FIRST SAVINGS BANCORP OF LITTLE FALLS INC
PRE 14A, 1998-10-16
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: ADVANTA MORTGAGE CONDUIT SERVICES INC, 8-K, 1998-10-16
Next: MIDDLE BAY OIL CO INC, 10KSB40/A, 1998-10-16





                                  SCHEDULE 14A
                                 (Rule 14a-101)

                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION
           Proxy Statement Pursuant to Section 14(a) of the Securities
                      Exchange Act of 1934 (Amendment No.     )


Filed by the registrant [X]
Filed by a party other than the registrant [ ]

Check the appropriate box:
[X] Preliminary Proxy Statement    [ ]   Confidential, for use of the Commission
                                         Only (as permitted by Rule 14a-6(e)(2))
[ ] Definitive Proxy Statement
[ ] Definitive Additional Materials
[ ] Soliciting Material pursuant to ss. 240.14a-11(c) or ss. 240.14a-12

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                   -------------------------------------------
                (Name of Registrant as Specified in Its Charter)

    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of filing fee (Check the appropriate box):
  [ ]             No fee required
  [X]             Fee computed on table below per Exchange Act Rules 14a-6(i)(1)
                  and 0-11.

         (1) Title of each class of securities to which transaction applies:
- --------------------------------------------------------------------------------

         (2) Aggregate number of securities to which transaction applies:
- --------------------------------------------------------------------------------

         (3) Per unit price or other  underlying  value of transaction  computed
pursuant  to Exchange  Act Rule 0-11.  (set forth the amount on which the filing
fee is calculated and state how it was determined):
- --------------------------------------------------------------------------------

         (4) Proposed maximum aggregate value of transaction:
- --------------------------------------------------------------------------------

         (5) Total fee paid:
- --------------------------------------------------------------------------------

  [ ]   Fee paid previously with preliminary materials.

  [ ] Check box if any part of the fee is offset as  provided  by  Exchange  Act
Rule  0-11(a)(2)  and identify the filing for which the  offsetting fee was paid
previously.  Identify the previous filing by registration  statement  number, or
the Form or Schedule and the date of its filing.

         (1) Amount previously paid:
- --------------------------------------------------------------------------------

         (2) Form, Schedule or Registration Statement No.:
- --------------------------------------------------------------------------------

         (3) Filing Party:
- --------------------------------------------------------------------------------

         (4) Date Filed:
- --------------------------------------------------------------------------------




<PAGE>




                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                ONE CENTER AVENUE
                         LITTLE FALLS, NEW JERSEY 07424
                                 (973) 256-2100

                                                             November ____, 1998

Dear Fellow Stockholder:

         On behalf of the Board of Directors,  I want to extend to you a cordial
invitation  to attend a Special  Meeting of  Stockholders  ("Meeting")  of First
Savings Bancorp of Little Falls, Inc. (the "Company").  The Meeting will be held
at the main office of the Company,  located at One Center Avenue,  Little Falls,
New Jersey on __________, December ____, 1998 at _____ ___.m., local time.

         The  purpose of the  Meeting is to vote on a  proposal  to approve  the
Agreement and Plan of Merger,  dated September 4, 1998 (the "Merger Agreement"),
by and among Greater Community Bancorp  ("Greater  Community"),  GCB Acquisition
Corp. ("Newco"), and the Company, pursuant to which the Company would merge with
Newco (the  "Corporate  Merger") with the Company  surviving,  and First Savings
Bank of Little Falls,  F.S.B.  (the "Savings Bank") would merge with Great Falls
Bank (the "Bank Merger" and together with the Corporate Merger,  the "Mergers").
Newco is a newly-formed subsidiary of Greater Community.

         Upon  consummation of the Corporate  Merger,  each outstanding share of
the  Company's  common  stock  would be  converted  into the  right,  subject to
adjustment,  to receive a cash  payment of $52.26 from Greater  Community.  Each
share of the Company's  common stock held as treasury  stock by the Company will
be  canceled  and  retired.  Consummation  of the  Mergers is subject to certain
conditions,  including  approval  of  the  Merger  Agreement  by  the  Company's
stockholders  and  approval  of the  Mergers  by  various  regulatory  agencies.
Approval of the Merger Agreement requires the affirmative vote by the holders of
a majority of the outstanding common stock of the Company.

         The accompanying  Notice of Special Meeting and Proxy Statement contain
information about the Mergers. We urge you to review carefully such information,
and the  information  in the Company's 1997 Annual Report to  Stockholders,  and
Quarterly Report on Form 10-QSB for the period ended September 30, 1998,  copies
of which are attached to the Proxy Statement.

         The Board of  Directors  of the Company has  unanimously  approved  the
Merger Agreement and unanimously recommends that the stockholders of the Company
approve the Merger  Agreement.  A failure to vote,  either by not  returning the
enclosed  proxy or by checking the  "Abstain"  box  thereon,  will have the same
effect as a vote against approval of the Merger  Agreement.  Even if you plan to
attend the Meeting in person, please complete the enclosed proxy, sign, date and
mail it promptly in the enclosed  postage-paid,  return addressed envelope.  You
may revoke your proxy by attending the Meeting and voting in person.

                                       Sincerely,



                                       Dr. Haralambos S. Kostakopoulos
                                       President and Chief Executive Officer

         Please do not send your common stock  certificates at this time. If the
Corporate  Merger is consummated,  you will be sent  instructions  regarding the
surrender of your stock certificates.


<PAGE>



                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                ONE CENTER AVENUE
                         LITTLE FALLS, NEW JERSEY 07424
                                 (973) 256-2100

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                        TO BE HELD ON DECEMBER ____, 1998

         NOTICE IS HEREBY GIVEN that a Special  Meeting of Stockholders of First
Savings  Bancorp of Little  Falls,  Inc. (the  "Company")  will be held at _____
___.m., Eastern time, on __________,  December ____, 1998, or any adjournment or
adjournments  thereof, at the main office of the Company,  located at One Center
Avenue,  Little Falls,  New Jersey on __________,  December ____, 1998, at _____
___.m., for the following purposes:

     1.   To consider and vote upon a proposal to approve the Agreement and Plan
          of Merger, dated as of September 4, 1998 (the "Merger Agreement"),  by
          and  among  Greater  Community  Bancorp  ("Greater  Community"),   GCB
          Acquisition Corp.  ("Newco"),  and the Company,  pursuant to which (i)
          the Company would merge with Newco (the  "Corporate  Merger") with the
          Company surviving, and First Savings Bank of Little Falls, F.S.B. (the
          "Savings  Bank")  would  merge with Great  Falls Bank with Great Falls
          Bank  surviving  (the "Bank  Merger" and together  with the  Corporate
          Merger, the "Mergers"), and (ii) each outstanding share of the Company
          common stock would be converted into the right, subject to adjustment,
          to  receive a cash  payment  of $52.26  from  Greater  Community  upon
          completion  of  the  Corporate  Merger,   subject  to  the  terms  and
          conditions contained in the Merger Agreement; and

     2.   To  transact  such other  business  as may  properly  come  before the
          meeting or any adjournment or adjournments thereof.

         A  copy  of the  Merger  Agreement  is  set  forth  in  ANNEX  A to the
accompanying  Proxy  Statement.  Stockholders  are  urged  to  read  the  Merger
Agreement in its entirety.

         The Board of Directors of the Company has fixed _________  ____,  1998,
as the record date for the  determination of stockholders  entitled to notice of
and to vote at the  Meeting,  and  accordingly,  only  holders  of record of the
Company  common  stock at the close of business on that date will be entitled to
notice of and to vote at the Meeting or any adjournment or adjournments thereof.
Approval of the Merger Agreement  requires the affirmative vote of a majority of
the holders of the outstanding common stock of the Company.

         The Board of  Directors  of the  Company  unanimously  recommends  that
stockholders vote "For" approval of the Merger Agreement.

                                 By  Order  of the  Board of Directors of 
                                 FIRST  SAVINGS BANCORP  OF  LITTLE  FALLS, INC.



                                 Sarina Matos
                                 Secretary

Stockholders are urged to complete,  date, sign and return promptly the enclosed
proxy in the accompanying  envelope,  which requires no postage if mailed in the
United States.  Your  cooperation is appreciated.  Your proxy will be voted with
respect to the matters  identified thereon in accordance with any specifications
on the proxy.  A failure to vote,  either by not returning the enclosed proxy or
by  checking  the  "Abstain"  box  thereon,  will have the same effect as a vote
against approval of the Merger Agreement.


<PAGE>



                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                ONE CENTER AVENUE
                         LITTLE FALLS, NEW JERSEY 07424

                                 PROXY STATEMENT
                         SPECIAL MEETING OF STOCKHOLDERS
                        TO BE HELD ON December ____, 1998

         This Proxy  Statement is being  furnished by First  Savings  Bancorp of
Little Falls, Inc., a New Jersey corporation (the "Company"),  to the holders of
the Company common stock,  par value  $__________ per share (the "Company Common
Stock"),  in connection with the  solicitation of proxies by the Company's Board
of Directors for use at a Special  Meeting of  Stockholders of the Company to be
held at _____ ___.m.,  Eastern time, on _________,  December ____,  1998, at the
main office of the Company,  located at One Center  Avenue,  Little  Falls,  New
Jersey (the "Meeting"), and at any adjournment or adjournments thereof.

         This Proxy Statement,  the  accompanying  Notice of Special Meeting and
form of proxy  are  first  being  mailed  to the  stockholders  of record of the
Company on or about November ____, 1998.

         The  primary  purpose  of the  Meeting is to  consider  and vote upon a
proposal to approve the Agreement  and Plan of Merger,  dated as of September 4,
1998 (the "Merger Agreement"),  by and among Greater Community Bancorp ("Greater
Community"), GCB Acquisition Corp. ("Newco"), and the Company, pursuant to which
(i) the Company would merge with Newco (the "Corporate Merger") with the Company
surviving,  and First Savings Bank of Little Falls,  F.S.B. (the "Savings Bank")
would  merge with Great Falls Bank with Great  Falls Bank  surviving  (the "Bank
Merger" and together with the Corporate  Merger,  the "Mergers"),  and (ii) each
outstanding share of the Company common stock would be converted into the right,
subject  to  adjustment,  to  receive  a cash  payment  of $52.26  from  Greater
Community  upon  completion  of the Corporate  Merger,  subject to the terms and
conditions contained in the Merger Agreement. See "SUMMARY," "THE MERGERS", "THE
MERGER AGREEMENT" and a copy of the Merger Agreement attached as ANNEX A to this
Proxy Statement.

         Upon consummation of the Corporate Merger each outstanding share of the
Company Common Stock would be converted into the right to receive a cash payment
of $52.26 from  Greater  Community,  subject to  adjustment  as specified in the
Merger Agreement.

         The Company  Common Stock is not listed on any stock exchange or on the
National  Association of Securities  Dealers Automated  Quotations  System.  The
market for the Company Common Stock is not liquid,  with few purchases and sales
of stock. The last known sale of the Company Common Stock involved 500 shares at
$14.00 a share on May 6, 1994.

             THE DATE OF THIS PROXY STATEMENT IS NOVEMBER ____, 1998


<PAGE>



                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The following  documents  filed by the Company with the  Securities and
Exchange  Commission  (File No.  0-23194)  under  Section  13(a) or 15(d) of the
Exchange Act are hereby incorporated by reference in this Proxy Statement:

     (i)  the Company's Annual Report on Form 10-KSB for the year ended December
          31, 1997;

     (ii) the Company's  Quarterly Reports on Form 10-QSB for the quarters ended
          March 31, 1998, June 30, 1998, and September 30, 1998; and

     (iii) the Company's Current Report on Form 8-K, dated September 8, 1998.

         Any statement contained in a document  incorporated by reference herein
shall be  deemed  to be  modified  or  superseded  for  purposes  of this  Proxy
Statement to the extent that a statement contained herein modifies or supersedes
that earlier  statement.  Any statement so modified or  superseded  shall not be
deemed, except as so modified or superseded,  to constitute a part of this Proxy
Statement.






















                                      (ii)

<PAGE>





                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                   PAGE
                                                                                   ----
<S>                                                                               <C>
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE...................................
SUMMARY...........................................................................
SELECTED CONSOLIDATED FINANCIAL DATA..............................................
PRICE RANGE OF COMPANY COMMON STOCK; DIVIDENDS....................................
THE MEETING.......................................................................
   General........................................................................
   Record Date: Vote Required.....................................................
PROPOSAL I - THE MERGER...........................................................
   General........................................................................
   Background and Reasons.........................................................
   Opinion of Financial Advisor...................................................
   Certain Federal Income Tax Consequences........................................
THE MERGER AGREEMENT..............................................................
   The Mergers....................................................................
   Effective Date.................................................................
   Exchange of the Company Common Stock Certificates..............................
   Interests of Certain Persons...................................................
   Employee Benefits..............................................................
   Appraisal Rights...............................................................
   Business Pending Consummation..................................................
   Regulatory Approvals...........................................................
   Conditions to Consummation; Termination........................................
   Waiver; Amendment..............................................................
   Expenses; Termination Fees.....................................................

STOCKHOLDER PROPOSALS FOR 1998 ANNUAL MEETING.....................................
LEGAL OPINIONS....................................................................
ACCOUNTANTS.......................................................................
OTHER MATTERS.....................................................................
ANNEXES
   Annex A - Agreement and Plan of Merger ........................................ A-1
   Annex B - Opinion and Letter of Ryan, Beck & Co., Inc.......................... B-1
EXHIBITS
   Exhibit 1 - 1997 Annual Report to Stockholders
   Exhibit 2 - Quarterly  Report on Form 10-QSB for the quarter ended  September 30, 1998

</TABLE>







<PAGE>



                                     SUMMARY

         THE FOLLOWING  SUMMARY  PROVIDES  CERTAIN  INFORMATION  RELATING TO THE
MERGERS.  THIS  SUMMARY  IS  NOT  INTENDED  TO  BE A  SUMMARY  OF  ALL  MATERIAL
INFORMATION  RELATING  TO THE  MERGERS  AND IS  QUALIFIED  IN  ITS  ENTIRETY  BY
REFERENCE  TO MORE  DETAILED  INFORMATION  CONTAINED  ELSEWHERE  IN  THIS  PROXY
STATEMENT,  INCLUDING THE ANNEXES HERETO,  AND IN THE DOCUMENTS  INCORPORATED BY
REFERENCE IN THIS PROXY STATEMENT. A COPY OF THE MERGER AGREEMENT IS ATTACHED AS
ANNEX A TO THIS PROXY  STATEMENT.  STOCKHOLDERS  ARE URGED TO READ CAREFULLY THE
ENTIRE PROXY STATEMENT,  INCLUDING THE ANNEXES. AS USED IN THIS PROXY STATEMENT,
THE TERMS "GREATER  COMMUNITY,"  "NEWCO,"  "GREAT FALLS BANK," "THE COMPANY" AND
"THE  SAVINGS  BANK"  REFER  TO SUCH  ORGANIZATIONS,  AND,  UNLESS  THE  CONTEXT
OTHERWISE REQUIRES, SUCH ORGANIZATIONS AND THEIR RESPECTIVE SUBSIDIARIES.

Greater Community Bancorp ("Greater Community")

         Greater  Community  is  a  New  Jersey  business  corporation.   It  is
registered  as a bank holding  company with the Board of Govenors of the Federal
Reserve  System under the Federal Bank Holding  Company Act of 1956, as amended.
Greater Community was incorporated in 1984. Greater Community's only substantive
business  activity is the ownership and operation of Great Falls Bank and Bergen
Commercial   Bank,   which  Greater   Community   acquired  in  1985  and  1995,
respectively.  The principal executive office of Greater Community is located at
55 Union  Boulevard,  Totowa,  New Jersey 07511 and the telephone number at that
address is (973) 942-1111.

         At September 30, 1998,  Greater  Community had  consolidated  assets of
$__________, deposits of $__________, and shareholders' equity of $__________.

GCB Acquisition Corp. ("Newco")

         Newco is a wholly-owned subsidiary of Greater Community. Newco is a New
Jersey-chartered corporation formed in ___________ 1998 to acquire the shares of
the Company.  Newco owns no assets.  The principal  executive office of Newco is
located at 55 Union Boulevard, Totowa, New Jersey 07511 and the telephone number
at that address is (973) 942-1111.

The Company and the Savings Bank

         The  Company is a New Jersey  corporation  organized  in March 1993 and
became a unitary  savings and loan holding  company upon the  completion  of the
reorganization  of the Savings Bank into the holding  company form of ownership.
At that time the Company  acquired  all of the  outstanding  common stock of the
Savings  Bank.  The  Savings  Bank's  common  stock  was  originally  issued  in
connection  with the  Savings  Bank's  conversion  from  mutual to stock form in
September  1992. The Company's  principal asset is the stock of the Savings Bank
which is a  community-oriented  institution  offering  a  variety  of  financial
services in Little  Falls,  New Jersey.  As of September  30, 1998,  the Company
reported assets of $____ million, net loans of $____ million,  deposits of $____
million,  and  stockholders'  equity of $____  million,  and as of such date the
Company  operated  through  three  offices  two of which are  located in Passaic
County and one of which is located in Bergen  County.  For the fiscal year ended
December 31, 1997, and for the nine months ended September 30, 1998, the Company
reported  net income of  $_______  and  $_______,  respectively.  The  principal
executive offices of the


<PAGE>



Company and the Savings Bank are located at One Center Avenue, Little Falls, New
Jersey 07424, and their telephone number is (973) 256-2100.

The Meeting; Record Date

         The  Meeting  will be held on December  ____,  1998,  at _____  ___.m.,
Eastern time, at the main office of the Company,  located at One Center  Avenue,
Little  Falls,  New  Jersey,  for the purpose of  considering  and voting upon a
proposal to approve the Merger Agreement.

         The Board of Directors of the Company has fixed  ___________ ___, 1998,
as the record  date for  determining  stockholders  entitled to notice of and to
vote at the Meeting (the  "Record  Date").  As of such date,  there were 440,100
shares of the Company Common Stock  outstanding  and entitled to be voted at the
Meeting.

The Mergers

         Under the terms of the Merger  Agreement,  the Company would merge with
Newco, with the Company  surviving,  and the Savings Bank would merge with Great
Falls Bank. Upon consummation of the Corporate Merger, each outstanding share of
the Company  Common  Stock would be  converted  into the right to receive a cash
payment of $52.26 (the "Cash Consideration") from Greater Community,  subject to
adjustment.  The merger of the Savings Bank with and into Great Falls Bank, with
Great Falls Bank surviving, is expected to occur immediately after the Corporate
Merger.

Vote Required

         Approval of the Merger  Agreement  requires the  affirmative  vote of a
majority of the holders of the  outstanding  common stock of the  Company.  Each
owner of Company  Common  Stock on the Record  Date will be entitled to one vote
for each share held of record upon each matter properly submitted at the Meeting
or any adjournment or adjournments thereof.

         The directors and executive  officers of the Company (including certain
of their related interests)  beneficially  owned, as of the Record Date, and are
entitled to vote at the Meeting,  _______  shares of the Company  Common  Stock,
which  represents  90.0% of the  outstanding  shares of the Company Common Stock
entitled to be voted at the Meeting.  Accordingly,  assuming  that the directors
and  executive  officers of the Company vote their shares of the Company  Common
Stock in favor of  approval  of the  Merger  Agreement,  approval  of the Merger
Agreement will not require the affirmative vote of the holders of any additional
outstanding  shares of the  Company  Common  Stock  entitled  to be voted at the
Meeting in order for the Merger Agreement to be approved at the Meeting.

         A FAILURE TO VOTE,  EITHER BY NOT  RETURNING  THE ENCLOSED  PROXY OR BY
CHECKING THE "ABSTAIN" BOX THEREON,  WILL HAVE THE SAME EFFECT AS A VOTE AGAINST
APPROVAL OF THE MERGER AGREEMENT.

Effective Date

         Subject to the  conditions to the  obligations of the parties to effect
the Mergers,  the Corporate Merger will become effective (the "Effective  Date")
upon  performance  of all  covenants  and  obligations  of the  parties and upon
fulfillment  or waiver of all  conditions  to the  obligations  of the  parties.
Subject

                                        2

<PAGE>



to  the  foregoing,  it is  currently  anticipated  that  the  Mergers  will  be
consummated  during the first calendar quarter of 1999. The closing will be held
following the  satisfaction  or waiver of the conditions to the Merger and in no
event later than the last to occur of January 1, 1999 or the 45th day  following
receipt of all required regulatory approvals.

Recommendation of the Company's Board of Directors

         The Board of Directors of the Company has approved the Merger Agreement
by unanimous  vote,  believes it is in the best interests of the Company and its
stockholders   and   unanimously   recommends  its  approval  by  the  Company's
stockholders.

Opinion of Financial Advisor

         Ryan,  Beck & Co., Inc.  ("Ryan Beck") rendered its oral opinion to the
Company's Board of Directors on September 4, 1998, and subsequently  rendered an
additional  formal  written  updated  opinion  dated  December  ____,  1998 (the
"Opinion")  that, as of the respective dates of such opinions and subject to the
assumptions set forth therein,  the Cash Consideration is fair to the holders of
the  Company's  Common  Stock from a financial  point of view.  For  information
concerning the matters reviewed, assumptions made and factors considered by Ryan
Beck see "PROPOSAL I - THE MERGER - Opinion of Financial Advisor" and ANNEX B to
this Proxy  Statement,  which sets forth a copy of Ryan Beck's written  fairness
opinion dated December  ____,  1998.  Holders of the Company's  Common Stock are
urged to, and should, read the Opinion in its entirety.

Certain Federal Income Tax Consequences

         Stockholders  are urged to  consult  their own tax  advisors  as to the
specific consequences to them of the Corporate Merger under applicable tax laws.

         The receipt of cash by a  stockholder  of the  Company in exchange  for
shares of the Company  Common Stock  pursuant to the Merger  Agreement will be a
taxable  transaction to such  stockholder  for federal  income tax purposes.  In
general,  a stockholder  will  recognize  gain or loss upon the surrender of the
stockholder's Company Common Stock equal to the difference,  if any, between (i)
the sum of the cash  payment of $52.26 per share  received in  exchange  for the
shares of the Company Common Stock and (ii) the  stockholder's tax basis in such
Company Common Stock.

Interests of Certain Persons

         Certain  directors or executive  officers of the Company have interests
in the Mergers in addition to their  interests  as  stockholders  of the Company
generally.  These  interests  include,  among  others,  provisions in the Merger
Agreement  relating to  indemnification  and maintenance of director and officer
liability  insurance  coverage.  These interests also relate to certain benefits
available  as a result of a "change  in  control"  of the  Company,  such as the
Corporate  Merger,  including,  among others,  the payment of certain  severance
benefits under an existing employment agreement to President Kostakopoulos.  The
estimated aggregate amount of payments to executive officers expected to be made
in connection with the Corporate  Merger due to acceleration of benefits from an
employment agreement is $712,136.


                                        3

<PAGE>



No Appraisal Rights

         No  stockholders  of the Company are  entitled to  appraisal  rights in
connection with, or as a result of, the Merger.  See "Proposal I - The Merger --
No Appraisal Rights."

Business Pending Consummation

         The Company has agreed in the Merger Agreement to carry on its business
in substantially the same manner its business was conducted prior to the date of
the Merger Agreement, and has agreed not to take certain actions relating to the
operation of the Company pending consummation of the Mergers,  without the prior
written  consent of Greater  Community,  except as  otherwise  permitted  by the
Merger Agreement.

Regulatory Approvals

         The Mergers are subject to the prior approval of the Board of Governors
of the Federal Reserve System (the "Federal Reserve Board"), the Federal Deposit
Insurance  Corporation  (the  "FDIC"),  the  Commissioner  of the  Department of
Banking and Insurance of New Jersey (the "New Jersey Commissioner"),  the Office
of Thrift  Supervision  (the "OTS") and other  regulatory  authorities,  if any.
Applications  or  waiver  requests  have  been  either  filed  with each of such
regulatory  authorities  for such approvals or will be filed in the near future.
There  can be no  assurance  that the  necessary  regulatory  approvals  will be
obtained or as to the timing or  conditions of such  approvals.  See "THE MERGER
AGREEMENT -- Regulatory Approvals."

Conditions to Consummation; Termination

         Consummation  of the Mergers is subject,  among other  things,  to: (i)
approval  of the  transactions  contemplated  by  the  Merger  Agreement  by the
requisite  vote  of  the  stockholders  of  the  Company;  (ii)  receipt  of the
regulatory  approvals  referred to under "THE  MERGER  AGREEMENT  --  Regulatory
Approvals"  without any  condition  or  requirement  which  would so  materially
adversely impact the economic or business  benefits to Greater  Community of the
transactions  contemplated by the Merger  Agreement so as to render  inadvisable
the  consummation  of the  Mergers;  and (iii)  there  being in effect no order,
decree or  injunction  of any court or agency  of  competent  jurisdiction  that
enjoins or prohibits the Mergers.

         The Merger  Agreement  may be  terminated  by mutual  agreement  of the
Boards of Directors of Newco and the Company.  The Merger  Agreement may also be
terminated by the Board of Directors of the Company if the Corporate Merger does
not occur on or before July 29, 1999, or if certain  conditions set forth in the
Merger Agreement are not met.

Expenses; Termination Fees

         All expenses incurred by or on behalf of the parties in connection with
the Merger Agreement and the transactions contemplated thereby shall be borne by
the party incurring the same.

         The  Company  will  be  entitled  to  receive  $500,000  if the  Merger
Agreement is terminated  because of Greater  Community's breach of a covenant or
agreement  under the Merger  Agreement.  Generally,  Greater  Community  will be
entitled to receive $500,000 if the Merger Agreement is terminated because

                                        4

<PAGE>



(i) the Company receives a superior offer from another potential acquiror,  (ii)
the Company  fails to obtain  stockholder  approval by January 2, 1999, or (iii)
the Company breaches a covenant or agreement under the Merger Agreement.

                      SELECTED CONSOLIDATED FINANCIAL DATA

         The following  selected  consolidated  financial and other data for the
last  five  fiscal  years are  derived  in part  from the  audited  consolidated
financial statements of the Company.  The consolidated  financial and other data
for the nine-month  periods ended  September 30, 1998 and 1997, are derived from
unaudited   consolidated   financial  statements.   The  unaudited  consolidated
financial  statements  include all  adjustments,  consisting of normal recurring
accruals,  which the Company considers  necessary for a fair presentation of the
financial  position and the results of  operations of these  periods.  Operating
results  for the  nine  months  ended  September  30,  1997  and  1998,  are not
necessarily indicative of the results that may be expected for the entire fiscal
year ending  December 31, 1998. The data for the nine months ended September 30,
1997 and 1998,  are  annualized  where  applicable.  The data  should be read in
conjunction with the audited consolidated  financial  statements,  related notes
and other financial information incorporated by reference herein.

UNAUDITED SELECTED FINANCIAL DATA
              (dollars in thousands, except per share data)
<TABLE>
<CAPTION>

                                              At or For
                                           Nine Months Ended
                                             September 30,                           At or for the year ended December 31,
                                         ------------------- -----------------------------------------------------------------------

                                             1998      1997     1997         1996             1995             1994        1993
                                             ----      ----     ----         ----             ----             ----        ----
TOTAL AMOUNTS OF:
<S>                                       <C>       <C>       <C>         <C>              <C>             <C>          <C>     
  Total Assets                            $         $         $178,144     $166,734         $154,635        $133,730     $130,574
  Loans Receivable                                             105,467       94,733           85,836          74,277       76,918
  Securities Available for Sale                                 31,226       37,507           35,964             ---       15,893
  Mortgage-Backed Securities                                    10,415       12,805            2,545          18,289        4,035
    Held to Maturity
  Investment Securities,                                        19,644        2,000           19,000          28,120       10,443
    Held to Maturity
  Cash & Cash Equivalents                                        3,683       10,673            1,128           3,559       12,345
  Deposits                                                     166,759      156,596          131,636         123,656      115,494
  Borrowed Money                                                   551           --           12,600             ---        5,000
  Stockholders Equity                                            9,864        9,332            9,597           9,177        9,041
  Net Interest Income                                            4,603        4,270            4,116           3,922        3,980
  Net Income (Loss)                                                794        (120)              363             499        2,500
  Diluted Earnings Per                                           $1.80      ($0.27)            $0.82           $1.13        $5.68
    Common Shares
  Common Stock Dividends                                         $1.00           --            $0.50           $0.50          ---
    Declared Per Share
  Return on Average Assets                                       0.46%       -0.08%            0.26%           0.38%        1.90%
  Return on Average Equity                                       8.19%       -1.24%            3.86%           5.43%       32.22%
  Dividend Payout Ratio (1)                                     55.42%           --           25.95%          15.20%        0.00%
  Average Equity to Average                                      5.60%        6.13%            6.65%           6.94%        5.88%
    Assets Ratio

</TABLE>


(1)  Common stock dividends declared as a percentage of net income applicable to
     common shares.



                                        5

<PAGE>



MARKET PRICE OF STOCK AND RELATED SECURITY HOLDER MATTERS

         The  Company's  Common Stock is not listed on any stock  exchange or on
the National  Association  of Securities  Dealers  Automated  Quotations  System
("NASDAQ").  Approximately  90% of the Common Stock is held by current  officers
and  directors  of  the  Company  including  an  investor  group  consisting  of
Haralambos  S.  Kostakopoulos  -  President  of the  Savings  Bank,  Emanuel  M.
Kontokosta  Chairman of the Board,  and Vice  Chairman  Nikos P.  Mouyiaris  and
Frederick J.  Tedeschi.  There is no active trading market for the Common Stock,
with few purchases  and sales of stock.  The last known sale of the Common Stock
involved 500 shares at $14.00 a share on May 6, 1994.

         The  ability of the  Company to pay  dividends  on its Common  Stock is
dependent  upon the  ability of the  Savings  Bank to pay  dividends,  since the
Company's  main  asset is the stock of the  Savings  Bank.  The  ability  of the
Savings Bank to pay dividends is restricted  by the  regulations  of the OTS and
tax considerations. The Savings Bank may not pay dividends that would reduce the
regulatory capital of the Savings Bank below the level required for institutions
insured by SAIF or the liquidation account created in connection with the mutual
to stock  conversion of the Savings  Bank.  During 1997, a dividend of $1.00 per
share was  declared  to the owners of Common  Stock,  and during  1998,  a $0.50
dividend was declared in March, June, and September.

         There  are  ____  holders  of the  Common  Stock of the  Company  as of
November ___, 1998.

                                   THE MEETING

General

         This  Proxy  Statement  is  being  furnished  by  the  Company  to  its
stockholders  in  connection  with the  solicitation  of proxies by the Board of
Directors  of the Company  for use at the  Meeting to be held on December  ____,
1998, and any adjournment or adjournments  thereof,  to consider and vote upon a
proposal to approve the Merger  Agreement and any other business as may properly
come before the Meeting.

         After having been  submitted,  the enclosed proxy may be revoked by the
person giving it, at any time before it is exercised, by: (i) submitting written
notice  of  revocation  of such  proxy to the  Secretary  of the  Company;  (ii)
submitting  a proxy having a later date;  or (iii) such person  appearing at the
Meeting and revoking the proxy. All shares  represented by valid proxies will be
exercised in the manner  specified  thereon.  If no  specification is made, such
shares will be voted in favor of approval of the Merger Agreement.

         Directors,  officers,  and employees of the Company may solicit Proxies
from Company stockholders, either personally or by telephone, telegraph or other
form of communication.  Such persons will receive no additional compensation for
such  services.  The Company has retained no third party to assist in soliciting
proxies or to send proxy  materials  to brokerage  houses and other  custodians,
nominees and  fiduciaries  for  transmittal  to their  principals.  All expenses
associated with the solicitation of proxies will be paid by the Company.

         THE BOARD OF  DIRECTORS  OF THE COMPANY HAS  UNANIMOUSLY  APPROVED  THE
MERGER AGREEMENT, BELIEVES IT IS IN THE BEST INTERESTS OF THE COMPANY

                                        6

<PAGE>



AND ITS STOCKHOLDERS AND UNANIMOUSLY RECOMMENDS ITS APPROVAL BY THE
COMPANY'S STOCKHOLDERS.

Record Date; Vote Required

         The Board of Directors of the Company has fixed  November ___, 1998, as
the Record Date for determining  stockholders  entitled to notice of and to vote
at the Meeting,  and  accordingly,  only holders of the Company  Common Stock of
record at the close of business on that day will be entitled to notice of and to
vote  at the  Meeting.  The  number  of  shares  of  the  Company  Common  Stock
outstanding  on the Record Date was 440,100,  each of such shares being entitled
to one vote.

         As to the approval of the Merger  Agreement by checking the appropriate
box, a stockholder  may: (i) vote "FOR"  approval of the Merger  Agreement  (ii)
vote "AGAINST" the Merger  Agreement,  or (iii)  "ABSTAIN." The Merger Agreement
must be  approved  by a vote of a majority  of the  shares of the  Common  Stock
entitled to vote, without regard to (a) Broker Non-votes,  or (b) proxies marked
"ABSTAIN" as to that matter.

         The directors and executive  officers of the Company (including certain
of their related interests)  beneficially  owned, as of the Record Date, and are
entitled to vote at the Meeting  ________  shares of the Company  Common  Stock,
which represents 90% of the outstanding  shares of Company Common Stock entitled
to be  voted at the  Meeting.  Accordingly,  assuming  that  the  directors  and
executive  officers of the Company vote their shares of the Company Common Stock
in favor of approval of the Merger  Agreement,  approval of the Merger Agreement
will not require the affirmative  vote of any additional  outstanding  shares of
the Company  Common  Stock  entitled to be voted at the Meeting in order for the
Merger Agreement to be approved at the Meeting.

         A FAILURE TO VOTE,  EITHER BY NOT  RETURNING  THE ENCLOSED  PROXY OR BY
CHECKING THE "ABSTAIN" BOX THEREON,  WILL HAVE THE SAME EFFECT AS A VOTE AGAINST
APPROVAL OF THE MERGER AGREEMENT.

                             PROPOSAL I - THE MERGER

         THE FOLLOWING INFORMATION RELATING TO THE MERGERS IS NOT INTENDED TO BE
A  COMPLETE  DESCRIPTION  OF ALL  INFORMATION  RELATING  TO THE  MERGERS  AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO MORE  DETAILED  INFORMATION  CONTAINED
ELSEWHERE IN THIS PROXY  STATEMENT,  INCLUDING  THE ANNEXES  HERETO,  AND IN THE
DOCUMENTS  INCORPORATED  HEREIN BY REFERENCE.  A COPY OF THE MERGER AGREEMENT IS
ATTACHED AS ANNEX A TO THIS PROXY  STATEMENT AND REFERENCE IS MADE THERETO FOR A
COMPLETE  DESCRIPTION OF THE TERMS OF THE MERGERS.  STOCKHOLDERS  OF THE COMPANY
ARE URGED TO READ THE MERGER AGREEMENT CAREFULLY.

General

         Under the terms of the Merger  Agreement,  the  Company and Newco would
merge and the Savings  Bank would  subsequently  merge with and into Great Falls
Bank. Upon consummation of the Corporate  Merger,  each outstanding share of the
Company Common Stock would be converted

                                        7

<PAGE>



automatically and without any action on the part of the holder thereof, into the
right to receive a cash  payment of $52.26  from  Greater  Community  subject to
adjustment.

Background of the Merger

         In January and  February of 1998 the Board of  Directors of the Company
(the  "Board")  determined  to address the  strategic  options  available to the
Company. Options explored included the acquisition of another institution and an
initial public  offering of the Company's  Common Stock.  At that time the Board
was not considering a sale of the Company.  In early March, the Company received
an  unsolicited  verbal  offer from a third party to acquire the Company for $20
million, or $45.44 per share, in cash. This offer was subsequently  presented in
writing.  The Board, with the assistance of Ryan Beck,  reviewed this offer. The
Company  elected to reject  this  offer  because of  concerns  about  regulatory
approvability,  however, as a result of their analysis the Board decided that it
was in the  best  interests  of the  shareholders  to  consider  the sale of the
Company.  On March 11,  1998 the  Company  engaged  Ryan  Beck as its  financial
advisor to conduct a due  diligence  review of the Company,  identify  potential
acquirors,  assist in the preparation of a confidential  offering memorandum and
assist in any discussions and negotiations with potential acquirors.

         Beginning in May 1998 Ryan Beck contacted 43 financial  institutions to
determine  their level of  interest  in the  Company.  A  confidential  offering
memorandum  containing  March 31,  1998  data was sent to 29 of these  companies
after  execution of a  confidentiality  agreement  and they were  instructed  to
provide  their  preliminary  indications  of interest to Ryan Beck in early June
1998.  Nine  companies,  including the party which had previously  contacted the
Company,  provided  preliminary  indications of interest which were presented to
the Board of Directors of the Company.  Four companies  contemplated a stock for
stock  exchange,  three  companies  contemplated an exchange of a combination of
cash and securities,  one company  contemplated an all cash  transaction and one
company  presented  the  option  of  either  a stock  for  stock  exchange  or a
combination  of cash and stock.  Ryan Beck reviewed with the Board the financial
aspects of the proposals, specifically reviewing the key financial components of
comparable  transactions.  The  indications of interest by four of the companies
were not considered to be competitive  based upon the indicated  price,  and the
Company elected not to continue discussions with these parties.

         The  remaining  five  prospective  acquirors  conducted a due diligence
review of the  Company  during June and July of 1998.  Three of these  companies
submitted revised proposals,  which were reviewed by the Board on July 24, 1998.
The revised  indication by Greater Community  contemplated a combination of cash
and stock at a price in excess of the all cash proposal  ultimately  accepted by
the Company.  Subsequent  to the Board's  review of these  proposals,  the Board
began  negotiations  on a stock for stock exchange with another party.  Although
the value of this proposed offer was below the combination proposal from Greater
Community,  the  Board  believed  this  offer was in the best  interests  of the
Company's  shareholders due to liquidity and ownership  concentration issues, as
well as the future  appreciation  potential  of this  party's  stock.  Following
discussions  with the  President  of  Greater  Community,  the Board  received a
revised  indication for an all cash  transaction at a price level lower than the
combination  proposal.  During the first week of August, in light of the revised
proposal and a decline in the market  value of the stock of the other  potential
acquirer which had a negative impact on the value of their proposed  offer,  the
Board reviewed their options.  At that time the Board authorized  management and
the Company's  representatives to negotiate the terms of a definitive  agreement
with Greater Community,  believing the all cash offer provided more secure value
to the Company's shareholders.


                                        8

<PAGE>



         Management  reviewed  and  revised  several  drafts  of the  definitive
agreement  with the  assistance  of the Company's  legal counsel and  investment
banker.  On  September  4, 1998,  the Board met again to consider  the  proposed
definitive  merger  agreement that had been negotiated  with Greater  Community,
including the proposed final all cash purchase  price. At that meeting Ryan Beck
orally gave the Board its opinion that the  consideration  to be received by the
stockholders  of the Company  from Greater  Community  was fair from a financial
point of view. After extensive discussion the Board determined that the proposed
merger is in the best  interests  of the  Company and its  stockholders  and the
Board unanimously voted to approve the Merger Agreement.

Reasons for the Merger

         The terms of the Merger Agreement,  including the Cash Consideration to
be  received  by the  Company's  stockholders,  were the result of arm's  length
negotiations  between the  representatives  of the Company and Greater Community
after a thorough auction process.  Among the factors  considered by the Board of
Directors of the Company in deciding to approve and  recommend  the terms of the
Merger  were (i) the cash to be  received by the  Company's  stockholders,  (ii)
information concerning the financial condition,  results of operations,  capital
levels,  asset quality and future  prospects of the Company,  (iii) industry and
economic conditions, (iv) the impact of the Merger on the depositors, employees,
customers and  communities  served by the Company through  expanded  commercial,
consumer  and retail  banking  products  and  services,  (v) the  opinion of the
Company's  financial  advisor  as to the  fairness  of the  consideration  to be
received by the holders of the Company's  Common Stock from a financial point of
view, (vi) the general  structure of the transaction  and the  compatibility  of
management  and business  philosophy,  (vii) the  likelihood  of  receiving  the
requisite regulatory approvals in a timely manner, and (viii) the ability of the
combined  enterprise to compete in relevant banking and non-banking  markets. In
making its  determination,  the Board did not  ascribe  relative  weights to the
factors which it considered.

         The Board of  Directors of the Company  believes  that the Merger is in
the best  interest of the Company and its  shareholders.  THE BOARD OF DIRECTORS
UNANIMOUSLY RECOMMENDS THAT THE SHAREHOLDERS VOTE FOR THE APPROVAL OF THE MERGER
AGREEMENT.

Opinion of Financial Advisor
- ----------------------------

         On March 11, 1998,  the Company  formally  retained Ryan Beck to act as
the Company's  financial advisor with respect to the acquisition of the Company.
Ryan  Beck  is  regularly  engaged  in the  valuation  of  banks,  bank  holding
companies,  savings and loan  associations,  savings  banks and savings and loan
holding   companies  in  connection   with  mergers,   acquisitions   and  other
securities-related  transactions.  Ryan Beck has  knowledge  of, and  experience
with, the Mid-Atlantic banking market and banking organizations operating within
this  market,  and was  selected by the  Company  because of its  knowledge  of,
experience with, and reputation in the financial services industry.

         In  its  capacity  as  the  Company's  financial  advisor,   Ryan  Beck
participated in the negotiations with respect to the pricing and other terms and
conditions  of the Merger,  but the decision as to whether to accept the Greater
Community  proposal and the final pricing of the Merger was  ultimately  made by
the Board of Directors of the  Company.  Ryan Beck  rendered its oral opinion to
the the  Company  Board of  Directors  on  September  4, 1998,  and  rendered an
additional formal written opinion dated as of December ____, 1998 that, based on
and subject to the  assumptions,  factors,  and  limitations as set forth in the
Opinion and as described  below,  the Cash  Consideration of $52.26 per share of
the Company is "fair"

                                        9

<PAGE>



to the Company's  stockholders  from a financial  point of view. No  limitations
were imposed by the Company's  Board of Directors upon Ryan Beck with respect to
the investigations made or procedures followed by it in arriving at its opinion.

         The full text of the  Opinion of Ryan Beck dated as of  December  ____,
1998, which sets forth assumptions made and matters  considered,  is attached as
Annex B to this Proxy  Statement.  Stockholders of the Company are urged to read
this  Opinion in its  entirety.  Ryan  Beck's  Opinion is  directed  only to the
financial  fairness  of  the  Cash  Consideration  and  does  not  constitute  a
recommendation to any Company stockholder as to how such stockholder should vote
at the Meeting.  The summary of the Opinion set forth in this Proxy Statement is
qualified in its entirety by  reference to the full text of such  Opinion.  Ryan
Beck's  oral  opinion  as of  September  4, 1998 was to the same  effect as such
Opinion. Ryan Beck does not admit that it is an expert within the meaning of the
term "expert" as used within the Securities Act of 1933, as amended ("Securities
Act"),  and the  rules  and  regulations  promulgated  thereunder,  or that  its
opinions  constitute a report or  valuation  within the meaning of Section 11 of
the Securities Act and the rules and regulations promulgated thereunder.

         In  connection  with its analysis,  Ryan Beck:  (i) reviewed the Merger
Agreement  and related  documents;  (ii) reviewed  this Proxy  Statement;  (iii)
reviewed Greater  Community's  Annual Reports to Stockholders and Annual Reports
on Form 10-K for the years ended December 31, 1997,  1996, and 1995, and Greater
Community's  Quarterly Reports on Form 10-Q for the periods ended March 31, 1998
and  June  30,  1998;  (iv)  reviewed  internal  analyses  prepared  by  Greater
Community's   management;   (v)  reviewed  the  Company's   Annual   Reports  to
Stockholders  and Annual Reports on Form 10-KSB for the years ended December 31,
1997,  1996, and 1995, and the Company's  Quarterly  Reports on Form 10- QSB for
the periods  ended  March 31, 1998 and June 30,  1998;  (vi)  reviewed  publicly
available  financial data of commercial  banking  organizations  which Ryan Beck
deemed  generally  comparable  to Greater  Community;  (vii)  reviewed  publicly
available  financial  data  of  thrift  organizations  which  Ryan  Beck  deemed
generally   comparable  to  the  Company;   (viii)   reviewed  terms  of  recent
acquisitions of thrift organizations which Ryan Beck deemed generally comparable
in whole or in part to the Company; (ix) reviewed the potential pro-forma impact
of the Merger on Greater Community's financial condition,  operating results and
capital ratios;  and (x) conducted such other studies,  analyses,  inquiries and
examinations as Ryan Beck deemed  appropriate.  Ryan Beck also reviewed  certain
projections  provided by the Company and Greater  Community  for the year ending
December  31,  1998 and met with  certain  members of the  Company  and  Greater
Community's  senior  management  to discuss the Company and Greater  Community's
past and current business operations,  financial  condition,  strategic plan and
future prospects,  including any potential operating  efficiencies and synergies
which may arise from the Merger.  Ryan Beck as part of its review of the Merger,
also analyzed Greater Community's financial ability to consummate the Merger and
considered  the  future  prospects  of the  Company  in the  event  it  remained
independent.

         In  connection  with its review,  Ryan Beck  relied  upon and  assumed,
without independent verification, the accuracy and completeness of the financial
and other information  regarding the Company and Greater  Community  provided to
Ryan Beck by the Company and Greater Community and their  representatives.  Ryan
Beck  is  not an  expert  in the  evaluation  of  allowances  for  loan  losses.
Therefore,   Ryan  Beck  has  not  assumed  any  responsibility  for  making  an
independent  evaluation  of the adequacy of the  allowances  for loan losses set
forth in the balance  sheets of the Company  and Greater  Community  at June 30,
1998,  and Ryan Beck assumed such  allowances  were adequate and complied  fully
with applicable law, regulatory policy and sound banking practice as of the date
of such financial statements.

                                       10

<PAGE>



Ryan  Beck  has  reviewed  certain  historical   financial  data  and  financial
projections (and the assumptions and basis therefor) provided by the Company and
Greater  Community.  Ryan Beck  assumed  that  such  forecasts  and  projections
reflected the best currently available estimates and judgments of the respective
managements.  In certain instances,  for the purposes of its analyses, Ryan Beck
made adjustments to such financial and operating  forecasts which in Ryan Beck's
judgment were appropriate under the circumstances. Ryan Beck was not retained to
nor did it make  any  independent  evaluation  or  appraisal  of the  assets  or
liabilities  of the  Company or Greater  Community  nor did Ryan Beck review any
loan files of the Company,  Greater Community or their respective  subsidiaries.
Ryan  Beck  also  assumed  that the  Merger  in all  respects  is,  and will be,
undertaken and consummated in compliance with all laws and regulations  that are
applicable to the Company and Greater Community.

         The  preparation  of a fairness  opinion on a  transaction  such as the
Merger involves various  determinations  as to the most appropriate and relevant
methods  of  financial  analysis  and the  application  of those  methods to the
particular  circumstances and, therefore, the Opinion is not readily susceptible
to summary  description.  In  arriving  at its  opinion,  Ryan Beck  performed a
variety of financial  analyses.  Ryan Beck  believes  that its analyses  must be
considered as a whole and the consideration of portions of such analyses and the
factors considered therein,  without considering all factors and analyses, could
create an incomplete view of the analyses and the process underlying Ryan Beck's
Opinion.  No one of the analyses was  assigned a greater  significance  than any
other.

         The projections  furnished to Ryan Beck were prepared by the respective
managements of the Company and Greater  Community,  without input or guidance by
Ryan Beck. The Company and Greater  Community do not publicly  disclose internal
management  projections of the type provided to Ryan Beck in connection with the
review of the Merger.  Such  projections  were not prepared  with a view towards
public disclosure. The public disclosure of such projections could be misleading
since the projections were based on numerous variables and assumptions which are
inherently uncertain,  including, without limitation, factors related to general
economic and  competitive  conditions.  Accordingly,  actual  results could vary
significantly from those set forth in such projections.

         In its analyses,  Ryan Beck made numerous  assumptions  with respect to
industry performance,  business and economic conditions, and other matters, many
of which are  beyond  the  control of the  Company  or  Greater  Community.  Any
estimates  contained in Ryan Beck's analyses are not  necessarily  indicative of
future results or values, which may be significantly more or less favorable than
such estimates. Estimates of values of companies do not purport to be appraisals
nor do  they  necessarily  reflect  the  prices  at  which  companies  or  their
securities  may  actually  be sold.  The  following  is a brief  summary  of the
analyses and procedures  performed by Ryan Beck in the course of arriving at its
Opinion.

         Analysis  of  Selected  Companies:  Ryan Beck  compared  the  Company's
financial  data as of June 30,  1998 to a peer  group of  thirty-three  selected
thrifts  located in the Mid Atlantic region with assets between $100 million and
$300  million.  Ryan Beck deemed this group to be  generally  comparable  to the
Company. At or for the twelve months ended June 30, 1998, the Company had equity
to assets of 5.52%,  a return on  average  assets of 0.48%,  a return on average
equity of 8.77%,  a net  interest  margin  of  2.73%,  loans  equal to 64.47% of
deposits,  a ratio of  non-performing  loans to total loans of 2.60%, a ratio of
loan loss reserves to  non-performing  assets of 14.45%, a ratio of non-interest
income to average assets of 0.10%, a ratio of  non-interest  expenses to average
assets of 1.88%, and an efficiency  ratio of 69.41%.  These ratios were compared
to the median ratios of the thirty-three selected thrift organizations at or for
the twelve months ended March 31, 1998, which were, as calculated,  an equity to
assets ratio of 9.98%,  a return on average assets of 0.78%, a return on average
equity of 7.22%, a net interest

                                       11

<PAGE>



margin of 3.53%,  loans equal to 84.78% of deposits,  a ratio of  non-performing
loans to total loans of 1.18%,  a ratio of loan loss reserves to  non-performing
assets of 49.32%,  a ratio of non-interest  income to average assets of 0.35%, a
ratio of  non-interest  expense to average  assets of 2.28%,  and an  efficiency
ratio of 66.76%.  Ryan Beck noted that the Company's  performance as measured by
return on  average  assets was weaker  than that of the peer  group,  due to the
lower  level  of  loans,  a lower  net  interest  margin  and a lower  level  of
non-interest income at the Company as compared to the peer group. Ryan Beck also
noted that the Company's  non-interest  expenses as a percent of average  assets
was lower than that of the peer group.  However,  the Company's efficiency ratio
was  slightly  higher  than the peer  group.  Ryan  Beck also  compared  Greater
Community's  reported financial data as of June 30, 1998 with that of a group of
twenty-nine  selected commercial banking  organizations with assets between $300
million and $500 million and which are located in the Mid Atlantic region of the
United States for which public  trading and pricing  information  was available.
Ryan Beck deemed this group to be generally comparable to Greater Community.

         Greater Community data was presented as reported at June 30, 1998. Ryan
Beck noted that Greater Community  reported total assets of $357 million at June
30, 1998. At or for the twelve months ended June 30, 1998, Greater Community had
a ratio of equity to assets of 8.37%, a return on average assets ratio of 0.90%,
a return on average  equity ratio of 10.99%,  a dividend  yield of 2.18%,  a net
interest  margin of 4.22% (based on the twelve months ended March 31,  1998),  a
ratio of  non-performing  assets to total  assets of 0.59%,  and a ratio of loan
loss reserves to non-performing loans of 167.13%.  These ratios were compared to
the median ratios of the twenty-nine selected commercial banking  organizations,
which  were,  as  calculated,  an equity to assets  ratio of 9.61%,  a return on
average  assets ratio of 1.17%,  a return on average  equity ratio of 12.56%,  a
dividend  yield  of  2.08%,  a  net  interest   margin  of  4.45%,  a  ratio  of
non-performing assets to total assets of 0.83% and a ratio of loan loss reserves
to non-performing loans of 159.60%.

         Analysis of Selected  Transactions:  Ryan Beck  compared the  Company's
financial  data as of June 30, 1998 with that of a group of ten selected  thrift
organizations being acquired in transactions announced since October 1, 1997 and
for which pricing data pertaining to the  transactions  was publicly  available.
The criteria for this group was thrifts throughout the United States with assets
between $100 million and $400 million, an equity to assets ratio less than 9.00%
and a  positive  return on average  assets.  Ryan Beck  deemed  this group to be
generally  comparable  to the  Company.  The median  ratios of the ten  selected
companies, as calculated, represented a 5.96% tangible equity to tangible assets
ratio,  a  non-performing  assets  to  assets  ratio  of  1.42%,  an  annualized
year-to-date  return on average  assets of 0.55% and an annualized  year-to-date
return on average equity of 8.85%.

         Ryan  Beck  also   calculated   certain   ratios   based  on  the  Cash
Consideration  and the median  ratios for the ten selected  thrift  acquisitions
("Comparable  Transactions").  The Cash  Consideration  represented  229.68%  of
stated book value at June 30, 1998,  230.75% of tangible  book value at June 30,
1998,  26.84 times latest twelve  months  diluted  earnings,  and a core deposit
premium over  tangible  book value at June 30, 1998 of 8.53%.  The median ratios
for the Comparable Transactions,  as calculated,  represented a price to diluted
book value of 180.75%,  a price to diluted  tangible  book value of  180.75%,  a
price to latest  twelve  months  earnings  of 22.46  times,  and a core  deposit
premium over tangible book value of 7.16%. The average ratios for the Comparable
Transactions,  as  calculated,  represented  a price to  diluted  book  value of
219.60%,  a price to diluted  tangible book value of 224.44%,  a price to latest
twelve months earnings of 26.43 times,  and a core deposit premium over tangible
book value of  12.15%.  The  imputed  value of the  Company  based on the median
ratios of the above mentioned  acquisition  peer group was $41.13 based on price
to stated book value, $40.94 based on price to tangible book value, $43.74

                                       12

<PAGE>



based on latest twelve months diluted earnings, $47.49 based on the core deposit
premium over tangible book value. The Cash  Consideration is $52.26 per share of
the Company.

         No company or  transaction  used in the "Analysis of Selected  Publicly
Traded  Companies"  and "Analysis of Selected  Transactions"  sections  above is
identical  to the Company,  Greater  Community  or the Merger.  Accordingly,  an
analysis of the results of the foregoing is not mathematical; rather it involves
complex  considerations  and judgments  concerning  differences in financial and
operating characteristics of the companies involved and other factors that could
affect the trading values of the securities of the company or companies to which
they are being compared.

         Discounted  Dividend  Analysis:  Using a discounted  dividend analysis,
Ryan Beck  estimated the present value of the future  dividend  streams that the
Company  could  produce  in  perpetuity.  Projection  ranges  for the  Company's
five-year  balance  sheet and income  statement  were  provided by the Company's
management.  Management's  projections  were  based  upon  various  factors  and
assumptions,  many of  which  are  beyond  the  control  of the  Company.  These
projections are, by their nature, forward-looking and may differ materially from
the actual values or actual future  results which may be  significantly  more or
less favorable than suggested by such  projections.  In producing a range of per
share values, Ryan Beck utilized the following assumptions: discount rates range
from 11.0% to 13.0%, terminal price/earnings multiples range from 14.0x to 16.0x
(which when applied to terminal year estimated  earnings  produces a value which
approximates the net present value of the dividends in perpetuity, given certain
assumptions regarding growth rates and discount rates) and earnings that include
estimated savings in the Company's non-interest expense equal to 35% in 1999 and
40% in 2000,  with an assumed 5% growth in  synergies in years  thereafter.  The
discounted dividend analysis produced a range of net present values per share of
the Company's Common Stock from $41.34 to $51.46.  These analyses do not purport
to be indicative of actual  values or expected  values or an appraisal  range of
the shares of the Company's  Common Stock.  Ryan Beck noted that the  discounted
dividend  analysis is a widely  used  valuation  methodology,  but noted that it
relies on numerous  assumptions,  including  expense  savings  levels,  dividend
payout rates, terminal values and discount rates, the future values of which may
be significantly more or less than such  alternatives.  Any variation from these
assumptions would most likely produce different results.  In connection with its
written  Opinion  dated as of  December  ____,  1998,  Ryan Beck  confirmed  the
appropriateness  of its reliance on the analyses used to render its September 4,
1998 opinion by performing  procedures to update certain of such analyses and by
reviewing the assumptions and conclusions contained in the Opinion.

         Ryan Beck's written  Opinion dated December ____, 1998 was based solely
upon  the  information  available  to it and  the  economic,  market  and  other
circumstances  as they existed as of the date of such Opinion.  Events occurring
after  such  date  could  materially  affect  the  assumptions  and  conclusions
contained in such  Opinion.  Ryan Beck has not  undertaken to reaffirm or revise
its  Opinion  or  otherwise  comment  upon any events  occurring  after the date
thereof.

         The  summary  set  forth  above  does  not  purport  to  be a  complete
description,  but is a brief  summary of the material  analyses  and  procedures
performed by Ryan Beck in the course of arriving at its Opinion.  With regard to
Ryan Beck's services in connection with the financial advisory agreement and the
Merger Agreement,  the Company has agreed to pay Ryan Beck an advisory fee equal
to 1.50% of the  aggregate  dollar  value of the  consideration  received by the
Company's  stockholders  in the  Merger.  Based  upon  the  estimated  aggregate
purchase price to be paid in connection with the Merger,  Ryan Beck's  aggregate
fees will be approximately  $345,000.  Ryan Beck was paid approximately $115,000
of such advisory fee upon the signing of the Agreement and the remainder will be
paid upon the closing of this

                                       13

<PAGE>



transaction.  In addition, the Company has agreed to reimburse Ryan Beck for its
reasonable  out-of-pocket  expenses,  which shall not exceed $10,000 without the
prior consent of the Company. The Company has also agreed to indemnify Ryan Beck
and certain related persons against certain liabilities,  including  liabilities
under federal  securities  law,  incurred in connection  with its services.  The
amounts of Ryan Beck's fees were  determined by negotiation  between the Company
and Ryan Beck.

         Ryan Beck has had an investment  banking  relationship with the Company
for a number  of years.  Additionally,  Ryan  Beck has also  acted as  financial
advisor to the Company with respect to various  other matters from time to time.
Ryan Beck has had no prior  relationship  with  Greater  Community.  Ryan Beck's
research  department  does not follow Greater  Community.  Ryan Beck is a market
maker in Greater  Community's common stock and, in such capacity,  may from time
to time own Greater Community securities.

Certain Federal Income Tax Consequences

         The   following  is  a  discussion  of  certain   federal   income  tax
consequences  of the Corporate  Merger.  The  discussion is included for general
information  purposes only and may not apply to special situations,  such as the
Company's stockholders, if any, who received their Company Common Stock upon the
exercise  of  employee  stock  options or  otherwise  as  compensation,  and the
Company's  stockholders  that  are  insurance  companies,   securities  dealers,
financial institutions or foreign persons.

         The receipt of cash by a  stockholder  of the  Company in exchange  for
shares of the  Company  Common  Stock  pursuant  to the  Merger  Agreement  will
constitute a taxable  transaction  to such  stockholder  for federal  income tax
purposes.  In  general,  a  stockholder  will  recognize  gain or loss  upon the
surrender of the stockholder's Company Common Stock equal to the difference,  if
any,  between (i) the sum of the cash payment per share received in exchange for
the shares of the Company Common Stock, and (ii) the  stockholder's tax basis in
such Company Common Stock. Any gain or loss will generally be treated as capital
gain or loss if the Company  Common Stock  exchanged was held as a capital asset
in the hands of the stockholder.

         The cash  payments due to the holders of the Company  Common Stock upon
the exchange thereof pursuant to the Merger Agreement (other than certain exempt
entities and  persons)  will be subject to a 31% backup  withholding  tax by the
exchange agent under federal income tax law unless certain requirements are met.
Generally, the exchange agent will be required to deduct and withhold the tax if
(i) the stockholder fails to furnish a taxpayer identification number ("TIN") to
the exchange agent or fails to certify under penalty of perjury that such TIN is
correct,  (ii) the Internal  Revenue Service ("IRS") notifies the exchange agent
that the TIN furnished by the  stockholder is incorrect,  (iii) the IRS notifies
the exchange agent that the stockholder has failed to report interest, dividends
or original  issue discount in the past, or (iv) there has been a failure by the
stockholder  to certify  under penalty of perjury that such  stockholder  is not
subject to the 31% backup withholding tax.

         No ruling has been or will be  requested  from the IRS as to any of the
tax effects of any of the  transactions  discussed  in this Proxy  Statement  to
stockholders  of the  Company,  and no opinion  of  counsel  has been or will be
rendered to the Company with respect to any of the tax effects of the  Corporate
Merger to the Company's stockholders.  There is no assurance that applicable tax
laws will not change, on a current or retroactive  basis, prior to the Effective
Date.


                                       14

<PAGE>



         Because  certain  tax  consequences  of the  Corporate  Merger may vary
depending  upon the  particular  circumstances  of each  stockholder  and  other
factors,  each  stockholder of the Company is urged to consult such holder's own
tax advisor to determine the particular tax  consequences  to such holder of the
Corporate Merger (including the application and effect of state and local income
and other tax laws).

                              THE MERGER AGREEMENT

         THE  FOLLOWING IS A BRIEF  SUMMARY OF CERTAIN  PROVISIONS OF THE MERGER
AGREEMENT.  THIS  SUMMARY IS  QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE FULL
TEXT OF THE  MERGER  AGREEMENT  WHICH  IS  ATTACHED  AS  ANNEX  A TO THIS  PROXY
STATEMENT.

The Mergers

         Under the terms of the Merger  Agreement,  Newco  would  merge with the
Company  and  the  Savings  Bank  would  merge  with  Great  Falls  Bank.   Upon
consummation  of the Corporate  Merger,  each  outstanding  share of the Company
Common  Stock  would  be  converted,   by  virtue  of  the   Corporate   Merger,
automatically and without any action on the part of the holder thereof, into the
right to receive a cash payment of $52.26 from Great Community.

Effective Date

         Subject to the  conditions of the  obligations of the parties to effect
the Mergers,  the Corporate Merger will become effective (the "Effective  Date")
at the time  specified in the  Certificate  of Merger for the Corporate  Merger,
which shall be  executed at the  completion  of the closing  ("Closing")  of the
Corporate Merger and in no event be later than the 45th day following receipt of
all required  regulatory  approvals.  Subject to the foregoing,  it is currently
anticipated  that the Mergers will be  consummated  during the first  quarter of
1999.

Exchange of the Company Common Stock Certificates

         Greater  Community will designate a bank or other institution to act as
an exchange agent. Greater Community will, not less than twenty-four hours prior
to the Closing,  deposit with the exchange  agent an amount equal to 100% of the
Cash Consideration.  The Company may submit to its shareholders instructions for
submitting their stock  certificates to the Company prior to Closing.  All stock
certificates  submitted to the Company prior to Closing will be delivered by the
Company to Greater Community at the Closing. At Closing, the Company and Greater
Community will jointly  execute a letter of direction to the exchange agent with
respect to the Company  stockholders who have submitted their stock certificates
prior to Closing and the amount to be paid to each. The exchange agent shall, in
accordance with the aforementioned  letter of direction,  pay to the the Company
shareholders  specified  in such letter of  direction an amount equal to 100% of
the Cash  Consideration for their shares within twenty-four (24) hours following
the Effective Date by check or electronic funds transfer.

         Within one (1) business day  following the Closing,  Greater  Community
will send  instructions for submitting their stock  certificates to the exchange
agent  to  any  the  Company   shareholders  who  did  not  submit  their  stock
certificates. The exchange agent will pay, by check or electronic funds

                                       15

<PAGE>



transfer,  to the the Company  shareholders who submit their stock  certificates
pursuant to these instructions  subsequent to Closing an amount equal to 100% of
the Cash  Consideration  for their shares  within one (1) business day following
receipt of the stock certificate.

         Notwithstanding  the tender or  non-tender  of the stock  certificates,
effective as of the Effective Date all shares of the Company shall be and become
void and will cease to evidence any  ownership  interest in the Company and will
instead be converted  into the right to receive a cash payment equal to the Cash
Consideration.

         THE COMPANY'S  STOCKHOLDERS SHOULD NOT SEND IN THEIR CERTIFICATES UNTIL
THEY RECEIVE THE LETTER OF TRANSMITTAL FORM AND INSTRUCTIONS.

         The Cash Consideration into which such holder's shares are converted on
the Effective  Date will be delivered by or on behalf of Greater  Community,  to
such holder only upon delivery to ______________________________  (the "Exchange
Agent") of the  certificates  formerly  representing all of such shares owned by
such holder (or  indemnity  satisfactory  to Greater  Community and the Exchange
Agent,  in their  judgment,  if any of such  certificates  are  lost,  stolen or
destroyed).  No interest will be paid on such Cash  Consideration  to which such
holder shall be entitled to receive upon such delivery.

         After the  Closing,  the stock  transfer  books of the Company  will be
closed and there  will be no  further  transfers  on the  transfer  books of the
Company  of the  shares  of the  Company  Common  Stock  that  were  outstanding
immediately prior to the Effective Date.

Interests of Certain Persons

         Certain members of the Company's management and its Board may be deemed
to have  interests  in the Mergers in addition  to their  interests,  if any, as
stockholders of the Company. These interests are described in more detail below.

         Employment  Agreement.   President   Kostakopoulos  has  an  employment
agreement with the Savings Bank that provides for certain  payments and benefits
in the event his  employment  with the Savings  Bank is  terminated  following a
change of control as defined in the employment  agreement.  The execution of the
terms of the Merger  Agreement would constitute a change of control for purposes
of  this  agreement  and  the  employment  of  President  Kostakopoulos  will be
terminated  upon the  consummation  of the  Mergers.  The amount of  payments to
President  Kostakopoulos  upon termination of his employment as of the Effective
Date will be $712,136.

         Insurance  Coverage.  The Company currently has an insurance policy for
its directors and officers that covers these  individuals  in the event they are
subject to a lawsuit in connection  with their duties as officers and directors.
Pursuant to the Merger Agreement,  Greater Community will cause the officers and
directors of the Company and the Savings Bank immediately prior to the Effective
Date to be  covered  for a period of six years  from the  Effective  Date by the
directors' and officers'  liability  insurance policy  maintained by the Company
and the  Savings  Bank  (provided  that  Greater  Community  may  substitute  an
insurance policy of at least the same coverage and amounts  containing terms and
conditions which are not less advantageous  than the current insurance  policy).
This insurance is intended to provide coverage following the Mergers for actions
of officers and directors

                                       16

<PAGE>



taken prior to the  Mergers.  This  insurance  coverage  reduces  the  potential
exposure  of  officers  and  directors  for  actions  taken by them prior to the
Mergers.

         Change in Control  Agreement.  Following  the Effective  Date,  Greater
Community shall cause Great Falls Bank to honor in accordance with its terms the
Change In Control Severance Agreement between Brian McCourt and the Bank.

Employee Benefits

         The Mergers are not  expected to result in any payment to any person as
a result of any employment agreement, including without limitation any severance
or unemployment compensation,  to any director, officer, employee or consultant,
other  than Dr.  Haralambos  S.  Kostakopoulos.  In  accordance  with the Merger
Agreement,  Greater Community will cause Great Falls Bank to allow the employees
of the Bank who are offered and who accept  employment  by Great Falls Bank (the
"Bank  Employees") to participate in any of Great Falls Bank's employee  benefit
plans in which similarly situated employees of Great Falls Bank participate,  to
the same extent as comparable employees of Great Falls Bank. As of the Effective
Date,  Great Falls Bank will permit the Bank  Employees to  participate in Great
Falls Bank's group hospitalization, medical, life and disability insurance plans
on the same terms and  conditions  as  applicable  to  comparable  employees  of
Greater  Community  and its  subsidiaries;  provided,  however,  that  all  Bank
Employees and their  dependents  will be eligible to  participate in the medical
insurance  plan(s)  covering  employees of Great Falls Bank as of the  Effective
Date  without  regard  to  pre-existing  conditions  or  exclusions  and with no
uninsured  waiting  periods.  As of the next entry date  following the Effective
Date,  Great Falls Bank will permit the Bank  Employees to  participate in Great
Falls Bank's defined contribution plan;  provided,  that the Bank Employees must
wait one year to be entitled to  participate  in the profit  sharing  portion of
this plan.  The Bank  Employees  will be given credit for their years of service
with the Savings Bank or the Company for eligibility and vesting  purposes under
Great Falls Bank's defined contribution retirement plan. The Bank Employees will
generally retain all accrued vacation and sick leave benefits.  All participants
of the Savings Bank's defined contribution plan will become 100% vested in their
participant  accounts.   Great  Falls  Bank  will  recognize,  for  purposes  of
eligibility to participate,  vesting and benefits  accrual  purposes,  all prior
years of  service  that  any Bank  Employee  had  with the  Savings  Bank or the
Company, except that any Bank Employees who are involuntarily  terminated within
six  months  following  the  Effective  Date  will not be  entitled  to  receive
severance benefits under Greater Community's severance policies.

         Greater  Community  will pay certain  identified  employees a retention
bonus if such Bank  Employee  shall  either  (a) remain in the employ of Greater
Community or a subsidiary of Greater  Community for a period of three (3) months
following the Effective Date or (b) be terminated  from such  employment  within
three  (3)  months  following  the  Effective  Date by  Greater  Community  or a
subsidiary of Greater  Community without cause. The aggregate pretax cost of the
retention bonuses will not exceed $90,748.

         Greater   Community   and  Great  Falls  Bank  will  pay  the  cost  of
out-placement  services for any Bank Employees that are terminated without cause
within the six month period following the Effective Date. Bank Employees who are
entitled  to receive a retention  bonus  shall not be entitled to any  severance
benefits  until they have been  employed  by Greater  Community  for six months;
provided,  that such Bank  Employees  shall be entitled  to one month's  advance
notice of termination during such six month period or to one month's pay in lieu
of such notice.

                                       17

<PAGE>




         Any employee of Company or the Savings Bank as of the  Effective  Date,
other than Dr.  Kostakopoulos,  Mr.  McCourt or any  employee who is entitled to
receive a retention bonus, who is  involuntarily  terminated for any reason,  or
whose job or terms of employment is  substantially  changed (and who  thereafter
terminates his or her employment),  other than  terminations or changes made for
just  cause,  within  six  months  after the  Effective  Date will  receive  the
severance benefits set forth in the following sentence.  Such severance benefits
will be paid in a lump-sum payment equal to one (1) week's salary for every year
or partial  year of  employment  service  with the  Company or the Bank,  with a
minimum  severance  benefit  equal to two (2)  weeks of salary  and the  maximum
severance benefit payable shall be twenty-six (26) weeks of salary.

No Appraisal Rights

         Pursuant to Article  14A:11-1 of the New Jersey  Business  Corporations
Act, the stockholders of a corporation in a merger generally are not entitled to
appraisal rights if pursuant to a plan of merger such  stockholders will receive
(i) cash, (ii) shares of stock which are either listed on a national  securities
exchange  or held of record by more than 1,000  stockholders,  or (iii) cash and
such  securities.  The stockholders of the Company are not entitled to appraisal
rights in connection  with the Mergers because cash will be paid to stockholders
pursuant to the Merger Agreement.

Business Pending Consummation

         The Company and the Savings Bank have agreed in the Merger Agreement to
carry on their  business in  substantially  the same manner  their  business was
conducted  prior to the date of this  Merger  Agreement,  and have agreed not to
take  certain  actions   relating  to  the  operation  of  the  Company  pending
consummation  of the  Mergers,  without  the prior  written  consent  of Greater
Community,  except as otherwise permitted by the Merger Agreement. These actions
include, without limitation:

         (i) amending their Charter or By-Laws;

         (ii)  issuing,  selling or  delivering,  or agreeing to issue,  sell or
deliver,  any shares of any class of capital stock of the Company or the Savings
Bank or any  securities  convertible  into  any  such  shares,  or any  options,
warrants, or other rights calling for the issuance, sale or delivery of any such
shares or convertible securities;

         (iii) borrowing, or agreeing to borrow, any funds or voluntarily incur,
assume  or  become  subject  to,  whether  directly  or by way of  guarantee  or
otherwise,  any obligation or liability (absolute or contingent),  except in the
ordinary course of business;

         (iv) canceling or agreeing to cancel any debts or claims, except in the
ordinary course of business;
         (v) distributing,  leasing, selling or transferring, agreeing to lease,
sell or transfer, or grant or agreeing to grant any preferential rights to lease
or acquire, any of its assets, property or rights, except in the ordinary course
of business;

         (vi)  making or  permitting  any  amendment  to or  termination  of any
material  contract or agreement,  license or other right to which it is a party,
except in the ordinary course of business;


                                       18

<PAGE>



         (vii) mortgaging or pledging any of its assets, tangible or intangible,
except in the ordinary course of business;

         (viii)  granting  any bonus or  increase  in  compensation,  other than
increases  given in conformity  with past practice;  provided,  that in no event
shall (I) any  increase be given to  Haralambos  S.  Kostakopoulos  or any other
employee who has received an increase  after  October 15, 1997 or (II) any other
employee be given an increase in excess of 4% of his or her base pay;

         (ix)  entering  into or  making  any  change  in any  employee  benefit
program, except as required by law;

         (x) acquiring voting securities or any other ownership  interest in any
corporation,   association,   joint   venture,   mutual   savings   association,
partnership,  business trust or other  business  entity,  or acquire  control or
ownership of all or a substantial portion of the assets of any of the foregoing,
or merge, consolidate or otherwise combine with any other entity, or acquire any
branch of any  entity  engaged  in the  business  of  banking,  or  directly  or
indirectly  solicit or authorize the solicitation of or enter into any agreement
providing for any of the foregoing;

         (xi) soliciting or authorizing the solicitation of or entering into any
agreement or understanding  or, subject to the fiduciary duties of the directors
of the  Company,  engage in any  discussions  with,  or furnish  any  non-public
information concerning the Company to, any third party with respect to any offer
or  possible  offer from a third  party (I) to  purchase  shares of any class of
capital  stock of the Company or any  subsidiary or any  securities  convertible
into any such  shares,  or to acquire  any  option,  warrant  or other  right to
purchase or otherwise acquire any such shares or convertible securities, (II) to
make a tender or exchange  offer for any shares of any class of capital stock of
the Company or any subsidiary, (III) to purchase, lease or otherwise acquire all
or a substantial portion of the assets of the Company or any subsidiary, or (IV)
to merge, consolidate or otherwise combine with the Company or any subsidiary;

         (xii) making any capital expenditure in excess of $10,000;

         (xiii)  making,  extending or rolling over any loan or loan  commitment
which,  together with all other  outstanding  loans and loan  commitments to the
same borrower and affiliates of such borrower, exceeds (x) $300,000, in the case
of loans secured by first mortgages on one to four family residential  dwellings
or (y) $150,000 (exclusive of guarantees by agencies of the United States or the
State of New Jersey) for loans which are not secured by first  mortgages  on one
to four family residential dwellings;

         (xiv)  purchasing  any  securities  (whether  for sale or to be held to
maturity)  having a maturity  in excess of five years from the date  hereof;  or
purchasing more than $2,000,000 of any issue of securities  issued by the United
States Treasury or any other agency of the United States Government ("Government
Securities");  or purchase any securities which are not Government Securities if
the cost of such securities, together with the cost of all other securities then
owned by the  Company or any  subsidiary,  and issued by the same  issuer or any
affiliate thereof, exceeds $2,000,000;

         (xv)  offering to pay interest on accounts at the Savings Bank at rates
which exceed the  historical  relationship  of the Savings Bank's rates for such
accounts to the prevailing rates for such accounts in the Savings Bank's primary
market area;

                                       19

<PAGE>




         (xvi)  entering  into or agreeing to enter into any other  agreement or
transaction not in the ordinary course of business; or

         (xvii) taking  action which would or is likely to (I) adversely  affect
the ability of either  Greater  Community or the Company to obtain any necessary
approvals of governmental authorities required for the transactions contemplated
hereby;  (II) adversely  affect First Saving's  ability to perform its covenants
and agreements  under this  Agreement;  (III) result in any of the conditions to
the Mergers not being satisfied; or (IV) agree in writing or otherwise to do any
of the foregoing.

Accounting Treatment

         Greater  Community is expected to use the purchase method of accounting
with respect to its acquisition of the Company in the Merger.

Regulatory Approvals

         The  Mergers are subject to the prior  approval of the OTS,  FDIC,  New
Jersey Commissioner and the Federal Reserve Board.

         The Bank Merger is, and therefore the Mergers are, subject to the prior
approval  by the Federal  Reserve  Board,  the FDIC,  the OTS and the New Jersey
Commissioner.  The Bank Holding Company Act of 1956, as amended (the "BHC Act"),
governs the Federal Reserve Board's approval process.  The BHC Act provides that
the Federal Reserve Board may not approve any transaction (i) which would result
in a monopoly or which would be in furtherance of any  combination or conspiracy
to monopolize or to attempt to monopolize the business of banking in any part of
the United States, or (ii) the effect of which in any section of the country may
be to substantially lessen competition,  or tend to create a monopoly,  or which
in any other manner might restrain trade, unless the Federal Reserve Board finds
that the  anti-competitive  effects  of the  proposed  transaction  are  clearly
outweighed in the public  interest by the probable  effect of the transaction in
meeting the convenience and needs of the communities to be served.

         In conducting its review of any  application for approval under the BHC
Act, the Federal  Reserve  Board must  consider  the  financial  and  managerial
resources and future prospects of the institutions involved, and the convenience
and needs of the  communities  that the  institutions  will  serve.  The Federal
Reserve Board may deny an  application  if it  determines  that the financial or
managerial  resources of the acquiring bank holding company are inadequate.  The
BHC Act also provides that a transaction  approved by the Federal  Reserve Board
may not be  consummated  for 30 days after  approval  to allow for review by the
Department  of Justice  under the  federal  antitrust  laws.  If,  however,  the
Department  of Justice  does not  commence a legal  action  during  this  30-day
period,  it may not  thereafter  challenge the  transaction  except in an action
commenced under Section 2 of the Sherman Antitrust Act.

         Consummation  of the  Mergers  are also  subject to approval by the New
Jersey Commissioner under the New Jersey banking statutes regulating  interstate
combinations.  The New Jersey  Commissioner must consider whether (i) the Merger
would result in a monopoly,  or would be in  furtherance  of any  combination or
conspiracy to monopolize or to attempt to monopolize  the business of banking in
any section of New Jersey,  (ii) the Merger would have the effect in any section
of New Jersey of substantially lessening competition,  or would tend to create a
monopoly or in any other

                                       20

<PAGE>



manner would be in restraint of trade,  unless the  anti-competitive  effects of
the  proposed  merger  are  clearly  outweighed  in the public  interest  by the
probable  effect  of the  Merger in  meeting  the  convenience  and needs of the
communities  to be served  or (iii) the  merger  would be  contrary  to the best
interests of the shareholders or customers of the Company and the Savings Bank.

         The BHC Act and New Jersey law  provide for the  publication  of notice
of, and the opportunity of  administrative  hearings relating to, the respective
applications  for approval  noted and described  above.  Interested  parties may
intervene in the approval proceedings.  If an interested party intervenes,  such
intervention  could  substantially  delay the regulatory  approvals required for
consummation of the Merger.

         Applications  seeking  approval  of the  Mergers  were  filed  with the
Federal  Reserve  Board,  FDIC, OTS and the New Jersey  Commissioner  by letters
dated  __________  ___, 1998. The OTS approved an application on __________ ___,
1998.  Regulatory approval had not been received from the Federal Reserve Board,
FDIC or the New  Jersey  Commissioner  as of the date of  mailing  of this Proxy
Statement  but the Company and the Savings  Bank have no reason to believe  that
such approvals will not be received.

         The Mergers cannot  proceed in the absence of the requisite  regulatory
approvals.  There can be no assurance  that such  regulatory  approvals  will be
obtained, and, if the Mergers are approved,  there can be no assurance as to the
date of any  such  approvals.  There  can  also be no  assurance  that  any such
approvals  will not  contain  a  condition  or  requirement  which  causes  such
approvals to fail to satisfy the  conditions  set forth in the Merger  Agreement
and described below under "-- Conditions to  Consummation;  Termination."  There
can  likewise be no  assurance  that the U.S.  Department  of Justice or a state
Attorney General will not challenge the Mergers or, if such a challenge is made,
as to the result thereof.

Conditions To Consummation; Termination

         Consummation  of the Mergers is subject,  among other  things,  to: (i)
approval  of the  transactions  contemplated  by  the  Merger  Agreement  by the
requisite  vote  of  the  stockholders  of  the  Company;  (ii)  receipt  of the
regulatory  approvals referred to under "-- Regulatory  Approvals";  (iii) there
being in  effect  no  order,  decree  or  injunction  of any  court or agency of
competent  jurisdiction  that  enjoins or  prohibits  the  Mergers;  or (iv) all
outstanding  stock options to purchase shares of Company Common Stock shall have
been canceled on or prior to the Effective Date.

         Consummation  of the  Mergers is also  subject to the  satisfaction  or
waiver of various other conditions specified in the Merger Agreement, including,
among  others,  the delivery by the Company and Greater  Community,  each to the
other, of (a) opinions of their respective  counsel  reasonably  satisfactory to
the addressees of such  opinions,  and (b)  certificates  executed by certain of
their respective  executive officers as to due performance and compliance in all
material  respects with the agreements and covenants in the Merger Agreement and
the truth and correctness of the representations  and warranties.  The Company's
adjusted  net  worth  must not be below  $9,045,707  as of the end of the  month
preceding the month in which the Closing occurs.  The Merger Agreement  provides
that prior to the Effective Date, either before or after receipt of the required
stockholder  approval,  the Merger  Agreement may be  terminated:  (i) by mutual
consent  of  Greater  Community  and the  Company;  or (ii)  by  either  Greater
Community  or the  Company  in the event of a breach  by the other  party of any
representation, warranty, or covenant contained in the Merger Agreement,

                                       21

<PAGE>



which breach cannot or is not cured within 30 days after written  notice thereof
is given to the party committing such breach.

         Secton  9.1 of the  Merger  Agreement  provides  that the  Company  may
terminate the Merger Agreement if (i) the Company receives an unsolicited  offer
to  purchase or  otherwise  acquire  the  Company  and,  pursuant to the Board's
fiduciary  duties to the  Company  and its  stockholders,  the Board  decides to
terminate the Merger  Agreement to pursue such other offer; or (ii) the approval
of the  stockholders  of the  Company is not be  obtained.  The Company may also
terminate the Merger Agreement if (i) any Greater  Community  representation  or
warranty  is not  true  and  correct  in all  material  respects;  (ii)  Greater
Community or Newco breaches any covenant or agreement and such  breaching  party
fails to cure within 30 days of written  demand to cure;  or (iii) any condition
required by the Merger  Agreement is not satisfied by July 29, 1999.  The Merger
Agreement allows Greater  Community to terminate the Merger Agreement if (i) the
approval  of the  stockholders  of the  Company is not be obtained by January 2,
1999; (ii) any representation or warranty of the Company is not true and correct
in all material  respects;  (iii) the Company breaches any covenant or agreement
and such breaching party fails to cure within 30 days of written demand to cure;
or (iii) any condition required by the Merger Agreement is not satisfied by July
29, 1999.

Waiver; Amendment

         Prior to the Effective Date, any provision of the Merger  Agreement may
be:  (i) waived in writing by the party  benefitted  by the  provision;  or (ii)
amended or modified at any time  (including  the  structure of the  transaction)
only by an  agreement  in writing  among the parties  thereto  approved by their
respective  Boards of  Directors  and  executed in the same manner as the Merger
Agreement.

Expenses; Termination Fees

         All expenses incurred by or on behalf of the parties in connection with
the Merger Agreement and the transactions contemplated thereby shall be borne by
the party incurring the same. The Company shall be entitled to receive  $500,000
if Greater  Community  terminates the Merger Agreement as the result of a breach
by Greater  Community.  Greater Community shall be entitled to a fee of $500,000
if the Merger  Agreement  is  terminated  by Greater  Community  because (1) the
Company  decides,  in  accordance  with its fiduciary  duties,  to pursue merger
negotiations  with a third party;  (2) the  stockholders  of the Company fail to
approve the Merger  Agreement by January 2, 1999;  and (3) the Company  breaches
the Merger Agreement and the Company fails to cure such breach within the period
provided under the Merger Agreement.

                                 LEGAL OPINIONS

         Certain legal matters  associated  with the Mergers will be passed upon
by Malizia,  Spidi, Sloane & Fisch, P.C.,  Washington,  D.C., as counsel for the
Company and the Savings Bank, and by Williams, Caliri, Miller & Otley as counsel
for Greater Community, Newco, and Great Falls Bank.

                                   ACCOUNTANTS

         The consolidated  balance sheets of the Company as of December 31, 1997
and 1996, and the related consolidated  statements of operations,  stockholders'
equity  and cash  flows  for  each of the  years in the  two-year  period  ended
December 31, 1997, included in the Company's 1997 Annual

                                       22

<PAGE>



Report to  Stockholders  which is  incorporated  by reference  in the  Company's
Annual Report on Form 10-KSB for the fiscal year ended  December 31, 1997,  have
been  incorporated  herein in  reliance  on the  report of Radics & Co.,  L.L.C.
independent certified public accountants, and upon the authority of said firm as
experts in accounting and auditing.  The Company's  independent certified public
accountants  are not  expected to attend the Meeting and  therefore  will not be
available to make a statement or respond to stockholders' questions.

                                  OTHER MATTERS

         As of the date of this Proxy  Statement,  the Board knows of no matters
which will be presented for consideration at the Meeting other than as set forth
in the Notice of Meeting  accompanying  this Proxy  Statement.  However,  if any
other matters shall come before the meeting or any  adjournments  thereof and be
voted upon, the enclosed Proxy shall be deemed to confer discretionary authority
to the individuals  named as proxies  therein to vote the shares  represented by
such Proxy as to any such matters.

                              FINANCIAL INFORMATION

         The  following  documents  are  included  as  Exhibit 1 and  Exhibit 2,
respectively,  to this Proxy Statement:  (1) the Company's 1997 Annual Report to
Stockholders,  and (2) the  Company's  Quarterly  Report on Form  10-QSB for the
quarter ended September 30, 1998.

                                    By Order of the Board of Directors



                                    Sarina Matos
                                    Secretary

Little Falls, New Jersey
November ____, 1998


                                       23

<PAGE>

                     ANNEX A -- AGREEMENT AND PLAN OF MERGER
                               (WITHOUT SCHEDULES)



<PAGE>
ANNEX 1

                          AGREEMENT AND PLAN OF MERGER

         THIS AGREEMENT AND PLAN OF MERGER  ("Agreement"),  made this 4th day of
September,  1998, by and between GREATER COMMUNITY  BANCORP,  a corporation duly
organized  and  validly  existing  under  the laws of the  State  of New  Jersey
(hereinafter  referred  to as "GCB"),  having an address  for  purposes  of this
Agreement  located  at  55  Union  Boulevard,  Totowa,  New  Jersey  07512;  GCB
ACQUISITION  CORP., a corporation  duly organized and validly existing under the
laws of the State of New Jersey  (hereinafter  referred  to as  "Newco"),  and a
wholly owned subsidiary of GCB, having an address for purposes of this Agreement
located at 55 Union  Boulevard,  Totowa,  New Jersey  07512;  and FIRST  SAVINGS
BANCORP OF LITTLE FALLS, INC., a corporation duly organized and validly existing
under the laws of the State of New  Jersey  (hereinafter  referred  to as "First
Savings"),  having an address for purposes of this Agreement located at 115 Main
Street,   Little  Falls,  New  Jersey  07424.  This  Agreement   contemplates  a
transaction  in which GCB will acquire all of the  outstanding  capital stock of
First Savings for cash by means of a reverse subsidiary merger of Newco with and
into First Savings.


                              W I T N E S S E T H :

         WHEREAS,  the  Boards of  Directors  of GCB,  Newco and First  Savings,
deeming it advisable for the mutual  benefit of GCB, First Savings and Newco and
their  respective  stockholders,  that First  Savings  merge with Newco upon the
terms and conditions hereinafter set forth (hereinafter sometimes referred to as
the "Merger" and sometimes  referred to as the "Holding Company  Merger"),  have
each by duly adopted resolutions approved this Agreement;

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
promises hereinafter set forth, the parties hereto agree as follows:

                                    ARTICLE I
                                   THE MERGER

         1.1.  The Corporations Proposing to Merge.  The names of the
corporations proposing to merge are GCB ACQUISITION CORP.
("Newco") and FIRST SAVINGS BANCORP OF LITTLE FALLS, INC. ("First
Savings").  Newco and First Savings are both business
corporations organized and existing under the New Jersey Business
Corporation Act (the "Act").



                                        1

<PAGE>



         1.2.  Merger; Effect of Merger; Surviving Corporation.

         (a) Upon  performance  in all material  respects of all  covenants  and
obligations of the parties contained herein and upon fulfillment in all material
respects or waiver of all conditions to the obligations of the parties contained
herein, at the effective date of the Merger (the "Effective Date"),  Newco shall
be merged with and into First Savings,  which shall be the surviving corporation
and which shall continue to exist as the surviving corporation under its present
name  pursuant  to the  provisions  of the Act.  First  Savings  is  hereinafter
sometimes  referred to as the "Surviving  Corporation".  The separate  corporate
existence of Newco shall cease upon the Effective  Date in  accordance  with the
provisions of the Act.

         (b)  The  Certificate  of  Incorporation  of  First  Savings  upon  the
Effective  Date  shall be the  Certificate  of  Incorporation  of the  Surviving
Corporation and said Certificate of  Incorporation  shall continue in full force
and effect until amended in the manner prescribed by the provisions of the Act.

         (c) The Bylaws of Newco upon the Effective Date shall become the Bylaws
of the Surviving  Corporation  and said Bylaws shall  continue in full force and
effect until changed, altered or amended in the manner prescribed by such Bylaws
and the provisions of the Act.

         (d) The directors  and officers of Newco upon the Effective  Date shall
be the directors and officers of the Surviving Corporation and shall continue to
hold their  respective  offices  until the election and  qualification  of their
respective   successors  or  until  their  tenure  is  otherwise  terminated  in
accordance with the Bylaws of the Surviving Corporation.

         1.3.  Conversion of Newco Shares Into Shares of Surviving  Corporation.
Each share of Common  Stock of Newco  outstanding  on the  Effective  Date shall
remain outstanding  immediately after the merger as an identical share of Common
Stock of the Surviving Corporation.

         1.4.  Conversion  of First  Savings  Shares Into Right to Receive Cash.
Each share of Common Stock of First Savings outstanding immediately prior to the
Effective  Date  shall,  upon the  Effective  Date by virtue of the  Merger  and
without any action on the part of any holder thereof,  be converted into a right
to receive $52.26,  subject to adjustment as provided in Section 1.5 and subject
to the provisions of Section 1.6. The amount of $52.26,  as adjusted pursuant to
Section 1.5, is hereinafter  referred to as the "Conversion  Amount"; the amount
obtained by multiplying (a) the Conversion Amount by (b) the number of shares of
First Savings  Common Stock  outstanding  on the Effective Date (which number of
shares shall be 440,100) is hereinafter referred

                                        2

<PAGE>



to as the "Total  Conversion  Amount."  In no event  shall the Total  Conversion
Amount exceed $23,000,000.00.

         Each share of Common Stock of First Savings which, immediately prior to
the Effective  Date, was issued and held as treasury stock by First Savings will
be canceled and retired.

         1.5.  Adjustment to Conversion  Amount.  The Conversion Amount shall be
subject to the following  adjustments:  (a) If the stockholders' equity of First
Savings as of the end of the month preceding the closing contemplated by Article
VIII hereof (the "Closing"),  adjusted as provided in the following paragraph of
this Section 1.5 (the "Adjusted Net Worth") shall be less than  $10,050,785 (the
stockholders'  equity  of First  Savings,  less  Unrealized  Gain on  Securities
Available for Sale, as of June 30, 1998), the Total  Conversion  Amount shall be
reduced  by the  amount of the  shortfall  and the  Conversion  Amount  shall be
reduced by the reduction in the Total Conversion Amount divided by the number of
shares of First Savings  Common Stock  outstanding  on the Effective Date (which
number of shares  shall be  440,100);  and (b) if total  expenses  ("Transaction
Expenses")  incurred by First Savings and the FS Subsidiaries in connection with
the transactions  contemplated by this Agreement exceed $557,500, then the Total
Conversion  Amount shall be reduced by the amount by which such expenses  exceed
$557,500  and the  Conversion  Amount  shall be reduced by the  reduction in the
Total Conversion  Amount divided by the number of shares of First Savings Common
Stock  outstanding  on the  Effective  Date  (which  number of  shares  shall be
440,100). For purposes of this Agreement,  "Transaction Expenses" shall include,
but shall not be limited to, the following,  regardless of whether such expenses
shall have been paid or accrued as of the date of  Closing:  Investment  banking
expenses,  legal expenses,  accounting expenses, costs of preparing and printing
the proxy,  proxy  solicitation  costs,  costs of the meeting of stockholders of
First Savings  contemplated in Section 1.8 hereof and costs of SEC filings;  but
shall not include amounts payable to Dr.  Kostakopoulos  pursuant to Section 5.7
or 5.12 hereof,  amounts  which may become  payable to Brian  McCourt  under the
Change  In  Control  Severance  Agreement  between  Mr.  McCourt  and the  Bank,
obligations  to pay  Retention  Bonuses  (as that term is defined in Section 5.9
hereof)  and costs of  converting  the Bank  incurred  pursuant  to Section  5.2
hereof.

         For purposes hereof, "Adjusted Net Worth" as of a given date shall mean
the net  worth  of  First  Savings,  excluding  Unrealized  Gain  (or  Loss)  on
Securities Available for Sale, on such date as shown on a consolidated statement
of financial condition of First Savings and the FS Subsidiaries as of such date,
subject to the following adjustments: (w) up to $557,500 of Transaction Expenses
incurred  (and  recorded  as  expenses)  prior to such date by First  Savings in
connection  with  the  transactions  contemplated  hereby  shall be added to the
consolidated book net worth of First

                                        3

<PAGE>



Savings;  (x) all gains,  on an after tax  basis,  on sales of  securities  made
subsequent to June 30, 1998 shall be subtracted from the  consolidated  book net
worth of First Savings;  (y) the effect,  on an after tax basis,  of all changes
made by First  Savings at the  request of GCB  pursuant  to Section  5.10 hereof
shall be excluded from the consolidated book net worth of First Savings; and (z)
all costs of converting  the Bank incurred  pursuant to Section 5.2 hereof shall
be added to the consolidated book net worth of First Savings. The aforementioned
consolidated  statement  of  financial  condition  of First  Savings  and the FS
Subsidiaries shall (i) be prepared in accordance with the books of First Savings
and the FS Subsidiaries,  (ii) be prepared in accordance with generally accepted
accounting  principles ("GAAP")  consistently  applied between June 30, 1998 and
such date and (iii) fairly presents the consolidated financial position of First
Savings and the FS Subsidiaries at such date.

         1.6.  Payment of Conversion Amount.

         (a) GCB shall  designate  a bank or other  institution  with  fiduciary
powers to act as Exchange Agent hereunder.  Such designation shall be subject to
approval by First Savings,  which approval shall not be unreasonably withheld or
delayed. The fees of the Exchange Agent shall be paid by GCB.

         (b) GCB shall,  not less than  twenty-four  hours  prior to the Closing
Date,  deposit  with the  Exchange  Agent an  amount  equal to 100% of the Total
Conversion  Amount. The Exchange Agent shall distribute such funds in accordance
with the following subsections of this Section 1.6.

         (c) First  Savings  may  submit to its  shareholders  instructions  for
submitting their stock certificates to First Savings prior to Closing. All stock
certificates  submitted to First  Savings prior to Closing shall be delivered by
First Savings to GCB at the Closing.  All stock certificates  submitted to First
Savings  prior to Closing shall be delivered by First Savings to GCB at Closing.
At Closing, First Savings and GCB shall jointly execute a letter of direction to
the  Exchange  Agent with  respect to the First  Savings  shareholders  who have
submitted their stock certificates prior to Closing and the amount to be paid to
each. The Exchange Agent shall, in accordance with the aforementioned  letter of
direction,  pay to the First  Savings  shareholders  specified in such letter of
direction  an amount  equal to 100% of the  Conversion  Amount for their  shares
within  twenty-four  (24)  hours  following  the  Effective  Date  by  check  or
electronic funds transfer.

         (d) Within one (1) business day following  the Closing,  GCB shall send
instructions  for submitting  their stock  certificates to the Exchange Agent to
any First  Savings  shareholders  who did not submit  their  stock  certificates
pursuant to subsection (a)

                                        4

<PAGE>



above. The Exchange Agent shall pay, by check or electronic  funds transfer,  to
the First Savings  shareholders who submit their stock certificates  pursuant to
these  instructions  subsequent  to  Closing  an  amount  equal  to  100% of the
Conversion Amount for their shares within one (1) business day following receipt
of the stock certificate.

         (e) All payments to First Savings shareholders  pursuant to clauses (c)
and (d) of this Section 1.6 shall be sent to the shareholder's  address as shown
on the stock records of First Savings, or to such other address as a shareholder
may specify in a written  instruction  submitted  with the  shareholder's  stock
certificates.

         (f) Notwithstanding the tender or non-tender of the stock certificates,
effective  as of the  Effective  Date all shares of First  Savings  shall be and
become void and shall cease to evidence any ownership interest in First Savings,
Newco or GCB and shall  instead  be  converted  into the right to receive a cash
payment  equal to the  Conversion  Amount as detailed in Section 1.4 hereof,  as
adjusted pursuant to Section 1.5 hereof.  Notwithstanding anything herein to the
contrary, this Section 1.6(f) shall be construed as an agreement as to which the
shareholders of First Savings are intended to be third party  beneficiaries  and
shall be enforceable by such persons and their heirs and representatives.

         (g)  Notwithstanding  anything to the  contrary in this Section 1.6, if
any  holder of First  Savings  stock  shall be unable  to  surrender  his or her
certificate for shares of First Savings Stock because such  certificate has been
lost or  destroyed,  such  holder  may  deliver  in lieu  thereof  a lost  stock
certificate  affidavit and indemnity  bond in form and substance and with surety
satisfactory to GCB.

         1.7. Certificate of Merger;  Effective Date. At the Closing, the proper
officers of First  Savings  and Newco,  respectively,  shall  execute and file a
Certificate of Merger as prescribed by the Act. Such Certificate of Merger shall
provide that the Effective Date of the merger shall be 11:59 p.m. on the day the
Certificate  of Merger is filed with the State of New  Jersey.  If  practicable,
such Certificate of Merger will be filed on the date of Closing;  if that is not
practicable, then the Certificate of Merger shall be filed on the first business
day following the date of Closing.

         1.8.  Meeting of  Stockholders  of First  Savings.  Promptly  following
execution of this Agreement and Plan of Merger,  the Board of Directors of First
Savings  shall  direct  and  cause  this   Agreement  to  be  submitted  to  the
stockholders  of  First  Savings,  at a  meeting  of the  stockholders  of First
Savings, for the purpose of adopting and approving the same. Such meeting shall

                                        5

<PAGE>



take place not later than the 120th day  following  the date of this  Agreement.
The Board of Directors of First Savings shall,  subject to the exercise of their
fiduciary duties, recommend that the stockholders of First Savings vote to adopt
and approve this  Agreement and Plan of Merger.  First Savings shall comply with
all applicable laws and  regulations,  including the proxy rules  promulgated by
the Securities and Exchange Commission, applicable to the calling and conduct of
such meeting.

         1.9.  Voting  Agreement by  Shareholders.  First  Savings  shall,  upon
execution  of this  Agreement,  deliver a  certificate  in the form of Exhibit D
hereto signed by each shareholder who also serves as a director of First Savings
as of the date of such certificate, indicating the intention of each such person
to vote in favor of the transaction at the stockholder  meeting of First Savings
at which meeting a vote on the Agreement will be taken.

         1.10.  Approval by Sole  Stockholder  of Newco.  Upon execution of this
Agreement,  GCB, as sole stockholder of Newco, shall adopt a resolution adopting
and approving this Agreement and Plan of Merger.

         1.11.  Stock Transfer  Books. At the Effective Date, the stock transfer
books of First  Savings  shall be closed and no transfer of First  Savings Stock
shall thereafter be made.


                                   ARTICLE II
                         REPRESENTATIONS AND WARRANTIES
                                OF FIRST SAVINGS

         First Savings hereby represents and warrants to GCB as follows:

         2.1.  Organization;  Good Standing;  Power;  and  Qualification.  First
Savings is a corporation  duly organized,  validly existing and in good standing
under the laws of the State of New Jersey, has all requisite corporate power and
authority to own, lease and operate its properties,  and to conduct its business
as it is now  being  conducted.  Item  2.1(a) of the  First  Savings  Disclosure
Schedule  contains  a  list  of  all  of  First  Saving's  direct  and  indirect
subsidiaries  (the "FS  Subsidiaries").  Each FS  Subsidiary  other  than  First
Savings Bank of Little Falls,  F.S.B.  (the "Bank") is duly  organized,  validly
existing  and in good  standing  under the laws of the State of New Jersey.  The
Bank is a federal  savings  bank duly  organized,  validly  existing and in good
standing  under the laws of the United  States of  America.  Each FS  Subsidiary
(unless otherwise  indicated,  all references to the FS Subsidiaries include the
Bank) has all requisite  corporate power and authority to own, lease and operate
its properties,  and to conduct its business as it is now being conducted. First
Savings has heretofore delivered to GCB true and complete copies

                                        6

<PAGE>



of the Certificates of Incorporation and By-Laws, as amended to the date hereof,
of First  Savings  and each FS  Subsidiary.  Each of  First  Savings  and the FS
Subsidiaries  is  duly  qualified  or  licensed  to do  business  and is in good
standing as a foreign  corporation in each state or other  jurisdiction in which
the  nature  of its  business  or  operations  requires  such  qualification  or
licensing.  Item 2.1(b) of the First Savings Disclosure Schedule contains a list
of all foreign  jurisdictions  in which First  Savings and each FS Subsidiary is
qualified or licensed to do business.

         2.2.  Capitalization.  The  authorized  capital  stock of First Savings
consists of 5,000,000 shares of Common Stock, of which 440,100 shares are issued
and outstanding and 0 shares are held by First Savings as treasury stock.

         2.3.  Options,  Etc..  First  Savings  has no  outstanding  convertible
securities,  warrants, options, rights, calls or other commitments of any nature
to issue or sell its capital stock.

         2.4.  Authority;  No  Violation,  etc.  First Savings has all requisite
corporate  power to execute,  deliver and  perform  its  obligations  under this
Agreement. The execution and delivery of this Agreement and performance by First
Savings of its  obligations  hereunder have been duly approved and authorized by
all requisite  corporate  action of First  Savings,  subject to the  stockholder
approval  contemplated  by Section  1.8  hereof.  This  Agreement  has been duly
executed and delivered by First Savings and,  subject as aforesaid,  constitutes
the  legal,  valid  and  binding  agreement  of First  Savings,  subject  to (i)
applicable   bankruptcy,    insolvency,   moratorium,   fraudulent   conveyance,
reorganization,  receivership and other laws relating to or affecting the rights
and remedies of creditors  generally,  and (ii) principles of equity (regardless
of whether such  enforceability  is  considered  in a proceeding in equity or at
law). Except for matters  disclosed in Item 2.4 of the First Savings  Disclosure
Schedule,  neither the execution and delivery of this Agreement by First Savings
nor  compliance  by First  Savings  with any of the  provisions  hereof will (a)
conflict  with or  result  in a  breach  of any  provision  of  First  Savings's
Certificate of Incorporation, (b) violate, or result with the passage of time in
a violation of, or cause a default or  acceleration  under,  or give rise to any
right to  termination,  cancellation or acceleration  (whether  immediately,  or
after the  giving of notice,  or after the  passage  of time,  or a  combination
thereof) under, or result in the creation of any lien,  charge or encumbrance on
any assets of First Savings or any FS Subsidiary  pursuant to, any of the terms,
conditions  or provisions  of any  agreement,  instrument or obligation to which
First  Savings  or any FS  Subsidiary  is a party,  or by which it or any of its
properties or assets may be bound,  or (c) violate any Federal or state statute,
rule or regulation or judgment, order, writ, injunction

                                        7

<PAGE>



or decree of any Federal or state court,  administrative  agency or governmental
body, in each case  applicable to First Savings or any FS Subsidiary,  or any of
their properties or assets,  or otherwise  require any filing with, or obtaining
any permit,  authorization,  consent or approval of, any Federal, State or local
public body,  commission  or authority,  including  without  limitation  the New
Jersey Industrial Site  Responsibility Act (N.J.S.A.  13:1K-6 et. seq.),  except
those approvals and authorizations specified in Section 2.5 hereof.

         2.5.  Governmental  Approvals and Filings. No approval,  authorization,
consent,  license,  clearance or order of,  declaration or  notification  to, or
filing,   registration  or  compliance  with,  any  governmental  or  regulatory
authority is required in order to (a) authorize the Merger  contemplated by this
Agreement,  (b)  authorize the merger of the Bank with and into Great Falls Bank
(the "Bank Merger") on the Effective Date or (c) prevent the  termination of any
material  right,  privilege,  license or  agreement  of First  Savings or any FS
Subsidiary,  or to  prevent  any  material  loss  to  First  Savings  or  any FS
Subsidiary,  or to the business of First Savings or any FS Subsidiary, by reason
of the Holding  Company  Merger or the Bank Merger,  except (i) approvals by the
Office of Thrift  Supervision,  (ii) approvals of the Federal  Reserve Board (or
the  Federal  Reserve  Bank of New York under  power  delegated  by the  Federal
Reserve Board),  (iii) in the case of the Bank Merger,  compliance with N.J.S.A.
17:9A- 132 through 17:9A-148,  inclusive, including approval by the Commissioner
of the  Department  of  Banking  and  Insurance  of New Jersey and filing of the
agreement and plan of the Bank Merger,  certified as having been approved by the
stockholders  of the Bank and Great Falls Bank,  (iv)  approvals  by the Federal
Deposit Insurance Corporation for the acquisition and assumption of the deposits
of the Bank by  Great  Falls  Bank  and the  insurance  of the  Bank's  deposits
following the Effective Date, and (v) compliance with the proxy  requirements of
the Securities Exchange Act of 1934 and the regulations promulgated thereunder.

         2.6. Equity  Investments.  Except as set forth in Item 2.6 of the First
Savings Disclosure Schedule, First Savings does not own, directly or indirectly,
any voting shares of any company other than the FS Subsidiaries.

         2.7. Financial Information.  First Savings has delivered to GCB (a) its
audited  consolidated  statements of financial condition as of December 31, 1997
and 1996 and the  related  consolidated  statements  of  operations,  changes in
stockholders' equity and cash flows for each of the years in the two-year period
ended  December  31,  1997 and (b) its  Quarterly  Report on Form 10-QSB for the
quarterly period ended June 30, 1998. The  aforementioned  financial  statements
and report do not contain  any untrue  statements  of  material  fact or omit to
state  any  material  fact  necessary  in  order  to  make  the  statements  and
information

                                        8

<PAGE>



contained therein not misleading.  Each of the financial statements contained in
the  aforementioned  financial  statements  and report,  with the related  notes
thereto,  (i) is in  accordance  with  the  books of  First  Savings  and the FS
Subsidiaries,  (ii) has been  prepared in  accordance  with  generally  accepted
accounting  principles  consistently  applied  throughout the periods  involved,
except if and as  otherwise  indicated  therein  and (iii)  fairly  present  the
consolidated financial position of First Savings and the FS Subsidiaries at such
dates and the results of its  operations  and the cash flows for the  respective
periods indicated therein, except, in the case of the unaudited statements,  for
normal year-end adjustments. The copies of the consolidated corporate income tax
returns of First Savings and the FS Subsidiaries  for the 12 month periods ended
December  31, 1997 and  December  31, 1996 which have been  delivered to GCB are
each true, correct and complete.

         2.8.  Regulatory  Filings.  First Savings has delivered to GCB true and
complete  copies of all  reports  filed by First  Savings  and the Bank with the
Office of Thrift Supervision and the Federal Deposit Insurance Corporation since
December 31, 1994.

         2.9.  Absence of Changes.  Except for matters  described in Item 2.9 of
the First Savings Disclosure Schedule, there has been no material adverse change
since June 30, 1998 in the assets, properties,  business or condition, financial
or otherwise, of First Savings and the FS Subsidiaries, taken as a whole.

         2.10.  Agreements,  etc. Item 2.10(a) of the First  Savings  Disclosure
Schedule  contains a true and complete list of every  agreement,  to which First
Savings  or an FS  Subsidiary  is a party or by  which  First  Savings  or an FS
Subsidiary is bound, which is performable in the future and which, together with
all other  contracts  of the same or  similar  nature,  provides  for the future
obligation to pay or receive more than  $10,000.00  or is otherwise  material to
the business of First Savings or any FS Subsidiary, including but not limited to
(a) leases of real or  personal  property,  (b) any  agreements  for the sale of
assets  other  than in the  ordinary  course  of  business,  (c) any  agreements
pursuant to which First Savings or an FS Subsidiary has borrowed money or may in
the future borrow money and (d) software licenses;  provided, however, that such
Item need not list outstanding loans to unaffiliated persons made by the Bank or
loan  commitments  and  credit  facilities  pursuant  to  which  the Bank may be
obligated to lend money to  unaffiliated  persons.  Except for matters listed in
Item 2.10(b) of the First Savings Disclosure Schedule,  First Savings and the FS
Subsidiaries  have  performed  all  obligations  to be performed by them to date
under all  contracts  and other  agreements  listed in Item 2.10(a) of the First
Savings Disclosure Schedule and is not in default  thereunder;  and, to the best
knowledge of First Savings, there exists no default, or any event

                                        9

<PAGE>



which  upon the  giving of notice or the  passage of time would give rise to any
default, in the performance of any obligation to be performed by any other party
to any such contract or other agreement.

         2.11. Absence of Undisclosed Liabilities. Neither First Savings nor any
FS  Subsidiary  has any  material  liabilities  (whether  matured or  unmatured,
accrued, absolute or contingent or otherwise) which were not reflected, reserved
against,  accrued for or  otherwise  disclosed on First  Savings's  consolidated
statement  of  financial  condition  dated  as at  June  30,  1998,  except  for
obligations to perform the contracts and the  agreements  listed on Item 2.10(a)
of the First Savings  Disclosure  Schedule in accordance  with their  respective
terms.

         2.12.  Condition of Tangible Assets.  Those assets of First Savings and
the FS  Subsidiaries  that are tangible  property  necessary  to their  business
operations are in generally good operating condition and repair.

         2.13.  Litigation,  etc.  Except for matters listed on Item 2.13 of the
First Savings  Disclosure  Schedule:  (a) there are no actions,  suits,  claims,
investigations or proceedings (legal, administrative or arbitrative) pending or,
to the best knowledge of First Savings, threatened, against First Savings or any
FS Subsidiary,  whether at law or in equity, whether civil or criminal in nature
or whether  before or by any Federal,  state,  municipal  or other  governmental
court,  department,   commission,  board,  bureau,  agency  or  instrumentality,
domestic  or  foreign;  and (b) there  are no  existing  unsatisfied  judgments,
decrees,   injunctions  or  orders  of  any  court,   governmental   department,
commission,  agency,  instrumentality  or arbitrator  outstanding  against First
Savings  or  any  FS  Subsidiary.  No  petition  for  bankruptcy,  voluntary  or
involuntary,  has been filed by or against First  Savings or any FS  Subsidiary,
neither  First  Savings nor any FS Subsidiary  has made any  assignment  for the
benefit of its creditors and no receiver has been appointed for First Savings or
any FS Subsidiary or any of their assets.

         2.14. Permits, Licenses, etc. Item 2.14 of the First Savings Disclosure
Schedule contains a list of all licenses,  permits,  orders and approvals issued
by any department,  commission,  agency or other instrumentality of any federal,
state,  county or local government  which pertains to the business  conducted by
First Savings and each FS Subsidiary.  First Savings Corporation is not licensed
as an insurance  producer by the New Jersey  Department of Banking and Insurance
and is not required to have such a license in order to conduct its business.

         2.15.  Compliance with Laws.   Except as disclosed in Item
2.15 of the First Savings Disclosure Schedule, neither First
Savings nor any FS Subsidiary is in violation, in any respect

                                       10

<PAGE>



material to its business or assets, of any federal,  state, county or local law,
ordinance, regulation or order applicable to the business conducted by it. First
Savings and each FS Subsidiary has all licenses,  permits,  orders and approvals
of any governmental or regulatory body which are required for the conduct of the
business  conducted  by it and which,  if not held by it,  could  reasonably  be
expected  to  have a  material  adverse  effect  upon  its  business  or  assets
(collectively,  "Required Permits"). All such Required Permits are in full force
and effect,  no violations  are or have been reported in respect of any Required
Permit and no proceeding is pending,  or to the best knowledge of First Savings,
threatened, to revoke or limit any such Required Permit.

         2.16.  Brokers' or Finders'  Fees,  etc. No agent,  broker,  investment
banker,  person or firm acting on behalf of First Savings or under the authority
of First  Savings is or will be entitled to any  broker's or finder's fee or any
other  commission or similar fee directly or indirectly from GCB,  Newco,  First
Savings  or  any FS  Subsidiary  in  connection  with  any  of the  transactions
contemplated  hereby,  except for fees payable to Ryan,  Beck & Co.,  which fees
shall be the sole  responsibility of First Savings and shall be paid at or prior
to the  Closing.  It is  expressly  understood  that  Ryan,  Beck & Co. has been
retained  solely by and is working  solely for the  benefit of First  Savings in
connection with this matter.

         2.17.  Employees.  First Savings has heretofore delivered to GCB a true
and  complete  list of the names,  positions  and rates of  compensation  of all
employees of First Savings and each FS Subsidiary.

         2.18.  Names.  During  the  last  3  years  First  Savings  and  the FS
Subsidiaries  have used no  business  names other than their  current  corporate
names.

         2.19.  Year  2000   Readiness.   First  Savings  and  each  of  the  FS
Subsidiaries  have taken all reasonable  steps necessary to address the computer
software,  accounting  and record  keeping  issues  raised in order for the data
processing  systems used in the business  conducted by First  Savings and the FS
Subsidiaries  to be  substantially  Year 2000  compliant on or before the end of
1999 and,  except as set  forth in Item  2.19 of the  First  Savings  Disclosure
Schedule,  First  Savings  does not expect the future  cost of  addressing  such
issues to be material.  Neither First Savings nor any FS Subsidiary has received
a rating of less than  satisfactory from any bank regulatory agency with respect
to Year 2000 compliance.

         2.20.  Benefit Plans; Employee Relations.

         (a)  Except as set forth in Item 2.20(a) of the First

                                       11

<PAGE>



Savings  Disclosure  Schedule,  (i) First  Savings and each FS  Subsidiary is in
substantial  compliance  with all applicable  Federal,  state and local laws and
regulations  respecting  employment  and  employment  practices,  and  terms and
conditions of  employment  and wages and hours,  (ii) no  collective  bargaining
agreement  presently covers (nor has any, in the past, covered) any employees of
First Savings or any FS  Subsidiary,  nor is any currently  being  negotiated by
First Savings or any FS Subsidiary,  nor is First Savings or any FS Subsidiary a
party to any other written contract with or material enforceable oral commitment
to any labor union,  (iii) there is no unfair labor practice  complaint  against
First Savings or any FS Subsidiary  pending before the National Labor  Relations
Board  or any  comparable  state  or local  agency,  and (iv)  there is no labor
strike,  dispute,  slowdown,  stoppage or organizational effort actually pending
or, to the best  knowledge  of First  Savings,  threatened  against or involving
First Savings or any FS Subsidiary.

         (b) Item 2.20(b) of the First Savings  Disclosure  Schedule  contains a
true and complete list of all written  contracts  with, or oral  commitments for
the  employment,  retention or payment of any severance or other benefit to, any
employee, consultant or other person.

         (c) Item 2.20(c) of the First Savings  Disclosure  Schedule  contains a
true and complete  list of all  Employee  Pension  Benefit  Plans (as defined in
Section 3(2) of the Employee  Retirement Income Security Act of 1974 ("ERISA")),
all Employee  Welfare  Benefit Plans (as defined in Section 3(1) of ERISA),  all
incentive  compensation plans and all other employee benefit programs maintained
by First Savings or any FS  Subsidiary  in respect of its employees  (other than
normal policies  concerning  vacations,  holidays and salary continuation during
short absences for illness or other reasons) (all of the foregoing  appearing on
such list being herein sometimes  collectively  referred to as "Employee Benefit
Programs").  First  Savings has  heretofore  delivered  to GCB true and complete
copies of all plan texts and other  agreements  adopted in  connection  with the
Employee Benefit Programs (including separation policies).  With respect to such
plans, Item 2.20(c) of the First Savings Disclosure Schedule contains a true and
complete  list of (and First  Savings has  heretofore  delivered to GCB true and
complete copies of):

                  (i)  the  most  recent   Internal   Revenue   Service  ("IRS")
determination  letter received by First Savings or any FS Subsidiary relating to
each of the  Employee  Pension  Benefit  Plans  listed in such Item 2.20(c) (the
"First Savings Retirement Plans") and all applications for determination letters
relating to First Savings Retirement Plans which are pending on the date hereof;

                  (ii)     the most recent Annual Report (Form 5500 Series)

                                       12

<PAGE>



and accompanying  schedules of each of the Employee Welfare Benefit Plans listed
in such  Item  (the  "First  Savings  Welfare  Plans")  and each  First  Savings
Retirement Plan, as filed pursuant to applicable law;

                  (iii) the Summary Plan  Description  (as  currently in effect)
distributed  to employees  for all of First Savings  Retirement  Plans and First
Savings Welfare Plans; and

                  (iv) the most recent actuarial report received with respect to
each First Savings Retirement Plans that is a defined benefit plan, if any.

         (d) Except as disclosed in Item 2.20(c) of the First Savings Disclosure
Schedule,  (i) the First Savings Retirement Plans are in substantial  compliance
with ERISA and will constitute  qualified plans under the Internal  Revenue Code
of 1986 immediately  prior to the Effective Date, (ii) no material  violation of
ERISA has occurred in connection  with the  administration  of any First Savings
Retirement Plan or any First Savings  Welfare Plan,  (iii) there are no actions,
suits or claims pending or, to the best  knowledge of First Savings,  threatened
against any First Savings  Retirement Plan or First Savings Welfare Plan, or any
administrator  or fiduciary  thereof,  (iv) with  respect to each First  Savings
Retirement Plan and each First Savings Welfare Plan as to which an Annual Report
is required to be filed, no liabilities as of the date of the most recent Annual
Report  relating  to such Plan exist  unless  specifically  referred  to in such
Annual Report, and no materially adverse change has occurred with respect to the
financial materials covered by such Annual Report since the date thereof, (v) no
accumulated  funding  deficiency  (within  the  meaning  of  Section  412 of the
Internal  Revenue  Code of  1986)  exists  with  respect  to any  First  Savings
Retirement  Plan and (vi) no  "reportable  event" (as defined in Section 4043 of
ERISA) has occurred  with respect to any First Savings  Retirement  Plan that is
subject  to Title IV of  ERISA.  All First  Savings  Welfare  Plans  are  either
self-funded, or are funded through a contract with an insurance company.

         2.21.  Tax Matters.  First Savings and each FS Subsidiary has filed all
Federal,  state and local  income  and other  tax  returns  (including,  but not
limited to, returns for state and federal income taxes,  sales taxes,  use taxes
and payroll taxes,  and  information  reports),  required to be filed by it, and
each such return is complete and accurate in all material respects and was filed
on a timely basis.  First  Savings and each FS Subsidiary  has paid all taxes of
any nature whatsoever with any related penalties,  interest and liabilities (any
of the foregoing being referred to herein as a "Tax") that are shown on such tax
returns as due and payable on or before the date  hereof,  other than such Taxes
as are being  contested  in good  faith and which are listed in Item 2.21 of the
First Savings Disclosure Schedule.

                                       13

<PAGE>



The  accruals  for current and  deferred  Taxes  reflected  on the  consolidated
Statement of Financial  Condition of First Savings and the FS Subsidiaries as at
June 30, 1998 are  sufficient in all material  respects.  Except as set forth in
Item  2.21 of the  First  Savings  Disclosure  Schedule,  there are no claims or
assessments  pending  against First Savings or any FS Subsidiary for any alleged
deficiency in Tax, and First Savings does not know of any  threatened Tax claims
or assessments  against it or any FS Subsidiary,  which, in either case, involve
amounts either singly or in the aggregate in excess of $10,000.00. Neither First
Savings  nor any FS  Subsidiary  has ever  been  subject  to a sales and use tax
examination.  Neither First Savings nor any FS Subsidiary  has ever been subject
to a payroll tax examination. First Savings and the FS Subsidiaries do not treat
any workers as independent  contractors.  All information  reports on Forms 1098
and 1099 were filed on magnetic  media.  A true and complete  copy of the policy
and procedures of First Savings and the FS  Subsidiaries  related to information
reporting compliance has been furnished to GCB. Neither First Savings nor any FS
Subsidiary  has ever  received  any notices or  penalties  regarding  failure to
comply with 1099 reporting requirements.

         2.22.  Insurance.  Item  2.22  of  First  Savings  Disclosure  Schedule
contains a true and complete list of all policies of liability, theft, fidelity,
property  damage and other forms of  insurance  held by First  Savings or any FS
Subsidiary (specifying the insurer, amount of coverage,  annual premium, type of
insurance,  policy  number and any  pending  material  claims  thereunder).  The
policies  listed  in such Item  2.22 are  outstanding  and duly in force and all
premiums with respect to such policies are currently  paid.  Except as set forth
in such Item 2.22,  neither First Savings nor any FS Subsidiary  has, during the
past three fiscal  years,  been denied or had revoked or rescinded any policy of
insurance.

         2.23. Dealings with Officers and Directors. Except as set forth in Item
2.23 of the First Savings Disclosure Schedule,  there is no present transaction,
business  relationship  or  indebtedness  involving  First  Savings  or  any  FS
Subsidiary  which  is  of a  type  described  in  Item  404  of  Regulation  S-K
(promulgated  by the Securities and Exchange  Commission) or which is a "covered
transaction"  as that term is defined in Section 23A of the Federal  Reserve Act
(12 U.S.  Code 371c),  as amended,  nor is First  Savings or any FS Subsidiary a
party to any agreement or understanding  which provides for or contemplates such
a transaction,  business  relationship or indebtedness in the future. Except for
the Employee Benefit Programs referred to in Section 2.20, neither First Savings
nor any FS  Subsidiary  is a party to any  agreement  involving  payments to any
person or entity based on the profits or gross revenues of First Savings.

         2.24.  Securities Exchange Act of 1934.  First Savings has

                                       14

<PAGE>



filed all reports required to be filed by it pursuant to the Securities Exchange
Act of  1934,  as  amended,  during  the 36  months  preceding  the date of this
Agreement,  and such  reports do not contain any untrue  statement of a material
fact  or omit to  state  any  material  fact  which  is  necessary  to make  the
statements contained therein not misleading.

         2.25.  Environmental, Health and Safety. Except as set forth
in Item 2.25 of the First Savings Disclosure Schedule:

                  (a)  Each  of  First  Savings,   the  FS   Subsidiaries,   the
Participation  Facilities and the Loan Properties (each as hereinafter  defined)
are, and have been, in compliance with all applicable  federal,  state and local
laws including  common law,  regulations  and ordinances and with all applicable
decrees, orders and contractual obligations relating to pollution, the discharge
of, or exposure to materials  in the  environment  or workplace  ("Environmental
Laws"),  except for violations which,  either  individually or in the aggregate,
have not had and cannot reasonably be expected to have a material adverse effect
on First Savings or any FS Subsidiary.

                  (b) There is no suit, claim, action or proceeding, pending or,
to the best of First Saving's knowledge threatened, before any court, regulatory
agency  or  other  forum  in  which  First  Savings,  any  FS  Subsidiary,   any
Participation  Facility  or any Loan  Property,  has been or,  with  respect  to
threatened   proceedings,   may  be,  named  as  a  defendant  (x)  for  alleged
noncompliance (including by any predecessor) with any Environmental Laws, or (y)
relating to the release,  threatened release or exposure to any material whether
or not  occurring at or on a site owned,  leased or operated by First Savings or
any FS Subsidiary, any Participation Facility or any Loan Property.

                  (c)  During  the  period  of  (x)  First  Savings'  or  any FS
Subsidiary's ownership or operation of any of their respective current or former
properties,  (y) First  Savings'  or any FS  Subsidiary's  participation  in the
management  of any  Participation  Facility,  or (z)  First  Savings'  or any FS
Subsidiary's  holding of a security interest in a Loan Property,  there has been
no release of materials  in, on, under or affecting  any such  property,  except
where such release has not had and cannot  reasonably  be expected to result in,
either  individually  or in the  aggregate,  a material  adverse effect on First
Savings or any FS  Subsidiary.  Prior to the period of (x) First Savings' or any
FS  Subsidiary's  ownership  or  operation  of any of their  respective  current
properties,  (y) First  Savings'  or any FS  Subsidiary's  participation  in the
management  of any  Participation  Facility,  or (z)  First  Savings'  or any FS
Subsidiary's  holding of a security  interest in a Loan  Property,  there was no
release or  threatened  release of materials in, on, under or affecting any such
property,  Participation Facility or Loan Property,  except where such a release
has not

                                       15

<PAGE>



had and cannot be reasonably  expected to have,  either  individually  or in the
aggregate, a material adverse effect of First Savings or any FS Subsidiary.

                  (d) The  following  definitions  apply  for  purposes  of this
Section 2.25: (x) "Loan  Property"  means any property in which First Savings or
any FS Subsidiary holds a security interest, and, where required by the context,
said term means the owner or operator of such property;  and (y)  "Participation
Facility"  means  any  facility  in which  First  Savings  or any FS  Subsidiary
participates  in the management  and,  where required by the context,  said term
means the owner or operator of such property.

         2.26.  Restricted  Activities and Transactions.  Except as set forth in
Item 2.26 of the First Savings Disclosure Schedule, during the period commencing
June 30, 1998,  neither First Savings nor any FS Subsidiary has taken any action
described in Section 4.2 (excluding subsection 4.2(g)) of this Agreement.

         2.27. First Savings Disclosure  Schedule and Other Materials  Furnished
by First Savings. The First Savings Disclosure Schedule delivered simultaneously
with this Agreement by First Savings to GCB and identified and initialed as such
by an  officer of First  Savings  (the  "First  Savings  Disclosure  Schedule"),
together with any materials furnished to GCB by First Savings and referred to in
this  Article II, are true and  complete  in all  material  respects  and do not
contain any untrue  statement  of a material  fact or omit to state any material
fact which is necessary to make the statements contained therein not misleading.

         2.28. Title to Property.  Except as set forth in Item 2.28 of the First
Savings Disclosure Schedule, First Savings and the FS Subsidiaries have good and
marketable title to all of their real and personal  property,  including but not
limited to the real  property on which the main office and each branch office of
the Bank is located,  free and clear of all  Encumbrances  and  imperfections of
title, if any. As used in this Agreement, the term "Encumbrances" shall mean and
include security interests,  mortgages,  leases, liens, pledges, options, rights
of  first  refusal  and  other  encumbrances,  whether  or not  relating  to the
extension of credit or the borrowing of money.

         2.29.  Liquidation Account. The Bank has maintained  sufficient records
to make the necessary computations of the balance of the liquidation account and
the subaccounts thereunder.

         2.30.  Survival.  The representations and warranties of
First Savings contained in this Article II shall not survive the
Closing.

                                       16

<PAGE>





                                   ARTICLE III
                      REPRESENTATIONS AND WARRANTIES OF GCB

GCB hereby represents and warrants to First Savings as follows:

         3.1. Organization; Good Standing; Power; and Qualification. Each of GCB
and Newco is a corporation duly organized, validly existing and in good standing
under the laws of the State of New Jersey, has all requisite corporate power and
authority to own, lease and operate its properties,  and to conduct its business
as it is now being  conducted.  Great Falls Bank is a banking  corporation  duly
organized,  validly existing and in good standing under the laws of the State of
New Jersey. All of the outstanding capital stock of Great Falls Bank is owned by
GCB.

         3.2.  Authority;  No  Violation,  etc.  Each of GCB and  Newco  has all
requisite corporate power to execute,  deliver and perform its obligations under
this Agreement.  The execution and delivery of this Agreement and performance by
each of GCB and Newco of its  obligations  hereunder have been duly approved and
authorized by all  requisite  corporate  action of GCB and Newco,  respectively,
subject in the case of Newco to the stockholder consent  contemplated by Section
1.10 hereof.  This  Agreement  has been duly  executed and  delivered by GCB and
Newco and,  subject as  aforesaid,  constitutes  the  legal,  valid and  binding
agreement  of each of GCB  and  Newco,  subject  to (i)  applicable  bankruptcy,
insolvency, moratorium, fraudulent conveyance, reorganization,  receivership and
other  laws  relating  to or  affecting  the rights and  remedies  of  creditors
generally,   and  (ii)   principles  of  equity   (regardless  of  whether  such
enforceability  is considered in a proceeding in equity or at law).  Neither the
execution and delivery of this  Agreement by GCB and Newco nor compliance by GCB
and Newco with any of the provisions  hereof will (a) conflict with or result in
a breach of any provision of the Certificate of  Incorporation  of GCB or Newco,
(b)  violate,  or result with the passage of time in a violation  of, or cause a
default  or  acceleration  under,  or give  rise to any  right  to  termination,
cancellation  or  acceleration  (whether  immediately,  or after  the  giving of
notice, or after the passage of time, or a combination thereof) under, or result
in the creation of any lien, charge or encumbrance on any assets of GCB or Newco
pursuant  to, any of the  terms,  conditions  or  provisions  of any  agreement,
instrument or obligation to which GCB or Newco is a party, or by which it or any
of its  properties  or assets may be bound,  or (c) violate any Federal or state
statute,  rule or regulation or judgment,  order, writ,  injunction or decree of
any Federal or state court,  administrative agency or governmental body, in each
case  applicable  to GCB or Newco,  or any of their  properties  or  assets,  or
otherwise  require any filing  with,  or  obtaining  any permit,  authorization,
consent or approval of, any Federal,  State or local public body,  commission or
authority, including without

                                       17

<PAGE>



limitation the New Jersey Industrial Site Responsibility Act
(N.J.S.A. 13:1K-6 et. seq.), except those approvals and
authorizations specified in Section 3.3 hereof.

         3.3.  Governmental  Approvals and Filings. No approval,  authorization,
consent,  license,  clearance or order of,  declaration or  notification  to, or
filing,   registration  or  compliance  with,  any  governmental  or  regulatory
authority is required in order to authorize (a) the Holding  Company  Merger and
(b) the Bank Merger,  except (i) approvals by the Office of Thrift  Supervision,
(ii) approvals of the Federal  Reserve Board (or the Federal Reserve Bank of New
York under power delegated by the Federal  Reserve Board),  (iii) in the case of
the  Bank  Merger,   compliance  with  N.J.S.A.   17:9A-132  through  17:9A-148,
inclusive,  including  approval by the Commissioner of the Department of Banking
and  Insurance  of New Jersey and filing of the  agreement  and plan of the Bank
Merger,  certified as having been approved by the  stockholders  of the Bank and
Great Falls Bank,  (iv) approvals by the Federal Deposit  Insurance  Corporation
for the  acquisition  and  assumption of the deposits of the Bank by Great Falls
Bank and the insurance of the Bank's deposits  following the Effective Date, and
(v) compliance  with the proxy  requirements  of the Securities  Exchange Act of
1934 and the regulations promulgated thereunder.

         3.4.  Brokers' or Finders'  Fees,  etc.  No agent,  broker,  investment
banker,  person or firm acting on behalf of GCB or Newco or under the  authority
of GCB or Newco is or will be  entitled to any  broker's or finder's  fee or any
other  commission  or similar fee directly or  indirectly  from First Savings in
connection with any of the  transactions  contemplated  hereby,  except for fees
payable to Advest,  Inc., which fees shall be the sole responsibility of GCB. It
is expressly  understood  that Advest,  Inc. has been retained  solely by and is
working solely for the benefit of GCB and Newco in connection with this matter.

         3.5. Financial Information.  GCB has delivered to First Savings (a) its
audited  consolidated  statements of financial condition as of December 31, 1997
and 1996 and the  related  consolidated  statements  of  operations,  changes in
stockholders' equity and cash flows for each of the years in the two-year period
ended  December  31,  1997 and (b) its  Quarterly  Report on Form 10-QSB for the
quarterly period ended June 30, 1998. The  aforementioned  financial  statements
and report do not contain  any untrue  statements  of  material  fact or omit to
state  any  material  fact  necessary  in  order  to  make  the  statements  and
information  contained therein not misleading.  Each of the financial statements
contained  in the  aforementioned  financial  statements  and  report,  with the
related  notes  thereto,  (i) is in  accordance  with  the  books of GCB and its
subsidiaries,  (ii) has been  prepared in  accordance  with  generally  accepted
accounting principles consistently applied throughout the periods involved,

                                       18

<PAGE>



except if and as  otherwise  indicated  therein  and (iii)  fairly  present  the
consolidated  financial  position of GCB and its  subsidiaries at such dates and
the  results of its  operations  and the cash flows for the  respective  periods
indicated therein,  except, in the case of the unaudited statements,  for normal
year-end adjustments.

         3.6.  Regulatory  Filings.  GCB and its bank subsidiaries have made all
required  filings with the Federal Reserve Board,  the New Jersey  Department of
Banking  and  Insurance  and the Federal  Deposit  Insurance  Corporation  since
December 31, 1994.

         3.7.  Absence of  Changes.  There has been no material  adverse  change
since June 30, 1998 in the assets, properties,  business or condition, financial
or otherwise, of GCB and its subsidiaries, taken as a whole.

         3.8. Litigation,  etc. Except for matters listed on Item 3.8 of the GCB
Disclosure Schedule: (a) there are no actions, suits, claims,  investigations or
proceedings  (legal,  administrative  or  arbitrative)  pending  or, to the best
knowledge of GCB,  threatened,  against GCB or any subsidiary of GCB, whether at
law or in equity,  whether  civil or criminal in nature or whether  before or by
any  Federal,   state,  municipal  or  other  governmental  court,   department,
commission,  board, bureau, agency or instrumentality,  domestic or foreign; and
(b) there are no existing unsatisfied judgments,  decrees, injunctions or orders
of any court, governmental department,  commission,  agency,  instrumentality or
arbitrator  outstanding  against GCB or any  subsidiary  of GCB. No petition for
bankruptcy,  voluntary or  involuntary,  has been filed by or against GCB or any
subsidiary of GCB, neither GCB nor any subsidiary of GCB has made any assignment
for the benefit of its creditors  and no receiver has been  appointed for GCB or
any subsidiary of GCB or any of their assets.

         3.9.  Great Falls Bank.  Great Falls Bank is in good standing under the
laws of the State of New  Jersey and its  deposits  are  insured by the  Federal
Deposit Insurance Corporation.

         3.10. Compliance with Laws. Except as disclosed in Item 3.10 of the GCB
Disclosure Schedule,  neither GCB nor any subsidiary of GCB is in violation,  in
any respect material to its business or assets, of any federal, state, county or
local law,  ordinance,  regulation or order applicable to the business conducted
by it. GCB and each  subsidiary  of GCB has all  licenses,  permits,  orders and
approvals  of any  governmental  or  regulatory  body which are required for the
conduct of the  business  conducted  by it and which,  if not held by it,  could
reasonably  be expected to have a material  adverse  effect upon its business or
assets (collectively, "Required Permits"). All such

                                       19

<PAGE>



Required  Permits are in full force and effect,  no violations  are or have been
reported in respect of any Required  Permit and no proceeding is pending,  or to
the best  knowledge  of GCB,  threatened,  to revoke or limit any such  Required
Permit.

         3.11.  Securities  Exchange  Act of 1934.  GCB has  filed  all  reports
required to be filed by it pursuant to the  Securities  Exchange Act of 1934, as
amended,  during the 36 months  preceding the date of this  Agreement,  and such
reports do not contain any untrue  statement of a material fact or omit to state
any material fact which is necessary to make the  statements  contained  therein
not misleading.

         3.12. Year 2000 Readiness.  GCB and each of its bank  subsidiaries have
taken  all  reasonable  steps  necessary  to  address  the  computer   software,
accounting  and record  keeping  issues raised in order for the data  processing
systems used in the business  conducted  by them to be  substantially  Year 2000
compliant  on or  before  the end of 1999  and,  except  as set forth in the GCB
Disclosure  Schedule,  GCB does not expect the future  cost of  addressing  such
issues to be  material.  Neither  GCB nor  either of its bank  subsidiaries  has
received a rating of less than satisfactory from any bank regulatory agency with
respect to Year 2000 compliance.

         3.13.  Defined Benefit Plan.  Neither GCB nor Great Falls
Bank maintains a defined benefit retirement plan.

         3.14.  Undisclosed  Liabilities.  To the best knowledge of GCB, neither
GCB nor Great  Falls  Bank has any  material  liabilities  (whether  matured  or
unmatured,  accrued,  absolute  or  contingent  or  otherwise)  which  were  not
reflected,  reserved  against,  accrued  for or  otherwise  disclosed  on  GCB's
consolidated  statement  of  financial  condition  dated as at June 30, 1998 and
which can reasonably be expected to prevent or delay the Closing.

         3.15.  Survival.  The representations and warranties of GCB
contained in this Article III shall not survive the Closing.


                                   ARTICLE IV
                                    COVENANTS

A.  Covenants of First Savings:

         4.1.  Regular Course of Business.  Except as otherwise  consented to in
writing by GCB, prior to the Effective Date,  First Savings will, and will cause
the FS Subsidiaries  to, carry on their business  diligently and in the ordinary
course only,  and,  without  limiting the  generality  of the  foregoing,  First
Savings will use its best efforts to preserve its present business  organization
(including that of the FS Subsidiaries)

                                       20

<PAGE>



intact and  preserve  the  present  relationships  of First  Savings  and the FS
Subsidiaries  with  persons  having  business  dealings  with them.  During such
period,  First Savings will,  and will cause the FS  Subsidiaries  to,  maintain
their books of account,  records and files in the ordinary  course in accordance
with existing practices and all applicable regulatory requirements.

         4.2.  Restricted  Activities  and  Transactions.  Except  as  otherwise
consented  to in writing by GCB,  from the date of this  Agreement  through  the
Effective Date, First Savings will not, and First Savings will not permit any of
the FS Subsidiaries, to:

                  (a)  amend its Charter or By-Laws;

                  (b)  issue,  sell or  deliver,  or  agree  to  issue,  sell or
deliver,  any  shares of any class of capital  stock of First  Savings or any FS
Subsidiary or any securities  convertible into any such shares,  or any options,
warrants, or other rights calling for the issuance, sale or delivery of any such
shares or convertible securities;

                  (c) except in the ordinary  course of business (and consistent
with past  practice) (i) borrow,  or agree to borrow,  any funds or  voluntarily
incur,  assume or become subject to, whether  directly or by way of guarantee or
otherwise, any obligation or liability (absolute or contingent),  (ii) cancel or
agree to cancel any debts or claims, (iii) distribute,  lease, sell or transfer,
agree to lease,  sell or transfer,  or grant or agree to grant any  preferential
rights to lease or acquire, any of its assets,  property or rights, (iv) make or
permit any amendment to or  termination  of any material  contract or agreement,
license or other  right to which it is a party or (v)  mortgage or pledge any of
its assets, tangible or intangible; for purposes of this Agreement, any contract
or  agreement  which  satisfies  the  criteria in Section 2.10 shall be deemed a
material contract or agreement.

                  (d) grant any bonus or  increase in  compensation,  other than
increases  given in conformity  with past practice;  provided,  that in no event
shall (i) any  increase be given to  Haralambos  S.  Kostakopoulos  or any other
employee who has received an increase  after  October 15, 1997 or (ii) any other
employee  be given an  increase  in  excess  of 4% of his or her base  pay.  The
employees  who have been given  retention  bonus  agreements  are listed in Item
4.2(d) to the First Savings Disclosure Schedule.

                  (e)  enter  into or make any  change in any  Employee  Benefit
Program, except as required by law;

                  (f) acquire voting securities or any other ownership  interest
in any  corporation,  association,  joint venture,  mutual savings  association,
partnership, business trust or other

                                       21

<PAGE>



business entity, or acquire control or ownership of all or a substantial portion
of the  assets of any of the  foregoing,  or  merge,  consolidate  or  otherwise
combine with any other  entity,  or acquire any branch of any entity  engaged in
the business of banking,  or directly or  indirectly  solicit or  authorize  the
solicitation of or enter into any agreement providing for any of the foregoing;

                  (g)  directly  or   indirectly   solicit  or   authorize   the
solicitation of or enter into any agreement or  understanding  or, except to the
extent as may be required by law or in order to satisfy the fiduciary  duties of
the directors of First Savings,  engage in any discussions  with, or furnish any
non-public  information  concerning  First Savings or any FS Subsidiary  to, any
person or entity other than GCB or a representative  thereof with respect to any
offer or possible  offer from a third party (i) to purchase  shares of any class
of  capital  stock of  First  Savings  or any FS  Subsidiary  or any  securities
convertible  into any such  shares,  or to acquire any option,  warrant or other
right  to  purchase  or  otherwise   acquire  any  such  shares  or  convertible
securities,  (ii) to make a tender or exchange offer for any shares of any class
of capital stock of First Savings or any FS Subsidiary, (iii) to purchase, lease
or otherwise acquire all or a substantial portion of the assets of First Savings
or any FS Subsidiary,  or (iv) to merge,  consolidate or otherwise  combine with
First Savings or any FS Subsidiary;

                  (h) except as  disclosed  in item 4.2(h) of the First  Savings
Disclosure Schedule, make any capital expenditure in excess of $10,000;

                  (i)  make,  extend  or roll  over any loan or loan  commitment
which,  together with all other  outstanding  loans and loan  commitments to the
same borrower and affiliates of such borrower, exceeds (x) $300,000, in the case
of loans secured by first mortgages on one to four family residential  dwellings
or (y) $150,000 (exclusive of guarantees by agencies of the United States or the
State of New Jersey) for loans which are not secured by first  mortgages  on one
to four family residential dwellings;

                  (j) purchase any securities (whether for sale or to be held to
maturity)  having a maturity  in excess of five years from the date  hereof;  or
purchase more than  $2,000,000  of any issue of securities  issued by the United
States Treasury or any other agency of the United States Government ("Government
Securities");  or purchase any securities which are not Government Securities if
the cost of such securities, together with the cost of all other securities then
owned by First  Savings or any FS  Subsidiary,  and issued by the same issuer or
any affiliate thereof, exceeds $2,000,000;


                                       22

<PAGE>



                  (k) offer to pay  interest  on  accounts  at the Bank at rates
which exceed the historical  relationship  of the Bank's rates for such accounts
to the  prevailing  rates for such accounts in the Bank's  primary  market area;
said historical  relationships are disclosed in Item 4.2(k) of the First Savings
Disclosure Schedule;

                  (l) enter into or agree to enter into any other  agreement  or
transaction not in the ordinary course of business; or

                  (m)  Willfully  take  action  which  would or is likely to (i)
adversely  affect  the  ability  of either  GCB or First  Savings  to obtain any
necessary  approvals of governmental  authorities  required for the transactions
contemplated hereby; (ii) adversely affect First Saving's ability to perform its
covenants and  agreements  under this  Agreement;  or (iii) result in any of the
conditions  to the  Merger  not being  satisfied;  or (iv)  agree in  writing or
otherwise to do any of the foregoing.

         4.3.  Dividends  and  Distributions;  Repurchases.  Except as otherwise
consented to in writing by GCB, prior to the Effective Date,  First Savings will
not declare or pay any dividend on its capital stock in cash, stock or property,
and will not redeem,  repurchase or otherwise  acquire any shares of its capital
stock,  except that First Savings may (a) declare and pay a fifty cent per share
dividend in September,  1998; (b) may declare and pay a dividend,  effective May
1, 1999,  in the event that the  Closing  does not occur on or before  April 30,
1999, which dividend shall not exceed fifty cents per share; provided, that such
a dividend  may not be  declared  in the event that the  Closing  shall not have
occurred  by April  30,  1999  because  of a  breach  by  First  Savings  of any
representation,  warranty,  covenant or agreement made by it herein;  or (c) may
declare and pay a dividend pursuant to Section 5.12.

         4.4.  Advice of Changes.  First  Savings  will  promptly  advise GCB in
writing  of (i) any event  occurring  subsequent  to the date of this  Agreement
which would render any  representation or warranty of First Savings contained in
this  Agreement,  if made on or as of the date of such  event or on or as of the
Closing,  untrue or  inaccurate  in any  material  respect and (ii) any material
adverse change in the business of First Savings or any FS Subsidiary.

         4.5. Acquisition Proposals.  First Savings will use its best efforts to
provide GCB with same-day notice of any offer First Savings  receives from or on
behalf of any third  party of the type  referred  to in Section  4.2(g)  hereof,
including in such notice the  identity of the offeror and the complete  terms of
any such  offer,  and will use its best  efforts  to provide  GCB with  same-day
notice of the receipt of any information that such an

                                       23

<PAGE>



offer is  likely  to be made and any  available  details  with  respect  to such
potential  offer.  First Savings shall in any event provide GCB with the notices
contemplated  above no later than the second  business day following  receipt of
any such  offer or receipt  of  information  that any such offer is likely to be
made.

         4.6.  Filings,  Notices  and  Financial  Statements.  During the period
commencing  on the date  hereof  and  ending  on the date on which  the  Closing
occurs:

                  (a) First Savings shall provide GCB with copies of all filings
made by First Savings,  the Bank or any other FS Subsidiary on or after the date
hereof to the  Office of  Thrift  Supervision,  the  Federal  Deposit  Insurance
Corporation  and any other  regulatory  agency  which has  authority to regulate
First Savings,  the Bank or any other FS Subsidiary by the first to occur of (i)
two business days following such filing or (ii) the Closing.

                  (b) To the extent that it is legally permitted to do so, First
Savings  shall provide GCB with copies of all  communications  received by First
Savings,  the  Bank or any  other  FS  Subsidiary  from  the  Office  of  Thrift
Supervision,  the Federal Deposit Insurance Corporation and any other regulatory
agency which has authority to regulate First  Savings,  the Bank or any other FS
Subsidiary  within five  business days of receipt of such  communication  or, if
sooner,  by the Closing.  If First Savings,  the Bank or any other FS Subsidiary
shall  receive  any such  communication  which  it is  legally  prohibited  from
providing to GCB, First Savings shall notify GCB that such a  communication  has
been received within five business days of receipt thereof or, if sooner, by the
Closing,  and First Savings and the FS Subsidiaries  shall cooperate with GCB to
obtain the consent of the regulatory  agency which issued such  communication to
provide a copy thereof to GCB and, upon receipt of such consent,  shall promptly
provide a copy of such communication to GCB.

                  (c) First Savings shall prepare unaudited financial statements
on a monthly  basis and shall  furnish  copies of such  statements to GCB by the
20th day  following the end of each month;  it is understood  that the financial
statements to be furnished  pursuant to this subparagraph shall be the financial
statements  regularly  prepared by the management of First Savings for its board
of directors.

                  (d) First Savings  shall deliver to GCB its quarterly  reports
on Form  10-QSB,  all  other SEC  filings  made by First  Savings  and all press
releases issued by First Savings or any FS Subsidiary on the date such filing is
made or such press release is issued.

         4.7.  Proxy Statement.

                                       24

<PAGE>




                  (a) The  proxy  statement  for the  meeting  of First  Savings
shareholders  contemplated  by Section  1.8 hereof  will not, at the time of its
issuance  and at the time of the  meeting,  contain  any untrue  statement  of a
material fact or omit to state any material fact  necessary in order to make the
statements  made, in the light of the  circumstances  under which they are made,
not misleading.

                  (b) First  Savings  shall  cause a notice of meeting and proxy
statement  regarding the meeting of First Savings  shareholders  contemplated by
Section 1.8 hereof to be mailed to its  shareholders  as soon as  practicable in
accordance with applicable Federal and state law. Provided,  however, that First
Savings shall furnish the proposed  notice of meeting and proxy statement to GCB
for review and comments prior to sending them to its shareholders. First Savings
shall make the final  determination as to the contents of such notice of meeting
and proxy statement.

         4.8.  Breaches and Adverse  Developments.  First Savings shall,  in the
event it becomes aware of the impending or threatened occurrence of any event or
condition  which  would  cause or  constitute  a breach (or would have caused or
constituted  a breach had such event  occurred  or have been known  prior to the
date hereof) of any of its representations,  warranties, covenants or agreements
contained  or  referred to herein,  or any other  material  adverse  development
affecting  First  Savings or any of the FS  Subsidiaries,  give  prompt  written
notice thereof to GCB and use its best efforts to prevent or promptly remedy any
such breach.

         4.9 Liquidation Account  Computations.  First Savings shall (a) furnish
to GCB a computation  of the  Liquidation  Account within  forty-five  (45) days
following  the date  hereof  and (b)  recompute  the  Liquidation  Account as of
January 1, 1999 and shall furnish such recomputation to GCB by January 31, 1999.

B. Covenants of GCB:

         4.10.  Funding and Capital  Adequacy.  After giving pro forma effect to
the Merger and any other  acquisitions which GCB or its subsidiaries have agreed
to consummate,  GCB will be deemed "well  capitalized"  under prompt  corrective
action regulatory  capital  requirements from December 31, 1998 until receipt of
all approvals and  authorizations  required in connection with the  transactions
contemplated by this Agreement from the following banking  regulatory  agencies:
The Office of Thrift  Supervision,  the  Federal  Reserve  Board (or the Federal
Reserve Bank of New York under power  delegated by the Federal  Reserve  Board),
the  Commissioner  of the  Department of Banking and Insurance of New Jersey and
the Federal Deposit Insurance Corporation.


                                       25

<PAGE>



         4.11.  Filings,  Notices and  Financial  Statements.  During the period
commencing  on the date  hereof  and  ending  on the date on which  the  Closing
occurs:

                  (a) GCB shall provide First Savings with copies of all filings
made by GCB or either of its bank  subsidiaries  on or after the date  hereof to
the Federal Reserve Board, the New Jersey Department of Banking and Insurance or
the Federal Deposit Insurance  Corporation and any other regulatory agency which
has authority to regulate GCB or its bank  subsidiaries by the first to occur of
(i) two business days following such filing or (ii) the Closing.

                  (b) GCB shall deliver to First  Savings its quarterly  reports
on Form 10-QSB or 10-Q, all other SEC filings made by GCB and all press releases
issued by GCB or any  subsidiary  of GCB on the date such filing is made or such
press release is issued.

         4.12. Negative Covenants.  Except as specifically  contemplated by this
Agreement,  GCB shall  not do, or agree to commit to do, or permit  any of GCB's
subsidiaries  to do,  without the prior written  consent of First Savings (which
shall not be unreasonably withheld), any of the following:

                  (a)  Willfully  take  action  which  would or is likely to (i)
adversely  affect  the  ability  of either  GCB or First  Savings  to obtain any
necessary  approvals of governmental  authorities  required for the transactions
contemplated  hereby;  (ii)  adversely  affect  GCB's  ability  to  perform  its
covenants and  agreements  under this  Agreement;  or (iii) result in any of the
conditions to the Merger not being satisfied; or

                  (b)      agree in writing or otherwise to do any of the
foregoing.

         4.13.  Breaches and Adverse  Developments.  GCB shall,  in the event it
becomes  aware  of the  impending  or  threatened  occurrence  of any  event  or
condition  which  would  cause or  constitute  a breach (or would have caused or
constituted  a breach had such event  occurred  or have been known  prior to the
date hereof) of any of its representations,  warranties, covenants or agreements
contained  or  referred to herein,  or any other  material  adverse  development
affecting GCB, Newco or Great Falls Bank,  give prompt written notice thereof to
First  Savings and use its best  efforts to prevent or promptly  remedy any such
breach.

         4.14.  Liquidation  Account.  GCB agrees to maintain or otherwise cause
Great Falls Bank to maintain the  liquidation  account  established  by the Bank
pursuant to the plan of  conversion  adopted in connection  with its  conversion
from  mutual to stock  form upon the  Effective  Date for the  benefit  of those
persons and entities who were eligible savings account holders of

                                       26

<PAGE>



the Bank on October 31, 1991 and who  continue  from time to time to have rights
therein.

         4.15.  GCB   Shareholder   Approval.   Approval  of  the   transactions
contemplated  by this Agreement by the  shareholders  of GCB is not required and
will not be sought.


                                    ARTICLE V
                         MUTUAL COVENANTS AND AGREEMENTS

         5.1.  Governmental Approvals.

         (a) First  Savings  will,  and will cause the FS  Subsidiaries  to, use
their best efforts to comply as promptly as  practicable  with the  governmental
requirements specified in Sections 2.5 and 3.3 and obtain as soon as practicable
all  necessary  approvals,  authorizations,  consents,  licenses,  clearances or
orders  referred to in those  sections;  provided,  however,  that the following
shall be the responsibility of GCB and its subsidiaries:  (i) obtaining approval
(or waiver) of the Federal  Reserve  Board (or the Federal  Reserve  Bank of New
York under  power  delegated  by the  Federal  Reserve  Board),  (ii)  obtaining
approval by the Federal  Deposit  Insurance  Corporation for the acquisition and
assumption  of the deposits of the Bank by Great Falls Bank and the insurance of
the Bank's deposits following the Effective Date and (iii) obtaining approval of
the Commissioner of the Department of Banking and Insurance Of New Jersey to the
Bank Merger.  First Savings  shall,  within thirty (30) days  following the date
hereof,  apply  for  non-  applicability  determinations  from  the  New  Jersey
Department of Environmental Protection with respect to the New Jersey Industrial
Site  Responsibility  Act for all real property owned by First Savings or any FS
Subsidiary.

         (b) GCB will,  and will cause  Newco and Great Falls Bank to, use their
best  efforts  to  comply  as  promptly  as  practicable  with the  governmental
requirements specified in Sections 2.5 and 3.3 and obtain as soon as practicable
all  necessary  approvals,  authorizations,  consents,  licenses,  clearances or
orders  referred to in those  sections;  provided,  however,  that the following
shall  be the  responsibility  of First  Savings  and the FS  Subsidiaries:  (i)
obtaining approvals by the Office of Thrift Supervision and (ii) compliance with
the  proxy  requirements  of  the  Securities  Exchange  Act  of  1934  and  the
regulations promulgated thereunder.

         (c) Each of First Savings and GCB agrees that it shall, and shall cause
its subsidiaries to, cooperate fully with the other in order to assist the other
to comply with those governmental responsibilities, and to obtain all approvals,
authorizations,   consents,  licenses,  clearances  or  orders,  which  are  the
responsibility  of the  other  pursuant  to  clauses  (a)  and  (b),  above;  in
furtherance of, and without limiting the generality of,

                                       27

<PAGE>



the  foregoing,  each of First  Savings and GCB agrees that it shall,  and shall
cause its  subsidiaries  to,  provide  promptly  to the other  such  information
concerning  its  business  and  financial  statements  and  affairs  as,  in the
reasonable  judgment  of the other  party or its  counsel,  may be  required  or
appropriate for inclusion in any application or other submission to a regulatory
authority  and to cause its counsel and auditors to  cooperate  with the other's
counsel and auditors in the preparation of any such application or submission.

         (d) GCB shall,  if required by any regulatory  authority as a condition
of granting any necessary approval,  authorization,  consent, license, clearance
or order,  cause this Agreement to be submitted to the  stockholders of GCB at a
special meeting of such  stockholders  for the purpose of adopting and approving
the same.

         (e)  Each  party  shall  furnish  to the  other  all  applications  for
regulatory  approvals  which it or any of its  subsidiaries  is required to make
pursuant  to clauses (a) or (b) above for review and  comments  prior to sending
them to the regulators.

         5.2. The Bank Merger.  Promptly following  execution of this Agreement,
GCB shall cause the Board of  Directors of Great Falls Bank,  and First  Savings
shall cause the Board of Directors  of Bank,  to  authorize  the  execution of a
merger  agreement  in the form  attached  hereto as Exhibit A (the "Bank  Merger
Agreement")  and to cause  Great  Falls Bank and Bank to execute the Bank Merger
Agreement  and  to  submit  the  Bank  Merger  Agreement  for  approval  by  the
Commissioner  of  the  Department  of  Banking  and  Insurance  of  New  Jersey.
Thereafter, the parties shall each use their best efforts to obtain the approval
of the Commissioner.

         It is the understanding of GCB that the Bank Merger may be accomplished
in the manner  contemplated  by this  Section 5.2 hereof by reason of New Jersey
laws which give New Jersey banks  "parity" with national  banking  associations.
However,  in the event  that it is  necessary  for Bank to convert to a national
banking  association (or, if mergers between New Jersey commercial banks and New
Jersey  savings banks are  permissible,  a New Jersey  savings bank) in order to
complete  the  transaction,  First  Savings  shall use its best efforts to bring
about such conversion as quickly as possible.

         5.3.  Expenses.  In the event the  Merger is not  consummated,  GCB and
First  Savings  will each  separately  bear its own  expenses  (and those of its
subsidiaries)  incurred in  connection  with this  Agreement or any  transaction
contemplated hereby, subject to the provisions of Article IX hereof.

         5.4.  Public Announcements.  Recognizing that they each have
independent obligations with respect to the dissemination of
material information to the public and to their respective

                                       28

<PAGE>



shareholders,  GCB and First Savings will to the maximum extent  feasible advise
and confer with each other prior to the issuance of any reports,  statements  or
releases  (including  reports,   statements  or  releases  to  their  respective
employees) pertaining to this Agreement.  Without limiting the generality of the
foregoing,  First Savings shall furnish any such proposed  report,  statement or
release to GCB for review and comments prior to issuance.

         5.5.  Further  Assurances.  GCB and First  Savings agree to execute and
deliver, and to cause their respective subsidiaries to execute and deliver, such
instruments and take such other actions as may be necessary or required in order
to consummate the transactions contemplated hereby.

         5.6.  Conversion  Amount.  First Savings shall,  as soon as practicable
following  the end of the month  preceding  the month in which the Closing is to
take  place,  furnish  to GCB  (i) a  consolidated  statement  of the  financial
condition  of First  Savings and the FS  Subsidiaries  at the end of said month,
prepared in accordance with Section 1.5 and (ii) a statement of its Adjusted Net
Worth at the end of said month, calculated in accordance with Section 1.5, which
statement shall include a reasonably detailed explanation of all adjustments.

         5.7. Termination of Employment of Dr. Haralambos S. Kostakopoulos.  The
employment of Dr. Haralambos S.  Kostakopoulos,  the President of First Savings,
will terminate upon the Effective  Date.  First Savings shall be responsible for
satisfying  the  obligation  of First Savings to Dr.  Kostakopoulos  to make the
payment(s) provided for in Dr. Kostakopoulos'  Employment Agreement, as detailed
in Item 5.7 of the First Savings Disclosure  Schedule,  subject to the following
provisions of this Section 5.7. This obligation shall not exceed $712,136 if Dr.
Kostakopoulos  is alive on the Effective Date, which amount shall be paid to Dr.
Kostakopoulos  by First Savings on the Effective Date; and this obligation shall
not exceed $0 if Dr. Kostakopoulos is not alive on the Effective Date. Except as
provided in this  Section  5.7,  Dr.  Kostakopoulos  agrees that he shall not be
entitled to any severance pay or other  compensation from First Savings,  any FS
Subsidiary,  GCB, Newco, Great Falls Bank or any other subsidiary of GCB arising
out of, in connection  with, or as a result of, his  Employment  Agreement,  his
employment by First Savings and/or any FS Subsidiary,  or the termination of his
employment.

         If and  to the  extent  that  any  payment  made  to Dr.  Kostakopoulos
pursuant to the preceding  paragraph of this Section 5.7  constitutes an "excess
parachute payment" which cannot be taken as a deduction pursuant to Section 280G
of the Internal Revenue Code of 1986, as amended, then the amount payable to Dr.
Kostakopoulos shall be reduced by the portion of such payment

                                       29

<PAGE>



which constitutes an excess parachute payment.

         Notwithstanding anything herein to the contrary, Dr. Kostakopoulos does
not waive his rights to purchase continuation of benefits under the Consolidated
Omnibus Budget Reconciliation Act or similar New Jersey law.

         5.8.  Access to Records and Properties; Confidentiality.

                  (a) First  Savings shall permit  reasonable  access to GCB and
its  agents  and  representatives,   including,  without  limitation,  officers,
directors,   employees,   attorneys,    accountants   and   financial   advisors
(collectively,  "Representatives"), and shall disclose and make available to GCB
and its  Representatives,  its  books,  papers  and  records  relating  to their
respective  assets,  stock ownership,  properties,  operations,  obligations and
liabilities,  including,  but not limited to,  books of account  (including  the
general  ledger),  tax records,  minute books of  director's  and  stockholder's
meetings,  organizational documents,  bylaws, material contracts and agreements,
filings with any regulatory authority, independent auditors work papers (subject
to  receipt  by such  auditors  of a  standard  access  representation  letter),
litigation files, plans affecting  employees,  and any other business activities
or  prospects  of First  Savings  or any FS  Subsidiary,  in  which  GCB and its
Representatives  may have a  reasonable  interest.  First  Savings  shall not be
required  to provide  access to or  disclose  information  where such  access or
disclosure  would  violate  or  prejudice  the rights of any  customer  or would
contravene any law, rule,  regulation,  order or judgment, or in the case of the
document which is subject to an attorney-client  privilege, would compromise the
right of the disclosing party to claim that privilege.  The parties will use all
reasonable  efforts to obtain  waivers of any such  restriction  (other than the
attorney  client  privilege)  and  in  any  event  make  appropriate  substitute
disclosure  arrangements  under  circumstances  in which the restrictions of the
preceding sentence apply.

                  (b) GCB  shall  deliver  to  First  Savings,  within  five (5)
business days following  receipt  thereof,  copies of the public sections of all
regulatory examination reports rendered during the period commencing on the date
hereof and ending upon the Closing with respect to GCB or Great Falls Bank.

                  (c) All information furnished by the parties hereto previously
in  connection  with  transactions  contemplated  by this  Agreement or pursuant
hereto  shall be used  solely for the  purpose of  evaluating  the  transactions
contemplated hereby, shall be kept confidential and shall be treated as the sole
property of the party  delivering  the  information  until  consummation  of the
Merger  contemplated  hereby and, if such Merger shall not occur, each party and
each party's Representatives shall return to the other

                                       30

<PAGE>



party all documents or other  materials  containing,  reflecting or referring to
such  information,  will not retain any copies of such  information,  shall keep
confidential all such information, and shall not directly or indirectly use such
information for any competitive or commercial  purposes or any other purpose not
expressing  permitted hereby. Each party hereto shall inform its Representatives
of the  terms  of  this  Section  5.8.  Any  breach  of  this  Section  5.8 by a
Representative  of a party  hereto shall  conclusively  be deemed to be a breach
thereof by such party. In the event that the Merger contemplated hereby does not
occur or this Agreement is terminated,  all documents,  notes and other writings
prepared by a party hereto or its Representatives based on information furnished
by the other party,  and all other  documents and records  obtained from another
party hereto in connection herewith, shall be promptly destroyed. The obligation
to keep such information confidential shall continue for 30 months from the date
the  proposed  Merger is  abandoned  but shall not apply to (i) any  information
which (A) the party  receiving  the  information  can  establish  by  convincing
evidence was already in its possession prior to the disclosure  thereof to it by
the other  party;  (B) was then  generally  known to the public  other than as a
result of a disclosure  by any party hereto or its  Representatives;  (C) became
known to the public through no fault of the party receiving such information; or
(D) was disclosed to the party  receiving such  information by a third party not
bound by an obligation of  confidentiality;  or (ii)  disclosures  pursuant to a
legal, regulatory or examination requirement or in accordance with an order of a
court of competent  jurisdiction,  provided that in the event of any  disclosure
required by this clause (ii), the disclosing  party will give  reasonable  prior
written  notice of such  disclosure  to the other parties and shall not disclose
any such information  without an opinion of counsel supporting its position that
such information must be disclosed.

         (d) In  addition to all other  remedies  that may be  available  to any
party hereto in connection with a breach by any other party hereto of its or its
Representative's  obligations under this Section 5.8, each party hereto shall be
entitled to specific  performance and injunctive and other equitable relief with
respect to this Section 5.8.  Each party  hereto  waives,  and agrees to use all
reasonable  efforts to cause its  Representatives  to waive,  any requirement to
secure or post a bond in connection with any such relief.

         5.9. Employees of the Bank.

         Subject to the provisions of this Section 5.9, GCB agrees that it shall
cause  Great Falls Bank to allow the  employees  of the Bank who are offered and
who accept  employment by Great Falls Bank (the "Bank Employees") to participate
in any of Great Falls Bank's employee benefit plans in which similarly  situated
employees of Great Falls Bank participate, to the same extent as

                                       31

<PAGE>



comparable  employees of Great Falls Bank. As of the Effective  Date,  GCB shall
cause  Great Falls Bank to permit the Bank  Employees  to  participate  in Great
Falls Bank's group hospitalization, medical, life and disability insurance plans
on the same terms and  conditions as  applicable to comparable  employees of GCB
and its  subsidiaries;  provided,  however,  that all Bank  Employees  and their
dependents  will be eligible to  participate  in the medical  insurance  plan(s)
covering  employees of Great Falls Bank as of the Effective  Date without regard
to pre-existing  conditions or exclusions and with no uninsured waiting periods.
As of the next entry date  immediately  following the Effective  Date, GCB shall
cause  Great Falls Bank to permit the Bank  Employees  to  participate  in Great
Falls Bank's defined contribution plan; provided,  that the Bank Employees shall
not be entitled to participate in the profit sharing  portion of said plan until
the first  anniversary of the Effective  Date. The Bank Employees shall be given
credit for their years of service with the Bank or First Savings for eligibility
and vesting  purposes under Great Falls Bank's defined  contribution  retirement
plan, except that the Bank Employees shall not be entitled to participate in the
profit sharing portion of said plan until the first anniversary of the Effective
Date.

         As of the Effective  Date, the Bank Employees  shall retain all accrued
vacation and sick leave benefits,  provided such amounts have been fully accrued
for by First Savings or the Bank as of the Effective  Date and are in accordance
with such amounts provided in past practice by First Savings and the Bank. As of
the Effective Date, all participants under the Bank's defined  contribution plan
shall  become 100% vested in all  participant  accounts.  With  respect to Great
Falls Bank's vacation,  sick leave and severance policies, GCB shall cause Great
Falls Bank to recognize, for purposes of eligibility to participate, vesting and
benefits accrual purposes, all prior years of service that any Bank Employee had
with  the  Bank or  First  Savings,  except  that  any  Bank  Employees  who are
involuntarily  terminated  within six months  following the Effective Date shall
not be entitled to receive  severance  benefits under GCB's severance  policies;
such employees shall instead be paid severance  benefits in accordance with, and
subject to, the provisions of this Section 5.9.

         GCB shall pay each of the four (4) Bank Employees disclosed on Item 4.2
of the First Savings Disclosure  Schedule a retention bonus ("Retention  Bonus")
if and only if such Bank  Employee  shall either (a) remain in the employ of GCB
or a subsidiary of GCB for a period of three (3) months  following the Effective
Date or (b) be terminated from such employment within three (3) months following
the Effective  Date by GCB or a subsidiary of GCB without  cause.  The amount of
the Retention Bonus to be paid to each listed  individual  shall be as specified
in Item 4.2 of the First Savings Disclosure Schedule;  the aggregate pretax cost
of the Retention Bonuses shall not exceed $90,748.

                                       32

<PAGE>




         Following the Effective Date, GCB shall cause Great Falls Bank to honor
in accordance with its terms the Change In Control  Severance  Agreement between
Brian McCourt and the Bank.

         GCB and  Great  Falls  Bank  agree  to pay the  cost of out-  placement
services for any Bank Employees that are terminated without cause within the six
month period  following the Effective  Date.  Bank Employees who are entitled to
receive a Retention Bonus shall not be entitled to any severance  benefits until
they  have  been  employed  by GCB for six  months;  provided,  that  such  Bank
Employees shall be entitled to one month's advance notice of termination  during
such six month period or to one month's pay in lieu of such notice.

         Any  employee of First  Savings or the Bank as of the  Effective  Date,
other than Dr.  Kostakopoulos,  Mr.  McCourt or any  employee who is entitled to
receive a Retention Bonus, who is  involuntarily  terminated for any reason,  or
whose job or terms of employment is  substantially  changed (and who  thereafter
terminates his or her employment),  other than  terminations or changes made for
just  cause,  within  six  months  after the  Effective  Date will  receive  the
severance benefits set forth in the following sentence.  Such severance benefits
will be paid in a lump-sum payment equal to one (1) week's salary for every year
or partial year of  employment  service with First  Savings or the Bank,  with a
minimum  severance  benefit  equal to two (2)  weeks of salary  and the  maximum
severance benefit payable shall be twenty-six (26) weeks.

5.10. Accounting and Financial Matters.                 
 
Notwithstanding that First Savings believes that it has established all reserves
and  taken  all  provisions  for  possible  loan  losses  required  by GAAP  and
applicable laws, rules and  regulations,  First Savings  recognizes that GCB may
have  adopted  different  loan,  accrual and reserve  policies  (including  loan
classifications and levels of reserves for possible loan losses). From and after
the date of this  Agreement to the Effective  Time,  First Savings and GCB shall
consult and cooperate with each other with respect to (i) conforming, based upon
such  consultation,  the loan, accrual and reserve policies of First Savings and
the FS Subsidiaries to those policies of GCB and its  subsidiaries to the extent
appropriate  (provided,  that any  required  change  in the  practices  of First
Savings and the FS  Subsidiaries  in connection  with the matters in this clause
(i) need not be effected  until the parties  receive all  necessary  stockholder
approvals  and  all  approvals  and  authorizations  of the  public  authorities
referred to in Sections 2.5 and 3.3  hereof),  and (ii)  conforming,  based upon
such  consultation,  the  composition of the  securities  portfolios and overall
asset/liability  management  position of First Savings and the FS  Subsidiaries,
and GCB and its subsidiaries, to the extent appropriate.


                                                        33

<PAGE>



         5.11.  1999  Closing.  Notwithstanding  any  other  provision  of  this
Agreement, the Closing will not occur prior to January 1, 1999.

         5.12.  Key  Man  Insurance.  Notwithstanding  anything  herein  to  the
contrary,  in the event that Dr.  Kostakopoulos  shall die after the date of the
Agreement,  but prior to the Effective  Time,  First  Savings,  the Bank, GCB or
Great  Falls  Bank,  as  the  case  may  be,  shall  pay to  the  estate  of Dr.
Kostakopoulos,  out of the aggregate  proceeds  received by First  Savings,  the
Bank, GCB or Great Falls Bank from the key man life insurance  currently held by
First Savings or the Bank on the life of Dr.  Kostakopoulos,  the sum that would
have been payable under his  Employment  Agreement  upon the Effective  Date (as
disclosed  in Item 5.7 of the First  Savings  Disclosure  Schedule)  but for his
prior death, without regard to the stated limitation in Section 5.7 of $712,136,
and no sums shall be payable by First  Savings,  Bank,  any other FS Subsidiary,
GCB or Newco pursuant to Section 5.7 of this  Agreement.  Further,  in the event
that Dr.  Kostakopoulos shall die after the date of the Agreement,  but prior to
the  Effective  Time,  First  Savings  shall pay a special cash  dividend on the
shares of common  stock of First  Savings in the  aggregate  amount equal to the
amount, if any, by which the aggregate proceeds received by First Savings or the
Bank from the key man life  insurance  held by First  Savings or the Bank on the
life of Dr. Kostakopoulos exceeds the sum of (a) the payments made to the estate
of Dr. Kostakopoulos pursuant to the first sentence of this Section 5.11 and (b)
the  aggregate  amount of all premiums  paid by First  Savings,  the Bank or any
other  FS  Subsidiary  in  respect  of such key man  life  insurance;  provided,
however, that the aggregate special cash dividend payable on the Common Stock of
First  Savings  shall be reduced by the amount of any  shortfall  referenced  at
Section  1.5  herein.  Notwithstanding  anything  herein to the  contrary,  this
Section 5.12 shall be  construed  as an agreement as to which Dr.  Kostakopoulos
and  the   shareholders  of  First  Savings  are  intended  to  be  third  party
beneficiaries  and shall be  enforceable  by such  persons  and their  heirs and
representatives.



                                   ARTICLE VI
                   CONDITIONS TO OBLIGATIONS OF GCB AND NEWCO

         The  obligations  of GCB  and  Newco  to  consummate  the  transactions
contemplated hereby are subject to the satisfaction of the following  conditions
unless waived by GCB and Newco:

         6.1. Representations and Warranties. The representations and warranties
of First Savings set forth in Article II hereof shall be true and correct in all
material  respects  as of the date of this  Agreement  and as of the date of the
Closing contemplated

                                                        34

<PAGE>



by Article  VIII  hereof  (the  "Closing  Date") as though made on and as of the
Closing Date.

         6.2. Covenants.  First Savings shall have performed and complied in all
material respects with each and every covenant, agreement and condition required
by this  Agreement to be  performed or complied  with by it prior to the Closing
Date.

         6.3.  Certificate.   First  Savings  shall  have  furnished  to  GCB  a
certificate of its President in form and substance  reasonably  satisfactory  to
GCB to the effect  that (i) the  representations  and  warranties  contained  in
Article II of this  Agreement  are true and correct in all material  respects at
and as of the Closing Date as though such  representations  and warranties  were
made on the date  thereof,  (ii)  First  Savings  has  complied  with all terms,
covenants and provisions of this Agreement  required to be performed or complied
with by  First  Savings  prior to the  Closing  Date,  (iii)  the  statement  of
stockholders  equity furnished pursuant to Section 5.6 is in accordance with the
books of First  Savings and fairly  presents  the  stockholders  equity of First
Savings  as of the end of the month  preceding  the  month in which the  Closing
occurs, and (iv) to the knowledge of First Savings,  the conditions set forth in
Sections 6.5, 6.6 and 6.7 hereof are each satisfied as of the Closing Date.

         6.4. Opinion of Counsel. GCB shall have received an opinion of Malizia,
Spidi,  Sloane & Fisch,  P.C.,  counsel to First Savings,  dated the date of the
Closing and addressed to GCB, in form and substance  satisfactory  to counsel to
GCB, as to the matters set forth in Exhibit B attached hereto. In rendering such
opinion,  such counsel may rely upon  certificates  of officers of First Savings
and of public officials as to matters of fact.

         6.5.  No Governmental or Other Proceeding or Litigation.  No
               -------------------------------------------------
order of any court or administrative agency (including, without
limitations any banking regulatory authority) shall be in effect
on the Closing Date or on the Effective Date which restrains or
prohibits any transaction contemplated hereby or which would
limit or otherwise affect in a material respect the operation of
Bank and Great Falls Bank as a single entity following
consummation of the Bank Merger or of First Savings and Newco as
a single entity following consummation of the Holding Company
Merger; no suit, action, or proceeding by any governmental body
or other person or entity, or investigation or inquiry by any
governmental body, shall be pending or, in the case of a
governmental body, threatened against GCB, Newco, Great Falls
Bank, First Savings or any FS Subsidiary, which challenges the
validity or legality, or seeks to restrain the consummation, of
any transaction contemplated hereby or which seeks to limit or
otherwise affect the operation of Bank and Great Falls Bank as a
single entity following the consummation of the Bank Merger or of
First Savings and Newco as a single entity following consummation

                                                        35

<PAGE>



of the Holding Company Merger; and no written advice shall have been received by
GCB or First Savings or their respective counsel from any governmental body, and
remain in effect,  stating  that an action or  proceeding  will,  if the Holding
Company   Merger  and/or  the  Bank  Merger  is  consummated  or  sought  to  be
consummated,  be filed seeking to invalidate  or restrain  said  transaction  or
limit or otherwise affect the operation of Bank and Great Falls Bank as a single
entity  following  the  consummation  of the Bank Merger or of First Savings and
Newco as a single entity following consummation of the Holding Company Merger.

         6.6. Approvals and Consents.  The approval of the stockholders of First
Savings referred to in Section 1.8 hereof,  and all approvals and authorizations
of the public authorities referred to in Sections 2.5 and 3.3 hereof, shall have
been obtained, and all waiting periods specified by law shall have passed. Also,
First Savings shall have obtained non- applicability determinations from the New
Jersey  Department of  Environmental  Protection  with respect to the New Jersey
Industrial Site  Responsibility Act for all real property owned by First Savings
or any FS Subsidiary on the date hereof.

         6.7. First Savings's  Stockholders Equity. First Savings's Adjusted Net
Worth (as defined in Section 1.5) as of the end of the month preceding the month
in which the Closing is to take place shall be not less than $9,045,707.

         6.8.  Transaction  Expenses.  First Savings shall have furnished to GCB
(a) an  accounting  of all  Transaction  Expenses  (as that term is  defined  in
Section  1.5  hereof)  and (b) final  bills from all  providers  of  significant
services in connection  with the  transactions  contemplated  by this Agreement,
including its investment bankers, attorneys and accountants.


                                   ARTICLE VII
                   CONDITIONS TO OBLIGATIONS OF FIRST SAVINGS

         The  obligations  of  First  Savings  to  consummate  the  transactions
contemplated hereby are subject to the satisfaction of the following  conditions
unless waived by First Savings:

         7.1. Representations and Warranties. The representations and warranties
of GCB set forth in Article III hereof shall be true and correct in all material
respects as of the date of this  Agreement  and as of the Closing Date as though
made on and as of the Closing Date.

         7.2. Covenants.  GCB and Newco shall have performed and complied in all
material respects with each and every covenant, agreement and condition required
by this  Agreement to be  performed or complied  with by it prior to the Closing
Date.

                                       36

<PAGE>




         7.3.  Certificate.  Each of GCB and Newco shall have furnished to First
Savings a certificate  of its President or Vice  President in form and substance
reasonably   satisfactory   to  First   Savings  to  the  effect  that  (i)  the
representations  and  warranties  contained in Article III of this Agreement are
true and  correct in all  material  respects  at and as of the  Closing  Date as
though such  representations and warranties were made on the date thereof,  (ii)
it has complied  with all terms,  covenants  and  provisions  of this  Agreement
required to be  performed  or complied  with by it prior to the Closing Date and
(iii) to the knowledge of GCB or Newco,  as the case may be, the  conditions set
forth in Sections 7.5 and 7.6 hereof are each satisfied as of the Closing Date.

         7.4.  Opinion of Counsel.  First Savings shall have received an opinion
of Williams, Caliri, Miller & Otley, counsel to GCB and Newco, dated the date of
the Closing and addressed to First Savings,  in form and substance  satisfactory
to counsel to First  Savings,  as to the matters set forth in Exhibit C attached
hereto.  In rendering such opinion,  such counsel may rely upon  certificates of
officers of GCB and Newco and of public officials as to matters of fact.

         7.5.  No Governmental or Other Proceeding or Litigation.  No
               -------------------------------------------------
order of any court or administrative agency (including, without
limitations any banking regulatory authority) shall be in effect
on the Closing Date or on the Effective Date which restrains or
prohibits any transaction contemplated hereby or which would
limit or otherwise affect in a material respect the operation of
Bank and Great Falls Bank as a single entity following
consummation of the Bank Merger or of First Savings and Newco as
a single entity following consummation of the Holding Company
Merger; no suit, action, or proceeding by any governmental body
or other person or entity, or investigation or inquiry by any
governmental body, shall be pending or, in the case of a
governmental body, threatened against GCB, Newco, Great Falls
Bank, First Savings or any FS Subsidiary, which challenges the
validity or legality, or seeks to restrain the consummation, of
any transaction contemplated hereby or which seeks to limit or
otherwise affect the operation of Bank and Great Falls Bank as a
single entity following the consummation of the Bank Merger or of
First Savings and Newco as a single entity following consummation
of the Holding Company Merger; and no written advice shall have
been received by GCB or First Savings or their respective counsel
from any governmental body, and remain in effect, stating that an
action or proceeding will, if the Holding Company Merger and/or
the Bank Merger is consummated or sought to be consummated, be
filed seeking to invalidate or restrain said transaction or limit
or otherwise the operation of Bank and Great Falls Bank as a
single entity following the consummation of the Bank Merger or of
First Savings and Newco as a single entity following consummation
of the Holding Company Merger.

                                                        37

<PAGE>




         7.6.  Approvals and Consents.  All approvals and  authorizations of the
public authorities  referred to in Sections 2.5 and 3.3 hereof,  shall have been
obtained, and all waiting periods specified by law shall have passed.

         7.7. Fairness Opinion. First Savings shall have received the opinion of
Ryan, Beck & Co., in form and substance reasonably satisfactory to said Board of
Directors,  that  the  consideration  to be paid to the  stockholders  of  First
Savings  pursuant to this  Agreement  is fair from a financial  point of view to
such  stockholders  as of the date of Board  adoption of the Agreement and as of
the date of mailing of the proxy statement to the  stockholders of First Savings
related to the Meeting of Stockholders  contemplated by Section 1.8 hereof.  The
foregoing opinion shall be included in the proxy statement.  Provided,  that the
condition  specified in this Section 7.7 hereof shall be conclusively  deemed to
have  been  waived  if First  Savings  shall  not have  exercised  its  right to
terminate this Agreement by reason of the failure of such condition on or before
the  first  to  occur  of (i) the date of the  proxy  statement  distributed  in
connection  with the meeting of  shareholders  of First Savings  contemplated in
Section 1.8 hereof or (ii) the 120th day following the date of this Agreement.


                                  ARTICLE VIII
                                     CLOSING

         Unless  this  Agreement  shall  have  been  terminated  pursuant  to  a
provision of Article IX hereof,  a closing (the "Closing") will be held, as soon
as practicable  after the  satisfaction or waiver of the conditions set forth in
Articles VI and VII hereof (but in no event prior to January 1, 1999;  and in no
event later than the last to occur of January 1, 1999 or the 45th day  following
receipt of all  required  regulatory  approvals),  at the  offices of  Williams,
Caliri, Miller & Otley, 1428 Route 23, Wayne, New Jersey. The parties agree that
the target date for such Closing shall be January 28, 1999. At the Closing,  the
documents  referred to in Articles  VI and VII hereof will be  exchanged  by the
parties.  Immediately thereafter,  (i) the Certificate of Merger contemplated by
Section 1.7 hereof shall be filed in  accordance  with the Act and (ii) the Bank
Merger  Agreement  will be approved by the GCB as the sole  shareholder of Great
Falls Bank and by First Savings as the sole shareholder of the Bank and shall be
filed with the Department of Banking and Insurance of the State of New Jersey.


                                   ARTICLE IX
                                   TERMINATION

         9.1.  Termination.  This Agreement may be terminated at any

                                       38

<PAGE>



time prior to Closing:

                  (a) by First  Savings,  by written notice to GCB, if (i) First
Savings,  without violating any of its covenants hereunder,  shall have received
an  unsolicited  offer to enter  into a  transaction  of the type  described  in
Section  4.2(g) and the Board of Directors of First  Savings,  after  consulting
with counsel, shall have determined in the exercise of its fiduciary duties that
it should terminate this Agreement and pursue such offer or (ii) the approval of
the stockholders of First Savings referred to in Section 1.8 hereof shall not be
obtained;

                  (b) by  GCB,  by  written  notice  to  First  Savings,  if the
approval of the  stockholders of First Savings referred to in Section 1.8 hereof
shall not be obtained within 120 days following the date of this Agreement;

                  (c) by GCB,  by written  notice to First  Savings,  if (i) any
representation or warranty of First Savings set forth in Article II hereof shall
not be true and  correct in all  material  respects,  (ii) First  Savings  shall
breach any covenant or agreement  made by it herein or (iii) any  condition  set
forth in  Article  VI hereof  shall not have been  satisfied  by July 29,  1999.
Provided, that (x) GCB may not terminate this Agreement by reason of the failure
of a condition set forth in Article VI if the failure of such condition shall be
caused by a breach by GCB and/or Newco of any  covenant or agreement  made by it
herein;  (y) GCB may not terminate  this  Agreement by reason of a breach of any
covenant or agreement made by First Savings hereunder unless First Savings shall
fail to cure such breach within thirty (30) days  following a written  demand to
cure by GCB; and (z) GCB may not terminate  this Agreement by reason of a breach
of any representation or warranty made by First Savings in this Agreement unless
First Savings  shall fail to eliminate the matter or condition  which makes such
representation  or warranty untrue,  within thirty (30) days following a written
demand to cure by GCB.

                  (d) by First  Savings,  by written  notice to GCB,  if (i) any
representation  or warranty of GCB set forth in Article III hereof  shall not be
true and correct in all  material  respects,  (ii) GCB or Newco shall breach any
covenant  or  agreement  made by it herein or (iii) any  condition  set forth in
Article VII hereof shall not have been  satisfied  by July 29,  1999.  Provided,
that (x) First Savings may not terminate this Agreement by reason of the failure
of a condition set forth in Article VII if the failure of such  condition  shall
be caused by a breach by First  Savings of any covenant or agreement  made by it
herein; (y) First Savings may not terminate this Agreement by reason of a breach
of any covenant or agreement made by GCB hereunder unless GCB shall fail to cure
such breach within thirty (30) days  following a written demand to cure by First
Savings; and (z) First Savings

                                       39

<PAGE>



may not terminate this Agreement by reason of a breach of any  representation or
warranty  made by GCB in this  Agreement  unless GCB shall fail to eliminate the
matter or condition which makes such  representation or warranty untrue,  within
thirty (30) days following a written demand to cure by First Savings.

         9.2.  Liability Upon Termination.

         (a) If this Agreement is terminated in accordance with Section 9.1, the
transactions  contemplated  hereby shall be abandoned  without further action by
either  party  hereto,  and the  parties  shall have no further  liabilities  or
obligations  hereunder  except as provided in the following  subsections of this
Section 9.2.

         (b) In the event First Savings shall  exercise its right of termination
under  Section  9.1(a),  First  Savings  shall pay to GCB a  termination  fee of
$500,000.

         (c) In the event  GCB shall  exercise  its right of  termination  under
Section 9.1(b), First Savings shall pay to GCB a termination fee of $500,000.

         (d)  First  Savings  shall  pay  to  GCB,  as  liquidated   damages,  a
termination  fee of $500,000 in the event that (i) this  Agreement is terminated
by GCB  pursuant  to  Section  9.1(c)  hereof by  reason of the  breach by First
Savings of any covenant or agreement  (but not any  representation  or warranty)
made by it herein,  or (ii) this Agreement is terminated by First Savings unless
such  termination  is expressly  permitted  pursuant to Section 9.1(a) or 9.1(d)
hereof.

         (e)  GCB  shall  pay  to  First  Savings,   as  liquidated  damages,  a
termination  fee of $500,000 in the event that (i) this  Agreement is terminated
by First  Savings  pursuant to Section  9.1(d) hereof by reason of the breach by
GCB or  Newco of any  covenant  or  agreement  (but  not any  representation  or
warranty) made by it herein,  or (ii) this Agreement is terminated by GCB unless
such  termination  is expressly  permitted  pursuant to Section 9.1(b) or 9.1(c)
hereof.

         (f) In the event that GCB shall  terminate this  Agreement  pursuant to
Section  9.1(c)  hereof  by  reason  of  the  breach  by  First  Savings  of any
representation  or  warranty  made by it herein  other than those  contained  in
Section 2.5,  First Savings shall  reimburse GCB for all costs incurred by it in
connection  with  the  negotiation  and  performance  and  enforcement  of  this
Agreement, as well as all costs of enforcing this Section 9.1(f).

         (g) The  maximum  amount to which a party  shall be  entitled  from the
other upon  termination of this Agreement  shall be $500,000,  regardless of the
number of grounds which such party

                                       40

<PAGE>



may have for claiming a termination fee or other payment
hereunder.


                                    ARTICLE X
                                 INDEMNIFICATION


         10.1. Indemnification.  In the event of any threatened or actual claim,
action,  suit,  proceeding or  investigation,  whether civil or  administrative,
including,  without  limitation,  any such claim,  action,  suit,  proceeding or
investigation  in which any person who is now,  or has been at any time prior to
the date of this  Agreement,  or who  becomes  prior to the  Effective  Date,  a
director or officer or employee of First Savings or any of its Subsidiaries (the
"Indemnified  Parties")  is, or is threatened to be, made a party based in whole
or in part on, or arising in whole or in part out of, or  pertaining  to (i) the
fact that he is or was a director,  officer or employee of First Savings, any of
the  Subsidiaries  of First Savings or any of their  respective  predecessors or
(ii) this Agreement or any of the transactions  contemplated hereby,  whether in
any case  asserted or arising  before or after the Effective  Date,  the parties
hereto  agree to  cooperate  and use their best  efforts to defend  against  and
respond thereto.  It is understood and agreed that after the Effective Date, GCB
shall indemnify and hold harmless,  as and to the extent permitted by New Jersey
law,  each  such  Indemnified  Party  against  any  losses,   claims,   damages,
liabilities,  costs, expenses (including reasonable attorney's fees and expenses
in  advance  of  the  final  disposition  of  any  claim,  suit,  proceeding  or
investigation to each  Indemnified  Party to the fullest extent permitted by law
upon receipt of any undertaking  required by applicable law),  judgments,  fines
and amounts paid in settlement in connection  with any such threatened or actual
claim, action, suit,  proceeding or investigation,  and in the event of any such
threatened or actual claim, action, suit,  proceeding or investigation  (whether
asserted or arising before or after the Effective Date), the Indemnified Parties
may retain counsel reasonably  satisfactory to them after consultation with GCB;
provided,  however,  that (1) GCB shall  have the right to  assume  the  defense
thereof  and upon such  assumption  GCB  shall not be liable to any  Indemnified
Party for any legal expenses of other counsel or any other expenses subsequently
incurred by any Indemnified Party in connection with the defense thereof, except
that if GCB elects not to assume  such  defense or counsel  for the  Indemnified
Parties  reasonably  advises  that there are issues  which  raise  conflicts  of
interest between GCB and the Indemnified  Parties,  the Indemnified  Parties may
retain counsel reasonably  satisfactory to them after consultation with GCB, and
GCB  shall  pay  the  reasonable  fees  and  expenses  of such  counsel  for the
Indemnified  Parties,  (2) GCB shall in all cases be obligated  pursuant to this
paragraph to pay for only one firm of counsel

                                       41

<PAGE>



for all  Indemnified  Parties,  (3) GCB shall not be liable  for any  settlement
effected  without  its  prior  written  consent  (which  consent  shall  not  be
unreasonably  withheld)  and (4) GCB shall have no  obligation  hereunder to any
Indemnified Party when and if a court of competent jurisdiction shall ultimately
determine,  and such  determination  shall have become final and  nonappealable,
that indemnification of such Indemnified Party in the manner contemplated hereby
is  prohibited  by  applicable  law.  Any  Indemnified  Party  wishing  to claim
Indemnification  under this Article X, upon learning of any such claim,  action,
suit, proceeding or investigation,  shall notify promptly GCB thereof,  provided
that the failure to so notify shall not effect the obligations of GCB under this
Article X except to the extent  such  failure to notify  prejudices  GCB.  GCB's
obligations  under this Article X continue in full force and effect for a period
of six (6) years from the Effective Date; provided,  however, that all rights to
indemnification  in respect of any claim ( a "Claim")  asserted  or made  within
such  period  shall  continue  until  the  final   disposition  of  such  Claim.
Notwithstanding  anything to the contrary  contained in this Section 10.1, in no
event  shall  GCB's   obligations  under  this  Section  10.1  with  respect  to
indemnification  or the  advancement of expenses be greater than the obligations
of First Savings and the FS  Subsidiaries  with respect  thereto set forth as of
the date of this  Agreement  in the  Certificate  of  Incorporation,  By-laws or
similar governing documents of First Savings and the FS Subsidiaries.

         10.2. Directors and Officers Liability  Insurance.  GCB shall cause the
persons  serving  as  officers  and  directors  of  First  Savings  and the Bank
immediately  prior to the Effective Date to be covered for a period of six years
from the Effective  Date by the  directors'  and officers'  liability  insurance
policy  maintained  by  First  Savings  and  the  Bank  (provided  that  GCB may
substitute  therefor  policies  of  at  least  the  same  coverage  and  amounts
containing  terms  and  conditions  which  are not less  advantageous  than such
policy) with respect to acts or omissions  occurring prior to the Effective Date
which were committed by such officers and directors in their capacity as such.

         10.3 Successors.  In the event GCB or the Surviving  Corporation or any
of its  successors  or assigns  (i)  consolidates  with or merges into any other
person and shall not be the  continuing  or surviving  corporation  or entity of
such  consolidation or merger, or (ii) transfers or conveys all or substantially
all of its properties and assets to any person,  then, and in each such case, to
the extent necessary,  proper provision shall be made so that the successors and
assigns  of GCB or the  Surviving  Corporation,  as the case may be,  assume the
obligation set forth in this Article X.

         10.4  Beneficiaries; Survival.  The provisions of this
Article X are intended to be for the benefit of, and shall be

                                       42

<PAGE>



enforceable by, each Indemnified Party and his or her heirs and representatives;
and the provisions of this Article X will survive the Effective Date.


                                   ARTICLE XI
                                  MISCELLANEOUS

         11.1.  Parties  in  Interest.  Nothing  expressed  or  implied  in this
Agreement  is  intended  or shall be  construed  to  confer  upon or give to any
person, firm or corporation other than the parties hereto any rights or remedies
under or by reason of this  Agreement or any  transaction  contemplated  hereby,
except as specifically provided in this Agreement.

         11.2. Entire Agreement;  Amendments. This Agreement contains the entire
understanding of the parties with respect to its subject matter.  This Agreement
supersedes  all prior  agreements  and  understandings  between the parties with
respect to its subject matter,  except as specifically  provided to the contrary
herein.  This Agreement may be amended or modified only by writing signed by the
parties hereto.

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

         11.4. Notices. All notices, claims, certificates, requests, demands and
other  communications  hereunder shall be in writing and shall be deemed to have
been duly given if  delivered  personally,  sent by facsimile  transmission  and
confirmed  by first class mail,  or mailed by  certified  mail,  return  receipt
requested and postage prepaid, as follows:

                  If to GCB or Newco:

                           Greater Community Bancorp
                           55 Union Boulevard
                           Totowa, New Jersey 07512
                    Attention: Mr. George E. Irwin, President
                         Telecopier Number: 973-942-9816

                  with copy to:

                           Stuart M. Geschwind, Esq.
                           Williams, Caliri, Miller & Otley
                           1428 Route 23
                           Wayne, New Jersey  07474

                           Telecopier Number:  973-694-0302


                                       43

<PAGE>




                  If to First Savings:

                   First Savings Bancorp of Little Falls, Inc.
                           115 Main Street
                           Little Falls, New Jersey 07424
                           Attention:  Dr. Haralambos S. Kostakopoulos,
                                    President

                           Telecopier Number:  (973) 785-1832

                  with copy to:

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

                           Telecopier Number:  (202) 434-4661


or to such  other  address  as the party to whom  notice is to be given may have
furnished to the other parties in writing in accordance  herewith.  If mailed as
aforesaid,  any such  communication  shall be deemed  to have been  given on the
third  business day following  that on which the piece of mail  containing  such
communication  is posted;  provided that any  communication  sent by telecopy or
telex and confirmed by mail (postage prepaid) shall be deemed to have been given
at the time of transmission.

         11.5.  Counterparts.  This  Agreement  may be executed in any number of
counterparts, and each such counterpart hereof shall be deemed to be an original
instrument,  but  all  such  counterparts  together  shall  constitute  but  one
agreement.

         11.6.  Governing Law.  This Agreement shall be governed by
and construed in accordance with the laws of the State of New
Jersey.

         11.7. Gender and Number;  Person. Any reference expressed in any gender
shall be deemed to include each of the other genders,  and the singular shall be
deemed to include  the  plural and vice  versa,  unless  the  context  otherwise
requires.  The term  "person"  as used in this  Agreement,  unless  the  context
otherwise   requires,   shall  include  any  individual  and  any   corporation,
partnership, association, or other entity or group.

         11.8.  Waivers.  Any party to this  Agreement may, by written notice to
the other parties hereto,  waive any provision of this Agreement.  The waiver by
any party  hereto  of a breach  of any  provision  of this  Agreement  shall not
operate or be construed as

                                       44

<PAGE>



a waiver of any subsequent breach of any other provision of this Agreement.

         11.9.  Parties  Bound;  Assignment.  This  Agreement  and  all  of  the
provisions  hereof  shall be binding  upon and shall inure to the benefit of the
parties  hereto and their  respective  successors  and  permitted  assigns,  but
neither this Agreement nor any of the rights, interests or obligations hereunder
shall be assigned by either party hereto  without the prior  written  consent of
the other party.

         11.10.  Release of restrictions on restricted stock.  First Savings and
Dr. Kostakopoulos acknowledge that the release of the restrictions on restricted
stock  held by Dr.  Kostakopoulos  as of  February  17,  1998  will give rise to
taxable income to Dr. Kostakopoulos and an expense deduction for tax purposes to
First Savings.


                                       45




<PAGE>

                               1997 ANNUAL REPORT






                  1910 SERVING THE COMMUNITY FOR 87 YEARS 1997






                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC


<PAGE>






Dear Fellow Stockholder,


In 1997, the Savings Bank recorded a pre-tax income of $1.23 million compared to
pre-tax loss of $179,110 in 1996.  The income in 1997 compared to a loss in 1996
is attributable to a decrease in federal insurance premium of $1.0 million which
included a one time payment into the deposit  insurance  fund(SAIF)  of $845,000
during the 1996  period and a $333,000  increase  in net  interest  income.  The
corresponding  after-tax  earnings are $794,100 in 1997,  and a $120,100 loss in
1996.

Net  interest  income  increased  by  $333,000  or 7.8% to $4.6  million in 1997
compared  to $4.3  million in 1996;  provisions  for loan  losses  decreased  by
$41,300 in 1997,  compared to $142,500 in 1996,  resulting in an increase in net
interest income after  provisions for loan losses of $374,000 to $4.5 million in
1997 compared to $4.1 million in 1996. Non-interest income decreased to $167,000
in 1997  compared  to  $180,000  in 1996,  reflecting  decreased  collection  of
mortgage late fees and DDA fees.  Non-interest expense decreased $1.0 million to
$3.4 million in 1997  compared to $4.5 million in 1996,  primarily  because of a
decrease  of $1.0  million in  federal  insurance  premium  which  included  the
$845,000 non-recurring special SAIF assessment paid in 1996.

Your bank was the  unsuccessful  bidder in an auction  for 75% of the stock of a
small  commercial  bank based in Brooklyn,  New York.  The Board of Directors is
continuing to explore an initial public offering.

In closing,  the loyalty and support of our stockholders and customers is deeply
appreciated by the Board of Directors,  officers and staff. We pledge to you our
diligent  efforts for the  continued  improvement  of First  Savings Bank in the
forthcoming year.



Emanuel M. Kontokosta                      Dr. H.S. Kostakopoulos
Chairman of the Board                      President and Chief Executive Officer

Nikos P. Mouyiaris                         Frederick J. Tedeschi
Vice Chairman                              Vice Chairman




<PAGE>




BUSINESS OF THE COMPANY

First Savings  Bancorp of Little Falls,  Inc. (the  "Company" or "Bancorp") is a
savings and loan holding company incorporated under the laws of the State of New
Jersey in March 1993,  for the sole purpose of  acquiring  all of the issued and
outstanding Common Stock of First Savings Bank of Little Falls,  S.L.A.  ("First
Savings" or the "Bank") in connection with the  reorganization  of the Bank into
the holding company form of organization (the  "Reorganization").  On January 7,
1994,  after  receipt  of  all  required   approvals,   the  Reorganization  was
consummated  and common and preferred stock of the Savings Bank was exchanged on
a one-for-one basis for shares of the Corporation's  Common and Preferred Stock.
On December 31,  1996,  Preferred  Stock  shares were  converted to Common Stock
shares on a  one-for-ten  basis.  As of December  31, 1997,  the  unconsolidated
assets of the Company  consisted of all of the issued and outstanding  shares of
the Savings Bank's Common Stock,  organizational costs of $15,509 and $17,882 in
cash.  Therefore,  the  discussion  regarding  operating  results  refers to the
Savings Bank.

BUSINESS OF THE BANK

First  Savings  Bank of Little  Falls,  F.S.B.  is a federally  chartered  stock
savings bank located in Little Falls,  New Jersey.  The Bank was founded in 1928
as the Singac Building & Loan Association. In 1940, the Bank changed its name to
The First Savings and Loan  Association  of Little Falls and effective  November
17, 1992, the Bank's name became the First Savings Bank of Little Falls,  S.L.A.
On April 29, 1994,  the Bank became a federal  savings bank. On May 6, 1994, the
Bank  purchased from the RTC the deposits and other assets of a branch in Little
Ferry,  Bergen County.  The Savings Bank's deposits have been federally  insured
since  1933  by  the  Savings  Association   Insurance  Fund  ("SAIF")  and  its
predecessor,  the Federal Savings and Loan Insurance Corporation ("FSLIC").  The
Savings Bank has been a member of the Federal Home Loan Bank System since 1934.

On September  28, 1992,  the Bank  completed  its  conversion  from a New Jersey
chartered  mutual savings and loan  association to a New Jersey  chartered stock
savings association pursuant to the provisions under federal and state law for a
"modified"  conversion from mutual to stock form (the "Conversion").  As part of
the   Conversion,   an  Investor   Group,   consisting  of  Dr.   Haralambos  S.
Kostakopoulos,  President,  Emanuel M.  Kontokosta - Chairman of the Board,  and
Vice Chairmen  Nikos P.  Mouyiaris and Frederick J.  Tedeschi,  along with other
existing  officers and directors of the Bank,  purchased 56% of the Common Stock
issued in the  Conversion.  The Investor  Group also  purchased 100% of the $3.4
million of convertible Preferred Stock issued in the Conversion.  As of December
31, 1996 the  Preferred  Stock was  converted  to Common  Stock at a rate of one
share of Preferred Stock to 10 shares of Common Stock.










                                     Page 1


<PAGE>





The Bank is primarily  engaged in the business of  attracting  deposits from the
general public and using those deposits,  together with other funds, to purchase
securities and to originate  mortgage loans for the purchase or  construction of
residential  properties.  To a lesser  extent,  the Bank  also  originates  home
improvement loans and home equity lines of credit.

At December 31, 1997,  the Bank had two active  subsidiaries,  The First Service
Corporation of Little Falls, a wholly-owned subsidiary acting as a general agent
selling annuities,  and Redeem Inc., a wholly-owned  subsidiary serving as a REO
subsidiary in connection with taking title to REO  properties..  As of March 31,
1998,  Redeem  Inc.  does  not  hold  title  to any  property,  and has no loans
outstanding from First Savings. Redeem has no significant assets or liabilities.

MARKET PRICE OF STOCK AND RELATED SECURITY HOLDER MATTERS

The  Bancorp's  Common  Stock is not  listed  on any  stock  exchange  or on the
National   Association  of  Securities   Dealers  Automated   Quotations  System
("NASDAQ").  Approximately  90% of the Common Stock is held by current  officers
and directors of the Bank and by an Investor  Group  consisting of Haralambos S.
Kostakopoulos President of the Savings Bank, Emanuel M. Kontokosta - Chairman of
the Board,  and Vice Chairmen Nikos P. Mouyiaris and Frederick J. Tedeschi.  The
market for the Common Stock is illiquid,  with few purchases and sales of stock.
The last known sale of the Common Stock involved 500 shares at $14.00 a share on
May 6, 1994.

The ability of the Bancorp to pay  dividends  on its Common  Stock is  dependent
upon the ability of the Bank to pay dividends, since the Bancorp's main asset is
the stock of the  Savings  Bank.  The  ability of the Bank to pay  dividends  is
restricted by the  regulations of the OTS and tax  considerations.  The Bank may
not pay  dividends  that would reduce the  regulatory  capital of First  Savings
below the level  required for  institutions  insured by SAIF or the  liquidation
account created in connection  with the  Conversion.  During 1997, a dividend of
$1.00 per share was declared to the owners of Common Stock.

There are 42 holders of the Common Stock of the Bancorp as of March 31, 1998.







                                     Page 2


<PAGE>




                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                      ------------------------------------
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                ------------------------------------------------

         Management's discussion and analysis of financial condition and results
of operations is intended to assist you in understanding our financial condition
and results of operations.  The  information in this section should also be read
with  our  Consolidated  Financial  Statements  and  Notes  to the  Consolidated
Financial Statements elsewhere in this document.

    Certain forward-looking statements contained herein are subject to risks and
uncertainties. The Company's actual results may differ materially from those set
forth in such  forward-looking  statements.  Reference is made to the  Company's
reports filed with the  Securities  and Exchange  Commission for a discussion of
factors that may cause such differences to occur.

         Our results of  operations  depend  primarily on net  interest  income,
which is determined by (i) the  difference  between rates of interest we earn on
our interest-earning assets and the rates we pay on interest-bearing liabilities
(interest rate spread), and (ii) the relative amounts of interest-earning assets
and interest-bearing liabilities. Our results of operations are also affected by
non-interest income, including,  primarily, income from customer deposit account
service charges, and non-interest expense,  including,  primarily,  salaries and
employee benefits,  federal deposit insurance premiums,  office occupancy costs,
equipment,  and loss on foreclosed  real estate.  Our results of operations also
are affected  significantly by general and economic and competitive  conditions,
particularly  changes in market interest rates,  government policies and actions
of regulatory authorities, which events are beyond our control.

Asset/Liability Management
- --------------------------

         We seek to  reduce  our  exposure  to  changes  in  interest  rates  by
maintaining a balance  between assets and  liabilities  maturing within a one to
three-year  time span. Our assets and  liabilities  may be analyzed by examining
the extent to which our assets and  liabilities  are interest rate sensitive and
by monitoring the expected effects of interest rate changes on our net portfolio
value.

         An asset or liability is interest rate sensitive within a specific time
period,  if it will  mature or reprice  within that time  period.  If our assets
mature or reprice more quickly or to a greater extent than our liabilities,  our
net  portfolio  value and net  interest  income  would tend to  increase  during
periods of rising interest rates but decrease during periods of falling interest
rates.  Conversely,  if our assets  mature or reprice more slowly or to a lesser
extent than our  liabilities,  our net portfolio  value and net interest  income
would tend to decrease  during  periods of rising  interest  rates but  increase
during periods of falling  interest  rates.  Our policy has been to mitigate the
interest rate risk inherent in the historical  savings  institution  business of
originating  long-term loans funded by short-term  deposits by pursuing  certain
strategies  designed to decrease the  vulnerability  of our earnings to material
and prolonged changes in interest rates.





                                     Page 3


<PAGE>




Net Portfolio Value
- -------------------

         In recent  years,  we have measured our interest  rate  sensitivity  by
computing  the "gap" between the assets and  liabilities  which were expected to
mature or reprice  within certain time periods,  based on assumptions  regarding
loan prepayment and deposit decay rates formerly  provided by the OTS.  However,
the OTS now requires the  computation  of amounts by which the net present value
of an  institution's  cash flow from assets,  liabilities  and off balance sheet
items (the institution's net portfolio value or "NPV") would change in the event
of a range of  assumed  changes in market  interest  rates.  These  computations
estimate the effect on an institution's NPV from  instantaneous and permanent 1%
to 4% increases and decreases in market interest  rates.  Our Board of Directors
has adopted an interest rate risk policy which establishes  maximum decreases in
our  estimated  NPV of 11%,  23%,  28% and 37% in the event of 1%, 2%, 3% and 4%
increases and decreases in market interest rates, respectively.  At December 31,
1997,  based on  information  provided by the OTS, it was estimated that our NPV
would  decrease  17%, 36%, 57% and 77% and increase 15%, 30%, 46% and 68% in the
event  of  1%,  2%,  3%,  and  4%  increases  and  decreases  in  market  rates,
respectively.  These calculations indicate that our net portfolio value could be
adversely  affected  by  increases  in  interest  rates but  could be  favorably
affected by  decreases  in interest  rates.  Changes in interest  rates also may
affect our net interest  income,  while  increases in rates expected to decrease
income and decreases in rates expected to increase income, our  interest-bearing
liabilities  would be  expected  to  mature or  reprice  more  quickly  than our
interest-earning  assets.  In  addition,  we would be deemed to have more than a
normal  level  of  interest  rate  risk  under  applicable   regulatory  capital
requirements.

         While we cannot predict  future  interest rates or their effects on our
NPV or net interest  income,  we do not expect current  interest rates to have a
material  adverse  effect  on our  NPV or net  interest  income  in the  future.
Computations of prospective  effects of  hypothetical  interest rate changes are
based on numerous  assumptions,  including  relative  levels of market  interest
rates,  prepayments  and  deposit  run-offs  and  should  not be relied  upon as
indicative  of  actual  results.  Certain  shortcomings  are  inherent  in  such
computations.  Although certain assets and liabilities may have similar maturity
or periods  of  repricing  they may react at  different  times and in  different
degrees to changes in the market interest  rates.  The interest rates on certain
types of assets and  liabilities  may  fluctuate in advance of changes in market
interest  rates,  while rates on other types of assets and  liabilities  may lag
behind changes in market interest rates. Certain assets, such as adjustable rate
mortgages, generally have features which restrict changes in interest rates on a
short  term  basis and over the life of the  asset.  In the event of a change in
interest  rates,   prepayments  and  early   withdrawal   levels  could  deviate
significantly  from  those  assumed  in making  calculations  set  forth  above.
Additionally,  an  increased  credit  risk may  result  as the  ability  of many
borrowers to service  their debt may  decrease in the event of an interest  rate
increase.

         The board of  directors  is  responsible  for  reviewing  our asset and
liability  policies.  The Board of Directors  meets quarterly to review interest
rate risk and trends,  as well as liquidity and capital ratios and requirements.
Management is responsible for administering  the policies and  determinations of
the  Board of  Directors  with  respect  to our asset  and  liability  goals and
strategies.  Management  expects  that our  asset  and  liability  policies  and
strategies  will  continue  as  described  above  so  long  as  competitive  and
regulatory  conditions in the financial institution industry and market interest
rates continue as they have in recent years.

                                     Page 4


<PAGE>





Financial Condition
- -------------------

         Our total  consolidated  assets increased by $11.4 million or 6.8% from
$166.7  million at December 31, 1996 to $178.1 million at December 31, 1997. Our
total  liabilities  increased  $10.9  million  or 6.9% from  $157.4  million  at
December  31, 1996 as  compared to $168.3  million at  December  31,  1997.  The
increase in assets primarily  reflects the Company deployment of proceeds from a
reduction in interest  bearing  deposits,  sales of and  repayments  received on
securities  available for sale, and deposit growth into our loan portfolio,  and
investment  securities  held to maturity.  Comparing  balances from December 31,
1997 to 1996, we increased our loan receivable by $10.7 million,  our investment
securities  held to  maturity  increased  by  $17.6  million,  interest  bearing
deposits decreased by $7.8 million, and investment securities available for sale
decreased by $6.3  million.  Deposits  increased  $10.2 million and our borrowed
funds increased $551,000.

Results Of Operations for the Years Ending December 31, 1997 and 1996
- ---------------------------------------------------------------------

         Net Income(Loss).  Net income(loss)  increased  $914,000 from a loss of
$120,000 for 1996 to an income of $794,000 for 1997.  The increase was primarily
the result of a decrease in federal  deposit  insurance  premium of $1.0 million
and increased net interest income.

Net income(loss)  decreased $483,000 or 133% from income of $363,000 for 1995 to
a loss of  $120,000  for 1996.  The  decrease  was  primarily  the result of the
recognition of the one-time SAIF special  insurance  assessment in the amount of
$541,000(after taxes).  Excluding the SAIF special assessment,  net income would
have increased $58,000 or 16% from 1995.


         Net  Interest  Income.  Net  interest  income  is the most  significant
component of our income from  operations.  Net interest income is the difference
between interest we receive on our  interest-earning  assets  (primarily  loans,
investment  and   mortgage-backed   securities)  and  interest  we  pay  on  our
interest-bearing  liabilities  (primarily  deposits  and  borrowed  funds).  Net
interest  income  depends on the volume of and rates earned on  interest-earning
assets and the volume of and rates paid on interest-bearing liabilities.

         The following table sets forth a summary of average  balances of assets
and liabilities with corresponding  interest income and interest expense as well
as average yield and cost information. Average balances are derived from monthly
balances,  however,  we do not believe the use of month-end  balances has caused
any material  difference in the  information  presented.  There have been no tax
equivalent adjustments made to the yields.









                                     Page 5


<PAGE>

<TABLE>
<CAPTION>
                                                                      AVERAGE BALANCE SHEET

                                                                    Year Ended December 31,
                                        -----------------------------------------------------------------------------------------

                                        ------------------------    --------------------------   --------------------------------
                                                  1997                        1996                         1995
                                        ------------------------    --------------------------   --------------------------------
                                         Average          Average      Average           Average     Average          Average    
                                         Balance Interest Yield/Cost   Balance Interest Yield/Cost   Balance Interest  Yield/Cost 
                                         ------- -------- ----------   ------- -------- ----------   ------- --------  ---------- 
<S>                                     <C>     <C>        <C>       <C>      <C>        <C>        <C>     <C>       <C>   

Interest-earning assets:                                                                                              
      Loans receivable (1)              $101,389 $8,639      8.52 %    $88,162  $7,686      8.72 %   $75,220 $6,788      9.02 %
      Mortgage-backed secruities          28,318  1,811      6.40       30,498   1,936      6.35      18,445  1,160      6.29
      Other interest earnings assets      34,230  2,257      6.59       30,024   1,833      6.11      37,230  2,394      6.43
                                         ------- ------                -------  ------               ------- ------   
           Total interest-earning        163,937 12,707      7.75      148,684  11,455      7.70      130,895 10,342     7.90
                                                 ------     -----               ------      ----              ------     ----
           assets                                                                                                     
                                                                                                                      
Non-interest-earning assets                9,158                         9,801                        10,419           
                                          ------                       -------                       ------           
           Total assets                 $173,095                      $158,485                      $141,314          
                                        ========                      ========                      ========         
                                                                                                                      
Interest-bearing                                                                                                      
liabilities:                                                                                                          
      Savings accounts                   $23,574    796      3.38      $22,435     754      3.36     $22,591    756      3.35
      NOW and Money Market                14,760    365      2.47       14,515     364      2.51      15,368    410      2.67
      Time Deposits                      123,927  6,923      5.59      100,479   5,475      5.45      91,505  4,929      5.39
      Borrowed money                         305     20      6.56       10,768     592      5.50       2,225    131      5.89
                                         ------- ------                -------    ----                ------   ----   
           Total Interest-bearing                                                                                     
                liabilities              162,566  8,104      4.99      148,197   7,185      4.85     131,689  6,226      4.73
                                                 ------     -----                ------     -----             ------     ----
                                                                                                                      
Non-interest-bearing                         830                           574                           228           
                                         -------                          ----                          ---           
liabilities                                                                                                           
      Total liabilities                  163,396                       148,771                       131,917          
Retained Earnings                          9,699                         9,714                         9,397           
                                         -------                        ------                         -----           
      Total liabilities and retained                                                                                  
           earnings                     $173,095                      $158,485                      $141,314          
                                        ========                      ========                      =========         
Net interest income                              $4,603                         $4,270                       $4,116   
                                                 ======                         ======                       ======   
Interest rate spread                                         2.76 %                         2.85 %                       3.17 %
                                                             ====                           =====                        ====
Net yield on                                                                                                          
Interest-earnings                                                                                                     
      assets                                                 2.81 %                         2.87 %                       3.14 %
                                                             ====                           ====                         ====
Ratio of average interest-earning                                                                                     
      assets to average                                                                                               
      interest-bearing                                                                                                
      liabilities.................                         1.0084 x                       1.0033 x                     0.9940 x
                                                           ======                         ======                       ======
</TABLE>
                                                                      
(1) Includes non-accrual loans.


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

                                     Page 6
<PAGE>



         The  table  below  sets  forth  information  regarding  changes  in our
interest  income  and  interest  expense  for the  periods  indicated.  For each
category  of  our  interest-earning  assets  and  interest-bearing  liabilities,
information  is  provided  on  changes  attributable  to (i)  changes  in volume
(changes in volume  multiplied  by old rate);  (ii) changes in rate  (changes in
rate  multiplied by old volume);  (iii) changes in rate-volume  (changes in rate
multiplied  by the change in volume).  Increases  and decreases due to both rate
and volume, which cannot be segregated,  have been allocated  proportionately to
the change due to volume and change due to rate.
<TABLE>
<CAPTION>

                                                            Year Ended December 31,
                                        ------------------------------------------------------------------
                                           1997       vs.      1996          1996        vs.        1995
                                        -------------------------------  ---------------------------------
                                                   Increase                       Increase
                                                  (Decrease)                     (Decrease)
                                                    Due to                          Due to
                                        -------------------------------  ---------------------------------
                                          Volume     Rate        Net       Volume     Rate        Net
                                          ------     ----        ---       ------     ----        ---
<S>                                     <C>        <C>        <C>        <C>        <C>        <C>    
Interest income:
   Loans receivable                     $ 1,153    ($  200)   $   953    $ 1,168    ($  270)   $   898
   Mortgage-backed securities              (138)        13       (125)       758         18        776
   Other interest earning assets            257        167        424       (463)       (98)      (561)
                                        -------    -------    -------    -------    -------    -------
        Total interest-earning assets   $ 1,272    ($   20)   $ 1,252    $ 1,463    ($  350)   $ 1,113
                                         =============================    =============================

Interest expense:
   Savings accounts                     $    38    $     4    $    42    ($    5)   $     3    ($    2)
   NOW and money market                       6         (5)         1        (22)       (24)       (46)
   Time deposits                          1,278        170      1,448        482         64        546
   Borrowed  money                         (575)         3       (572)       503        (42)       461
                                        -------    -------    -------    -------    -------    -------
        Total interest-bearing              747        172        919        958          1        959
             liabilities                =============================    =============================


Net change                              $   525    ($  192)   $   333    $   504    ($  350)   $   154
                                        =============================    =============================
</TABLE>
                                                                     




         Our net interest income  increased  $333,000 or 7.8% to $4.6 million in
1997  compared to $4.3 million in 1996.  The  increase  was due  primarily to an
increase of $884,000 in average net interest-earning assets, partially offset by
a decline in our interest  rate spread from 2.85% in 1996 to 2.76% in 1997.  The
decline  in our  interest  rate  spread  had a  corresponding  impact on our net
interest margin which declined 6 basis points to 2.81% in 1997.

         The increase in our average  interest-earning  assets of $15.3  million
reflects  an  increase of $13.2  million in average  loans,  an decrease of $2.2
million in average mortgage-backed  securities and a increase of $4.2 million in
other average  interest-earning  assets which is made up of small  business loan
securities,  investment securities, and interest bearing deposits held at banks.
Offsetting   the   foregoing  was  an  increase  of  $14.4  million  in  average
interest-bearing  liabilities,  reflecting a $24.8  million  increase in average
interest-bearing  deposits,  primarily time deposits,  offset by a $10.5 million
decrease in borrowed money.

                                     Page 7

<PAGE>





         Our  interest  rate spread and net  interest  margin  decreased in 1997
compared  to  1996.  This  was  due  to a  increase  in  the  yield  on  average
interest-earning  assets  from 7.70% in 1996 to 7.75% in 1997 and an increase in
the interest cost of average interest-bearing  liabilities from 4.85% in 1996 to
4.99% in 1997.

         The yield on our average  interest-earning assets increased in 1997 due
the  deployment  of  interest  bearing  deposits  into loans and other  interest
bearing assets, offset by a slight decrease in yield on loans. As general market
rates of interest were  relatively  stable during 1996 and 1997,  the decline in
the yield on our loans in 1997 reflected the impact of competition  for new loan
originations.

         The  increase in the cost of our average  interest-bearing  liabilities
was due primarily to a growth in deposits toward certificates of deposits, which
have a higher  cost then  demand and  savings  deposits.  While the cost of time
deposits rose from 5.45% in 1996 to 5.59% in 1997, the cost of  non-certificates
accounts  remained  steady at 3.03%.  The increase in the cost of time  deposits
reflects desire for growth and increased  competition.  The increase in deposits
allowed the Bank to reduce its reliance on borrowed money.

         Our net interest income  increased  $154,000 or 3.7% to $4.3 million in
1996  compared to $4.1 million in 1995.  The  increase was due  primarily to the
growth of average  interest-earning assets from $130.9 million in 1995 to $148.7
million  in 1996,  partially  offset  by a $16.5  million  increase  in  average
interest-bearing  liabilities  and a decline in our  interest  rate  spread from
3.17% in 1995 to 2.85% in 1996.  The decline in our  interest  rate spread had a
corresponding  impact on our net interest  margin which declined 27 basis points
to 2.87% in 1996.

         The increase in our average  interest-earning  assets of $17.8  million
reflects  an increase of $12.9  million in average  loans,  an increase of $12.0
million in average mortgage-backed  securities and a decrease of $7.2 million in
other average  interest-earning  assets which is made up of small  business loan
securities, investment securities, and interest bearing deposits held at banks.

         Our  interest  rate spread and net  interest  margin  decreased in 1996
compared  to  1995.  This  was  due  to  a  decline  in  the  yield  on  average
interest-earning  assets  from 7.90% in 1995 to 7.70% in 1996 and an increase in
the interest cost of average interest-bearing  liabilities from 4.73% in 1995 to
4.85% in 1996.

         The yield on our average  interest-earning assets decreased in 1996 due
to a decline in the yield on loans and, other interest earning assets, offset by
a slight  increase in yield on  mortgage-backed  securities.  As general  market
rates of interest were  relatively  stable during 1995 and 1996,  the decline in
the yield on our loans in 1996 reflected the impact of competition  for new loan
origination's.





                                     Page 8


<PAGE>




         The  increase in the cost of our average  interest-bearing  liabilities
was due primarily to a shift in deposits toward certificates of deposits,  which
have a higher  cost  the  demand  deposits.  The  cost of NOW and  Money  Market
accounts fell from 2.67% in 1995 to 2.51% in 1996,  and borrowed money fell from
5.89% in 1995 to 5.50% in 1996,  while the cost of time deposits rose from 5.39%
in 1995 to 5.45% in 1996.  The  lower  costs of NOW and  Money  Market  accounts
reflects our reduction of deposit rates to match the decrease in interest  rates
during 1996 and the decrease in the cost of borrowings reflects the reduction in
average  advances  from the Federal  Home Loan Bank and the decrease in interest
rates. The increase in the cost of time deposits reflects increased competition.

         Provision  for Loan Losses.  We recorded a provision for loan losses of
$101,000 in 1997  compared  with  $143,000 in 1996 and a loan loss  provision of
$80,000 in 1995.  The increase in our provision  for loan losses in 1997,  1996,
and 1995 reflects the increase in the size of our loan portfolio due to internal
loan   growth,   purchase  of   residential   loans  and  the  increase  in  our
non-performing loan portfolio.

         Historically, we have emphasized our loss experience over other factors
in establishing the provision for loan losses.  We review the allowance for loan
losses  in  relation  to:  (i)  the  composition  of our  loan  portfolio,  (ii)
observations of the general  economic  climate and (iii) loan loss  expectations
(identification  of impaired loans and the  establishment  of specific loan loss
allowances on such loans).

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

         Non-Interest  Income. Our non-interest income decreased $13,000 in 1997
or 7.3% from  $180,000 for the year ended  December 31, 1996 to $167,000 for the
year ended December 31, 1997. The decrease was primarily a result of an decrease
in  miscellaneous  non-interest  income from $86,000 in 1996 to $68,000 in 1997.
This  decrease  was due to an decrease in  collection  of mortgage  late charges
during 1996. The decrease was partially offset by a increase in gain on sales of
securities of $4,000.

         Our  non-interest  income  increased  $20,000  in  1996 or  12.5%  from
$160,000  for the year ended  December  31, 1995 to $180,000  for the year ended
December  31,  1996.  The  increase  was  primarily  a result of an  increase in
miscellaneous  non-interest income from $72,000 in 1995 to $86,000 in 1996. This
increase was due to an increase in collection  of mortgage  late charges  during
1996.



                                     Page 9


<PAGE>




         Non-Interest  Expense.  Our  non-interest  expense  decreased by $1.049
million  or 23% from  $4.49  million  for 1996 to $3.44  million  for 1997.  The
increase was primarily  attributable to a decrease of federal deposit  insurance
premium of $1.03 million which included the one-time  special SAIF assessment of
$845,000 paid in 1996.  Pursuant to the Economic Growth and Paperwork  Reduction
Act of 1996 (the "Act"),  the FDIC imposed a special  assessment on SAIF members
to capitalize the SAIF at the designated reserve level of 1.25% as of October 1,
1996.  Based on our deposits as of March 31, 1995,  the date for  measuring  the
amount of the special assessment pursuant to the Act, our special assessment was
$845,000. Due to the recapitalization of the SAIF, we experienced lower premiums
for deposits in 1997 and expect  continued lower premiums for deposit  insurance
in  future  periods.  See Form  10-K,  "Regulation  -  Regulation  of the Bank -
Insurance of Deposit Accounts."

         Pursuant  to the  Act,  we  pay,  in  addition  to our  normal  deposit
insurance  premium  as  a  member  of  the  SAIF,  an  annual  amount  equal  to
approximately   6.4  basis  points  of  outstanding  SAIF  deposits  toward  the
retirement  of the  Financing  Corporation  Bonds ("Fico  Bonds")  issued in the
1980's to assist in the  recovery of the savings and loan  industry.  Members of
the Bank Insurance Fund ("BIF"),  by contrast,  pay, in addition to their normal
deposit insurance  premium,  approximately 1.3 basis points.  Beginning no later
than  January 1, 2000,  the rate paid to retire the Fico Bonds will be equal for
members of the BIF and the SAIF.  The Act also  provides  for the merging of the
BIF and the SAIF by January 1, 1999 provided there are no financial institutions
still chartered as savings associations at that time. Should the insurance funds
be merged before  January 1, 2000, the rate paid by all members of this new fund
to retire the Fico Bonds would be equal.

         In addition, our salaries and employee benefits increased by $89,000 or
6.5% in 1997 compared to 1996. The increase was a result of some staff increases
in our loan area to accommodate our loan growth.  Loss on foreclosed real estate
decreased  $235,000 in 1997 as compared to 1996. The decrease was due to $37,000
of loss  provisions in 1997 compared to $257,000 of loss provisions in 1996. Our
legal fees increased $128,000 in 1997 as compared to 1996. This increase was the
result of legal fees in connection  with a  unsuccessful  bid to purchase 75% of
the stock of a small commercial Bank based in Brooklyn, New York. The Bank is no
longer  pursuing the purchase and should not incur any legal fees regarding this
matter in 1998.  Exclusive  of the items  specifically  discussed  above,  other
elements of non-interest  expense totalled $1.44 million in 1997, an increase of
1.4% over the $1.42 million in 1996.

    Our  non-interest  expense  increased  by $1.03  million  or 30% from  $3.46
million  for  1995 to  $4.49  million  for  1996.  The  increase  was  primarily
attributable to the one-time  special SAIF  assessment of $845,000.  Pursuant to
the Economic  Growth and Paperwork  Reduction Act of 1996 (the "Act"),  the FDIC
imposed a special  assessment  on SAIF  members  to  capitalize  the SAIF at the
designated  reserve level of 1.25% as of October 1, 1996.  Based on our deposits
as of  March  31,  1995,  the date  for  measuring  the  amount  of the  special
assessment pursuant to the Act, our special assessment was $845,000.

                                     Page 10

<PAGE>



         In addition, our salaries and employee benefits decreased by $61,000 in
1996 compared to 1995. The decrease was a result of some staff reduction through
normal  attrition  and  reduced  medical  benefits  expense.  Equipment  expense
decreased by $21,000 in 1996 as compared to 1995.  Equipment  costs increased in
1995 due to the acquisition of Little Ferry Branch in fiscal 1994. There were no
branch  acquisitions  in 1996.  Our  legal  fees  increased  $48,000  in 1996 as
compared  to 1995.  This  increase  was the  result of  increased  legal fees in
connection with a lawsuit involving one of our real estate owned properties. The
suit was settled in 1996 and did not have a material affect on our  consolidated
financial statements. See Form 10-K, "Real Estate Owned".

         Income Tax Expense. We recognized an income tax expense of $436,000 for
1997 compared to a tax benefit of $59,000 in 1996. The $495,000 increase was the
result of pre-tax loss of $179,000 in 1996 versus  pre-tax income of $794,000 in
1997.

Liquidity and Capital Resources
         We are required to maintain  minimum levels of liquid assets as defined
by OTS regulations.  This requirement,  which varies from time to time depending
upon economic  conditions and deposit  flows,  is based upon a percentage of our
deposits and short term borrowings. The required ratio currently is 4.0% and our
liquidity  ratio  average  was 14.5% and 37.7% at  December  31,  1996 and 1997,
respectively.

         Our  primary  sources  of funds are  deposits,  repayment  of loans and
mortgage-backed  securities,  maturities  of  investments  and  interest-bearing
deposits, funds provided from operations and advances from the FHLB of New York.
While  scheduled   repayments  of  loans  and  mortgage-backed   securities  and
maturities of investment  securities  are predicable  sources of funds,  deposit
flows and loan  prepayments  are  greatly  influenced  by the  general  level of
interest  rates,  economic  conditions  and  competition.  We use our  liquidity
resources  principally  to fund  existing and future loan  commitments,  to fund
maturing  certificates of deposit and demand deposit  withdrawals,  to invest in
other  interest-earning  assets,  to maintain  liquidity,  and to meet operating
expenses.

         Net cash  provided  by our  operating  activities  for the  year  ended
December 31, 1997 totalled $1.4 million as compared to $1.3 million for the year
ended December 31, 1996 and $784,000 for the year ended December 31, 1995.

         Net cash used in our investing  activities  for the year ended December
31, 1997  totalled  $18.8 million an increase of $14.8 million from December 31,
1996. The increase was primarily  attributable to a $10.1 million excess of loan
originations  over  repayments  in 1997  compared to $2.9  million in 1996 and a
decrease of $8.0 million in net proceeds  from calls of  investment  securities.
Net cash used in our investing  activities  for the year ended December 31, 1996
totalled $4.0 million a decrease of $19.4  million from  December 31, 1995.  The
decrease  was  primarily  attributable  to an increase  of $17.3  million of net
proceeds  from  calls and sales of  investment  securities  and  mortgage-backed
securities.

         Net cash provided by our financing  activities  for 1997 totalled $10.4
million.  This was  primarily  the result of a net increase in deposits of $10.2
million.  Net cash provided by our financing  activities for 1996 totalled $12.2
million.  This was the result of a net  increase in  deposits  of $25.0  million
offset by a repayment of FHLB advances of $12.6 million.

                                     Page 11


<PAGE>





         Liquidity  may be adversely  affected by unexpected  deposit  outflows,
excessive interest rates paid by competitors,  adverse publicity relating to the
savings and loan industry,  and similar matters.  Further, the disparity in Fico
Bond interest payments as described herein could result in us losing deposits to
BIF members that have lower costs of funds and  therefore are able to pay higher
rates of interest on deposits. Management monitors projected liquidity needs and
determines the level  desirable,  based in part on our commitments to make loans
and  management's  assessment  of our  ability to  generate  funds.  We are also
subject to federal regulations that impose certain minimum capital requirements.

Impact of Inflation and Changing Prices

         Our  consolidated  financial  statements  and  the  accompanying  notes
presented  elsewhere in this  document,  have been prepared in  accordance  with
generally  accepted  accounting  principles,  which require the  measurement  of
financial  position and operating results in terms of historical dollars without
considering the change in the relative  purchasing  power of money over time and
due to inflation.  The impact of inflation is reflected in the increased cost of
our  operations.  Unlike most  industrial  companies,  nearly all our assets and
liabilities are monetary.  As a result,  interest rates have a greater impact on
our  performance  than do the effects of general  levels of inflation.  Interest
rates do not necessarily move in the same direction or to the same extent as the
prices of goods and services.

Recent Accounting Pronouncements


         FASB  Statement on Accounting  for Transfers and Servicing of Financial
Assets and  Extinguishment  of  Liabilities.  In June 1996, FASB issued SFAS No.
125, which will be effective, on a prospective basis, for fiscal years beginning
after  December  31,  1996.  SFAS No.  125  provides  accounting  and  reporting
standards for transfers and servicing of financial assets and  extinguishment of
liabilities based on consistent application of a  financial-components  approach
that  focuses on  control.  SFAS No. 125 extends  the  "available  for sale" and
"trading" approach of SFAS No. 115 to non-security  financial assets that can be
contractually  prepaid or otherwise settled in such a way that the holder of the
asset  would  not  recover  substantially  all of its  recorded  investment.  In
addition,  SFAS No.  125 amends  SFAS No.  115 to prevent a security  from being
classified as held to maturity if the security can be prepaid or settled in such
a manner that the holder of the security would not recover  substantially all of
its recorded  investment.  The extension of the SFAS No. 115 approach to certain
non-security  financial  assets and the  amendment to SFAS No. 115 are effective
for financial  assets held on or acquired  after  January 1, 1997.  The FASB has
deferred the  effective  date of SFAS No. 125 until  January 1, 1998 for certain
transactions  including repurchase agreements,  dollar-roll,  securities lending
and  similar  transactions.  FASB 125 will not  have a  material  effect  on our
financial statements.

                                     Page 12



<PAGE>





In June 1997,  the FASB  issued  Statement  No.  130,  "Reporting  Comprehensive
Income".  Statement  No.  130  requires  that all items that are  components  of
"comprehensive  income" be reported in a financial  statement  that is displayed
with the same prominence as other financial statements.  Comprehensive income is
defined as the "change in equity [net assets] of a business  enterprise during a
period  from  transactions  and other  events and  circumstances  from  nonowner
sources.  It includes all changes in equity during period except those resulting
from  investments  by owners  and  distributions  to owners.  Companies  will be
required to (a) classify items of other comprehensive  income by their nature in
the  financial  statements  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.  Statement
No. 130 is effective  for fiscal  years  beginning  after  December 15, 1997 and
requires    reclassification   of   prior   periods   presented   and   requires
reclassification  of prior periods  presented.  As the requirements of Statement
No. 130 is effective  for fiscal  years  beginning  after  December 15, 1997 and
requires  reclassification  of prior periods  presented.  As the requirements of
Statement No. 130 are disclosure-related, its implementation will have no impact
on the Corporation's consolidated financial condition or results of operations.

Year 2000

   The Year 2000  issue  concerns  the  potential  impact of  historic  computer
software  code  that  only  utilitizes  two  digits to  represent  the  calendar
year(e.g.  "98" for "1998").  Software so developed could produce  inaccurate or
unpredictable  results  upon the change to January 1,  2000,  when  current  and
future  dates  represent  a lower two digit year  number  than date in the prior
century.  The Bank,  similar to most financial  institutions,  is  significantly
subject to the  potential  impact of the "Year 2000  issue" due to the nature of
financial  informatio9n.  Potential  impact to the Bank may arise from software,
hardware, and equipment both within the Bank's direct control and outside of the
Bank's  ownership.  Yet with  which  the Bank  electronically  or  operationally
interfaces (e.g.  vendors providing credit bureau  information).  The Bank has a
year 2000 compliance  program in place to ensure that all software  applications
will be year 2000 certified  compliant.  Management expects that it will be able
to satisfy year 2000 compliance issues by the end of 1998. Management intends to
perform  testing  on all  systems  throughout  1998 and 1999.  The Bank does not
expect that the cost of its year 2000 compliance program will be material to its
financial condition or results of operations.  Non-compliance with the year 2000
issue could have an adverse affect of the operations of the business.


                                     Page 13


<PAGE>


<TABLE>
<CAPTION>
SELECTED FINANCIAL DATA
- -----------------------

                                                          At or for the year ended DECEMBER 31,
                                                     --------------------------------------------------------

                                                         1997         1996        1995       1994       1993
                                                         ----         ----        ----       ----       ----
                                                          (In    thousands except for per share amounts)
<S>                                                  <C>          <C>         <C>        <C>        <C>     
TOTAL AMOUNT OF :
      TOTAL ASSETS                                   $178,144     $166,734    $154,635   $133,730   $130,574
      LOANS RECEIVABLE,                               105,467       94,733      85,836     74,277     76,918
      SECURITIES AVAILABLE FOR SALE                    31,226       37,507      35,964      -----     15,893
      MORTGAGE-BACKED SECURITIES                       10,415       12,805       2,545     18,289      4,035
        HELD TO MATURITY             
      INVESTMENT SECURITIES                            19,644        2,000      19,000     28,120     10,443
        HELD TO MATURITY
      CASH & CASH EQUIVALENTS                           3,683       10,673       1,128      3,559     12,345
      DEPOSITS                                        166,759      156,596     131,636    123,656    115,494
      BORROWED MONEY                                      551        -----      12,600      -----      5,000
      STOCKHOLDERS EQUITY                               9,864        9,332       9,597      9,177      9,041
      NET INTEREST INCOME                               4,603        4,270       4,116      3,922      3,980
      NET INCOME(LOSS)                                    794         (120)        363        499      2,500
      DILUTED EARNINGS PER COMMON SHARE                 $1.80       ($0.27)      $0.82      $1.13      $5.68
      COMMON STOCK DIVIDENDS DECLARED                   $1.00        -----       $0.50      $0.50      -----
      RETURN ON AVERAGE ASSETS                           0.46%       -0.08%       0.26%      0.38%      1.90%
      RETURN ON AVERAGE EQUITY                           8.19%       -1.24%       3.86%      5.43%     32.22%
      DIVIDEND PAYOUT RATIO (1)                         55.42%      ------       25.95%     15.20%      0.00%
      AVERAGE EQUITY TO AVERAGE ASSETS                   5.60%        6.13%       6.65%      6.94%      5.88%
        RATIO
</TABLE>


(1)  Common stock dividends declared as a percentage of net income applicable to
     common shares.



<PAGE>
<TABLE>
<CAPTION>
<S>                                               <C>
                                                  Officers               
CORPORATE DATA                                                        
                                                  Dr. H. S. Kostakopoulos          
Directors                                         President & Chief Executive Officer

Emanuel M. Kontokosta                             Brian McCourt
Chairman of the Board                             Vice President/Controller, Treasurer
Principal Owner of Kontokosta
Associates, New York, New York;                   Carlo Pascetta
an architectural and engineering firm             Senior Loan Officer

Dr. H. S. Kostakopoulos                           John Christensen
President and CEO of First Savings                Assistant Vice President
Bank of Little Falls, F.S.B.                      Manager/Branch Administration

Nikos P. Mouyiaris                                Pamela E. Skurat
Vice Chairman                                     Assistant Vice President
Chairman - Executive Committee                    Manager/Loan Administration
Owner and President of Mana Products,  Long
  Island City, New York;                          Veronica Kingsley
  a cosmetics firm                                Assistant Vice President
                                                  Quality Control
Frederick J. Tedeschi, Esq.
Vice Chairman                                     Jo-Ann Palmere
Chairman - Investment Committee                   Assistant Secretary
Self-employed attorney and Town                   Manager - Main Branch
Justice, Southold, New York                       
                                                  Elizabeth A. Gallagher
                                                  Assistant Secretary
                                                  Manager - Singac Branch
     
                                                  Lois D'Ambrosia
                                                  Manager - Little Ferry Branch
- -------

                                                  Sarina Matos
Transfer Agent                                    Assistant Vice President
First Savings Bank of Little Falls, F.S.B.        Corporate Secretary
                                                  Compliance Officer

</TABLE>


<PAGE>

<TABLE>
<CAPTION>
<S>                                          <C>
Auditors

Radics & Co., LLC.
P.O. Box 676                                 Annual Meeting
U.S. Highway 46 East
Pine Brook, New Jersey  07058                The Annual Meeting of Stockholders will be
                                             held on April 21, 1998 at Corporate
General Counsel                              Headquarters, 1 Center Avenue, Little Falls,
                                             New Jersey.
McCarter & English
Four Gateway Center                          10-KSB Information
100 Mulberry Street
Newark, New Jersey  07102                    A copy of Form 10-KSB including financial
                                             statement schedules as filed with the Securities
Special Securities Counsel                   and Exchange Commission will be furnished
                                             without charge to stockholders as of the record
Malizia,  Spidi, Sloane & Fisch, P.C.        date upon written request to the Secretary,
1301 K Street, NW                            First Savings Bank of Little Falls, F.S.B., 1
Suite 700 East                               Center Avenue, Little Falls, New Jersey 
Washington, D.C.  20005                      07424.

                                             Corporate Office

                                             1 Center Avenue
                                             Little Falls, New Jersey  07424
                                             973-256-2100

                                             Branches

                                             115 Main Street
                                             Little Falls, New Jersey  07424
                                             973-256-2100

                                             123 Route 23
                                             Singac, New Jersey  07424
                                             973-256-2100

                                             Little Ferry
                                             100 Washington Avenue
                                             Little Ferry, NJ 07643
                                             201-641-6755

                                             Loan Center
                                             1 Center Avenue
                                             Little Falls, New Jersey  07424
                                             973-256-2100


</TABLE>


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