PULSE BANCORP INC
10-K405, 1997-12-29
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: PARAMETRIC TECHNOLOGY CORP, 10-K405, 1997-12-29
Next: COMMUNITY FIRST BANKSHARES INC, S-4/A, 1997-12-29





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

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

For the fiscal year ended        September 30, 1997
                          ------------------------------------------------------

                                     - or -

      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
|_|   EXCHANGE ACT OF 1934

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


                                              Commission File Number:  0-18764
                                                                     -----------

                               PULSE BANCORP, INC.
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its Charter)

                  New Jersey                                   22-3016360
- --------------------------------------------            ------------------------
       (State or other jurisdiction of                       (I.R.S. Employer
      of incorporation or organization)                    Identification No.)

  6 Jackson Street, South River, New Jersey                       08882
- --------------------------------------------            ------------------------
   (Address of principal executive offices)                     (Zip Code)

Registrant's telephone number, including area code:              (732) 257-2400
                                                                ----------------
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 $1.00 per share
- --------------------------------------------------------------------------------
                                (Title of Class)

      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,  based on the closing  sales price of the  Registrant's  Common
Stock as quoted on the  National  Market of The Nasdaq  Stock Market on December
22, 1997 was $81.8 million.

      As of December 22, 1997, the Registrant had outstanding  3,087,898  shares
of Common Stock.

                       DOCUMENTS INCORPORATED BY REFERENCE

1.    Parts  II  and  IV --  Portions  of  the  Registrant's  Annual  Report  to
      Stockholders for fiscal year ended September 30, 1997.

2.    Part III -- Portions of the  Registrant's  Proxy  Statement  for a January
      1998 meeting.


<PAGE>



                                     PART I


Item  1.  Business
- ------------------

      Pulse Bancorp,  Inc. (the "Registrant" or the  "Corporation") is a savings
bank holding company  incorporated  under the laws of the State of New Jersey in
November  1989,  for  the  sole  purpose  of  acquiring  all of the  issued  and
outstanding   common  stock  of  Pulawski  Savings  and  Loan  Association  (the
"Association") in connection with the reorganization of the Association into the
holding company form of  organization  and exchange of shares of common stock of
the Association for those of the Corporation (the "Reorganization").

      The  Association  was  chartered  by the  State of New  Jersey in 1916 and
following  several  name  changes,  the last of  which  occurred  in  1993,  the
Association  became Pulse Savings Bank (the "Bank").  In 1996,  the  Corporation
formed three wholly owned subsidiaries named Pulse Investment,  Inc., Pulse Real
Estate, Inc. and Pulse Insurance  Services,  Inc. The subsidiaries are currently
inactive.

      At September 30, 1997, the assets of the  Corporation  consisted of all of
the issued and  outstanding  shares of the Bank's Common Stock,  $2.0 million in
loans receivable from the Bank and $823,000 in investment securities. References
throughout this Report to the Corporation or the Bank include,  unless otherwise
specified or the context  otherwise  requires,  the Corporation's and the Bank's
predecessors in interest.

      At  September  30,  1997,   the  Bank  had  total  assets,   deposits  and
stockholders' equity of approximately $526.0 million,  $411.0 million, and $43.2
million,  respectively.  The  Bank  is a New  Jersey-chartered  savings  bank in
capital  stock form.  The Bank's  deposits  are  insured by the Federal  Deposit
Insurance  Corporation  ("FDIC")  under the Savings  Association  Insurance Fund
("SAIF").

      The Bank  conducts  its business  through  five  offices  located in South
River, South Amboy,  Monroe Township,  East Brunswick,  and  Lawrenceville,  New
Jersey.  The Bank's  executive  offices are located at 6 Jackson  Street,  South
River, New Jersey, and its telephone number is (732) 257-2400.

      The principal  business of the Bank is the acceptance of savings  deposits
from the general  public and the  origination of mortgage loans obtained for the
purpose of constructing,  financing or refinancing one-to four-family  dwellings
and other improved residential and commercial real estate. In addition, the Bank
purchases  investment  and  mortgage-backed  securities.  Its  income is derived
largely  from  interest  income  on  interest-earning   assets  such  as  loans,
mortgage-backed securities and investments.  Its principal expenses are interest
paid on deposits, borrowings and operating expenses.

      The  level of  earnings  (net  interest  income)  of the Bank  will  vary,
depending upon the difference between the amount of income that it receives from
its loans,  mortgage-backed securities and investment portfolios and its cost of
funds.  This is because  the Bank's  cost of funds are  sensitive  to changes in
short-term interest rates due to shorter-term  savings accounts bearing interest
rates determined by current market conditions while a significant portion of the
Bank's loan portfolio, consisting of long-term, fixed-rate real estate loans, do
not  reprice  as  rapidly  or  to  the  same  extent  as  the  Bank's  deposits.
Consequently,  the Bank is  vulnerable  to future  increases  in interest  rates
which,  if  significant,  may have a material  adverse  affect on its  financial
condition and results of operations.


                                        2

<PAGE>



      The Bank originates  fixed-rate and  adjustable-rate  mortgages and has in
the  past  purchased  primarily  one  to  five  year  adjustable-rate  loans  on
residential and  multi-family  dwellings for retention in its portfolio.  It has
adopted a strategy designed to improve and stabilize its operational  results to
counter the volatile cost of its funds and the mismatch  between its  relatively
long-term,  fixed-rate assets and short-term,  rate sensitive  liabilities.  The
principal  objective  of this  strategy is to  restructure  assets to lessen the
potential  adverse  effects of  interest  rate  volatility  on  earnings,  while
maintaining high quality (low credit risk) assets and improving profits.

      The Bank  operates  in an area  that is highly  industrialized,  extremely
diverse  and  densely  populated.   No  one  industry  or  group  of  industries
predominates in the Bank's operating area. However,  the Bank is affected by the
economy and real estate market in the State of New Jersey, particularly northern
New Jersey, and the New York City metropolitan area.

Lending Activities
- -------------------

      General.  As of  September  30,  1997,  89.1% of the Bank's gross loan and
mortgage-backed  securities  portfolio consisted of loans and securities secured
by mortgages  on one- to  four-family  residential  properties,  which  included
conventional  mortgage loans, insured loans,  guaranteed loans,  mortgage-backed
securities,  collateralized mortgage obligations,  and consumer loans secured by
real estate (home equity loans). Additionally, the Bank originates and purchases
multi-family  and commercial  real estate loans,  which loans represent 10.9% of
the Bank's gross loan portfolio at September 30, 1997. To a lesser  extent,  the
Bank also originates consumer loans not secured by real estate.



                                        3

<PAGE>



      Loan Portfolio Analysis.  Set forth below is selected data relating to the
composition of the Bank's loan portfolio,  including mortgage-backed securities,
by type of loan and type of security on the dates indicated.

<TABLE>
<CAPTION>
                                                                               At September 30,
                                       ---------------------------------------------------------------------------------------------
                                             1993                1994                1995             1996               1997
                                       ------------------  ------------------  ----------------  ---------------   -----------------
                                       Amount     Percent  Amount     Percent  Amount   Percent  Amount  Percent   Amount    Percent
                                       -------    -------  ------     -------  ------   -------  ------  -------   ------    -------
Type of Loan:
- ------------
Conventional Real Estate Loans:
<S>                                   <C>          <C>    <C>          <C>    <C>        <C>    <C>       <C>    <C>          <C>
Construction Loans ................   $     --        --%       --        --% $    280     0.1% $    363    0.1%    1,037       0.3%
Loans on existing property.........    160,136      44.2   124,510      38.7   119,512    3.86   117,744   34.7   110,129      32.0
Insured or guaranteed real estate
  loans............................    10,393        2.9     7,975       2.5     7,080     2.3     5,838    1.7     5,043       1.5
loans
Mortgage-backed securities.........   146,336       40.4   142,385      44.2   138,986    44.9   169,077   49.9   182,550      53.1
Collateralized mortgage obligations    39,969       11.1    39,581      12.3    35,941    11.6    34,934   10.3    33,148       9.7
Consumer Loans:
Home equity .......................     10,076       2.8    10,870       3.4    10,397     3.4    13,544    4.0    14,348       4.2
Student loans .....................         57        --       101        --         7      --        --     --        --        --
Savings account loans .............        514       0.1       319       0.1       288     0.1       184    0.1       229       0.1
                                      --------     -----  --------     -----  --------   -----  --------  -----  --------     ----- 
                                       367,481     101.5   325,741     101.2   312,491   101.0   341,684  100.8   346,484     100.9
                                      --------     -----  --------     -----  --------   -----  --------  -----  --------     ----- 
Add:
 Premiums on mortgage-backed
   securities .....................        525       0.1       450       0.1       402     0.1       689    0.2       900       0.2
                                      --------     -----  --------     -----  --------   -----  --------  -----  --------     ----- 
Less:
Loans in process ..................         --        --        --        --       187      --       238    0.1       818       0.2
Unearned discounts on loans and
  mortgage-backed securities and
  deferred loan fees ..............      1,375       0.4       847       0.3       856     0.3       781    0.2       742       0.2
Allowance for loan losses .........      4,487       1.2     3,369       1.0     2,604     0.8     2,459    0.7     2,357       0.7
                                      --------     -----  --------     -----  --------   -----  --------  -----  --------     ----- 
                                         5,862       1.6     4,216       1.3     3,647     1.1     3,478    1.0     3,917       1.1
                                      --------     -----  --------     -----  --------   -----  --------  -----  --------     ----- 
      Total .......................   $362,144     100.0% $321,975     100.0% $309,246   100.0% $338,895  100.0% $343,467     100.0%
                                      ========     =====  ========     =====  ========   =====  ========  =====  ========     ===== 
Type of Security:
- ----------------
Residential:
  1 to 4 family ...................   $ 82,162      22.7% $ 60,662      18.9% $ 61,800    20.0% $ 73,578   21.7%   88,104      25.6%
  Other dwelling units ............     42,341      11.7    37,286      11.6    32,923    10.6    28,190    8.3    15,088       4.4
Commercial or industrial properties     45,709      12.6    37,432      11.6    35,466    11.5    29,883    8.8    22,322       6.5
Savings accounts ..................        514       0.1       319       0.1       288     0.1       184    0.1       229       0.1
Collateralized mortgage obligations     39,969      11.1    39,581      12.3    35,941    11.6    34,934   10.3    33,148       9.7
Insured by State or Federal
  Agencies:
FHA/VA ............................     10,393       2.9     7,975       2.5     7,080     2.3     5,838    1.7     5,043       1.5
Mortgage-backed securities.........    146,336      40.4   142,385      44.2   138,986    44.9   169,077   49.9   182,550      53.1
Student loans .....................         57        --       101        --         7      --        --     --        --        --
                                      --------     -----  --------     -----  --------   -----  --------  -----  --------     ----- 
                                       367,481     101.5   325,741     101.2   312,491   101.0   341,684  100.8   346,484     100.9
                                      --------     -----  --------     -----  --------   -----  --------  -----  --------     ----- 
Add:
  Premiums ........................        525       0.1       450       0.1       402     0.1       689    0.2       900       0.2
                                      --------     -----  --------     -----  --------   -----  --------  -----  --------     ----- 
Less:
Loans in process ..................         --        --        --        --       187      --       238    0.1       818       0.2
Unearned discounts on loans and
  mortgage-backed securities and
  deferred loan fees ..............      1,375       0.4       847       0.3       856     0.3       781    0.2       742       0.2

Allowance for loan losses .........      4,487       1.2     3,369       1.0     2,604     0.8     2,459    0.7     2,357       0.7
                                      --------     -----  --------     -----  --------   -----  --------  -----  --------     ----- 
                                         5,862       1.6     4,216       1.3     3,647     1.1     3,478    1.0     3,917       1.1
                                      --------     -----  --------     -----  --------   -----  --------  -----  --------     ----- 
      Total .......................   $362,144     100.0% $321,975     100.0% $309,246   100.0% $338,895  100.0% $343,467     100.0%
                                      ========     =====  ========     =====  ========   =====  ========  =====  ========     ===== 
</TABLE>

                                        4

<PAGE>



      Mortgage-backed Securities. The Bank periodically purchases collateralized
mortgage obligations ("CMOs") and mortgage-backed  securities  guaranteed by the
Government  National  Mortgage  Association  ("GNMA")  and the Federal  National
Mortgage  Association  ("FNMA")  and  participation  certificates  issued by the
Federal Home Loan Mortgage Corporation  ("FHLMC").  CMOs are aggregates of pools
of pass-through  securities consisting of mortgage loans that serve as security.
Mortgage-backed  securities  represent  a  participation  interest  in a pool of
single-family mortgages, the principal and interest payments on which are passed
from   the   mortgage    originators,    through    intermediaries    (generally
quasi-governmental agencies) that pool and repackage the participation interests
in the form of securities,  to investors such as the Bank. GNMA  mortgage-backed
securities  are  certificates  issued and backed by the GNMA and are  secured by
interests in pools of mortgages  which are fully insured by the Federal  Housing
Administration  ("FHA") or partially guaranteed by the Veterans'  Administration
("VA"). FNMA  mortgage-backed  securities are certificates issued and guaranteed
by  the  FNMA  that  are  secured  by   conventional   mortgage   loans.   FHLMC
mortgage-backed  securities are participation certificates issued and guaranteed
by the FHLMC and secured by interests  in pools of  conventional  mortgages.  At
September 30, 1997, mortgage-backed securities,  consisting of GNMA, FHLMC, FNMA
and CMOs amounted to  approximately  $216.2 million or 62.4% of the net loan and
mortgage-backed securities portfolio.

      Mortgage-backed  securities  typically  are issued with  stated  principal
amounts,  and the  securities  are backed by pools of mortgages  that have loans
with  interest  rates that are within a range and have varying  maturities.  The
underlying pool of mortgages can be composed of either  fixed-rate  mortgages or
adjustable-rate  mortgage  loans.   Mortgage-backed   securities  are  generally
referred to as mortgage participation certificates or pass-through certificates.
As a result,  the interest rate risk  characteristics  of the underlying pool of
mortgages, (i.e., fixed-rate or adjustable-rate) as well as prepayment risk, are
passed on to the certificate holder. The life of a mortgage-backed  pass-through
security  is  equal  to the life of the  underlying  mortgages.  Mortgage-backed
securities  issued  by  FHLMC,  FNMA,  and  GNMA  make  up  a  majority  of  the
pass-through certificates market.

      The CMOs (in the form of real estate mortgage investment conduits) held by
the Bank at September  30, 1997  totaled  $33.2  million and  consisted of FNMA,
FHLMC,  and  privately  issued  pools.  The portfolio of CMOs held in the Bank's
mortgage-backed  securities  portfolio at September 30, 1997 did not include any
residual  interests  in  CMOs.  Further,  at  September  30,  1997,  the  Bank's
mortgage-backed  securities portfolio did not include any "stripped" CMOs (i.e.,
CMOs that pay  interest  only and do not  repay  principal  or CMOs  that  repay
principal only and do not pay interest).

      Residential  Real Estate Loans.  One of the primary lending  activities of
the Bank is to originate loans to enable borrowers to purchase existing homes or
to construct  new homes.  The Bank's real estate loan  portfolio  also  includes
loans on one- to four-family dwellings,  multi-family housing (over four units),
and loans made for the  development  of  unimproved  real  estate to be used for
residential  housing.  At September 30, 1997,  approximately 89.1% of the Bank's
gross  loan  and  mortgage-backed   securities   portfolio  consisted  of  loans
(including   conventional  mortgage  loans,  insured  loans,  guaranteed  loans,
collateralized mortgage obligations and guaranteed  mortgage-backed  securities)
secured by one- to four-family dwellings.

      The loan-to-value  ratio,  maturity and other provisions of the loans made
by the Bank  generally have reflected the policy of making less than the maximum
loan  permissible   under  applicable   regulations,   consistent  with  lending
practices,  market  conditions,  and underwriting  standards  established by the
Bank. The Bank's general policy currently limits the maximum loan-to-value ratio
on single-family conventional

                                        5

<PAGE>



loans to 95% and 80% on multi-family and commercial real estate loans.  Mortgage
loans  originated  by the Bank are intended to conform to the FHLMC and the FNMA
underwriting  standards so that they may be eligible  for sale in the  secondary
market.  Mortgage  loans,  both  fixed-  and  adjustable-rate,  made by the Bank
generally are long-term loans,  amortized on a monthly basis, with principal and
interest  due each  month.  The  initial  contractual  loan  payment  period for
residential  loans typically ranges from 15 to 30 years.  The Bank's  experience
indicates that real estate loans remain  outstanding for  significantly  shorter
periods than their contractual terms. Borrowers may refinance or prepay loans at
their option, subject to any prepayment penalty provisions included in the note,
and any applicable state laws relating to such penalty.

      Due to  consumer  demand in the Bank's  primary  market  area in which its
offices are located, to date, the Bank has originated primarily fixed-rate loans
and one, three,  five, seven and ten year  adjustable-rate  loans. These one and
three year  adjustable-rate  residential  mortgage loans which adjust based upon
the respective one and three year U.S.  Treasury  securities,  are offered in an
effort to shorten the maturity and increase the interest rate sensitivity of the
Bank's total loan portfolio.

      Commercial  Real Estate  Loans.  The Bank has in the past  purchased  both
construction   loans  and  permanent  loans  on   multi-family   and  commercial
properties. Loans secured by multi-family, commercial and other income-producing
real estate  generally are limited to 80% of appraised  value and generally have
an initial  contractual  loan  payment  periods from 15 to 30 years with varying
call  provisions.  Commercial  real  estate  loans  generally  are  made  on  an
adjustable-rate  basis  indexed to the one-year,  three-year  or five-year  U.S.
Treasury  index.  Commercial real estate loans,  consisting  primarily of office
buildings,  strip  shopping  centers,  mini-storage  facilities,  and industrial
buildings  amounted  to  $22.3  million  or 6.5% of the  Bank's  gross  loan and
mortgage-backed securities portfolio at September 30, 1997.

      Construction  Loans.  The Bank will  occasionally  originate a residential
construction  loan with an  initial  term of one to two years.  Generally,  such
loans are repaid or converted to permanent  loans when the property is completed
or sold.

      Commercial real estate and construction lending is generally considered to
involve  a higher  level of  credit  risk than  one-to  four-family  residential
lending due to the  concentration  of principal in a limited number of loans and
borrowers  and the  effects  of  general  economic  conditions  on  real  estate
developers  and  managers.  The Bank's  risk of loss on a  construction  loan is
dependent  largely upon the accuracy of the initial  estimate of the  property's
value upon  completion of the project and the estimated cost of the project.  If
the estimated cost of construction or development  proves to be inaccurate,  the
Bank may be required to advance funds beyond the amount originally  committed to
permit  completion  of the  project.  If the  estimate  of  value  proves  to be
inaccurate, the Bank may be confronted, at or prior to the maturity of the loan,
with a project with value which is insufficient  to assure full repayment.  When
loan payments  become due,  borrowers may experience  cash flow from the project
which is not adequate to service total debt.  This cash flow shortage may result
in the failure to make loan payments.  In such cases,  the Bank may be compelled
to modify the terms of the loan. In addition,  the nature of these loans is such
that they are  generally  less  predictable  and more  difficult to evaluate and
monitor.  The Bank  seeks  to  minimize  these  risks by  lending  primarily  to
established customers and generally restricting such loans to its primary market
area.


                                        6

<PAGE>



      Consumer  Loans.  The Bank presently  originates  loans secured by savings
accounts and home equity loans.  Consumer  loans,  including  home equity loans,
amounted  to  $14.6  million  or  4.1%  of  the  Bank's  total  gross  loan  and
mortgage-backed securities portfolio at September 30, 1997.

      Commercial  Business Loans.  The Bank generally does not offer  commercial
business  loans. At September 30, 1997, none of the Bank's loans were classified
as commercial business loans.

      Loan Maturity Schedule. The following table sets forth certain information
at September 30, 1997,  regarding the dollar amount of loans and mortgage-backed
securities  maturing in the Bank's portfolio based on their contractual terms to
maturity.  Demand loans,  loans having no stated  schedule of repayments  and no
stated maturity, and overdrafts are reported as due in one year or less.

<TABLE>
<CAPTION>

                                      One year    One to      Three to      Five to     Over Ten
                                       or less  Three Years   Five Years   Ten Years     Years      Total
                                      --------- -----------   ----------   ----------  --------   -------- 
                                                                (Dollars in Thousands)

<S>                                    <C>        <C>          <C>          <C>        <C>        <C>     
Real estate mortgage(1) ............   $ 14,199   $  8,907     $  5,742     $ 17,186   $ 70,175   $116,209
Consumer ...........................        253        191        1,095        2,971     10,067     14,577
Mortgage-backed securities(1)(2)....      5,877      2,962        3,590       27,342    175,927    215,698
                                       --------   --------     --------     --------   --------   --------
      Total ........................   $ 20,329   $ 12,060     $ 10,427     $ 47,499   $256,169   $346,484
                                       ========   ========     ========     ========   ========   ========
</TABLE>
                                                                         

- ---------------------
Footnotes included in next table.

      The  following  table sets forth the dollar  amount of all loans due after
one year from September 30, 1997,  which have  predetermined  interest rates and
have floating or adjustable interest rates, based on contractual terms.

<TABLE>
<CAPTION>

                                                          Floating or
                                        Predetermined      Adjustable
                                            Rates             Rates
                                        -------------     -----------
                                            (Dollars in Thousands)
<S>                                        <C>              <C>     
Real estate mortgage(1)...........         $ 75,960         $ 26,050
Consumer(1).......................            7,339            6,985
Mortgage-backed securities(1)(2)..           70,138          139,683
                                            -------          -------
      Total.......................         $153,437         $172,718
                                            =======          =======
</TABLE>

- --------------------
(1)   Does not include scheduled principal  amortization.  Experience  indicates
      that prepayments significantly reduce the average term of maturity.
(2)   Includes collateralized mortgage obligations.

      Loan Solicitation and Processing. The Bank actively solicits mortgage loan
applications from real estate brokers, contractors, existing customers, customer
referrals,  and call-ins  and walk-ins to its offices.  An appraisal of the real
estate  intended to secure the proposed loan is undertaken by an independent fee
appraiser.


                                        7

<PAGE>



      In  connection  with the loan approval  process,  the Bank's loan officers
analyze  the  loan  applications  and the  property  involved.  All  residential
mortgage  loans are processed by a loan officer and then submitted to the Bank's
President for his approval.  All  multi-family  and commercial real estate loans
purchased by the Bank are reviewed by a committee of three  executive  officers.
In  addition,  all  multi-family  and  commercial  loans  are  inspected  by two
directors.  In  connection  with  loans  purchased  by the  Bank,  the Bank also
requires an independent  appraisal,  in addition to the information required for
all loans  originated by the Bank. All loans approved by the executive  officers
are then  submitted to the Bank's Board of Directors for its approval.  Prior to
closing any long-term loan, the borrower must provide proof of fire and casualty
insurance  on the  property  serving  as  collateral,  which  insurance  must be
maintained during the full term of the loan.

      Loan Purchases and Sales.  Because the Bank's savings  deposits  generally
exceed the demand for loans from its  customers  in its local  market  area,  in
addition  to  originating  loans  for its  portfolio,  the  Bank has in the past
purchased a portion of its real estate loan  portfolio in the secondary  market.
The Bank's  purchases in the secondary  market are dependent upon the demand for
mortgage  credit  in the  local  market  area  and  the  inflow  of  funds  from
traditional  sources.  Purchases of loans  enable the Bank to utilize  available
funds more quickly and to obtain a yield higher than could generally be obtained
in the Bank's  primary  market area.  The Bank  purchased  loans  totaling  $4.7
million during the 1997 fiscal year.

      The Bank has not sold loans,  other than  student  loans,  during the past
five years.

      Loan  Commitments.  It is  the  policy  of the  Bank  to  generally  grant
commitments  to fund loans for periods not to exceed 60 days at a specified term
and interest  rate unless a lock-in fee is paid.  The total amount of the Bank's
commitments to originate  loans at September 30, 1997 was $16.4 million of which
$3.7 million were at fixed rates.

      The origination of fixed-rate  loans creates a potential for interest rate
risk. In a rising interest rate environment,  the  interest-bearing  liabilities
used to fund loan originations will experience increasing costs while fixed-rate
assets  cannot  reprice.  Accordingly,  net  interest  income may be  negatively
impacted. The reverse would occur in a declining interest rate environment.  The
Bank monitors  this  situation by regularly  evaluating  its interest rate risk.
Although  fixed-rate  loans often are repaid well before the date of contractual
maturity,  the Bank has attempted to offset the increased  interest rate risk of
these assets by increasing the interest rate sensitivity of its other assets. In
recent  years,  the Bank has  substantially  increased its  mortgage-backed  and
investment  securities  portfolios,  partly to address the greater interest rate
risk of its fixed-rate assets.

      In addition,  the Bank has a  Homeowners'  Equity Credit Line Program that
represents  undisbursed  funds from  approved  lines of credit.  These  lines of
credit are secured by the respective one to four family  residential  properties
owned by the  borrowers.  At  September  30,  1997,  the  Bank  had  outstanding
commitments on approved lines of credit of $10.7 million.

      Loan  Origination and Other Fees. In addition to interest earned on loans,
the Bank may receive loan  origination  fees or "points" and commitment fees for
originating or purchasing loans.

      Statement of Financial  Accounting Standards No. 91 ("SFAS No. 91"), which
prescribes the accounting for recording non-refundable fees and costs associated
with the origination and acquisition of loans. SFAS No. 91 requires the deferral
and subsequent  amortization  of all loan  origination  fees net of certain loan
origination costs over the related life of the loan.

                                        8

<PAGE>




      The Bank's loan  origination  fees generally are 0% - 1.0% on conventional
residential  mortgage loans and 0%-3% for commercial real estate loans. The Bank
does not charge origination fees on fixed-rate conventional mortgage loans or on
home equity loans. The total amount of deferred loan fees and discounts on loans
at September 30, 1997, was $300,000.

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

      Non-Performing  and  Restructured  Loans  and  Asset  Classification.   At
September  30,  1997,  the Bank had  classified  approximately  $7.6  million in
assets,  of which $7.5 million were loans classified as substandard and $136,000
was real estate  acquired  as a result of  foreclosure.  Of the $7.5  million in
loans  classified  by  the  Bank,  approximately  $6.8  million  included  loans
internally  classified  but which were not  delinquent  greater  than 90 days at
September     30,     1997     ("performing/non-performing     loans").     Such
performing/non-performing loans were classified by the Bank due to other factors
(such as negative cash flow or past  delinquencies)  and are not included in the
following table.

      The  table  below  sets  forth  information  with  respect  to the  Bank's
non-performing loans for the periods indicated.  It does not include real estate
acquired as a result of foreclosure.  Accruing  mortgage loans more than 90 days
delinquent  are  loans  that  management  considers  adequately  secured,  where
management  believes,  based  upon its  evaluation  of each  loan and its  prior
experience with similar loans,  that such interest  receivable is collectible in
due  course.  A loan is placed  on  non-accrual  status  when,  in  management's
judgment,  further  accruals  of  interest  will be  uncollectible.  Loans which
continue to accrue interest while  contractually  past due more than ninety days
consist  almost  entirely of smaller  balance  mortgage  loans secured by single
family  residential  properties  having  fair  values in  excess  of the  Bank's
recorded investment therein.

                                        9

<PAGE>

<TABLE>
<CAPTION>
                                                         At September 30,
                                          -----------------------------------------------
                                           1993      1994      1995      1996      1997
                                          -------   -------   -------   -------   -------

<S>                                       <C>       <C>       <C>       <C>       <C>   
Loans Accounted For
On a Non-Accrual Basis:
  One- to four-family real estate......   $  443    $  212    $  211    $  345    $   68

  Multi-family real estate ............       --       779     1,253       654       654

  Commercial real estate ..............    2,566       464       464        --        --
                                          ------    ------    ------    ------    ------

    Total .............................    3,009     1,455     1,928       999       722
                                          ------    ------    ------    ------    ------

Restructured Loans ....................    3,121     4,200     4,167     2,135     2,103
                                          ------    ------    ------    ------    ------

Accruing Loans That Are
Contractually More than 90 Days
Delinquent:
  One- to four-family real estate......    1,479     1,091     1,355       835       999

  Other ...............................       --        --        --        --        --
                                          ------    ------    ------    ------    ------
     Total ............................    1,479     1,091     1,355       835       999
                                          ------    ------    ------    ------    ------

     Total of non-accrual,
      restructured, and more
      than 90 days delinquent and
      accruing loans ..................   $7,609    $6,746    $7,450    $3,969    $3,824
                                          ======    ======    ======    ======    ======

Percentage of total loan and
  mortgage-backed securities
  portfolio ...........................     2.07%     2.07%     2.38%     1.16%     1.11%
                                          ======    ======    ======    ======    ======
</TABLE>


      For the year ended  September 30, 1997,  gross interest income which would
have been recorded had the  non-accrual and  restructured  loans been current in
accordance  with their  original  terms  would have  amounted  to  approximately
$303,000. The amount that the Bank included in interest income on such loans for
the year ended September 30, 1997 was $143,000.

      At  September  30, 1997,  the Bank had loans with an  aggregate  principal
balance of $7.5 million  classified as  substandard  ($3.8 million of such loans
were  non-performing  or restructured at September 30, 1997). The following is a
description of the larger  non-performing or restructured  loans as of September
30, 1997.

      Hollowbrook  Associates  is a loan  originated  in  1990  to  finance  the
acquisitions  of a 2-story,  45,000 square foot office building on 2.75 acres in
Wappinger Falls, New York. The loan was subject to a troubled debt restructuring
in May 1994 which resulted in a reduction of the interest rate of the loan

                                       10

<PAGE>



to 6.75% and an  extension  of its  maturity  to May 1, 1999.  During  1997,  in
accordance with the restructuring  agreement, the interest rate was increased to
8.50%. The loan has performed in accordance with its restructured  terms and had
a remaining balance of $2.1 million at September 30, 1997.

      Brentwood  Associates is a loan  purchased in 1988 to finance the purchase
of a 32 unit, 8 building  apartment  complex located in Barrington,  New Jersey.
This  non-accrual  loan,  which  has  a  $654,000  balance,  is  in  foreclosure
proceedings and is being operated by a court appointed rent receiver.

      The  remainder of the  non-performing  loans  consists of smaller  balance
loans  aggregating  $1.0 million which are secured by 1-to 4-family  residential
property.

      The Bank's other  substandard  assets at September 30, 1997,  consisted of
$136,000 of real estate owned.

      Provision for Loan Losses and Losses on Real Estate Owned. A provision for
loan losses is charged to  operations  based on  management's  evaluation of the
risk  inherent in its loan  portfolio in relation to the level of the  allowance
for loan losses and changes in the nature and volume of its loan activity.

      The Bank provides  valuation  reserves for anticipated losses on loans and
real estate owned when management  determines that a significant  decline in the
value of the  collateral  has  occurred,  as a result  of which the value of the
collateral  is less than the amount of the unpaid  principal of the related loan
plus  estimated  costs of  acquisition  and  sale.  In  addition,  the Bank also
provides reserves based on the dollar amount and type of collateral securing its
loans,  in order to provide for future losses  inherent in Bank loans.  Although
management  believes  that it uses the best  information  available to make such
determinations,  future adjustments to reserves may be necessary, and net income
could be significantly  affected, if circumstances differ substantially from the
assumptions used in making the initial determinations.

      At September 30, 1997,  non-performing and restructured loans totaled $3.8
million.  Management  believes the allowance for loan losses is established at a
level  adequate  to provide  for  potential  credit  losses in  accordance  with
generally accepted accounting  principles at September 30, 1997. However,  there
can be no  assurance  that,  in the  future,  pursuant  to a  request  from  its
regulators  or as a result  of the  Bank's  ongoing  review,  the Bank  will not
significantly  increase or  decrease  its  allowance  for loan  losses,  thereby
impacting the Bank's financial condition and earnings.


                                       11

<PAGE>



      The  following  table sets forth an analysis of the Bank's  allowance  for
loan losses.

<TABLE>
<CAPTION>
                                                                 Year Ended September 30,
                                                   -------------------------------------------------------
                                                    1993        1994        1995        1996        1997
                                                   -------     -------     -------     -------     -------
                                                                   (Dollars in Thousands)

<S>                                                <C>         <C>         <C>         <C>         <C>    
Balance at beginning of period .................   $ 4,200     $ 4,487     $ 3,369     $ 2,604     $ 2,459
                                                   -------     -------     -------     -------     -------

Provision charged to operations ................     2,101       2,650          --          --          --
                                                   -------     -------     -------     -------     -------

Charge-Offs:
Residential real estate ........................    (1,814)     (3,673)       (765)       (145)       (102)
Commercial real estate .........................        --         (95)         --          --          --
                                                   -------     -------     -------     -------     -------
                                                    (1,814)     (3,768)       (765)       (145)       (102)
                                                   -------     -------     -------     -------     -------
Balance at end of period .......................   $ 4,487     $ 3,369     $ 2,604     $ 2,459     $ 2,357
                                                   =======     =======     =======     =======     =======

Percentage of net charge-offs during the period
  to average loans outstanding during the period       .92%       2.26%        .05%        .10%        .08%
                                                   =======     =======     =======     =======     =======

Percentage of allowance for loan losses to gross
  loans outstanding at period end ..............      2.48%       2.34%       1.90%       1.78%       1.81%
                                                   =======     =======     =======     =======     =======

Percentage of allowance for loan losses to
 non-performing and restructured loans..........      59.0%       49.9%       35.0%       62.3%       61.7%
                                                   =======     =======     =======     =======     =======

</TABLE>



                                       12

<PAGE>



      A breakdown of the  allowance  for loan losses by category of loan and the
relationship  of each category of loan to total loans is presented below for the
periods shown.
<TABLE>
<CAPTION>

                                                                      At September 30,
                     ---------------------------------------------------------------------------------------------------------------
                            1993                    1994                    1995                  1996                  1997
                     --------------------- ---------------------- ---------------------  --------------------- ---------------------
                               Percent of             Percent of             Percent of            Percent of            Percent of
                     Allowance  loans to   Allowance   loans to   Allowance   loans to   Allowance  loans to   Allowance  loans to
                      Balance  total loans  Balance   total loans  Balance   total loans  Balance  total loans  Balance  total loans
                     --------- ----------- ---------  ----------- ---------  ----------- --------- ----------- --------- -----------
                                            
Real estate mortgage:                       
<S>                   <C>        <C>          <C>         <C>       <C>          <C>       <C>         <C>       <C>        <C>  
  1 to 4 family(1)    $  822      51.1%       $  684       47.7%    $   225       48.9%    $  394       57.6%    $   384     71.2%
  Multifamily.....     1,380       23.4        1,119        26.0        786        24.5       698        20.5        668      11.5
  Commercial......     2,285       25.2        1,566        26.0      1,593        26.4     1,367        21.7      1,305      17.1
Consumer..........        --        0.3           --         0.3         --         0.2        --         0.2         --       0.2
                      ------     ------       ------       -----     ------      ------    ------      ------   --------   -------
                                            
                      $4,487     100.0%       $3,369      100.0%    $ 2,604      100.0%    $2,459      100.0%     $2,357    100.0%
                       =====     =====         =====      =====      ======      =====      =====      =====       =====    =====
</TABLE>
                                             
- -----------------------
(1) Includes home equity lines of credit.




                                       13

<PAGE>

Investment Activities
- ---------------------

      Income from investment  securities provides a significant source of income
for the Bank. Investment decisions are made within policy guidelines established
by the Board of Directors. The Bank invests in instruments such as U.S. Treasury
securities,  municipal  securities,  corporate  debt  securities  and  overnight
federal funds. The use of short-term security investments reflects  management's
response to the  significantly  increasing  percentage of savings  deposits with
short  maturities.  It is  the  intention  of  management  to  maintain  shorter
maturities  in the  Bank's  investment  portfolio  in order to better  match the
interest  rate  sensitivities  of its assets and  liabilities.  However,  during
periods of rapidly declining  interest rates, such investments also decline at a
faster rate than does the yield on long-term investments.

      A breakdown of investment securities by type is presented below.

<TABLE>
<CAPTION>
                                                  At September 30,
                           ----------------------------------------------------------------
                                   1995                  1996                 1997
                           --------------------  --------------------  --------------------
                           Carrying     Fair     Carrying     Fair     Carrying    Fair
                            Value       Value      Value      Value      Value     Value
                                                   (In Thousands)

<S>                        <C>         <C>        <C>        <C>       <C>        <C>     
U.S. Government, including
  agencies...............  $113,781    $112,271   $144,004   $141,625  $155,874   $155,683
Equity Securities........        --          --         --         --       823        823
States and political
  subdivisions thereof...       600         614        600        622       597        623
                            -------     -------    -------    -------   -------    -------
                           $114,381    $112,885   $144,604   $142,247  $157,294   $157,129
                            =======     =======    =======    =======   =======    =======
</TABLE>


      The following  table is a summary of scheduled  investment  maturities and
weighted average yields at September 30, 1997.

<TABLE>
<CAPTION>

                                             After One Year       After Five Years
                                             But Within Five       But Within Ten
                         Within One Year          Years                Years          After Ten Years         Total
                         -----------------  -----------------   ------------------   -----------------  -----------------
                          Amount   Yield     Amount    Yield      Amount    Yield    Amount     Yield    Amount     Yield
                         -------- -------   --------  -------   ----------  ------   -------   -------  --------   ------
                                                          (Dollars in thousands)
<S>                      <C>        <C>     <C>         <C>     <C>          <C>     <C>        <C>     <C>         <C>  
U.S. Government,
  including agencies .   $ 7,985    5.38%   $ 32,901    6.24%   $ 106,988    6.95%   $ 8,000    7.78%   $155,874    6.76%
Equity securities ....        --      --          --      --           --      --        823    9.33         823    9.33
States and political
  subdivisions thereof        --      --          --      --           --      --        597    6.41         597    6.41
                         -------    ----    --------    ----    ---------    ----    -------    ----    --------    ---- 

                         $ 7,985    5.38%   $ 32,901    6.24%   $ 106,988    6.95%   $ 9,420    7.83%   $157,294    6.77%
                         =======    ====    ========    ====    =========    ====    =======    ====    ========    ==== 
</TABLE>



      Exclusive of securities issued by the U.S.  government and U.S. government
agencies and corporations,  no aggregate  investment with any issuer exceeds 10%
of stockholders' equity.


                                       14

<PAGE>



Sources of Funds
- ----------------

      General. Deposits are the major source of the Bank's funds for lending and
other investment purposes. In addition to deposits,  the Bank derives funds from
loan and mortgage-backed securities principal repayments. Historically, the Bank
has not relied  significantly upon the sale of loans (or loan participations) or
funds  borrowed  from the  Federal  Home Loan Bank  ("FHLB") of New York or from
other outside sources.  Loan repayments are a relatively stable source of funds,
while deposit inflows are significantly influenced by general interest rates and
money  market  conditions.  Borrowings  may be used  on a  short-term  basis  to
compensate for reductions in the availability of funds from other sources.  They
also may be used on a long-term basis for general business purposes.

      Deposits.  The Bank offers a wide variety of deposit accounts,  although a
substantial majority of such deposits are in fixed-term, market-rate certificate
accounts.  Deposit  account  terms vary,  primarily as to the  required  minimum
balance  amount,  the  amount  of time  that the funds  must  remain on  deposit
(typically  between  three  months and five years) and the  applicable  interest
rate.

      Fixed-term,  market-rate certificates have been the primary sources of new
deposits for the Bank and, at September 30, 1997, such certificates  represented
approximately  64.1% of the  Bank's  accounts.  The Bank also  offers IRA plans,
money market deposit  accounts,  passbook  accounts and NOW (negotiable order of
withdrawal) accounts.

Jumbo Certificate Accounts

      The  following  table  indicates  the  amount  of the  Bank's  certificate
accounts of $100,000 or more by time  remaining  until  maturity as of September
30, 1997.

                                                     Certificate
Maturity Period                                        Accounts
- ---------------                                      -----------
                                                    (In Thousands)
Three months...................................         $ 4,654
Over three through six months..................           5,996
Over six through twelve months.................           3,422
Over twelve months.............................           3,428
                                                        -------
                                                        $17,500
                                                        =======


      Borrowings. Savings deposits are the primary source of funds of the Bank's
lending and investment  activities and for its general  business  purposes.  The
Bank  generally  has not  relied  upon  advances  from  the  FHLB of New York to
supplement  its  supply  of  lendable  funds  or  to  meet  deposit   withdrawal
requirements.  The Bank  generally has been able to finance  operations  through
internally-generated  funds. However, in 1996, the Board of Directors decided to
engage in an asset growth strategy funded by borrowings.  As a result,  the Bank
made medium and short term  borrowings  which were used to fund  increased  loan
demand,   purchases  of  investment  and  mortgage-backed   securities  and  the
repurchase of shares of common stock of the Corporation. The Bank had borrowings
of $67.7 million outstanding at September 30, 1997.


                                       15

<PAGE>



Yields Earned and Rates Paid
- ----------------------------

      The Bank's  earnings  depend  primarily  on its net interest  income.  Net
interest  income is  affected by (i) the volume of  interest-earning  assets and
interest-bearing  liabilities, (ii) rates of interest earned on interest-earning
assets and rates paid on interest-bearing  liabilities, and (iii) the difference
("interest rate spread")  between rates of interest  earned on  interest-earning
assets and rates paid on  interest-bearing  liabilities.  When  interest-earning
assets approximate or exceed interest-bearing liabilities, any positive interest
rate spread will generate net interest income.

      A portion of the Bank's real estate loans are long-term, fixed-rate loans.
Accordingly,  the average yield on the Bank's loan portfolio  changes slowly and
generally does not keep pace with changes in interest rates on deposit  accounts
and borrowings.  Accordingly,  when interest rates rise, the Bank's yield on its
loan  portfolio  increases  more slowly than the rate by which its cost of funds
increases which may adversely impact the Bank's interest rate spread.




                                       16

<PAGE>



      The  following  table sets forth for the  periods  indicated,  information
regarding  the total  dollar  amounts of interest  income from  interest-earning
assets and the resulting  average  yields,  the total dollar amounts of interest
expense on  interest-bearing  liabilities and the resulting  average costs,  net
interest income,  interest rate spread,  net  interest-earning  assets,  the net
yield earned on interest-earning assets, and the ratio of total interest-earning
assets  to  total  interest-bearing  liabilities.  Average  balances  have  been
calculated primarily on a daily basis.

<TABLE>
<CAPTION>
                                              1995                          1996                          1997
                                  -----------------------------   --------------------------  -----------------------------
                                                          Yield/                      Yield/                         Yield/
                                   Balance   Interest      Rate    Balance  Interest   Rate   Balance    Interest     Rate
                                  --------   ---------    -----   --------  --------  ------  --------  ---------    ------
                                                                      (Dollars In Thousands)

<S>                               <C>         <C>         <C>     <C>       <C>        <C>     <C>        <C>          <C>  
  Loans(1)......................  $138,049    $12,404      8.98%  $135,905  $11,861    8.73%   $128,578   $11,013       8.57%
  Mortgage-backed securities(3).   181,058     11,113      6.13    190,069   12,269    6.46     216,784    14,395       6.64
  Investments and other interest-
   earning assets(2)(3).........   113,801      7,222      6.34    133,309    8,603    6.45     158,611    10,611       6.69
                                   -------     ------              -------  -------            --------   -------

   Total interest-earning assets   432,908     30,739      7.10    459,283   32,733    7.13     503,973    36,019       7.15
                                               ------                       -------                       -------
Non-interest-earning assets.....    15,064                          11,699                       10,098
                                  --------                        --------                    ---------
 Total assets...................  $447,972                        $470,982                    $ 514,071
                                  ========                        ========                    =========

Interest-Bearing Liabilities:
  Savings and interest-bearing 
    demand......................   160,146      5,349      3.34   $146,865    4,477   3.04    $ 142,309     4,302       3.02
  Time..........................   231,324     11,881      5.13    245,488   13,330   5.43      259,997    14,356       5.52
                                   -------     ------              -------  --------          ---------   -------     ------
    Total interest-bearing 
      deposits..................   391,470     17,230      4.40    392,353   17,807   4.53      402,306    18,658       4.63
  Borrowings....................        --         --        --     22,951    1,326   5.77       63,223     3,717       5.87
                                   -------     ------               ------- -------            --------   -------
    Total interest-bearing 
     liabilities................   391,470     17,230      4.40    415,304   19,133   4.60      465,529    22,375       4.80
                                               ------                        ------                       -------
Non-interest-bearing liabilities:
  Demand deposits...............     3,629                           3,719                        4,370
  Other.........................     1,699                           2,231                        3,871
                                  --------                        --------                     --------
    Total liabilities...........   396,798                         421,254                      473,770
Stockholders' equity............    51,174                          49,728                       40,301
                                  --------                        --------                     --------
    Total liabilities and 
      stockholders' equity......  $447,972                        $470,982                     $514,071
                                  ========                        ========                     ========

Net interest income/interest 
  rate spread...................              $13,509     2.70%             $13,600   2.53%               $13,644       2.35%
                                               ======    =====              =======   ====                =======      =====


Net interest-earning assets/net 
  yield on interest-earning 
  assets........................   $41,438                3.12%    $43,979            2.96%    $ 38,444                 2.70%
                                    ======               =====      ======            ====     ========                =====
Ratio of average interest-
  earning assets to average 
  interest-bearing liabilities...     1.11X                           1.11X                        1.08X
                                    ======                          ======                     ========               

</TABLE>

- -----------------------
(1)   Includes non-accrual loans.
(2)   Includes  tax-exempt  securities.   Income  from  such  securities,  which
      amounted to  approximately  $39,000,  $39,000 and $38,000 during the years
      ended September 30, 1995, 1996 and 1997, respectively, is included without
      adjustment to a tax-equivalent  basis.  Such adjustments were not made due
      to their immateriality.
(3)   Investments  classified  as available for sale are included in the average
      at amortized cost amounts.

                                       17

<PAGE>



Gap Analysis
- ------------

      As rates on  sources  of funds  have  become  deregulated  and  subject to
competitive pressures, financial institutions have become increasingly concerned
with the extent to which they are able to match  maturities of  interest-earning
assets  and  interest-bearing  liabilities.  Such  matching  is  facilitated  by
examining the extent to which such assets and  liabilities  are  "interest  rate
sensitive" and by monitoring an institution's  interest rate sensitivity  "gap."
An asset or liability is  considered  to be interest  rate  sensitive if it will
mature or reprice within a specific time period.  The interest rate  sensitivity
gap is defined as the excess of  interest-earning  assets  maturing or repricing
within a specific  time period  over  interest-bearing  liabilities  maturing or
repricing within that time period.

      The following  table reflects the interest rate  sensitivity of the Bank's
interest-earning  assets and  interest-bearing  liabilities  as of September 30,
1997, the Bank's interest rate  sensitivity gap at various periods and the ratio
of the Bank's interest-earning assets to interest-bearing liabilities at various
periods.  As the table  indicates,  the Bank has a  negative  gap for assets and
liabilities  maturing or  repricing  within one year,  thereby  leaving the Bank
vulnerable to future  increases in interest rates. The Bank has assumed that its
savings and  interest-bearing  demand  deposits will be withdrawn  annually at a
rate  of 18%  on  the  cumulative  declining  balance  of  such  accounts.  This
assumption is based upon prior experience and management's  assessment of future
trends.

<TABLE>
<CAPTION>

                                                          Matures or Reprices
                                      ---------------------------------------------------------------
                                                    Over One        Over Five
                                      One Year       Through         Through     Over Ten
                                       or Less      Five Years      Ten Years      Years      Total
                                      --------      ----------      ---------    ---------  ---------
                                                           (Dollars in Thousands)
<S>                                   <C>             <C>            <C>           <C>      <C>     
Interest-Earning Assets:
Loans(2)........................      $ 34,683        $25,918        $16,456       $52,611  $129,668
Mortgage-backed securities (2)..       132,819          3,722         23,049        56,567   216,157
Investments.....................         7,985         32,901        106,985         9,423   157,294
Other interest-earning assets(1)        14,701             --             --            --    14,701
                                      --------        -------        -------       -------  --------
  Total.........................       190,188         62,541        146,490       118,601   517,820
                                      --------        -------        -------       -------  --------

Interest-bearing liabilities:
  Savings and interest-bearing
  demand deposits...............        25,684         64,104         33,288        19,613   142,689
  Time deposits.................       213,917         49,660             --            --   263,577
  Borrowings....................        51,875         15,800             --            --    67,675
                                      --------        -------        -------       -------  --------
      Total.....................       291,476        129,564         33,288        19,613   473,941
                                      --------        -------        -------       -------  --------
  Interest sensitivity gap......     (101,288)       (67,023)        113,202        98,988
  Cumulative interest
    sensitivity gap.............     (101,288)      (168,311)       (55,109)        43,879
  Ratio of gap to total assets..       (19.25)%       (12.74)%        21.52 %        18.81%
  Ratio of cumulative gap to
    total assets................       (19.25)%       (31.99)%       (10.47)%         8.34%

</TABLE>


- -----------------
(1)   Includes  FHLB of New York stock  classified  as  repricing in one year or
      less. 
(2)   Does not include  prepayment  assumptions or scheduled  amortization which
      could significantly reduce the terms to maturity of these assets.


                                       18

<PAGE>



      The table  above  indicates  the time  periods  in which  interest-earning
assets and interest-bearing liabilities will mature or may reprice in accordance
with their contractual terms.  However,  the table does not necessarily indicate
the impact of general  interest rate  movements on the Bank's net interest yield
because  the  repricing  of  various  categories  of assets and  liabilities  is
discretionary  and is subject to competitive and other  pressures.  As a result,
various assets and liabilities indicated as repricing within the same period may
in fact reprice at different  times and at different  rate levels.  Furthermore,
the table does not reflect either scheduled principle amortization or the Bank's
prepayment  experience,  both of which reduce the actual term to maturity of the
Bank's loan portfolio.

Rate/Volume Analysis
- --------------------

      Changes in net interest income are attributable to three factors: a change
in volume of an interest-earning  asset or interest-bearing  liability, a change
in rates or a change caused by a combination  of changes in volume and rate. The
table below sets forth certain information  regarding changes in interest income
and interest expense of the Bank for the periods indicated. For each category of
interest-earning asset and interest-bearing  liability,  information is provided
on changes  attributable to (1) changes in volume (changes in volume  multiplied
by old rate);  (2) changes in rates (changes in rate  multiplied by old volume);
and (3)  changes  in  rate-volume  (changes  in rate  multiplied  by  changes in
volume).

<TABLE>
<CAPTION>

                                             1995 vs. 1996                           1996 vs. 1997
                                 -------------------------------------   --------------------------------------
                                                Due to                                  Due to
                                 -------------------------------------   --------------------------------------
                                                      Rate/                                   Rate/
                                 Volume     Rate     Volume     Total     Volume     Rate     Volume    Total
                                 -------    ------   ------    ------    --------  --------  -------- ---------
                                                                (In Thousands)
<S>                               <C>       <C>      <C>       <C>       <C>       <C>       <C>      <C>      
Interest Income:
Loans.........................    $(196)    $(352)   $    5    $ (543)   $  (642)  $  (218)  $    12  $   (848)
Mortgage-backed securities....       550       577       29      1,156      1,716      360        50     2,126
Investments and other interest
  -bearing assets.............     1,235       125       21      1,381      1,628      319        61     2,008
                                 -------    ------  -------    -------    -------  -------   -------   -------

   Total interest-earning
     assets...................     1,589       350       55      1,994      2,702      461       123     3,286
                                 -------    ------  -------    -------    -------  -------   -------   -------

Interest Expense:
  Savings and interest-bearing
    demand deposits...........      (438)     (474)      40       (872)      (145)     (31)         1     (175)

  Time deposits...............       719       687       42      1,449        791      222        13     1,026
  Borrowings..................     1,326        --       --      1,326      2,328       23        40     2,391
                                 -------    ------  -------    -------    -------  -------   -------   -------
   Total interest-bearings 
    liabilities...............     1,607       213       82      1,903      2,974      214        54     3,242
                                 -------    ------  -------    -------    -------  -------   -------   -------
Net change in net interest-
  income......................   $   (18)   $  137  $  (27)    $    91    $ (272)  $   247   $    69   $    44
                                 =======    ======  ======     =======    ======   =======   =======   =======

</TABLE>




                                       19

<PAGE>




Market Risk

      Market risk is the risk of loss from adverse  changes in market prices and
rates.  The Bank's market risk arises primarily from interest rate risk inherent
in its lending and deposit taking activities.  To that end,  management actively
monitors and manages its interest rate risk exposure.

      The Bank's  profitability is affected by fluctuations in interest rates. A
sudden and  substantial  increase in  interest  rates may  adversely  impact the
Bank's  earnings  to the  extent  that the  interest  rates  borne by assets and
liabilities do not change at the same speed, to the same extent,  or on the same
basis.  The Bank  monitors  the impact of changes in  interest  rates on its net
interest  income  using  several  tools.  One measure of the Bank's  exposure to
differential  changes in interest rates between assets and  liabilities is shown
in  the  Bank's   Maturity   and  Rate   Sensitivity   Analysis   is  under  the
Asset/Liability Management caption. Another measure is the test specified by OTS
Thrift Bulletin No. 13, "Interest Rate Risk  Management." This test measures the
impact on net interest income and on net portfolio value of an immediate  change
in interest rates in 100 basis point increments.  Net portfolio value is defined
as  the  net  present  value  of  assets,  liabilities,  and  off-balance  sheet
contracts.  Following are the estimated impacts of immediate changes in interest
rates at the specified levels at September 30, 1997.

Percentage Changes in Interest Rates:
                   Net Interest       Net Portfolio
 Basis Points        Income(1)          Value(2)
- ---------------  -----------------  ------------
     +400              -48%               -60%
     +300               -34                -42
     +200               -21                -31
     +100               -9                 -12
    - 100               +8                 +9
    - 200               +8                 +22
    - 300               N/A                N/A
    - 400               N/A                N/A


- ---------------
(1)   The percentage change in this column represents net interest income for 12
      months in a stable  interest  rate  environment  versus  the Net  Interest
      Income in the various rate scenarios.
(2)   The percentage change in this column represents net portfolio value of the
      Bank in a stable interest rate environment  versus the net portfolio value
      in the various rate scenarios.

      The Bank's primary objective in managing interest rate risk is to minimize
the  adverse  impact of changes  in  interest  rates on the Bank's net  interest
income and capital while  structuring  the Bank's  asset-liability  structure to
obtain  the  maximum  yield-cost  spread  on that  structure.  The  Bank  relies
primarily on its asset-liability structure to control interest rate risk.

      The   Bank   continually   evaluates   interest   rate   risk   management
opportunities, including the use of derivative financial instruments. Management
believes that hedging  instruments  currently  available are not cost-effective,
and  therefore,  has  focused its efforts on  increasing  the Bank's  yield-cost
spread through wholesale and retail growth opportunities.

                                       20

<PAGE>



      The following  table shows the Company's  financial  instruments  that are
sensitive to changes in interest rates,  categorized by expected  maturity,  and
the  instruments'  fair values at  September  30,  1997.  Market risk  sensitive
instruments are generally  defined as  on-and-off-balance  sheet derivatives and
other financial instruments.

Expected Maturity/Principal Repayment at September 30,

<TABLE>
<CAPTION>

                             Average                                                              Total                     Fair
                          Interest Rate    1998          1999         2000       2001    2002   Thereafter    Balance(1)   Value(1)
                          -------------    ----          ----         ----       ----    ----   ----------   -----------   --------
                                                                       (Dollars in  Thousands)
<S>                          <C>        <C>            <C>           <C>       <C>      <C>       <C>         <C>        <C>
Interest-Sensitive Assets:
Fed funds sold and other
 short-term investments        6.00%     $ 11,925       $    --       $   --    $    --      --        --     $ 11,925    $ 11,925
Loans Receivable:
  One-to-four family.          8.18%       18,846         1,147        1,147      2,521   2,521    67,429       92,464      93,019
  Multifamily and Non-
   Residential.......          8.93%       15,389         5,194        5,194      4,097   4,097     2,785       36,756      36,976
  Other..............         10.00%          448            --           --         --      --        --          448         451
Mortgage-Backed
   Securities........          6.80%      132,819           126           --      3,522      74    79,616      216,157     217,039
Investment Securities          6.77%        7,985         4,977        3,000     24,924      --   116,408      157,294     157,129
FHLB stock...........          6.80%        2,776            --           --         --      --        --        2,776       2,776
Interest-Sensitive 
 Liabilities:
 Deposits
  Money Market Deposits        3.53%       12,825        10,516        8,623      7,071   5,798    26,415       71,248      71,041
  Passbook Deposits..          2.75%       10,003         8,203        6,726      5,515   4,523    20,603       55,573      55,412
  Now and other demand
   deposits..........          1.26%        2,856         2,342        1,921      1,575   1,291     5,883       15,868      15,822
  Certificate Accounts         6.51%      213,917        36,809        8,769      4,082      --        --      263,577     262,813
Borrowings...........          5.84%       51,875        15,800           --         --      --        --       67,675      67,292
Interest-Sensitive Off
balance sheet items:(2)
  Commitments to extend
   credit............          7.50%                                                               16,409
  Commitments to
   purchase securities         9.00%                                                                  200
  Unused lines of Credit       9.67%                                                               10,711

</TABLE>


- ---------------
(1)   Loans  are  reduced  for  nonaccrual  loans  but are not  reduced  for the
      allowance for loan losses.
(2)   Total balance equals the notional  amount of  off-balance  sheet items and
      interest rates are the weighted  average  interest rates of the underlying
      loans.

                                       21

<PAGE>



      Expected  maturities are contractual  matures  adjusted for prepayments of
principal.  The Company uses  certain  assumptions  to estimate  fair values and
expected maturities.  For assets, expected maturities are based upon contractual
maturity,  projected  repayments and  prepayments  of principal.  The prepayment
experience reflected herein is based on the Company's historical experience. The
Company's  average  Constant  Prepayment  Rate  ("CPR") on its total  fixed-rate
portfolio is 10%, and 6% on its adjustable-rate  portfolio for  interest-earning
assets (excluding investment securities, which do not have prepayment features).
For deposit  liabilities,  in accordance with standard industry practice and the
Company's own historical  experience,  "decay factors," used to estimate deposit
runoff of 12.5%, 8.8%, and between 8% and 100% for passbook,  checking and money
market  deposit   accounts,   respectively.   The  actual  maturities  of  these
instruments  could vary  substantially  if future  prepayments  differ  from the
Company's historical experience.

Personnel
- ---------

      As of  September  30,  1997,  the Bank had 52  full-time  employees  and 9
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining  unit.  The Bank believes its  relationship  with its employees to be
satisfactory.

Competition
- -----------

      The Bank faces strong  competition in its  attraction of savings  deposits
(its primary  source of funds  available for lending) and in the  origination of
real estate loans.  Its most direct  competition for savings  deposits and loans
historically  has come from  other  thrift  institutions  and  commercial  banks
located in Middlesex County, New Jersey.  The Bank faces additional  significant
competition for investor funds from short-term money market securities and other
corporate and government securities.

      The Bank's  competition for real estate loans comes principally from other
thrift institutions, commercial banks, and mortgage banking companies.

      The Bank  competes for loans by charging  competitive  interest  rates and
loan  fees,  remaining  efficient  and  providing  a wide range of  services  to
borrowers,  real estate brokers,  and home builders.  It competes for savings by
offering  depositors  a wide  variety of savings  accounts,  checking  accounts,
convenient  office  locations,  drive-up  facilities,  extended  banking  hours,
tax-deferred retirement programs, and other miscellaneous services.

      The Bank considers  Middlesex County,  New Jersey and, to a lesser extent,
Mercer,  Monmouth and Ocean Counties, its primary market area for savings. While
the majority of the Bank's  mortgage  loans are  originated in this market area,
the Bank also makes loans, to a much lesser degree, throughout New Jersey.

      Based upon total assets,  the Bank was the 21st largest thrift institution
in the State of New Jersey as of September  30,  1997.  The Bank  competes  with
larger  financial  institutions,   headquartered  both  inside  and  outside  of
Middlesex County,  New Jersey,  that maintain offices in the Bank's market area.
These  competitors  may be able to offer better loan rates from time to time due
to their size, financial resources, and competitive strategy.


                                       22

<PAGE>



Regulation
- ----------

      General.  The Corporation owns all of the capital stock of the Bank and is
a  savings  bank  holding  company.  As a  savings  bank  holding  company,  the
Corporation  is  subject  to  regulation  by the  Office of  Thrift  Supervision
("OTS").  As a company whose stock is  publicly-traded,  the Corporation is also
subject to the  reporting,  proxy  solicitation,  and other  regulations  of the
Securities and Exchange Commission ("SEC").

      The  Bank  is a New  Jersey-chartered  capital  stock  savings  bank,  the
accounts  of which are  insured  by the FDIC,  and as such,  is  subject  to the
regulation,  supervision and examination of the New Jersey Department of Banking
and the FDIC. The New Jersey Department of Banking (the "Department")  regulates
the Bank's internal organization as well as its deposit,  lending and investment
activities.  The Department  must approve  changes to the Bank's  certificate of
incorporation,  the  establishment  or relocations of branch offices and mergers
involving the Bank. In addition,  the Department conducts periodic  examinations
of the Bank.  Many of the areas  regulated  by the  Department  are  subject  to
similar regulation by the FDIC.

Bank Regulation
- ---------------

      New Jersey law  provides  that no dividend  may be paid by the Bank unless
after the payment of such  dividend,  the capital  stock of the Bank will not be
impaired  and  either  the Bank will have a surplus  of not less than 50% of its
capital  stock,  or the payment of such  dividend  will not reduce the statutory
surplus of the Bank.

      Generally,  federal law limits the  activities  and equity  investments of
FDIC-insured,  state-chartered  banks to those that are permissible for national
banks.

      Insurance of Deposit Accounts.  The Bank's deposit accounts are insured by
the SAIF to a maximum of $100,000 for each insured member (as defined by law and
regulation).  Insurance of deposits may be terminated by the FDIC upon a finding
that the institution has engaged in unsafe or unsound practices, is in an unsafe
or unsound condition to continue  operations or has violated any applicable law,
regulation,  rule, order or condition  imposed by the FDIC or the  institution's
primary regulator.

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

      Effective  September  30,  1996,  federal  law was  revised  to  mandate a
one-time  special  assessment on SAIF members such as the Bank of  approximately
 .657% of deposits held on March 31, 1995. Beginning January 1, 1997, the deposit
insurance  assessment  for SAIF  members  was reduced to .064% of deposits on an
annual basis through the end of 1999. During this same period,  BIF members will
be assessed approximately .013% of deposits. After 1999, assessments for BIF and
SAIF  members  should  be  the  same.  It  is  expected  that  these  continuing
assessments  for both  SAIF and BIF  members  will be used to repay  outstanding
Financing Corporation bond obligations. As a result of these changes,

                                       23

<PAGE>



beginning  January 1,  1997,  the rate of deposit  insurance  assessed  the Bank
declined by approximately 70%.

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

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

      Each federal  banking agency is required to revise its risk-based  capital
standards for insured  institutions to ensure that those standards take adequate
account of  interest-rate  risk ("IRR"),  concentration  of credit risk, and the
risks of nontraditional activities, as well as to reflect the actual performance
and expected  risk of loss on  multi-family  residential  loans.  The FDIC,  the
Office of the  Comptroller of the Currency,  and the Federal  Reserve Board have
proposed  procedures  for  measuring  IRR exposure and  alternative  methods for
determining what amount of additional capital, if any, a bank may be required to
maintain for IRR.

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

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

      The Bank was in  compliance  with  both  the FDIC and New  Jersey  capital
requirements at September 30, 1997.


                                       24

<PAGE>



      Capital  Distributions.  Earnings  of the  Bank  appropriated  to bad debt
reserves  and deducted for Federal  income tax  purposes are not  available  for
payment of cash dividends or other distributions to stockholders without payment
of taxes at the then  current  tax rate by the Bank on the  amount  of  earnings
removed from the reserves for such distributions.

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

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

      Loans to One Borrower.  Generally,  the Bank may not make a loan or extend
credit  to a single  or  related  group of  borrowers  in  excess  of 15% of its
unimpaired capital and surplus.

      Federal  Home  Loan Bank  System.  The Bank is a member of the FHLB of New
York,  which is one of 12 regional  FHLBs that  administers  the home  financing
credit  function  of  savings  associations.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and procedures established by the Board of Directors of the FHLB.

      As a member,  the Bank is required to purchase and  maintain  stock in the
FHLB of New York in an  amount  equal to at  least  1% of its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the beginning of each year. At September 30, 1997,  the Bank had $2.8 million in
FHLB stock, which was in compliance with this requirement.

      Federal Reserve System.  The Federal Reserve Board requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements  imposed by the Federal Reserve Board may be used
to satisfy the liquidity  requirements  that are imposed by the  Department.  At
September 30, 1997, the Bank's total transaction accounts were below the minimum
level for which the Federal Reserve Board requires a reserve.

      State-chartered  savings  banks have  authority to borrow from the Federal
Reserve Bank "discount  window," but Federal Reserve policy  generally  requires
savings banks to exhaust all reasonable  alternative  sources  before  borrowing
from the Federal Reserve System.  The Bank had no discount window  borrowings at
September 30, 1997.


                                       25

<PAGE>



Holding Company Regulation
- --------------------------

      General.  The  Corporation is a unitary  savings and loan holding  company
subject to regulatory oversight by the OTS. As such, the Corporation is required
to  register  and file  reports  with the OTS and is subject to  regulation  and
examination by the OTS. In addition,  the OTS has enforcement authority over the
Corporation  and  its   non-savings   association   subsidiaries,   should  such
subsidiaries  be formed,  which also  permits  the OTS to  restrict  or prohibit
activities  that are determined to be a serious risk to the  subsidiary  savings
association.  This  regulation  and  oversight  is  intended  primarily  for the
protection of the depositors of the Bank and not for the benefit of stockholders
of the Corporation.

      Qualified  Thrift  Lender  Test.  As a unitary  savings  and loan  holding
company,  the  Corporation  generally  is not subject to activity  restrictions,
provided the Bank  satisfies  the qualified  thrift lender  ("QTL") test. If the
Corporation  acquires  control  of  another  savings  association  as a separate
subsidiary, it would become a multiple savings and loan holding company, and the
activities of the Corporation and any of its  subsidiaries  (other than the Bank
or  any  other  SAIF-insured   savings  association)  would  become  subject  to
restrictions applicable to bank holding companies unless such other associations
each also qualify as a QTL and were acquired in a supervisory acquisition.

      Restrictions on  Acquisitions.  The Corporation  must obtain approval from
the OTS before acquiring  control of any other  SAIF-insured  association.  Such
acquisitions  are generally  prohibited if they result in a multiple savings and
loan holding company  controlling  savings  associations in more than one state.
However,  such  interstate  acquisitions  are permitted  based on specific state
authorization or in a supervisory acquisition of a failing savings association.

      Federal  law  generally  provides  that no  "person,"  acting  directly or
indirectly or through or in concert with one or more other persons,  may acquire
"control," as that term is defined in OTS  regulations,  of a federally  insured
savings  institution  without  giving at least 60 days written notice to the OTS
and providing the OTS an opportunity to disapprove the proposed acquisition.  In
addition,  no company may acquire  control of such an institution  without prior
OTS approval.

Executive Officers of the Company
- ---------------------------------

      The executive  officers of the  Corporation as of September 30, 1997, were
as follows:

Name                      Age    Position
- ----                     -----   ---------

Benjamin S. Konopacki     75     Chairman of the Board
George T. Hornyak, Jr     47     President and Chief Executive Officer
Ronald E. Vaughn, Jr      41     Senior Vice President - Chief Lending Officer
Thomas Konopacki          40     Executive Vice President - Controller



      The  following   information   describes  the  principal   occupation  and
employment  of the  executive  officers  of the  Corporation  and the Bank as of
September 30, 1997, during at least the past five years.

      Benjamin S. Konopacki has been employed by the Bank in various  capacities
since 1954.  From 1965 to 1989,  he served as  President.  From 1965 to 1991, he
served as Chief Executive Officer. In

                                       26

<PAGE>



1989,  Mr.  Konopacki  became  Chairman  of the Board.  On January 1, 1991,  Mr.
Konopacki retired as Chief Executive Officer.

      George T. Hornyak,  Jr. has been employed by the Bank since 1983. In March
1989, Mr. Hornyak was named President and Chief Operating  Officer.  Mr. Hornyak
became  Chief  Executive  Officer of the Bank on  January 1, 1991.  He is also a
director of Mercer Mutual Insurance Company.

      Ronald E.  Vaughn,  Jr. has been  employed by the Bank since  August 1988.
Since  January  1990,  he has served as Senior Vice  President  - Chief  Lending
Officer.  From  August  1985 to August  1988,  Mr.  Vaughn was Vice  President -
Residential Lending of Lincoln Federal Savings and Loan Association,  Westfield,
New Jersey.

      Thomas Konopacki has been employed by the Bank since 1976 and is currently
Executive Vice President and Chief Financial  Officer.  Mr. Konopacki has served
in that capacity since January 1990.

Item  2.  Properties
- --------------------

      The Bank owns its home office which is located at 6 Jackson Street,  South
River,  New Jersey.  The Bank also  operates four full service  branch  offices,
three of which it owns and one which it leases.

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

      From time to time the  Registrant is a party to legal  proceedings  in the
ordinary  course of  business  wherein it  enforces  its  security  interest  in
mortgage  loans made by it. In the opinion of  management,  no material  loss is
expected from any pending legal proceedings.

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

      No matters were submitted to a vote of security  holders during the fourth
quarter of the fiscal year ended September 30, 1997.

                                     PART II

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

      The information  contained under the section  captioned  "Common Stock" in
the  Corporation's  Annual  Report to  Stockholders  for the  fiscal  year ended
September 30, 1997 (the "Annual Report"), is incorporated herein by reference.

Item  6.  Selected Financial Data
- ---------------------------------

      The information contained in the table captioned  "Consolidated  Financial
Highlights" in the Annual Report is incorporated herein by reference.

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

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


                                       27

<PAGE>



Item  7A.  Quantitative and Qualitative Disclosures About Market Risk
- ---------------------------------------------------------------------

      The  information  contained in the section  captioned  "Market Risk" under
Item 1 herein is incorporated herein by reference.

Item  8.  Financial Statements and Supplementary Data

      The  Corporation's  Consolidated  Financial  Statements  listed in Item 14
herein are incorporated herein by reference.

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

      None

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant
- ------------------------------------------------------------

      The  information  contained  under the  section  captioned  "Proposal I --
Election of Directors" in the  Corporation's  definitive proxy statement for the
Corporation's  1998 Annual Meeting of  Stockholders  (the "Proxy  Statement") is
incorporated herein by reference.

      Additional  information  concerning  executive  officers is included under
"Part I - Executive Officers of the Registrant."

Item 11.  Executive Compensation
- --------------------------------

      The  information  contained  under the  section  captioned  "Proposal I --
Election of  Directors  --  Executive  Compensation"  in the Proxy  Statement is
incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------

      (a)   Security Ownership of Certain Beneficial Owners

            Information   required  by  this  item  is  incorporated  herein  by
            reference to the section  captioned  "Voting  Securities and Certain
            Beneficial Owners Thereof" in the Proxy Statement.

      (b)   Security Ownership of Management

            Information   required  by  this  item  is  incorporated  herein  by
            reference  to the  section  captioned  "Proposal  I --  Election  of
            Directors" in the Proxy Statement.

      (c)   Management of the Corporation  knows of no  arrangements,  including
            any  pledge by any  person of  securities  of the  Corporation,  the
            operation  of which may at a  subsequent  date result in a change in
            control of the Registrant.


                                       28

<PAGE>



Item 13.  Certain Relationships and Related Transactions
- --------------------------------------------------------

      The information  required by this item is incorporated herein by reference
to the  section  captioned  "Proposal  I --  Election  of  Directors  -- Certain
Transactions With the Company" in the Proxy Statement.

                                    PART IV

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

(a)(1)      The  Consolidated  Financial  Statements and  Independent  Auditors'
            Report included in the Annual Report, listed below, are incorporated
            herein by reference.

      1.    Independent Auditors' Report

      2.    Pulse Bancorp, Inc.

            (a)   Consolidated  Statements  of Financial  Condition at September
                  30, 1996 and 1997
            (b)   Consolidated Statements of Income for each of the years in the
                  three-year period ended September 30, 1997
            (c)   Consolidated Statements of Changes in Stockholders' Equity for
                  each of the years in the three-year period ended September 30,
                  1997
            (d)   Consolidated Statements of Cash Flows for each of the years in
                  the three-year period ended September 30, 1997
            (e)   Notes to Consolidated Financial Statements

(a)(2)      All schedules have been omitted, because the required information is
            either  inapplicable  or  included  in  the  Notes  to  Consolidated
            Financial Statements.

(a)(3)      Exhibits  are either  filed or  attached  as part of this  Report or
            incorporated herein by reference.

            3(i)        Certificate of Incorporation1

            3(ii) Bylaws2

            10.1  Employment Agreement with Benjamin S. Konopacki3

            10.2  Employment Agreement with George T. Hornyak, Jr.3

            10.3  Employment Agreement with Thomas Konopacki4

            10.4  1986 Stock Option and Incentive Plan4

            10.5  1993 Stock Option and Incentive Plan5

            10.6  1997 Stock Compensation Plan

            10.7  1997 Directors Stock Option Plan


                                       29

<PAGE>



            13    Annual  Report  to  Stockholders  for the  fiscal  year  ended
                  September 30, 1997

            21    Subsidiaries of the Registrant


- -------------------------
(1)   Incorporated by reference to the  Registrant's  Registration  Statement on
      Form S-4  (33-23154)  declared  effective by the Commission on December 7,
      1989.
(2)   Incorporated by reference to the  Registrant's  Annual Report on Form 10-K
      for the fiscal year ended September 30, 1995.
(3)   Incorporated by reference to the  Registrant's  Annual Report on Form 10-K
      for the fiscal year ended September 30, 1993.
(4)   Incorporated by reference to the  Registrant's  Annual Report on Form 10-K
      for the fiscal year ended September 30, 1989.
(5)   Incorporated  by  reference  to the  Registrant's  Proxy  Statement  dated
      December 18, 1992 for the 1993 Annual Meeting of Stockholders.


(b) No  Reports on Form 8-K were  filed  during  the last  quarter of the period
covered by this report.





                                       30

<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.


                                     PULSE BANCORP, INC.


Dated: December 29, 1997             By:  /s/ George T. Hornyak, Jr.
                                          --------------------------
                                          George T. Hornyak, Jr.
                                          President, Chief Executive
                                          Officer and Director (Duly
                                          Authorized Representative)

      Pursuant to the  requirement of the Securities  Exchange Act of 1934, this
Report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities indicated as of December 29,  1997.


By:   /s/ George T. Hornyak, Jr.          By:   /s/ Wayne A. Kronowski
      ------------------------------            -----------------------------
      George T. Hornyak, Jr.                    Wayne A. Kronowski
      President, Chief Executive                Director
      Office and Director (Principal
      Executive Officer)


By:   /s/ Edwin A. Kolodziej              By:   /s/ Joseph Chadwick
      ------------------------------            -----------------------------
      Edwin A. Kolodziej                        Joseph Chadwick
      Director                                  Director


By:   /s/ Benjamin S. Konopacki           By:   /s/ Edwin A. Roginski
      ------------------------------            -----------------------------
      Benjamin S. Konopacki                     Edwin A. Roginski
      Chairman of the Board                     Director


By:   /s/ Thomas Konopacki
      -------------------------------
      Thomas Konopacki
      Executive Vice President - Controller
      (Principal Financial and Accounting
      Officer)







                                  EXHIBIT 10.6

                                      
<PAGE>



                               Pulse Bancorp, Inc.
                          1997 Stock Compensation Plan


                                    Article I
                                    ---------

                            ESTABLISHMENT OF THE PLAN

         1.01 Pulse Bancorp,  Inc.,  South River, New Jersey  ("Parent")  hereby
establishes  the 1997 Stock  Compensation  Plan (the  "Plan") upon the terms and
conditions hereinafter stated.

                                   Article II
                                   ----------

                               PURPOSE OF THE PLAN

         2.01 The purpose of the Plan is to compensate  and reward  personnel of
experience  and ability in key positions of  responsibility  with the Parent and
its  subsidiaries,   by  providing  such  personnel  of  the  Parent,   and  its
subsidiaries with an increased equity interest in the Parent as compensation for
their professional contributions and service to the Parent and its subsidiaries.
Awards  under  the Plan  shall be made in the  form of the  Common  Stock of the
Parent in lieu of other cash compensation.

                                   Article III
                                   -----------

                                                    DEFINITIONS

         The following  words and phrases when used in this Plan with an initial
capital letter,  unless the context clearly indicates otherwise,  shall have the
meaning as set forth below.  Wherever  appropriate,  the masculine pronoun shall
include the feminine pronoun and the singular shall include the plural.

         3.01 "Bank" means Pulse  Savings Bank,  and any  successor  corporation
thereto.

         3.02  "Board"  means  the  Board of  Directors  of the  Parent,  or any
successor corporation thereto.

         3.03 "Committee" means the Board of Directors of the Parent or the Plan
Committee  appointed by the Board of Directors of the Parent pursuant to Article
IV hereof.

         3.04  "Common  Stock" means shares of the common stock of the Parent or
any successor corporation or Parent thereto.

         3.05  "Director" means a member of the Board of the Parent or the Bank.

                                       A-1

<PAGE>




         3.06 "Director Emeritus" means a person serving as a director emeritus,
advisory  director,  consulting  director,  or other similar  position as may be
appointed by the Board of Directors of the Bank from time to time.

         3.07  "Employee"  means any person who is employed  by the Parent,  the
Bank or a Subsidiary.

         3.08  "Effective  Date"  shall mean the date of adoption of the Plan by
the Board of the Parent.

         3.09 "Parent" shall mean Pulse Bancorp, Inc., the parent corporation of
the Bank.

         3.10 "Participant" means an Employee, Director or Director Emeritus who
receives a Plan Share Award or Tandem Stock Option under the Plan.

         3.11 "Plan  Shares"  means  shares of Common Stock which are awarded or
issuable to a Participant pursuant to the Plan.

         3.12  "Plan  Share  Award"  or  "Award"  means  a  right  granted  to a
Participant under this Plan to earn or to receive Plan Shares.

         3.13 "Plan Share Reserve" means the shares of Common Stock to be issued
to Participants in accordance with the Plan.

         3.14  "Subsidiary"  means those  subsidiaries of the Parent which, with
the consent of the Board, agree to participate in this Plan.

                                   Article IV
                                   ----------

                           ADMINISTRATION OF THE PLAN

         4.01  Role  of the  Committee.  The  Plan  shall  be  administered  and
interpreted by the Board of Directors of the Parent or a Committee  appointed by
said Board, which shall consist of not less than two non-employee members of the
Board,  which  shall  have all of the powers  allocated  to it in this and other
sections of the Plan. All persons  designated as members of the Committee  shall
be  "Non-Employee  Directors"  within  the  meaning  of  Rule  16b-3  under  the
Securities Exchange Act of 1934, as amended ("1934 Act"). The interpretation and
construction  by the Committee of any  provisions of the Plan shall be final and
binding. The Committee shall act by vote or written consent of a majority of its
members.  Subject to the express  provisions  and  limitations  of the Plan, the
Committee  may  adopt  such  rules,  regulations  and  procedures  as  it  deems
appropriate  for the conduct of its  affairs.  The  Committee  shall  report its
actions  and  decisions  with  respect  to the Plan to the Board at  appropriate
times, but in no event less than one time per calendar year.


                                       A-2

<PAGE>



         4.02 Role of the Board. The members of the Committee shall be appointed
or approved  by, and will serve at the  pleasure of the Board.  The Board may in
its  discretion  from time to time remove  members  from, or add members to, the
Committee.  The Board shall have all of the powers  allocated  to it in this and
other  sections of the Plan,  may take any action  under or with  respect to the
Plan which the Committee is authorized to take,  and may reverse or override any
action  taken or decision  made by the  Committee  under or with  respect to the
Plan.

         4.03  Limitation on Liability.  No member of the Board or the Committee
shall be liable for any  determination  made in good  faith with  respect to the
Plan or any Plan Share Awards granted. If a member of the Board or the Committee
is a party or is  threatened  to be made a party to any  threatened,  pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative,  by any  reason  of  anything  done  or not  done  by him in such
capacity  under or with  respect  to the Plan,  the  Parent  and the Bank  shall
indemnify such member against expenses (including  attorney's fees),  judgments,
fines and amounts paid in settlement  actually and reasonably incurred by him or
her in  connection  with such action,  suit or  proceeding if he or she acted in
good  faith  and in a manner  he or she  reasonably  believed  to be in the best
interests of the Parent,  the Bank and its Subsidiaries and, with respect to any
criminal  action or proceeding,  had no reasonable  cause to believe his conduct
was unlawful.

                                    Article V
                                    ---------

                               PLAN SHARE RESERVE

         5.01 Plan Share  Reserve.  The Plan shall be  authorized to award up to
25,000 shares of Common Stock  representing the lessor of 1% of the total shares
of Common Stock  outstanding  as of the Effective  Date or 25,000  shares.  Such
shares shall  consist of authorized  but unissued  shares of Common Stock of the
Parent or shares  purchased in the open-market or through  privately  negotiated
transactions within the sole discretion of the Parent from time to time.

                                   Article VI
                                   ----------

                            ELIGIBILITY; ALLOCATIONS

         6.01  Eligibility.  Directors,  Employees  and  Directors  Emeritus are
eligible  to  receive  Plan  Share  Awards  within  the sole  discretion  of the
Committee and in accordance with the terms of the Plan.

         6.02 Awards to Employees.  The Committee  will  determine  which of the
Employees  will be granted Plan Share Awards and the number of Shares covered by
each Award,  provided,  however, that in no event shall any Awards be made which
will violate the Articles or Bylaws of the Bank or its Parent or Subsidiaries or
any applicable federal or state law or regulation.

         6.03 Form of Award. As promptly as practicable after a determination is
made pursuant that a Plan Share Award is to be made, the Committee  shall notify
the Participant in writing of the grant of the Award,  the number of Plan Shares
covered by the Award,  and the terms upon which the Plan  Shares  subject to the
award may be earned. The date on which the

                                       A-3

<PAGE>



Committee  makes its award  determination  or the date the Committee so notifies
the  Participant  shall be considered the date of grant of the Plan Share Awards
as determined by the Committee.  The Committee shall maintain  records as to all
grants of Plan Share Awards under the Plan.

         6.04 Awards Not Required.  Notwithstanding anything to the contrary, no
Participant  shall have any right or  entitlement  to receive a Plan Share Award
hereunder,  such Awards being at the sole  discretion  of the  Committee and the
Board,  nor shall the  Participants as a group have such a right.  The Committee
may,  with the  approval of the Board (or,  if so directed by the Board),  cease
issuing Plan Share Awards.

         6.05  Awards  to  Directors.  Notwithstanding  anything  herein  to the
contrary,  as of the date of the Annual Meeting of Stockholders of Parent ("Date
of Grant"),  each Director of the Parent shall be awarded a number of Plan Share
Awards  ("Annual  Award")  represented by the fraction equal to the annual Board
retainer fee ("Annual  Board Fee") in effect as of such date divided by the last
reported sale price of the Common Stock on the business day immediately prior to
the Date of Grant  ("Stock  Price").  Such Annual  Award shall be in lieu of the
Annual Board Fee for such fiscal year for the Parent.  Additionally,  as of such
Date of Grant,  each recipient of such Annual Award,  shall receive an option to
purchase a number of shares of Common  Stock  represented  by the product of two
(2)  multiplied  by such  number of shares of Common  Stock  represented  by the
Annual Award ("Tandem Stock  Option").  The option exercise price for each share
of Common Stock under such Tandem  Stock  Option shall be the Stock Price.  Such
Annual  Award  and  Tandem  Stock  Option  shall  be   immediately   earned  and
non-forfeitable  as of the  Date of  Grant.  Such  Tandem  Stock  Options  shall
continue to be exercisable for a period of ten years following the Date of Grant
without  regard to the  continued  services  of such  Director  as a Director or
Director  Emeritus.  In the event of the Participant's  death, such Tandem Stock
Options may be exercised by the personal  representative of his estate or person
or persons to whom his rights  under such Option shall have passed by will or by
the laws of descent and distribution.

         6.06 Awards to Directors Emeritus.  Notwithstanding  anything herein to
the  contrary,  the Board may grant Plan Shares to any Director  Emeritus of the
Parent or the Bank that is not  otherwise  an  Employee.  Such Plan Share  Award
shall be  immediately  earned and non-  forfeitable  upon delivery of the Common
Stock represented by such Plan Share Award.

                                   Article VII
                                   -----------

                           DISTRIBUTION OF PLAN SHARES

         7.01     Distribution of Plan Shares.

         (a)  Timing of  Distributions:  General  Rule.  Except as  provided  in
Subsection (d) below,  Plan Shares shall be  distributed  to the  Participant as
soon as practicable  after they have been earned.  No fractional shares shall be
distributed.

         (b) Form of  Distribution.  All Plan Shares shall be distributed in the
form of Common  Stock.  One share of Common  Stock  shall be given for each Plan
Share earned.


                                       A-4

<PAGE>



         (c)  Withholding.  The Parent or the Bank may withhold from any payment
or  distribution  made under this Plan  sufficient  amounts of cash or shares of
Common Stock necessary to cover any applicable withholding and employment taxes,
and if the  amount  of such  payment  or  distribution  is not  sufficient,  the
Committee  may  require  the  Participant  to pay to the  Parent or the Bank the
amount  required to be withheld in taxes as a condition of  delivering  the Plan
Shares.

         (d)  Regulatory  Exceptions.  No  Plan  Shares  shall  be  distributed,
however,  unless and until all of the  requirements  of all  applicable  law and
regulation shall have been fully complied with as determined by the Committee.




                                  Article VIII
                                  ------------

                           RESTRICTIONS ON DISPOSITION

         8.01  Right  of  Repurchase  and   Restrictions  on  Disposition.   The
Committee,  in its sole  discretion,  may  include,  as a term of any Plan Share
Award,  the right,  but not the obligation for the Parent,  to repurchase all or
any amount of the Common  Stock  acquired by a  Participant  under the Plan (the
"Repurchase Right"). The Repurchase Right shall provide that for a period of one
year from the date of  delivery of shares of Common  Stock  under the Plan,  the
Parent shall have a first right of  repurchase  at the fair market value of such
Common Stock at the time of such repurchase as determined by the Committee.  The
Repurchase  Right may  permit  the Parent to  transfer  or assign  such right to
another party.  The Parent may exercise the Repurchase  Right only to the extent
permitted by applicable law.

                                   Article IX
                                   ----------

                                  MISCELLANEOUS

         9.01  Adjustments  for Capital  Changes.  The aggregate  number of Plan
Shares  available for issuance  pursuant to the Plan Share Awards and the number
of  Shares  to which  any Plan  Share  Award  relates  shall be  proportionately
adjusted for any increase or decrease in the total number of outstanding  shares
of Common Stock issued  subsequent to the Effective  Date of the Plan  resulting
from any  split,  subdivision  or  consolidation  of the  Common  Stock or other
capital adjustment, change or exchange of the Common Stock, or other increase or
decrease in the number or kind of shares effected  without receipt or payment of
consideration by the Parent.

         9.02  Amendment  and  Termination  of  the  Plan.  The  Board  may,  by
resolution, at any time, amend or terminate the Plan.

         9.03 No  Employment  Rights.  Neither  the Plan nor any grant of a Plan
Share Award or Plan Shares  hereunder  nor any action taken by the  Committee or
the Board in connection with the Plan shall create any right,  either express or
implied,  on the part of any Participant to continue in the employ or service of
the Parent, the Bank, or a Subsidiary thereof.

                                       A-5

<PAGE>




         9.04 Voting and Dividend Rights.  No Participant  shall have any voting
or dividend rights of a stockholder with respect to any Plan Shares covered by a
Plan Share Award prior to the time said Plan Shares are actually  distributed to
such Participant in the form of Common Stock.

         9.05 Compliance with Applicable Law and Regulation.  Common Stock shall
not be issued to a  Participant  under the Plan unless the issuance and delivery
of such Common  Stock shall comply with all relevant  provisions  of  applicable
law, including,  without limitation, the Securities Act of 1933, as amended, the
rules and regulations  promulgated  thereunder,  any applicable state securities
laws and the  requirements of any stock exchange upon which the Common Stock may
then be listed.

         9.06 Governing  Law. The Plan shall be governed by and construed  under
the laws of the State of New Jersey, except to the extent that Federal Law shall
be deemed applicable.

         9.07 Term of Plan.  This Plan shall  remain in effect until the earlier
of (i) termination by the Board, or (ii) 10 years from the Effective Date.




                                       A-6



                                  EXHIBIT 10.7

                                      
<PAGE>

                               PULSE BANCORP, INC.

                     1997 DIRECTORS STOCK COMPENSATION PLAN


         1. Purpose of the Plan.  The Plan shall be known as the Pulse  Bancorp,
Inc.  ("Company")  1997  Directors  Stock  Compensation  Plan (the "Plan").  The
purpose of the Plan is to retain and reward qualified personnel for positions of
substantial  responsibility  as members of the Board of Directors of the Company
or any  present or future  parent or  subsidiary  of the  Company to promote the
success of the business.  The Plan is intended to provide for the grant of Stock
Options that are not "Incentive  Stock  Options,"  within the meaning of Section
422 of the Internal Revenue Code of 1986, as amended (the "Code").

          2. Definitions. The following words and phrases when used in this Plan
with an initial capital letter,  unless the context clearly indicates otherwise,
shall have the meaning as set forth below. Wherever  appropriate,  the masculine
pronoun  shall include the feminine  pronoun and the singular  shall include the
plural.

                  (a) "Award"  means the grant by the Committee or in accordance
with the terms of the Plan of a Stock Option.

                  (b) "Board"  shall mean the Board of Directors of the Company,
or any successor or parent corporation thereto.

                  (c) "Change in Control"  shall mean: (i) the sale of all, or a
material   portion,   of  the  assets  of  the  Company;   (ii)  the  merger  or
recapitalization of the Company whereby the Company is not the surviving entity;
(iii) a change in control of the Company,  as otherwise defined or determined by
the New Jersey  Department of Banking or regulations  promulgated by it; or (iv)
the acquisition, directly or indirectly, of the beneficial ownership (within the
meaning of that term as it is used in Section 13(d) of the  Securities  Exchange
Act of 1934 and the rules and regulations promulgated thereunder) of twenty-five
percent (25%) or more of the outstanding voting securities of the Company by any
person,  trust, entity or group. This limitation shall not apply to the purchase
of shares by underwriters in connection with a public offering of Company stock,
or the purchase of shares of up to 25% of any class of securities of the Company
by a  tax-qualified  employee stock benefit plan. The term "person" refers to an
individual or a corporation,  partnership,  trust,  association,  joint venture,
pool, syndicate, sole proprietorship,  unincorporated  organization or any other
form of entity not specifically  listed herein. The decision of the Committee as
to whether a Change in Control has occurred shall be conclusive and binding.

                  (d) "Code"  shall mean the Internal  Revenue Code of 1986,  as
amended, and regulations promulgated thereunder.

                  (e)  "Committee"  shall  mean the  Board or the  Stock  Option
Committee appointed by the Board in accordance with Section 5(a) of the Plan.

                  (f) "Common Stock" shall mean the common stock of the Company,
or any successor or parent corporation thereto.

                                       A-1

<PAGE>




                  (g) "Company"  shall mean the Pulse Bancorp,  Inc., the parent
corporation of the Savings Bank, or any successor or Parent thereof.

                  (h)  "Director"  shall  mean  a  member  of the  Board  of the
Company, or any successor or parent corporation thereto.

                  (i)  "Director  Emeritus"  shall  mean a person  serving  as a
director emeritus,  advisory  director,  consulting  director,  or other similar
position as may be  appointed  by the Board of  Directors of the Savings Bank or
the Company from time to time.

                  (j) "Disability" means any physical or mental impairment which
renders the Participant  incapable of continuing in the employment or service of
the Savings Association or the Parent in his then current capacity as determined
by the Committee.

                  (k)  "Dividend  Equivalent  Rights"  shall  mean the rights to
receive a cash payment in accordance with Section 10 of the Plan.

                  (l) "Effective Date" shall mean October 23, 1997.

                  (m) "Employee"  shall mean any person  employed by the Company
or any present or future  Parent or  Subsidiary  of the Company.  "Non-Employee"
shall mean an  individual  not  employed by the Company or any present or future
Parent or Subsidiary of the Company.

                  (n) "Fair Market Value" shall mean: (i) if the Common Stock is
traded otherwise than on a national  securities  exchange,  then the Fair Market
Value per Share shall be equal to the mean between the last bid and ask price of
such  Common  Stock on such  date or,  if there is no bid and ask  price on said
date,  then on the  immediately  prior business day on which there was a bid and
ask price. If no such bid and ask price is available, then the Fair Market Value
shall be determined by the Committee in good faith;  or (ii) if the Common Stock
is listed on a national  securities  exchange,  then the Fair  Market  Value per
Share shall be not less than the average of the highest and lowest selling price
of such Common Stock on such exchange on such date, or if there were no sales on
said date,  then the Fair Market  Value shall be not less than the mean  between
the last bid and ask price on such date.

                  (o)  "Option" or "Stock  Option"  shall mean an Award  granted
pursuant  to this Plan  providing  the holder of such  Option  with the right to
purchase Common Stock.

                  (p)  "Optioned  Stock"  shall mean stock  subject to an Option
granted pursuant to the Plan.

                  (q) "Optionee" shall mean any person who receives an Option or
Award pursuant to the Plan.

                  (r)  "Parent"  shall mean any  present  or future  corporation
which would be a "parent  corporation"  as defined in Sections 424(e) and (g) of
the Code.

                  (s)  "Participant"  means any  director  of the Company or any
Parent or Subsidiary  of the Company or any other person  providing a service to
the Company who is selected by the Committee to receive an Award,  or who by the
express terms of the Plan is granted an Award.

                                       A-2

<PAGE>




                  (t) "Plan" shall mean the Pulse  Bancorp,  Inc. 1997 Directors
Stock Compensation
Plan.

                  (u) "Savings Bank" shall mean Pulse Savings Bank, South River,
New Jersey, or any successor corporation thereto.

                  (v) "Share" shall mean one share of the Common Stock.

                  (w) "Subsidiary"  shall mean any present or future corporation
which  constitutes a "subsidiary  corporation" as defined in Sections 424(f) and
(g) of the Code.

          3. Shares  Subject to the Plan.  Except as  otherwise  required by the
provisions of Section 11 hereof,  the aggregate number of Shares with respect to
which Awards may be made  pursuant to the Plan shall not exceed  25,000  Shares.
Such  Shares  may  either  be from  authorized  but  unissued  shares  or shares
purchased  in the market for Plan  purposes.  If an Award shall  expire,  become
unexercisable,  or be forfeited for any reason prior to its exercise, new Awards
may be granted  under the Plan with  respect to the number of Shares as to which
such expiration has occurred.

         4.       Six Month Holding Period.

                  Except in the event of the death or disability of the Optionee
or a Change in Control of the  Company,  a minimum  of six  months  must  elapse
between  the  date of the  grant  of an  Option  and the date of the sale of the
Common Stock received through the exercise of such Option.

          5.      Administration of the Plan.

                  (a)   Composition  of  the   Committee.   The  Plan  shall  be
administered by the Board of Directors of the Company or a Committee which shall
consist of not less than two Directors of the Company appointed by the Board and
serving at the pleasure of the Board.  All persons  designated as members of the
Committee shall meet the  requirements of a "Non-Employee  Director"  within the
meaning of Rule 16b-3 under the Securities  Exchange Act of 1934, as amended, as
found at 17 CFR ss.240.16b-3.

                  (b) Powers of the Committee.  The Committee is authorized (but
only to the extent not  contrary  to the  express  provisions  of the Plan or to
resolutions adopted by the Board) to interpret the Plan, to prescribe, amend and
rescind  rules and  regulations  relating to the Plan, to determine the form and
content of Awards to be issued  under the Plan and to make other  determinations
necessary or advisable for the  administration  of the Plan,  and shall have and
may  exercise  such other power and  authority  as may be delegated to it by the
Board from time to time. A majority of the entire  Committee shall  constitute a
quorum and the action of a majority  of the  members  present at any  meeting at
which a quorum is present  shall be deemed the  action of the  Committee.  In no
event may the Committee  revoke  outstanding  Awards  without the consent of the
Participant.

                  The President of the Company and such other  officers as shall
be  designated  by the  Committee  are  hereby  authorized  to  execute  written
agreements  evidencing  Awards on behalf of the  Company and to cause them to be
delivered  to the  Participants.  Such  agreements  shall set  forth the  Option
exercise price, the number of shares of Common Stock subject to such Option, the
expiration date

                                       A-3

<PAGE>



of such Options, and such other terms and restrictions  applicable to such Award
as are determined in accordance with the Plan or the actions of the Committee.

                  (c)   Effect   of   Committee's   Decision.   All   decisions,
determinations  and   interpretations  of  the  Committee  shall  be  final  and
conclusive on all persons affected thereby.

          6.      Eligibility for Awards and Limitations.

                  (a) The  Committee  shall  from  time to  time  determine  the
Participants who shall be granted Awards under the Plan and the number of Awards
to be granted to each such persons. In selecting Participants and in determining
the number of Shares of Common Stock to be granted to each such Participant, the
Committee may consider the nature of the prior and  anticipated  future services
rendered by each such Participant, each such Participant's current and potential
contribution  to the Company and such other factors as the Committee may, in its
sole discretion, deem relevant. Participants who have been granted an Award may,
if otherwise eligible, be granted additional Awards.

                  (b) In no event shall Shares subject to Options granted to any
Participant  exceed more than 17% of the total number of Shares  authorized  for
delivery under the Plan.

          7. Term of the Plan.  The Plan shall  continue in effect for a term of
ten (10) years from the  Effective  Date,  unless the Plan is  terminated by the
Board in accordance with the Plan.

          8. Terms and Conditions of Stock Options. Stock Options may be granted
or awarded only to Participants.  Each Stock Option granted pursuant to the Plan
shall be evidenced by an  instrument  in such form as the  Committee  shall from
time to time  approve.  Each Stock  Option  granted  pursuant  to the Plan shall
comply with, and be subject to, the following terms and conditions:

                  (a)  Option  Price.  The price per Share at which  each  Stock
Option granted by the Committee under the Plan may be exercised shall not, as to
any  particular  Stock Option,  be less than the Fair Market Value of the Common
Stock on the date that such Stock Option is granted.

                  (b)  Payment.  Full  payment  for each  Share of Common  Stock
purchased  upon the exercise of any Stock Option granted under the Plan shall be
made at the time of exercise of each such Stock Option and shall be paid in cash
(in United States  Dollars),  Common Stock or a  combination  of cash and Common
Stock.  Common Stock  utilized in full or partial  payment of the exercise price
shall be valued at the Fair Market  Value at the date of  exercise.  The Company
shall  accept  full or  partial  payment  in  Common  Stock  only to the  extent
permitted  by  applicable  law. No Shares of Common  Stock shall be issued until
full payment has been received by the Company, and no Optionee shall have any of
the rights of a  stockholder  of the Company  until  Shares of Common  Stock are
issued to the Optionee.

                  (c) Term of Stock Option.  The term of  exercisability of each
Stock Option granted  pursuant to the Plan shall be not more than ten (10) years
from the date each such Stock Option is granted.

                  (d) Exercise  Generally.  Except as otherwise  provided by the
terms of the Plan or by action of the  Committee at the time of the grant of the
Options,  the Options granted will be first  exercisable as of the date of grant
of such options and shall remain exercisable during such periods of service as a
Director or Director Emeritus.

                                       A-4

<PAGE>




                  (e) Cashless  Exercise.  Subject to vesting  requirements,  if
applicable, an Optionee who has held an Stock Option for at least six months may
engage in the "cashless  exercise" of the Option.  Upon a cashless exercise,  an
Optionee  shall give the Company  written  notice of the  exercise of the Option
together with an order to a registered  broker-dealer or equivalent third party,
to sell part or all of the Optioned  Stock and to deliver enough of the proceeds
to the Company to pay the Option  exercise price and any applicable  withholding
taxes.  If the Optionee  does not sell the Optioned  Stock  through a registered
broker-dealer  or  equivalent  third  party,  the  Optionee can give the Company
written  notice of the  exercise of the Option and the third party  purchaser of
the  Optioned  Stock  shall pay the Option  exercise  price plus any  applicable
withholding taxes to the Company.

                  (f)  Transferability.  An Stock Option granted pursuant to the
Plan shall be exercised  during an  Optionee's  lifetime only by the Optionee to
whom it was granted and shall not be assignable or  transferable  otherwise than
by will or by the laws of descent and distribution.

          9.      Awards to Directors.

                  Stock Options to purchase 2,000 shares of Common Stock will be
granted  to  each  Director  of the  Company  as of  November  1,  1997,  and an
additional  2,000 shares of Common Stock will be granted to each Director of the
Company then serving as of November 1, 1998. The number of options to be awarded
to each  Director  shall be  reduced  pro rata in the event  that the  aggregate
number of shares of Common Stock  reserved under the Plan shall not be available
to satify the Awards contemplated herein. Such Options shall be exercisable at a
price equal to the Fair Market Value of the Common Stock as of the date of grant
of such options. Such Options will be first exercisable as of the date of Grant.
Such  Options  shall  continue  to be  exercisable  for a  period  of ten  years
following  the date of grant without  regard to the  continued  services of such
Director as an  Employee,  Director or  Director  Emeritus.  In the event of the
Optionee's death,  such Options may be exercised by the personal  representative
of his estate or person or persons to whom his rights  under such  Option  shall
have  passed by will or by the laws of descent  and  distribution.  All  Options
awarded in accordance with this Section 9 shall have Dividend  Equivalent Rights
associated with such Options, as detailed at Section 10 herein. Unless otherwise
inapplicable, or inconsistent with the provisions of this paragraph, the Options
to be granted to Directors hereunder shall be subject to all other provisions of
this Plan.

         10. Dividend Equivalent Rights. The Committee,  in its sole discretion,
may  include  as a term of any  Option,  the right of the  Optionee  to  receive
Dividend Equivalent Rights. Such rights shall provide that upon the payment of a
dividend on the Common Stock,  the holder of such Options shall receive  payment
of  compensation  in an amount  equivalent  to the  dividend  payable as if such
Options had been exercised and such Common Stock held as of the dividend  record
date.  Such  rights  shall  expire  upon  the  expiration  or  exercise  of such
underlying Options. Such rights are non-transferable and shall attach to Options
whether or not such Options are immediately exercisable. The dividend equivalent
payments  associated  with  Options  shall be paid to the  Option  holder at the
dividend  payment date of the Common  Stock.  All Options  granted in accordance
with  Section  9 of the  Plan  as of the  Effective  Date  shall  have  Dividend
Equivalent Rights associated with such Options.

         11.      Recapitalization, Merger, Consolidation, Change in Control and
Other Transactions.

                  (a)  Adjustment.   Subject  to  any  required  action  by  the
stockholders of the Company,  within the sole  discretion of the Committee,  the
aggregate  number of Shares of Common  Stock for which  Options  may be  granted
hereunder, the number of Shares of Common Stock covered by each outstanding

                                       A-5

<PAGE>



Option,  and the  exercise  price per Share of Common Stock of each such Option,
shall all be proportionately adjusted for any increase or decrease in the number
of issued and outstanding Shares of Common Stock resulting from a subdivision or
consolidation   of  Shares   (whether   by  reason  of  merger,   consolidation,
recapitalization,   reclassification,   split-up,   combination  of  shares,  or
otherwise) or the payment of a stock  dividend (but only on the Common Stock) or
any other  increase or  decrease  in the number of such  Shares of Common  Stock
effected  without the receipt or payment of  consideration by the Company (other
than Shares held by dissenting stockholders).

                  (b) Change in Control.  All  outstanding  Awards  shall become
immediately  exercisable in the event of a Change in Control of the Company,  as
determined  by the  Committee.  In the  event of such a Change in  Control,  the
Committee  and the Board of  Directors  will  take one or more of the  following
actions to be effective as of the date of such Change in Control:

                  (i) provide that such Options shall be assumed,  or equivalent
options  shall  be  substituted,  ("Substitute  Options")  by the  acquiring  or
succeeding  corporation (or an affiliate thereof),  provided that: the shares of
stock  issuable upon the exercise of such  Substitute  Options shall  constitute
securities registered in accordance with the Securities Act of 1933, as amended,
("1933  Act") or such  securities  shall be  exempt  from such  registration  in
accordance  with  Sections  3(a)(2) or  3(a)(5) of the 1933 Act,  (collectively,
"Registered Securities"), or in the alternative, if the securities issuable upon
the  exercise  of  such  Substitute  Options  shall  not  constitute  Registered
Securities,  then the Optionee will receive upon  consummation  of the Change in
Control  transaction  a cash  payment for each Option  surrendered  equal to the
difference between (1) the Fair Market Value of the consideration to be received
for each share of Common  Stock in the Change in Control  transaction  times the
number of shares of Common Stock subject to such  surrendered  Options,  and (2)
the aggregate exercise price of all such surrendered Options, or

                  (ii) in the  event of a  transaction  under the terms of which
the holders of the Common Stock of the Company  will  receive upon  consummation
thereof a cash  payment  (the  "Merger  Price")  for each share of Common  Stock
exchanged in the Change in Control transaction, to make or to provide for a cash
payment to the Optionees  equal to the  difference  between (A) the Merger Price
times the number of shares of Common Stock  subject to such Options held by each
Optionee (to the extent then  exercisable  at prices not in excess of the Merger
Price) and (B) the aggregate  exercise price of all such surrendered  Options in
exchange for such surrendered Options.

                  (c)  Extraordinary   Corporate  Action.   Notwithstanding  any
provisions  of the Plan to the contrary,  subject to any required  action by the
stockholders   of  the  Company,   in  the  event  of  any  Change  in  Control,
recapitalization,   merger,   consolidation,   exchange  of  Shares,   spin-off,
reorganization,   tender  offer,   partial  or  complete  liquidation  or  other
extraordinary  corporate action or event, the Committee, in its sole discretion,
shall have the power, prior or subsequent to such action or event to:

                            (i)     appropriately adjust the number of Shares of
Common Stock  subject to each  Option,  the Option  exercise  price per Share of
Common Stock, and the  consideration to be given or received by the Company upon
the exercise of any outstanding Option;

                            (ii) cancel any or all previously  granted  Options,
provided that  appropriate  consideration  is paid to the Optionee in connection
therewith; and/or


                                       A-6

<PAGE>



                            (iii) make such other adjustments in connection with
the Plan as the Committee, in its sole discretion,  deems necessary,  desirable,
appropriate or advisable.

                  (d)  Acceleration.  The Committee  shall at all times have the
power to accelerate  the exercise date of Options  previously  granted under the
Plan.

                  (e) Non-recurring Dividends.  Upon the payment of a special or
non-recurring  cash  dividend  that has the effect of a return of capital to the
stockholders,   the  Option   exercise   price  per  share   shall  be  adjusted
proportionately,  except to the  extent  that the  Participant  shall  otherwise
receive payments associated with Dividend Equivalent Rights attributable to such
Options with regard to such special or non-recurring cash dividends.

         Except as expressly provided in Sections 11(a), 11(b) and 11(e) hereof,
no  Optionee  shall  have any rights by reason of the  occurrence  of any of the
events described in this Section 11.

         12. Time of Granting Options.  The date of grant of an Option under the
Plan shall, for all purposes,  be the date specified in accordance with the Plan
or the date on which the  Committee  makes the  determination  of granting  such
Option.  Notice of the grant of an Option shall be given to each  individual  to
whom an Option is so  granted  within a  reasonable  time after the date of such
grant in a form determined by the Committee.

         13.  Modification  of Options.  At any time and from time to time,  the
Board may  authorize  the  Committee to direct the  execution  of an  instrument
providing  for the  modification  of any  outstanding  Option,  provided no such
modification, extension or renewal shall confer on the holder of said Option any
right or benefit  which could not be conferred on the Optionee by the grant of a
new  Option  at such  time,  or shall not  materially  decrease  the  Optionee's
benefits  under the Option  without  the  consent  of the holder of the  Option,
except as otherwise permitted under Section 14 hereof.

         14. Amendment and Termination of the Plan.

                  (a)      Action by the Board.  The Board may alter, suspend or
discontinue the Plan.

                  (b)  Change  in  Applicable  Law.  Notwithstanding  any  other
provision  contained  in the Plan,  in the event of a change in any  federal  or
state law,  rule or  regulation  which would make the exercise of all or part of
any previously  granted  Option  unlawful or subject the Company to any penalty,
the Committee may restrict any such exercise without the consent of the Optionee
or other holder thereof in order to comply with any such law, rule or regulation
or to avoid any such penalty.

         15. Conditions Upon Issuance of Shares; Limitations on Option Exercise;
Cancellation of Option Rights.

         (a) Shares shall not be issued with respect to any Option granted under
the Plan unless the  issuance  and delivery of such Shares shall comply with all
relevant  provisions of  applicable  law,  including,  without  limitation,  the
Securities  Act of 1933,  as  amended,  the  rules and  regulations  promulgated
thereunder,  any applicable  state  securities laws and the  requirements of any
stock exchange upon which the Shares may then be listed.


                                       A-7

<PAGE>



         (b)  The   inability   of  the   Company   to  obtain   any   necessary
authorizations,  approvals or letters of non-objection  from any regulatory body
or  authority  deemed by the  Company's  counsel to be  necessary  to the lawful
issuance and sale of any Shares issuable  hereunder shall relieve the Company of
any liability with respect to the non-issuance or sale of such Shares.

         (c) As a  condition  to the  exercise  of an Option,  the  Company  may
require  the  person  exercising  the  Option to make such  representations  and
warranties as may be necessary to assure the  availability  of an exemption from
the registration requirements of federal or state securities law.

         (d)  Notwithstanding   anything  herein  to  the  contrary,   upon  the
termination  of  employment  or service  of an  Optionee  by the  Company or its
Subsidiaries  for "cause" withijn the sole discretion of the Board,  all Options
held by such  Participant  shall cease to be  exercisable as of the date of such
termination of employment or service.

         (e) Upon the  exercise of an Option by an Optionee  (or the  Optionee's
personal  representative),  the Committee,  in its sole and absolute discretion,
may make a cash  payment to the  Optionee,  in whole or in part,  in lieu of the
delivery  of shares of Common  Stock.  Such cash  payment  to be paid in lieu of
delivery  of Common  Stock  shall be equal to the  difference  between  the Fair
Market  Value of the  Common  Stock on the date of the Option  exercise  and the
exercise  price per share of the Option.  Such cash payment shall be in exchange
for the cancellation of such Option.  Such cash payment shall not be made in the
event that such  transaction  would  result in  liability to the Optionee or the
Company under Section 16(b) of the Securities  Exchange Act of 1934, as amended,
and regulations promulgated thereunder.

         16.  Reservation  of Shares.  During the term of the Plan,  the Company
will  reserve and keep  available a number of Shares  sufficient  to satisfy the
requirements of the Plan.

         17. Unsecured Obligation.  No Participant under the Plan shall have any
interest  in any fund or special  asset of the  Company by reason of the Plan or
the grant of any  Option  under the Plan.  No trust  fund  shall be  created  in
connection with the Plan or any grant of any Option hereunder and there shall be
no required funding of amounts which may become payable to any Participant.

         18.  Withholding  Tax. The Company  shall have the right to deduct from
all amounts paid in cash with  respect to the  cashless  exercise of Options and
Dividend  Equivalent  Rights  under  the Plan any  taxes  required  by law to be
withheld with respect to such cash payments. Where a Participant or other person
is entitled to receive Shares pursuant to the exercise of an Option, the Company
shall have the right to require the  Participant or such other person to pay the
Company the amount of any taxes  which the Company is required to withhold  with
respect to such  Shares,  or, in lieu  thereof,  to retain,  or to sell  without
notice,  a number of such Shares  sufficient to cover the amount  required to be
withheld.

         19. No Employment  Rights. No Director,  Employee or other person shall
have a right to be selected as a  Participant  under the Plan.  Neither the Plan
nor any action  taken by the  Committee in  administration  of the Plan shall be
construed  as giving  any person any rights of  employment  or  retention  as an
Employee,  Director  or in any other  capacity  with the  Company,  the  Savings
Association or other Subsidiaries.

         20.  Governing  Law.  The Plan shall be  governed by and  construed  in
accordance  with the laws of the State of New Jersey,  except to the extent that
federal law shall be deemed to apply.

                                       A-8




                                  EXHIBIT 13

                         Annual Report to Stockholders
                 for the fiscal year ended September 30, 1997



<PAGE>


                               PULSE Bancorp, Inc.

                                      1997

                                 ANNUAL REPORT
<PAGE>
- --------------------------------------------------------------------------------
Corporate Description                                             Common Stock

     Pulse Bancorp,  Inc. (the  "Corporation")  is the holding company for Pulse
Savings  Bank  which  was  chartered  by the State of New  Jersey  in 1916.  The
Corporation  is also the holding  company for Pulse  Insurance  Services,  Inc.,
Pulse Investment,  Inc., and Pulse Real Estate, Inc. All three subsidiaries were
formed in 1996 and are currently inactive.

     The principal  business of Pulse Savings Bank is the acceptance of deposits
from the general public and the origination of mortgage loans for the purpose of
constructing,  financing or refinancing  one to four-family  dwellings and other
improved residential and commercial real estate. In addition, the Bank purchases
mortgage-backed  securities  collateralized by one to four-family  dwellings and
investment  securities.  Its income is derived  largely from  interest on loans,
mortgage-backed securities and investment securities. Its principal expenses are
interest paid on deposits and borrowings and operating expenses.

     The business of the Bank is conducted through five offices located in South
River,  South Amboy,  Monroe  Township,  East Brunswick and  Lawrenceville,  New
Jersey.

- --------------------------------------------------------------------------------
Table of Contents
- --------------------------------------------------------------------------------
Consolidated Financial Highlights                                              2
- --------------------------------------------------------------------------------
Report to Stockholders                                                         3
- --------------------------------------------------------------------------------
Management's Discussion and Analysis                                           4
- --------------------------------------------------------------------------------
Consolidated Financial Statements                                             10
- --------------------------------------------------------------------------------
Notes to Consolidated Financial Statements                                    14
- --------------------------------------------------------------------------------
Independent Auditors' Report                                                  34
- --------------------------------------------------------------------------------
Officers and Directors                                                        35
- --------------------------------------------------------------------------------
Corporate and Stockholders' Information                                       36
- --------------------------------------------------------------------------------

     The  Corporation's  common stock is traded  over-the-counter  on the Nasdaq
National Market System  appearing  under the symbol "PULS".  The following table
reflects the stock sales prices as published by the Nasdaq statistical report.

                                                        DIV./SHARE
                          HIGH           LOW                 PAID
                          ----           ---                 ----
First Quarter
12-31-95                  17 1/2        15 3/4            $ 0.175  
Second Quarter                                           
3-31-96                   17            15 1/2            $ 0.175
Third Quarter                                            
                                                         
                                                         
6-30-96                   18            14 1/2            $ 0.175
Fourth Quarter                                           
9-30-96                   18            16 7/8            $ 0.175
First Quarter                                            
12-31-96                  17 3/4        15 1/2            $ 0.175
Second Quarter                                           
3-31-97                   18 7/8        15 3/4            $ 0.175
Third Quarter                                            
6-30-97                   20 1/2        17 7/8            $ 0.175
Fourth Quarter                                           
9-30-97                   26            19 1/2            $ 0.175
                                       

     While  the  Corporation  is not  subject  to  dividend  restrictions  under
regulations of the New Jersey Department of Banking,  the Corporation depends on
dividends  paid to it by the Bank in  order  to  declare  and pay  dividends  to
stockholders of the Corporation.  Under New Jersey banking law, the Bank may not
pay a dividend to the Corporation unless,  following payment,  the capital stock
of the Bank will be unimpaired  and (a) the Bank will have a surplus of not less
than 50% of its capital stock, or, if not, (b) the payment of such dividend will
not  reduce  the  surplus  of the Bank.  Under New  Jersey  corporate  law,  the
Corporation  may pay dividends in cash or shares but may not pay a dividend that
would  render it insolvent or cause its  liabilities  to exceed its assets. 

     The number of  stockholders of record of common stock as of the record date
of December 3, 1997, was approximately  800. This does not reflect the number of
persons or entities who held stock in nominee or "street"  name through  various
brokerage firms. At September 30, 1997, there were 3,080,548 shares outstanding.

                                                                               1
<PAGE>
- --------------------------------------------------------------------------------
Consolidated Financial Highlights
<TABLE>
<CAPTION>
                                                                           At September 30,
                                                       ------------------------------------------------------
                                                          1993       1994        1995      1996      1997
                                                       ---------   --------   --------   --------   ---------
                                                                           (In Thousands)
<S>                                                     <C>        <C>        <C>        <C>        <C>     
Selected Financial Condition and Other Data
  Assets ............................................   $435,177   $447,684   $445,779   $502,500   $526,016
  Loans receivable, net .............................    175,835    139,975    134,277    134,548    127,311
  Mortgage-backed securities held to maturity........    186,309    182,000    174,969    164,092    162,764
  Mortgage-backed securities available for sale .....       --         --         --       40,255     53,393
  Investment securities held to maturity ............     49,277     87,917    114,381    105,549     96,552
  Investment securities available for sale ..........       --         --         --       39,055     60,742
  Real estate owned .................................      4,091      3,281      2,628      2,233        136
  Deposits ..........................................    387,704    396,190    391,038    394,581    411,021
  Borrowings ........................................       --         --         --       64,275     67,675
  Stockholders' equity ..............................     45,310     49,292     52,274     38,459     43,207
</TABLE>

<TABLE>
<CAPTION>
                                                                         Year Ended September 30,
                                                       ------------------------------------------------------
                                                          1993       1994        1995      1996      1997
                                                       ---------   --------   --------   --------   ---------
                                                                  (In Thousands, Except Per Share Data)

<S>                                                      <C>       <C>       <C>       <C>          <C>    
Interest income ......................................   $31,586   $30,348   $30,739   $32,733      $36,019
Interest expense .....................................    14,492    13,780    17,230    19,133       22,375
                                                         -------   -------   -------   -------      -------
Net interest income ..................................    17,094    16,568    13,509    13,600       13,644
Provision for loan losses ............................     2,101     2,650      --        --           --
Non-interest income ..................................       252       357       294       326          510
Non-interest expense .................................     5,148     5,003     5,643     8,474(1)     5,275
Income taxes .........................................     3,634     3,254     2,895     1,959        3,204
                                                         -------   -------   -------   -------      -------
  Net income .........................................   $ 6,463   $ 6,018   $ 5,265   $ 3,493      $ 5,675
                                                         =======   =======   =======   =======      =======
Net income per share .................................   $  1.70   $  1.55   $  1.34   $  0.94      $  1.80
                                                         =======   =======   =======   =======      =======
Dividends per share ..................................   $  0.65   $  0.60   $  0.70   $  0.70      $  0.70
                                                         =======   =======   =======   =======      =======
</TABLE>

<TABLE>
<CAPTION>
                                                                  At or For Year Ended September 30,
                                                       ------------------------------------------------------
                                                          1993       1994        1995      1996      1997
                                                       ---------   --------   --------   --------   ---------
                                                                  (In Thousands, Except Per Share Data)
<S>                                                      <C>       <C>         <C>       <C>        <C>    
Selected financial ratios:                                                                          
  Return on average assets ...........................       1.53%    1.35%      1.18%     0.74%       1.10%
  Return on average equity ...........................      14.87%   12.37%     10.29%     7.02%      14.08%
  Dividend payout ratio ..............................      37.29%   37.68%     51.20%    69.38%      37.81%
  Stockholders' equity/total assets ..................      10.41%   11.01%     11.72%     7.65%       8.21%
  Non-performing loans/total assets ..................       1.03%    0.57%      0.73%     0.36%       0.33%
  Real estate owned/total assets .....................       0.94%    0.73%      0.58%     0.44%       0.03%
  Allowance for loan losses/loans receivable..........       2.55%    2.40%      1.93%     1.82%       1.85%
                                                                   
</TABLE>
- ---------------
  (1)   Includes a pre-tax charge of  approximately  $2.7 million as a result of
        the FDIC's one-time special insurance  assessment on thrift institutions
        to recapitalize the Savings Association  Insurance Fund (SAIF). See Note
        15.

2
<PAGE>
- -------------------------------------------------------------------------------
REPORT TO STOCKHOLDERS

         At Pulse Bancorp,  Inc. (the "Corporation") and Pulse Savings Bank (the
"Bank"), we are dedicated to enhancing  shareholder value. This was demonstrated
by the strong  returns  reported  for the fiscal year ended 1997.  The return on
average  equity was a robust 14% while the  earnings  per share for fiscal  1997
increased  significantly  due to the massive  stock  buyback that was  conducted
during the 1996 fiscal year.

         For the fiscal year ended  September 30, 1997,  net income was reported
at $5,675,000 or $1.80 per share compared with  $3,493,000 or $.94 per share for
the previous year.

         The  Corporation  has continued to grow the balance sheet  successfully
utilizing a risk-averse profile.  Loans receivable continued to be static due to
significant  pay-offs of large  commercial  real estate  loans.  The Bank is now
concentrating  on increasing the  origination of one to four-family  residential
loan. Various mortgage company  correspondents  have been providing  residential
loans to the Bank. Additionally, the Bank has increased its emphasis on consumer
loans by offering highly competitive priced products.

         The  investment  and mortgage  backed  securities  portfolio  increased
during the fiscal year and  maintained  its high quality  with minimal  interest
rate risk. The real estate owned and non-performing  loans are also at favorable
levels thus affording optimum earning assets.

         On the liability  side, the Bank has  emphasized  increasing the demand
deposits,  money  market  accounts  and  passbook  savings.   Additionally,  the
effective use of borrowed  money through  repurchase  agreements has allowed the
Corporation to maximize earnings and growth.

         Although growth is important,  the Corporation has focused on operating
as a  community  bank.  The Bank  recently  opened a "de  novo"  branch  in East
Brunswick.  Additionally,  another branch office in Monroe Township is scheduled
to be opened in the  summer of 1998.  Emphasizing  core  deposits  and  customer
service  are the main  themes of these  new  offices.  The Bank will not  expand
geographically at the expense of our present customer service.

         Due to the  consolidation of the banking  industry,  Pulse Savings Bank
remains one of the few community banks  headquartered in Middlesex  County,  New
Jersey.  We are able to offer  personalized  attention to our customer  base and
attract new customers who desire this attention.  To better serve our customers,
the Bank has made  additional  investments in the area of  technology.  The Bank
recently  installed  ATM's in two of its  branch  offices.  Other  ATM's will be
installed in other offices for the  convenience of our customers.  Additionally,
the  telephone  banking  system  is now in full  operational  use.  This  system
provides customers with 24 hour access to account and product information.

         As we embark into the future,  we are constantly  evaluating the Bank's
savings and lending products. This evaluation is consistent with maintaining our
profile as a community  bank.  To remain  competitive  and  profitable,  we will
continue to operate the  Corporation  with products that are  designated to meet
the needs of our customers. Furthermore, the Bank will continue to be a generous
supporter and neighbor to our local towns. Our goal is to continue our role as a
community bank.

         In assessing  the future,  our  commitment  to the  shareholders  is to
provide  optimal  value.  We appreciate the loyalty you have shown us throughout
the years. On behalf of the directors,  officers and employees, we thank you for
your continued interest and support.



                                     Sincerely,
                             
                                     /s/George T. Hornyak, Jr.
                                     George T. Hornyak, Jr.
                                     President
                                     Chief Executive Officer
                             
                                     /s/Benjamin S. Konopacki
                                     Benjamin S. Konopacki
                                     Chairman of the Board
                             
                                                                               3
<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- --------------------------------------------------------------------------------

General             Pulse  Bancorp,  Inc. (the  "Corporation")  owns 100% of the
                    issued and  outstanding  common stock of Pulse Savings Bank,
                    hereafter  referred to as the  "Bank",  which is the primary
                    asset of the Corporation. The Corporation is also 100% owner
                    of Pulse Insurance Services,  Inc., Pulse Real Estate, Inc.,
                    and Pulse Investment,  Inc., all of which were formed during
                    the 1996  period,  but which  are  currently  inactive.  The
                    Corporation's  business is conducted principally through the
                    Bank.  The  earnings of the Bank depend  primarily  upon the
                    level  of net  interest  income,  which  is  the  difference
                    between  the  interest  earned  on  assets  such  as  loans,
                    mortgage-backed    securities,    investments    and   other
                    interest-earning   assets  and  the  interest  paid  on  its
                    liabilities  such as deposits and  borrowings.  Net interest
                    income is affected by many  factors,  including  regulatory,
                    economic  and  competitive  forces that  influence  interest
                    rates,  loan demand and deposit flow. Net interest income is
                    also   affected   by   the   composition   of   the   Bank's
                    interest-earning assets and interest-bearing liabilities and
                    by the repricing of such assets and  liabilities.  Operating
                    results are also affected to a lesser extent by the types of
                    lending such as fixed rates versus adjustable rates, each of
                    which has a different fee structure.  The Bank is vulnerable
                    to  interest  rate  fluctuations  to  the  extent  that  its
                    interest-bearing  liabilities mature or reprice more rapidly
                    than  its  interest-earning   assets.  Such  asset/liability
                    structure may result in lower net interest income during the
                    periods of rising  interest  rates and may be  beneficial in
                    times of declining  interest rates. The Bank's net income is
                    also  affected by provisions  for loan losses,  non-interest
                    income, non-interest expenses and income taxes.

Financial Condition The  Corporation's  assets at  September  30,  1997  totaled
                    $526.0  million,  which  represents  an  increase  of  $23.5
                    million  or  4.7%  when  compared  with  $502.5  million  at
                    September 30, 1996.  Investment  securities held to maturity
                    totaled  $96.6  million and $105.5  million at September 30,
                    1997 and 1996, respectively,  which represents a decrease of
                    $9.0 million or 8.5%. The decrease in investment  securities
                    is primarily due to calls and  maturities of $19.0  million,
                    which more than offset the purchase of investment securities
                    issued by the U.S. Government or its agencies totaling $10.0
                    million.  Investment  securities  available for sale totaled
                    $60.7  million and $39.1  million at September  30, 1997 and
                    1996,  respectively,  which  represents an increase of $21.7
                    million  or  55.5%.  The  increase  in  1997  resulted  from
                    purchases of $20.8 million,  along with an  appreciation  in
                    the  market  values.   Mortgage-backed  securities  held  to
                    maturity  totaled  $162.8  million  and  $164.1  million  at
                    September 30, 1997 and 1996, respectively,  which represents
                    a  decrease  of  $1.3  million  or  0.8%.  The  decrease  in
                    mortgage-backed  securities  was  primarily due to principal
                    repayments  of  $25.1   million,   which  more  than  offset
                    purchases totaling $23.8 million. Mortgage-backed securities
                    available  for sale totaled  $53.4 million and $40.3 million
                    at  September  30,  1997  and  1996,   respectively,   which
                    represents  an  increase  of $13.1  million  or  32.6%.  The
                    increase  in 1997 was due to  purchases  of  $20.0  million,
                    along with an increase in the market values, which more than
                    offset   principal   repayments  of  $7.5   million.   Loans
                    receivable  amounted to $127.3 million and $134.5 million at
                    September 30, 1997 and 1996 respectively, which represents a
                    decrease of $7.2 million or 5.4%.  The  decrease  during the
                    1997  period  in  loans   receivable  is  due  primarily  to
                    principal  collections  and payoffs of loans  exceeding loan
                    originations  by $7.0  million,  along with the  transfer of
                    $287,000  of loans to other  real  estate  owned  during the
                    fiscal 1997 period.  Other assets  decreased $2.8 million or
                    74.2% to $1.0 million at September 30, 1997 compared to $3.7
                    million at September  30, 1996.  The decrease was  primarily
                    due to the application of funds the Bank received during the
                    period in final settlement of the Corporation's  bridge loan
                    litigation, along with a decrease in the deferred tax asset.
                    During the 1997  period,  the Bank did not make a  provision
                    for loan losses and transferred  loans totaling  $287,000 to
                    real estate owned for  properties  acquired in settlement of
                    loans.  Loan losses charged to the allowance  decreased from
                    $145,000 in fiscal 1996 to $101,000 in fiscal  1997.  Due to
                    the  reduction  in  loan   delinquencies  and  the  apparent
                    stabilization  of real estate values,  management feels that
                    increases  to  the   allowance  for  loan  losses  were  not
                    warranted  during the fiscal year ending September 30, 1997.
                    However,  there can be no assurances that further  additions
                    to the allowance  for loan losses will not become  necessary
                    in future  periods.  Total  deposits at  September  30, 1997
                    increased  $16.4  million  or 4.2% to  $411.0  million  when
                    compared with $394.6 million at September 30, 1996.

4
<PAGE>
- --------------------------------------------------------------------------------

                    During  the  1996  period,  the  Bank  instituted  a plan to
                    leverage   its  capital  by   increasing   its  lending  and
                    investment  activity.  As a result of the  continued  use in
                    1997,  borrowings  were $67.7 million at September 30, 1997,
                    compared  to $64.3  million  at  September  30,  1996.  This
                    strategy has  contributed to the growth of the Bank's assets
                    and has afforded the Corporation the potential for increased
                    earnings per share.  The Bank is aware of the interest  rate
                    risk associated with this strategy.  Furthermore, it has the
                    ability to either sell certain securities available for sale
                    or to utilize  future cash flows to minimize the exposure to
                    fluctuations in market interest rates.

                    Stockholders'  equity  amounted  to $43.2  million and $38.5
                    million at September  30, 1997 and 1996,  respectively.  The
                    increase  of  $4.7  million   during  the  1997  period  was
                    primarily the result of net income of $5.7  million.  During
                    the years ended  September 30, 1997 and 1996, cash dividends
                    of $2.1 million and $2.4 million, respectively, were paid on
                    the  Corporation's  common stock. At both September 30, 1997
                    and 1996, treasury stock totaled $ 16.7 million.

Results of Operations 
for the three years ended
ended September 30, 1997

                    Net Income

                    Net  income  increased  to $5.7  million  for the year ended
                    September  30, 1997 when  compared with $3.5 million for the
                    year ended  September  30, 1996, an increase of $2.2 million
                    or 62.5%.  The increase in net income during the 1997 period
                    resulted primarily from the after tax impact of $1.7 million
                    for  a  special   assessment  by  the  Savings   Association
                    Insurance  Fund (SAIF)  during the 1996  period.  Net income
                    decreased to $3.5 million for the year ended  September  30,
                    1996 when  compared  with $5.3  million  for the year  ended
                    September 30, 1995, a decrease of $1.8 million or 33.7%. The
                    decrease  in net  income  during  the 1996  period  resulted
                    primarily from the SAIF Special  Assessment enacted into law
                    on September 30, 1996, discussed above.

                    Interest Income

                    Interest income on loans during the year ended September 30,
                    1997  decreased  $848,000  or 7.2%  to  $11.0  million  when
                    compared to $11.9 million  during the same 1996 period.  The
                    decrease  during the 1997 period resulted from a decrease of
                    $9.7  million in the average  balance of loans  outstanding.
                    Interest income on loans during the year ended September 30,
                    1996  decreased  $543,000  or 4.4%  to  $11.9  million  when
                    compared to $12.4 million  during the same 1995 period.  The
                    decrease  during the 1996 period resulted from a decrease of
                    $5.8 million in the average balance of loans outstanding.

                    Income on securities  available  for sale  increased by $2.5
                    million  or 75.7% to $5.8  million  during  the 1997  period
                    compared to $3.3 million  during 1996.  The increase  during
                    1997 was a direct  result of an increase of $35.0 million in
                    the average  balance of securities  outstanding.  During the
                    1996 period,  the Bank took  advantage of the limited window
                    of  opportunity   provided  by  "Special  Report-  Guide  to
                    Implementation  of Statement 115 on  Accounting  for Certain
                    Investments on Debt and Equity  Securities," and transferred
                    approximately  $29.0 million of  mortgage-backed  securities
                    and $29.8 million of  investments  from the held to maturity
                    classification  to  available  for sale.  As a result of the
                    reclassification,  the  Bank  recorded  interest  income  on
                    securities  available  for sale of $3.3  million  during the
                    1996 period compared to $-0- during the 1995 period.

                    Income on securities held to maturity increased $1.8 million
                    or 10.6% to $18.5  million  during  1997  compared  to $16.7
                    million during the comparable 1996 period.  The increase was
                    primarily due to an increase of $19.2 million in the average
                    balance of securities held to maturity. Income on securities
                    held to maturity decreased $879,000 or 5.0% to $16.7 million
                    during 1996 compared to $17.6 million  during the comparable
                    1995 period. The decrease was primarily due to a decrease in
                    the average  balance of securities  held to maturity,  which
                    was a direct  result of the transfer of $58.8 million to the
                    available for sale  classification  and calls and repayments
                    of $73.2  million,  which  more  than  offset  purchases  of
                    securities held to maturity of $116.6 million.

                    Income from other interest-earning assets decreased $126,000
                    or 14.7% to $734,000  for the 1997 period from  $860,000 for
                    the  1996  period.  The  decrease  in  income  was  due to a
                    decrease in the average balance  maintained in federal funds
                    sold. Income from other interest-earning assets

                                                                               5
<PAGE>
                    increased  $139,000 or 19.3% to $860,000 for the 1996 period
                    from  $721,000 for the 1995 period.  The increase was due to
                    an  increase in the average  balance  maintained  in federal
                    funds  sold,  which was a direct  result of the excess  cash
                    which was needed to complete the 1996 stock repurchase.


                    Interest Expense

                    Interest on deposits  increased by $851,000 or 4.8% to $18.7
                    million  during  the year  ended  September  30,  1997  when
                    compared to $17.8 million  during the same 1996 period.  The
                    increase  during the 1997 period was primarily  attributable
                    to an increase in the average  balance of deposits  held and
                    an  increase  in rates  from 4.53% in 1996 to 4.63% in 1997.
                    During the 1997 period, deposit growth and interest credited
                    exceeded  deposits  withdrawn by $16.4 million.  Interest on
                    deposits  increased  by  $577,000  or 3.4% to $17.8  million
                    during the year ended  September  30, 1996 when  compared to
                    $17.2  million  during the same 1995  period.  The  increase
                    during the 1996  period  was  primarily  attributable  to an
                    increase  in the  average  balance of  deposits  held and an
                    increase  in  rates  from  4.40%  in 1995 to  4.53% in 1996.
                    During the 1996 period, deposit growth and interest credited
                    exceeded  deposits  withdrawn  by  $3.5  million.   Interest
                    expense on  borrowings  increased  $2.4 million or 180.0% to
                    $3.7  million  for  the  year  ending  September  30,  1997,
                    compared to $1.3 million  during 1996. The large increase is
                    due to the fact that the Bank's  leverage  strategy  was not
                    implemented  until the latter part of the 1996 fiscal  year.
                    As a result,  the 1996 expense only  represents  the 5 month
                    period  borrowings  were  outstanding.  Interest  expense on
                    borrowings  was  $1.3  million  for  the  year  ending  1996
                    compared to $-0- during the same 1995  period.  The increase
                    during the 1996 period was a result of borrowing  agreements
                    the  Bank  entered  into  in  order  to  finance   increased
                    investment activity.

                    Provision For Loan Losses

                    During the years ended  September  30, 1997,  1996 and 1995,
                    the Bank did not record any provisions for loan losses.  The
                    allowance  for loan losses  amounted to $2.4  million,  $2.5
                    million and $2.6  million at September  30,  1997,  1996 and
                    1995,  respectively.  Charged-off  loans  during  the  years
                    ending  September 30, 1997,  1996 and 1995,  were  $101,000,
                    $145,000, and $765,000,  respectively. At September 30, 1997
                    and 1996, allowance for loan losses as a percentage of loans
                    receivable were 1.85% and 1.82%, respectively. The allowance
                    for loan losses is based on  management's  evaluation of the
                    risk   inherent  in  its  loan   portfolio   and  gives  due
                    consideration to changes in general market conditions and in
                    the  nature  and  volume  of  loan  activity.   Due  to  the
                    stabilization  of the real  estate  market in New Jersey and
                    continued  reduction  in  non-performing  loans,  management
                    feels that  increases  to the loan loss  provision  were not
                    warranted during the fiscal years ending September 30, 1997,
                    1996 and  1995.  However,  there can be no  assurances  that
                    further additions to the loan loss allowance will not become
                    necessary in future periods. At September 30, 1997 and 1996,
                    the Bank's  non-performing  loans  totaled  $1.7 million and
                    $1.8 million, respectively.  Although the Bank maintains its
                    allowance  for loan  losses  at a level  which it  considers
                    adequate to provide for  potential  losses,  there can be no
                    assurance  that  such  losses  will  not  exceed   estimated
                    amounts.

                    Non-Interest Income

                    Non-interest  income  increased  to $511,000 or 56.8% during
                    the year ended September 30, 1997 from $326,000 for the same
                    1996 period. The increase of $185,000 during the 1997 period
                    resulted  primarily from the settlement of $100,000 the Bank
                    received in exchange  for the release of its first  mortgage
                    lien on a  residential  property  which was  deemed to be an
                    environmental  hazard.   Non-interest  income  increased  to
                    $326,000 or 10.9% during the year ended  September  30, 1996
                    from  $294,000  for the same 1995  period.  The  increase of
                    $32,000  during the 1996 period  resulted  primarily from an
                    increase  in fees and service  charges of $34,000  resulting
                    mainly from an increase in mortgage prepayment charges.

6
<PAGE>
- --------------------------------------------------------------------------------
                    Non-Interest Expense

                    Non-interest expenses decreased $3.2 million or 37.8% during
                    the year ended  September  30, 1997 when  compared  with the
                    same 1996 period.  The large decrease in the 1997 period was
                    a result of decreases in federal deposit insurance  premium,
                    net gain from foreclosed real estate,  and occupancy of $3.3
                    million, $373,000 and $14,000, respectively, which more than
                    offset increases in salary, miscellaneous,  advertising, and
                    equipment  expenses  of  $232,000,   $101,000,  $98,000  and
                    $15,000, respectively.  Federal deposit insurance expense in
                    1996 reflected the FDIC's  one-time  special SAIF assessment
                    for  deposit  insurance  which  totaled  approximately  $2.7
                    million. Furthermore, beginning January 1, 1997, the premium
                    the  Bank  pays  for  deposit   insurance   was  reduced  by
                    approximately 70%. The increase in salary expense was due to
                    an  increase  in the number of  full-time  equivalent  staff
                    required,  along  with a general  increase  in  compensation
                    levels. Non-interest expenses increased $2.8 milion or 50.2%
                    during the year ended  September 30, 1996 when compared with
                    the same 1995 period.  The large increase in the 1996 period
                    was  primarily  due  to the  FDIC's  one-time  special  SAIF
                    assessment  for deposit  insurance  totaling  $2.7  million,
                    enacted into law on  September  30,  1996.  Also  increasing
                    during the 1996  period were  losses  from  foreclosed  real
                    estate,  advertising,  salaries  and  employee  benefits and
                    occupancy expense of $269,000, $54,000, $36,000, and $21,000
                    These  increases  were  somewhat  offset  by a  decrease  in
                    miscellaneous   expense  of   $251,000.   The   decrease  in
                    miscellaneous  expense was primarily  due to the  writedowns
                    taken  during the 1995  period  regarding  the  bridge  loan
                    receivables  which were not required  during 1996.  Although
                    increased  prices and higher volume continue to be reflected
                    in  the  increases  in  non-interest  expenses,   management
                    continues  to  limit  discretionary   expense  items,  where
                    practical.

                    A great deal of information has been disseminated  about the
                    global computer year 2000.  Many computer  programs that can
                    only distinguish the final two digits of the year entered (a
                    common  programming  practice in earlier years) are expected
                    to read  entries  for the  year  2000 as the  year  1900 and
                    compute payment,  interest or delinquency based on the wrong
                    date  or are  expected  to be  unable  to  compute  payment,
                    interest or delinquency.  Rapid and accurate data processing
                    is essential  to the  operation  of the Savings  Bank.  Data
                    processing  is  also  essential  to  most  other   financial
                    institutions and many other  companies.  All of the material
                    data  processing  of the Savings Bank that could be affected
                    by this problem is provided by a third party service bureau.
                    The  service  bureau of the  Savings  Bank has  advised  the
                    Savings Bank that it expects to be year 2000 compliant prior
                    to December  31,  1999.  However,  if the service  bureau is
                    unable  to  resolve  this  potential  problem  in time,  the
                    Savings  Bank could  possibly  experience  significant  data
                    processing  delays,  mistakes  or  failures.  These  delays,
                    mistakes or failures could have a significant adverse impact
                    on the  financial  condition and results of operation of the
                    Savings Bank.

                    Income Taxes

                    Income tax expense  totaled $3.2  million,  $2.0 million and
                    $2.9 million during the years ended September 30, 1997, 1996
                    and 1995,  respectively.  The  increase  during the 1997 and
                    1995  periods  was  primarily  due to an increase in pre-tax
                    income.  The decrease in 1996 was a direct result of the tax
                    benefit of  $971,000  recorded  as a result of the  one-time
                    special SAIF  assessment  to the FDIC for deposit  insurance
                    recorded during the period.

                                                                               7
<PAGE>
- --------------------------------------------------------------------------------
Liquidity and 
Capital Resources
                    Liquidity is a measurement of the Bank's ability to generate
                    sufficient  cash  flow,  in order to meet  all  current  and
                    future financial  obligations and commitments as they arise.
                    The  Bank  adjusts  its  liquidity  levels  in order to meet
                    funding needs for deposit  outflows,  payment of real estate
                    taxes from escrow accounts on mortgage  loans,  repayment of
                    borrowings,  when applicable,  and loan funding commitments.
                    The Bank also adjusts its liquidity  level as appropriate to
                    meet its  asset/liability  objectives.  The  Bank's  primary
                    sources of funds are deposits,  amortization and prepayments
                    of   loan   and   mortgage-backed    securities   principal,
                    borrowings,  maturities of investment  securities  and funds
                    provided   by   operations.   While   scheduled   loan   and
                    mortgage-backed   securities   amortization   and   maturing
                    investment securities are relatively  predictable sources of
                    funds, deposit flow and loan and mortgage-backed  securities
                    prepayments are greatly influenced by market interest rates,
                    economic  conditions and  competition.  The Bank manages the
                    pricing  of  its  deposits  to  maintain  a  steady  deposit
                    balance.  In addition,  the Bank invests its excess funds in
                    Federal Funds and  overnight  deposits with the Federal Home
                    Loan Bank of New York (FHLB-NY), which provides liquidity to
                    meet   lending   requirements.   Federal   Funds   sold  and
                    interest-bearing  deposits  at  September  30, 1997 and 1996
                    amounted to $11.9  million and $500,000,  respectively.  The
                    Bank's liquidity,  represented by cash and cash equivalents,
                    is a  product  of its  operating,  investing  and  financing
                    activities.

                    These activities are summarized as follows:
<TABLE>
<CAPTION>
                                                                           Year Ended
                                                                        September 30,
                                                                -----------------------------
                                                                   1996                1997
                                                                ---------           ---------

                                                                      (In Thousands)
<S>                                                             <C>                 <C>     
Cash and cash equivalents at beginning of period ............   $  8,762            $  4,750
                                                                --------            --------
Operating activities:
  Net income ................................................      3,493               5,675
  Adjustments to reconcile net income to net cash provided by
    operating activities ....................................      1,555                 896
                                                                --------            --------
Net cash provided by operating activities ...................      5,048               6,571
Net cash used in investing activities .......................    (59,969)
Net cash provided by financing activities ...................     50,909              18,090
                                                                --------            --------
Net (decrease) increase in cash and cash equivalents ........     (4,012)             10,726
                                                                --------            --------
Cash and cash equivalents at end of period ..................    $ 4,750            $ 15,476
                                                                ========            ========
</TABLE>


                    Cash was  generated by operating  activities  in each of the
                    above  periods.  The primary  source of cash from  operating
                    activities  during each of the  periods was net income.  The
                    primary uses of cash for investing  activity are for lending
                    and  the   purchase  of   investment   and   mortgage-backed
                    securities.  Net loans  amounted to $127.3  million,  $134.5
                    million and $134.3  million at September 30, 1997,  1996 and
                    1995,    respectively.    Purchases   of   investments   and
                    mortgage-backed  securities  held to maturity  totaled $33.8
                    million,  $116.6 million, and $48.1 million during the years
                    ended  September  30, 1997,  1996,  and 1995,  respectively.
                    Purchases  of  investments  and  mortgage-backed  securities
                    available  for sale totaled  $40.7 million and $25.1 million
                    during the years ended  September  30, 1997 and 1996.  There
                    were  no  available  for  sale  purchases  during  1995.  In
                    addition to funding new loan production and the purchases of
                    investment and mortgage-backed securities through operations
                    and financing  activities,  principal repayments on existing
                    loans,   investments  and  mortgage-backed   securities  and
                    borrowings provided funds. .

                    The primary source of financing  activities  during the 1997
                    period was from an increase  in  deposits of $16.4  million,
                    along with increased borrowings of $3.4 million. The primary
                    source of  financing  activities  during the 1996 period was
                    from  increased  borrowings  of $64.3  million along with an
                    increase in deposits of $3.5 million.

                    During the 1996 period,  the Corporation  purchased  837,080
                    shares of its  common  stock at $17.75  per share  under the
                    method  of  a  modified   dutch   auction  for  a  total  of
                    $14,975,000.  The main purpose of the buyback was to improve
                    the  Corporation's  return on average equity by reducing its
                    overcapitalized  condition.  The  Corporation has no current
                    plans to buyback 

8
<PAGE>
- --------------------------------------------------------------------------------
 
                    additional  stock,  however,  this  does  not  preclude  the
                    Corporation  from  buying back  additional  shares in future
                    periods.

                    Liquidity  management is both a daily and long-term function
                    of  business  management.   Excess  liquidity  is  generally
                    invested in  short-term  investments,  such as federal funds
                    and  interest-bearing  deposits.  If the Bank requires funds
                    beyond its ability to  generate  them  internally,  the Bank
                    utilizes  repurchase  agreements  with certain  brokers that
                    will  advance  short  term  funds in  exchange  for  pledged
                    securities  held in the  portfolio.  Furthermore,  borrowing
                    agreements   exist  with  the  FHLB-NY,   which  provide  an
                    additional source of funds.

                    The Bank  anticipates  that it will  have  sufficient  funds
                    available to meet its current commitments to originate loans
                    and to purchase  mortgage-backed  securities  and investment
                    securities.   At  September  30,  1997,   such   outstanding
                    commitments amounted to $16.4 million. Additionally,  unused
                    lines of credit,  at  September  30, 1997  amounted to $10.7
                    million.  Certificates of deposit scheduled to mature in one
                    year or less, at September 30, 1997, totaled $213.9 million.
                    Management  believes,  based upon its experience and deposit
                    flow histories,  that a significant portion of such deposits
                    will remain with the Bank.

Impact of Inflation
and Changing Prices

                    The consolidated  financial  statements and the related data
                    presented  herein  have been  prepared  in  accordance  with
                    generally accepted  accounting  principles,  which require a
                    measurement of financial  position and operating  results in
                    terms of historical dollars,  without considering changes in
                    the  relative  purchasing  power of money  over  time due to
                    inflation.

                    Unlike  most  industrial  companies,  virtually  all  of the
                    assets and  liabilities of the  Corporation  are monetary in
                    nature. As a result,  interest rates have a more significant
                    impact on the Corporation's  performance than the effects of
                    general   levels  of  inflation.   Interest   rates  do  not
                    necessarily  move  in the  same  direction  or in  the  same
                    magnitude as the prices of goods and services,  because such
                    prices are  affected by  inflation  to a larger  extent than
                    interest rates are affected by inflation.


                                                                               9
<PAGE>
- --------------------------------------------------------------------------------
PULSE BANCORP, INC. AND SUBSIDIARIES
- --------------------------------------------------------------------------------
Consolidated Statements of Financial Condition
<TABLE>
<CAPTION>
                                                                                September 30,
                                                                        ------------------------------
                                                                               1996             1997
                                                                        -------------    -------------
ASSETS
<S>                                                                     <C>              <C>          
Cash and due from depository institutions ...........................   $   4,249,883    $   3,550,908
Federal funds sold ..................................................         500,000       11,925,000
                                                                        -------------    -------------
    Total cash and cash equivalents .................................       4,749,883       15,475,908
Investment securities available for sale (Note 2) ...................      39,054,697       60,741,955
Mortgage-backed securities available for sale (Note 3) ..............      40,255,064       53,393,335
Investment securities held to maturity; estimated fair value
  of $103,192,317 in 1996 and $96,386,850 in1997 (Note 2) ...........     105,549,457       96,551,885
 Mortgage-backed securities held to maturity; estimated fair value of
 $162,616,663 in 1996 and $163,645,986 in 1997 (Note 3)..............     164,091,98497    162,763,525

Loans receivable, net (Note 4) ......................................     134,547,804      127,310,525
Real estate owned ...................................................       2,232,624          136,491
Premises and equipment, net (Note 5) ................................       1,235,135        1,322,718
Federal Home Loan Bank of New York stock, at cost ...................       2,543,100        2,775,500
Interest receivable (Note 6) ........................................       4,527,354        4,584,337
Other assets (Notes 11 and 14) ......................................       3,712,747          959,530
                                                                        -------------    -------------
    Total assets ....................................................   $ 502,499,849    $ 526,015,709
                                                                        =============    =============

- --------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Deposits (Note 7) ...................................................   $ 394,580,611    $ 411,020,719
Borrowings (Note 8) .................................................      64,275,000       67,675,000
Advance payments by borrowers for taxes and insurance ...............         628,243          805,394
Other liabilities ...................................................       4,557,461        3,308,037
                                                                        -------------    -------------
    Total liabilities ...............................................     464,041,315      482,809,150
                                                                        -------------    -------------
Commitments and contingencies (Note 13) .............................            --               --
Stockholders' equity (Notes 9, 10, 11 and 12)
Common stock; par value $1.00; authorized 10,000,000 shares;
 4,111,958 in 1996 and 4,142,628 in 1997 shares issued and 3,049,878
 in 1996 and 3,080,548 in 1997 shares outstanding ...................       4,111,958        4,142,628
Paid-in capital in excess of par value ..............................      12,105,541       12,293,206
Retained earnings -- substantially restricted .......................      39,147,609       42,676,884
Unrealized (loss) gain on securities available for sale, net of tax .        (229,074)         771,341
Treasury stock at cost; 1,062,080 common shares .....................     (16,677,500)     (16,677,500)
                                                                        -------------    -------------
       Total stockholders' equity ...................................      38,458,534       43,206,559
                                                                        -------------    -------------
    Total liabilities and stockholders' equity ......................   $ 502,499,849    $ 526,015,709
                                                                        =============    =============
</TABLE>
See accompanying notes to consolidated financial statements.

10
<PAGE>
PULSE BANCORP, INC. AND SUBSIDIARIES
- --------------------------------------------------------------------------------
Consolidated Statements of Income
<TABLE>
<CAPTION>

                                                                     Year Ended September 30,
                                                            ------------------------------------------
                                                                1995           1996           1997
                                                            ------------   ------------   ------------
<S>                                                         <C>            <C>            <C>         
Interest income:
Loans ...................................................   $ 12,403,877   $ 11,861,002   $ 11,012,919
 Securities available for sale ..........................           --        3,277,058      5,757,544
 Securities held to maturity ............................     17,614,211     16,734,714     18,514,811
  Other interest-earning assets .........................        720,927        860,031        733,708
                                                            ------------   ------------   ------------
    Total interest income ...............................     30,739,015     32,732,805     36,018,982
                                                            ------------   ------------   ------------
Interest expense:
  Deposits (Note 7) .....................................     17,229,807     17,806,866     18,658,276
 Borrowings .............................................           --        1,325,972      3,717,034
                                                            ------------   ------------   ------------
     Total interest expense .............................     17,229,807     19,132,838     22,375,310
                                                            ------------   ------------   ------------

Net interest income .....................................     13,509,208     13,599,967     13,643,672
Provision for loan losses ...............................           --             --             --
                                                            ------------   ------------   ------------
Net interest income after provision for loan losses .....     13,509,208     13,599,967     13,643,672
                                                            ------------   ------------   ------------
Non-interest income:
  Fees and service charges ..............................        223,495        257,523        301,557
  Miscellaneous .........................................         70,670         68,199        208,967
                                                            ------------   ------------   ------------
    Total non-interest income ...........................        294,165        325,722        510,524
                                                            ------------   ------------   ------------
Non-interest expense:
  Salaries and employee benefits (Note 10) ..............      2,429,369      2,465,912      2,698,133
  Occupancy expense .....................................        263,788        285,267        271,765
  Equipment .............................................        536,064        538,308        553,480
  Advertising ...........................................        230,237        283,769        381,441
  Federal insurance premium (Note 15) ...................        902,993      3,600,986        341,712
  Loss (income) from foreclosed real estate, net ........         31,342        300,379        (72,208)
  Miscellaneous .........................................      1,249,597        998,993      1,100,459
                                                            ------------   ------------   ------------
    Total non-interest expense ..........................      5,643,390      8,473,614      5,274,782
                                                            ------------   ------------   ------------
Income before income taxes ..............................      8,159,983      5,452,075      8,879,414
Income taxes (Note 11) ..................................      2,894,770      1,959,466      3,204,255
                                                            ------------   ------------   ------------
Net income ..............................................   $  5,265,213   $  3,492,609   $  5,675,159
                                                            ============   ============   ============
Net income per common share
  and common stock equivalents (Notes 9 and 10) .........   $       1.34   $       0.94   $       1.80
                                                            ============   ============   ============
Dividends per common share (Notes 9 and 10) .............   $       0.70   $       0.70   $       0.70
                                                            ============   ============   ============
Weighted average number of common shares and common stock
  equivalents outstanding (Notes 9 and 10) ..............      3,928,205      3,728,116      3,156,741
                                                            ============   ============   ============
</TABLE>

 See accompanying notes to consolidated financial statements.

                                                                              11
<PAGE>
PULSE BANCORP, INC. AND SUBSIDIARIES
- --------------------------------------------------------------------------------
Consolidated Statements of Changes in Stockholders' Equity
<TABLE>
<CAPTION>
                                                     Paid-in       Retained                    Net Unrealized (Loss)
                                                     Capital in    Earnings-                    Gain on Securities
                                      Common         Excess of   Substantially      Treasury    Available For Sale;
                                      Stock          Par Value     Restricted        Stock           Net of Tax         Total
                                   ------------   -------------- -------------    -------------   -----------------  ------------
<S>                                <C>            <C>            <C>             <C>             <C>                <C>         
Balance -- September 30, 1994 ...  $  4,016,128   $ 11,469,206   $ 35,509,392    $ (1,702,500)   $       --         $ 49,292,226
Net income for the year ended                                                                                       
  September 30, 1995 ............          --             --        5,265,213            --              --            5,265,213
Issuance of common stock ........        61,700        350,563           --              --              --              412,263
Cash dividends, $0.70 per share .          --             --       (2,696,111)           --              --           (2,696,111)
                                                  ------------   ------------    ------------    ------------       ------------
Balance -- September 30, 1995 ...     4,077,828     11,819,769     38,078,494      (1,702,500)           --           52,273,591
Net income for the year ended                                                                                       
  September 30, 1996 ............          --             --        3,492,609            --              --            3,492,609
Issuance of common stock ........        34,130        285,772           --              --              --              319,902
Purchase of treasury stock ......          --             --             --       (14,975,000)           --          (14,975,000)
Cash dividends, $0.70 per share .          --             --       (2,423,494)           --              --           (2,423,494)
Change in unrealized loss on                                                                                        
  securities available for                                                                                          
  sale, net of tax ..............          --             --             --              --          (229,074)          (229,074)
                                   ------------   ------------   ------------    ------------    ------------       ------------
                                                                                                                    
Balance -- September 30, 1996 ...     4,111,958     12,105,541     39,147,609     (16,677,500)       (229,074)        38,458,534
Net income for the year ended                                                                                       
  September 30, 1997 ............          --             --        5,675,159            --              --            5,675,159
Issuance of common stock ........        30,670        187,665           --              --              --              218,335
Cash dividends, $0.70 per share .          --             --       (2,145,884)           --              --           (2,145,884)
Change in unrealized (loss)                                                                                         
  gain on securities available                                                                                      
  for sale, net of tax ..........          --             --             --              --         1,000,415          1,000,415
                                                  ------------   ------------    ------------    ------------       ------------
Balance -- September 30, 1997 ...  $  4,142,628   $ 12,293,206   $ 42,676,884    $(16,677,500)   $    771,341       $ 43,206,559
                                   ============   ============   ============    ============    ============       ============
</TABLE>
See accompanying notes to consolidated financial statements.

12
<PAGE>
PULSE BANCORP, INC. AND SUBSIDIARIES
- --------------------------------------------------------------------------------
Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>
                                                                                           Year Ended September 30,
                                                                                  ---------------------------------------------
                                                                                       1995             1996           1997
                                                                                  -------------   -------------   -------------
<S>                                                                               <C>             <C>             <C>         
Cash flows from operating activities:
  Net income ..................................................................   $  5,265,213    $  3,492,609    $  5,675,159
  Adjustments to reconcile net income to net cash provided by operating
  activities:
    Depreciation ..............................................................        157,945         142,007         147,749
    Amortization of premiums, discounts and fees, net .........................       (149,083)       (189,083)       (101,573)
    Provision for losses on real estate owned .................................         52,200         341,500          32,850
    Gain on sale of real estate owned .........................................        (52,208)        (62,462)        (72,208)
    Increase in interest receivable ...........................................       (694,447)       (456,275)        (56,983)
    Deferred income tax expense (benefit) .....................................         95,258        (805,042)      1,072,313
    Decrease in other assets ..................................................      4,338,383          37,092       1,680,904
    Increase (decrease) in other liabilities ..................................        341,922       2,547,953      (1,806,617)
                                                                                  ------------    ------------    ------------
      Net cash provided by operating activities ...............................      9,355,183       5,048,299       6,571,594
                                                                                  ------------    ------------    ------------

Cash flows from investing activities:
  Proceeds from calls and maturities of investment securities held to maturity      12,560,000      55,000,000      19,002,500
  Purchase of investment securities held to maturity ..........................    (39,000,000)    (75,932,187)    (10,000,000)
 Proceeds from principal repayments of investment securities available for sale           --         4,197,200            --
  Purchase of investment securities available for sale ........................           --       (10,000,000)    (20,787,500)
  Purchase of mortgage-backed securities held to maturity .....................     (9,120,219)    (40,624,537)    (23,838,620)
  Purchase of mortgage-backed securities available for sale ...................           --       (15,081,456)    (19,960,841)
  Principal repayments on mortgage-backed securities held to maturity .........     16,139,416      18,198,392      25,140,550
  Principal repayments on mortgage-backed securities available for sale .......           --         4,318,741       7,503,277
  Proceeds from sale of student loans .........................................         90,093           4,454            --
  Net (increase) decrease in loans receivable .................................      7,907,163        (790,568)      6,984,919
  Proceeds from sales of and repayments on real estate owned ..................      2,077,524         913,852       2,488,168
  Additions to premises and equipment .........................................        (31,864)       (169,980)       (235,332)
  Net decrease (increase) in Federal Home Loan Bank of New York stock .........        170,100          (2,900)       (232,400)
                                                                                  ------------    ------------    ------------
      Net cash used in investing activities ...................................     (9,207,787)    (59,968,989)    (13,935,279)
                                                                                  ------------    ------------    ------------

Cash flows from financing activities:
  Net (decrease) increase in deposits .........................................     (5,152,525)      3,542,768      16,440,108
   Net increase in borrowings .................................................           --        64,275,000       3,400,000
   (Decrease) increase in advance payments by borrowers for taxes and insurance        (75,177)        169,887         177,151
  Issuance of common stock ....................................................        412,263         319,902         218,335
  Purchase of treasury stock ..................................................           --       (14,975,000)           --
  Cash dividends paid .........................................................     (2,696,111)     (2,423,494)     (2,145,884)
                                                                                  ------------    ------------    ------------
      Net cash (used in) provided by financing activities .....................     (7,511,550)     50,909,063      18,089,710
                                                                                  ------------    ------------    ------------

Net (decrease) increase in cash and cash equivalents ..........................     (7,364,154)     (4,011,627)     10,726,025
Cash and cash equivalents -- beginning ........................................     16,125,664       8,761,510       4,749,883
                                                                                  ------------    ------------    ------------
Cash and cash equivalents -- ending ...........................................   $  8,761,510    $  4,749,883    $ 15,475,908
                                                                                  ============    ============    ============
Supplemental schedule of noncash investing activities:
 Transfer of loans held for sale to loans receivable ..........................   $  3,586,035    $       --      $       --
                                                                                  ============    ============    ============
 Transfer of loans receivable to real estate owned ............................   $  1,424,125    $    797,650    $    286,491
                                                                                  ============    ============    ============
   Transfer of mortgage-backed securities and investments held to
     maturity to available for sale ...........................................   $       --      $ 58,764,618    $       --
                                                                                  ============    ============    ============
Cash paid during the period for:
  Income taxes ................................................................   $  1,200,000    $  2,495,000    $  1,881,014
                                                                                  ============    ============    ============
  Interest ....................................................................   $ 17,466,043    $ 18,835,293    $ 22,295,412
                                                                                  ============    ============    ============
</TABLE>
See accompanying notes to consolidated financial statements.
                                                                              13
<PAGE>
PULSE BANCORP, INC. AND SUBSIDIARIES
- --------------------------------------------------------------------------------
Notes to Consolidated Financial Statements

1. SUMMARY OF SIGNIFICANT
    ACCOUNTING POLICIES

                    Basis of consolidated financial statement presentation

                    The consolidated  financial  statements include the accounts
                    of Pulse Bancorp,  Inc. (the "Corporation"),  a savings bank
                    holding company,  and its wholly owned  subsidiaries,  Pulse
                    Savings Bank (the "Bank"),  Pulse Insurance Services,  Inc.,
                    Pulse Real  Estate,  Inc.,  and Pulse  Investment,  Inc. The
                    Corporation's  business is conducted principally through the
                    Bank.  The other three  subsidiaries  were formed during the
                    1996 period to afford  possible  economic  opportunities  in
                    future periods. All three,  however, are currently inactive.
                    All significant  intercompany accounts and transactions have
                    been eliminated in consolidation. The consolidated financial
                    statements  of  the   Corporation   have  been  prepared  in
                    conformity with generally accepted accounting principles. In
                    preparing the consolidated financial statements,  management
                    is required to make  estimates and  assumptions  that affect
                    the  reported  amounts of assets and  liabilities  as of the
                    date of the consolidated  statements of financial  condition
                    and income for the period then ended.  Actual  results could
                    differ   significantly   from  those   estimates.   Material
                    estimates that are  particularly  susceptible to significant
                    changes  relate to the  determination  of the  allowance for
                    loan  losses  and  the   valuation  of  real  estate  owned.
                    Management  believes  that the  allowance for loan losses is
                    adequate  and real  estate  owned is  appropriately  valued.
                    While  management  uses  available  information to recognize
                    losses on loans and real estate owned,  future  additions to
                    the allowance for loan losses or further  writedowns of real
                    estate owned may be  necessary  based on changes in economic
                    conditions  in  the  market  area.   In  addition,   various
                    regulatory   agencies,   as  an   integral   part  of  their
                    examination   process,   periodically   review   the  Bank's
                    allowance for loan losses and real estate owned  valuations.
                    Such agencies may require the Bank to recognize additions to
                    the  allowance  or  additional  writedowns  based  on  their
                    judgments about information available to them at the time of
                    their examination.

                    Cash and cash equivalents

                    Cash and cash equivalents  include cash and amounts due from
                    depository institutions,  interest-bearing deposits in other
                    banks having original maturities of three months or less and
                    federal funds sold.  Generally,  federal funds sold are sold
                    for one-day periods.

                    Investment and mortgage-backed securities

                    The   Company   classifies   its   securities   among  three
                    categories:  held-to-maturity,  trading,  and  available for
                    sale. Management  determines the appropriate  classification
                    of the  securities at the time of purchase.  As of September
                    30,  1997,  the  Bank has  classified  its  investments  and
                    mortgage-backed  securities  between  held to  maturity  and
                    available for sale.

                    Investment and mortgage-backed  securities are classified as
                    securities held to maturity based on management's intent and
                    the  Corporation's  ability to hold them to  maturity.  Such
                    securities  are  stated at cost,  adjusted  for  unamortized
                    purchase  premiums  and  discounts.  Purchase  premiums  and
                    discounts  are  amortized  over  the  life  of  the  related
                    security using the level yield method.

                    Investment and mortgage-backed  securities not classified as
                    securities  held to maturity or trading  account  securities
                    are  classified  as securities  available for sale,  and are
                    stated  at fair  value.  Unrealized  gains  and  losses  are
                    excluded  from  earnings,  and are  reported  as a  separate
                    component  of  stockholders'  equity,  net  of  taxes.  Such
                    securities  include  those that may be sold in  response  to
                    changes in interest  rates,  changes in  prepayment  risk or
                    other factors.

                    Loans receivable

                    Loans  receivable are stated at unpaid  principal  balances,
                    less the  allowance  for loan losses and net  deferred  loan
                    origination  fees  and  discounts.   The  Bank  defers 
14
<PAGE>
                    loan  origination  fees and certain direct loan  origination
                    costs and  amortizes  such amounts as an adjustment of yield
                    over the estimated lives of the related loans.

                    An  allowance  for  loan  losses  is  maintained  at a level
                    considered  adequate to provide for  potential  loan losses.
                    Management  of the Bank,  in  determining  the allowance for
                    loan  losses,  considers  the  risks  inherent  in its  loan
                    portfolio  and  changes in the nature and volume of its loan
                    activities,  along with the general economic and real estate
                    market  conditions.  The Bank utilizes a two tier  approach:
                    (1) identification of problem loans and the establishment of
                    loss  allowances  on such loans;  and (2)  establishment  of
                    valuation allowances on the remainder of its loan portfolio.
                    The Bank  maintains a loan review  system which allows for a
                    periodic   review  of  its  loan  portfolio  and  the  early
                    identification of potential problem loans. Such system takes
                    into consideration,  among other things, delinquency status,
                    size of loans,  types of collateral and financial  condition
                    of the borrowers.  Loan loss  allowances are established for
                    identified  loans  based  on a  review  of such  information
                    and/or  appraisals  of  the  underlying  collateral.  On the
                    remainder of the loan  portfolio,  loan loss  allowances are
                    established  based upon a combination of factors  including,
                    but not limited to, actual loan loss experience, composition
                    of the  loan  portfolio,  current  economic  conditions  and
                    management's  judgment.  Although  management  believes that
                    adequate allowances for loan losses are established,  actual
                    losses  are  dependent  upon  future  events  and,  as such,
                    further  additions  to the level of the loan loss  allowance
                    may be necessary.

                    Non-accrual  loans include loans for which  reasonable doubt
                    exists  as to timely  collectibility.  At the time a loan is
                    placed  on  non-accrual   status,   previously  accrued  and
                    uncollected  interest is reversed against interest income in
                    the current  period.  Interest  collections  on  non-accrual
                    loans  are  generally   credited  to  interest  income  when
                    received.  After  principal and interest  payments have been
                    brought  current  and future  collectibility  is  reasonably
                    assured, loans are returned to accrual status.

                    Restructured  loans are  loans  whose  contractual  interest
                    rates have been reduced to below market rates or where other
                    significant  concessions  have been made due to a borrower's
                    financial  difficulties.  Interest  income  on  restructured
                    loans is generally accrued.

                    On October 1, 1995, the Bank adopted  prospectively SFAS No.
                    114,  "Accounting by Creditors for Impairment of a Loan", as
                    amended  by SFAS  No.  118,  "Accounting  by  Creditors  for
                    Impairment of a Loan - Income  Recognition and  Disclosure".
                    SFAS 114 defines an impaired  loan as a loan for which it is
                    probable based upon current information that the lender will
                    not collect amounts due under the  contractual  terms of the
                    loan  agreement.  The Bank has  defined  the  population  of
                    impaired loans to be all commercial  and  construction  real
                    estate  loans  as  well as  residential  real  estate  loans
                    greater  than  $500,000.  Impaired  loans  are  individually
                    assessed to determine that each loan's carrying value is not
                    in excess of the fair value of the related collateral or the
                    present value of the expected future cash flows.

                    Real estate owned

                    Real  estate  owned  consists  of real  estate  acquired  by
                    foreclosure or deed in lieu of foreclosure  and is initially
                    recorded  at the lower of cost or fair  value at the date of
                    acquisition.  Fair value is defined as the amount reasonably
                    expected to be received in a current  sale between a willing
                    seller (the Bank) and a willing buyer.  Real estate owned is
                    subsequently carried at the lower of cost or fair value less
                    estimated  selling  costs.  Costs  incurred in developing or
                    preparing  properties for sale are  capitalized.  Income and
                    expenses of operating and holding properties are recorded in
                    operations as incurred.  Gains and losses from sales of such
                    properties are recognized as incurred.

                                                                              15
<PAGE>



                    Concentration of risk

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

                    Premises and equipment

                    Land is stated at cost.  Buildings,  building  improvements,
                    furnishings   and  equipment   are  stated  at  cost,   less
                    accumulated   depreciation  computed  on  the  straight-line
                    method  over  the  estimated  lives of each  type of  asset.
                    Significant  renewals  and  betterments  are  charged to the
                    property and equipment account.  Maintenance and repairs are
                    charged to operations in the year incurred.

                    Stock-based compensation

                    In  October  1995  the  FASB  issued   Statement   No.  123,
                    "Accounting   for   Stock-Based   Compensation".   SFAS  123
                    encourages recording in current period earnings compensation
                    expense  related to the fair  value of  certain  stock-based
                    compensation.  Companies may choose to follow the provisions
                    of Accounting  Principles Board Opinion No. 25,  "Accounting
                    for  Stock   Issued  to   Employees"   ("APB   25"),   where
                    compensation expense is not recorded for certain stock-based
                    compensation plans.  However,  companies will be required to
                    disclose  pro forma net income and  earnings per share as if
                    they adopted the fair value based method of accounting.  The
                    disclosure  requirements  for SFAS 123 are effective for the
                    Bank's fiscal year  beginning  October 1, 1996. The Bank has
                    elected to continue to account for stock-based  compensation
                    under APB 25 and the pro forma disclosures  required by SFAS
                    123  have  been  included  in  Note  10 to the  consolidated
                    financial statements. The adoption of SFAS 123 had no impact
                    on the Bank's consolidated financial statements.

                    Interest-rate risk

                    The  Bank  is   principally   engaged  in  the  business  of
                    attracting  deposits from the general public and using these
                    deposits,  together  with  borrowings  and other  funds,  to
                    reinvest in investment and mortgage-backed securities and to
                    make loans  secured by real estate and, to a lesser  extent,
                    consumer loans. The potential for interest-rate  risk exists
                    as  a  result  of  the   shorter   duration  of  the  Bank's
                    interest-sensitive  liabilities  compared  to the  generally
                    longer duration of  interest-sensitive  assets.  In a rising
                    rate  environment,  liabilities  will  reprice  faster  than
                    assets,  thereby  reducing  the  market  value of  long-term
                    assets and net interest income. For this reason,  management
                    regularly  monitors  the  maturity  structure  of the Bank's
                    assets  and  liabilities  in order to  measure  its level of
                    interest rate risk and plan for future volatility.


                    Income taxes

                    Federal and state income  taxes are  provided for  utilizing
                    the  asset  and  liability  method.   Under  the  asset  and
                    liability method, temporary differences between the basis of
                    assets  and  liabilities  for  financial  reporting  and tax
                    purposes  are  measured  as of the  statement  of  financial
                    condition  date.  Deferred tax  liabilities or  recognizable
                    deferred  tax assets  are  calculated  on such  differences,
                    using current statutory rates which result in future taxable
                    or  deductible  amounts.  The effect on deferred  taxes of a
                    change in tax rates is  recognized  in income in the  period
                    that includes the enactment date.

                    The  Corporation  and the  subsidiaries  file a consolidated
                    federal income tax return. Income taxes are allocated to the
                    Corporation and the  sudsidiaries  based on the contribution
                    of their income to the consolidated  return.  Separate state
                    income  tax  returns  are filed by the  Corporation  and the
                    subsidiaries.

                    Net income per common share and common stock equivalents

                    Net income per common share and common stock  equivalents is
                    based  on the  weighted  average  number  of  common  shares
                    actually  outstanding during the 

16
<PAGE>

                    period  plus the shares that would be  outstanding  assuming
                    the  exercise of dilutive  stock  options,  all of which are
                    considered  to be common  stock  equivalents.  The number of
                    shares  that  would be  issued  from the  exercise  of stock
                    options has been  reduced by the number of shares that could
                    have been  purchased  from the proceeds at the average price
                    of the Corporation's common stock. See Note 18.


                    Reclassification

                    Certain  amounts for the prior years have been  reclassified
                    to conform with the current year's presentation.

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

A summary of investment securities held to maturity and available for sale is as
follows:
<TABLE>
<CAPTION>
                                                                        September 30, 1996
                                                    ---------------------------------------------------------
                                                                      Gross         Gross        Estimated
                                                      Carrying      Unrealized    Unrealized       Fair
                                                        Value         Gains         Losses        Value
                                                    ------------   ------------   ------------   ------------
<S>                                                 <C>            <C>            <C>            <C>         
Investment Securities Held To Maturity
U.S. Government (including agencies):
  After one year but within five years ..........   $ 27,989,889   $     52,500   $    410,234   $ 27,632,155
  After five years but within ten years .........     70,959,597         51,920      1,911,438     69,100,079
 After ten years ................................      6,000,000           --          161,677      5,838,323
                                                    ------------   ------------   ------------   ------------
                                                     104,949,486        104,420      2,483,349    102,570,557
                                                    ------------   ------------   ------------   ------------
Obligations of states and political subdivisions:
 Within one year ................................          2,500           --             --            2,500
After ten years .................................        597,471         21,789           --          619,260
                                                    ------------   ------------   ------------   ------------
                                                         599,971         21,789           --          621,760
                                                    ------------   ------------   ------------   ------------
                                                    $105,549,457   $    126,209   $  2,483,349   $103,192,317
                                                    ============   ============   ============   ============
Investment Securities Available For Sale
U.S. Government (including agencies):
After one year but within five years ............   $ 18,000,000   $       --     $    397,566   $ 17,602,434
After five years but within ten years ...........     21,813,748         12,500        373,985     21,452,263
                                                    ------------   ------------   ------------   ------------
                                                    $ 39,813,748   $     12,500   $    771,551   $ 39,054,697
                                                    ============   ============   ============   ============
</TABLE>
                                                                              17
<PAGE>


<TABLE>
<CAPTION>

                                                                     September 30, 1997
                                                    -----------------------------------------------------

                                                                      Gross         Gross      Estimated
                                                     Carrying      Unrealized    Unrealized      Fair
                                                       Value          Gains         Losses       Value
                                                    -----------   -----------   -----------   -----------
<S>                                                 <C>           <C>           <C>           <C>        
Investment Securities Held To Maturity
U.S. Government (including agencies):
 After one year but within five years ...........   $22,991,739   $     6,875   $    27,239   $22,971,375
 After five years but within ten years ..........    64,962,649       281,619       454,993    64,789,275
 After ten years ................................     8,000,000        25,000        21,300     8,003,700
                                                    -----------   -----------   -----------   -----------
                                                     95,954,388       313,494       503,532    95,764,350
                                                    -----------   -----------   -----------   -----------
Obligations of states and political subdivisions:
  After ten years ...............................       597,497        25,003          --         622,500
                                                    -----------   -----------   -----------   -----------
                                                    $96,551,885   $   338,497   $ 503,532 $    96,386,850
                                                    ===========   ===========   ===========   ===========
Investment Securities Available For Sale
U.S. Government (including agencies):
 Within one year ................................   $ 8,000,000   $      --     $    15,600   $ 7,984,400
  After one year but within five years ..........    10,000,000          --          90,100     9,909,900
  After five years but within ten years .........    41,822,275       333,264       131,384    42,024,155
                                                    -----------   -----------   -----------   -----------
                                                     59,822,275       333,264       237,084    59,918,455
                                                    -----------   -----------   -----------   -----------
Equity Securities ...............................       800,000        23,500          --         823,500
                                                    -----------   -----------   -----------   -----------
                                                    $60,622,275   $   356,764   $   237,084   $60,741,955
                                                    ===========   ===========   ===========   ===========
</TABLE>


There were no sales of investment  securities held to maturity and available for
sale during the years ended September 30, 1995, 1996 and 1997.

In November 1995 the Financial Accounting Standards Board issued guidance on the
implementation  of "Special Report-A Guide To Implementation of Statement 115 on
Accounting  for  Certain  Investments  in Debt and Equity  Securities"  (Special
Report). This Special Report provided an opportunity for a one-time reassessment
of the  classification  of  securities as of a single  measurement  date between
November 15,  1995,  and December  31,  1995.  As a result,  securities  held to
maturity with an amortized  cost of  $58,765,000  and a net  unrealized  gain of
$529,000 were transferred to securities available for sale on December 31, 1995.
These securities were transferred to increase the overall level of liquidity and
improve the ability to manage interest rate risk.

3. MORTGAGE-BACKED SECURITIES

A summary mortgage-backed securities is as follows:
<TABLE>
<CAPTION>

                                                                                       September 30, 1996
                                                                 ---------------------------------------------------------
                                                                                    Gross          Gross        Estimated
                                                                   Carrying       Unrealized     Unrealized       Fair
                                                                     Value          Gains          Losses         Value
                                                                 ------------   ------------   ------------   ------------
<S>                                                              <C>            <C>            <C>            <C>         
Mortgage-Backed Securities Held To Maturity
Government National Mortgage Association ....................... $ 67,075,905   $    743,542   $    194,683   $ 67,624,764
Federal Home Loan Mortgage Corporation .........................   39,159,809        174,932        402,384     38,932,357
Federal National Mortgage Association ..........................   21,470,218         95,144        603,746     20,961,616
Collateralized Mortgage Obligations ............................   36,386,052         10,191      1,298,317     35,097,926
                                                                 ------------   ------------   ------------   ------------
                                                                 $164,091,984   $  1,023,809   $  2,499,130   $162,616,663
                                                                 ============   ============   ============   ============
Mortgage-Backed Securities Available For Sale
Government National Mortgage Association ....................... $ 39,848,435   $    406,629   $       --     $ 40,255,064
                                                                 ============   ============   ============   ============
</TABLE>

<TABLE>
<CAPTION>

                                                                                       September 30, 1997
                                                                 ---------------------------------------------------------
                                                                                    Gross          Gross        Estimated
                                                                   Carrying       Unrealized     Unrealized       Fair
                                                                     Value          Gains          Losses         Value
                                                                 ------------   ------------   ------------   ------------
<S>                                                              <C>            <C>            <C>            <C>         
Mortgage-Backed Securities Held To Maturity
Government National Mortgage Association ....................... $ 62,595,447   $  1,404,217   $       --     $ 63,999,664
Federal Home Loan Mortgage Corporation .........................   35,726,553        409,980        265,291     35,871,242
Federal National Mortgage Association ..........................   30,556,079        182,409        155,962     30,582,526
Collateralized Mortgage Obligations ............................   33,885,446          1,836        694,728     33,192,554
                                                                 ------------   ------------   ------------   ------------
                                                                 $162,763,525   $  1,998,442   $  1,115,981   $163,645,986
                                                                 ============   ============   ============   ============
Mortgage-Backed Securities Available For Sale
Government National Mortgage Association ....................... $ 33,217,483   $    774,300   $       --     $ 33,991,783
Federal Home Loan Mortgage Corporation .........................    9,473,817        189,614           --        9,663,431
Federal National Mortgage Association ..........................    9,616,497        121,624           --        9,738,121
                                                                 ------------   ------------   ------------   ------------
                                                                 $ 52,307,797   $  1,085,538   $       --     $ 53,393,335
                                                                 ============   ============   ============   ============
</TABLE>


There were no sales of mortgage-backed securities held to maturity and available
for sale  during  the  years  ended  September  30,  1995,  1996 and  1997.  The
contractual  maturities of the  mortgage-backed  securities  generally exceed 20
years; however, the effective average life is expected to be significantly less,
due to anticipated prepayments.

                                                                              19
<PAGE>

- --------------------------------------------------------------------------------
 4. LOANS RECEIVABLE, NET

A summary of loans receivable is as follows:
<TABLE>
<CAPTION>
                                                                                          September 30,
                                                                                   ---------------------------
                                                                                        1996          1997
                                                                                   ------------   ------------
<S>                                                                                <C>            <C>         
Real estate mortgage:
  One-to-four family ...........................................................   $ 65,509,636   $ 77,761,695
  Multi-family .................................................................     28,190,149     15,088,127
  Commercial ...................................................................     29,882,549     22,321,707
                                                                                   ------------   ------------
                                                                                    123,582,334    115,171,529
Real estate construction .......................................................        125,000        219,256
                                                                                   ------------   ------------
Consumer:
  Passbook or certificate ......................................................        184,185        229,172
  Home equity ..................................................................     13,543,650     14,348,020
                                                                                   ------------   ------------
                                                                                     13,727,835     14,577,192
Total loans ....................................................................    137,435,169    129,967,978
                                                                                   ------------   ------------
Less: Allowance for loan losses ................................................      2,458,777      2,357,396
         Deferred loan fees and discounts ......................................        428,588        300,057
                                                                                   ------------   ------------
                                                                                      2,887,365      2,657,453
                                                                                   $134,547,804   $127,310,525
</TABLE>

 Non-accrual and restructured loans were as follows (in thousands):
<TABLE>
<CAPTION>
                                                                                                  September 30,
                                                                                   ------------------------------------------
                                                                                       1995           1996           1997
                                                                                   ------------   ------------   ------------
<S>                                                                                <C>            <C>            <C>         
   Non-accrual .................................................................   $      1,928   $        999   $        722
   Restructured ................................................................          4,167          2,135          2,103
                                                                                   ------------   ------------   ------------
                                                                                   $      6,095   $      3,134   $      2,825
                                                                                   ============   ============   ============
</TABLE>

The impact of non-accrual  and  restructured  loans  on  interest  income is  as
follows (in thousands):
<TABLE>
<CAPTION>
                                                                                              Year Ended September 30,
                                                                                   ------------------------------------------
                                                                                        1995           1996           1997
                                                                                   ------------   ------------   ------------
<S>                                                                                <C>            <C>            <C>         
Interest income if performing in accordance with original terms ................   $        622   $        325   $        303
Interest income actually recorded ..............................................            349            154            143
                                                                                   ------------   ------------   ------------
Interest income lost ...........................................................   $        273   $        171   $        160
                                                                                   ============   ============   ============
</TABLE>

At  September  30, 1996 and 1997,  the impaired  loan  portfolio  was  primarily
collateral  dependent as defined  under SFAS 114 and totaled  $654,000 for which
general and specific  allocations  to the  allowance for loan losses of $262,000
were identified.  The average balance of impaired loans during the 1996 and 1997
fiscal  year was  $654,000.  The amount of cash basis  interest  income that was
recognized on impaired  loans during the year ended  September 30, 1996 and 1997
was $-0- .

An analysis of the allowance for loan losses is as follows:


                                                 Year Ended September 30,
                                       ----------------------------------------
                                          1995            1996           1997
                                       -----------    -----------   -----------
                                                          
Balance-beginning .................... $ 3,368,816    $ 2,603,852   $ 2,458,777
Losses charged to allowance...........    (764,964)      (145,075)     (101,381)
                                       -----------    -----------   -----------
Balance-ending ....................... $ 2,603,852    $ 2,458,777   $ 2,357,396
                                       ===========    ===========   ===========

20
<PAGE>
The activity during the years ended September 30, 1996 and 1997, with respect to
loans to directors, officers and associates of such persons is as follows:

Balance -- September 30, 1995 ..................................    $   546,815
Loan principal repayments ......................................        (38,903)
                                                                    -----------
Balance -- September 30, 1996 ..................................        507,912
Loans originated ...............................................        118,000
Loan principal repayments ......................................       (123,173)
                                                                    -----------
Balance -- September 30, 1997 ..................................    $   502,739
                                                                    ===========
                                                                 
- --------------------------------------------------------------------------------
5. PREMISES AND EQUIPMENT, NET

A summary of premises and equipment is as follows:

                                                        September 30,
                                                    --------------------------
                                                       1996           1997
                                                    -----------    -----------
Land .............................................. $   247,037    $   247,037
                                                    -----------    -----------
Buildings and improvements ........................   1,477,229      1,477,229
Less accumulated depreciation .....................     719,893        771,640
                                                    -----------    -----------
                                                        757,336        705,589
Furnishings and equipment .........................   1,219,222      1,454,554
Less accumulated depreciation .....................     988,460      1,084,462
                                                    -----------    -----------
                                                        230,762        370,092
                                                    -----------    -----------
                                                    $ 1,235,135    $ 1,322,718
                                                    ===========    ===========

Depreciation  charges are computed on the straight-line  method over the assets'
estimated  useful  lives,  which  range  from 10 to 40 years for  buildings  and
improvements and 3 to 10 years for furnishings and equipment
- --------------------------------------------------------------------------------
6. INTEREST RECEIVABLE

A summary of interest receivable is as follows:
<TABLE>
<CAPTION>
                                                                          September 30,
                                                                   --------------------------
                                                                       1996           1997
                                                                   -----------    -----------
<S>                                                                <C>            <C>        
Loans ...........................................................  $   968,493    $   864,939
Mortgage-backed securities held to maturity .....................      968,245        971,265
Mortgage-backed securities available for sale ...................      216,679        305,044
Investment securities held to maturity ..........................    1,697,054      1,646,319
Investment securities available for sale ........................      676,883        796,770
                                                                   -----------    -----------
                                                                   $ 4,527,354    $ 4,584,337
                                                                   ===========    ===========
</TABLE>
- --------------------------------------------------------------------------------
7. DEPOSITS

A summary of deposits by type is as follows:

                                               September 30,
                               ------------------------------------------------
                                      1996                     1997
                               ---------------------    ------------------------
                               Weighted                   Weighted
                               Average                    Average
                               Interest                   Interest
                                 Rate      Amount           Rate     Amount
                                -----   ------------       -----   ------------
Demand:
  Non-interest-bearing ........ 0.00%   $  3,941,492       0.00%   $  4,754,356
  Interest-bearing ............ 3.15%     87,091,543       3.11%     87,026,200
                                        ------------               ------------
                                3.01%     91,033,035       2.97%     91,780,556
Savings and club .............. 2.73%     57,429,028       2.74%     55,662,965
Certificates of deposit ....... 5.32%    246,118,548       5.51%    263,577,198
                                        ------------               ------------
                                4.41%   $394,580,611       4.57%    411,020,719
                                        ============                ===========
                                                                    
                                                                              21
<PAGE>

Certificates of deposit with balances of $100,000 or more totalled approximately
$15,322,000 and $17,500,000 at September 30, 1996 and 1997, respectively.

The scheduled maturities of certificates of deposit are as follows:

                                                                September 30,
                                                             -------------------
                                                               1996       1997
                                                             --------   --------
                                                               (In Thousands)
One year or less .........................................   $206,483   $213,917
After one to two years ...................................     28,380     36,809
After two to three years..................................      6,925      8,769
After three years ........................................      4,331      4,082
                                                             --------   --------
                                                             $246,119   $263,577
                                                             ========   ========



A summary of interest expense on deposits is as follows:
<TABLE>
<CAPTION>
                                                    Year Ended September 30,
                                                1995          1996          1997
                                             -----------   -----------   -----------
<S>                                          <C>           <C>           <C>        
Interest-bearing demand ..................   $ 3,499,629   $ 2,854,521   $ 2,735,882
Savings and club .........................     1,897,746     1,622,457     1,566,213
Certificates of deposit less than $100,000    11,288,140    12,604,742    13,466,098
Certificates of deposit $100,000 or more .       544,292       725,146       890,083
                                             -----------   -----------   -----------
                                             $17,229,807   $17,806,866   $18,658,276
                                             ===========   ===========   ===========
</TABLE>
- --------------------------------------------------------------------------------
8.  BORROWINGS

The following is a summary of borrowings:
<TABLE>
<CAPTION>
                                                                          At September 30
                                                                     -----------    -----------
                                                                         1996          1997
                                                                     -----------    -----------
<S>               <C>      <C>                                       <C>            <C>         
                  Contractual Maturity
                           1997 .................................    $50,475,000    $      --   
                           1998 .................................      4,500,000     51,875,000
                           1999 .................................      9,300,000     15,800,000
                                                                     -----------    -----------
                                                                     $64,275,000    $67,675,000
                                                                     ===========    ===========
                                                                   
Weighted average interest rate at the end of the period .........           5.79%          5.84%
Weighted average interest rate during the period ................           5.77%          5.87%
Average amount outstanding during the period ....................    $22,951,000    $63,223,000
Maximum amount outstanding at any month-end during the period....    $64,550,000    $68,775,000
</TABLE>
                                                              
Securities  collateralizing the borrowings included agencies and mortgage-backed
securities, which had an amortized cost of $68.0 million and $74.3 million and a
fair value of $68.5  million and $74.4  million at September  30, 1996 and 1997,
respectively.  The  securities  underlying  the  borrowings are under the Bank's
control.

- --------------------------------------------------------------------------------
9. STOCKHOLDERS' EQUITY

                    On June 21,  1996,  the  Corporation  completed a buyback of
                    837,080 shares of its common stock under a stock  repurchase
                    plan   utilizing  the  Modified   Dutch  Auction  method  of
                    repurchase.  The transaction  resulted recording of treasury
                    stock of $14,975,000.

                    Dividends  payable  by  the  Bank  to  the  Corporation  and
                    dividends  payable by the  Corporation to  stockholders  are
                    subject to various  limitations imposed by federal and state
                    laws,  regulations and policies adopted by federal and state
                    regulatory agencies.  The Bank is required by federal law to
                    obtain FDIC  approval  for the

22
<PAGE>

                    payment of dividends if the total of all dividends  declared
                    by the Bank in any year  exceed  the total of the Bank's net
                    profits  (as  defined)  for that year and the  retained  net
                    profits (as defined) for the preceding  two years,  less any
                    required  transfers  to surplus.  Under New Jersey law,  the
                    Bank may not pay dividends unless,  following  payment,  the
                    capital  stock of the Bank would be  unimpaired  and (a) the
                    Bank will have a surplus of not less than 50% of its capital
                    stock,  or, if not, (b) the payments of such  dividends will
                    not reduce the surplus of the Bank.

- --------------------------------------------------------------------------------
10. BENEFIT PLANS

Retirement plan

The Bank has a non-contributory  defined contribution plan covering all eligible
employees.  Pension plan costs are  determined by a money purchase type formula.
Total pension plan expense for the years ended September 30, 1995, 1996 and 1997
amounted to $144,000, $160,000 and $181,000, respectively.

Stock option plan

The Bank  maintains a stock option plan (Plan) for its  directors,  officers and
certain other employees. Options granted under the Plan are vested at grant date
and are exercisable over a period not to exceed ten years. Changes in the number
of shares  outstanding under the Plan and the weighted average exercise price of
those shares are as follows:
<TABLE>
<CAPTION>
                                                             1995                      1996                    1997
                                                     ------------------------ ------------------------ -------------------------
                                                                   Weighted                 Weighted                Weighted
                                                      Number       Average      Number      Average     Number       Average
                                                     of Shares Exercise Price of Shares Exercise Price of Shares  Exercise Price
                                                     --------- -------------- --------- -------------- ---------  --------------
<S>                                                   <C>          <C>         <C>          <C>         <C>          <C>      
Outstanding at beginning of period ................   318,552      $ 9.99      304,852      $11.29      273,858      $11.597  
Granted ...........................................    48,000       14.00        3,136       17.00       82,000       16.000
Exercised .........................................    61,700        6.68       34,130        9.37       30,670        7.119
Outstanding at end of period ......................   304,852      $11.29      273,858      $11.59      325,188      $13.095   

</TABLE>                                          

For options that were granted in 1995, 1996, and 1997, the exercise price of the
options equaled the market value of the stock at grant date.

The following table summarizes  information about the stock options  outstanding
at September 30, 1997:

                        Options Outstanding and Exercisable                 
                          -----------------------------------
        Range                               Weighted Average       Weighted
         of               Number of            Remaining           Average
      Exercise             Shares              Contractual         Exercise
       Prices           Outstanding           Life in Years         Price
   ----------------     ------------        ----------------       ---------
   $ 6.625-$ 8.8125       63,152                    5.0             $ 8.506
    13.000- 17.000       262,036                    7.3              14.201
   $ 6.625-$17.000       325,188                    6.8             $13.095
  

The Bank applies APB 25 in accounting for the Plan. Consistent with SFAS 123, if
compensation cost for the Plan was included as compensation  expense, the Bank's
net  income and  earnings  per share  would  have been  reduced to the pro forma
amounts indicated below:

                                    1996         1997
                                 ----------   ----------
           Net income:                                                 
               As reported ...   $3,492,609   $5,675,159
               Pro forma .....    3,476,713    5,274,212
           
           Earnings per share:
               As reported ...   $     0.94   $     1.80
               Pro forma .....   $     0.93   $     1.67
           

                                                                              23
<PAGE>

The fair value of stock options  granted by the Bank was  estimated  through the
use of the  Black-Scholes  option-pricing  model  that takes  into  account  the
following  factors as of the grant date: the exercise price and expected life of
the option,  the market price of the underlying  stock at the grant date and its
expected  volatility,  and the risk-free  interest rate for the expected term of
the option. In deriving the fair value of the stock options,  the stock price at
the grant date is reduced by the value of the  dividends  to be paid  during the
life of the option.  The following  assumptions were used for grants in 1996 and
1997:  dividend  yield of 3.00% and an expected  volatility  of 50% and the risk
free  interest  rate of 5.79% and 6.59%  for 1996 and  1997,  respectively.  The
effects  of  applying  SFAS  123  on  the  pro  forma  net  income  may  not  be
representative of the effect on pro forma net income for future years.

- --------------------------------------------------------------------------------
11. INCOME TAXES

                    The bad debt reserve  method  which was  available to thrift
                    institutions has been repealed for tax years beginning after
                    December  1995. As a result,  the Bank may no longer use the
                    percentage of taxable income reserve method.  A large thrift
                    (one with more than $500  million  in  assets)  must use the
                    specific   charge-off   method  to  compute   its  bad  debt
                    deduction.

                    Upon  repeal,  the Bank is required  generally  to recapture
                    into income the portion of its bad debt reserve  (other than
                    supplemental  reserve) that exceeds its base year  reserves,
                    approximately $808,000.

                    The  recapture  amount  generally  will be taken into income
                    ratably (on a  straight-line  basis) over a six year period.
                    If the Bank meets the "residential  loan  requirement" for a
                    tax year  beginning  in 1996 or 1997,  the  recapture of the
                    reserves  will be  suspended  for such tax year.  Thus,  the
                    recapture can  potentially  be deferred for up to two years.
                    The  residential  loan  requirement  is met if the principal
                    amount of housing  loans made by the Bank during the year at
                    issue  (1996 or  1997)  is at  least as much as the  average
                    principal  amount of loans made  during the six most  recent
                    years prior to 1996.  Refinancing  and home equity loans are
                    excluded.  As of September  30,  1997,  the Bank has met the
                    "residential loan requirement".

                    The Bank has not  recognized  a deferred  tax  liability  of
                    approximately  $1,950,000  for "bad debt  reserves"  for tax
                    purposes which arose in tax years beginning  before December
                    31, 1987 (i.e., base year). A deferred tax liability will be
                    recognized  if the Bank expects that charges to the bad debt
                    reserves,  other than losses on loans or  recomputations  of
                    bad debt deductions resulting from operating loss carrybacks
                    to prior years, would result in taxable income.

                    Total  income  tax  expense  for  each of the  years  in the
                    three-year  period ended September 30, 1997 was allocated as
                    follows (in thousands):

<TABLE>
<CAPTION>
                                                                1995      1996      1997
                                                              -------   --------   -------
<S>                                                           <C>       <C>        <C>    
Income from operations ....................................   $ 2,895   $ 1,959    $ 3,204
Stockholders' equity:
   Net unrealized (depreciation) appreciation on securities
   available for sale , net of taxes ......................      --         (82)       360
                                                              -------   -------    -------
                                                              $ 2,895   $ 1,877    $ 3,564
                                                               ======    ======     ======
</TABLE>

24
<PAGE>
Income tax expense for the years ended  September  30, 1995,  1996,  and 1997 is
made up of the following components:

                                              Year Ended September 30,
                                      -----------------------------------------
                                          1995           1996           1997
                                      -----------    -----------    -----------
Current tax expense:
     Federal .......................  $ 2,578,063    $ 2,537,250    $ 1,925,478
     State .........................      221,449        227,258        206,464
                                      -----------    -----------    -----------
                                        2,799,512      2,764,508      2,131,942
Deferred tax expense:
     Federal .......................       82,846       (760,740)     1,013,303
     State .........................       12,412        (44,302)        59,010
                                      -----------    -----------    -----------
                                           95,258       (805,042)     1,072,313
                                      -----------    -----------    -----------
                                      $ 2,894,770    $ 1,959,466    $ 3,204,255
                                      ===========    ===========    ===========

A  reconciliation  between  the  effective  income  tax  expense  and the amount
calculated by multiplying  the applicable  statutory  Federal income tax rate of
34% for the years ended September 30, 1995, 1996 and 1997 is as follows:
<TABLE>
<CAPTION>

                                                        Year Ended September 30,
                                                   1995           1996           1997
                                               -----------    -----------    -----------
<S>                                            <C>            <C>            <C>        
Computed "expected" Federal tax expense ....   $ 2,774,394    $ 1,853,706    $ 3,019,001
State income tax, net of Federal tax benefit       154,348        120,751        175,213
Tax-exempt interest ........................       (13,135)       (13,145)       (13,046)
Other ......................................       (20,837)        (1,846)        23,087
                                               -----------    -----------    -----------
                                               $ 2,894,770    $ 1,959,466    $ 3,204,255
                                               ===========    ===========    ===========
</TABLE>

The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax  liabilities  at September  30, 1996
and 1997 are as follows:

                                                            September 30,
                                                      -------------------------
                                                          1996          1997
                                                      -----------   -----------
From operations:
 Deferred tax assets
   Allowance for loan and real estate losses ......   $   884,668   $   848,191
   Deferred fees ..................................       133,726       111,278
   Core deposit amortization ......................        74,358        66,562
   Organization costs .............................           651          --
   Non-accrued interest ...........................        36,700        36,700
   BIF/SAIF Special assessment ....................       971,460          --
                                                      -----------   -----------
          Total gross deferred assets .............     2,101,563     1,062,731
                                                      -----------   -----------

   Deferred tax liabilities
   Depreciation ...................................        35,417        35,011
   Discount accretion on bonds ....................        19,340        27,739
   Bad debt tax reserve in excess of base year ....       265,252       290,740
                                                      -----------   -----------
          Total gross deferred tax liabilities ....       320,009       353,490
                                                      -----------   -----------
   Net deferred tax asset from operations .........     1,781,554       709,241
   Shareholders' equity - unrealized (gains) losses
     on securities available for sale .............       123,348      (433,638)
                                                      -----------   -----------
      Total net deferred tax assets ...............   $ 1,904,902   $   275,603
                                                      ===========   ===========

                                                                              25
<PAGE>

                    Management  believes,  based upon current  facts,  that more
                    likely than not there will be sufficient  taxable  income in
                    future years to realize the net deferred tax asset. However,
                    there  can  be no  assurance  about  the  levels  of  future
                    earnings.

- --------------------------------------------------------------------------------
12. REGULATORY MATTERS

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking agencies.  Failure to meet minimum capital  requirements can
initiate  certain  mandatory and possibly  additional  discretionary  actions by
regulators  that,  if  undertaken,  could have a direct  material  effect on the
Bank's  financial   statements.   Under  capital  adequacy  guidelines  and  the
regulatory  framework for prompt corrective  action, the Bank must meet specific
capital  guidelines  that involve  quantitative  measures of the Bank's  assets,
liabilities,  and certain off-balance sheet items as calculated under regulatory
accounting  practices.  The Bank's capital amounts and  classification  are also
subject to  qualitative  judgements by the  regulators  about  components,  risk
weightings, and other factors.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  minimum  amounts and ratios.  Total Tier 1 capital
(as defined in the  regulations) to risk- weighted  assets (as defined),  and of
Tier 1 capital, (as defined), to total assets (as defined). Management believes,
as of September 30, 1997, that the Bank meets all capital adequacy  requirements
to which it is subject.

As of September 30, 1997, the most recent  notification from the Federal Deposit
Insurance  Corporation  categorized  the  Bank as  well  capitalized  under  the
regulatory  framework for prompt  corrective  action.  To be categorized as well
capitalized the Bank must maintain minimum total risk-based,  Tier 1 risk-based,
and Tier 1  leverage  ratios  as set  forth in the  table  below.  There  are no
conditions  or events since that  notification  that  management  believes  have
changed the institution's category.

The Bank's actual capital amounts and ratios are also presented in the table.
<TABLE>
<CAPTION>
                                                                      Required           To be well capitalized
                                                                     for capital         under prompt corrective
                                                 Actual           adequacy purposes         action provision  
                                          ---------------------   ----------------       -----------------------
                                            Amount       Ratio     Amount    Ratio          Amount     Ratio
                                            ------       -----     ------    -----          ------     -----
<S>                                        <C>           <C>      <C>         <C>          <C>         <C>   
As of September 30, 1996                                                                  
Total capital (to risk-weighted assets)    $38,112       24.49%   $12,448     8.00%        $15,560     10.00%
Tier 1 capital (to risk-weighted assets)    36,167       23.24%     6,224     4.00%          9,336      6.00%
Tier 1 capital (to total assets) .......    36,167        7.20%    20,100     4.00%         25,112      5.00%
- -------------------------------------------------------------------------------------------------------------
As of September 30, 1997                                                                  
Total capital (to risk-weighted assets)    $41,550       27.74%   $11,982     8.00%        $14,977     10.00%
Tier 1 capital (to risk-weighted assets)    39,678       26.49%     5,991     4.00%          8,986      6.00%
Tier 1 capital (to total assets) .......    39,678        7.54%    21,041     4.00%         26,301      5.00%
- -------------------------------------------------------------------------------------------------------------
</TABLE>


26
<PAGE>


- --------------------------------------------------------------------------------
13. COMMITMENTS AND CONTINGENCIES

                    The  Bank  is  a  party  to   financial   instruments   with
                    off-balance  sheet risk in the normal  course of business to
                    meet the financing  needs of its customers and to reduce its
                    own  exposure  to  fluctuations  in  interest  rates.  These
                    financial  instruments  include commitments to extend credit
                    and purchase securities. The commitments involve, to varying
                    degrees, elements of credit and interest rate risk in excess
                    of the amount  recognized in the consolidated  statements of
                    financial  condition.  The Bank's exposure to credit loss in
                    the  event  of  nonperformance  by the  other  party  to the
                    financial  instrument  for  commitments  to extend credit is
                    represented  by the  contractual  notional  amount  of those
                    instruments.  The  Bank  uses the same  credit  policies  in
                    making   commitments  as  it  does  for   on-balance   sheet
                    instruments.  Commitments to extend credit are agreements to
                    lend to a customer as long as there is no  violation  of any
                    condition established in the contract. Commitments generally
                    have fixed expiration dates or other termination clauses and
                    may require  payment of a fee. Since  commitments may expire
                    without being drawn upon,  the total  commitment  amounts do
                    not necessarily represent future cash requirements. The Bank
                    evaluates each customer's creditworthiness on a case-by-case
                    basis.  The  amount  of  collateral   obtained,   if  deemed
                    necessary by the Bank upon extension of credit,  is based on
                    management's   credit   evaluation   of  the   counterparty.
                    Collateral  held varies but primarily  includes  residential
                    real  estate  and   commercial   real   estate   properties.
                    Commitments to purchase securities are contracts for delayed
                    delivery of  securities  in which the seller  agrees to make
                    delivery  at  a   specified   future  date  of  a  specified
                    instrument,  at a specified price or yield. Risks arise from
                    the possible  inability of  counterparties to meet the terms
                    of their  contracts and from movements in securities  values
                    and interest rates.  The Bank has the following  outstanding
                    commitments:

                                                          September 30,
                                                    -------------------------
                                                       1996           1997
                                                    -----------   -----------
                                                                        
To originate loans ..........................       $ 3,094,000   $16,409,000
                                                    ===========   ===========
Homeowners' Equity Credit Line Program.......       $11,002,000   $10,711,000
                                                    ===========   ===========
Commitments to purchase securities ..........       $      --     $   200,000
                                                    ===========   ===========

                    At September 30, 1997,  of the  $16,409,000  in  outstanding
                    commitments to originate loans,  $3,668,000 are for loans at
                    fixed  interest rates within a range of 7.125% to 8.625% and
                    $12,741,000 are for adjustable  rate loans.  The Homeowners'
                    Equity Credit Line Program represents undisbursed funds from
                    approved lines of credit.  Unless specifically  cancelled by
                    notice  from the  Bank,  these are firm  commitments  to the
                    respective  borrowers  on  demand.  The lines of credit  are
                    secured by the  respective  one to  four-family  residential
                    properties owned by the borrowers. The interest rate charged
                    for any month on funds  disbursed  under the program  ranges
                    from 1.00% to 1.50%  above the prime  rate as most  recently
                    published  in The  Wall  Street  Journal  prior  to the last
                    business day of the month immediately preceding the month in
                    which the billing cycle begins.

                    The Corporation  also has, in the normal course of business,
                    commitments  for services and supplies.  Management does not
                    anticipate losses on any of the above-mentioned commitments.
                    The  Corporation is also a party to litigation  which arises
                    primarily in the ordinary course of business. In the opinion
                    of management,  the ultimate  disposition of such litigation
                    should  not  have a  material  effect  on  the  consolidated
                    financial statements of the Corporation.

                                                                              27
<PAGE>

- --------------------------------------------------------------------------------
14. FRAUD LOSS      On July 6, 1994,  the Bank  discovered  that a portfolio  of
                    approximately  $8.4 million of bridge  loans  believed to be
                    secured  by  residential  real  estate  were in fact made to
                    fictitious   borrowers  and   collateralized  by  fictitious
                    properties.   The  loans  had  been   extended   based  upon
                    fraudulent mortgage  applications and related  documentation
                    submitted to the Bank by its then general counsel.

                    Through September 30, 1996, the Bank received  approximately
                    $3.0  million from the  settlement  of its surety bond claim
                    and the liquidation of other assets and charged-off  amounts
                    approximating  $3.7 million.  As of September 30, 1996,  the
                    receivable in other assets was $1.7  million.  The Bank then
                    filed  claims  under  the  malpractice   insurance  coverage
                    available in order to recover all unpaid amounts.

                    During the 1997 fiscal period,  the Bank was able to reach a
                    settlement for its claim against the  malpractice  insurance
                    carriers  and the matter was  concluded  with no  additional
                    loss charged to operations.

- --------------------------------------------------------------------------------
15. RECAPITALIZATION OF SAVINGS 
    INSTITUTION INSURANCE FUND
    ("SAIF")

                    On September 30, 1996,  legislation was enacted, which among
                    other things,  imposed a special one-time assessment on SAIF
                    member  institutions,  including the Bank, to  recapitalized
                    the  SAIF  and  spreads  the   obligations  for  payment  of
                    Financing  Corporation  ("FICO")  bonds  across all SAIF and
                    Bank Insurance  Fund ("BIF")  members.  The Federal  Deposit
                    Insurance  Corporation  ("FDIC")  special  assessment  being
                    levied  amounts  to 65.7  basis  points  on SAIF  assessable
                    deposits held as of March 31, 1995.  The special  assessment
                    was  recognized in the fourth quarter of fiscal 1996 and was
                    tax  deductible.  The  Bank  took a charge  of $2.7  million
                    before   tax-effect,   as  a  result  of  the  FDIC  special
                    assessment.  This legislation will eliminate the substantial
                    disparity  between  the  amount  that  BIF and SAIF had been
                    paying for deposit insurance premiums.

                    Beginning  on January 1, 1997,  BIF members  began  paying a
                    portion  of the FICO  payment  equal to 1.3 basis  points on
                    BIF-insured   deposits  compared  to  6.4  basis  points  on
                    SAIF-insured  deposits, and will pay a pro rata share of the
                    FICO payment on the earlier of January 1, 2000,  or the date
                    upon which the last savings association ceases to exist. The
                    legislation  also  requires  BIF and  SAIF to be  merged  by
                    January 1, 1999,  provided that  subsequent  legislation  is
                    adopted to eliminate the savings  association charter and no
                    savings associations remain as of that time.

                    The FDIC has lowered SAIF  assessments to a range comparable
                    to that of BIF members, although SAIF members must also make
                    the FICO payments described above. Management cannot predict
                    the level of FDIC insurance assessments on an on-going basis
                    or whether the BIF and SAIF will eventually be merged.

- --------------------------------------------------------------------------------
16. FAIR VALUE OF FINANCIAL
    INSTRUMENTS

                    Statement  of  Financial   Accounting   Standards  No.  107,
                    "Disclosures  about  Fair  Value of  Financial  Instruments"
                    requires  disclosure of estimated  fair values for financial
                    instruments.

                    Limitations

                    The fair value  estimates  are made at a  discrete  point in
                    time based on relevant  market  information  and information
                    about the financial  instruments.  Fair value  estimates are
                    based  on   judgments   regarding   future   expected   loss
                    experience,     current    economic     conditions,     risk
                    characteristics  of various financial  instruments and other
                    factors.  These  estimates  are  subjective  in  nature  and
                    involve  uncertainties  and matters of significant  judgment
                    and, therefore, cannot be determined with precision. Changes
                    in  assumptions  could  significantly  affect the estimates.
                    Further,  the foregoing estimates may not reflect the actual
                    amount that could be realized if all or substantially all of
                    the financial instruments were offered for sale at one time.

<PAGE>

                    In addition,  the fair value estimates are based on existing
                    on-and-off  balance  sheet  financial   instruments  without
                    attempting to value the anticipated  future business and the
                    value of  assets  and  liabilities  that are not  considered
                    financial   instruments.   Other   significant   assets  and
                    liabilities  that are not  considered  financial  assets and
                    liabilities include mortgage servicing rights,  premises and
                    equipment  and  advances   from   borrowers  for  taxes  and
                    insurance. In addition, the tax ramifications related to the
                    realization  of the  unrealized  gains and losses can have a
                    significant effect on fair value estimates and have not been
                    considered  in  any of the  estimates.  Finally,  reasonable
                    comparability  between  financial  institutions  may  not be
                    likely  due  to  the  wide  range  of  permitted   valuation
                    techniques and numerous  estimates  which must be made given
                    the  absence  of active  secondary  markets  for many of the
                    financial  instruments.   This  lack  of  uniform  valuation
                    methodologies introduces a greater degree of subjectivity to
                    these  estimated fair values.  The estimation  methodologies
                    used and the  estimated  fair values and carrying  values of
                    financial instruments are set forth below:

                    Cash and cash equivalents and interest receivable

                    The   carrying   amounts  for  cash  and  cash   equivalents
                    approximate fair value.

                    Investment and mortgage-backed securities

                    Available  for  sale   securities   are  reported  at  their
                    respective  fair values in the  Consolidated  Statements  of
                    Financial  Condition.  These  values  were  based on  quoted
                    market  prices.  The  fair  values  of  securities  held  to
                    maturity were also based upon quoted market prices.

                    Loans receivable

                    The fair value of fixed rate loans  receivable  is estimated
                    by  discounting  the future  cash  flows,  using the current
                    rates  at  which  similar   loans  with  similar   remaining
                    maturities  would be made to borrowers  with similar  credit
                    ratings. For those loans with floating interest rates, it is
                    presumed that  estimated fair values  generally  approximate
                    their recorded book balances.

                    Deposits

                    The fair value of demand, savings and club accounts is equal
                    to the amount  payable on demand at the reporting  date. The
                    fair  value of  certificates  of  deposit  is  estimated  by
                    discounting  future cash flows using rates currently offered
                    for deposits of ar remaining maturities.  For those deposits
                    with floating  interest rates, it is presumed that estimated
                    fair  values  generally   approximate  their  recorded  book
                    balances.

                    Borrowings

                    The fair values for borrowings are calculated by discounting
                    estimated  future cash flows using current rates offered for
                    similar remaining maturities.

                    Commitments

                    The fair values of commitments  related to loans approximate
                    their fair  value and are  estimated  using  fees  currently
                    charged to enter into similar agreements taking into account
                    the  remaining  terms  of the  agreements  and  the  present
                    creditworthiness of the counterparties.  For fixed rate loan
                    commitments,   fair  value  also  considers  the  difference
                    between current levels of interest and the committed  rates.
                    The fair value of  commitments  to purchase  mortgage-backed
                    securities  is based upon  quoted  market  prices of similar
                    securities.

                                                                              29
<PAGE>

<TABLE>
<CAPTION>

                                                                    September 30,
                                                         ---------------------------------------
                                                                  1996              1997
                                                         ------------------- -------------------

                                                         Estimated            Estimated
                                                         Carrying     Fair    Carrying     Fair
                                                          Amount      Value    Amount      Value
                                                          ------      -----    ------      -----
                                                                      (In Thousands)
<S>                                                     <C>        <C>        <C>        <C>     
Financial assets
Cash and cash equivalents ...........................   $  4,750   $  4,750   $ 15,476   $ 15,476
  Investment securities available for sale ..........     39,055     39,055     60,742     60,742
  Mortgage-backed securities available for sale .....     40,255     40,255     53,393     53,393
Investment securities held to maturity ..............    105,549    103,192     96,552     96,387
Mortgage-backed securities held to maturity..........    164,092    162,617    162,764    163,646
 Loans receivable ...................................    134,548    134,270    127,311    128,035
 Financial liabilities
Deposits ............................................    394,581    393,419    411,021    409,844
Borrowings ..........................................     64,275     64,219     67,675     67,292

</TABLE>

- --------------------------------------------------------------------------------
17. PARENT CORPORATION
      FINANCIAL DATA

                    The  following   condensed   financial   statements  of  the
                    Corporation  should be read in conjunction with the notes to
                    consolidated financial statements.


                        STATEMENTS OF FINANCIAL CONDITION

                                                         September 30,
                                                ----------------------------
                                                     1996           1997
                                                ------------    ------------
Assets
Cash ........................................   $     74,730    $     26,956
Loans receivable from subsidiary ............        950,000       1,950,000
Investment in subsidiaries ..................     35,941,076      40,436,444
Investment securities available for sale ....           --          (823,500)
Fraud loss receivable .......................      1,565,000            --
Due from subsidiary .........................        498,766         530,061
Other assets ................................           --             9,980
                                                ------------    ------------
  Total assets ..............................   $ 39,029,572    $ 43,776,941
                                                ============    ============

Liabilities and stockholders' equity
Liabilities
Dividends payable ...........................   $    533,729    $    539,096
Other liabilities ...........................         37,309          31,286
                                                ------------    ------------
  Total liabilities .........................        571,038         570,382
                                                ------------    ------------
Stockholders' equity
Common stock ................................      4,111,958       4,142,628
Paid-in-capital in excess of par value ......     12,105,541      12,293,206
Retained earnings--  substantially restricted     39,147,609      42,676,884
Unrealized loss on securities available for
  sale, net of tax ..........................       (229,074)        771,341
Treasury stock, at cost .....................    (16,677,500)    (16,677,500)
                                                ------------    ------------
  Total stockholders' equity ................     38,458,534      43,206,559
                                                ------------    ------------
  Total liabilities and stockholders' equity    $ 39,029,572    $ 43,776,941
                                                ============    ============

30
<PAGE>


                              STATEMENTS OF INCOME

<TABLE>
<CAPTION>

                                                          Year Ended September 30,
                                                   ------------------------------------
                                                       1995        1996         1997
                                                   ----------   ----------   ----------
Income:
<S>                                                <C>          <C>          <C>       
    Dividends from subsidiary ..................   $2,696,110   $2,423,495   $2,145,884
    Interest ...................................       90,524      170,732       81,887
    Miscellaneous ..............................         --           --         12,595
                                                   ----------   ----------   ----------
        Total Income ...........................    2,786,634    2,594,227    2,240,366
                                                   ----------   ----------   ----------
     Expenses:
         Miscellaneous .........................       83,550       58,422       64,438
                                                   ----------   ----------   ----------
        Total Expenses .........................       83,550       58,422       64,438
                                                   ----------   ----------   ----------
Income before income taxes and equity
    in undistributed earnings of subsidiary ....    2,703,084    2,535,805    2,175,928
   Income taxes ................................        5,362       39,293       10,760
                                                   ----------   ----------   ----------
Income before equity in undistributed earnings .    2,697,722    2,496,512    2,165,168
     Undistributed earnings of subsidiary ......    2,567,491      996,097    3,509,991
                                                   ----------   ----------   ----------
Net income .....................................   $5,265,213   $3,492,609   $5,675,159
                                                   ==========   ==========   ==========
</TABLE>


                            STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                            Year Ended September 30,
                                                 ----------------------------------------------
                                                      1995             1996           1997
                                                 -------------    ------------    -------------
<S>                                               <C>             <C>             <C>         
Cash flows from operating activities:
  Net income .................................... $  5,265,213    $  3,492,609    $  5,675,159
  Adjustments to reconcile net income to net
  cash provided by operating activities:
    (Increase) decrease in undistributed
       earnings of subsidiary ...................   (2,567,491)        767,023      (3,494,953)
    Decrease (increase) in due from subsidiary ..       23,212          69,100         (31,295)
    (Increase) decrease in fraud loss receivable    (1,600,000)         35,000       1,565,000
    Decrease (increase) in other assets .........       18,731            --            (9,980)
    Increase (decrease) in dividends
      payable ...................................        9,255         (44,195)          5,367
    Increase (decrease) in other liabilities ....          448           9,861          (6,023)
                                                  ------------    ------------    ------------
      Net cash provided by operating
        activities ............................      1,149,368       4,329,398       3,703,275
                                                  ------------    ------------    ------------
Cash flows provided by investing activities:
  Purchase of investment securities ...........           --              --           823,500
  Distribution from Bank subsidiary ...........           --        12,733,880            --
  Decrease (increase) in loans receivable
    from subsidiary ...........................      1,100,000          50,000      (1,000,000)
                                                  ------------    ------------    ------------
       Net cash provided by (used in)
         investing activities .................      1,100,000      12,783,880      (1,823,500)
                                                  ------------    ------------    ------------
Cash flows from financing activities:
  Issuance of common stock ....................        412,263         319,902         218,335
  Cash dividends paid .........................     (2,696,111)     (2,423,494)     (2,145,884)
  Purchase of treasury stock ..................           --       (14,975,000)           --
                                                  ------------    ------------    ------------
       Net cash used in financing activities ..     (2,283,848)    (17,078,592)     (1,927,549)
                                                  ------------    ------------    ------------
Net (decrease) increase in cash ...............        (34,480)         34,686         (47,774)
Cash -- beginning .............................         74,524          40,044          74,730
                                                  ------------    ------------    ------------
Cash -- ending ................................   $     40,044    $     74,730    $     26,956
                                                  ============    ============    ============
</TABLE>

                                                                              31
<PAGE>
- --------------------------------------------------------------------------------
18. IMPACT OF NEW ACCOUNTING STANDARDS

                    Statement  of  Financial   Accounting   Standards  No.  128,
                    "Earnings Per Share" ("SFAS 128") establishes  standards for
                    computing  and  presenting  earnings  per  share  (EPS)  and
                    applies to  entities  with  publicly  held  common  stock or
                    potential  common stock.  SFAS 128 replaces the presentation
                    of primary EPS with a presentation of basic EPS and requires
                    dual  presentation  of basic and  diluted EPS on the face of
                    the income  statement for all entities with complex  capital
                    structures  and requires a  reconciliation  of the numerator
                    and   denominator  of  the  basic  EPS  computation  to  the
                    numerator and  denominator  of the diluted EPS  computation.
                    SFAS 128 is effective  for financial  statements  issued for
                    periods  ending after December 15, 1997,  including  interim
                    periods;  earlier  application is not permitted and requires
                    restatement of all prior-period  EPS data presented.  If the
                    Bank had adopted SFAS 128,  basic EPS would have been $1.37,
                    $0.96,  and $1.85 for 1995,  1996,  and 1997,  respectively.
                    Diluted  EPS would  have been the same as the  earnings  per
                    share reported.

                    Statement  of  Financial   Accounting   Standards  No.  130,
                    "Reporting  Comprehensive  Income" ("SFAS 130")  establishes
                    standards for reporting and display of comprehensive  income
                    and its components (revenues,  expenses,  gains, and losses)
                    in a full set of general-purpose financial statements.  SFAS
                    130  requires  that  all  items  that  are  required  to  be
                    recognized  under  accounting  standards  as  components  of
                    comprehensive  income be reported  in a financial  statement
                    that  is  displayed  with  the  same   prominence  as  other
                    financial  statements.  SFAS 130 does not require a specific
                    format for that  financial  statement  but requires  that an
                    enterprise    display   an   amount    representing    total
                    comprehensive  income  for  the  period  in  that  financial
                    statement. SFAS 130 requires that an enterprise (a) classify
                    items of other  comprehensive  income  by their  nature in a
                    financial  statement and (b) display the accumulated balance
                    of  other  comprehensive  income  separately  from  retained
                    earnings  and  additional  paid  in  capital  in the  equity
                    section of a statement  of financial  position.  SFAS 130 is
                    effective  for fiscal  years  beginning  after  December 15,
                    1997.

                    Reclassification of financial statements for earlier periods
                    provided for  comparative  purposes is required.  Management
                    has not yet  determined  the impact of the  adoption  on its
                    reporting of operations.

32
<PAGE>


- --------------------------------------------------------------------------------
19. QUARTERLY FINANCIAL DATA (UNAUDITED)

A summary of the quarterly consolidated financial data is as follows:
<TABLE>
<CAPTION>

                                                                  First    Second      Third    Fourth
Year Ended September 30, 1996                                     Quarter  Quarter    Quarter   Quarter
- -----------------------------                                     -------  -------    -------   -------
                                                                  (In Thousands, Except Per Share Data)
<S>                                                               <C>       <C>       <C>       <C>    
Interest income ...............................................   $ 7,845   $ 7,857   $ 8,254   $ 8,777
Interest expense ..............................................     4,523     4,451     4,794     5,365
                                                                  -------   -------   -------   -------
  Net interest income .........................................     3,322     3,406     3,460     3,412
Non-interest income ...........................................        94        82        65        85
Non-interest expense ..........................................     1,341     1,388     1,363     4,382(1)
                                                                  -------   -------   -------   -------
Income before income taxes ....................................     2,075     2,100     2,162      (885)
Income taxes ..................................................       752       755       773      (320)
                                                                  -------   -------   -------   -------
Net income (loss) .............................................   $ 1,323   $ 1,345   $ 1,389   $  (565)
                                                                  =======   =======   =======   =======
Net income (loss) per common share and common stock equivalents   $  0.33   $  0.34   $  0.36   $ (0.18)
                                                                  =======   =======   =======   =======
Dividends per common share ....................................   $ 0.175   $ 0.175   $ 0.175   $ 0.175
                                                                  =======   =======   =======   =======
</TABLE>

(1)  Includes a pre-tax charge of approximately  $2.7 million as a result of the
     FDIC's one-time special SAIF insurance assessment. See Note 15.

<TABLE>
<CAPTION>

                                                           First    Second   Third    Fourth
Year Ended September 30, 1997                             Quarter   Quarter Quarter   Quarter
- -----------------------------                             -------  -------  -------   -------
                                                          (In Thousands, Except Per Share Data)
<S>                                                        <C>      <C>      <C>      <C>   
Interest income ........................................   $8,843   $9,015   $9,086   $9,075
Interest expense .......................................    5,487    5,506    5,647    5,735
                                                           ------   ------   ------   ------
  Net interest income ..................................    3,356    3,509    3,439    3,340
Non-interest income ....................................      111       76      192      131
Non-interest expense ...................................    1,366    1,357    1,328    1,224
                                                           ------   ------   ------   ------
Income before income taxes .............................    2,101    2,228    2,303    2,247
Income taxes ...........................................      769      798      825      812
                                                           ------   ------   ------   ------
Net income .............................................   $1,332   $1,431   $1,478   $1,435
                                                           ======   ======   ======   ======
Net income per common share and common stock equivalents   $ 0.43   $ 0.45   $ 0.47   $ 0.45
                                                           ======   ======   ======   ======
Dividends per common share .............................   $0.175   $0.175   $0.175   $0.175
                                                           ======   ======   ======   ======
</TABLE>

                                                                              33
<PAGE>






Independent Auditors' Report

To the Board of Directors
And Stockholders
Pulse Bancorp, Inc.

We have audited the accompanying  consolidated statements of financial condition
of Pulse Bancorp,  Inc. and Subsidiaries (the "Corporation") as of September 30,
1996 and 1997 and the  related  consolidated  statements  of income,  changes in
stockholders'  equity  and cash  flows for each of the  years in the  three-year
period ended September 30, 1997. These consolidated financial statements are the
responsibility of the Corporation's management. Our responsibility is to express
an opinion on these consolidated financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe our audits provide 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 the Corporation as
of  September  30, 1996 and 1997 and the results of their  operations  and their
cash flows for the each of the years in the  three-year  period ended  September
30, 1997 in conformity with generally accepted accounting principles.



/s/KPMG Peat Marwick LLP

Short Hills, New Jersey
October 24, 1997


34

<PAGE>



Executive Officers of the Corporation and the Bank

BENJAMIN S. KONOPACKI
Chairman of the Board, former 
President, Pulse Savings Bank

GEORGE T. HORNYAK, JR.
President and CEO and Director,
Pulse Bancorp, Inc. and Pulse 
Savings Bank

THOMAS B. KONOPACKI
Executive Vice President and CFO,
Pulse Bancorp, Inc. and Pulse
Savings Bank

RONALD E. VAUGHN, JR.
Senior Vice President and 
Chief Lending Officer, 
Pulse Bancorp, Inc. and Pulse 
Savings Bank

JEFFREY M. GOSTKOWSKI
Vice President of Operations,
 Pulse Bancorp, Inc. and Pulse
 Savings Bank

PATRICIA M. BARSZCZ
Vice President and Asst. Secretary,
Pulse Bancorp, Inc. and Pulse
Savings Bank

CATHERINE D. FRANZONI
Vice President and Treasurer, 
Pulse Bancorp, Inc. and Pulse
Savings Bank

NANCY M. JANOSKO
Secretary, Pulse Bancorp, Inc. and 
Pulse Savings Bank

Other Officers of the Bank

GLENN BROOKS
Asst. V.P./Internal Auditor

FLORENCE PAWLOWSKI
Branch Manager-Asst. Vice 
President

SYLVIA GAN
Asst. Vice President

GAIL WOLYNEC
Asst. V.P./Asst. Secretary

RENEE PARSONS
Asst. Secretary

NADYA CUPRYK
Asst. Vice President

ARLEEN FERRO
Asst. Vice President

Directors of the Corporation and the Bank

BENJAMIN S. KONOPACKI
Chairman, former President,
Pulse Savings Bank

JOSEPH CHADWICK
President of Thomas and 
Chadwick/Riverside Supply
Company

GEORGE T. HORNYAK, JR.
President and CEO, Pulse Bancorp,
Inc. and Pulse Savings Bank

EDWIN A. KOLODZIEJ
Counsellor at Law

WAYNE A. KRONOWSKI
Treasurer and Chief Financial
Officer of the Borough of Sayreville

EDWIN A. ROGINSKI
Former Vice President and 
Chief Compliance Officer of 
Chase Manhattan 
Investment Services, Inc.

ADAM RZEPKA
Director Emeritus

FRANK L. CHADWICK
Chairman Emeritus

ASSOCIATE BOARD

South Amboy

WALTER FABISZEWSKI
EDWARD GLEASON
JOHN JANKOWSKI
STANLEY KNAST


                                                                              35
<PAGE>

MAIN OFFICE

Pulse Bancorp, Inc.
6 Jackson Street
P.O. Box 193
South River, New Jersey 08882
(732) 257-2400
(732) 257-2400 - Mortgage Department

PULSE SAVINGS BANK OFFICES

MAIN OFFICE
6 Jackson Street
South River, New Jersey 08882
(732) 257-2400

Washington Avenue & Davis Lane
South Amboy, New Jersey 08879
(732) 721-1300

Prospect Plains and Applegarth Roads
Monroe Township, New Jersey 08512
(609) 655-1900

213 Summerhill Road
East Brunswick, N.J. 08816
(732) 651-6655

1225 Brunswick Avenue
Lawrenceville, New Jersey 08648
(609) 394-1500

CORPORATE INFORMATION

Nancy M. Janosko
Secretary
Pulse Bancorp, Inc.
6 Jackson Street
P.O. Box 193
South River, New Jersey 08882
(732) 257-2400

TRANSFER AGENT AND REGISTRAR

American Stock Transfer and Trust Company
40 Wall Street, 46th Floor
New York, New York 10005
(212) 936-5100

SPECIAL COUNSEL

Malizia, Spidi, Sloane & Fisch, P.C.
One Franklin Square
1301 K Street, N.W.
Suite 700 East
Washington, D.C. 20005

STOCK LISTING

The Corporation's Common Stock is traded over-the-counter on the Nasdaq National
Market appearing under the symbol "PULS".

MARKET MAKERS

Sandler O'Neill & Partners, L.P.
Ryan, Beck & Co., Inc.
F.J. Morrissey & Co., Inc.

ANNUAL MEETING
January 22, 1998, 10:00 A.M.
Forsgate Country Club
Forsgate Drive
Jamesburg, New Jersey 08831

10-K INFORMATION:

A COPY OF THE CORPORATION'S ANNUAL REPORT ON FORM 10-K FOR THE FISCAL YEAR ENDED
SEPTEMBER 30, 1997, AS FILED WITH THE SECURITIES AND EXCHANGE  COMMISSION,  WILL
BE FURNISHED  WITHOUT CHARGE TO  STOCKHOLDERS AS OF THE RECORD DATE UPON WRITTEN
REQUEST TO THE SECRETARY,  PULSE BANCORP,  INC., 6 JACKSON STREET,  SOUTH RIVER,
NEW JERSEY 08882.

36










                                  EXHIBIT 21

                        Subsidiaries of the Registrant





<PAGE>






Subsidiaries of the Registrant


      Name                                Jurisdiction of Incorporation

Pulse Savings Bank                                   New Jersey
Pulse Investment, Inc. *                             New Jersey
Pulse Real Estate, Inc. *                            New Jersey
Pulse Insurance Services, Inc. *                     New Jersey


*  Inactive



<TABLE> <S> <C>



<ARTICLE>                                            9
<LEGEND>
     This schedule  contains  summary  financial  information extracted from the
annual report on Form 10-K and is qualified in its entirety by reference to such
financial information.
</LEGEND>
<MULTIPLIER>                                             1
       
<S>                                            <C>
<PERIOD-TYPE>                                  YEAR
<FISCAL-YEAR-END>                              SEP-30-1997
<PERIOD-END>                                   SEP-30-1997
<CASH>                                           3,550,908
<INT-BEARING-DEPOSITS>                                   0  
<FED-FUNDS-SOLD>                                11,925,000
<TRADING-ASSETS>                                         0
<INVESTMENTS-HELD-FOR-SALE>                    114,135,290
<INVESTMENTS-CARRYING>                         259,315,410
<INVESTMENTS-MARKET>                           260,032,836
<LOANS>                                        127,310,525
<ALLOWANCE>                                      2,357,396
<TOTAL-ASSETS>                                 526,015,709
<DEPOSITS>                                     411,020,719
<SHORT-TERM>                                    67,675,000
<LIABILITIES-OTHER>                              4,113,431
<LONG-TERM>                                              0
                                    0
                                              0
<COMMON>                                         4,142,628
<OTHER-SE>                                      39,063,931
<TOTAL-LIABILITIES-AND-EQUITY>                 526,015,709
<INTEREST-LOAN>                                 11,012,919
<INTEREST-INVEST>                               24,272,355
<INTEREST-OTHER>                                   733,708
<INTEREST-TOTAL>                                36,018,982
<INTEREST-DEPOSIT>                              18,658,276
<INTEREST-EXPENSE>                              22,375,034
<INTEREST-INCOME-NET>                           13,643,672
<LOAN-LOSSES>                                            0
<SECURITIES-GAINS>                                       0
<EXPENSE-OTHER>                                  5,274,782
<INCOME-PRETAX>                                  8,879,414
<INCOME-PRE-EXTRAORDINARY>                       8,879,414
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                     5,675,159
<EPS-PRIMARY>                                         1.80
<EPS-DILUTED>                                         1.80
<YIELD-ACTUAL>                                        1.10
<LOANS-NON>                                        721,536
<LOANS-PAST>                                       999,000
<LOANS-TROUBLED>                                 2,103,000
<LOANS-PROBLEM>                                  7,572,000
<ALLOWANCE-OPEN>                                 2,458,777
<CHARGE-OFFS>                                      101,381
<RECOVERIES>                                             0
<ALLOWANCE-CLOSE>                                2,357,396
<ALLOWANCE-DOMESTIC>                             2,357,396
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                                  0
        


</TABLE>


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