FIRST SAVINGS BANCORP OF LITTLE FALLS INC
DEF 14A, 1998-12-29
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: KKR ASSOCIATES, 3, 1998-12-29
Next: BLACKROCK NEW YORK INVESTMENT QUALITY MUNICIPAL TRUST INC, NSAR-B, 1998-12-29




                                  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:
[ ] Preliminary Proxy Statement    [ ]   Confidential, for use of the Commission
                                         Only (as permitted by Rule 14a-6(e)(2))
[X] 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:


  [X] 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

                                                               December 29, 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 Tuesday, January 19, 1999 at 11:00 a.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, as amended,  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,


                                          /s/Dr. Haralambos S. Kostakopoulos
                                          --------------------------------------
                                          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 JANUARY 19, 1999

         NOTICE IS HEREBY GIVEN that a Special  Meeting of Stockholders of First
Savings  Bancorp of Little  Falls,  Inc. (the  "Company")  will be held at 11:00
a.m.,  Eastern  Time,  on  Tuesday,  January 19,  1999,  or any  adjournment  or
adjournments  thereof, at the main office of the Company,  located at One Center
Avenue, Little Falls, New Jersey 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  December 4, 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.


                                   /s/Sarina Matos
                                   ---------------------------------------------
                                   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 JANUARY 19, 1999

         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  $1.00 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 11:00 a.m.,  Eastern  Time,  on Tuesday,  January 19, 1999,  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 December 29, 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 DECEMBER 29, 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;

             (iii)  the  Company's  Quarterly  Report  on  Form  10-QSB  for the
                    quarter ended September 30, 1998, as amended; and

             (iv)   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

                                                                            PAGE
                                                                            ----
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE............................  ii
SUMMARY....................................................................   1
SELECTED CONSOLIDATED FINANCIAL DATA.......................................   5
MARKET PRICE OF STOCK AND RELATED SECURITY HOLDER MATTERS..................   5
THE MEETING................................................................   7
   General.................................................................   7
   Record Date: Vote Required..............................................   7
PROPOSAL I - THE MERGER....................................................   8
   General.................................................................   8
   Background of the Merger................................................   8
   The Company's Reasons for the Merger....................................   9
   Opinion of Financial Advisor............................................  10
   Federal Income Tax Consequences.........................................  14
THE MERGER AGREEMENT.......................................................  15
   The Mergers.............................................................  15
   Effective Date..........................................................  16
   Possible Adjustment to Cash Consideration...............................  16
   Exchange of the Company Common Stock Certificates.......................  16
   Interests of Certain Persons............................................  17
   Post-Merger Benefits to Employees and Officers..........................  18
   No Appraisal Rights.....................................................  19
   Business Pending Consummation...........................................  20
   Accounting Treatment....................................................  21
   Regulatory Approvals....................................................  21
   Conditions to Consummation; Termination.................................  23
   Waiver; Amendment.......................................................  23
   Expenses; Termination Fees..............................................  24

STOCKHOLDER PROPOSALS FOR 1998 ANNUAL MEETING..............................  24
LEGAL OPINIONS.............................................................  24
ACCOUNTANTS................................................................  24
OTHER MATTERS..............................................................  25
FINANCIAL INFORMATION......................................................  25
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, as amended







<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 Governors 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  principal
business  activity is the ownership and operation of Great Falls Bank and Bergen
Commercial   Bank,   which  Greater   Community   acquired  in  1985  and  1995,
respectively.  Greater  Community  also (a) owns a majority  interest in Greater
Community Financial,  L.L.C., which was formed in 1996 to engage in the business
of providing  securities  brokerage  services,  (b) is the sole  stockholder  of
Highland  Capital Corp.,  a leasing  company which was organized in 1998 and (c)
owns, directly and indirectly,  100% of GCB Reality, L.L.C., which was formed in
1997 to acquire and manage  real  estate  properties.  The  principal  executive
office of Greater Community is located at 55 Union Boulevard, Totowa, New Jersey
07512 and the telephone number at that address is (973) 942-1111.

         At September 30, 1998,  Greater  Community had  consolidated  assets of
$369.0  million,  deposits of $286.5 million and  shareholders'  equity of $30.4
million.

GCB Acquisition Corp. ("Newco")

         Newco is a wholly-owned subsidiary of Greater Community. Newco is a New
Jersey-chartered  corporation formed in August 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 07512 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 $184.5  million,  net loans of $109.9  million,  deposits of
$172.4 million, and


<PAGE>



stockholders'  equity of $10.3 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 $794,112 and $614,786,  respectively.  The principal executive offices
of the  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 January 19, 1999,  at 11:00 a.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  December 4, 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,  396,600  shares of the Company  Common  Stock,
which  represents  90.1% 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.

         The favorable vote of unaffiliated stockholders of the Company will not
be required to approve the Merger Agreement. In addition, any stockholder voting
in  favor  of the  Merger  Agreement  may be  prevented  from  challenging  such
transaction in the future.


                                        2

<PAGE>



         Notwithstanding  the  amount  of  Company  Common  Stock  held  by  the
directors  and  executive  officers  of the  Company or the manner in which such
individuals  intend to vote,  pursuant  to  Section  14A:10-3  of the New Jersey
Business   Corporation  Act,  the  Company  is  still  required  to  submit  for
stockholder  vote a proposal  to  approve  the  Merger  Agreement  and obtain an
affirmative  vote of a  majority  of the  votes  cast  before  consummating  the
Corporate Merger or Bank Merger.

         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

         Unless the Merger  Agreement is terminated,  a closing is to be held as
soon as practicable  after the  satisfaction  or waiver of the conditions to the
obligations  of the parties to consummate the Mergers 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  closing,  the proper  officers  of the
Company and Newco will  execute a  Certificate  of Merger,  which is to be filed
with the State of New Jersey not later than the first business day following the
closing.  The Corporate  Merger will become  effective at 11:59 p.m. on the date
that the  Certificate of Merger is filed. It is currently  anticipated  that the
closing will take place, and the Mergers will become effective, during the first
calendar quarter of 1999.

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  29,  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 29, 1998. Holders of the Company's Common Stock are urged
to, and should, read the Opinion in its entirety.

         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 Merger  Agreement  and the  remainder  will be paid upon the
closing of this  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.

                                        3

<PAGE>



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 (subject to adjustment) 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 Dr. Kostakopoulos  expected to be made
in connection with the Corporate  Merger due to acceleration of benefits from an
employment agreement is $712,136.

         In  addition,  the Savings  Bank has  entered  into a Change in Control
Severance  Agreement with Brian J. McCourt,  the Vice  President,  Treasurer and
Controller of the Company and the Savings Bank,  pursuant to which,  among other
things,  Mr.  McCourt  will  receive a  payment  of  $135,000,  and the costs of
maintaining his medical and dental insurance for one year, in the event that his
employment is involuntarily terminated without just cause within 24 months after
a  change  in  control  of  the  Company  or the  Savings  Bank;  under  certain
circumstances  which are described in his  agreement,  Mr. McCourt shall also be
entitled to the aforementioned payment and benefits if he voluntarily terminates
his employment within 24 months after a change in control.

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.


                                        4

<PAGE>



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;"  (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 which would limit or otherwise  affect in a material respect the operation of
the Savings Bank and Great Falls Bank as a single  entity,  or the  operation of
the Company and Newco as a single entity,  following the Mergers; and (iv) there
being no suit,  action or  proceeding  pending  or, in the case of  governmental
bodies,  threatened,  which  challenge  the  validity or  legality,  or seeks to
restrain the  consummation,  of the Mergers or which seeks to limit or otherwise
affect in a material  respect the  operation of the Savings Bank and Great Falls
Bank as a single  entity,  or the operation of the Company and Newco as a single
entity, following 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

         In the event the Mergers are not consummated,  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
representation,  warranty,  covenant or agreement under the Merger Agreement and
fails to cure the breach within 30 days  following  written  demand.  Generally,
Greater  Community will be entitled to receive  $500,000 if the Merger Agreement
is  terminated  because (i) the Company  receives a superior  offer from another
potential  acquiror,  (ii) the Company fails to obtain  stockholder  approval by
January 2, 1999 (the  Company  will have 30 days to cure such  breach  within 30
days following written demand),  or (iii) the Company breaches a representation,
warranty, covenant or agreement under the Merger Agreement and fails to cure the
breach within 30 days following written demand.


                                        5

<PAGE>



                      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.

                                        6

<PAGE>



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
                                  ---------   ---------    ---------    ---------     ---------    ---------    ---------
<S>                              <C>         <C>          <C>          <C>           <C>          <C>          <C>      
TOTAL AMOUNTS OF:
  Total Assets                    $ 184,512   $ 176,780    $ 178,144    $ 166,734     $ 154,635    $ 133,730    $ 130,574
  Loans Receivable                  109,933     108,360      105,467       94,733        85,836       74,277       76,918
  Securities Available for Sale      25,576      33,802       31,226       37,507        35,964         --         15,893
  Mortgage-Backed Securities
    Held to Maturity                  8,943      10,235       10,415       12,805         2,545       18,289        4,035
  Investment Securities,
    Held to Maturity                 24,147       8,613       19,644        2,000        19,000       28,120       10,443
  Cash & Cash Equivalents             7,463       7,390        3,683       10,673         1,128        3,559       12,345
  Deposits                          172,400     165,279      166,759      156,596       131,636      123,656      115,494
  Borrowed Money                        520         558          551         --          12,600         --          5,000
  Stockholders Equity                10,287       9,854        9,864        9,332         9,597        9,177        9,041
  Net Interest Income                 3,397       3,384        4,603        4,270         4,116        3,922        3,980
  Net Income (Loss)                     615         600          794         (120)          363          499        2,500
  Diluted Earnings Per
    Common Shares                      1.40        1.36    $    1.80     $  (0.27)    $    0.82    $    1.13    $    5.68
  Common Stock Dividends
    Declared Per Share                 1.50        1.00    $    1.00         --       $    0.50    $    0.50         --
  Return on Average Assets             0.48        0.47%        0.46%      -0.08%          0.26%        0.38%        1.90%
  Return on Average Equity             8.71        8.25%        8.19%      -1.24%          3.86%        5.43%       32.22%
  Dividend Payout Ratio (1)          107.38       73.34%       55.42%        --           25.95%       15.20%        0.00%
  Average Equity to Average
    Assets Ratio                       5.61        5.60%        5.60%        6.13%         6.65%        6.94%        5.88%
  Book Value Per Share                23.37       22.39        22.41        21.20         21.81        20.85        20.54
</TABLE>


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


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 43 holders of the Common  Stock of the Company as of December
29, 1998.

                                        7

<PAGE>




                                   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 January 19, 1999,
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 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  December 4, 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  396,600  shares of the  Company  Common  Stock,
which  represents  90.1% 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

                                        8

<PAGE>



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

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  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 that the bidder would
have difficulty receiving regulatory approval for the transaction.  However, the
value  offered  indicated  to the Board that there  might be an  opportunity  to
maximize  shareholder  value  through the sale of the  institution.  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

                                        9

<PAGE>



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.  The value of Greater  Community's  revised  offer was in
excess  of the  values  of the other two  revised  indications  received  by the
Company.  In addition,  this offer did not entail the same market and  liquidity
risk perceived in Greater  Community's  earlier offer. The Board considered that
the cash received would be immediately  taxable to shareholders and weighed that
against the fact that, given the turmoil in the markets,  the after tax value to
be received was significantly more secure than accepting an all stock offer at a
fixed exchange ratio from another  bidder.  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  acquiror  which had a negative  impact on the value of its
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 a more secure value to the Company's shareholders.

         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.

The Company's Reasons for the Merger and Recommendation

         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.  The factors of the Merger that the Board of
Directors  of the  Company  considered  material  in  deciding  to  approve  and
recommend  the  terms of the  Merger  were (i) the  cash to be  received  by the
Company's  stockholders  of $52.26 was equivalent to 230% of tangible book value
and 22.5 times the latest  twelve  months  earnings  and  compared  favorably to
acquisition prices paid for comparable  companies,  (ii) the taxable nature of a
cash  transaction  versus the pricing risk associated  with taking stock,  (iii)
information concerning the financial condition,  results of operations,  capital
levels,  asset  quality and future  prospects of the Company,  (iv) industry and
economic conditions, (v) the impact of the Merger on the depositors,  employees,
customers and

                                       10

<PAGE>



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,  (vii) the general
structure of the  transaction and the  compatibility  of management and business
philosophy,   (viii)  the  likelihood  of  receiving  the  requisite  regulatory
approvals in a timely manner, and (ix) 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 Company Board of Directors on September 4, 1998,  and rendered an additional
formal written opinion dated as of December 29, 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 (subject to adjustment) per
share of the Company is "fair" 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  29,
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.

         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,
June 30, 1998 and September 30, 1998; (iv) reviewed  internal  analyses prepared
by Greater Community's

                                       11

<PAGE>



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, June 30, 1998 and September 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  certain
internal budgets prepared by 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.  Ryan  Beck  has  reviewed  certain  historical
financial  data  and  financial  projections  (and  the  assumptions  and  basis
therefor)  provided  by the  Company and  certain  financial  data and  internal
budgets prepared by 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.


                                       12

<PAGE>



         The projections  and/or budgets 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. The following table lists the reported results of the Company at or for
the twelve  months ended June 30, 1998,  and the peer group at or for the twelve
months ended March 31, 1998.

                                           First of Little Falls   Peer Median
                                           ---------------------   -----------
                                                                   
Equity as % Assets                                 5.52%              9.98%
Return on Average Assets                           0.48%              0.78%
Return on Average Equity                           8.77%              7.22%
Net Interest Margin                                2.73%              3.53%
Loans as % Deposits                               64.47%             84.78%
Non-performing Loans as % Total Loans              2.60%              1.18%
Reserves as % Non-performing Assets               14.45%             49.32%
Non-interest Income % Average Assets               0.10%              0.35%
Non-interest Expense as % Average Assets           1.88%              2.28%
Efficiency Ratio                                  69.41%             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. In addition,  the Company had higher  non-performing
loans relative to its portfolio and a lower level of loan loss reserves relative
to non-performing assets than the peer.

         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

                                       13

<PAGE>



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 and the Peer Group reported to following results:

                                            Greater Community    Peer Median
                                            -----------------    -----------

Equity as % Assets                                  8.37%            9.61%
Return on Average Assets                            0.90%            1.17%
Return on Average Equity                           10.99%           12.56%
Dividend Yield                                      2.18%            4.45%
Net Interest Margin                                 4.22%(1)         4.45%
Non-performing Assets as % Total Assets             0.59%            0.83%
Reserves as % Non-performing Loans                167.13%          159.60%


(1)      Based on the 12 months ended March 31, 1998.

         Ryan,  Beck noted that Greater  Community's  earnings  were  marginally
below the peer level,  primarily  due to a lower net interest  margin,  and that
Greater Community compared favorably to the peer group in terms of asset quality
and loan loss reserve coverage.

         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").
<TABLE>
<CAPTION>

                                                               Comparable Transactions
                                                               -----------------------
                                      First of Little Falls     Median      Average   
                                      ---------------------     ------      -------
<S>                                         <C>                <C>         <C>    
Price % Diluted Book Value                   229.68%            180.75%     219.60%
Price % Diluted Tangible Book Value          230.75%            180.75%     224.44%
Price x Latest 12 Months Earnings             26.84x             22.46x      26.43x
Core Deposit Premium %                                                     
  Tangible Book Value                          8.53%              7.16%      12.15%
                                                                        
</TABLE>                                                             


         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  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

                                       14

<PAGE>



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,  as indicated in the following
table:

                                          Discount Rate           
                                     -------------------------
                                      11.00%   12.00%   13.00%
              Terminal Year  14.00   $45.80   $43.50   $41.34
              Multiple of    15.00   $48.63   $46.19   $43.90
              Earnings       16.00   $51.46   $48.88   $46.45
                 
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 29, 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 29, 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.

                                       15

<PAGE>



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
Merger  Agreement  and the  remainder  will be paid  upon  the  closing  of this
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.
During the past two years, Ryan Beck has received approximately $20,500 from the
Company for services  rendered.  Ryan Beck has had no prior  advisory or similar
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.

Federal Income Tax Consequences

         The  following  is a  discussion  of the  material  federal  income tax
consequences  of the Corporate  Merger.  The discussion of the material  federal
income  tax  consequences  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

                                       16

<PAGE>



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.

         Because the 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 THE  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,  subject to  adjustment,  from Great
Community.

Effective Date

         Unless the Merger  Agreement is terminated,  a closing is to be held as
soon as practicable  after the  satisfaction  or waiver of the conditions to the
obligations  of the parties to consummate the Mergers 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  closing,  the proper  officers  of the
Company and Newco will  execute a  Certificate  of Merger,  which is to be filed
with the State of New Jersey not later than the first business day following the
closing.  The Corporate  Merger will become  effective at 11:59 p.m. on the date
that the  Certificate of Merger is filed. It is currently  anticipated  that the
closing will take place, and the Mergers will become effective, during the first
calendar quarter of 1999.

Possible Adjustment to Cash Consideration

         The Cash  Consideration  ($52.26)  to be paid for each share of Company
Common Stock is subject to the following  adjustments:  (a) If the stockholders'
equity of the  Company as of the end of the month  preceding  the  closing  (the
"Closing") of the Mergers (the  "Adjusted Net Worth") is less than  $10,050,785,
the aggregate Cash  Consideration  to be paid to all the Company's  stockholders
("Total Cash  Consideration") will be reduced by the amount of the shortfall and
the Cash  Consideration  will be  reduced  by the  reduction  in the Total  Cash
Consideration  divided by 440,100 (the number of  outstanding  shares of Company
Common  Stock);  and  (b) if  total  merger  expenses  ("Transaction  Expenses")
incurred by the Company and its  subsidiaries  exceed  $557,500,  then the Total
Cash  Consideration  will be reduced by the amount by which such expenses exceed
$557,500 and the Cash Consideration shall be reduced by

                                       17

<PAGE>



the reduction in the Total Cash Consideration  divided by 440,100 (the number of
outstanding shares of Company Common Stock).

         "Transaction  Expenses" includes, but is not limited to, the following,
regardless  of whether such expenses 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 the Company  related to the stockholder  approval of
the Merger Agreement, and costs of regulatory filings; but specifically does not
include amounts  payable to Dr.  Kostakopoulos  under his employment  agreement,
amounts  which may  become  payable to Mr.  McCourt  under his change In control
severance  agreement,  obligations of Greater Community to pay retention bonuses
under the Merger  Agreement and certain  other costs  incurred to allow the Bank
Merger to occur.

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  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
transfer,  to 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 First City  Transfer  Company (the  "Exchange
Agent") of the  certificates  formerly  representing all of such shares owned by
such holder (or a lost stock  certificate  and indemnity  bond  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  which such holder  shall be  entitled to receive  upon such
delivery.

                                       18

<PAGE>




         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.

         Key Man Life Insurance.  In the event that Dr. Kostakopoulos dies prior
to the Effective  Date, the Company,  the Savings Bank,  Greater  Community,  or
Great  Falls  Bank,  as  the  case  may  be,  will  pay  to  the  estate  of Dr.
Kostakopoulos,  out of the  aggregate  proceeds  received  from the key man life
insurance  currently held by the Company and the Savings Bank on the life of Dr.
Kostakopoulos,  the sum  that  would  have  otherwise  been  payable  under  his
Employment  Agreement upon the Effective  Date but for his prior death,  without
regard to the stated limitation of $712,136, and no sums will be further payable
to Dr. Kostakopoulos or his estate.

         Further,  in  the  event  that  Dr.  Kostakopoulos  dies  prior  to the
Effective  Date,  the Company  will pay a special  cash  dividend on the Company
Common Stock in the aggregate  amount equal to the amount,  if any, by which the
aggregate  proceeds  received from the key man life insurance exceeds the sum of
(a) the payments made to the estate of Dr. Kostakopoulos as described herein and
(b) the  aggregate  amount of all  premiums  paid by the Company and the Savings
Bank in  respect of such key man life  insurance;  provided,  however,  that the
aggregate  special  cash  dividend  payable on the Company  Common Stock will be
reduced by the amount the Adjusted Net Worth is less than $10,050,785.

         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  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.  The Savings Bank has previously  entered
into a Change in Control  Severance  Agreement  with Brian J. McCourt,  the Vice
President, Treasurer and Controller of

                                       19

<PAGE>



the Company and the Savings  Bank.  Under the terms of Mr.  McCourt's  Change in
Control Severance Agreement, Mr. McCourt will receive a payment of $135,000, and
the costs of maintaining  his medical and dental  insurance for one year, in the
event that his employment is involuntarily  terminated without just cause within
24 months  after a change in control of the Company or the Savings  Bank.  Under
certain circumstances, Mr. McCourt will also be entitled to the $135,000 payment
and benefits if he should voluntarily  terminate his employment within 24 months
after a change in control of the  Company or the  Savings  Bank.  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 Mr.
McCourt and the Savings Bank.

Post-Merger Benefits to Employees and Officers

         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. With respect to its vacation, sick leave and severance policies, 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  Sarina  Matos,  John  Christensen,  Fran
Sgambellone,  and Pamela Skurata a retention  bonus if such Bank Employees 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.

                                       20

<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;


                                       21

<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;


                                       22

<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 Mergers;  (II) adversely
affect First Saving's  ability to perform its covenants and agreements under the
Merger 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 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.  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 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

                                       23

<PAGE>



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 are expected to be filed
with the OTS and the New Jersey  Commissioner  in December  1998.  The  required
regulatory  approvals  had not been  received  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 which would
limit or  otherwise  affect in a material  respect the  operation of the Savings
Bank and Great Falls Bank as a single  entity,  or the  operation of the Company
and Newco as a single  entity,  following  the Mergers;  and (iv) there being no
suit,  action or  proceeding  pending  or, in the case of  governmental  bodies,
threatened,  which challenge the validity or legality,  or seeks to restrain the
consummation,  of the Mergers or which seeks to limit or  otherwise  affect in a
material  respect the  operation  of the Savings  Bank and Great Falls Bank as a
single  entity,  or the  operation of the Company and Newco as a single  entity,
following the Mergers.

         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,

                                       24

<PAGE>



or covenant  contained in the Merger  Agreement,  which breach  cannot or is not
cured  within  30 days  after  written  notice  thereof  is given  to the  party
committing such breach.

         Section  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 (the Company will have 30 days to cure such breach within 30 days following
written demand);  (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 (iv) 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.

Expenses; Termination Fees

         In the event the Mergers are not consummated,  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
representation,  warranty,  covenant or agreement under the Merger Agreement and
fails to cure the breach within 30 days  following  written  demand.  Generally,
Greater  Community will be entitled to receive  $500,000 if the Merger Agreement
is  terminated  because (i) the Company  receives a superior  offer from another
potential  acquiror,  (ii) the Company fails to obtain  stockholder  approval by
January 2, 1999 (the  Company  will have 30 days to cure such  breach  within 30
days following written demand),  or (iii) the Company breaches a representation,
warranty, covenant or agreement under the Merger Agreement and fails to cure the
breach within 30 days following written demand.

                                 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.


                                       25

<PAGE>



                                   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 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


                                    /s/Sarina Matos
                                    --------------------------------------------
                                    Sarina Matos
                                    Secretary

Little Falls, New Jersey
December 29, 1998


                                       26





<PAGE>

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

<PAGE>
                          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>





              ANNEX B -- FAIRNESS OPINION OF RYAN, BECK & CO., INC.







<PAGE>
                                               Ryan, Beck & Co.
                                               Excellence in Investment Banking
                                  
                                               200 South Orange Avenue
                                               Livingston, New Jersey 07039-5817
                                  
                                               TELEPHONE:(973) 597-6000
                                               FACSIMILE:(973) 597-1258
                                  
                                               Corporate Finance Department
                                  
                             

December 29, 1998

The Board of Directors
First Savings Bancorp of Little Falls, Inc.
One Center Avenue
Little Falls, New Jersey 07424


Members of the Board:

You have requested our opinion as investment bankers as to the fairness,  from a
financial point of view, to the  shareholders of First Savings Bancorp of Little
Falls,  Inc.  ("First of Little Falls") of the Cash  Consideration of $52.26 per
share of First of  Little  Falls to be paid to  shareholders  of First of Little
Falls pursuant to the terms of the Agreement and Plan of Merger dated  September
4, 1998 (the "Agreement') by and among First of Little Falls,  Greater Community
Bancorp,   Totowa,  New  Jersey  ("Greater  Community")  and  its  wholly  owned
subsidiary, Great Falls Bank.

Pursuant to the Agreement, First of Little Falls shall merge with and into Great
Falls Bank (the  "Merger"),  and each share of First of Little Falls' issued and
outstanding  common  stock  will  become  the right to  receive  $52.26 in cash,
subject to certain  adjustments  as set forth in the  Agreement  We have assumed
that the Merger  will be fully  taxable to the  stockholders  of First of Little
Falls and be accounted for by Greater Community as a purchase transaction.

Ryan,  Beck & Co., as a customary part of its investment  banking  business,  is
engaged  in  the  valuation  of  banking  and  savings  institutions  and  their
securities  in  connection  with mergers and  acquisitions.  In  conducting  our
investigation and analysis of the Merger, we have met separately with members of
senior  management  of Greater  Community  and First of Little  Falls to discuss
their respective  operations,  historical financial statements,  strategic plans
and future  prospects.  We have  reviewed  and  analyzed  material  prepared  in
connection  with the Merger,  including  but not limited to the  following:  (i)
reviewed  the  Agreement  and  related  documents;   (ii)  reviewed  this  Proxy
Statement; (iii) reviewed Greater Community's Annual Reports to Shareholders 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 1O-Q for the periods
ended March 3l,  1998,  June 3O, 1998 and  September  30,  1998;  (iv)  reviewed
internal analyses prepared by Greater Community's management; (v) reviewed First
of 


RB                NEW JERSEY  PENNSYLVANIA  FLORIDA  ILLINOIS
CO. [LOGO]        MEMBER NASD / SIPC / SIA


<PAGE>
                                                                Ryan, Beck & Co.

First Savings Bancorp of Little Falls, Inc.
December 29, 1998
Page 2

Little Falls' Annual Reports to  Shareholders  and Annual Reports on Form 1O-KSB
for the years ended  December  31,  1997,  1996,  and 1995,  and First of Little
Falls' Quarterly Reports on Form 1O-QSB for the periods ended March 31, 1998 (as
amended), June 30, 1998 and September 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  First  of  Little  Falls;   (viii)   reviewed  terms  of  recent
acquisitions  of  thrift   organizations   which  Ryan,  Beck  deemed  generally
comparable  in whole or in part to First of  Little  Falls;  (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 First of Little Falls
and Greater  Community  for the years ending  December 31, 1998 and December 31,
1999  and met  with  certain  members  of  First of  Little  Falls  and  Greater
Community's  senior  management  to discuss  First of Little  Falls 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 First of Little Falls in the
event it remained independent.

While we have taken care in our investigation and analyses,  we have relied upon
and assumed the accuracy,  completeness  and fairness of the financial and other
information provided to us by the respective  institutions or which was publicly
available and have not assumed any  responsibility  for independently  verifying
such  information.  We have also relied upon the  managements of First of Little
Falls and Greater  Community as to the  reasonableness  and achievability of the
financial and operating forecasts and projections (and the assumptions and bases
therefor)  provided  to us  and  in  certain  instances  we  have  made  certain
adjustments to such financial and operating forecasts which in our judgment were
appropriate  under the  circumstances.  In  addition,  we have assumed with your
consent that such forecasts and projections reflect the best currently available
estimates and judgments of the respective managements. We are not experts in the
evaluation of  allowances  for loan losses.  Therefore,  we have not assumed any
responsibility  for  making an  independent  valuation  of the  adequacy  of the
allowances  for loan losses set forth in the  balance  sheets of First of Little
Falls and Greater  Community  at June 30, 1998,  and we assumed such  allowances
were adequate and comply fully with applicable law,  regulatory policy and sound
banking  practice as of the date of such financial  statements.  We also assumed
that the Merger in all respects is, and will be consummated  in compliance  with
all laws  and  regulations  applicable  to First of  Little  Falls  and  Greater
Community.  We  have  not  made  or  obtained  any  independent 






<PAGE>
                                                                Ryan, Beck & Co.

First Savings Bancorp of Little Falls, Inc.
December 29, 1998
Page 3

evaluations  or  appraisals  of the assets and  liabilities  of either  First of
Little Falls or Greater Community or their respective subsidiaries,  nor have we
reviewed any individual loan files of First of Little Falls or Greater Community
or their respective subsidiaries.

In conducting our analysis and arriving at our opinion as expressed  herein,  we
have considered  such financial and other factors as we have deemed  appropriate
in the  circumstances.  In rendering  our  opinion,  we have assumed that in the
course of  obtaining  the  necessary  regulatory  approvals  for the Merger,  no
conditions  will be  imposed  that will have a  material  adverse  effect on the
contemplated  benefits  of the Merger to First of Little  Falls.  Our opinion is
necessarily  based on economic,  market and other  conditions and projections as
they exist and can be evaluated on the date hereof.

We have been  retained by the Board of  Directors of First of Little Falls as an
independent contractor to act as financial advisor to First of Little Falls with
respect to the Merger and will receive a fee for our  services.  Ryan,  Beck has
had an investment banking  relationship with First of Little Falls Bancorp for a
number of years. Additionally, Ryan, Beck has also acted as financial advisor to
First of Little Falls 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.

Our opinion is directed to the Board of  Directors  of First of Little Falls and
does not constitute a recommendation to any shareholder of First of Little Falls
as to how  such  shareholder  should  vote at any  shareholder  meeting  held in
connection with the Merger.

Based upon and subject to the foregoing it is our opinion as investment  bankers
that the Cash  Consideration  in the Merger as  provided  and  described  in the
Agreement  is fair to the holders of First of Little  Falls  common stock from a
financial point of view.

Very truly yours,


/s/Ryan, Beck & Co., Inc.

RYAN, BECK & CO., INC.


<PAGE>


                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.

                    PROXY FOR SPECIAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON JANUARY 19, 1999

         The  undersigned  stockholder of First Savings Bancorp of Little Falls,
Inc. (the "Company") hereby  constitutes and appoints the Proxy Committee of the
Board of  Directors,  and each of them,  as the  true  and  lawful  proxies  and
attorneys-in-fact of the undersigned, with full power of substitution in each of
them,  to represent  and to vote,  as  designated  hereon,  all shares of common
stock,  par value  $1.00 per  share,  of the  Company  that the  undersigned  is
entitled to vote at the Meeting of Stockholders of the Company to be held at the
main office of the Company,  located at One Center  Avenue,  Little  Falls,  New
Jersey,  on Tuesday,  January 19, 1999, at 11:00 a.m.,  Eastern Time, and at any
and  all  adjournments   thereof.  The  undersigned  hereby  revokes  any  proxy
previously  given and acknowledges  receipt of a copy of the accompanying  Proxy
Statement for the Meeting and Notice of Meeting of Stockholders.

         THIS PROXY WHEN PROPERLY  EXECUTED WILL BE VOTED AS DIRECTED  HEREIN BY
THE  UNDERSIGNED  STOCKHOLDER.  IF NO DIRECTION IS  INDICATED,  IT WILL BE VOTED
"FOR" THE PROPOSAL.

                                                             FOR AGAINST ABSTAIN
                                                             --- ------- -------
1. To consider and vote upon a proposal to approve the       |_|   |_|     |_|
    Agreement and Plan of Merger, dated as of September 4,
   1998, by and among Greater Community Bancorp
   ("GCB"), GCB Acquisition Corp. ("Newco"), and the
   Company, pursuant to which (i) Newco would merge with
   the Company (the "Corporate Merger") with the
   Company surviving, and First Savings Bank of Little
   Falls, F.S.B. would merge with Great Falls Bank, (ii)
   each outstanding share of the Company's common stock
   (excluding certain shares held by the Company) would be
   converted into the right to receive a cash payment of
   $52.26 from GCB upon completion of the Corporate
   Merger (each outstanding stock option would also be
   entitled to receive $52.26, less the option exercise price),
   all on and subject to the terms and conditions contained
   therein.

                THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS

         Should the undersigned be present and elect to vote at the Meeting,  or
at any  adjournment  or  adjournments  thereof,  and after  notification  to the
Secretary  of the  Company  at the  Meeting  of the  stockholder's  decision  to
terminate  this proxy,  the power of said  attorneys and proxies shall be deemed
terminated and of no further force and effect.  The  undersigned may also revoke
this proxy by filing a subsequently dated proxy or by notifying the Secretary of
the Company of his or her decision to terminate this proxy.

         The  undersigned  acknowledges  receipt  from the Company  prior to the
execution of this proxy of a Notice of the Meeting and a Proxy  Statement  dated
December 29, 1998.


Dated:                                , 199
       -------------------------------     ----


- -----------------------------------------   ------------------------------------
PRINT NAME OF STOCKHOLDER                   PRINT NAME OF STOCKHOLDER

- -----------------------------------------   ------------------------------------
SIGNATURE OF STOCKHOLDER                    SIGNATURE OF STOCKHOLDER

Please sign  exactly as your name  appears on this proxy card.  When  signing as
attorney,  executor,  administrator,  trustee or guardian, please give your full
title. If shares are held jointly, each holder should sign.

- --------------------------------------------------------------------------------
         PLEASE  COMPLETE,  DATE,  SIGN  AND MAIL  THIS  PROXY  PROMPTLY  IN THE
ENCLOSED POSTAGE-PREPAID ENVELOPE.
- --------------------------------------------------------------------------------




                 EXHIBIT 1 -- 1997 ANNUAL REPORT TO STOCKHOLDERS




<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          Yield/     Average          Yield/      Average         Yield/
                                         Balance Interest  Cost      Balance Interest  Cost       Balance Interest Cost    
Interest-earning assets:
<S>                                    <C>      <C>       <C>       <C>      <C>        <C>      <C>     <C>       <C>   
      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 
           assets                        163,937 12,707    7.75      148,684 11,455      7.70     130,895 10,342    7.90
                                         -------  -----              -------    -----             -------   ----
                                 

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 liabilities             830                         574                          228
                                            ----                        ----                         ---

      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>








                                              SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
                                                               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                                  10,415       12,805       2,545     18,289      4,035
      SECURITIES HELD TO
      MATURITY
      INVESTMENT                                       19,644        2,000      19,000     28,120     10,443
      SECURITIES,
      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>

CORPORATE DATA

Directors

Emanuel M. Kontokosta
Chairman of the Board
Principal Owner of Kontokosta
Associates, New York, New York;
an architectural and engineering firm

Dr. H. S. Kostakopoulos
President and CEO of First Savings
Bank of Little Falls, F.S.B.

Nikos P. Mouyiaris
Vice Chairman
Chairman - Executive Committee
Owner and President of Mana Products,  Long Island City, New York;
 a cosmetics firm

Frederick J. Tedeschi, Esq.
Vice Chairman
Chairman - Investment Committee
Self-employed attorney and Town
Justice, Southold, New York





- - -------


Transfer Agent
First Savings Bank of Little Falls, F.S.B.




Officers

Dr. H. S. Kostakopoulos
President & Chief Executive Officer

Brian McCourt
Vice President/Controller, Treasurer

Carlo Pascetta
Senior Loan Officer

John Christensen
Assistant Vice President
Manager/Branch Administration

Pamela E. Skurat
Assistant Vice President
Manager/Loan Administration

Veronica Kingsley
Assistant Vice President
Quality Control

Jo-Ann Palmere
Assistant Secretary
Manager - Main Branch

Elizabeth A. Gallagher
Assistant Secretary
Manager - Singac Branch

Lois D'Ambrosia
Manager - Little Ferry Branch

Sarina Matos
Assistant Vice President
Corporate Secretary
Compliance Officer
<PAGE>
Auditors

Radics & Co., LLC.
P.O. Box 676
U.S. Highway 46 East
Pine Brook, New Jersey  07058

General Counsel

McCarter & English
Four Gateway Center
100 Mulberry Street
Newark, New Jersey  07102

Special Securities Counsel

Malizia,  Spidi, Sloane & Fisch, P.C.
1301 K Street, NW
Suite 700 East
Washington, D.C.  20005








Annual Meeting

The Annual Meeting of  Stockholders  will be held on April 21, 1998 at Corporate
Headquarters, 1 Center Avenue, Little Falls, New Jersey.

10-KSB Information

A copy of Form 10-KSB including  financial statement schedules as filed with the
Securities  and  Exchange   Commission  will  be  furnished  without  charge  to
stockholders as of the record date upon written request to the Secretary,  First
Savings Bank of Little Falls, F.S.B., 1 Center Avenue,  Little Falls, New Jersey
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
<PAGE>
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES

                        CONSOLIDATED FINANCIAL STATEMENTS
                   (With Independent Auditor's Report Thereon)

                                December 31, 1997
                      ------------------------------------

<PAGE>








                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                        CONSOLIDATED FINANCIAL STATEMENTS
                   (With Independent Auditor's Report Thereon)
                                December 31, 1997
         --------------------------------------------------------------


                                      INDEX
                                      -----




                                                                         Page
                                                                         ----


Management Responsibility Statement                                        1



Independent Auditors' Report                                               2



Consolidated Statements of Financial Condition as of
  December 31, 1997 and 1996                                               3



Consolidated Statements of Operations for Each of the Years in the
  Three-Year Period Ended December 31, 1997                                4



Consolidated Statements of Changes in Stockholders' Equity for
  Each of the Years in the Three-Year Period Ended December 31, 1997       5



Consolidated Statements of Cash Flows for each of the Years in the
  Three-Year Period Ended December 31, 1997                               6 - 7



Notes to Consolidated Financial Statements                                8 - 32





All  schedules  are omitted  because they are not required or  applicable or the
required  information is shown in the consolidated  financial  statements or the
notes thereto.

<PAGE>

February 20, 1997



                       MANAGEMENT RESPONSIBILITY STATEMENT


Management of First Savings  Bancorp of Little Falls,  and its  subsidiaries  is
responsible for the preparation of the consolidated  financial statement and all
other  consolidated   financial   information   included  in  this  report.  The
consolidated  financial  statements  were prepared in accordance  with generally
accepted  accounting  principles applied on a consistent basis. All consolidated
financial  information  included  in this report  agrees  with the  consolidated
financial  statements.  In  preparing  the  consolidated  financial  statements,
management makes informed estimates and judgments,  with consideration  given to
materiality, about the expected result of various events and transactions.

Management  maintains  a system of internal  accounting  control  that  includes
personnel  selection,   appropriate  division  of  responsibilities  and  formal
procedures  and  policies  consistent  with high  standards  of  accounting  and
administrative  practice.  Consideration has been given to the necessary balance
between costs of systems of internal control and the benefits derived.

Management  reviews and modifies its systems of accounting and internal  control
in light of changes in  conditions  and  operations  as well as in  response  to
recommendations  from  independent  certified  public  accountants.   Management
believes  the  accounting  and  internal  control  systems  provide   reasonable
assurance that assets are safeguarded and financial information is reliable.

The Board of  Directors  (the  "Board")  is  responsible  for  determining  that
management fulfills its  responsibilities in the preparation of the consolidated
financial  statements and in the control of  operations.  The Board appoints the
independent  certified public  accountants,  approves the overall scope of audit
work and related fee arrangements and reviews audit reports and finding.


                                /s/ Dr. H.S. Kostakopoulos
                                ---------------------------------------
                                Dr. H.S. Kostakopoulos
                                President and Chief Executive Officer


                                /s/ Brian Mccourt
                                ----------------------------------------
                                Brian Mccourt
                                Vice President, Treasurer and Controller


<PAGE>





                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------




To The Board of Directors and Stockholders
First Savings Bancorp of Little Falls, Inc.
Little Falls, New Jersey


We have audited the accompanying  consolidated statements of financial condition
of  First  Savings  Bancorp  of  Little  Falls,  Inc.  (the  "Corporation")  and
Subsidiaries  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  three-year  period  ended  December  31,  1997.  These
consolidated  financial  statements are the  responsibility of the Corporation's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to in the second
preceding  paragraph present fairly, in all material respects,  the consolidated
financial   position  of  First  Savings  Bancorp  of  Little  Falls,  Inc.  and
Subsidiaries at December 31, 1997 and 1996, and the results of their  operations
and  their  cash  flows  for each of the years in the  three-year  period  ended
December 31, 1997, in conformity with generally accepted accounting principles.



                                /s/Radics & Co., LLC



February 20, 1998

                                                                              2.
<PAGE>
                  FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITIONS
                -----------------------------------------------

<TABLE>
<CAPTION>
                                                                                                  December 31,
                                                                                       -----------------------------------
Assets                                                                 Note (s)              1997              1996
- - ------                                                            -------------------  -----------------  ----------------
<S>                                                               <C>                  <C>               <C>       
Cash and amounts due from depository institutions                                      $      2,142,413  $      1,319,813
Interest-bearing deposits in other banks                                                      1,540,810         9,353,526
                                                                                       -----------------  ----------------

     Total and cash and cash equivalents                               1 and 21               3,683,223        10,673,339

Securities available for sale                                      1, 4, 12 and 21           31,226,440        37,506,700
Investment securities held to maturity                               1, 5 and 21             19,643,589         2,000,000
Mortgage-backed securities held to maturity                        1, 6, 12 and 21           10,414,679        12,805,191
Loans receivable                                                     1, 7 and 21            105,467,485        94,732,642
Real estate owned                                                      1 and 8                1,640,004         2,906,034
Premises and equipment                                                 1 and 9                2,775,060         2,956,315
Federal Home Loan Bank of New York stock                                  12                  1,106,600           925,600
Interest receivable                                                1, 7, 10 and 21            1,379,628         1,110,765
Other assets                                                           1 and 14                 807,631         1,117,511
                                                                                       -----------------  ----------------

     Total assets                                                                      $    178,144,339   $   166,734,097
                                                                                       =================  ================

Liabilities and stockholders' equity
- - ------------------------------------

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

Deposits                                                              11 and 21        $    166,758,857   $   156,596,114
Borrowed money                                                        12 and 21                 551,132                 -
Advance payments by borrowers for taxes and insurance                                           769,354           633,815
Other liabilities                                                                               200,537           171,920
                                                                                       -----------------  ----------------

     Total liabilities                                                                      168,279,880       157,401,849
                                                                                       -----------------  ----------------

Commitments and contingencies                                       17, 18 and 21                     -                 -

Stockholders' equity                                               1, 3, 13 and 14
- - --------------------

Preferred stock - par value $0.01 per share; authorized
 1,000,000 shares; issued and outstanding -0- shares                                                  -                 -
Common stock - par value $1.00 per share;
  authorized 5,000,000 shares;
  issued and outstanding 440,100 shares                                                         440,100           440,100
Paid-in capital                                                                               3,670,377         3,670,377
Retained earnings - substantially restriced                                                   5,458,904         5,062,392
Unrealized gain on securities available for sale, net                                           295,078           159,379
                                                                                       -----------------  ----------------

     Total stockholders' equity                                                               9,864,459         9,332,248
                                                                                       -----------------  ----------------

     Total liabilities and stockholders' equity                                        $    178,144,339   $   166,734,097
                                                                                       =================  ================
</TABLE>

See notes to consolidated financial statements.

                                                                              3.
<PAGE>
                  FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                -----------------------------------------------
<TABLE>
<CAPTION>

                                                                                                 Year Ended December 31,
                                                                              ---------------------------------------------------
                                                               Note (s)           1997              1996              1995
                                                            ---------------   --------------   ---------------  -----------------
<S>                                                         <C>               <C>              <C>              <C>  
Interest income:
     Loans                                                     1 and 7        $   8,638,815    $    7,686,356   $    $ 6,788,274
     Mortgage-backed securities                                   1               1,810,796         1,935,936          1,160,130
     Investments                                                  1               1,853,970         1,730,414          2,024,582
     Other interest-earning assets                                                  403,835           102,974            368,823
                                                                              --------------   ---------------  -----------------

          Total interest income                                                  12,707,416        11,455,680         10,341,809
                                                                              --------------   ---------------  -----------------
Interest expense:
     Deposits                                                     11              8,083,690         6,593,393          6,094,747
     Borrowed money                                                                  20,332           591,823            131,038
                                                                              --------------   ---------------  -----------------

          Total interest expense                                                  8,104,022         7,185,216          6,225,785
                                                                              --------------   ---------------  -----------------

Net interest income                                                               4,603,394         4,270,464          4,116,024
Provision for loan losses                                      1 and 7              101,174           142,500             80,228
                                                                              --------------   ---------------  -----------------

Net interest income after provision for loan losses                               4,502,220         4,127,964          4,035,796
                                                                              --------------   ---------------  -----------------
Non-interest income:
     Fees and service charges                                                        90,980            90,606             92,622
     Gain (loss) on calls and sales of securities           1, 4, 5 and 6             7,836             3,575             (4,808)
     Miscellaneous                                                                   68,060            85,884             71,886
                                                                              --------------   ---------------  -----------------

          Total non-interest income                                                 166,876           180,065            159,700
                                                                              --------------   ---------------  -----------------
Non-interest expenses:
     Salaries and employee benefits                               15              1,457,573         1,368,656          1,429,664
     Net occupancy expense of premises                            1                 243,005           245,327            241,138
     Equipment                                                    1                 375,333           361,738            382,817
     Loss on foreclosed real estate                            1 and 8              161,599           396,168            156,663
     Federal insurance premium                                    18                 98,312         1,130,410            307,671
     Advertising and promotion                                                      104,217           101,070             84,977
     Consulting fees                                                                121,928           113,202            136,708
     Legal fees                                                                     276,148           170,763            123,141
     Amortization of intangibles                                  1                  33,336            33,336             33,333
     Miscellaneous                                                                  567,160           566,469            560,930
                                                                              --------------   ---------------  -----------------
                                                                                                               
          Total non-interest expenses                                             3,438,611         4,487,139          3,457,042
                                                                              --------------   ---------------  -----------------

Income (loss) before income taxes (benefit)                                       1,230,485          (179,110)           738,454
Income taxes  (benefit)                                        1 and 14             436,373           (59,039)           375,568
                                                                              --------------   ---------------  -----------------

Net income (loss)                                                                   794,112          (120,071)           362,886
Preferred stock dividends                                                                  -          170,000            170,000
                                                                              --------------   ---------------  -----------------

Net income (loss) applicable to common shares                                 $     794,112    $     (290,071)  $        192,886
                                                                              ==============   ===============  =================
Net income (loss) per common share:                            1 and 16
     Basic                                                                    $        1.80    $        (2.90)  $           1.93
     Diluted                                                                           1.80             (0.27)              0.82
                                                                              ==============   ===============  =================

Dividends declared per common share                               3           $        1.00    $       -        $           0.50
                                                                              ==============   ===============  =================
</TABLE>

See notes to consolidated financial statements.

                                                                              4.
<PAGE>
                  FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
           ----------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                   Unrealized
                                                                                  Retained        (Gain) Loss
                                                                                 Earnings -      on Securities        Total
                                  Preferred      Common          Paid-in       Substantially     Available for    Stockholders'
                                    Stock         Stock          Capital         Restricted        Sale, Net          Equity
                                 ------------  ------------   --------------   ---------------   --------------  -----------------

<S>                             <C>           <C>            <C>              <C>               <C>             <C>             
Balance - January 1, 1995        $       340   $   100,100    $   4,010,037    $    5,209,627    $    (142,989)  $      9,177,115

Net income for the year
  ended December 31, 1995                -             -              -               362,886                -            362,886

Unrealized loss on
  securities available
  for sale, net of
  income tax effect                      -             -              -                  -             276,958            276,958

Dividend on preferred stock              -             -              -              (170,000)             -             (170,000)

Dividend on common stock                 -             -              -               (50,050)             -              (50,050)
                                 ------------  ------------   --------------   ---------------   --------------  -----------------

Balance - December 31, 1995              340       100,100        4,010,037         5,352,463          133,969          9,596,909

Net (loss) for the year
 ended December 31, 1996                 -             -              -              (120,071)             -             (120,071)

Unrealized gain on
  securities available
  for sale, net of
  income tax effect                      -             -              -                  -              25,410             25,410

Conversion of preferred
 stock to common stock                  (340)      340,000         (339,660)             -                 -                   -

Dividend on preferred stock              -            -                -             (170,000)             -             (170,000)
                                 ------------  ------------   --------------   ---------------   --------------  -----------------

Balance - December 31, 1996               -        440,100        3,670,377         5,062,392          159,379          9,332,248

Net income for the year
 ended December  31, 1997                -             -              -               794,112            -                794,112

Unrealized gain on
  securities available
  for sale, net of
  income tax effect                      -             -              -                -               135,699            135,699

Dividend on common stock                 -             -              -              (397,600)           -               (397,600)
                                 ------------  ------------   --------------   ---------------   --------------  -----------------

Balance - December 31, 1997      $       -     $   440,100    $   3,670,377    $    5,458,904    $     295,078   $      9,864,459
                                 ============  ============   ==============   ===============   ==============  =================
</TABLE>

See notes to consolidated financial statements.

                                                                              5.
<PAGE>
                  FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                -----------------------------------------------
<TABLE>
<CAPTION>
                                                                                              Year Ended December 31,
                                                                                 --------------------------------------------------
                                                                                      1997             1996             1995
                                                                                 ---------------  ---------------- ----------------
<S>                                                                              <C>              <C>              <C>            

Cash flows from operating activities:
     Net income (loss)                                                           $      794,112   $      (120,071) $       362,886
     Adjustments to reconcile net income (loss) to
       net cash provided by operating activities:
          Depreciation                                                                  284,052           287,849          303,303
          Amortization of premiums, discounts and fees, net                             183,675           307,664           97,863
          Amortization of intangibles                                                    33,336            33,336           33,333
          Deferred income taxes                                                         147,493           (84,225)         414,735
          Provision for losses on loans and real estate owned                           138,511           399,000          210,000
          Net (gain) loss on sales of assets                                             (8,817)            4,965          (73,360)
          Loss on calls of investment securities held to maturity                             -                 -            4,808
          (Increase) decrease in interest receivable                                   (268,863)          317,103         (501,708)
          Decrease (increase) in refundable income taxes                                      -           212,449         (212,449)
          Decrease (increase) in other assets                                            55,198           (17,763)          90,235
          Increase (decrease) in accrued interest payable                                12,111               966          144,560
          Increase (decrease) in other liabilities                                       68,040           (16,745)         (90,782)
                                                                                 ---------------  ---------------- ----------------

               Net cash provided by operating activities                              1,438,848         1,324,498          783,654
                                                                                 ---------------  ---------------- ----------------

Cash flows from investing activities:
     Proceeds from maturities of term deposits                                                -                 -        8,500,000
     Proceeds from calls of investment securities held to maturity                    9,000,000        17,000,000        4,000,000
     Purchases of:
          Term deposits                                                                       -                 -       (6,000,000)
          Securities available for sale                                              (3,202,687)      (12,189,859)               -
          Investment securities held to maturity                                    (26,607,569)                -                -
          Mortgage-backed securities held to maturity                                         -       (12,491,176)     (21,723,449)
          Loans receivable                                                                    -        (6,135,880)      (9,055,000)
          Premises and equipment                                                       (102,797)         (339,230)        (346,237)
          Federal Home Loan Bank of New York stock                                     (181,000)         (102,300)        (151,300)
     Principal repayments on:
          Securities available for sale                                               6,085,224         6,442,347                -
          Investment securities held to maturity                                              -                 -           20,927
          Mortgage-backed securities held to maturity                                 2,393,587         1,817,557        3,715,596
     Proceeds from sales of:
          Securities available for sale                                               3,340,764         3,924,166                -
          Mortgage-backed securities held to maturity                                         -           403,979                -
          Loans receivable                                                                    -            64,615                -
          Real estate owned                                                             612,029           638,401          458,697
     Net (increase) in loans receivable                                             (10,121,440)       (2,929,591)      (2,697,732)
     Additions to real estate owned                                                     (51,355)         (104,711)        (159,948)
     Payments applied to real estate owned                                                6,000            13,380           11,500
                                                                                 ---------------  ---------------- ----------------

               Net cash (used in) investment activities                             (18,829,244)       (3,988,302)     (23,426,946)
                                                                                 ---------------  ---------------- ----------------
</TABLE>

See notes to consolidated financial statements.

                                                                              6.

<PAGE>
                  FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                -----------------------------------------------
<TABLE>
<CAPTION>
                                                                                        Year Ended December 31,
                                                                           --------------------------------------------------
                                                                                1997              1996             1995
                                                                           ----------------  ---------------  ---------------
<S>                                                                        <C>               <C>              <C>           
Cash flows from financing activities:
     Net increase in deposits                                              $    10,153,709   $   24,959,065   $    7,835,814
     Proceeds net of repayments from short-term borrowed money                           -      (12,600,000)      12,600,000
     Proceeds of long-term debt                                                    568,000                -                -
     Repayments of long-term debt                                                  (16,868)               -                -
     Increase (decrease) in advance payments
       by borrowers for taxes and insurance                                        135,539           70,553           (4,243)
     Cash dividend paid on preferred stock                                         (42,500)        (170,000)        (170,000)
     Cash dividend paid on common stock                                           (397,600)         (50,050)         (50,050)
                                                                           ----------------  ---------------  ---------------

          Net cash provided by financing activities                             10,400,280       12,209,568       20,211,521
                                                                           ----------------  ---------------  ---------------

Net (decrease) increase in cash and cash equivalents                            (6,990,116)       9,545,764       (2,431,771)
Cash and cash equivalents - beginning                                           10,673,339        1,127,575        3,559,346
                                                                           ----------------  ---------------  ---------------

Cash and cash equivalents - ending                                         $     3,683,223   $   10,673,339   $    1,127,575
                                                                           ================  ===============  ===============

Supplemental disclosure of cash flow information:
     Cash paid (refunded) during the year for:
          Interest                                                         $     8,091,911   $    7,195,772   $    6,069,703
                                                                           ================  ===============  ===============

          Income taxes                                                     $       240,792   $     (210,459)  $      225,111
                                                                           ================  ===============  ===============

Supplemental disclosure of noncash activities:
     Investment securities held to maturity transferred to
        available for sale                                                 $             -   $            -   $    1,921,218
                                                                           ================  ===============  ===============
     Mortgage-backed securities held to maturity transferred
        to (from) available for sale                                       $             -   $            -   $   33,654,187
                                                                           ================  ===============  ===============

     Unrealized gain on securities available for sale, net                 $       135,699   $       25,410   $      276,958
                                                                           ================  ===============  ===============

     Loans transferred to real estate owned                                $              -  $      493,186   $      405,461
                                                                           ================  ===============  ===============

     Loans originated to facilitate the sale of real estate owned          $       663,000   $            -   $    $ 256,500
                                                                           ================  ===============  ===============

     Dividends declared but not paid:
     Common stock                                                          $             -   $            -   $       50,050
     Preferred stock                                                                     -           42,500           42,500
                                                                           ----------------  ---------------  ---------------

                                                                           $             -   $       42,500   $       92,550
                                                                           ================  ===============  ===============

     Preferred stock converted to common stock                             $             -   $      339,660   $            -
                                                                           ================  ===============  ===============
</TABLE>

See notes to consolidated financial statements.

          
                                                                              7.
<PAGE>
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



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

    Basis of consolidated financial statement presentation
    ------------------------------------------------------

    The  consolidated   financial   statements   include  the  accounts  of  the
    Corporation  and its wholly owned  subsidiary,  First Savings Bank of Little
    Falls,  FSB (the  "Savings  Bank"),  and the  Savings  Bank's  wholly  owned
    subsidiaries,  The First Service  Corporation  of Little Falls (the "Service
    Corp.")  and  Redeem,  Inc.,  and have  been  prepared  in  conformity  with
    generally  accepted  accounting  principles.  All  significant  intercompany
    accounts and transactions have been eliminated in consolidation.

    In preparing the consolidated financial statements,  management is  required
    to make  estimates  and  assumptions  that  affect the  reported  amounts of
    assets and  liabilities  as of the date of the  statements  of  consolidated
    financial  condition  and revenues and expenses for the periods then  ended.
    Actual results could differ significantly from those estimates.

    Material estimates that are particularly  susceptible to significant changes
    relate to the determination of the allowance for loan losses,  the valuation
    of real estate  owned and the  determination  of the amount of deferred  tax
    assets which are more likely than not to be realized.

    Management  believes that the  allowance  for loan losses is adequate,  real
    estate owned is  appropriately  valued and deferred tax assets  recorded are
    more  likely  than  not to be  realized.  While  management  uses  available
    information  to  recognize  losses on loans and real  estate  owned,  future
    additions to the  allowance  for loan losses or further  writedowns  of real
    estate owned may be necessary based on changes in economic conditions in the
    Savings Bank's market area.

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

    Cash and cash equivalents
    -------------------------

    Cash and cash  equivalents  include  cash and  amounts  due from  depository
    institutions and interest-bearing deposits with other financial institutions
    with original maturities of three months or less.

                                                                              8.
<PAGE>
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



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

    Investment and mortgage-backed securities
    -----------------------------------------

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

    As permitted by the Financial Accounting Standards Board's ("FASB") "A guide
    to Implementation of Statement 115 on Accounting for Certain  Investments in
    Debt and Equity  Securities",  the Savings  Bank,  in 1995,  reassessed  the
    classification of its held to maturity  portfolios.  Effective  December 31,
    1995,  as a  result  of such  reassessment,  the  Savings  Bank  transferred
    securities with an approximate  book value of $35,575,000 and an approximate
    fair value of  $35,964,000,  from held to maturity to available for sale. In
    connection with such transfer,  an unrecognized gain, net of deferred income
    taxes, of approximately $253,000 was recognized and classified as a separate
    component of stockholders' equity.

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

    Loans receivable
    ----------------

    Loans receivable are stated at unpaid principal  balances less the allowance
    for loan losses and deferred loan fees and discounts. Interest is calculated
    by the use of the actuarial method.

    The  Savings  Bank  defers loan  origination  fees and  certain  direct loan
    origination  costs and accretes  such amounts as an adjustment of yield over
    the contractual lives of the related loans. Discounts on loans purchased are
    recognized as income by use of a method which  approximates  the level-yield
    method over the terms of the respective loans.

    Uncollectible  interest on loans that are contractually  past due is charged
    off  and  the  related  loans  placed  on  nonaccrual   status.   Income  is
    subsequently  recognized  only to the extent that cash payments are received
    until, in  management's  judgment,  the borrower's  ability to make periodic
    interest  and  principal  payments  is  probable,  in which case the loan is
    returned to an accrual status.

                                                                              9.
<PAGE>
                                                                       
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



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

    Allowance for loan losses
    -------------------------

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

    Impaired  loans are measured  based on the present value of expected  future
    cash  flows  discounted  at the  loan's  effective  interest  rate or,  as a
    practical  expedient,  at the loans observable market price or fair value of
    the  collateral if the loan is collateral  dependent.  A loan  evaluated for
    impairment is deemed to be impaired when,  based on current  information and
    events,  it is probable  that the Savings Bank will be unable to collect all
    amounts due according to the contractual  terms of the loan  agreement.  All
    loans identified as impaired are evaluated  independently.  The Savings Bank
    does not aggregate such loans for evaluation purposes.  Payments received on
    impaired loans are applied first to accrued interest  receivable and then to
    principal.

    Real estate owned
    -----------------

    Real estate owned consists of real estate acquired by foreclosure or deed in
    lieu of  foreclosure.  Real estate owned is recorded at the lower of cost or
    fair value at date of  acquisition  and  thereafter  carried at the lower of
    such initially recorded amount or fair value less estimated selling costs.

    Costs   incurred  in  developing  or  preparing   properties  for  sale  are
    capitalized.  Income and expense  related to the holding  and  operating  of
    properties are recorded in  operations.  Gains and losses from sales of such
    properties are recognized as incurred.

    Concentration of risk
    ---------------------

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

                                                                             10.
<PAGE>
                                                              
                      FIRST SAVINGS BANCORP OF LITTLE FALLS
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



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

    Premises and equipment
    ----------------------

    Premises and  equipment  are  comprised  of land,  at cost,  and  buildings,
    building  improvements,  furniture,  fixtures and equipment,  at cost,  less
    accumulated   depreciation.   Depreciation   charges  are  computed  on  the
    straight-line method over the following estimated useful lives:

             Building and improvements                   40 to 50 years
             Furniture, fixtures and equipment            3 to 10 years

    Significant  renewals  and  betterments  are  charged  to the  premises  and
    equipment account.  Maintenance and repairs are charged to operations in the
    year  incurred.  Rental  income is  netted  against  occupancy  costs in the
    consolidated statements of operations.

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

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

    The accrual basis of  accounting  is used for both  financial and income tax
    reporting.  Provisions  for  income  taxes  reflected  in  the  consolidated
    financial  statements  differ from the amounts  reflected  in the income tax
    returns due to temporary  differences  in the reporting of certain items for
    financial  reporting and tax reporting  purposes and the  recognition of net
    operating loss carry forwards for financial reporting  purposes.  The income
    tax provision  shown in the  consolidated  financial  statements  relates to
    items of income and expense in those  statements  irrespective  of temporary
    variances  for  income  tax  reporting  purposes.  The tax  effect  of these
    temporary  variances is accounted for as deferred income taxes applicable to
    future years. A valuation allowance is provided for deferred tax assets when
    it is more  likely than not that a portion of the  deferred  tax assets will
    not be realized.

    Interest rate risk
    ------------------

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

    Excess of cost over  assets acquired
    -------------------  ---------------

    The cost in excess of fair value of net assets  (goodwill)  is  amortized to
    expense over a period of fifteen years by use of the  straight-line  method.
    The  remaining  unamortized  balance  amounted to $378,000  and  $411,000 at
    December 31, 1997 and 1996, respectively, and is included in other assets.

                                                                             11.

<PAGE>
                                                                          
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



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

    Net income per common share
    ---------------------------

    In February  1997, the FASB issued Statement No. 128,  "Earnings Per Share".
    Statement  No. 128 is effective for years ending after December 15, 1997 and
    requires  that prior period data be restated. Per share amounts are reported
    in accordance with Statement No. 128.

    Basic net income per common  share is  calculated  by dividing net income by
    the weighted average number of shares of common stock  outstanding.  Diluted
    net income per share is calculated by adjusting the weighted  average number
    of shares of common stock  outstanding  to include the effect of convertible
    preferred stock.
    See Note 16 for a reconciliation of such amounts.

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

    Certain  amounts  for the years ended  December  31, 1996 and 1995 have been
    reclassified to conform to current year's presentation.


2.  IMPACT OF NEW ACCOUNTING STANDARDS
- - --------------------------------------

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 a 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.   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.


4.  STOCKHOLDERS' EQUITY
- - ------------------------

For the  purpose  of  granting  to  eligible  account  holders a  priority  over
stockholders in the event of future  liquidation,  the Savings Bank, at the time
of its conversion to stock form,  established a liquidation account in an amount
equal to its total net worth of  $1,579,000  at March 31, 1992.  In the event of
future  liquidation of the converted  Savings Bank (and only in such event),  an
eligible  account holder who continues to maintain his/her deposit account shall
be entitled to receive a distribution  from the liquidation  account.  The total
amount of the liquidation  account will be decreased (but never increased) in an
amount  proportionately  corresponding  to  decreases  in  the  deposit  account
balances  of  eligible  account  holders  as of each  subsequent  year  end.  No
dividends may be paid to  stockholders  if such  dividends  would reduce the net
worth of the converted Savings Bank below the amount required by the liquidation
account.  The balance of the  liquidation  account at December  31, 1997 has not
been determined.

                                                                             12.

<PAGE>
                                                                     
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


3.   STOCKHOLDERS' EQUITY (Cont'd.)
- - -------------------------

The preferred stock issued in the conversion was non-cumulative.  Each share was
permitted  to be  converted,  at  stockholder  option  into ten shares of common
stock.  Effective  December 31, 1996, all 34,000 outstanding shares of preferred
stock  were  converted  into  340,000  shares of common  stock.  The  holders of
preferred  stock  received  dividends  at the  annual  rate of $5.00 per  share.
Holders  of  the  non-cumulative  preferred  stock  had  no  voting  rights  and
liquidation rights subordinate to those of holders of common stock.

The ability of the  Corporation  to pay dividends to  stockholders  is dependent
upon its receiving  dividends  from the Savings  Bank.  The Savings Bank may pay
dividends  and/or capital  distributions,  as defined by  regulations,  during a
calendar  year up to  one-hundred  percent of its net income to date during such
year plus an amount which would reduce by fifty percent its excess  capital over
its regulatory capital requirements at the beginning of such year.

During the year ended December 31, 1997, the Corporation declared cash dividends
to common  shareholders  of  $440,100,  or $1.00  per  share.  The four  largest
shareholders,  whose combined  holdings exceed 90% of the total shares of common
stock outstanding, waived $42,500 of such dividends due them. As such, dividends
actually paid totalled $397,600.


4.  SECURITIES AVAILABLE FOR SALE
- - ---------------------------------

<TABLE>
<CAPTION>
                                                                                   December 31, 1997
                                                               -------------------------------------------------------------
                                                                 Amortized           Gross Unrealized           Carrying
                                                                                ---------------------------
                                                                   Value           Gains         Losses          Value
                                                               ---------------  -------------  ------------  ---------------
<S>                                                            <C>              <C>            <C>           <C>           
Mortgage-backed securities:
      Government National Mortgage Asociation                  $    9,913,396   $    151,585   $         -   $   10,064,981
      Federal National Mortgage Association                         2,135,837          4,898        19,523        2,121,212
      Federal Home Loan Mortgage Corporation                          665,900         15,132             -          681,032
      Federal National Mortgage Association REMIC                   1,920,246              -            59        1,920,187
                                                               ---------------  -------------  ------------  ---------------

                                                                   14,635,379        171,615        19,582       14,787,412
Small Business Administration                                      16,111,311        297,717             -       16,409,028
Common stock                                                           25,000          5,000             -           30,000
                                                               ---------------  -------------  ------------  ---------------

                                                                 $ 30,771,690      $ 474,332      $ 19,582     $ 31,226,440
                                                               ===============  =============  ============  ===============
</TABLE>

<TABLE>
<CAPTION>
                                                                                    December 31, 1996
                                                               -------------------------------------------------------------
                                                                 Amortized           Gross Unrealized           Carrying
                                                                                ---------------------------
                                                                   Value           Gains         Losses          Value
                                                               ---------------  -------------  ------------  ---------------
<S>                                                            <C>              <C>            <C>           <C>           
Mortgage-backed securities:
      Government National Mortgage Asociation                  $   12,174,754   $    144,707   $     2,541   $   12,316,920
      Federal National Mortgage Association                         3,688,379         10,471        57,757        3,641,093
      Federal Home Loan Mortgage Corporation                        1,635,735         24,632         5,822        1,654,545
                                                               ---------------  -------------  ------------  ---------------

                                                                   17,498,868        179,810        66,120       17,612,558
Small Business Administration                                      19,762,634        155,708        24,200       19,894,142
                                                               ---------------  -------------  ------------  ---------------
                                                               $ 37,261,502     $  335,518     $  90,320     $ 37,506,700
                                                               ===============  =============  ============  ===============
</TABLE>
                                                                             13.
<PAGE>
                                                                        
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



4.  SECURITIES AVAILABLE FOR SALE (Cont'd.)

The  foregoing  securities  are not due at a  single  maturity  date as they are
subject to periodic repayment. Accordingly, such securities will generally repay
at a more rapid rate than  reflected in the  following  table of  securities  by
final maturity date.

<TABLE>
<CAPTION>
                                                                                   December 31, 1997
                                                               -------------------------------------------------------------
                                                                 Amortized           Gross Unrealized           Carrying
                                                                                ---------------------------
                                                                   Value           Gains         Losses          Value
                                                               ---------------  -------------  ------------  ---------------

<S>                                                            <C>              <C>            <C>           <C>           
      Due after one year through five years                    $    2,184,043   $     51,484   $         -   $    2,235,527
      Due after five years through ten years                        7,123,438        174,670             -        7,298,108
      Due after ten years                                          21,439,209        243,178        19,582       21,662,805
      Equity security                                                  25,000          5,000             -           30,000
                                                               ---------------  -------------  ------------  ---------------

                                                               $   30,771,690   $    474,332   $    19,582   $   31,226,440
                                                               ===============  =============  ============  ===============
</TABLE>

<TABLE>
<CAPTION>
                                                                                    December 31, 1996
                                                               -------------------------------------------------------------
                                                                 Amortized           Gross Unrealized           Carrying
                                                                                ---------------------------
                                                                   Value           Gains         Losses          Value
                                                               ---------------  -------------  ------------  ---------------

<S>                                                            <C>              <C>            <C>           <C>           
      Due after one year through five years                    $    1,484,193   $     17,451   $     5,783   $    1,495,861
      Due after five years through ten years                       10,537,900         94,618        14,810       10,617,708
      Due after ten years                                          25,239,409        223,449        69,727       25,393,131
                                                               ---------------  -------------  ------------  ---------------
                                                                               
                                                               $   37,261,502   $    335,518   $    90,320   $   37,506,700
                                                               ===============  =============  ============  ===============
</TABLE>

During  the years  ended  December  31,  1997 and 1996,  proceeds  from sales of
securities available for sale totalled $3,340,764 and $3,924,166,  respectively,
and resulted in gross gains of $45,337 and $4,548, respectively, and, during the
year ended  December 31, 1997,  gross losses of $37,501.  There were no sales of
securities available for sale during the year ended December 31, 1995.

A security  available for sale,  having a carrying value of $360,000 at December
31,  1996,  was  pledged to secure  public  funds on deposit.  Additionally,  at
December  31, 1997 and 1996,  securities  available  for sale with an  aggregate
carrying value of $2,593,000 and $1,134,000, respectively, are pledged to secure
customer deposits.


                                                                             14.
<PAGE>
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

5.  INVESTMENT SECURITIES HELD TO MATURITY
- --------------------------------------------
<TABLE>
<CAPTION>
                                                                                    December 31, 1997
                                                               -------------------------------------------------------------
                                                                  Carrying           Gross Unrealized          Estimated
                                                                                ---------------------------
                                                                   Value           Gains         Losses        Fair Value
                                                               ---------------  -------------  ------------  ---------------
<S>                                                            <C>              <C>            <C>           <C>           
U.S. Government Agencies:
      Due after one year through five years                    $    1,999,587   $      3,485   $         -   $    2,003,072
      Due after five years through ten years                        8,000,000              -             -        8,000,000
      Due after ten years                                           9,644,002          2,591         2,482        9,644,111
                                                               ---------------  -------------  ------------  ---------------
                                                               $   19,643,589   $      6,076   $     2,482   $   19,647,183
                                                               ===============  =============  ============  ===============
</TABLE>

<TABLE>
<CAPTION>
                                                                                   December 31, 1996
                                                               -------------------------------------------------------------
                                                                  Carrying           Gross Unrealized          Estimated
                                                                                ---------------------------
                                                                   Value           Gains         Losses        Fair Value
                                                               ---------------  -------------  ------------  ---------------
<S>                                                             <C>             <C>            <C>           <C>           
U.S. Government Agencies due after ten years                    $   2,000,000   $         -    $         -   $    2,000,000
                                                               ===============  =============  ============  ===============
</TABLE>

There were no sales of investment  securities  held to maturity during the years
ended  December 31,  1997,  1996 and 1995.  During the years ended  December 31,
1997,  1996 and 1995,  proceeds  from  calls of  investment  securities  held to
maturity  totalled  $9,000,000,  $17,000,000 and $4,000,000,  respectively,  and
resulted in no gross gains or losses in 1997 and 1996 and gross losses of $4,808
in 1995.

 6.   MORTGAGE-BACKED SECURITIES HELD TO MATURITY
- -------------------------------------------------
<TABLE>
<CAPTION>
                                                                        December 31, 1997
                                                               --------------------------------------------------------------
                                                                  Carrying           Gross Unrealized           Estimated
                                                                                 --------------------------
                                                                   Value            Gains         Losses        Fair Value
                                                               ---------------   ------------   -----------   ---------------
<S>                                                            <C>               <C>            <C>           <C>           
Government National Mortgage Association                       $       31,453    $       630    $        -    $       32,083
Federal National Mortgage Association                               1,540,181              -           167         1,540,014
Federal Home Loan Mortgage Corporation                              7,843,045         25,541         2,864         7,865,722
Federal National Mortgage Association REMIC                         1,000,000              -             -         1,000,000
                                                               ---------------   ------------   -----------   ---------------
                                                               $   10,414,679    $    26,171       $ 3,031      $ 10,437,819
                                                               ===============   ============   ===========   ===============
</TABLE>
<TABLE>
<CAPTION>
                                                                                     December 31, 1996
                                                               --------------------------------------------------------------
                                                                  Carrying           Gross Unrealized           Estimated
                                                                                 --------------------------
                                                                   Value            Gains         Losses        Fair Value
                                                               ---------------   ------------   -----------   ---------------
<S>                                                            <C>               <C>            <C>           <C>           
Government National Mortgage Association                       $       39,023    $     1,047    $      280    $       39,790
Federal National Mortgage Association                               1,809,078         29,263             -         1,838,341
Federal Home Loan Mortgage Corporation                              9,957,090         20,147        42,601         9,934,636
Federal National Mortgage Association REMIC                         1,000,000             -              -         1,000,000
                                                               ---------------   ------------   -----------   ---------------
                                                               $   12,805,191    $    50,457    $   42,881    $   12,812,767
                                                               ===============   ============   ===========   ===============
</TABLE>
                                                                             15.

<PAGE>
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


 6.   MORTGAGE-BACKED SECURITIES HELD TO MATURITY (Cont'd.)
- - -------------------------------------------------

During the year ended December 31, 1996,  proceeds from sales of mortgage-backed
securities  held to maturity  totalled  $403,979 and resulted in gross losses of
$973. There were no sales of mortgage-backed  securities held to maturity during
the years ended December 31, 1997 and 1995.

Mortgage-backed securities held to maturity with a carrying value of $414,000 at
December 31, 1997 were pledged to secure public finds on deposit.

 7.   LOANS RECEIVABLE
- ----------------------
<TABLE>
<CAPTION>
                                                                                         December 31,
                                                                             ---------------------------------------
                                                                                  1997                   1996
                                                                             ----------------       ----------------
<S>                                                                          <C>                    <C>            
Real estate mortgage:
     One-to-four family                                                      $    83,317,259        $    74,156,889
     Multi-family                                                                  5,020,506              3,311,210
     Non-residential                                                               6,182,670              6,775,830
     Land                                                                             38,949                 41,373
                                                                             ----------------       ----------------
                                                                                  94,559,384             84,285,302
                                                                             ----------------       ----------------
Commercial loans                                                                   4,655,264              3,954,014
                                                                             ----------------       ----------------
Consumer:
     Equity                                                                        4,398,584              4,681,054
     Home improvement and second mortgages                                         1,346,046              1,090,470
     Passbook or certificate                                                         629,681                814,064
     Student education                                                                90,750                115,908
     Other loans                                                                     619,456                527,256
                                                                             ----------------       ----------------
                                                                                   7,084,517              7,228,752
                                                                             ----------------       ----------------
Total loans                                                                      106,299,165             95,468,068
                                                                             ----------------       ----------------
Less:  Allowance for loan losses                                                     596,230                523,715
        Deferred loan fees and discounts                                             235,450                211,711
                                                                             ----------------       ----------------
                                                                                     831,680                735,426
                                                                             ----------------       ----------------
                                                                             $   105,467,485        $    94,732,642
                                                                             ================       ================
</TABLE>
The Savings Bank has granted  loans to its officers and  directors  and to their
associates.  Related  party  loans  are made on  substantially  the same  terms,
including  interest rates and  collateral,  as those  prevailing at the time for
comparable  transactions with unrelated persons and do not involve more than the
normal risk of  collectibility.  The  aggregate  dollar  amount of these  loans,
exclusive of loans to any officer or director and their  affiliates  which total
less than  $60,000,  was  $868,000  and  $775,000 at December 31, 1997 and 1996,
respectively.  Activity  during the year ended  December  31, 1997  included new
loans of $174,000 and repayments of $81,000.
                                                                             16.
<PAGE>
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

 7.  LOANS RECEIVABLE  (Cont'd)
- ----------------------- 

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

<TABLE>
<CAPTION>
                                                                            Year Ended December 31,
                                                                   ------------------------------------------
                                                                      1997          1996            1995
                                                                   ------------  ------------    ------------
<S>                                                                <C>           <C>             <C>        
        Balance - beginning                                        $   523,715   $   388,633     $   377,315
        Provision charged to operations                                101,174       142,500          80,228
        Loans charged off                                              (37,374)       (7,418)        (70,605)
        Recoveries                                                       8,715             -           1,695
                                                                   ------------  ------------    ------------
        Balance - ending                                           $   596,230   $   523,715     $   388,633
                                                                   ============  ============    ============
</TABLE>
Impaired loans and related amounts recorded in the allowance for loan losses are
summarized as follows: (in thousands):

<TABLE>
<CAPTION>
                                                                                       December 31,
                                                                                 ----------------------------
                                                                                    1997            1996
                                                                                 ------------    ------------
<S>                                                                              <C>             <C>        
        Recorded investment in impaired loans:
             With recorded allowance                                             $       696     $     1,277
             Without recorded allowances                                                   -               -
                                                                                 ------------    ------------
                  Total impaired loans                                                   696           1,277

             Related allowance for loan losses                                            35             155
                                                                                 ------------    ------------
                  Net impaired loans                                             $       661     $     1,122
                                                                                 ============    ============
</TABLE>

For the years ended  December  31,  1997,  1996 and 1995,  the average  recorded
investment  in  impaired  loans  totalled  $1,321,000,  $559,000  and  $355,000,
respectively.  Interest income recognized on such loans during the time each was
impaired totalled $118,000, $28,000 and $7,000,  respectively,  all of which was
recorded on the cash basis.

Nonaccrual loans totalled approximately $2,601,000, $1,639,000 and $1,146,000 at
December 31, 1997,  1996 and 1995,  respectively.  Renegotiated  loans for which
interest  has been  reduced  totalled  approximately  $406,000,  $1,313,000  and
$1,348,000 at December 31, 1997,  1996 and 1995,  respectively.  Interest income
that would have been  recorded  under the  original  terms of such loans and the
interest income actually recognized are summarized below:

<TABLE>
<CAPTION>
                                                                            Year Ended December 31,
                                                                   ------------------------------------------
                                                                      1997          1996            1995
                                                                   ------------  ------------    ------------
                                                                                (In Thousands)
<S>                                                                <C>           <C>             <C>        
        Interest income that would have been recorded              $       292   $       303     $       250
        Interest income recognized                                         161           230             184
                                                                   ------------  ------------    ------------
        Interest income foregone                                   $       131   $        73     $        66
                                                                   ============  ============    ============
</TABLE>
                                                                             17.
<PAGE>
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



8.  REAL ESTATE OWNED
- - ---------------------
<TABLE>
<CAPTION>
                                                                                                 December 31,
                                                                                    ---------------------------------
                                                                                        1997               1996
                                                                                    --------------     --------------

<S>                                                                                 <C>                <C>          
Acquired in settlement of loans                                                     $   1,674,616      $   3,443,636
Allowance for losses                                                                      (34,612)          (537,602)
                                                                                    --------------     --------------

                                                                                    $   1,640,004      $   2,906,034
                                                                                    ==============     ==============
</TABLE>

The following is an analysis of the allowance for losses:


<TABLE>
<CAPTION>
                                                                                 Year Ended December 31,
                                                                     ------------------------------------------------
                                                                         1997           1996               1995
                                                                     -------------  --------------     --------------

<S>                                                                  <C>            <C>                <C>          
      Balance - beginning                                            $    537,602   $     302,537      $   1,461,991
      Provision charged to operations                                      37,337         256,500            129,772
      Losses charged off                                                 (540,327)        (21,435)        (1,289,226)
                                                                     -------------  --------------     --------------

      Balance - ending                                               $     34,612   $     537,602      $     302,537
                                                                     =============  ==============     ==============
</TABLE>

The following is an analysis of loss on foreclosed real estate:

<TABLE>
<CAPTION>

                                                                                 Year Ended December 31,
                                                                     ------------------------------------------------
                                                                         1997           1996               1995
                                                                     -------------  --------------     --------------

<S>                                                                  <C>            <C>                <C>          
      Provision for losses                                           $     37,337   $     256,500      $     129,772
      Operating expenses, net of rental income                            125,243         131,128            100,251
      (Gain) loss on disposition                                             (981)          8,540            (73,360)
                                                                     -------------  --------------     --------------

                                                                     $    161,599   $     396,168      $     156,663
                                                                     =============  ==============     ==============
</TABLE>
                                                                             18.
<PAGE>

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


9.  PREMISES AND EQUIPMENT
- - --------------------------
<TABLE>
<CAPTION>
                                                                                December 31,
                                                                      ---------------------------------
                                                                          1997               1996
                                                                      --------------    ---------------
<S>                                                                   <C>               <C>           
Land                                                                  $     547,867     $      547,867
                                                                      --------------    ---------------
Buildings and improvements                                                3,112,048          3,060,894
Less accumulated depreciation                                             1,173,521          1,065,155
                                                                      --------------    ---------------
                                                                          1,938,527          1,995,739
                                                                      --------------    ---------------
Furniture, fixtures and equipment                                         1,677,207          1,625,564
Less accumulated depreciation                                             1,388,541          1,212,854
                                                                      --------------    ---------------
                                                                            288,666            412,709
                                                                      --------------    ---------------
                                                                      $   2,775,060     $    2,956,315
                                                                      ==============    ===============
</TABLE>

10.  INTEREST RECEIVABLE
- - ------------------------

<TABLE>
<CAPTION>
                                                                                December 31,
                                                                      ---------------------------------
                                                                          1997               1996
                                                                      --------------    ---------------
<S>                                                                   <C>               <C>           
Loans                                                                 $     652,651     $      640,131
Securities                                                                  707,313            470,634
Other interest-earning assets                                                19,664                -
                                                                      --------------    ---------------
                                                                      $   1,379,628     $    1,110,765
                                                                      ==============    ===============
</TABLE>

11.  DEPOSITS
- - -------------
<TABLE>
<CAPTION>
                                                                 December 31 ,
                                       ------------------------------------------------------------------
                                                    1997                             1996
                                       -------------------------------   --------------------------------
                                        Weighted                          Weighted
                                         Average                           Average
                                          Rate            Amount            Rate             Amount
                                       ------------  -----------------   ------------    ----------------
<S>                                         <C>      <C>                     <C>         <C>            
Non-interest-bearing demand                  0.00%   $      2,958,852         0.00%      $     1,985,234
NOW and Super NOW                            2.04%          4,336,162         2.03%            4,204,758
Money Market                                 3.51%          8,107,509         3.38%            8,102,117
Savings and Realty Trust                     3.39%         24,403,289         3.35%           21,967,044
Certificates of deposit                      5.67%        126,953,045         5.62%          120,336,961
                                                     ----------------                    ---------------
                                             5.04%   $    166,758,857         5.02%      $   156,596,114
                                                     =================                   ================
</TABLE>
                                                                             19.
<PAGE>

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


11.  DEPOSITS (Cont'd)
- - -------------

Interest expense on deposits is summarized as follows:
<TABLE>
<CAPTION>



                                                                      Year Ended Decmber 31,
                                                             ------------------------------------------
                                                                1997           1996           1995
                                                             ------------  -------------  -------------
                                                                          (In Thousands)

<S>                                                          <C>            <C>            <C>  
       Savings and Realty Trust                              $       796   $        754    $       756
       NOW and Money Market                                          365            364            410
       Certificates of deposit                                     6,923          5,475          4,929
                                                             ------------  -------------   ------------

                                                             $     8,084   $      6,593    $     6,095
                                                             ============  =============   ============
</TABLE>

A summary of certificates of deposit by time remaining until maturity follows:

<TABLE>
<CAPTION>
                                                                                  December 31,
                                                                           ----------------------------
                                                                               1997           1996
                                                                           -------------  -------------
                                                                                 (In Thousands)

<S>                                                                        <C>            <C>         
       Within one year                                                     $     97,555   $     88,730
       After one year through two years                                          18,216         18,295
       Thereafter                                                                11,182         13,312
                                                                           -------------  -------------

            Total                                                          $    126,953   $    120,337
                                                                           =============  =============
</TABLE>

A summary of  certificates  of deposit of $100,000 or more by time  remaining to
maturity follows:

<TABLE>
<CAPTION>


                                                                                  December 31,
                                                                           ----------------------------
                                                                               1997           1996
                                                                           -------------  -------------
                                                                                 (In Thousands)

<S>                                                                        <C>            <C>         
       Within three months                                                 $      1,984   $      3,589
       After three through six months                                             2,402          1,611
       After six through twelve months                                            4,534          2,449
       After twelve months                                                        2,236          1,754
                                                                           -------------  -------------

                                                                           $     11,156   $      9,403
                                                                           =============  =============
</TABLE>

                                                                             20.
<PAGE>

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


12.  BORROWED MONEY
- - -------------------

Borrowed  money at December 31, 1997  consisted of a ten-year  term advance from
the  Federal  Home  Loan  Bank of New York  ("FHLB"),  maturing  June 18,  2007,
carrying an interest  rate of 6.70% and having a remaining  balance of $551,132.
The advance is payable in monthly principal and interest  installments of $6,507
through maturity.

At December 31, 1997 and 1996,  the Savings  Bank had  available to it overnight
lines of credit of $16,936,000  and  $25,117,000,  respectively,  granted by the
FHLB.  The unused  amount of credit  available  to the Savings  Bank under these
lines,  which may continue  until  terminated  by either the Savings Bank or the
FHLB, was $16,936,000 at December 31, 1997

Collateral  pledged to secure the foregoing credit  facilities  consists of FHLB
stock of  $1,106,600  and $925,600 at December 31, 1997 and 1996,  respectively,
and securities  with an aggregate  carrying value of $16,504,000 and $21,245,000
at December 31, 1997 and 1996, respectively.



13.  REGULATORY CAPITAL
- - -----------------------

The Savings Bank is subject to capital requirements  prescribed by the Office of
Thrift Supervision ("OTS") consisting of three separate  measurements of capital
adequacy (the "Capital Rule"). The Capital Rule requires each saving institution
to maintain tangible capital equal to at least 1.5% of its total tangible assets
and core  capital  equal to at least  3.0% of its  adjusted  total  assets.  The
Capital Rule further requires each savings institution to maintain total capital
equal to at least 8.0% of its risk-weighted assets.

The  following  table sets forth the capital  position of the Savings  Bank,  as
calculated under the Capital Rule, as of December 31, 1997:

<TABLE>
<CAPTION>

                                                           Tangible                    Core                    Risk-Based
                                                   -------------------------  ------------------------  -------------------------
                                                     Amount       Percent       Amount      Percent       Amount       Percent
                                                   -----------  ------------  -----------  -----------  ------------  -----------
                                                                              (Dollars in Thousands)

<S>                                                <C>          <C>           <C>               <C>      <C>               <C>  
      GAAP  equity                                 $    9,897          5.56   $     9,867        5.56    $     9,867        12.74
      Deduct non-includable portion of:
           Deferred tax asset                            (173)        (0.10)         (173)      (0.10)          (173)       (0.22)
           Intangible asset                              (378)        (0.21)         (378)      (0.21)          (378)       (0.49)
           Unrealized gain on securities, net            (295)        (0.16)         (295)      (0.16)          (295)       (0.38)
      Add: General valuation allowance                      -             -             -           -            596         0.77
                                                   -----------  ------------  -----------  -----------  ------------  -----------

      Regulatory capital as calculated                  9,021          5.09         9,021        5.09          9,617        12.42
      Regulatory capital as required                    2,660          1.50         5,321        3.00          6,197         8.00
                                                   -----------  ------------  -----------  -----------  ------------  -----------

      Excess                                          $ 6,361          3.59   $     3,700        2.09    $     3,420         4.42
                                                   ===========  ============  ===========  ===========  ============  ===========
</TABLE>
                                                                             21.
<PAGE>
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


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

The Federal  Deposit  Insurance  Corporation  Improvement Act of 1991 ("FDICIA")
imposes increased  requirements on the operations of financial  institutions and
mandated the development of regulations  designed to empower  regulators to take
prompt  corrective  action with respect to institutions  that fall below certain
capital standards.  FDICIA stipulates that an institution with less than 4% core
capital is deemed to be undercapitalized.  Quantitative  measures established by
FDICIA to ensure capital  adequacy  require the Savings Bank to maintain minimum
amounts and ratios of total and Tier I capital  (as defined in the  regulations)
to  risk-weighted  assets (as defined),  and of Tier I capital to average assets
(as defined).  Management  believes,  as of December 31, 1997,  that the Savings
Bank meets all capital adequacy requirements to which it is subject.

As of September 30, 1997, the most recent notification from the OTS, the Savings
Bank was  categorized as well  capitalized  under the  regulatory  framework for
prompt corrective  action.  To be categorized as well  capitalized,  the Savings
Bank must maintain minimum total, risk-based, and Tier I leverage ratios of 10%,
6%, and 5%, respectively.  There are no conditions existing or events which have
occurred  since   notification   that  management   believes  have  changed  the
institution's category.


14.  INCOME TAXES
- - -----------------

The Savings Bank qualifies as a Savings  Institution under the provisions of the
Internal Revenue Code and was therefore permitted,  prior to January 1, 1996, to
deduct from taxable  income an allowance  for bad debts based on the greater of:
(1) actual  loan  losses  (the  "experience  method");  or (2) eight  percent of
taxable  income before such bad debt  deduction  less certain  adjustments  (the
"percentage of taxable income method").  The percentage of taxable income method
was repealed  effective January 1, 1996. For income tax years ended December 31,
1996 and  thereafter,  the Saving Bank must use either the experience  method or
the specific charge off method.  Retained earnings at December 31, 1997 includes
approximately  $3.5 million of such bad debt  allowance,  for which income taxes
have not been provided.

The components of income taxes (benefit) are summarized as follows:

<TABLE>
<CAPTION>

                                                                           Year Ended December 31,
                                                                 ---------------------------------------------
                                                                    1997             1996            1995
                                                                 ------------    -------------   -------------

<S>                                                              <C>             <C>             <C>          
       Current                                                   $   288,880     $     25,216    $    (39,167)
                                                                 ------------    -------------   -------------

       Deferred:
           Temporary differences                                     125,903         (105,845)        393,068
           Net operating loss carryforward                            21,590           21,590          21,667
                                                                 ------------    -------------   -------------

                                                                     147,493          (84,255)        414,735
                                                                 ------------    -------------   -------------

                                                                 $   436,373     $    (59,039)   $    375,568
                                                                 ============    =============   =============
</TABLE>
                                                                             22.
<PAGE>

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



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

Deferred  income taxes result from temporary  differences in the  recognition of
income and  expense for tax and  financial  statement  purposes.  The sources of
these temporary differences and the tax effects are as follows:

<TABLE>
<CAPTION>
                                                                       Year Ended December 31,
                                                                 ---------------------------------------------
                                                                    1997             1996            1995
                                                                 ------------    -------------   -------------

<S>                                                              <C>             <C>             <C>         
       Allowance for losses on
        loans and real estate owned                              $   155,928     $   (125,575)   $    405,495
       Deferred loan fees                                              4,342            8,639           8,902
       Nonaccrual interesst                                          (14,965)          25,477          (7,887)
       Depreciation                                                  (32,715)          (6,400)         (8,536)
       Net operating loss carryforward                                21,590           21,590          21,667
       Other                                                          13,313           (7,986)         (4,906)
                                                                 ------------    -------------   -------------

                                                                   $ 147,493        $ (84,255)      $ 414,735
                                                                 ============    =============   =============
</TABLE>

The components of the net deferred tax asset are as follows:

<TABLE>
<CAPTION>


                                                                                         December 31,
                                                                                 -----------------------------
                                                                                     1997            1996
                                                                                 -------------   -------------
<S>                                                                              <C>             <C>         
       Deferred tax assets:
           Allowance for losses on
            loans and real estate owned                                          $    225,934    $    381,862
           Net operating loss carryfoward                                             194,310         215,900
           Nonaccrual interest                                                         44,347          29,382
           Deferred loan fees, net                                                     35,236          39,578
           Other                                                                            -          13,313
                                                                                 -------------   -------------

                                                                                      499,827         680,035
                                                                                 -------------   -------------

       Deferred tax liabilities:
           Depreciation                                                                23,054          55,769
           Unrealized gain on securities available for sale                           159,672          85,819
                                                                                 -------------   -------------

                                                                                      182,726         141,588
                                                                                 -------------   -------------

       Net deferred tax assets included in other assets                          $    317,101    $    538,447
                                                                                 =============   =============
</TABLE>

                                                                             23.
<PAGE>

                  FIRST SAVINGS BANCORP, OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



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

For income tax reporting purposes, at December 31, 1997, the Corporation has net
operating loss carryforwards  totalling  approximately $571,500 that will expire
on December 31, 2006.

The following  table presents a  reconciliation  between the reported income tax
expense  (benefit) and the income tax expense  (benefit) which would be computed
by applying the federal statutory rate of 34% to income before income taxes:


<TABLE>
<CAPTION>

                                                                           Year Ended December 31,
                                                                 ---------------------------------------------
                                                                    1997             1996            1995
                                                                 ------------    -------------   -------------

<S>                                                              <C>             <C>             <C>         
       Federal income taxes (benefit)                            $   418,365     $    (60,897)   $    251,074
       Increase (reduction) of
        income taxes resulting from:
           Change in permanent difference relating
            to base year tax bad debt reserves                             -                -         100,541
           State income taxes,
            net of federal income tax effect                          25,670           (3,216)         21,967
           Other                                                      (7,662)           5,074           1,986
                                                                 ------------    -------------   -------------

                                                                   $ 436,373        $ (59,039)      $ 375,568
                                                                 ============    =============   =============
</TABLE>

15.  RETIREMENT PLAN
- - --------------------

The Savings Bank has a 401(k) plan covering all eligible  employees.  Under this
plan, participants may elect to contribute up to 15% of their compensation,  not
to exceed  applicable  limits as per the Internal Revenue Code. The Savings Bank
has elected to match 50% of employees' contributions, up to a maximum 6% of each
respective employee's compensation. The 401(k) plan expense was $25,000, $18,000
and $22,000 for the years ended December 31, 1997 , 1996 and 1995, respectively.

                                                                             24.
<PAGE>

                  FIRST SAVINGS BANCORP, OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------




16. NET INCOME (LOSS) PER COMMON SHARE
- - --------------------------------------

                         Year Ended December 31, 1997
                         ----------------------------
                                        Weighted 
                                        Average
                               Net      Number         Per
                              Income    of Shares     Share
                              ------    ---------     -----

Basic and diluted net income  $794,112   440,100      $1.80
                              ========   =======      =====
<TABLE>
<CAPTION>
                                                       Year Ended December 31,
                               ------------------------------------------------------------
                                               1996                          1995
                               ------------------------------    --------------------------
                                              Weighted                      Weighted
                                              Average                       Average
                                Net           Number    Per       Net       Number    Per
                                Loss         of Shares Share     Income    of Shares Share
<S>                           <C>            <C>       <C>       <C>       <C>       <C>  
Basic net income (loss)
 applicable to common shares  $(290,071)     100,100   $(2.90)   $192,886  $100,100  $1.93
                                                       ======                        =====
Assumed conversion of
 preferred stock to
 common stock                   170,000      340,000              170,000   340,000
                                -------      -------              -------   -------
Diluted net income (loss)     $(120,071)     440,100   $(0.27)   $362,886   440,100  $0.82
                              =========      =======   ======    ========   =======  =====
</TABLE>

17.  COMMITMENTS AND CONTINGENCIES
- - ----------------------------------

The Savings Bank is a party to financial instruments with off-balance-sheet risk
in the normal course of business to meet the financing  needs of its  customers.
These  financial  instruments  primarily  include  commitments to extend credit.
These instruments  involve, to varying degrees,  elements of credit and interest
rate risk in excess of the amount  recognized in the  consolidated  statement of
financial  condition.  The  contract  or notional  amounts of those  instruments
reflect the extent of involvement the Savings Bank has in particular  classes of
financial instruments.

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

                                                                             25.
<PAGE>

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



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

At December 31, 1997, the Bank had  outstanding  commitments to originate  loans
totalling  $975,000,  consisting of $691,000 for fixed rate first mortgage loans
with rates ranging from 7.00% through 7.75%,  $259,000 for adjustable rate first
mortgage  loans with initial  rates ranging from 6.875% to 7.65% and $25,000 for
an equity line of credit.

At December 31, 1996, the Bank had  outstanding  commitments to originate  loans
totalling $1,216,000, consisting of $185,000 for fixed rate first mortgage loans
with rates ranging from 7.875%  through  8.375% , $196,000 for fixed rate second
mortgage  loans  with  rates  ranging  from  8.375%  to  9.50%,  $200,000  for a
commercial  mortgage  loan having a rate which will adjust  monthly to the prime
rate plus 3.50%, $600,000 for a fifteen year commercial mortgage loan which will
carry a fixed rate at 11.00% for the first five years and then adjust each fifth
year to the five year U.S.  treasury  rate plus 4.00% and  $35,000 for an equity
line of credit.

At December 31, 1997 and 1996, undisbursed funds from approved home equity lines
of credit amounted to  approximately  $2,686,000 and  $2,529,000,  respectively.
Unless they are  specifically  cancelled by notice from the Savings Bank,  these
funds  represent  firm  commitments  available  to the  respective  borrowers on
demand.  The interest rate charged for any month on funds disbursed is generally
1.00%  to  2.00%  above  the  prime  rate.  Certain  lines  are  subject  to  an
introductory  rate of 2% below the prime rate for the first  year.  The  Savings
Bank also  offers  unsecured  credit  lines in  conjunction  with a credit  card
program.  At December  31, 1997 and 1996,  unused  amounts  under these lines of
credit totalled $137,000 and $90,000, respectively.

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require  payment of a fee. Since many of the  commitments are expected to expire
without  being  drawn  upon,  the total  commitment  amounts do not  necessarily
represent future cash  requirements.  The Savings Bank evaluates each customer's
creditworthiness  on a case-by case basis. The amount of collateral  obtained if
deemed  necessary  by the  Savings  Bank  upon  extension  of credit is based on
management's  credit evaluation of the  counterparty.  Collateral held generally
includes residential and commercial real estate.  Management does not anticipate
losses on any of these transactions.

In the conduct of their  business,  the  Corporation,  the Savings  Bank and the
Savings Bank's  subsidiaries are involved in normal litigation  matters.  In the
opinion of management,  the ultimate  disposition of such litigation  should not
have a  material  adverse  effect  on the  consolidated  financial  position  or
operations of the Corporation.


                                                                             26.
<PAGE>

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



18.  LEGISLATIVE MATTERS
- - ------------------------

On September  30,  1996,  legislation  was enacted  which,  among other  things,
imposed a special  one-time  assessment on Savings  Association  Insurance  Fund
("SAIF") member  institutions,  including the Savings Bank, to recapitalize  the
SAIF and spread the  obligation  for payment of Financial  Corporation  ("FICO")
bonds  across all SAIF and Bank  Insurance  Fund  ("BIF")  members.  The special
assessment levied amounted to 65.7 basis points on SAIF assessable deposits held
as of March 31, 1995. The special assessment was recognized in the third quarter
of 1996 and was tax deductible.  The Savings Bank took a charge of $845,000 as a
result of the special  assessment.  This legislation  eliminates the substantial
disparity  between  the amount  that BIF and SAIF  members  had been  paying for
deposit insurance premiums.

Currently,  the FDIC has estimated that, in addition to normal deposit insurance
premiums,  BIF members will pay a portion of the FICO payment equal to 1.3 basis
points on BIF -insured  deposits compared to 6.4 basis points by SAIF members on
SAIF-insured  deposits.  All institutions  will pay a pro-rata share of the FICO
payment  on the  earlier  of  January  1, 2000 or the date  upon  which the last
savings  association ceases to exist. The legislation also requires BIF and SAIF
to be  merged by  January  1, 1999  provided  that  legislation  is  adopted  to
eliminate the saving association  charter and no savings  associations remain as
of that time.

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

On August  21,  1996,  legislation  was  enacted to allow for the  recapture  of
post-1987 tax bad debt reserves ("excess reserves").  Prior to enactment certain
thrift  institutions  such as the Savings Bank were allowed  deductions  for bad
debts under methods more favorable than those granted to other  taxpayers.  This
legislation  repealed the Code Section 593 reserve  method of accounting for bad
debts by thrift  institutions  effective for taxable years beginning after 1995.
Thrift  institutions  that are treated as small banks are allowed to utilize the
experience method  applicable to such  institutions,  while thrift  institutions
that are treated as large banks are required to use only the specific charge off
method.

For small institutions such as the Savings Bank, the amount of the institution's
applicable  excess  reserves  generally is the excess of (1) the balances of its
reserve for losses on qualifying  real property loans and its reserve for losses
on nonqualifying loans as of the close of its last taxable year beginning before
January 1, 1996,  over (ii) the greater of the balance of (a) its  pre-1988  tax
reserves or (b) what the reserves  would have been at the close of its last year
beginning  before  January  1,  1996,  had the  Savings  Bank  always  used  the
experience method. The Savings Bank has excess reserves of approximately  $3,000
remaining at December 31, 1997 which will be recaptured  ratably during the next
four years.

                                                                             27.


<PAGE>

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

19.   PARENT CORPORATION FINANCIAL INFORMATION
- - ----------------------------------------------

The following condensed  financial  statements of the Corporation should be read
in conjunction with the Notes to Consolidated Financial Statements.



                        STATEMENTS OF FINANCIAL CONDITION
                        ---------------------------------


                                                          December 31,         
                                                   ----------------------------
Assets                                                1997                1996
- - ------                                             ----------      ----------
                                                   
Cash and cash equivalents                          $   17,882        $   17,397
Investment in subsidiary                            9,867,301         9,372,123
Organization costs                                     15,509            22,949
                                                   ----------        ----------
      Total assets                                 $9,900,692        $9,412,469
                                                   ==========        ==========
                                                   
                                                   
Liabilities and stockholders' equity               
- - ------------------------------------               
                                                   
Liabilities                                        
- - -----------                                        
                                                   
Dividends payable                                  $        -       $    42,500
Due to subsidiary                                      36,233            37,721
                                                   ----------       -----------
      Total liabilities                                36,233            80,221
                                                   ----------       -----------
                                                   
Stockholders' equity                               
- - --------------------                               
                                                   
Preferred stock                                             -                 -
Common stock                                          440,100           440,100
Paid-in-capital in excess of par value              3,670,377         3,670,377
Retained earnings - substantially restricted        5,753,982         5,221,771
                                                    ---------         ---------
                                                   
      Total stockholders' equity                    9,864,459         9,332,248
                                                    ---------         ---------
                                                   
      Total liabilities and stockholders' equity   $9,900,692        $9,412,469
                                                   ==========        ==========

                                                                 28.
           


                                                                  ---
<PAGE>

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

19.   PARENT CORPORATION FINANCIAL INFORMATION (Cont'd)
- - ----------------------------------------------

                            STATEMENTS OF OPERATIONS
                            ------------------------
<TABLE>
<CAPTION>
                                                                      Year Ended December 31,
                                                             ------------------------------------
                                                               1997         1996           1995
                                                             --------     ---------      --------
<S>                                                          <C>            <C>          <C>     
Dividends from subsidiary                                    $440,100     $ 220,050      $ 20,050
Interest income                                                   486           474           460
                                                             --------     ---------      --------
Total income                                                  440,586       220,524       220,510
Expenses                                                        7,845         7,440           505
                                                             --------     ---------      --------
                                                              432,741        21,084       220,005
Equity in undistributed earnings (loss) of subsidiaries       359,479      (333,155)      142,881
                                                             --------     ---------      --------
Income (loss) before income taxes                             792,220      (120,071)      362,886
Income tax (benefit)                                            1,892             -             -
                                                             --------     ---------      --------
Net income (loss)                                            $794,112     $(120,071)     $362,886
                                                             ========     =========      ========

</TABLE>
                            STATEMENTS OF CASH FLOWS
                            ------------------------
<TABLE>
<CAPTION>
                                                                      Year Ended December 31,
                                                             ------------------------------------
                                                               1997         1996           1995
                                                             --------     ---------      --------
<S>                                                         <C>            <C>          <C>     
Cash flows from operating activities
  Net income (loss)                                          $ 794,112    $(120,071)    $ 362,886
  Adjustments to reconcile net income (loss)
   to net cash provided by operating activities:
     Equity in undistributed
     (earnings) loss of subsidiary                            (359,479)     333,155      (142,881)
     Amortization of organization costs                          7,440        7,440              -
     (Decrease) increase in due to subsidiary                   (1,488)           -           506
                                                             ---------    ---------     ---------
        Net cash provided by operating activities              440,585      220,524       220,511
                                                             ---------    ---------     ---------
Cash flows from financing activities:
  cash dividends paid                                         (440,100)    (220,050)     (220,050)
                                                             ---------    ---------     ---------
        Net cash (used in) financing activities               (440,100)    (220,050)     (220,050)
                                                             ---------    ---------     ---------
Net increase in cash and cash equivalents                          485          474           461
Cash and cash equivalents - beginning                           17,397       16,923        16,462
                                                             ---------    ---------     ---------
Cash and cash equivalents - ending                           $  17,882    $  17,397     $  16,923
                                                             =========    =========     =========
</TABLE>

                                                                             29.
<PAGE>

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



20.  QUARTERLY FINANCIAL DATA (UNAUDITED)
- - -----------------------------------------
<TABLE>
<CAPTION>
                                                                 Quarter Ended
                                             --------------------------------------------------------
                                              March 31,      June 30,     September 30,  December 31,
                                                1997          1997            1997           1997
                                             ----------     ----------    ------------   ------------


<S>                                          <C>            <C>            <C>            <C>       
Total interest income                        $2,980,860     $3,159,415     $3,270,835     $3,296,306
Total interest expense                        1,957,284      2,007,387      2,062,360      2,076,991
                                             ----------     ----------     ----------     ----------

Net interest income                           1,023,576      1,152,028      1,208,475      1,219,315


Provision for loan losses                        25,000         25,000         25,000         26,174
Total non-interest income                        31,527         51,805         40,860         42,684
Total non-interest expenses                     794,560        853,479        849,627        940,945
Income taxes                                     86,814        114,563        134,178        100,818
                                             ----------     ----------     ----------     ----------

Net income                                   $  148,729     $  210,791     $  240,530     $  194,062
                                             ==========     ==========     ==========     ==========

Basic and diluted net
 income per common share                     $     0.34     $     0.48     $     0.55     $     0.43
                                             ==========     ==========     ==========     ==========

</TABLE>


<TABLE>
<CAPTION>
                                                                 Quarter Ended
                                             --------------------------------------------------------
                                              March 31,      June 30,     September 30,  December 31,
                                                1996          1996            1996           1996
                                             ----------     ----------    ------------   ------------


<S>                                          <C>            <C>            <C>            <C>       
Total interest income                        $2,818,787     $2,822,134     $2,849,290     $2,965,469
Total interest expense                        1,775,928      1,757,264      1,810,840      1,841,184
                                             ----------     ----------     ----------     ----------

Net interest income                           1,042,859      1,064,870      1,038,450      1,124,285


Provision for loan losses                        25,000         25,000         25,000        117,500
Total non-interest income                        41,050         39,933         43,255         55,827
Total non-interest expenses                     806,754        867,947      1,657,919      1,104,519
Income taxes (benefit)                           87,960         72,810       (209,770)       (10,039)
                                             ----------     ----------     ----------     ----------

Net income (loss)                            $  164,195     $  139,046     $ (391,444)    $  (31,868)
                                             ==========     ==========     ==========     ==========

Net income (loss) per common share:
  Basic                                      $     1.22     $     0.96     $    (4.34)    $    (0.74)
  Diluted                                          0.37           0.32          (0.89)         (0.07)
                                             ==========     ==========     ==========     ==========
</TABLE>







                                                                             30.

<PAGE>


                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

21.  ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
- - --------------------------------------------------

The fair value of a financial  instrument  is defined as the amount at which the
instrument could be exchanged in a current  transaction between willing parties,
other than a forced or liquidation sale.  Significant  estimations were used for
the  purposes of this  disclosure.  Estimated  fair values have been  determined
using the best  available  data and  estimation  methodology  suitable  for each
category of financial  instruments.  For those loans and deposits  with floating
interest rates, it is presumed that estimated fair values generally  approximate
their  recorded  book  balances.  The  estimation  methodologies  used  and  the
estimated fair values and carrying  values of the financial  instruments are set
forth below.

         Cash and cash equivalents and interest receivable
         -------------------------------------------------

         The  carrying  amounts  for  cash  and cash  equivalents  and  interest
         receivable  approximate  fair  value  as a result  of their  short-term
         nature.

         Securities
         ----------

         The fair  value for  securities,  both  available  for sale and held to
         maturity,  are based on quoted  market  prices  or  dealer  prices,  if
         available.  If quoted market prices or dealer prices are not available,
         fair value is estimated using quoted market prices or dealer prices for
         similar securities.

         Loans
         -----

         The fair value of loans is estimated by discounting  future cash flows,
         using the current rates at which  similar loans with similar  remaining
         maturities would be made to borrowers with similar credit ratings.

         Deposits
         --------

         For  demand,  savings  and club  accounts,  fair value is the  carrying
         amount  reported  in  the  consolidated   financial   statements.   For
         fixed-maturity  certificates of deposit,  fair value is estimated using
         the  rates  currently   offered  for  deposits  of  similar   remaining
         maturities.

         Borrowed money
         --------------

         The fair value of borrowed  money is  estimated by  discounting  future
         cash flows, using the current rates available for borrowings of similar
         remaining maturities.

         Commitments
         -----------

         The fair value of commitments  to extend credit is estimated  using the
         fees  currently  charged to enter into similar  agreements  taking into
         account  the  remaining   terms  of  the  agreements  and  the  present
         creditworthiness   of   the   counterparties.   For   fixed-rate   loan
         commitments,  fair value also  considers  the  difference  between  the
         current levels of interest rates and the committed rates.


<PAGE>




                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



21.  ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
- - --------------------------------------------------

The fair value of a financial  instrument  is defined as the amount at which the
instrument could be exchanged in a current  transaction between willing parties,
other than a forced or liquidation sale.  Significant  estimations were used for
the  purposes of this  disclosure.  Estimated  fair values have been  determined
using the best  available  data and  estimation  methodology  suitable  for each
category of financial  instruments.  For those loans and deposits  with floating
interest rates, it is presumed that estimated fair values generally  approximate
their  recorded  book  balances.  The  estimation  methodologies  used  and  the
estimated fair values and carrying  values of the financial  instruments are set
forth below.

      Cash and cash equivalents and interest receivable
      -------------------------------------------------

      The carrying amounts for cash and cash equivalents and interest receivable
      approximate fair value as a result of their short-term nature.

      Securities
      ----------

      The  fair  values  for  securities,  both  available  for sale and held to
      maturity,  are  based  on  quoted  market  prices  or  dealer  prices,  if
      available.  If quoted market  prices or dealer  prices are not  available,
      fair value is estimated  using quoted  market  prices or dealer prices for
      similar securities.

      Loans
      -----

      The fair value of loans is  estimated  by  discounting  future cash flows,
      using the current  rates at which  similar  loans with  similar  remaining
      maturities would be made to borrowers with similar credit ratings.

      Deposits
      --------

      For demand,  savings and club accounts,  fair value is the carrying amount
      reported in the  consolidated  financial  statements.  For  fixed-maturity
      certificates of deposit, fair value is estimated using the rates currently
      offered for deposits of similar remaining maturities.

      Borrowed money
      --------------

      The fair value of borrowed money is estimated by  discounting  future cash
      flows,  using the  current  rates  available  for  borrowings  of  similar
      remaining maturities.

      Commitments
      -----------

      The fair value of commitments to extend credit is estimated using the fees
      currently charged to enter into similar agreements taking into account the
      remaining terms of the agreements and the present  creditworthiness of the
      counterparties. For fixed-rate loan commitments, fair value also considers
      the  difference  between  the  current  levels of  interest  rates and the
      committed rates.

                                                                           31.
<PAGE>

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



21.  ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS (Cont'd)

The carrying  values and estimated fair values of financial  instruments  are as
follows.
<TABLE>
<CAPTION>
                                                                      December 31,
                                                  -------------------------------------------------------
                                                            1997                          1996
                                                  ------------------------      -------------------------
                                                  Carrying      Estimated        Carrying      Estimated
                                                   Value        Fair Value        Value        Fair Value
                                                   -----        ----------        -----        ----------
Financial assets
- - ----------------
<S>                                               <C>           <C>             <C>            <C>      
Cash and cash equivalents                         $  3,683      $   3,683       $  10,673      $  10,673
Securities available for sale                       31,226         31,226          37,507         37,507
Investment securities held to maturity              19,644         19,647           2,000          2,000
Mortgage-backed securities held to maturity         10,415         10,438          12,805         12,813
Loans receivable                                   105,467        108,497          94,733         94,552
Accrued interest receivable                          1,380          1,380           1,111          1,111

Financial liabilities
- - ---------------------

Deposits                                           166,759        167,415         156,596        157,818
Borrowed money                                         551            557               -              -

Commitments
- - -----------

To originate and fund loans                           3,798          3,798           3,835          3,835
</TABLE>

Fair  value  estimates  are made at a specific  point in time based on  relevant
market  information  and  information  about the  financial  instruments.  These
estimates do not reflect any premium or discount that could result from offering
for sale at one time the entire holdings of a particular  financial  instrument.
Because no market  value  exists  for a  significant  portion  of the  financial
instruments,  fair  value  estimates  are based on  judgments  regarding  future
expected loss experience,  current economic conditions,  risk characteristics of
various financial instruments, and other factors. These estimates are subjective
in nature, involve uncertainties and matters of judgment and, therefore,  cannot
be determined with precision.  Changes in assumptions could significantly affect
the  estimates.  In  addition,  fair  value  estimates  are  based  on  existing
on-and-off  balance sheet financial  instruments  without attempting to estimate
the value of anticipated  future  business,  and exclude the value of assets and
liabilities that are not considered  financial  instruments.  Other  significant
assets and liabilities that are not considered  financial assets and liabilities
include premises and equipment,  other real estate owned and advance payments by
borrowers for taxes and insurance. In addition, the tax ramifications related to
the realization of the unrealized gains and losses can have a significant effect
on fair value estimates and have not been considered in any of these estimates.

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

                                                                             32.










  EXHIBIT 2 -- FORM 10-QSB FOR THE QUARTER ENDED SEPTEMBER 30, 1998, AS AMENDED

<PAGE>



                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

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

                                   FORM 10-QSB

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

For the quarterly period ended September 30, 1998

                                       OR

[  ]     TRANSITION report pursuant to section 13 or 15 (d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the transition period from ____________________ to ______________________

                             SEC File Number 0-23194

                   First Savings Bancorp of Little Falls, Inc.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         New Jersey                                  22-3360945
- --------------------------------------------------------------------------------
 (State or other jurisdiction)              (I.R.S. Employer Identification No.)

Registrant's telephone number, including area code (973)  256-2100  
                                                   ---------------

- --------------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last report

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

     APPLICABLE  ONLY TO  CORPORATE  ISSUERS:  Indicate  the  number  of  shares
outstanding  of each of the issuer's  classes of common stock,  as of the latest
practicable date: 440,100.


<PAGE>




                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                   -------------------------------------------

                                      INDEX
                                      -----

                                                                     Page Number
                                                                     -----------

             PART I -      CONSOLIDATED FINANCIAL INFORMATION

                  Consolidated Statements of Financial
                  Condition at September 30, 1998
                  and December 31, 1997 (unaudited)                        1

                  Consolidated Statements of Income
                  and Comprehensive Income
                  for the Three and Nine Months Ended
                  September 30, 1998 and 1997 (unaudited)                  2

                  Consolidated Statements of Cash Flows
                  of the Nine Months Ended
                  September 30, 1998 and 1997 (unaudited)                  3-4

                  Notes to Consolidated Financial Statements               5-6

                  Management's Discussion and Analysis of
                  Financial Condition and Results of Operations            7-12

             PART II -     OTHER INFORMATION                               13

             SIGNATURES                                                    14



<PAGE>
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC
                                 AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                             September 30, 1998              December 31, 1997
                                                                        ------------------------------------------------------
<S>                                                                                  <C>                         <C>       
Assets
- ------
Cash and amounts due from
     depository institutions                                                           $1,613,468                  $2,142,413
Interest-bearing demand
     deposits in other banks                                                            5,849,245                   1,540,810
                                                                        --------------------------      ----------------------

      Total cash and cash equivalents                                                   7,462,713                   3,683,223

Securities available for sale, net                                                     25,575,637                  31,226,440
Investment securities held to maturity, net:
      estimated fair value of $24,231,000(1998) and $19,647,000 (1997)                 24,146,561                  19,643,589
Mortgage-backed securities  held to maturity, net:
      estimated fair value of $9,032,000(1998) and $10,438,000 (1997)                   8,943,261                  10,414,679
Loans receivable, net of allowance for loan
     losses of $611,170 (1998) $596,230 (1997)                                        109,933,403                 105,467,485
Premises and equipment, net                                                             2,760,705                   2,775,060
Real estate owned, net                                                                  1,485,738                   1,640,004
Federal Home Loan Bank of New York stock, at cost                                       1,154,400                   1,106,600
Interest and dividends receivable, net                                                  1,396,287                   1,379,628
Other assets                                                                            1,653,628                     807,631
                                                                        --------------------------      ----------------------

      Total assets                                                                   $184,512,333                $178,144,339
                                                                        =========================       =====================


Liabilities and stockholder's equity
Liabilities
Deposits                                                                             $172,399,887                $166,758,857
Borrowed Money                                                                            519,561                     551,132
Advance payments by borrowers for
     taxes and insurance                                                                  805,037                     769,354
Other liabilities                                                                         501,087                     200,537
                                                                        --------------------------      ----------------------

      Total liabilities                                                               174,225,572                 168,279,880
                                                                        --------------------------      ----------------------

Stockholders' Equity
Common Stock (par value $1.00 per share)
     authorized 5,000,000 shares: issued and
     outstanding 440,100 shares                                                           440,100                     440,100
Additional paid-in capital                                                              4,212,303                   3,670,377
Retained earnings-substantially restricted                                              5,413,540                   5,458,904
Accumulated other comprehensive income                                                    220,818                     295,078
                                                                        --------------------------      ----------------------

      Total stockholders' equity                                                       10,286,761                   9,864,459
                                                                        --------------------------      ----------------------

      Total liabilities and stockholders' equity                                     $184,512,333                $178,144,339
                                                                        ==========================      ======================

</TABLE>

SEE NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                                                          PAGE 1
<PAGE>

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
           CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                          THREE MONTHS ENDED         NINE MONTHS ENDED
                                                                    ---------------------------- --------------------------
                                                                              SEPTEMBER 30                SEPTEMBER 30
                                                                        1 9 9 8        1 9 9 7       1 9 9 8        1 9 9 7
                                                                        -------        -------       -------        -------
<S>                                                                 <C>           <C>           <C>            <C>       
Interest income
    Loans                                                           $ 2,244,232    $ 2,322,787   $ 6,667,710    $ 6,407,461
    Mortgage-backed securities                                          359,877        708,525     1,151,883      2,244,161
    Investments                                                         557,446        138,349     1,623,997        459,012
    Other interest-earning assets                                       110,602        101,174       362,138        300,443
                                                                    -----------    -----------   -----------    -----------
       Total interest income                                          3,272,157      3,270,835     9,805,728      9,411,077
                                                                    -----------    -----------   -----------    -----------
Interest expense
    Deposits                                                          2,147,587      2,052,902     6,382,076      6,015,987
    Borrowed Money                                                        9,088          9,458        27,145         11,044
                                                                    -----------    -----------   -----------    -----------
       Total Interest expense                                         2,156,675      2,062,360     6,409,221      6,027,031
                                                                    -----------    -----------   -----------    -----------
Net interest income                                                   1,115,482      1,208,475     3,396,507      3,384,046
    Provision for loan losses                                            25,000         25,000        75,000         75,000
                                                                    -----------    -----------   -----------    -----------
Net interest income after
    provision of loan losses                                          1,090,482      1,183,475     3,321,507      3,309,046
                                                                    -----------    -----------   -----------    -----------
Non-interest income
    Service charges                                                      22,922         20,137        75,235         66,726
    Miscellaneous                                                        19,774         20,723        47,233         49,230
    Gain on sale of loans                                                   217           --             217           --
    Gain on sale of securities available                                   --             --            --            7,836
    for sale
                                                                    -----------    -----------   -----------    -----------
       Total non-interest income                                         42,913         40,860       122,685        123,792
                                                                    -----------    -----------   -----------    -----------
Non-interest expense
    Salaries and employee benefits                                      340,733        366,059     1,071,209      1,092,206
    Net occupancy expense                                                65,146         58,746       185,437        183,738
    Equipment                                                           102,804         93,438       287,904        274,631
    Loss  on foreclosed real estate                                       8,809         86,941        66,319        159,928
    Federal insurance premium                                            25,717         24,975        77,287         72,678
    Advertising and promotion                                             7,665         17,938        31,834         70,116
    Legal fees                                                           60,513         32,440       161,628        127,620
    Miscellaneous                                                       149,630        169,090       561,476        518,209
                                                                    -----------    -----------   -----------    -----------
       Total non-interest expenses                                      761,017        849,627     2,443,094      2,499,126
                                                                    -----------    -----------   -----------    -----------
Income before income taxes                                              372,378        374,708     1,001,098        933,712

Income taxes                                                            137,170        134,178       386,312        333,663
                                                                    -----------    -----------   -----------    -----------
Net income                                                              235,208        240,530       614,786        600,049
                                                                    -----------    -----------   -----------    -----------
Other comprehensive income:
    Unrealized holding (losses)gains on securities available
    for sale, net of income taxes of $23,678, $38,322,
     $20,521 and $56,151, respectively                                  (81,579)        71,171       (74,260)       104,062

    Reclassification adjustments for realized gains on
    securities available for sale, net of income taxes of
    $2,819                                                                 --             --            --           (5,017)
                                                                    -----------    -----------   -----------    -----------
Other comprehensive income:                                             (81,579)        71,171       (74,260)        99,045
                                                                    -----------    -----------   -----------    -----------
Comprehensive income                                                $   153,629    $   311,701   $   540,526    $   699,094
                                                                    ===========    ===========   ===========    ===========

Net income per common share- basic and                              $      0.53    $      0.55   $      1.40    $      1.36
diluted
                                                                    ===========    ===========   ===========    ===========
Weighted average number of common
    shares outstanding- basic and diluted                               440,100        440,100       440,100        440,100
                                                                    ===========    ===========   ===========    ===========

</TABLE>

                                                                         Page 2
See notes to unaudited consolidated financial statements
<PAGE>
                   FIRST SAVINGS BANCORP OF LITTLE FALLS INC.
                   ------------------------------------------
                                 AND SUBSIDIARY
                                 --------------
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
                                   (unaudited)
<TABLE>
<CAPTION>
                                                                            Nine Months Ended September 30,
                                                                            -------------------------------
                                                                                  1998            1997
                                                                                  ----            ----

<S>                                                                         <C>             <C>      
Cash flows from operating activities:
- -------------------------------------
  Net income                                                                 $    614,786    $    600,049
  Adjustments to reconcile net income to
                                                                                                            
   net cash  provided by operating activities:
                                                                                                            
    Depreciation                                                                  197,396         211,844
    Amortization of premiums, discounts and fees, net                             162,076         178,753
    Provision for losses on loans and real estate owned                           113,000         113,511
    Net (gain)loss on sales of real estate owned                                  (17,600)          8,806
     Net gain on sales of loans                                                      (217)           --
   Net gain on sales of securities available for sale                                --            (7,836)
   Increase in  interest and dividends receivable, net                            (16,659)       (119,544)
   Increase in other assets                                                      (288,301)       (257,715)
    (Decrease)increase in accrued interest payable                                (19,468)         37,959
    Increase in other liabilities                                                  80,500         136,739
    Amortization of branch premium                                                 25,000          24,999
- --------------------------------------------------------------------------   ------------    ------------   
Net cash  provided by  operating activities                                       235,727         927,565
- --------------------------------------------------------------------------   ------------    ------------   

Cash flows from investing activities:
                                                                                                            
    Purchase of securities available for sale                                  (2,120,003)     (3,177,687)
    Proceeds from Investment securities held to maturity matured or called     15,815,891       8,000,000
   Proceeds from sale of securities available for sale                               --         3,340,763
    Purchase of investment securities held to maturity                        (20,318,702)    (14,607,815)
    Purchase of Mortgage-backed securities held to maturity                    (1,021,875)           --
    Securities available for sale repayments                                    7,411,659       3,493,462
    Mortgage-backed securities held to maturity repayments                      2,494,994       2,567,325
    Net  increase in loans receivable                                          (4,785,501)    (13,012,217)
    Additions to premises and equipment                                          (183,041)        (83,586)
     Additions to real estate owned                                                  --           (51,355)
    Payments received on real estate owned                                           --             6,000
     Proceeds from sales of loans                                                  98,717            --
    Proceeds from sales of real estate owned                                      360,128         323,073
    Purchase of Federal Home Loan Bank of NY stock                                (47,800)       (181,000)
- --------------------------------------------------------------------------   ------------    ------------   
Net cash used in  investment activities                                        (2,295,533)    (13,383,037)
- --------------------------------------------------------------------------   ------------    ------------   

Cash flows from financing activities:
                                                                                                            
    Net  increase in deposits                                                   5,660,498       8,644,594
   Increase in Federal Home Loan Bank Advances                                       --           568,000
   Repayment of Federal Home Loan Bank Advances                                   (31,571)        (10,064)
    Increase in advance payments by
       borrowers for taxes and insurance                                           35,683         189,635
   Preferred stock dividends paid                                                    --           (42,500)
   Common stock dividends paid                                                   (440,100)       (177,550)
- --------------------------------------------------------------------------   ------------    ------------   
Net cash provided by financing activities                                       5,224,510       9,172,115
- --------------------------------------------------------------------------   ------------    ------------   

Net increase(decrease) in cash and cash equivalents                             3,779,490      (3,283,357)
Cash and cash equivalents -- beginning                                          3,683,223      10,673,339
                                                                             ------------    ------------   
Cash and cash equivalents -- end                                             $  7,462,713    $  7,389,982
                                                                             ============    ============   
</TABLE>

See notes to unaudited consolidated financial statements
                                                                          Page 3
<PAGE>
                   FIRST SAVINGS BANCORP OF LITTLE FALLS INC.
                   ------------------------------------------
                                 AND SUBSIDIARY
                                 --------------
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
                                   (unaudited)
<TABLE>
<CAPTION>
                                                                                    Nine Months Ended September 30,
                                                                                 --------------------------------------
                                                                                    1998                       1997
                                                                                    ----                       ----

<S>                                                                              <C>                        <C>       
Supplemental disclosures of cash flows information:
- ---------------------------------------------------
    Cash paid  during the period for:
    ---------  ----------------------
      Interest                                                                    $6,428,689                 $5,989,072
                                                                             ================            ===============
      Income taxes                                                                  $239,515                   $231,669
                                                                             ================            ===============

Supplemental disclosure of noncash activities:
- ----------------------------------------------
   (Decrease)increase in unrealized gain on securities,
      net of deferred income taxes                                                 ($74,260)                    $99,045
                                                                             ================            ===============
    Loans transferred to real estate owned                                          $226,262                  $      --
                                                                             ================            ===============
    Loans originated to facilitate the sale of
     real estate owned                                                             $      --                   $663,000
                                                                             ================            ===============

  Common stock dividend declared but not yet paid                                   $220,050                    $42,500
                                                                             ================            ===============

    ^Refundable federal income taxes not affecting                                  $541,926                  $      --
                                                                                    ========                  =========
     net income recorded as an increase to additional
     paid-in capital 
</TABLE>

See notes to unaudited consolidated financial statements
                                                                          Page 4
<PAGE>

                   First Savings Bancorp of Little Falls, Inc.
                   -------------------------------------------
                   Notes To Consolidated Financial Statements
                   ------------------------------------------

         The  consolidated  financial  statements  include the accounts of First
Savings  Bancorp of Little  Falls,  Inc.  (the  "Company")  and its wholly owned
subsidiary, First Savings Bank of Little Falls, FSB (the "Savings Bank") and the
Savings  Bank's  wholly owned  subsidiaries,  The First Service  Corporation  of
Little  Falls  and  Redeem,  Inc.  All  significant  intercompany  balances  and
transactions have been eliminated in consolidation.

         These  consolidated  financial  statements  were prepared in accordance
with instructions for Form 10-QSB and therefore,  do not include all disclosures
necessary for a complete  presentation of the statements of financial condition,
statements of income,  and statements of cash flows in conformity with generally
accepted  accounting  principles.  However,  all  adjustments  which are, in the
opinion  of  management,  necessary  for the fair  presentation  of the  interim
financial statements have been included and all such adjustments are of a normal
recurring nature.  The results of operations for the nine months ended September
30, 1998 are not necessarily  indicative of the results that may be expected for
the fiscal year ending December 31, 1998 or any other interim period.

         These  statements  should be read in conjunction  with the consolidated
statements  and  related  notes  which  are  incorporated  by  reference  in the
Company's Annual Report on Form 10-KSB for the year ended December 31, 1997.

Effective  January 1, 1998, the Company adopted Financial  Accounting  Standards
Board  Statement  of  Financial  Accounting  Standards  ("Statement")  No.  130,
"Reporting  Comprehensive  Income".  Statement No. 130 requires the reporting of
comprehensive  income in addition to net income from  operations.  Comprehensive
income  is a  more  inclusive  financial  reporting  methodology  that  includes
disclosure  of certain  financial  information  that  historically  has not been
recognized in the  calculation  of net income.  As required,  the  provisions of
Statement  No.  130 have  been  retroactively  applied  to  previously  reported
periods.  The  application  of Statement  No. 130 had no effect on the Company's
consolidated financial condition or operations.

  On September 8, 1998 the Company  signed a definitive  merger  agreement  (the
"Agreement")  with  Greater   Community  Bancorp  ("Greater   Community")  dated
September  4,  1998,  for  the  purchase  by  Greater  Community  of  all of the
outstanding  common  stock of the  registrant.  Each  share of the  registrant's
common stock will converted into the right to receive $52.26 in cash, subject to
adjustment as provided in the Agreement.

                                     Page 5


<PAGE>

In February 1998, the President of the Company  recognized  taxable income based
upon the  removal of a  restriction  on transfer of  previously  awarded  common
stock.  Such  shares were  previously  awarded to the  President  by an investor
group. As a result,  the Bank  recognized a tax deductible  expense of $542,000.
Such deduction was reported  incorrectly as a permanent timing difference in the
calculation  of income tax expense for the three  months  ended March 31,  1998.
This tax  benefit  should  have been  recorded  as a direct  addition to paid-in
capital as required by FASB 109. Such tax benefit  recorded in the quarter ended
March 31, 1998 has been reversed, revising previously reported data as follows:

<TABLE>
<CAPTION>
                             Three Months Ended            Nine Months Ended
                                March 31, 1998             September 30, 1998
                           -------------------------------------------------------
                                 As Previously                As Previously
                             reported      As revised     reported     As revised
                           -------------------------------------------------------
<S>                       <C>            <C>           <C>            <C>        
Income before income tax   $   391,112    $   391,112   $ 1,001,098    $ 1,001,098
Income (benefit)tax           (377,403)       164,523      (155,614)       386,312
                           -----------    -----------   -----------    -----------
Net Income                 $   768,515    $   226,589   $ 1,156,712    $   614,786
                           ===========    ===========   ===========    ===========
Net Income per common
share-basic and diluted    $      1.75    $       .51   $      2.63    $      1.40
                           ===========    ===========   ===========    ===========
</TABLE>











                                     Page 6


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

On  September  8, 1998 the Company  signed a definitive  merger  agreement  (the
"Agreement")  with  Greater   Community  Bancorp  ("Greater   Community")  dated
September  4,  1998,  for  the  purchase  by  Greater  Community  of  all of the
outstanding  common  stock of the  registrant.  Each  share of the  registrant's
common stock will converted into the right to receive $52.26 in cash, subject to
adjustment as provided in the Agreement

FINANCIAL CONDITION AT SEPTEMBER 30, 1998
- -----------------------------------------

   Total  assets of the  Company  increased  $6.4  million  or 3.6% from  $178.1
million at December  31,  1997 to $184.5  million as  September  30,  1998.  The
increase in assets primarily reflects the Company's  deployment of proceeds into
the  loan  portfolio  and net  investments  held  to  maturity,  from  principal
repayments of  mortgage-backed  securities held to maturity and  redemption's of
securities  available  for  sale.  The Bank as of  September  30,  1998 had $2.2
million  of  outstanding  loan  commitments  that will be  funded in the  fourth
quarter of 1998 with outstanding balances of interest bearing demand deposits in
other banks.

     Deposits,  after  interest  credited  increased  $5.6  million or 3.4% from
$166.8 million at December 31, 1997 to $172.4 million at September 30, 1998. The
increase  resulted  primarily from the growth of  certificates  of deposit,  Now
accounts and the Company's  response to the rates offered by other bank's in the
market area. The Company did not offer promotional rates on deposits during this
quarter.

  Stockholder's equity increased $422,000 to $10.3 million at September 30, 1998
from $9.9 million at December 31,  1997.  The primary  cause of the increase was
the recording of a $542,000  federal income tax benefit not affecting net income
directly to additional  paid-in capital.  This benefit related to the release of
certain restrictions on the common stock owned by a member of the control group.
Other  changes in  stockholders  equity  resulted  from net income of  $615,000,
dividends  declared of $660,000 and a $74,000  reduction in net unrealized gains
on securities available for sale.

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED
- ------------------------------------------------
 SEPTEMBER 30, 1998
- -------------------

         Net income for the three  months  ended  September  30, 1998  decreased
$6,000 or 2% from  $241,000 for the three month period ended  September 30, 1997
to $235,000 for three month period ended  September 30, 1998.  This decrease was
primarily due to a $93,000 decrease in net interest income,  offset by a $89,000
decrease in non-interest expenses.

         For the three months ended  September  30,  1998,  net interest  income
decreased  $93,000  from  $1.21  million  for the same  period  in 1997 to $1.12
million in 1998. The primary reason for the decrease was during the three months
ended  September 30, 1998,  the Company's  interest rate spread and net interest
margin decreased to 2.55% and 2.54%, respectively,  compared to 2.82% and 2.81%,
respectively for the same period of 1997.

                                     Page 7
<PAGE>
 The lower  spread  and  margin are  primarily  due to a lower  yield on earning
assets  and the  higher  cost of funds in the  third  quarter  of 1998.  Average
balances of the  securities  and loan  portfolio  increased  $6.7 million due to
asset growth from the origination of whole loans and the purchase of securities

         Non-interest  income  increased $2,000 or 5% from $41,000 for the three
month  period  ended  September  30, 1997 to $43,000 for the three month  period
ended  September 30, 1998.  The increase was for increases in the  collection of
mortgage late charges and DDA fees.

   Non-interest  expense  decreased to $761,000 for the three month period ended
September 30, 1998 from $850,000 for the three month period ended  September 30,
1997.  Salaries  and  employee  benefits  decreased  $25,000  due  mainly to the
retirement of two employees at June 30, 1998 whose positions  remained  unfilled
as of September 30, 1998. Loss on foreclosed real estate  decreased  $78,000 due
to the lower holding costs and improved  results  related to the  disposition of
properties  during the three month period ended  September 30, 1998. See " Asset
Quality".  Legal fees increased  $28,000 during the three month period September
30, 1998 because of increased  costs  associated  with  resolving  cases of real
estate owned properties.

         Income  taxes were  $137,000  and  $134,000  for the three months ended
September 30, 1998 and 1997, respectively.  The effective tax rate for the three
month periods ended September 30, 1998 and 1997, was 37% and 36% respectively.

RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
- ------------------------------------------------------------------

   Net income for the nine months ended September 30, 1998 increased  $15,000 or
2% from $600,000 for the nine month period ended  September 30, 1997 to $615,000
for the nine month period ended  September 30, 1998.  The increase was primarily
due to a $12,000  increase  in net  interest  income and a $56,000  decrease  in
non-interest  expense,  partially  offset by a $53,000  increase  in income  tax
expense.

For the nine months ended  September  30, 1998,  net interest  income  increased
$12,000 from $3.38 million for the same period in 1997 to $3.40 million in 1998.
The main reason for the increase was that the average balances of the securities
and  loan  portfolio  increased  $4.3  million,  due to  asset  growth  from the
origination  of whole loans and the purchase of  investment  securities  held to
maturity,  during the nine month period ended September 30, 1998 compared to the
same period last year. Declining interest rates partially offset the increase in
average  balances.  The interest rate spread and net interest margin declined to
2.59% and 2.58%,  respectively,  during the nine months ended September 30, 1998
compared to 2.74% and 2.73%, respectively for the same period of 1997. The lower
spread and  margin  are  primarily  due to a lower  yield on earning  assets and
higher cost of funds in the first nine months of 1998.


                                     Page 8


<PAGE>
   Non-interest  income  decreased  $1,000 or 1%  from  $124,000  for  the  nine
month period ended  September 30, 1997 to $123,000 for  the  nine  month  period
ended September 30, 1998.

   Non-interest expense decreased $56,000, or 2%, from $2.5 million for the nine
months  ended  September  30, 1997 to $2.44  million  for the nine months  ended
September  30, 1998.  Such  decrease  was  primarily  attributable  to a $94,000
decrease in loss on real estate owned,  a $38,000  decrease in  advertising  and
promotion,  offset by a $34,000 increase in legal fees. As discussed previously,
lower holding  costs were  incurred on real estate owned  property and increased
legal costs were incurred on the  resolution of real estate owned  property.  In
1997,  the Company  incurred  advertising  and  promotion  costs for the " Grand
Reopening" of the Little Ferry branch which were non-recurring in 1998.

 An income tax expense of $386,000  was recorded for the nine month period ended
September 30, 1998 compared to a $334,000 expense for the same period last year.
The effective  tax rate for the nine month periods ended  September 30, 1998 and
1997, was 38% and 36% respectively

Asset Quality
- -------------

The  following  schedule  sets forth  certain  information  regarding the Bank's
non-performing as of September 30, 1998, and as of December 31, 1997.


                                   Sept 30,         December 31,
                                     1998               1997    
                                  ---------         ------------
Non-accrual loans                   $1,683             $2,601
Renegotiated loans                     406                406
                                    -------------------------
  Total non-accural and                               
  renegotiated loans                 2,086              3,007
Other real estate owned              1,486              1,640
                                    -------------------------
   Total                            $3,572             $4,647
                                    =========================
                                            
   At September 30, 1998, non-accrual loans decreased $918,000 from December 31,
1997.  Residential loans totaling $588,000 became nonaccrual,  residential loans
formally  non-accrual  totaling $501,000 became current,  a $300,000 payment was
made on a multi-family  loan,  four loans totaling  $479,000 were paid-off and a
loan of $226,000 was  transferred to other real estate owned and sold during the
second  quarter of 1998.  As of September  30, 1998 the Bank's other real estate
owned represents one non-residential property.



                                     Page 9


<PAGE>

 The following table represents an analysis of the allowance for loan losses:

<TABLE>
<CAPTION>
                                                      Nine months ended  Sept. 30,     Year ended December 31,
                                                      ---------------------------------------------------------
                                                          1998          1997                     1997       
                                                       ------------------------------------------------
<S>                                                   <C>           <C>                      <C>      
Balance - beginning                                    $ 596,230     $ 523,715                $ 523,715
Provision charged                                         75,000        75,000                  101,174
Loans charged off                                        (61,555)      (35,474)                 (37,374)
Recoveries                                                 1,495         3,868                    8,715
                                                       ------------------------------------------------
                                                                                            
Balance-ending                                         $ 611,170     $ 567,109                $ 596,230
                                                       ================================================
Net loans charged off as a                                                                  
percent of average loans (1)                                 .07%          .04%                     .03% 
Allowance as a percent of                                                                   
Total loans                                                  .55%          .52%                     .56%
Non performing loans                                       29.30%        34.64%                   19.83%
</TABLE>                                                     
                                                                    
(1)Annualized                                                        
                                                                     
Analysis of the Allowance for Loan Losses
- -----------------------------------------

<TABLE>
<CAPTION>
                                   At September 30, 1998        At December 31, 1997
                                  ---------------------------------------------------
(Dollars In Thousands)                      Percent of                    Percent of
                                            Loans in each                 Loans in each
                                            category to                   category to
                                   $        total loans          $        total loans
                                  ---------------------------------------------------

<S>                               <C>          <C>              <C>          <C>   
Real estate......................  $465         90.76%           $408         88.96%
Commercial........................  105          4.26%            107          4.38%
Consumer.........................    41          4.98%             81          6.66%
                                  ---------------------------------------------------
Total                              $611        100.00%            596        100.00%
                                  ===================================================

</TABLE>

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

         The  Savings  Bank is required  to  maintain  minimum  levels of liquid
assets,  as  defined  by the  Office Of  Thrift  Supervision  regulations.  This
requirement,  which may be  varied  from time to time  depending  upon  economic
conditions  and  deposit  flows,  is based upon a  percentage  of  deposits  and
short-term  borrowings.  The required  minimum  ratio is 4%. The Savings  Bank's
liquidity ratio averaged 38.5% during nine months of 1998.

         The  Savings  Bank  anticipates  that it  will  have  sufficient  funds
available to meet its current loan  commitments and normal savings  withdrawals.
At September 30, 1998, the Savings Bank had outstanding loan commitments of $2.7
million. In addition, it had $97.7 million in certificates of deposits scheduled
to  mature  within  one  year of  September  30,  1998.  Based  upon  historical
experience, management believes that a substantial portion of such deposits will
remain with the Savings Bank.

         As of September 30, 1998, the Company had  regulatory  capital that was
in excess of applicable  limits.  The Company is required under certain  federal
regulations to maintain  tangible capital equal to at least 1.5% of its tangible
assets,  core capital  equal to at least 3.00% of adjusted  tangible  assets and
risk-based capital equal to at least 8.00% of risk-weighted assets. At September
30, 1998, the Savings Bank had tangible capital equal to 5.11% of adjusted total
assets,  core capital equal to 5.11% of adjusted  total assets and total capital
equal to 12.43% of risk-weighted assets.

                                     Page 10


<PAGE>
YEAR 2000
- ---------

A great deal of information has been disseminated about the global computer year
2000. Many computer  programs that can only  distinguish the final two digits of
the year entered (a common  programming  practice in earlier years) are expected
to read entries for the year 2000 as the year 1900 and compute payment, interest
or  delinquency  based on the wrong date or are expected to be unable to compute
payment,  interest  or  delinquency.  Rapid  and  accurate  data  processing  is
essential to the operation of the Bank.  Data  processing  is also  essential to
most other financial institutions and many other companies.  All of the material
data  processing  of the Bank that could be affected by this problem is provided
by third party hardware and software providers.

During  March 1998 the Bank's Board of  Directors  adopted a Year 2000  Business
Plan("The  Plan")  and  selected  five key  employees  to serve on the Year 2000
committee and prepare the Bank for the new  millennium.  As  recommended  by the
Federal Financial  Institutions  Examination  Council,  the Plan encompasses the
following   phases:   Awareness,   Assessment,    Renovation,   Validation   and
Implementation.  These phases will enable the Company to identify risks, develop
an action plan  perform  adequate  testing and complete  certification  that its
processing  systems will be Year 2000 ready.  Execution of the Plan is currently
on target.

The Bank's  committee has selected nine areas as deemed mission  critical to the
continued operation of the Bank into the next millennium.  The nine areas are as
follows:  internal Data processing system,  Novell wide area networks,  personal
computer hardware/software, Fedline terminal, automated clearing house terminal,
ATM machines,  optical disk storage, and third party service bureaus. The Bank's
main areas of concern is the in-house data  processing  system which is a Unisys
mainframe running Information Technology Inc. software. The system is the Bank's
main  processor and  currently  runs the Bank's  savings,  DDA,  loans,  general
ledger, investments, accounts payable and fixed assets. This system is currently
Year 2000 and has been since it was compiled in 1987 and therefore no additional
costs or renovations  will needed to be done in this area. The other eight areas
of concern  have either been updated to be Year 2000 ready or will be updated by
the fourth quarter of 1998.

The Bank is  currently in the  validation  phase of its plan and expects to have
completed  all testing and have all systems  verified by June 1999.  Testing has
been delayed until June 1999 due to the pending  merger.  If the proposed merger
is completed, it is uncertain which system the Bank will retain.



                                     Page 11


<PAGE>
The Bank has contacted all material  vendors and suppliers  regarding their Year
2000 state of  readiness.  Each of these  third  parties has  delivered  written
assurance  to the Bank that they expect to be Year 2000  compliant  prior to the
Year  2000.  The Bank is in the  process of  contacting  all its  material  loan
customers regarding their Year 2000 state of readiness.

Based on a preliminary  study, the Bank expects to spend  approximately  $74,000
from 1998  through  1999 to modify its  computer  information  systems  enabling
proper  processing of transactions  relative to the year 2000 and beyond.  As of
September  30, 1998 the Bank has  incurred  $20,000 of expenses  toward the Year
2000 and does not expect to incur all the $74,000 allocated to the Year 2000 due
to the pending merger which will result in the  consolidation of some operations
and  therefore  some  expenses  will not have to be  incurred.  The Bank has not
developed a formal  contingency  plan which would be implemented in the unlikely
event that it was not Year 2000 compliant.  The Company will continue to closely
monitor the  progress of its Year 2000  compliance  plan and will  determine  by
March 31, 1999 if the need for a contingency plan exits. The Bank is considering
using its existing  Disaster  Recovery Plan as a contingency plan which would be
implemented  in the  unlikely  event  that it was not Year 2000  compliant.  The
Bank's  Disaster  recovery  plan in summary calls for a delivery of new computer
equipment with compliant software in a remote location if necessary.

The Bank  continues  to  evaluate  appropriate  courses  of  corrective  action,
including  replacement  of  certain  systems  whose  associated  costs  would be
recorded  as assets  and  amortized.  Accordingly,  the Bank does not expect the
amounts  required  to be  expensed  over the next two  years to have a  material
effect on its financial position or results of operations.

Successful  and  timely  completion  of  the  Year  2000  project  is  based  on
management's best estimates  derived from various  assumptions of future events,
which are inherently uncertain, including the progress and results of the Bank's
testing plans, and all vendors, supplies and customer readiness.




                                     Page 12


<PAGE>
                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
                   -------------------------------------------
                                     PART II
                                     -------


Item 1.  Legal Proceedings
               The  Company  and the  Savings  Bank are not engaged in any legal
             proceedings of a material  nature at the present time. From time to
             time, the Savings Bank is a party to legal  proceedings  wherein it
             enforces its security interest in loans.


Item 2.  Changes in Securities
               Not applicable


Item 3.  Defaults upon Senior Securities
               Not applicable


Item 4. Submission of Matters to a Vote of Security Holders
               Not applicable


Item 5. Other Information
               Not Applicable


Item 6. Exhibits and Reports on Form 8-K
        --------------------------------

        (a)Exhibits
           Exhibit 27 Financial Data Schedule(electronic filing only)

         b)Reports on Form 8-K
           On September 9, 1998,  the  Company  filed  a  Form 8-K reporting the
           announcement  of   the  definitive  merger  agreement  with   Greater
           Community Bancorp.





                                     Page 13


<PAGE>
                                   SIGNATURES
                                   ----------


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



                                      FIRST SAVINGS BANCORP OF LITTLE FALLS INC.
                                      ------------------------------------------
                                                       (Registrant)



Date: December 7, 1998             /s/Haralambos S. Kostakopoulos
                                   ----------------------------
                                   Haralambos S. Kostakopoulos
                                   President
                                   Chief Executive Officer




Date: December 7, 1998             /s/Brian McCourt             
                                   -----------------------------
                                   Brian McCourt
                                   Vice President
                                   Treasurer






                                     Page 14






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