,242         7,660 
     Income taxes paid                                                        (23,249)     (30,704)      (27,260)
                                                                            ------------------------------------
     Net cash provided by operating activities                                 81,768       55,183        61,983 
                                                                            ------------------------------------
Investing Activities
     Loan originations                                                       (634,001)    (690,833)     (895,420)
     Purchases of loans                                                       (23,990)     (95,583)         (407)
     Purchases of mortgage-backed securities                                  (14,023)    (128,306)   (1,578,796)
     Repayment of loan principal                                              381,217      286,594       416,294 
     Repayment of mortgage-backed security principal                          145,074      150,433       749,117 
     Sales of loans held for sale                                             107,707       43,199        11,075 
     Reduction of payable to brokers                                               --           --       (79,600)
     Purchases of investment securities                                      (330,971)    (196,846)     (152,734)
     Sales of securities available for sale                                        --       18,961            26 
     Purchases of mortgage-backed securities available for sale               (98,937)     (36,407)      (99,875)
     Sales of mortgage-backed securities available for sale                    60,204      110,342       269,869 
     Repayment of principal on mortgage-backed securities available for sale   19,084       19,901        63,204 
     Maturities of investment securities                                      331,549       21,571        11,528 
     Net decrease in real estate owned                                          1,048        2,045         5,673 
     Net change in loans maturing in 3 months or less                          (5,000)          --            -- 
     Cash obtained from acquisitions                                               --       90,929       264,938 
     Other investing, net                                                        (533)      (5,636)      (13,958)
                                                                            ------------------------------------
     Net cash used for investing activities                                   (61,572)    (409,636)   (1,029,066)
                                                                            ------------------------------------
Financing Activities
     Net change in deposits                                                   (23,436)     174,043       (74,114)
     Net change in Federal Home Loan Bank advances                           (395,000)      30,000       230,000 
     Net change in other borrowed funds                                       420,528      157,005       718,742 
     Net (decrease) increase in advance payments by borrowers for
        taxes and insurance                                                    (2,610)       3,543        (1,179)
     Dividends paid                                                           (16,304)     (12,172)      (10,913)
     Other financing, net                                                      (4,617)       1,057       (15,083)
                                                                            ------------------------------------
     Net cash (used for) provided by financing activities                     (21,439)     353,476       847,453 
                                                                            ------------------------------------
     Net decrease in cash and cash equivalents                                 (1,243)        (977)     (119,630)
     Cash and cash equivalents, beginning of period                            69,973       70,950       190,580 
                                                                            ------------------------------------
     Cash and cash equivalents, end of period                               $  68,730    $  69,973     $  70,950 
                                                                            ------------------------------------
Reconciliation of Net Income to Net Cash
Provided by Operating Activities
     Net income                                                             $  54,500    $  57,542     $  59,367 
     Net change in trading securities                                          13,328           --            -- 
     Amortization and accretion of deferred charges and credits, net           (2,462)      (5,985)       (4,484)
     Amortization of intangibles                                                4,669        4,202         1,573 
     Accrued income and expense                                                16,784        6,447        13,763 
     Deferred income and expense                                              (13,131)     (12,618)      (15,817)
     Provision for loan and real estate owned losses                            2,312          470         3,478 
     Depreciation and amortization                                              4,692        4,217         3,292 
     ESOP debt repayment                                                        1,076          908           811 
                                                                            ------------------------------------
     Net cash provided by operations                                        $  81,768    $  55,183     $  61,983 
                                                                            ------------------------------------
</TABLE>
Supplemental Schedule of 1996 Noncash Investing Activities
During the year ended June 30, 1995,  Collective assumed deposit liabilities and
purchased  real property from  Sovereign  Bank  partially  offset by the sale of
certain  Collective  deposit  liabilities.  The fair  values of net  liabilities
assumed  and  noncash  assets   acquired  were   $100,035,000   and  $1,531,000,
respectively.  During fiscal 1994,  mortgage-backed  securities in the amount of
$203,519,000  were  reclassified  from held to maturity to  available  for sale.
During the year ended June 30, 1994,  Collective acquired Hansen Federal Savings
Bank and White Horse  Federal  Savings and Loan.  The fair values of the noncash
assets  acquired were  $21,208,000 and  $3,050,000,  respectively,  and the fair
values  of  the  liabilities   assumed  were   $248,605,000   and   $37,494,000,
respectively.  During  fiscal  1996,  1995,  and  1994,  the  balance  of  loans
receivable  transferred  to real  estate  acquired  in  settlement  of loans was
$9,436,000, $12,448,000, and $15,671,000,respectively.

See accompanying notes to the consolidated financial statements.
                                       27
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Summary of Significant Accounting Policies

   Collective  Bancorp,  Inc. and subsidiary  ("Collective")  follow  accounting
principles and reporting  practices  normally  followed by thrift  institutions,
which are in conformity with generally accepted accounting principles.  The more
significant accounting policies are summarized below.

Principles of Consolidation
   The accompanying  consolidated  financial  statements include the accounts of
Collective  and  its  wholly-owned  subsidiary,  Collective  Bank.  Collective's
business  is  conducted  primarily  through  Collective  Bank  and  subsidiaries
("Collective Bank"). All significant intercompany transactions and balances have
been eliminated.
   The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the  reported  amounts of assets and  liabilities  as of the dates of the
financial  statements and the reported  amounts of revenues and expenses  during
the reporting periods. Actual results could differ from these estimates.

Cash and Cash Equivalents
   Cash and cash  equivalents  include cash on hand and in banks,  federal funds
sold and interest-bearing  deposits and securities purchased under agreements to
resell with original maturities of three months or less.

Investment Policy
   Collective classifies all mortgage-backed and investment securities as either
held to maturity, available for sale, or trading in accordance with Statement of
Financial  Accounting  Standards No. 115, "Accounting for Certain Investments in
Debt and Equity Securities" ("SFAS 115").
   Mortgage-backed  and  investment  securities  held to maturity are carried at
cost adjusted for  amortization  of premiums and accretion of discounts over the
term of the related  securities  using the interest  method.  Collective has the
ability  and  positive  intent  to  hold  these  securities  to  maturity,  and,
accordingly, adjustments are not made for temporary declines in fair value below
amortized  cost.  A decline in the fair value of any held to  maturity  security
that is deemed other than  temporary is charged to earnings.  The  investment in
Federal Home Loan Bank stock is carried at cost.
     Mortgage-backed and investment  securities classified as available for sale
are carried at fair (market)  value with  unrealized  gains and losses  excluded
from  earnings and reported in a separate  component  of  stockholders'  equity.
Realized gains and losses are reported in earnings.
   Trading securities are stated at fair value.  Unrealized gains and losses are
included in earnings.

Loans Receivable
   Loans  receivable,  other  than  loans  held for sale,  are  stated at unpaid
principal balance less unearned discounts,  unamortized  premiums,  net deferred
loan  origination  and  commitment  fees,  and the  allowance  for loan  losses.
Discounts  and premiums are  recognized in income using the  level-yield  method
over the estimated lives of the loans.
     Loans  held for sale are  carried  at the lower of cost or market  with any
unrealized losses charged to earnings. 
     Loan  origination and commitment  fees and certain direct loan  origination
costs are  deferred  and the net fee or cost is  recognized  in interest  income
using the  level-yield  method  over the  contractual  life of the  specifically
identified loans or recognized as the loans are sold or prepaid.
   At the discretion of management, Collective provides an allowance for accrued
interest on loans which are more than 90 days past due. This allowance is netted
against  accrued  interest  receivable,  which is included  in other  assets for
financial  statement  purposes.  Income is  subsequently  recognized only to the
                                       28
<PAGE>

extent that cash  payments  are  received  and, in  management's  judgment,  the
borrower's ability to make periodic interest and principal payments is probable,
in which case the loan is returned to accrual status.

Real Estate Acquired in Settlement of Loans
   Real estate  acquired in  settlement of loans is carried at the lower of fair
value,  less estimated  costs to sell, or cost (carrying  value or fair value at
the date of acquisition). Specific valuation allowances on real estate owned are
recorded  through a charge to  earnings if there is a further  deterioration  in
fair value.  Subsequent costs directly related to the completion of construction
or  improvement  of the real estate are  capitalized  to the extent  realizable.
Gains and losses on sale of real estate are recognized  upon  disposition of the
property to the extent  allowable  based on  accounting  requirements.  Carrying
costs,  such as maintenance,  interest,  and taxes, are charged to operations as
incurred.

Land, Office Buildings, and Equipment
   Land, office  buildings,  and equipment are recorded at cost less accumulated
depreciation and amortization.  Depreciation is computed using the straight-line
method  based on the  estimated  useful life of the related  asset.  The cost of
leasehold  improvements  is amortized over the estimated life of the improvement
or the term of the lease,  whichever is shorter.  The asset cost and accumulated
depreciation  or  amortization  for  property   retirements  and  disposals  are
eliminated  from the  respective  accounts,  and any  resulting  gain or loss is
included  in  income.  The costs of  maintenance  and  repairs  are  charged  to
operating  expense as incurred.  The cost of major additions and improvements is
capitalized.

Income Taxes
   Collective files a consolidated  federal income tax return and separate state
tax returns. In accordance with Statement of Financial  Accounting Standards No.
109, "Accounting for Income Taxes" ("SFAS 109"),  deferred income tax expense or
benefit is determined by recognizing deferred tax assets and liabilities for the
estimated  future tax  consequences  attributable  to  differences  between  the
financial  statement  carrying  amounts of existing  assets and  liabilities and
their  respective tax bases.  Deferred tax assets and  liabilities  are measured
using  enacted  tax rates  expected  to apply to taxable  income in the years in
which those temporary  differences are expected to be recovered or settled.  The
realization  of  deferred  tax  assets is  assessed  and a  valuation  allowance
provided,  when necessary,  for that portion of the asset which is not likely to
be realized.  Management  believes,  based upon current facts,  that more likely
than not there will be sufficient  taxable income in future years to realize any
deferred  tax assets.  The effect on deferred  tax assets and  liabilities  of a
change in tax rates is  recognized  in earnings in the period that  includes the
enactment date.

Core Deposit Premium
   The  premium  resulting  from the  valuation  of core  deposits  acquired  in
business  combinations  or in the purchase of branch offices is amortized  using
the interest method over a period not exceeding the estimated  average remaining
life of the existing  customer deposit base acquired.  Amortization  periods are
monitored to determine  if events and  circumstances  require such periods to be
reduced.

Goodwill
   The cost in  excess  of the fair  value of the net  tangible  and  identified
intangible  assets  acquired in the purchase of a banking or thrift  institution
("goodwill")  is amortized to expense over the estimated  remaining  life of the
long-term interest-earning assets acquired. Goodwill recorded in the purchase of
branch  offices is amortized to expense  using the straight line method over the
estimated life of the deposits acquired, generally ten years.

Sale of Loans and Mortgage-Backed Securities
   Gains and losses on the sale of loans and MBS's  consist of both a cash and a
present value gain or loss. A cash gain or loss is recognized to the extent that
the sale  proceeds  exceed or are less than the carrying  value of the loans and
MBS's at the time of sale.  The carrying  value is  determined  by adjusting the
                                       29
<PAGE>

unpaid principal balance by net deferred loan fees, premiums, discounts, and the
portion of the basis allocated to capitalized  (originated)  mortgage  servicing
rights ("OMSR") in accordance with Statement of Financial  Accounting  Standards
No. 122,  "Accounting for Mortgage  Servicing  Rights".  A present value gain or
loss (excess servicing) relating to sales of MBS's and loans sold with servicing
retained is calculated based on the difference  between the MBS or loan interest
rate and the net yield to the  investor  excluding  a normal  servicing  fee and
considering estimated prepayments on such loans. The resulting servicing rights,
both OMSR and excess,  are  amortized in  proportion  to and over the  estimated
period servicing income is earned using the level yield method.  Amortization or
accretion  of these  amounts is  monitored  and  adjusted,  if  necessary,  on a
periodic basis to reflect prepayments if higher than originally anticipated.

Provisions for Losses
   Provisions for losses  include  charges to reduce the carrying value of loans
receivable and real estate  acquired in settlement of loans to their fair value.
Such provisions are based on management's estimates using past experience, known
and  inherent  risks  in the  loan and real  estate  owned  portfolios,  adverse
situations that may affect borrowers'  ability to repay,  estimated value of any
underlying  loan  collateral  or  real  estate  owned,   and  current   economic
conditions. Provisions for losses on real estate acquired in settlement of loans
are included in real estate operations expense in the Statements of Consolidated
Operations.  Recovery  of the  carrying  value of such loans and real  estate is
dependent  to a great  extent  on  conditions  that may be  beyond  management's
control.  In the  opinion  of  management,  Collective  has made  adequate  loss
provisions  based on all available and relevant  information  affecting the loan
and real  estate  portfolios.  It must be  understood,  however,  that there are
inherent  risks  and  uncertainties  related  to the  operation  of a  financial
institution.  By necessity,  Collective's  consolidated financial statements are
dependent upon estimates,  appraisals,  and evaluations of loans. Therefore, the
possibility  exists  that  abrupt  changes in such  estimates,  appraisals,  and
evaluations  might be required because of changing  economic  conditions and the
economic prospects of borrowers.

Recently Issued Accounting Standards

   In May 1993, the FASB issued Statement of Financial  Accounting Standards No.
114,  "Accounting by Creditors for Impairment of a Loan" ("SFAS 114").  SFAS 114
addresses  the criteria for  accounting  for loans that have been  impaired.  It
requires that impaired  loans be measured based on the present value of expected
future cash flows  discounted  at the loan's  effective  rate or, as a practical
expedient,  the  loan's  observable  market  price,  or the  fair  value  of the
collateral if the loan is collateral  dependent.  Although SFAS 114 is effective
for fiscal years beginning after December 15, 1994,  Collective elected to adopt
the Statement for its fiscal year ended June 30, 1995.  Upon adoption on July 1,
1994, Collective  reclassified  $17,307,000 of loans foreclosed in-substance and
$6,312,000 in related  reserves from real estate acquired in settlement of loans
to loans receivable in the Statements of Consolidated Financial Condition.
   In November 1993, the Accounting Standards Division of the American Institute
of Certified Public Accountants  issued Statement of Position 93-6,  "Employers'
Accounting for Employee Stock Ownership  Plans" ("SOP 93-6").  This SOP provides
guidance on employers'  accounting for employee stock  ownership plans ("ESOP").
The SOP addresses  measurement of compensation  cost, the treatment of dividends
on  shares  held by an  ESOP,  and the  financial  reporting  of  leveraged  and
nonleveraged ESOP  transactions.  Collective  adopted SOP 93-6 effective July 1,
1994.  The adoption  did not have a material  effect on  Collective's  financial
condition or results of operations.
   In October 1994, the FASB issued Statement of Financial  Accounting Standards
No. 118,  "Accounting by Creditors for Impairment of a Loan" ("SFAS 118").  SFAS
118 amends SFAS 114 to eliminate the  provisions  that  described how a creditor
should report  income on an impaired  loan.  It also amends  certain  disclosure
requirements  of SFAS 114. The Statement is effective for fiscal years beginning
after December 31, 1994, although earlier application is encouraged.  
                                       30
<PAGE>

Collective  adopted the provisions of SFAS 118 during its fiscal year ended June
30, 1995. It did not have a material effect on Collective's  financial condition
or results of operations.
   In March 1995, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standards  No. 121,  "Accounting  for the  Impairment  of
Long-Lived  Assets and for  Long-Lived  Assets to be Disposed of" ("SFAS  121").
SFAS 121 requires that long-lived assets and certain identifiable intangibles to
be held and used by an entity be  reviewed  for  impairment  whenever  events or
changes in  circumstances  indicate that the carrying amount of an asset may not
be recoverable.  In performing the review for recoverability,  the entity should
estimate the future cash flows  expected to result from the use of the asset and
its eventual  disposition.  If the sum of the expected future cash flows is less
than the carrying  amount of the asset,  an impairment  loss is recognized.  The
Statement  also  requires  that  long-lived  assets  and  certain   identifiable
intangibles be reported at the lower of carrying  amount or fair value less cost
to sell. The Statement is effective for Collective's  fiscal year beginning July
1, 1996.  The adoption of SFAS 121 is not expected to have a material  effect on
Collective's financial condition or results of operations.
   In May 1995, the FASB issued Statement of Financial  Accounting Standards No.
122,  "Accounting for Mortgage  Servicing  Rights" ("SFAS 122"). SFAS 122 amends
Statement of Financial  Accounting  Standards  No. 65,  "Accounting  for Certain
Mortgage  Banking  Activities"  ("SFAS 65"), to require that a mortgage  banking
enterprise  recognize as separate  assets rights to service  mortgage  loans for
others,  however  those  servicing  rights are acquired.  The Statement  applies
prospectively in fiscal years beginning after December 15, 1995 although earlier
application is encouraged.  Collective adopted the provisions of SFAS 122 in its
fiscal year ended June 30, 1995. The adoption did not have a material  effect on
Collective's financial condition or results of operations (see note 7).
   In October 1995, the FASB issued Statement of Financial  Accounting Standards
No. 123,  "Accounting  for  Stock-Based  Compensation"  ("SFAS  123").  SFAS 123
establishes   financial  accounting  and  reporting  standards  for  stock-based
employee  compensation  plans.  Those plans  include all  arrangements  by which
employees receive shares of stock or other equity instruments of the employer or
the employer  incurs  liabilities  to employees in amounts based on the price of
the employer's  stock.  SFAS 123 also applies to transactions in which an entity
issues its equity  instruments  to acquire goods or services from  nonemployees.
The Statement provides a fair value based method for measuring compensation cost
associated with stock-based compensation and also allows, as an alternative, the
intrinsic value based method which is prescribed by Accounting  Principles Board
Opinion No. 25,  "Accounting  for Stock Issued to Employees"  ("APB 25").  Since
most stock  compensation plans have no intrinsic value at grant date, the latter
method often results in no  recognition  of  compensation  cost.  Under SFAS 123
entities  that elect to remain with the  intrinsic  value based method must also
make pro forma disclosures of net income and, if presented,  earnings per share,
as if the fair value based method of accounting had been applied.  The Statement
applies to  transactions  entered into in fiscal years that begin after December
15, 1995, though they may be adopted on issuance. Pro forma disclosures required
for entities that elect to measure  compensation  cost using the intrinsic value
based method must include the effects of all awards granted in fiscal years that
begin after  December 15, 1994.  Collective  intends to continue  accounting for
stock-based compensation under APB 25 and will include the pro forma disclosures
required by SFAS 123 in financial  statements  issued for fiscal years beginning
July 1, 1996.
   In June 1996, the FASB issued Statement of Financial Accounting Standards No.
125,   "Accounting   for  Transfers  and  Servicing  of  Financial   Assets  and
Extinguishments  of Liabilities"  ("SFAS 125").  SFAS125 amends portions of SFAS
115,  amends and extends to all servicing  assets and liabilities the accounting
standards for mortgage servicing rights now in SFAS 65, and supersedes SFAS 122.
The Statement  provides  consistent  standards for  distinguishing  transfers of
financial  assets that are sales from  transfers  that are  secured  borrowings.
Those standards are based upon consistent  application of a financial components
approach  that  focuses  on  control.  The  Statement  also  defines  accounting
treatment for servicing  assets and other retained  interests in the assets that
are transferred.  SFAS 125 is effective for transfers and servicing of financial
assets and extinguishments of liabilities  occurring after December 31, 1996 and
is to be applied prospectively. The adoption of the Statement is not expected to
have a  material  effect on  Collective's  financial  condition  or  results  of
operations. 
                                       31
<PAGE>

Reclassifications
   Certain amounts in the consolidated  financial statements of prior years have
been reclassified to conform with the presentation used in the current year.

2. Business Combinations

   On May 21, 1996,  Collective entered into an agreement to acquire Continental
Bancorporation,  a state chartered  commercial bank with assets of approximately
$187,000,000  (unaudited)  at June 30,  1996.  The  acquisition  is  subject  to
regulatory  approval,  is anticipated to be completed by December 1996, and will
be accounted for under the purchase method of accounting.
   On April 21,  1995,  Collective  purchased  certain  assets and  assumed  the
deposit  account  liabilities  of  seven  offices  of  Sovereign  Bancorp,  Inc.
("Sovereign") pursuant to an agreement entered into on January 17, 1995. As part
of this same  agreement,  Sovereign  purchased  certain  assets and  assumed the
deposit account liabilities of Collective's Wilmington, Delaware office. The net
deposit  liabilities  assumed by Collective  amounted to $99,818,000 and the net
assets received, consisting primarily of cash, amounted to $92,210,000. The fair
value of liabilities assumed exceeded the fair value of tangible assets acquired
by  $8,334,000.  This was  allocated  to core  deposit  premium and  goodwill of
$2,819,000 and  $5,515,000,  respectively.  The acquisition was accounted for by
the purchase method.
   On May 6, 1994,  Collective  purchased certain assets and assumed the deposit
account liabilities of White Horse Federal Savings and Loan Association from the
Resolution  Trust  Corporation.  The  deposit  liabilities  assumed  amounted to
$37,494,000,  and the assets received  consisted  primarily of cash amounting to
$35,322,000.  The fair value of liabilities  assumed  exceeded the fair value of
tangible  assets  acquired by  $2,315,000.  This was  allocated  to core deposit
premium and goodwill of $1,359,000 and $956,000,  respectively.  The acquisition
was accounted for by the purchase method.
   On April 15,  1994,  Collective  purchased  certain  assets and  assumed  the
deposit  account  liabilities of Hansen Federal Savings Bank from the Resolution
Trust Corporation. The deposit liabilities assumed amounted to $248,605,000, and
the assets received consisted  primarily of cash amounting to $231,073,000.  The
fair value of  liabilities  assumed  exceeded the fair value of tangible  assets
acquired by $19,811,000. This was allocated to core deposit premium and goodwill
of $6,220,000 and $13,591,000,  respectively.  The acquisition was accounted for
by the purchase method.
   The following  summarizes the business  combinations of Collective during the
three years in the period ended June 30, 1996,  all of which were  accounted for
by the purchase method of accounting:

<TABLE>
<CAPTION>
                                                                               Cash              
Name of Institution/Branches Acquired                          Deposits    Premiums   Intangibles   
(Dollar amounts in thousands                        Date       Acquired        Paid      Recorded 
- -------------------------------------------------------------------------------------------------
<S>                                            <C>             <C>           <C>          <C>     
Hansen Federal Savings (9 offices)             04/15/94        $248,605      $18,145      $19,811 
White Horse Federal Savings (2 offices)        05/06/94          37,494        2,301        2,315 
Sovereign Bank (7 offices)                     04/21/95          99,818        7,481        8,334 
- -------------------------------------------------------------------------------------------------
Total                                                          $385,917      $27,927      $30,460 
- -------------------------------------------------------------------------------------------------
</TABLE>

   The results of the acquired  entities have been included in the Statements of
Consolidated Operations from the dates of acquisition.
   The  acquisitions did not have a material effect on the results of operations
for the  year  of  acquisition.  If all the  acquisitions  had  occurred  at the
beginning of the year of acquisition  or the preceding  year, the effect on such
years also would have not been material.
                                       32
<PAGE>

   The balances of purchase accounting  adjustments at June 30, 1996,  resulting
from  prior  year  acquisitions,  and the  accretion  and  amortization  of such
adjustments (net increase or decrease in income) are summarized as follows:
<TABLE>
<CAPTION>
 
                                    Balance as of June 30                   Year ended June 30   
                                    ---------------------     --------------------------------
(Dollar amounts in thousands)             1996       1995        1996         1995        1994  
- ----------------------------------------------------------------------------------------------
<S>                                    <C>        <C>         <C>          <C>         <C>    
Premiums and discounts on
  loans receivable                     $   800    $   575     $   225      $   (19)    $   966 
Premiums and discounts on
  other assets and liabilities            (542)        99        (641)       1,311       2,621 
Core deposit premium                     8,191     10,873      (2,682)      (2,672)     (1,330)
Goodwill                                16,116     18,103      (1,987)      (1,530)       (243)
- ----------------------------------------------------------------------------------------------
Total                                  $24,565    $29,650     $(5,085)     $(2,910)    $ 2,014 
- ----------------------------------------------------------------------------------------------
</TABLE>

3.Fair Values of Instruments

   Statement of Financial Accounting Standards No. 107,  "Disclosures about Fair
Value of Financial  Instruments" ("SFAS 107"), requires disclosure of fair value
information  about  financial  instruments,  whether  or not  recognized  on the
balance  sheet,  for which it is  practicable  to estimate that value.  The fair
value of  financial  instruments  is the amount at which an asset or  obligation
could be exchanged in a current transaction between willing parties,  other than
in a forced  liquidation.  Fair value  estimates are made at a specific point in
time based on the type of financial instrument and relevant market information.
   Because  no  quoted  market  price  exists  for  a  significant   portion  of
Collective's   financial   instruments,   the  fair  values  of  such  financial
instruments  are  derived  based on the amount and timing of future  cash flows,
estimated  discount rates, as well as management's best judgment with respect to
current economic conditions.  Many of these estimates involve  uncertainties and
matters of significant judgment and cannot be determined with precision.
   The fair value  information  provided is  indicative  of the  estimated  fair
values of those  financial  instruments  and  should  not be  interpreted  as an
estimate of the value of Collective,  taken as a whole.  The  disclosures do not
address  the value of  recognized  and  unrecognized  non-financial  assets  and
liabilities or the value of future anticipated business.
<TABLE>
<CAPTION>
                                                        June 30, 1996               June 30, 1995
                                              -----------------------   -------------------------
                                                Carrying    Estimated       Carrying    Estimated
(Dollar amounts in thousands)                     Amount   Fair Value         Amount   Fair Value
- -------------------------------------------------------------------------------------------------
<S>                                           <C>          <C>          <C>          <C>   
Financial Assets:
  Cash and cash equivalents                   $   68,730   $   68,730   $     69,973 $     69,973
  Trading securities                                  --           --         13,328       13,328
  Loans held for sale                              5,186        5,231          5,815        5,836
  Securities available for sale                  162,284      162,284        113,635      113,635
  Investment securities                          276,171      271,650        315,879      317,221
  Loans receivable                             2,548,150    2,505,002      2,373,706    2,362,223
  Mortgage-backed securities                   1,973,642    1,896,831      2,100,344    2,027,783
  Capitalized loan servicing rights                4,232        5,795          3,638        3,638
Liabilities:
  Deposits                                     3,254,387    3,249,977      3,277,823    3,286,262
  Federal Home Loan Bank advances                     --           --        395,000      395,000
  Other borrowed funds                         1,473,448    1,473,448      1,052,920    1,052,920
Off Balance Sheet Instruments:
  Loan servicing rights                               --        8,642             --        7,329
Nonfinancial Instruments:
  Core deposit intangible                          8,191       93,880         10,873       65,178
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       33
<PAGE>

   The following methods and assumptions were used to estimate the fair value of
financial instruments:  
Cash and cash  equivalents - The carrying  amount of these items is a reasonable
     estimate of their fair value.
Trading securities, loans held for sale, and securities available for sale - The
   fair value of these items is  calculated  by using the quoted market price of
   securitized loans and securities.
Investment  securities  - The fair values are based on quoted  market  prices or
   dealer quotes.  The fair values of restricted equity securities are estimated
   to approximate their carrying values.
Loans receivable - For certain  homogeneous  categories of loans,  such as fixed
   and variable  residential  mortgages,  fair value is  estimated  using quoted
   market  prices  for  securities   backed  by  similar  loans,   adjusted  for
   differences  in loan  characteristics.  The fair value of other loan types is
   estimated  by  discounting  the future cash flows and  prepayments  using the
   current rates at which similar loans would be made to borrowers  with similar
   credit  ratings and for the same  remaining  term.  Some loan types were fair
   valued at carrying value because of their floating rate or expected  maturity
   characteristics.
Mortgage-backed securities - Estimated fair value for mortgage-backed securities
   issued by quasi-governmental  agencies is based on quoted market prices where
   available  or  discounted  cash  flows.  The fair  value  of  mortgage-backed
   securities  issued by  non-quasi-governmental  agencies is estimated based on
   similar securities with quoted market prices and adjusted for any differences
   in credit ratings or maturities.
Capitalized  loan  servicing  rights -  Capitalized  loan  servicing  rights are
   comprised  of excess  servicing  and  originated  mortgage  servicing  rights
   ("OMSR") in accordance  with SFAS 122. The fair value of excess  servicing on
   loans  serviced for others was determined  based on the estimated  discounted
   net cash  flows  to be  received  less the  normal  costs of  servicing.  The
   estimated fair value of OMSR  approximates the amount for which the servicing
   currently could be sold.
Deposits - The fair value of demand deposits, savings accounts, and money market
   accounts  is the amount  payable on demand at the  reporting  date.  The fair
   value of fixed-maturity  certificates of deposit is estimated using the rates
   currently offered for deposits of similar remaining maturities.
FHLB advances and other  borrowed funds - Estimated fair value is based on rates
   currently  available to  Collective  Bank for debt with  similar  remaining
   maturities.
Loan  servicing  rights - The fair value of off  balance  sheet  loan  servicing
   rights  approximates  the amount for which the servicing  currently  could be
   sold.
Core deposit  valuation - The estimated  fair value ascribed to core deposits is
   calculated  based on an  estimate of cost  savings  from the low cost of such
   deposits over their estimated life,  discounted  using an incremental cost of
   funds rate.

4. Securities Purchased Under Agreements to Resell

   Collective  enters into purchases of securities  under  agreements to resell.
There were no agreements  outstanding  at June 30, 1996 and 1995, but during the
year  securities  purchased  under  agreements to resell were delivered by entry
into  accounts  maintained  by  Collective  Bank at the Federal  Reserve Bank of
Philadelphia. These securities averaged $17,461,000 and $57,714,000 for 1996 and
1995,  respectively,  with  maximum  amounts  outstanding  at any  month-end  of
$102,969,000 and $86,390,000, respectively.
                                       34
<PAGE>
5. Investment Securities

Investment securities consisted of the following:
<TABLE>
<CAPTION>

                                                               June 30, 1996
                                           ----------------------------------------------------
                                                            Gross          Gross      Estimated
                                           Amortized   Unrealized     Unrealized           Fair
(Dollar amounts in thousands)                   Cost        Gains         Losses          Value
- -----------------------------------------------------------------------------------------------
<S>                                         <C>          <C>             <C>           <C>    
Available for sale
   FNMA Preferred Stock                     $ 31,600           --        $  (236)      $ 31,364
   FHLMC Preferred Stock                      35,875           --             --         35,875
- -----------------------------------------------------------------------------------------------
Total                                       $ 67,475           --        $  (236)      $ 67,239
- -----------------------------------------------------------------------------------------------

Held to maturity
   U.S. government and agency obligations   $220,460         $ 64        $(4,723)      $215,801
   State and municipals                        9,979          138             --         10,117
   Federal Home Loan Bank stock (note 12)     45,103           --             --         45,103
   Other investments                             629           --             --            629
- -----------------------------------------------------------------------------------------------
Total                                       $276,171         $202        $(4,723)      $271,650
- -----------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                                              June 30, 1995
                                           ----------------------------------------------------
                                                            Gross          Gross      Estimated
                                           Amortized   Unrealized     Unrealized           Fair
(Dollar amounts in thousands)                   Cost        Gains         Losses          Value
- -----------------------------------------------------------------------------------------------
<S>                                         <C>            <C>             <C>         <C>    
Available for sale
   FHLMC Preferred Stock                    $ 35,875       $  187             --       $ 36,062
- -----------------------------------------------------------------------------------------------
Held to maturity
   U.S. government and agency obligations   $279,585       $1,206           $(18)      $280,773
   State and municipals                       12,227          155             (1)        12,381
   Federal Home Loan Bank stock (note 12)     23,389           --             --         23,389
   Other investments                             678           --             --            678
- -----------------------------------------------------------------------------------------------
Total                                       $315,879       $1,361           $(19)      $317,221
- -----------------------------------------------------------------------------------------------
</TABLE>

 Investment securities at June 30, 1996:
<TABLE>
<CAPTION>
                                                                                      Estimated
                                                                        Amortized        Market
(Dollar amounts in thousands)                                                Cost         Value
- -----------------------------------------------------------------------------------------------
<S>                                                                      <C>          <C>    
Available for sale
   No maturity                                                           $ 67,475     $  67,239
- -----------------------------------------------------------------------------------------------
Held to maturity
   No maturity                                                           $ 45,103      $ 45,103
   Due in one year or less                                                  7,545         7,545
   Due after one year through five years                                  106,952       105,191
   Due after five years through ten years                                  63,296        62,396
   Due after ten years                                                     53,275        51,415
- -----------------------------------------------------------------------------------------------
Total                                                                    $276,171      $271,650
- -----------------------------------------------------------------------------------------------
</TABLE>
                                       35
<PAGE>
6. Loans Receivable


Loans receivable consisted of the following:
<TABLE>
<CAPTION>
                                                                                       June 30 
                                                            1996                          1995 
                                        ------------------------------------------------------
                                                       Estimated                     Estimated 
(Dollar amounts in thousands)               Amount    Fair Value          Amount    Fair Value 
- ----------------------------------------------------------------------------------------------
<S>                                     <C>           <C>            <C>            <C>    
First mortgage loans -
       Conventional                     $2,026,125    $1,979,102      $1,944,946    $1,928,508 
       FHA                                  37,580        37,772          41,257        42,746 
       VA                                   43,495        43,733          47,407        49,058 
       Construction and
         development loans                  39,805        39,604          26,290        26,159 
- ----------------------------------------------------------------------------------------------
                                         2,147,005     2,100,211       2,059,900     2,046,471 
- ----------------------------------------------------------------------------------------------
FHA Title I improvement loans                  291           324             410           453 
Loans to depositors, secured by
  savings accounts                           3,137         3,192           4,170         4,204 
Second mortgage loans                      102,610       106,693          57,383        60,250 
Education loans                              9,463         9,520           9,992         9,923 
Home equity credit lines                    70,299        69,717          77,217        76,530 
Commercial loans                           238,706       238,759         189,816       189,662 
Other loans                                  6,060         6,007           4,231         4,143 
- ----------------------------------------------------------------------------------------------
                                         2,577,571     2,534,423       2,403,119     2,391,636 
- ----------------------------------------------------------------------------------------------
Less - Deferred loan fees                    4,976         4,976           6,511         6,511 
       Deferred discounts                     (800)         (800)           (575)         (575)
       Loans in process                     12,354        12,354           9,351         9,351 
       Allowance for loan losses            12,891        12,891          14,126        14,126 
- ----------------------------------------------------------------------------------------------
Total                                   $2,548,150    $2,505,002      $2,373,706    $2,362,223 
- ----------------------------------------------------------------------------------------------
</TABLE>

   Activity in the allowance for loan losses, established primarily for mortgage
loans, was as follows:
<TABLE>
<CAPTION>
                                                                            Year Ended June 30 
- ----------------------------------------------------------------------------------------------
(Dollar amounts in thousands)                      1996               1995                1994 
- ----------------------------------------------------------------------------------------------
<S>                                             <C>                <C>                 <C>     
Beginning balance                               $14,126            $18,006             $22,291 
Provision for losses                              2,035                240               2,352 
Charge-offs and adjustments, net                 (3,270)            (4,120)             (6,637)
- ----------------------------------------------------------------------------------------------
Ending balance                                  $12,891            $14,126             $18,006 
- ----------------------------------------------------------------------------------------------
</TABLE>


                                       36
<PAGE>



   Nonperforming (impaired) loans at June 30, 1996 and 1995 were $23,166,000 and
$21,876,000,  respectively  before specific allowances of $6,055,000 at June 30,
1996 and $5,753,000 at June 30, 1995.  The allowance for delinquent  interest on
loans (included in other assets) totalled $674,000 at June 30, 1996 and $655,000
at June  30,  1995.  (See  note  1,  "Loans  Receivable",  for a  discussion  of
Collective's policy for recognizing interest income on impaired loans, including
the treatment of payments received.)  Nonperforming loans averaged  $24,650,000,
$26,077,000,  and $38,768,000 for the years ended June 30, 1996, 1995, and 1994,
respectively. No interest income was recognized on those loans during the period
of impairment.
   At June 30, 1996, 1995, and 1994 the balance of loans serviced for others was
$707,793,000,  $695,069,000,  and  $725,440,000,  respectively.  Servicing loans
generally consists of collecting mortgage payments, maintaining escrow accounts,
disbursing  payments to investors,  and foreclosure  processing.  Loan servicing
income includes servicing fees from investors and certain charges collected from
borrowers,  such as late payment  fees. In  connection  with loans  serviced for
others,  Collective held borrowers' escrow balances of $7,566,000 and $8,086,000
at June 30, 1996 and 1995, respectively.
   At June 30,  1996 and  1995,  Collective  maintained  an  inventory  of first
mortgage  loans held for sale of $5,186,000  and  $5,815,000,  respectively.  No
valuation  allowance  was  established  at June 30,  1996 and 1995 as the market
value of those loans exceeded their carrying value.
   Collective originates and purchases adjustable and fixed interest rate loans.
At June 30, 1996, the composition of these loans was as follows:

<TABLE>
<CAPTION>
(Dollar amounts in thousands)
Fixed Rate                                                                      Adjustable Rate
- -----------------------------------------------------------------------------------------------
Term to maturity         Book Value              Term to rate adjustment             Book Value
- -----------------------------------------------------------------------------------------------
<S>                        <C>                             <C>                       <C>  
1mo. - 1yr.                $  3,220                          1mo. - 1yr.             $  923,950
1yr. - 3yr.                   9,899                          1yr. - 2yr.                 49,580
3yr. - 5yr.                  25,023                          2yr. - 3yr.                134,494
5yr. - 10yr.                107,954                          3yr. - 5yr.                394,427
10yr. - 20yr.               349,973                         5yr. - 10yr.                214,279
Over 20 yr.                 364,772
- -----------------------------------------------------------------------------------------------
Total                      $860,841                                Total             $1,716,730
- -----------------------------------------------------------------------------------------------
</TABLE>

   The adjustable rate loans have interest rate  adjustment  limitations and are
generally  indexed to the 1-year and  3-year  U.S.  Treasury  Note rates and the
Federal Home Loan Bank Eleventh  District cost of funds.  Future market  factors
may affect the  correlation of the interest rate  adjustment with the rates paid
on the short-term  deposits and borrowings that have been primarily  utilized to
fund these loans.
   At June 30, 1996, 71% of loans  receivable  were  collateralized  by property
located in New Jersey  while other major  concentrations  included the states of
Pennsylvania, Delaware, and New York with 9%, 5%, and 3%, respectively.
                                       37
<PAGE>
7. Mortgage-Backed Securities


Mortgage-backed securities consisted of the following:
<TABLE>
<CAPTION>
                                                              June 30, 1996
                                       --------------------------------------------------------
                                                           Gross         Gross        Estimated
                                        Amortized     Unrealized    Unrealized             Fair
(Dollar amounts in thousands)                Cost          Gains        Losses            Value
- -----------------------------------------------------------------------------------------------
<S>                                    <C>                <C>        <C>             <C>   
Available for sale
   GNMA pass-through certificates      $    6,461         $  467            --       $    6,928
   FHLMC and FNMA pass-
     through certificates                  86,645          2,569     $  (1,097)          88,117
- -----------------------------------------------------------------------------------------------
Total                                  $   93,106         $3,036     $  (1,097)         $95,045
- -----------------------------------------------------------------------------------------------
Held to maturity
   GNMA pass-through certificates      $    3,485         $   35      $    (12)      $    3,508
   FHLMC and FNMA pass-
     through certificates                 423,467          1,129       (18,793)         405,803
   Collateralized mortgage
     obligations                        1,546,690            872       (60,042)       1,487,520
- -----------------------------------------------------------------------------------------------
Total                                  $1,973,642         $2,036      $(78,847)      $1,896,831
- -----------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
                                                              June 30, 1995
                                       --------------------------------------------------------
                                                           Gross         Gross        Estimated
                                        Amortized     Unrealized    Unrealized             Fair
(Dollar amounts in thousands)                Cost          Gains        Losses            Value
- -----------------------------------------------------------------------------------------------
<S>                                    <C>                <C>         <C>            <C> 
Trading securities
   FHLMC pass-through certificates     $   13,127         $  201            --       $   13,328
- -----------------------------------------------------------------------------------------------
Available for sale
   GNMA pass-through certificates      $    8,236         $  573            --       $    8,809
   FHLMC and FNMA pass-
     through certificates                  66,186          2,578            --           68,764
- -----------------------------------------------------------------------------------------------
Total                                  $   74,422         $3,151            --       $   77,573
- -----------------------------------------------------------------------------------------------

Held to maturity
   GNMA pass-through certificates      $    3,990         $  104      $     (9)      $    4,085
   FHLMC and FNMA pass-
     through certificates                 435,334          2,100       (10,350)         427,084
   Collateralized mortgage
     obligations                        1,661,020          4,120       (68,526)       1,596,614
- -----------------------------------------------------------------------------------------------
Total                                  $2,100,344         $6,324      $(78,885)      $2,027,783
- -----------------------------------------------------------------------------------------------
</TABLE>

   Expected   maturities  of   mortgage-backed   securities   will  differ  from
contractual  maturities  because  borrowers may have the right to call or prepay
obligations with or without call or prepayment  penalties.  At June 30, 1996 and
1995,   mortgage-backed   securities  in  the  amount  of   $1,564,083,000   and
$1,118,679,000, respectively, including accrued interest, with respective market
values of $1,492,668,000 and $1,072,516,000,  collateralized  certain securities
sold under  agreements to  repurchase  (see note 12). At June 30, 1996 and 1995,
the balance of  unencumbered  mortgage-backed  securities was  $512,365,000  and
$1,080,082,000, respectively.
     Capitalized servicing rights recorded on the sale of loans and MBS amounted
to  approximately  $1,713,000,  $531,000,  and $2,134,000,  respectively for the
years  ended  June  30,  1996,  1995,  and  1994.  The  unamortized  balance  of
capitalized  servicing rights was $4,232,000 and $3,832,000 at June 30, 1996 and
1995,  respectively,  and is included in other assets. During fiscal 1996, 1995,
and 1994,  amortization of capitalized  servicing rights amounted to $1,313,000,
$1,089,000,  and  $1,338,000,  respectively.  Net realized  gains on the sale of
mortgage-backed  securities were  $1,202,000,  $206,000,  and $1,800,000 for the
years ended June 30, 1996, 1995, and 1994, respectively.

                                       38
<PAGE>
8. Real Estate Acquired in Settlement of Loans
   Real estate acquired in settlement of loans consisted of the following:
<TABLE>
<CAPTION>
                                                                                             June 30 
                                                                            ------------------------
(Dollar amounts in thousands)                                                 1996              1995 
- ----------------------------------------------------------------------------------------------------
<S>                                                                         <C>               <C>    
Real estate acquired in settlement of loans                                 $6,119            $7,170 
Allowance for losses                                                          (692)             (694)
- ----------------------------------------------------------------------------------------------------
Total                                                                       $5,427            $6,476 
- ----------------------------------------------------------------------------------------------------
</TABLE>
   Activity in the allowance for real estate losses was as follows:
<TABLE>
<CAPTION>
                                                                                  Year Ended June 30 
                                                            ----------------------------------------
(Dollar amounts in thousands)                                1996             1995              1994 
- ----------------------------------------------------------------------------------------------------
<S>                                                          <C>            <C>               <C>    
Beginning balance                                            $694           $1,164            $3,344 
Provision for losses                                          278              230             1,127 
Charge-offs and adjustments, net                             (280)            (700)           (3,307)
- ----------------------------------------------------------------------------------------------------
Ending balance                                               $692           $  694            $1,164 
- ----------------------------------------------------------------------------------------------------
</TABLE>
9. Land, Office Buildings, and Equipment
     Land,   office   buildings,   and   equipment   are   summarized  by  major
classification as follows:
<TABLE>
<CAPTION>
                                                                                             June 30 
                                                                           -------------------------
(Dollar amounts in thousands)                Estimated Useful Life            1996              1995 
- ----------------------------------------------------------------------------------------------------
<S>                                                     <C>                <C>               <C>     
Land                                                            --         $ 7,484           $ 7,355 
Buildings and leasehold improvements                    10-30 yrs.          30,274            27,834 
Office equipment                                         5-10 yrs.          10,859            10,260 
Computer equipment                                        3-5 yrs.          15,593            14,178 
- ----------------------------------------------------------------------------------------------------
                                                                            64,210            59,627 
Accumulated depreciation and amortization                                  (24,971)          (20,314)
- ----------------------------------------------------------------------------------------------------
Total                                                                      $39,239           $39,313 
- ----------------------------------------------------------------------------------------------------
</TABLE>
   Total  depreciation  and  amortization  expense  for the years ended June 30,
1996, 1995, and 1994 was $4,692,000,  $4,217,000, and $3,292,000,  respectively.
Collective  leases certain of its branch offices under operating  leases.  Total
rental  expense was  $1,230,000 in 1996,  $1,103,000 in 1995,  and $1,226,000 in
1994.  Minimum  lease  commitments  for each of the next five  fiscal  years and
thereafter are as follows:
<TABLE>
                     -----------------------------------------------------------
                     <S>                                              <C>       
                     1997...........................................  $  853,596
                     1998...........................................     611,850
                     1999...........................................     444,548
                     2000...........................................     329,529
                     2001...........................................     263,379
                     2002 and beyond................................     899,317
                     -----------------------------------------------------------
</TABLE>
 10. Accrued Interest Receivable
     Accrued  interest  receivable,  included in other assets,  consisted of the
following:
<TABLE>
<CAPTION>
                                                                                              June 30
                                                                            -------------------------
(Dollar amounts in thousands)                                                  1996              1995
- -----------------------------------------------------------------------------------------------------
<S>                                                                         <C>               <C>    
Investments                                                                 $ 3,999           $ 4,350
Loans                                                                        15,181            13,655
Mortgage-backed securities                                                    9,699            11,347
- -----------------------------------------------------------------------------------------------------
Total                                                                       $28,879           $29,352
- -----------------------------------------------------------------------------------------------------
</TABLE>
                                       39
<PAGE>
11 Deposits


   Demand, savings and investment, and certificate accounts were as follows:
<TABLE>
<CAPTION>

                                          June 30, 1996                           June 30, 1995
(Dollar amounts       ---------------------------------    ------------------------------------                 
in thousands)                                 Estimated                               Estimated
By type                  Amount    Percent   Fair Value         Amount     Percent   Fair Value
- -----------------------------------------------------------------------------------------------
<S>                  <C>            <C>      <C>            <C>            <C>       <C>
Demand deposits
   Non-interest
      bearing        $   95,792      2.94%   $   95,792     $   76,705       2.34%   $   76,705
   NOW                  405,889     12.47%      463,792        371,186      11.32%      371,186
   Super NOW            102,406      3.15%       44,503         80,164       2.45%       80,164
- -----------------------------------------------------------------------------------------------
   Total                604,087                 604,087        528,055                  528,055
- -----------------------------------------------------------------------------------------------
Savings and investment
  accounts
   Regular savings      549,055     16.87%      549,055        556,559      16.98%      556,559
   Money market         115,469      3.55%      115,469        110,426       3.37%      110,426
   Clubs                  8,039      0.25%        8,039          7,957       0.24%        7,957
   Super money
     market             172,636      5.30%      172,636        158,099       4.82%      158,099
- -----------------------------------------------------------------------------------------------
   Total                845,199                 845,199        833,041                  833,041
- -----------------------------------------------------------------------------------------------
Certificates
   7-31 Day              22,361      0.69%       22,361         24,823       0.76%       24,823
   91 Day                15,570      0.48%       15,577         11,104       0.34%       11,104
   6 Month              188,999      5.81%      189,447        133,621       4.08%      133,603
   8 Month              201,149      6.18%      201,364          5,095       0.15%        5,116
   9 Month               46,450      1.43%       46,500        300,501       9.17%      301,762
   12 Month             230,760      7.09%      231,357        127,432       3.89%      127,021
   15 Month              77,915      2.39%       77,853        302,819       9.24%      303,950
   18-24 Month          369,970     11.37%      371,702        272,793       8.32%      272,988
   30 Month              19,587      0.60%       19,568         30,151       0.92%       29,707
   36 Month              27,219      0.84%       27,163         57,962       1.77%       57,357
   4-6 Year              84,827      2.61%       84,656         88,436       2.70%       86,679
   7-10 Year              8,837      0.27%        8,999         11,468       0.35%       11,473
   Regulated fixed
      rate                2,056      0.06%        2,047          3,431       0.10%        3,435
   IRA/Keogh            380,194     11.68%      372,874        394,034      12.02%      403,084
   Certificates in
      excess of
      $100,000          129,207      3.97%      129,223        153,057       4.67%      153,064
- -----------------------------------------------------------------------------------------------
   Total              1,805,101               1,800,691      1,916,727                1,925,166
- -----------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------
   Total             $3,254,387    100.00%   $3,249,977     $3,277,823     100.00%   $3,286,262
- -----------------------------------------------------------------------------------------------
</TABLE>

   Total certificates at year end June 30, 1996 by maturity:
<TABLE>
<CAPTION>
(Dollar amounts in thousands)                                               Amount    Avg. Rate
- -----------------------------------------------------------------------------------------------
<S>                                                                     <C>               <C>  
   Within 1 Year                                                        $1,271,108        5.10%
   1998                                                                    371,328        5.37%
   1999                                                                     50,558        5.79%
   2000                                                                     79,562        5.95%
   2001                                                                     14,371        5.96%
   After 2001                                                               18,174        5.24%
- -----------------------------------------------------------------------------------------------
Total                                                                   $1,805,101
- -----------------------------------------------------------------------------------------------
</TABLE>
                                       40
<PAGE>

    At June  30,  1996 and  1995,  Collective  Bank  did not have any  brokered
deposits.
     The weighted average interest rate payable on deposits at June 30, 1996 and
1995 was 4.05% and 4.13%,  respectively.  Interest  expense on  deposits  was as
follows:
<TABLE>
<CAPTION>
                                                                             Year Ended June 30
                                                       ----------------------------------------
(Dollar amounts in thousands)                              1996            1995            1994
- -----------------------------------------------------------------------------------------------
<S>                                                    <C>             <C>              <C>    
Certificates                                           $ 95,450        $ 79,854         $63,759
Demand deposits                                          12,128           9,644           7,899
Saving and investment accounts                           23,922          26,072          23,528
- -----------------------------------------------------------------------------------------------
Total                                                  $131,500        $115,570         $95,186
- -----------------------------------------------------------------------------------------------
</TABLE>

12. Federal Home Loan Bank Advances and Other Borrowed Funds

   Federal Home Loan Bank advances:
<TABLE>
<CAPTION>
                                                                                        June 30
                                                   --------------------------------------------
                                                              Estimated               Estimated
(Dollar amounts in thousands)                          1996  Fair Value         1995 Fair Value
- -----------------------------------------------------------------------------------------------
<S>                                                      <C>         <C>    <C>        <C>
Maturing during fiscal 1996                              --          --     $395,000   $395,000
- -----------------------------------------------------------------------------------------------
Total                                                    --          --     $395,000   $395,000
- -----------------------------------------------------------------------------------------------
</TABLE>

     Advances are  collateralized  by stock in the Federal Home Loan Bank of New
York and certain  mortgage loans under a blanket pledge  agreement.  At June 30,
1995, the balance of loans collateralizing Federal Home Loan Bank advances under
the blanket pledge  agreement was  $411,110,000.  The weighted  average interest
rate on these advances was 6.00%.
   Other borrowed funds:
<TABLE>
<CAPTION>
                                                                                        June 30
                                               ------------------------------------------------
                             Weighted Average
                             Interest Rate At                Estimated                Estimated
(Dollar amounts in thousands)   June 30, 1996        1996   Fair Value        1995   Fair Value
- -----------------------------------------------------------------------------------------------
<S>                               <C>          <C>          <C>         <C>          <C>    
Securities sold under
  agreements to repurchase
  (see note 7)                        5.27%    $1,465,980   $1,465,980  $1,044,596   $1,044,596
Other short-term borrowings        Variable         1,652        1,652       1,432        1,432
ESOP debt                             7.99%         5,816        5,816       6,892        6,892
- -----------------------------------------------------------------------------------------------
Total                                          $1,473,448   $1,473,448  $1,052,920   $1,052,920
- -----------------------------------------------------------------------------------------------
</TABLE>

   At June 30, 1995,  the weighted  average  interest  rates on securities  sold
under agreements to repurchase,  other short-term borrowings, and ESOP debt were
5.94%, variable, and 8.77%, respectively.
     Collective  enters  into sales of  securities  under  fixed-coupon  reverse
repurchase  agreements and fixed-coupon  dollar reverse  repurchase  agreements.
Such  agreements  are treated as financings,  and the  obligations to repurchase
securities  sold are reflected as a liability in the Statements of  Consolidated
Financial Condition.  The dollar amount of securities  underlying the agreements
are book entry securities.  During the period of such agreements, the securities
were delivered by entry into the  counterparty's  account at the Federal Reserve
Bank of Philadelphia (or in the case of GNMA mortgage-backed  securities, to MBS
Clearing Corporation or in the case of other  mortgage-backed  securities,  to a
third-party custodian's account that explicitly recognizes Collective's interest
in the securities).
     At June 30, 1996 and 1995,  agreements  outstanding  to repurchase the same
securities were $1,179,526,000 and $826,651,000,  respectively. At June 30, 1996
and 1995,  agreements  to repurchase  substantially  identical  securities  were
$286,454,000 and $217,945,000, respectively.
     Agreements to repurchase  the same  securities and agreements to repurchase
substantially  identical  securities averaged  $1,437,905,000 and $1,114,789,000
during the years ended June 30, 1996 and 1995, respectively. The maximum amounts
outstanding at any month-end under such  agreements  during fiscal 1996 and 1995
were $1,595,501,000 and $1,375,212,000,  respectively.  Accrued interest payable
                                       41
<PAGE>

on these  agreements at June 30, 1996 and 1995 was  $3,691,000  and  $2,370,000,
respectively. The June 30, 1996 agreements will mature through July 29, 1996.
         The June 1995 payable to brokers for  securities  purchased  represents
the purchase of U.S. agency securities. The purchase closed in July 1995 and was
funded by the  liquidation  of short-term  investments  (cash  equivalents)  and
short-term borrowings.

13. Income Taxes

   The income tax provision is comprised of the following components:
<TABLE>
<CAPTION>
                                                                             Year Ended June 30
                                                            -----------------------------------
(Dollar amounts in thousands)                                  1996          1995          1994
- -----------------------------------------------------------------------------------------------
<S>                                                         <C>           <C>           <C>    
Current provision                                           $26,836       $26,571       $31,267
Deferred provision                                            3,467         4,073         1,795
- -----------------------------------------------------------------------------------------------
Total income tax provision                                  $30,303       $30,644       $33,062
- -----------------------------------------------------------------------------------------------
</TABLE>

      The liability for income taxes at June 30, 1996 and 1995 in the Statements
of Consolidated  Financial Condition (included in other liabilities)  includes a
net deferred tax liability of $3,222,000 and $2,060,000,  respectively that have
been provided for the temporary  differences between the tax bases and financial
statement  carrying  amounts of assets and  liabilities.  The  liability at June
30,1996 and 1995 includes $613,000 and $1,202,000,  respectively,  recorded as a
result  of the  adoption  of SFAS 115  which is netted  against  the  unrealized
appreciation adjustment recorded in stockholders' equity.
     The major sources of temporary  differences  and their deferred tax effects
are as follows:
<TABLE>
<CAPTION>
                                                                                       June 30
                                                                         ---------------------
(Dollar amounts in thousands)                                               1996          1995
- ----------------------------------------------------------------------------------------------
<S>                                                                      <C>          <C>     
Deferred Tax Assets:
   Loan loss reserve - book                                              $ 2,782      $ 3,350 
   Deferred loan fees (net of expenses)                                      253          868 
   Unamortized discount on held to
      maturity securities                                                  1,875        1,866 
   Amortizable intangibles                                                   259          288 
   Directors fees                                                            522          448 
- ---------------------------------------------------------------------------------------------
      Total deferred tax assets                                            5,691        6,820 
- ---------------------------------------------------------------------------------------------
Deferred Tax Liabilities:
   Loan loss reserve - tax                                                 5,483        4,832 
   Unrealized appreciation on trading and
      available for sale securities                                          613        1,234 
   Depreciation                                                            1,312        1,051 
   Excess servicing                                                           81          131 
   Purchase accounting                                                     1,258        1,397 
   Other, net                                                                166          235 
- ---------------------------------------------------------------------------------------------
      Total deferred tax liabilities                                       8,913        8,880 
- ---------------------------------------------------------------------------------------------
      Net deferred tax (liability) asset                                 $(3,222)     $(2,060)
- ---------------------------------------------------------------------------------------------
</TABLE>

                                       42
<PAGE>



     A  reconciliation  of the  statutory  income tax provision to the effective
income tax provision is as follows:
<TABLE>
<CAPTION>
                                                                           Year Ended June 30
                                                      ----------------------------------------
(Dollar amounts in thousands)                            1996              1995           1994 
- ----------------------------------------------------------------------------------------------
<S>                                                    <C>              <C>            <C>     
Income tax at federal statutory rate (35%)             $29,681          $30,865        $32,429 
Tax-exempt interest                                       (164)            (129)          (164)
ESOP dividends                                            (157)            (274)          (208)
Dividends received deduction                              (662)            (544)          (497)
State income tax provision (net of federal benefit)      1,692            1,684          1,777 
Benefit due to federal income tax rate change               --               --           (136)
Other, net                                                 (87)            (958)          (139)
- ----------------------------------------------------------------------------------------------
Total income tax provision                             $30,303          $30,644        $33,062
- ----------------------------------------------------------------------------------------------
</TABLE>

   Savings  banks that meet certain  definitions,  tests,  and other  conditions
prescribed  by the Internal  Revenue  Code  ("IRC") are allowed to deduct,  with
limitations,  a  bad  debt  deduction.  This  deduction  can  be  computed  as a
percentage  of taxable  income  before such  deduction or based upon actual loss
experience.  During fiscal years 1996, 1995, and 1994,  Collective  employed the
percentage of taxable income method.
   Pursuant to SFAS 109, Collective is not required to provide deferred taxes on
its tax loan loss reserve as of December 31, 1987. The amount of this reserve on
which no deferred taxes have been provided is  approximately  $27,900,000.  This
reserve  could be  recognized  as taxable  income  and  create a current  and/or
deferred tax  liability  using the income tax rates then in effect if one of the
following occur: (1) Collective's  retained earnings represented by this reserve
is used for  purposes  other than to absorb  losses  from bad  debts,  including
dividends or  distributions  in  liquidation,  (2) Collective  fails to meet the
definitions,  tests,  or other  conditions  provided  by the IRC for a qualified
Savings and Loan Association, or (3) there is a change in the federal tax law.
   See note 16 for proposed  changes to the IRC or federal tax law affecting the
bad debt deduction and tax loan loss reserve.
   Collective  recently completed an examination by the Internal Revenue Service
for the year ended December 31, 1991. There were no changes made to Collective's
taxable income as originally reported to the Internal Revenue Service

14. Benefit Plans

   Collective  maintains an Employee Stock  Ownership  Plan ("ESOP"),  a defined
contribution  plan  covering  all  eligible  employees.  Prior to July 1,  1994,
Collective accounted for ESOP transactions in accordance with AICPA Statement of
Position 76-3, "Accounting Practices for Certain Employee Stock Ownership Plans"
("SOP 76-3").  Effective July 1, 1994,  Collective adopted the provisions of SOP
93-6 which  supersedes SOP 76-3.  These  accounting  rules address the method of
measuring compensation,  the classification of dividends on ESOP shares, and the
treatment  of ESOP  shares for the  computation  of  earnings  per  share.  Upon
adoption,  SOP 93-6 applied to  unallocated  shares  purchased by the ESOP after
December 31, 1992 while unallocated  shares purchased prior to December 31, 1992
continued  to be  accounted  for under SOP 76-3.  At June 30,  1996,  there were
407,679  unallocated  shares in the ESOP.  Of this  total,  196,200  shares were
subject to SOP 76-3 while  211,479,  comprised of 15,486 shares  committed to be
released and 195,994  suspense  shares  (market  value of $4,630,000 at June 30,
1996), were subject to SOP 93-6.  Dividends  received on allocated shares in the
ESOP are added directly to the participant  accounts while dividends received on
unallocated  shares are used toward  repayment  of  principal  on the ESOP debt.
Amounts  committed to be released  and, in turn,  provided for repayment of loan
principal are  recognized  as  compensation  expense at fair value.  Unallocated
shares  falling under SOP 76-3 are  considered to be  outstanding in calculating
earnings per share.  Unallocated  shares  subject to SOP 93-6 that have not been
committed to be released are not treated as outstanding in calculating  earnings
per share. The ESOP allocated  118,985 and 134,723 shares of Collective's  stock
to  employees   during  the  plan  years  ended  November  30,  1995  and  1994,
respectively.  
                                       43
<PAGE>

Contributions  to the  ESOP  are  allocated  among  the  participants  based  on
compensation. During 1988, the ESOP trustee entered into a loan agreement with a
commercial bank to borrow $1,900,000,  which was used to finance the purchase of
480,280 shares of common stock of Collective. The loan had a term of seven years
with a rate equal to 90.1% of the prime rate of the commercial  bank.  This loan
was  refinanced  on December 30,  1991.  The new note which had a term of thirty
nine  months with a rate equal to 90.1% of the prime rate of the lender was paid
off on March 31, 1995. In November 1991,  the ESOP trustee  entered into another
loan agreement with a commercial  bank to borrow  $4,050,000,  which was used to
finance the purchase of 492,593 shares of common stock of Collective.  This loan
had a term of seven years with a floating rate tied to 265 basis points over the
Federal Funds  effective rate  established by the lender or 25 basis points over
the bank's prime rate,  whichever  method  Collective  elects to apply to future
periods on the annual  anniversary  date. To date,  the Federal Funds  effective
rate  has  been  utilized  and has  proven  to be  lower  than  the  prime  rate
alternative.  In June 1993,  the ESOP trustee  modified the  agreement  with the
commercial bank to provide an additional  $5,000,000 line of credit.  As of June
30,  1994,  the entire line of credit had been drawn for the purchase of 242,836
shares. The additional  $5,000,000 was an interest only loan for a period of two
years with  interest  calculated  in the same manner as the original  $4,050,000
loan  discussed  above.  In  June  1995  the  loan  began a ten  year  principal
repayment.  At June 30, 1996, the total ESOP debt  outstanding  was  $5,816,000.
     Collective  also has a voluntary  thrift plan (a qualifying plan under 401K
of the Internal  Revenue Code) in which  substantially  all of the employees are
eligible  to  participate.  Annual  contributions  to the  plan  are made at the
discretion  of the Board of  Directors  based upon the income of  Collective  as
defined  and  funded  annually.  Benefits  under  the  plan are  deferred  until
retirement, termination, or withdrawal upon request. Contributions made for plan
years ended  November 30, 1995,  1994,  and 1993 were  $902,835,  $782,063,  and
$766,359, respectively.

15. Commitments and Contingencies

   At  June  30,  1996  and  1995  Collective  had  outstanding   mortgage  loan
origination   commitments  of   approximately   $73,445,000   and   $47,682,000,
respectively,  with  interest  rates  ranging  from 4.25% to 11.88% and 3.00% to
9.50%,  respectively.  Of the total at June 30, 1996,  variable rate commitments
totalled  $57,779,000  at interest  rates of 4.25% to 11.88% with the balance of
$15,666,000  representing fixed rate commitments at 6.00% to 11.88%. At June 30,
1995, variable rate commitments  totalled $17,718,000 at interest rates of 3.00%
to 8.50% with the balance of $29,964,000  representing fixed rate commitments at
6.75%  to  9.50%.   At  June  30,  1996  and  1995  Collective  had  outstanding
non-mortgage  loan  origination  commitments of  approximately  $52,989,000  and
$53,974,000,   respectively.   Collective   evaluates  each  customer's   credit
worthiness on a case-by-case basis. The amount of collateral obtained,  if it is
deemed  necessary  upon  extension of credit,  is based on  management's  credit
evaluation  of the  counterparty.  Management  expects  that these loans will be
disbursed within the next twelve months.  At June 30, 1996 and 1995,  Collective
had  outstanding  commitments  on unused  lines of credit  of  $123,822,000  and
$92,991,000,  respectively.  These  commitments  may not  represent  future cash
requirements since many commitments may not be drawn upon.
   Collective and its subsidiary  may, from time to time, be defendants in legal
proceedings  relating to the conduct of their businesses.  In the best judgement
of management,  the consolidated financial position,  results of operations, and
cash flows of Collective or its  subsidiary  will not be affected  materially by
the  final  outcome  of  any  pending  legal  proceedings  or  other  contingent
liabilities and commitments.
   Legislation pending in Congress would impose a one-time assessment, currently
estimated at between 75 and 85 basis  points,  on the amount of deposits held as
of  March  31,  1995  by  Savings  Association  Insurance  Fund  ("SAIF")-member
institutions,   including   Collective   Bank,  a  wholly-owned   subsidiary  of
Collective,  to recapitalize  the SAIF to the required level of 1.25% of insured
deposits.  If the  assessment is made at the 85 basis point  proposed  rate, the
effect on  Collective  Bank  would be a  pre-tax  charge  of  approximately  $22
million, or $14 million after tax (36% assumed tax rate).
                                       44
<PAGE>

   Certain proposed  legislation also would require the recapitalized SAIF to be
merged with the Bank Insurance  Fund into a new Deposit  Insurance Fund no later
than January 1, 1998,  provided the thrift  charter has been  eliminated by that
date. The elimination of the thrift  charter,  by requiring  thrifts,  including
Collective Bank, to convert to state or national commercial bank charters, would
be effected via separate legislation enacted by the end of calendar 1997.
   Additional  proposed  legislation  would  repeal  Section  593 of the IRC for
taxable years  beginning  after  December 31, 1995.  Section 593 allows  certain
thrift institutions,  including Collective Bank, to use a  percentage-of-taxable
income  bad  debt  accounting  method,  if  more  favorable  than  the  specific
charge-off method, for federal income tax purposes.  Since 1993,  Collective has
used the percentage-of-taxable income method in its income tax returns.
   The enactment of the proposed legislation could cause Collective's  effective
income tax rate to increase, thereby negatively impacting net income.
   Management  cannot predict  whether such proposals,  or similar  legislation,
will be enacted,  or if enacted,  the ultimate effect on Collective's  financial
condition or results of operations, except as indicated above.

16. Stockholders' Equity

   The OTS  sets  forth  capital  standards  applicable  to all  thrifts.  These
standards include a core capital  requirement,  a tangible capital  requirement,
and a risk-based capital  requirement.  The following table presents  Collective
Bank's  position  relative to the three capital  requirements.  Collective  Bank
exceeds all of the requirements at June 30, 1996.
   At June 30, 1996 Collective Bank exceeded the minimum capital requirements as
follows:
<TABLE>
<CAPTION>

(Dollar amounts in thousands)                                         Amount            Percent
- -----------------------------------------------------------------------------------------------
<S>                                                                 <C>                   <C>         
Tangible Capital:
   Actual                                                           $337,759              6.60%
   Required                                                           76,821              1.50%
- -----------------------------------------------------------------------------------------------
   Excess                                                           $260,938              5.10%
- -----------------------------------------------------------------------------------------------
Core (Tier 1) Capital:
   Actual                                                           $337,759              6.60%
   Required                                                          153,642              3.00%
- -----------------------------------------------------------------------------------------------
   Excess                                                           $184,117              3.60%
- -----------------------------------------------------------------------------------------------
Risk-based Capital:
   Actual                                                           $344,595             17.30%
   Required                                                          159,316              8.00%
- -----------------------------------------------------------------------------------------------
   Excess                                                           $185,279              9.30%
- -----------------------------------------------------------------------------------------------
</TABLE>

   Prompt Corrective Action ("PCA") regulations that are required by the Federal
Deposit  Insurance  Corporation  Improvement  Act  of  1991  ("FDICIA")  require
specific  supervisory actions as capital levels decrease.  The specifications of
the capital categories are shown below:

<TABLE>
<CAPTION>
                                                                                                     Tier 1
                                              Tangible      Total Risk-      Tier 1 Risk-            Leverage
Capital Ratio                            Capital Ratio      based Ratio    based Ratio(1)               Ratio
- -------------------------------------------------------------------------------------------------------------
<S>                                        <C>           <C>              <C>                <C> 
Well-capitalized                                    N/A  Greater than or  Greater than or     Greater than or 
                                                            equal to 10%      equal to 6%         equal to 5%
Adequately capitalized                              N/A  Greater than or  Greater than or     Greater than or   
                                                             equal to 8%      equal to 4%         equal to 4% 
Under Capitalized                                   N/A     Less than 8%     Less than 4%        Less than 4%
Significantly undercapitalized                      N/A     Less than 6%     Less than 3%        Less than 3%
Critically undercapitalized                Less than or              N/A              N/A                 N/A 
                                            equal to 2%
- --------------------------------------------------------------------------------------------------------------
<FN>
(1) Total Core (Tier 1) Capital divided by risk-adjusted assets.
</FN>
</TABLE>

   Because of Collective Bank's regulatory capital requirements,  $65,844,000 of
its retained earnings is unavailable for distribution to Collective.
                                       45
<PAGE>
17. Stock Options

   Collective  has two stock  option  plans which call for a total of  1,696,000
shares of common stock to be reserved for issuance for the benefit of directors,
officers,  and other key  employees.  Under the terms of the plans,  options are
granted  at not less  than the fair  market  value of the  shares at the date of
grant,  require a two to five-year  holding period before they may be exercised,
and may not have a maximum  term of more than ten years.  Activity  in the stock
option plans for each of the three years ended June 30, 1994, 1995, and 1996 was
as follows:
<TABLE>
<CAPTION>
                                                                 Option Price At time of Grant
                                                            --------------------------------------
                                      Number of Shares            Per Share                  Total 
- --------------------------------------------------------------------------------------------------
<S>                                           <C>           <C>                         <C>            
Balance, June 30, 1993                         512,438      $ 1.313   -  $13.250        $2,604,609 
   Granted                                      82,370        4.313   -   21.000         1,509,909 
   Expired                                      (4,975)       1.313   -   21.000           (67,644)
   Exercised                                  (103,189)       1.313   -   13.250          (381,185)
- --------------------------------------------------------------------------------------------------
Balance, June 30, 1994                         486,644        2.844   -   21.000         3,665,689 
   Granted                                      79,850       15.625   -   21.500         1,395,162 
   Expired                                      (5,560)      2.8375   -   21.000           (91,051)
   Exercised                                   (89,242)      2.8375   -   18.250          (640,712)
- --------------------------------------------------------------------------------------------------
Balance, June 30, 1995                         471,692       3.1875   -   21.000         4,329,088 
   Granted                                       9,200       20.000   -   24.875           219,100 
   Expired                                      (6,200)      3.1875   -   21.000          (104,556)
   Exercised                                   (61,885)      3.1875   -   18.250          (280,513)
- --------------------------------------------------------------------------------------------------
Balance, June 30, 1996                         412,807       $3.1875  -  $24.875        $4,163,119 
- --------------------------------------------------------------------------------------------------
</TABLE>

     At June 30, 1996 and 1995,  exercisable  options  were 112,140 and 130,274,
respectively. 
     The balance of shares  reserved for  issuance  under the stock option plans
was 33,790 at June 30, 1996.
     Collective  has a  restricted  stock  award plan which calls for a total of
75,000  shares of common  stock to be reserved  for  issuance for the benefit of
officers  and other  employees.  Under the terms of the plan,  stock  granted is
subject  to  certain  transfer  restrictions.  These  restrictions  lapse over a
two-year period.  At June 30, 1996,  72,012 shares remained  unissued under this
plan.
   Collective also has a restricted  stock award program which calls for a total
of 10,000  shares of common stock to be reserved for issuance for the benefit of
non-employee directors and qualified consultants. Restrictions on shares awarded
under this plan lapse over a three-year  period.  At June 30, 1996, 2,000 shares
remained unissued under this plan.




                                       46
<PAGE>
18. Parent Company Financial Information


     The following information on Collective Bancorp, Inc. (parent company only)
should be read in  conjunction  with the other Notes to  Consolidated  Financial
Statements.

Statements of Financial Condition
<TABLE>
<CAPTION>
                                                                                       June 30
                                                                       -----------------------
(Dollar amounts in thousands)                                              1996           1995 
- ----------------------------------------------------------------------------------------------
<S>                                                                    <C>            <C>  
Assets:
   Cash                                                                $  3,204       $  8,732 
   Investment in subsidiary                                             371,910        329,824 
   Other assets                                                             117            211 
- ----------------------------------------------------------------------------------------------
Total                                                                  $375,231       $338,767 
- ----------------------------------------------------------------------------------------------
Liabilities and Stockholders' Equity:
   ESOP debt                                                           $  5,816       $  6,892 
   Other liabilities                                                      5,111          4,083 
- ----------------------------------------------------------------------------------------------
   Total liabilities                                                     10,927         10,975 
- ----------------------------------------------------------------------------------------------

Stockholders' Equity:
   Common stock                                                             204            204 
   Additional paid-in capital                                            59,699         59,299 
   Treasury stock                                                        (1,093)            -- 
   ESOP debt                                                             (5,816)        (6,892)
   Unrealized appreciation on
      available for sale securities                                       1,090          2,136 
   Retained earnings                                                    310,220        273,045 
- ----------------------------------------------------------------------------------------------
   Total stockholders' equity                                           364,304        327,792 
- ----------------------------------------------------------------------------------------------
Total                                                                  $375,231       $338,767 
- ----------------------------------------------------------------------------------------------
</TABLE>

Statements of Operations
<TABLE>
<CAPTION>
                                                                           Year Ended June 30 
                                                       ---------------------------------------
(Dollar amounts in thousands)                             1996             1995           1994 
- ----------------------------------------------------------------------------------------------
<S>                                                    <C>              <C>            <C>    
Income and expenses:
Equity in earnings of subsidiary                       $55,012          $58,011        $59,747 
Expenses                                                  (377)            (348)          (298)
- ----------------------------------------------------------------------------------------------
Income before taxes                                     54,635           57,663         59,449 
Income taxes                                              (135)            (121)           (82)
- ----------------------------------------------------------------------------------------------
Net income                                             $54,500          $57,542        $59,367 
- ----------------------------------------------------------------------------------------------
</TABLE>
                                       47
<PAGE>

Statements of Cash Flows
<TABLE>
<CAPTION>
                                                                            Year Ended June 30 
- ----------------------------------------------------------------------------------------------
(Dollar amounts in thousands)                               1996            1995          1994 
- ----------------------------------------------------------------------------------------------
<S>                                                      <C>             <C>          <C>    
Operating activities:
   Dividend income                                       $12,000         $19,000      $  8,000 
   Operating expenses                                       (271)           (171)         (437)
   Income taxes paid                                        (140)           (131)          (66)
- ----------------------------------------------------------------------------------------------
   Net cash provided by operating activities              11,589          18,698         7,497 
- ----------------------------------------------------------------------------------------------
Financing activities:
   Dividends on common stock                             (16,304)        (12,172)      (10,913)
   ESOP debt incurred                                         --              --        (4,060)
   Net increase in other liabilities                          --              --         4,060 
   Other financing, net                                     (813)            682           564 
- ----------------------------------------------------------------------------------------------
   Net cash used for financing activities                (17,117)        (11,490)      (10,349)
- ----------------------------------------------------------------------------------------------
Net (decrease) increase in cash                           (5,528)          7,208        (2,852)
Cash at beginning of period                                8,732           1,524         4,376 
- ----------------------------------------------------------------------------------------------
Cash at end of period                                    $ 3,204         $ 8,732      $  1,524 
- ----------------------------------------------------------------------------------------------
Reconciliation of net income to net cash
   provided by operating activities:
   Net income                                            $54,500         $57,542       $59,367 
   Increase (decrease) in deferred expense                   105             177          (139)
   (Decrease) increase in accrued expense                     (4)            (10)           16 
   Equity in earnings of subsidiary                      (55,012)        (58,011)      (59,747)
   Dividends received from subsidiary                     12,000          19,000         8,000 
- ----------------------------------------------------------------------------------------------
Net cash provided by operations                          $11,589         $18,698      $  7,497 
- ----------------------------------------------------------------------------------------------
</TABLE>

                                       48
<PAGE>

INDEPENDENT AUDITORS' REPORT

KPMG Peat Marwick LLP

The Board of Directors of Collective Bancorp, Inc.:

   We  have  audited  the  accompanying   statement  of  consolidated  financial
condition of Collective Bancorp, Inc. and subsidiary as of June 30, 1996 and the
related  statements of consolidated  operations,  stockholders'  equity and cash
flows for the year then ended. These consolidated  financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these  consolidated  financial  statements  based on our  audit.  The
accompanying  financial statements of Collective Bancorp, Inc. and subsidiary as
of June 30, 1995 were  audited by other  auditors,  whose report  thereon  dated
August 25, 1995 expressed an unqualified opinion on those statements.
   We  conducted  our  audit in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
   In our  opinion,  the  consolidated  financial  statements  referred to above
present fairly, in all material  respects,  the financial position of Collective
Bancorp,  Inc.  and  subsidiary  at June  30,  1996  and the  results  of  their
operations  and their  cash  flows for the year then  ended in  conformity  with
generally accepted accounting principles.

KPMG Peat Marwick LLP

Short Hills, New Jersey
July 31, 1996

                                       49
<PAGE>
MATURITY AND RATE SENSITIVITY ANALYSIS(1) (Unaudited)
<TABLE>
<CAPTION>
                                                                        1 Year          1 Year             Over
(Dollar amounts in thousands)                                          or Less      to 5 Years          5 Years           Total
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>             <C>              <C>              <C>
Assets:
   Mortgage loans:
      Balloon and adjustable rate first mortgages                  $   726,623     $   463,305       $  196,779      $1,386,707
      Fixed rate mortgages(2)                                          190,975         411,173          403,957       1,006,105
   Mortgage-backed securities(3)                                       394,967       1,202,156          471,564       2,068,687
   Consumer and commercial loans                                       123,608          34,472            2,444         160,524
   Federal funds sold                                                    3,646              --               --           3,646
   Investment securities(4)                                            342,993              --              417         343,410
- -------------------------------------------------------------------------------------------------------------------------------
Total rate sensitive assets                                        $ 1,782,812      $2,111,106       $1,075,161      $4,969,079
- -------------------------------------------------------------------------------------------------------------------------------
Liabilities:
   Fixed maturity deposits                                         $ 1,271,108      $  515,819       $   18,174      $1,805,101
   NOW accounts                                                             --         508,295               --         508,295
   Money market demand accounts                                        288,105              --               --         288,105
   Passbook accounts                                                   101,378         234,198          221,518         557,094
   Other borrowings                                                  1,473,448              --               --       1,473,448
- -------------------------------------------------------------------------------------------------------------------------------
Total rate sensitive liabilities                                   $ 3,134,039      $1,258,312       $  239,692      $4,632,043
- -------------------------------------------------------------------------------------------------------------------------------
Dollar gap(5)                                                      $(1,351,227)    $   852,794      $   835,469      $  337,036
- -------------------------------------------------------------------------------------------------------------------------------
<FN>
(1) As  presented  in the  above  table,  Collective  calculates  interest  rate
sensitivity  information  employing techniques developed by the Office of Thrift
Supervision.  (2)  Includes  $5,186 of loans  classified  as held for sale.  (3)
Includes $95,045 of mortgage-backed securities classified as available for sale.
(4) Includes  $67,239 of securities  classified as available for sale.  (5) Rate
sensitive assets less rate sensitive liabilities.
</FN>
</TABLE>

RATE-VOLUME ANALYSIS (Unaudited)
<TABLE>
<CAPTION>
                                                                                                            Year Ended June 30
                                                                                     -----------------------------------------
(Dollar amounts in thousands)                                                           1996             1995             1994 
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                  <C>              <C>             <C>
Increase (Decrease) in net interest income attributable to:
   Volume:
   Loans                                                                             $21,460          $31,937         $ 26,047 
   Mortgage-backed securities                                                         (5,221)          23,241           56,374 
   Investments                                                                         1,107           11,219            3,312 
   Deposits                                                                           (6,202)          (7,492)         (18,304)
   Borrowed funds                                                                     (1,372)         (24,142)         (19,895)
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                       9,772           34,763           47,534 
- -------------------------------------------------------------------------------------------------------------------------------
   Rate:
   Loans                                                                               4,724            3,208          (13,997)
   Mortgage-backed securities                                                         (1,323)          (5,053)          (9,512)
   Investments                                                                        (1,560)           2,029              225 
   Deposits                                                                           (9,023)         (11,710)          14,274 
   Borrowed funds                                                                       (745)         (15,252)            (192)
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                      (7,927)         (26,778)          (9,202)
- -------------------------------------------------------------------------------------------------------------------------------
   Rate-Volume:
   Loans                                                                                 573              422           (2,957)
   Mortgage-backed securities                                                             47             (901)          (6,020)
   Investments                                                                          (439)             645              114 
   Deposits                                                                             (705)          (1,182)           2,781 
   Borrowed funds                                                                        (10)         (12,319)            (332)
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                        (534)         (13,335)          (6,414)
- -------------------------------------------------------------------------------------------------------------------------------
Increase (Decrease) in net interest income                                           $ 1,311         $ (5,350)       $  31,918
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       50

<PAGE>
SELECTED FINANCIAL DATA


<TABLE>
<CAPTION>
(Dollar amounts in thousands)                          1996              1995             1994             1993            1992
- -------------------------------------------------------------------------------------------------------------------------------
At June 30:
<S>                                              <C>               <C>              <C>              <C>             <C>       
Total assets                                     $5,145,471        $5,110,517       $4,589,258       $3,466,047      $2,499,669
Loans receivable and mortgage-backed
  securities, net                                 4,622,023         4,570,767        4,225,390        3,137,560       2,219,352
Investment securities(1)                            347,056           355,657          191,349          184,737         188,219
Deposits                                          3,254,387         3,277,823        3,003,962        2,791,978       2,114,149
Federal Home Loan Bank advances                          --           395,000          365,000          135,000          80,000
Other borrowed funds                              1,473,448         1,052,920          895,915          256,773          69,839
Stockholders' equity (net worth)                    364,304           327,792          279,728          234,581         192,088
Net worth ratio                                       7.08%             6.41%            6.10%            6.77%           7.68%
Classified asset ratio                                0.40%             0.39%            0.69%            1.09%           0.98%
Customer service facilities (all full service)           78                79               78               69              58
Number of real estate loans                          37,414            37,066           32,068           32,206          29,417
Number of savings accounts                          420,890           427,411          420,538          371,998         307,615

For the year ended June 30:
Total income                                     $  371,282       $   349,760       $  277,230       $  227,371      $  233,891
Net interest income                                 141,772           140,461          145,811          113,893          85,458
Net income                                           54,500            57,542           59,367           49,541          32,396
(Decrease) Increase in deposits                     (23,436)          273,861          211,984          677,829         137,716
Loans originated                                    634,001           690,833          895,420          506,240         331,588
Loans and mortgage-backed
  securities purchased                              136,950           260,296        1,679,078          893,475         357,885
Loans and mortgage-backed securities sold           181,238           153,542          280,944          299,190         261,378
Yield on average interest-earning assets              7.26%             7.18%            7.14%            8.02%           9.12%
Cost of average interest-bearing
  liabilities(2)                                      4.37%             4.18%            3.28%            3.79%           5.51%
Interest margin                                       2.89%             3.00%            3.86%            4.23%           3.61%
Return on assets (net income
  divided by average total assets)                    1.07%             1.18%            1.48%            1.76%           1.30%
Return on equity (net income divided  
  by average stockholders' equity)                   15.71%            19.10%           23.19%           23.39%          19.01%
Dividend payout ratio                                31.79%            22.95%           19.43%           14.63%          12.77%
- ---------------------------------------------------------------------------------------------------------------------------
<FN> 
(1) Includes investment  securities,  federal funds sold,  interest-bearing
deposits,  and securities purchased under agreements to resell. 
(2)  Adjusted  for  excess  of  interest-earning  assets  over  interest-bearing
liabilities.
</FN>
</TABLE>
QUARTERLY OPERATING DATA (Unaudited)
<TABLE>
<CAPTION>
                                    Jun. 30      Mar. 31     Dec. 31     Sep. 30     Jun. 30     Mar. 31    Dec. 31    Sep. 30 
(Dollar amounts in thousands)          1996         1996        1995        1995        1995        1995       1994       1994 
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>          <C>         <C>         <C>         <C>         <C>        <C>        <C>     
Interest income                     $89,412      $88,447     $88,958     $88,868     $88,659     $85,860    $81,909    $79,888 
Interest expense                     52,083       52,230      54,438      55,163      55,301      52,696     46,170     41,689 
Provision for loan losses               935          410         403         286          --          --          5        235 
Gain (Loss) on sale of loans,
  mortgage-backed securities,
  and investments                        27         (162)        560         634         498         (17)       (48)      (243)
Net income                           14,659       13,523      13,121      13,197      13,625      12,950     14,978     15,989 
Primary earnings per share             0.72         0.66        0.64        0.65        0.66        0.63       0.73       0.78 
Fully diluted earnings per share       0.72         0.66        0.64        0.65        0.66        0.63       0.73       0.78 
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                       51
<PAGE>

COMMON STOCK (Unaudited)

Collective's  common stock is traded on the NASDAQ Stock Market under the symbol
COFD. The following table sets forth for the periods  indicated the range of the
high and low trade price information.

<TABLE>
<CAPTION>
                                                       Calendar Year
                              -----------------------------------------------------------------
                                    1996                    1995                     1994
- -----------------------------------------------------------------------------------------------
                                High       Low           High       Low         High        Low
- -----------------------------------------------------------------------------------------------
<S>                           <C>       <C>          <C>         <C>          <C>        <C>  
First Quarter                 28 1/4    22 1/2       20 11/16    15 7/8       21 1/8     17 1/2
Second Quarter                25        23           23          17 3/4       23 3/4     17 1/2
Third Quarter                 --        --           26  1/16    20           22 5/8     19 5/8
Fourth Quarter                --        --           27  5/8     23 1/2       19 1/2     15 5/8
- -----------------------------------------------------------------------------------------------
</TABLE>
                                       52
<PAGE>

STOCKHOLDER INFORMATION


Main Office
Collective Bancorp, Inc.
716 West White Horse Pike
Cologne, New Jersey 08213

Mailing Address:
P.O. Box 316
Egg Harbor, New Jersey 08215


Transfer Agent and Registrar
FCTC Transfer Services, Inc.
111 Wood Avenue South
Suite 206
Iselin, New Jersey 08830
(908) 205-4511


Stock Listing
Collective Bancorp's stock is traded on
The Nasdaq Stock Market. The common stock
symbol is COFD.


Form 10-K
Collective Bancorp's Annual Report on Form 10-K
will be furnished on written request without charge
to those requesting a copy from the Investor
Relations  Department.


Annual Stockholders' Meeting
The Annual Meeting of Stockholders will convene
at 10:00 a.m., Wednesday, October 16, 1996 at
the Ram's Head Inn, 9 West White Horse Pike,
Absecon, New Jersey.
Holders of common stock of record as of
August 30, 1996 will be eligible to vote.


Information
Analysts and investors seeking financial information
about Collective Bancorp should contact:
Investor Relations Department
(609) 625-1110

                               Inside back cover



<TABLE> <S> <C>
                                                 
<ARTICLE>                                             9
<LEGEND>                                                            1000
This  schedule  contains  summary  financial   information  extracted  from  the
Statements  of  Consolidated  Financial  Condition  as of June 30,  1996 and the
Statements of Consolidated  Operations for the twelve months ended June 30, 1996
and is qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER>                                                        1000
                                                       
<S>                                                         <C>
<PERIOD-TYPE>                                                       YEAR
<FISCAL-YEAR-END>                                            JUN-30-1996
<PERIOD-END>                                                 JUN-30-1996
<CASH>                                                            65,084
<INT-BEARING-DEPOSITS>                                                 0
<FED-FUNDS-SOLD>                                                   3,646
<TRADING-ASSETS>                                                       0
<INVESTMENTS-HELD-FOR-SALE>                                      167,470
<INVESTMENTS-CARRYING>                                         2,249,813
<INVESTMENTS-MARKET>                                           2,168,481
<LOANS>                                                        2,548,150
<ALLOWANCE>                                                            0
<TOTAL-ASSETS>                                                 5,145,471
<DEPOSITS>                                                     3,254,387
<SHORT-TERM>                                                   1,473,448
<LIABILITIES-OTHER>                                               53,332
<LONG-TERM>                                                            0
                                                  0
                                                            0
<COMMON>                                                             204
<OTHER-SE>                                                       364,100
<TOTAL-LIABILITIES-AND-EQUITY>                                 5,145,471
<INTEREST-LOAN>                                                  191,341
<INTEREST-INVEST>                                                164,344
<INTEREST-OTHER>                                                       0
<INTEREST-TOTAL>                                                 355,685
<INTEREST-DEPOSIT>                                               131,500
<INTEREST-EXPENSE>                                                82,413
<INTEREST-INCOME-NET>                                            141,772
<LOAN-LOSSES>                                                      2,035
<SECURITIES-GAINS>                                                 1,060
<EXPENSE-OTHER>                                                   70,531
<INCOME-PRETAX>                                                   84,803
<INCOME-PRE-EXTRAORDINARY>                                        84,803
<EXTRAORDINARY>                                                        0
<CHANGES>                                                              0
<NET-INCOME>                                                      54,500
<EPS-PRIMARY>                                                       2.67
<EPS-DILUTED>                                                       2.67
<YIELD-ACTUAL>                                                      7.26
<LOANS-NON>                                                       23,166
<LOANS-PAST>                                                           0
<LOANS-TROUBLED>                                                       0
<LOANS-PROBLEM>                                                        0
<ALLOWANCE-OPEN>                                                  14,126
<CHARGE-OFFS>                                                      3,270
<RECOVERIES>                                                           0
<ALLOWANCE-CLOSE>                                                 12,891
<ALLOWANCE-DOMESTIC>                                              12,891
<ALLOWANCE-FOREIGN>                                                    0
<ALLOWANCE-UNALLOCATED>                                                0
                                                       

</TABLE>


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