SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-K

                  Annual report pursuant to Section 13 of the
                  Securities Exchange Act of 1934, as amended

                  For the fiscal year ended DECEMBER 31, 1998
                          Commission File No.: 0-27428

                             OCEAN FINANCIAL CORP.
             (exact name of registrant as specified in its charter)

          DELAWARE                            22-3412577
     (State or other jurisdiction of        (I.R.S. Employer I.D. No.)
     incorporation or organization)

                975 HOOPER AVENUE, TOMS RIVER, NEW JERSEY 08753
                    (Address of principal executive offices)

       Registrant's telephone number, including area code: (732) 240-4500
       Securities registered pursuant to Section 12(b) of the Act:  NONE
          Securities registered pursuant to Section 12(g) of the Act:

                    COMMON STOCK, PAR VALUE $0.01 PER SHARE
                                (Title of class)

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

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

     The aggregate market value of the voting stock held by non-affiliates of
the registrant, i.e., persons other than the directors and executive officers of
the registrant, was $185,030,266, based upon the last sales price as quoted on
The Nasdaq Stock Market for March  19, 1999.

     The number of shares of Common Stock outstanding as of March 19, 1999 is
14,021,905.

                      DOCUMENTS INCORPORATED BY REFERENCE

     THE ANNUAL REPORT TO STOCKHOLDERS FOR THE YEAR ENDED DECEMBER 31, 1998, IS
INCORPORATED BY REFERENCE INTO PART II OF THIS FORM 10-K.

     THE PROXY STATEMENT FOR THE 1999 ANNUAL MEETING OF SHAREHOLDERS IS
INCORPORATED BY REFERENCE INTO PART III OF THIS FORM 10-K.

 
                                      INDEX

 
 
                                                                           PAGE
                                                                         
                                    PART I

Item 1.   Business.......................................................   1
Item 2.   Properties.....................................................  30
Item 3.   Legal Proceedings..............................................  30
Item 4.   Submission of Matters to a Vote of Security Holders............  30
                                                                         
                                    PART II                              
                                                                         
Item 5.   Market for Registrant's Common Equity and Related              
          Stockholder Matters............................................  30
Item 6.   Selected Financial Data........................................  30
Item 7.   Management's Discussion and Analysis of Financial              
          Condition and Results of Operations............................  30
Item 7A.  Quantitative and Qualitative Disclosures About Market Risk.....  30
Item 8.   Financial Statements and Supplementary Data....................  30
Item 9.   Changes in and Disagreements with Accountants                  
          on Accounting and Financial Disclosure.........................  31
                                                                         
                                   PART III                              
                                                                         
Item 10   Directors and Executive Officers of the Registrant.............  31
Item 11   Executive Compensation.........................................  31
Item 12   Security Ownership of Certain Beneficial Owners                
          and Management.................................................  31
Item 13   Certain Relationships and Related Transactions.................  31
                                                                         
                                    PART IV                              
                                                                         
Item 14   Exhibits, Financial Statement Schedules and Reports            
          on Form 8-K....................................................  31
 

SIGNATURES

 
                                     PART I


ITEM 1.  BUSINESS
- -----------------

GENERAL

Ocean Financial Corp. (the "Company") was organized by the Board of Directors of
Ocean Federal Savings Bank (the "Bank") for the purpose of acquiring all of the
capital stock of the Bank issued in connection with the Bank's conversion from
mutual to stock form, which was completed on July 2, 1996. At December 31, 1998,
the Company had consolidated total assets of $1,561.7 million and total equity
of $197.7 million. The Company was incorporated under Delaware law and is a
savings and loan holding company subject to regulation by the Office of Thrift
Supervision ("OTS"), the Federal Deposit Insurance Corporation ("FDIC") and the
Securities and Exchange Commission ("SEC"). Currently, the Company does not
transact any material business other than through its subsidiary, the Bank.

The Bank was originally founded as a state-chartered building and loan
association in 1902, and converted to a federal savings and loan association in
1945. The Bank became a federally chartered mutual savings bank in 1989. The
Bank's principal business has been and continues to be attracting retail
deposits from the general public in the communities surrounding its branch
offices and investing those deposits, together with funds generated from
operations and borrowings, primarily in single-family, owner-occupied
residential mortgage loans within its market area. To a significantly lesser
extent, the Bank invests in commercial real estate, multi-family, construction,
consumer and commercial loans. The Bank also invests in mortgage-backed
securities, securities issued by the U.S. Government and agencies thereof, and
other investments permitted by applicable law and regulations. The Bank may
periodically sell newly originated 30-year, fixed-rate mortgage loans to the
secondary market. Loan sales come from loans held in the Bank's portfolio
designated as being held for sale or originated during the period and being so
designated. The Bank retains all of the servicing rights of loans sold. The
Bank's revenues are derived principally from interest on its mortgage loans, and
to a lesser extent, interest on its investment and mortgage-backed securities
and income from loan servicing. The Bank's primary sources of funds are
deposits, principal and interest payments on loans and mortgage-backed
securities, Federal Home Loan Bank ("FHLB") and other borrowings and to a lesser
extent, investment maturities and proceeds from the sale of loans.

In addition to historical information, this Form 10-K may include certain
forward looking statements based on current management expectations. The
Company's actual results could differ materially from those management
expectations. Factors that could cause future results to vary from current
management expectations include, but are not limited to, general economic
conditions, legislative and regulatory changes, monetary and fiscal policies of
the federal government, changes in tax policies, rates and regulations of
federal and state tax authorities, changes in interest rates, deposit flows, the
cost of funds, demand for loan products, demand for financial services,
competition, changes in the quality or composition of the Bank's loan and
investment portfolios, changes in accounting principles, policies or guidelines,
and other economic, competitive, governmental and technological factors
affecting the Company's operations, markets, products, services and prices.
Further description of the risks and uncertainties to the business are included
in detail herein and in the Company's Annual Report to Stockholders.

MARKET AREA AND COMPETITION

The Bank is a community-oriented financial institution, offering a wide variety
of financial services to meet the needs of the communities it serves. The Bank
conducts its business through an administrative and branch office located in
Toms River, Ocean County, New Jersey, and ten additional branch offices,

 
nine of which are located in Ocean County and one of which is located in
Middlesex County, New Jersey. The Bank's deposit gathering base is concentrated
in the communities surrounding its offices. While its lending area extends
throughout New Jersey, most of the Bank's mortgage loans are secured by
properties located in Ocean County and Southern Monmouth County.

The Bank is the oldest and largest community-based financial institution
headquartered in Ocean County, New Jersey, which is located along the central
New Jersey shore. Ocean County is among the fastest growing population areas in
New Jersey and has a significant number of retired residents who have
traditionally provided the Bank with a stable source of deposit funds. The
economy in the Bank's primary market area is based upon a mixture of service and
retail trade. Other employment is provided by a variety of wholesale trade,
manufacturing, federal, state and local government, hospitals and utilities. The
area is also home to commuters working in New Jersey suburban areas around New
York and Philadelphia.

The Bank faces significant competition both in making loans and in attracting
deposits. The State of New Jersey has a high density of financial institutions,
many of which are branches of significantly larger institutions which have
greater financial resources than the Bank, all of which are competitors of the
Bank to varying degrees. The Bank's competition for loans comes principally from
commercial banks, savings banks, savings and loan associations, credit unions,
mortgage banking companies and insurance companies. Its most direct competition
for deposits has historically come from commercial banks, savings banks, savings
and loan associations and credit unions. The Bank faces additional competition
for deposits from short-term money market funds, other corporate and government
securities funds and from other financial service institutions such as brokerage
firms and insurance companies.

LENDING ACTIVITIES

Loan Portfolio Composition.  The Bank's loan portfolio consists primarily of
- --------------------------                                                  
conventional first mortgage loans secured by one- to four-family residences. At
December 31, 1998, the Bank had total loans outstanding of $976.2 million, of
which $869.8 million or 89.10% of total loans, were one- to four-family,
residential mortgage loans. The remainder of the portfolio consisted of $42.0
million of commercial real estate, multi-family and land loans, or 4.30% of
total loans; $6.1 million of real estate construction loans, or .63% of total
loans; $51.8 million of consumer loans, primarily home equity loans and lines of
credit, equaling 5.31% of total loans; and $6.5 million of commercial loans, or
 .66% of total loans. The Bank had $25.1 in loans held for sale at December 31,
1998. At that same date, 47.00% of the Bank's total loans had adjustable
interest rates.

The types of loans that the Bank may originate are subject to federal and state
law and regulations. Interest rates charged by the Bank on loans are affected by
the demand for such loans and the supply of money available for lending purposes
and the rates offered by competitors. These factors are, in turn, affected by,
among other things, economic conditions, monetary policies of the federal
government, including the Federal Reserve Board, and legislative tax
policies.

                                       2

 
The following table sets forth the composition of the Bank's loan portfolio in
dollar amounts and as a percentage of the portfolio at the dates indicated.



                                                                          At December 31,                                         
                                                       ---------------------------------------------------                        
                                                                                                                                  
                                                                        1998               1997                                   
                                                       ---------------------------------------------------                        
                                                                       PERCENT                  PERCENT                           
                                                          AMOUNT      OF TOTAL      AMOUNT     OF TOTAL                           
                                                       ---------------------------------------------------                        
                                                         (DOLLARS IN THOUSANDS)                                                   
                                                                                                                   
Real estate:                                                                                                                      
    One- to four-family .............................    $869,769        89.10%    $711,548       89.57%                          
    Commercial real estate, multi-family and land....      42,008         4.30       25,699        3.24 
    Construction.....................................       6,108          .63        8,748        1.10                           
Consumer (1).........................................      51,785         5.31       45,417        5.72                           
Commercial loans.....................................       6,483          .66        2,904         .37                           
                                                         --------       ------     --------      ------                           
       Total loans...................................     976,153       100.00%     794,316      100.00%                          
                                                                        ======                   ======                           
Less:                                                                                                                             
   Undisbursed loan funds............................       1,996                     2,867                                       
   Unamortized (premium) discount,                                                                                                
           net                                                (62)                        9                                       
   Deferred loan fees................................         608                     1,133                                       
   Allowance for loan losses.........................       7,460                     6,612                                       
                                                         --------                  --------                                       
          Total loans, net...........................     966,151                   783,695                                       
Less:                                                                                                                             
   Mortgage loans held for sale......................      25,140                         -                                       
                                                         --------                  --------                                       
   Loans receivable, net.............................    $941,011                  $783,695                                       
                                                         ========                  ========                                       
                                                                                                                                  
Total loans:                                                                                                                      
       Adjustable rate...............................    $458,809        47.00%    $475,533       59.87%                          
       Fixed rate....................................     517,344        53.00      318,783       40.13                           
                                                         --------       ------     --------      ------                           
                                                         $976,153       100.00%    $794,316      100.00%                          
                                                         ========       ======     ========      ======                           
                                                                                                                         
                                                                                  At December 31,                                 
                                                       -------------------------------------------------------------------------  
                                                                 1996                      1995                     1994          
                                                       ----------------------    -----------------------------------------------  
                                                                      PERCENT                   PERCENT                  PERCENT  
                                                          AMOUNT     OF TOTAL       AMOUNT     OF TOTAL      AMOUNT     OF TOTAL  
                                                       ----------------------    -----------------------------------------------  
                                                                                (DOLLARS IN THOUSANDS)                            
                                                                                                             
Real estate:                                                                                                                      
    One- to four-family .............................    $628,525       91.05%     $575,010       92.01%    $552,401       91.63% 
    Commercial real estate, multi-family and land....      15,634        2.26        14,939        2.39       13,885        2.30
    Construction.....................................       9,287        1.35         8,153        1.30       10,474        1.74  
Consumer (1).........................................      36,860        5.34        26,867        4.30       26,100        4.33  
Commercial loans.....................................           -           -             -           -            -           -  
                                                         --------      ------      --------      ------     --------      ------  
       Total loans...................................     690,306      100.00%      624,969      100.00%     602,860      100.00% 
                                                                       ======                    ======                   ======  
Less:                                                                                                                             
   Undisbursed loan funds............................       3,517                     2,687                    2,661              
   Unamortized (premium) discount,                                                                                                
           net                                                 11                        12                       13              
   Deferred loan fees................................       1,302                     1,679                    2,263              
   Allowance for loan losses.........................       6,021                     6,001                    5,608              
                                                         --------                  --------                 --------              
          Total loans, net...........................     679,455                   614,590                  592,315              
Less:                                                                                                                             
   Mortgage loans held for sale......................         727                     1,894                        -              
                                                         --------                  --------                 --------              
   Loans receivable, net.............................    $678,728                  $612,696                 $592,315              
                                                         ========                  ========                 ========              
                                                                                                                                  
Total loans:                                                                                                                      
       Adjustable rate...............................    $437,706       63.41%     $405,485       64.88%    $386,424       64.10% 
       Fixed rate....................................     252,600       36.59       219,484       35.12      216,436       35.90  
                                                         --------      ------      --------      ------     --------      ------  
                                                         $690,306      100.00%     $624,969      100.00%    $602,860      100.00% 
                                                         ========      ======      ========      ======     ========      ======   

_________________________
(1) Consists primarily of home equity loans and lines of credit, and to a lesser
extent, loans on savings accounts, automobile and student loans.

                                       3

 
Loan Maturity.  The following table shows the contractual maturity of the Bank's
- -------------                                                                   
total loans at December 31, 1998. There were $25.1 of loans held for sale at
December 31, 1998. The table does not include principal repayments. Principal
repayments, including prepayments, on total loans was $182.2, $120.9 million and
$103.5 million million for the years ended December 31, 1998, 1997, and 1996,
respectively.



                                                                              AT DECEMBER 31, 1998
                                                 -----------------------------------------------------------------------------------

                                                              COMMERCIAL
                                                 ONE- TO      REAL ESTATE,                                              TOTAL
                                                 FOUR-        MULTI-FAMILY                                  COMMERCIAL  LOANS
                                                 FAMILY       AND LAND       CONSTRUCTION        CONSUMER   LOANS       RECEIVABLE
                                                 -----------------------------------------------------------------------------------
                                                                                     (IN THOUSANDS)                      
                                                                                                      
One year or less.............................    $ 26,838         $ 2,126    $6,108              $ 6,013    $2,918       $   44,003
                                                 --------         -------    ------              -------    ------         --------
After one year:
   More than one year to three years.........      59,638           4,334         -                9,922     1,790           75,684
   More than three years to five years.......      62,932          12,848         -                9,383     1,296           86,459
   More than five years to 10 years..........     161,253          11,452         -               17,234       479          190,418
   More than 10 years to 20 years............     279,569           7,259         -                9,233         -          296,061
   More than 20 years........................     279,539           3,989         -                    -         -          283,528
                                                 --------         -------    ------              -------    ------         --------

   Total due after December 31, 1999.........     842,931          39,882         -               45,772     3,565          932,150
                                                 --------         -------    ------              -------    ------         --------

   Total amount due..........................    $869,769         $42,008    $6,108              $51,785    $6,483          976,153
                                                 ========         =======    ======              =======    ======
   Less:
          Undisbursed loan funds....................                                                                          1,996
          Unamortized premium, net..................                                                                            (62)
          Deferred loan fees........................                                                                            608
          Allowance for loan losses.................                                                                          7,460
                                                                                                                           --------
   Total loans, net..........................                                                                               966,151

Less:  Mortgage loans held for sale..........                                                                                25,140

                                                                                                                           --------
Loans receivable, net........................                                                                              $941,011
                                                                                                                           ========


                                       4

 
The following table sets forth at December 31, 1998, the dollar amount of total
loans receivable contractually due after December 31, 1999, and whether such
loans have fixed interest rates or adjustable interest rates.



                                                 DUE AFTER DECEMBER 31, 1999
                                       -------------------------------------------
                                       FIXED           ADJUSTABLE            TOTAL
                                       -----           ----------            -----
                                                                     
                                                     (IN THOUSANDS)
Real estate loans:
     One- to four-family.............. $466,760          $376,171        $842,931
     Commercial real estate,
         multi-family and land........   19,097            20,785          39,882
Consumer..............................   21,467            24,305          45,772
Commercial loans......................    3,257               308           3,565
                                       --------          --------        --------
     Total loans receivable........... $510,581          $421,569        $932,150
                                       ========          ========        ========


Origination, Sale, Servicing and Purchase of Loans. The Bank's residential
- --------------------------------------------------                         
mortgage lending activities are conducted primarily by commissioned loan
representatives in the exclusive employment of the Bank and through the Bank's
branch offices. The Bank originates both adjustable-rate and fixed-rate loans.
The Bank's ability to originate loans is dependent upon the relative customer
demand for fixed-rate or adjustable-rate mortgage loans, which is affected by
the current and expected future level of interest rates. The Bank may
periodically sell part of the 30-year, fixed-rate mortgage loans that it
originates and retain for portfolio ARM loans and shorter term fixed-rate loans
with maturities of 15 years or less. The Bank retains all servicing of the loans
sold. See "- Loan Servicing." At December 31, 1998 there were $25.1 million in
loans categorized as held for sale. In the past, the Bank has also originated
loans through commitments negotiated with correspondent mortgage origination
firms.

The following tables set forth the Bank's loan originations, purchases, sales,
principal repayments and loan activity for the periods indicated.



 
                                                                         FOR THE YEAR DECEMBER 31,
                                                         -------------------------------------------------------
                                                              1998                   1997              1996
                                                         --------------          -------------      ------------
                                                                                 (IN THOUSANDS)
                                                                                           
Total loans:
Beginning balance......................................        $  794,316               $690,306        $624,969
                                                               ----------               --------        --------
  Loans originated:
    One- to four-family................................           287,842                182,519         170,381
    Commercial real estate,
     multi-family and land.............................            27,354                 16,709           2,031
    Construction.......................................             4,826                  4,743           1,537
    Consumer...........................................            28,203                 22,982          21,829
    Commercial.........................................             3,981                  3,177               -
                                                               ----------               --------        --------
      Total loans originated...........................           352,206                230,130         195,778
                                                               ----------               --------        --------
  Loans purchased......................................            29,207                      -               -
                                                               ----------               --------        --------
      Total............................................         1,175,729                920,436         820,747
Less:
  Principal repayments.................................           182,170                120,905         103,546
  Sales of loans.......................................            16,414                  2,752          24,711
  Transfer to REO......................................               992                  2,463           2,184
                                                               ----------               --------        --------
   Total loans.........................................        $  976,153               $794,316        $690,306
                                                               ==========               ========        ========


                                       5

 
One- to Four-Family Mortgage Lending.  The Bank offers both fixed-rate and
- ------------------------------------                                      
adjustable-rate mortgage loans secured by one- to four-family residences with
maturities up to 30 years. Substantially all of such loans are secured by
property located in the Bank's primary market area. Loan originations are
generally obtained from the Bank's existing or past customers, members of the
local communities and commissioned loan representatives and their contacts with
the local real estate industry. In the past, the Bank has also originated loans
through commitments negotiated with correspondent mortgage origination firms.

At December 31, 1998, the Bank's total loans outstanding were $976.2 million, of
which $869.8 million, or 89.10%, were one- to four-family residential mortgage
loans, primarily single-family and owner-occupied. To a lesser extent, the Bank
also makes mortgage loans secured by seasonal second homes. The average size of
the Bank's one- to four-family mortgage loan was approximately $90,000 at
December 31, 1998. The Bank currently offers a number of ARM loan programs with
interest rates which adjust every one-, three-, five or ten-years. The Bank's
ARM loans generally provide for periodic (not less than 2%) and overall (not
more than 6%) caps on the increase or decrease in the interest rate at any
adjustment date and over the life of the loan. The interest rate on these loans
is indexed to the applicable one-, three-, five or ten-year U.S. Treasury
constant maturity yield, with a repricing margin which ranges generally from
2.75% to 3.25% above the index. The Bank also offers three-, five-,and seven -
year ARM loans which operate as fixed-rate loans for three, five, or seven years
and then convert to one-year ARM loans for the remainder of the term. The ARM
loans are then indexed to a margin of generally 2.75% to 3.25% above the one-
year U.S. Treasury constant maturity yield.

Generally, ARM loans pose credit risks different than risks inherent in fixed-
rate loans, primarily because as interest rates rise, the payments of the
borrower rise, thereby increasing the potential for delinquency and default. At
the same time, the marketability of the underlying property may be adversely
affected by higher interest rates. In order to minimize risks, borrowers of one-
year ARM loans with a loan-to-value ratio of 75% or less are qualified at the
fully-indexed rate (the applicable U.S. Treasury index plus the margin, rounded
to the nearest one-eighth of one percent), and borrowers of one-year ARM loans
with a loan-to-value ratio over 75% are qualified at the higher of the fully
indexed rate or the initial rate plus the 2% annual interest rate cap. The Bank
does not originate ARM loans which provide for negative amortization.

The Bank's fixed-rate mortgage loans currently are made for terms from 10 to 30
years. At December 31, 1998, the Bank had commitments for the origination of
fixed-rate mortgage loans totaling $34.9 million. The normal terms for such
commitments provide for a maximum of 90 days rate lock upon receipt of a 1.0%
fee charged on the mortgage amount. The Bank may periodically sell part of the
30-year, fixed-rate residential mortgage loans that it originates. The Bank
retains the servicing on all loans sold. The Bank generally retains for its
portfolio shorter term, fixed-rate loans with maturities of 15 years or less,
and certain longer term fixed-rate loans, generally consisting of loans to
facilitate the sale of REO, loans to officers, directors or employees of the
Bank and "jumbo", non-conforming loans as determined by applicable FNMA and
FHLMC guidelines. The Bank may retain all or most of its longer term fixed rate
loans after considering volume and yield and after evaluating interest rate risk
and capital management considerations. The retention of 30-year fixed-rate
mortgage loans may increase the level of interest rate risk carried by the Bank,
as the rates on these loans will not adjust during periods of rising interest
rates and the loans can be subject to substantial increases in prepayments
during periods of falling interest rates.

The Bank's policy is to originate one- to four-family residential mortgage loans
in amounts up to 80% of 

                                       6

 
the lower of the appraised value or the selling price of the property securing
the loan and up to 97% of the appraised value or selling price if private
mortgage insurance is obtained. Mortgage loans originated by the Bank include
due-on-sale clauses which provide the Bank with the contractual right to deem
the loan immediately due and payable in the event the borrower transfers
ownership of the property without the Bank's consent. Due-on-sale clauses are an
important means of adjusting the rates on the Bank's fixed-rate mortgage loan
portfolio and the Bank has generally exercised its rights under these clauses.

Commercial Real Estate, Multi-Family and Land Lending.  The Bank originates
- -----------------------------------------------------                      
commercial real estate loans that are secured by properties generally used for
business purposes such as small office buildings or retail facilities located in
the Bank's primary market area. The Bank's underwriting procedures provide that
commercial real estate loans may be made in amounts up to 80% of the appraised
value of the property. The Bank currently originates commercial real estate
loans with terms of up to twenty five years with fixed or adjustable rates which
are indexed to a margin above the one-, three-, or five-year U.S. Treasury
constant maturity yield. In reaching its decision on whether to make a
commercial real estate loan, the Bank considers the net operating income of the
property and the borrower's expertise, credit history, profitability and the
term and quantity of leases. The Bank has generally required that the properties
securing commercial real estate loans have debt service coverage ratios of at
least 130%. Generally, properties securing a loan are appraised by an
independent appraiser and title insurance is required on all first mortgage
loans. The Bank typically requires the personal guarantee of the principal
borrowers for all commercial real estate loans. The Bank's commercial real
estate loan portfolio at December 31, 1998 was $29.1 million, or 3.0% of total
loans. The largest commercial real estate loan in the Bank's portfolio at
December 31, 1998 was a performing loan for which the Bank had an outstanding
carrying balance of $2.6 million, which was secured by a first mortgage on an
owner-occupied 38,000 square foot commercial building.

The Bank originates multi-family mortgage loans generally secured by buildings
with five or more housing units located in the Bank's primary market area. As a
result of market conditions in its primary market area, the Bank currently
originates multi-family loans on a limited and highly selective basis. In
reaching its decision on whether to make a multi-family loan, the Bank considers
the qualifications of the borrower as well as the underlying property. Some of
the factors to be considered are: the net operating income of the mortgaged
premises before debt service and depreciation; the debt service ratio; and the
ratio of loan amount to appraised value. Pursuant to the Bank's current
underwriting policies, a multi-family adjustable-rate mortgage loan may only be
made in an amount up to 75% of the appraised value of the underlying property to
a maximum amount of generally $4 million. In addition, the Bank generally
requires a debt service ratio of 120%. Properties securing a loan are appraised
by an independent appraiser and title insurance is required on all loans. The
Bank's multi-family loan portfolio at December 31, 1998, totaled $12.9 million.
The Bank's largest multi-family loan at December 31, 1998, had an outstanding
balance of $2.2 million and was secured by a 125-unit affordable-housing
apartment complex located in Toms River, New Jersey. To a significantly lesser
extent, the Bank also originates land loans, although no such loans were
outstanding at December 31, 1998.

Loans secured by commercial real estate and multi-family residential properties
are generally larger and involve a greater degree of risk than one- to four-
family residential mortgage loans. Because payments on loans secured by multi-
family properties are often dependent on successful operation or management of
the properties, repayment of such loans may be subject to a greater extent to
adverse conditions in the real estate market or the economy. The Bank seeks to
minimize these risks through its underwriting policies, which require such loans
to be qualified at origination on the basis of the property's income and debt
coverage ratio.

                                       7

 
Construction Lending.  At December 31, 1998, construction loans totaled $6.1
- --------------------                                                        
million, or .63%, of the Bank's total loans outstanding.  The Bank originates
single-family construction loans primarily on a construction/permanent basis
with such loans converting to an amortizing loan following the completion of the
construction phase.  Most of the Bank's construction loans are made to
individuals building their primary residence, while, to a lesser extent, loans
are made to developers known to the Bank in order to build single-family houses
under contract for sale, which loans become due and payable over terms not
exceeding 18 months.  The current policy of the Bank is to charge interest rates
on its construction loans which float at margins which are generally 1.5% above
the prime rate (as published in the Wall Street Journal).  The Bank's
construction loans increase the interest rate sensitivity of its earning assets.
At December 31, 1998, the Bank had 27 construction loans, with the largest loan
commitment being approximately $750,000.  At December 31, 1998, all of the
Bank's construction lending portfolio consisted of loans secured by property
located in the State of New Jersey, for the purpose of constructing one- to
four-family homes.  The Bank may originate construction loans to individuals and
contractors on approved building lots in amounts up to 75% of the appraised
value of the land and the building.  The terms to maturity of the Bank's
construction/permanent loans are similar to the Bank's other one- to four-family
mortgage products.  The Bank requires an appraisal of the property, credit
reports, and financial statements on all principals and guarantors, among other
items, for all construction loans.

Construction lending, by its nature, entails additional risks compared to one-
to four-family mortgage lending, attributable primarily to the fact that funds
are advanced upon the security of the project under construction prior to its
completion.  As a result, construction lending often involves the disbursement
of substantial funds with repayment dependent on the success of the ultimate
project and the ability of the borrower or guarantor to repay the loan.  Because
of these factors, the analysis of prospective construction loan projects
requires an expertise that is different in significant respects from that which
is required for residential mortgage lending.  The Bank has attempted to address
these risks through its underwriting procedures.

Consumer Loans.  The Bank also offers consumer loans.  At December 31, 1998, the
- --------------                                                                  
Bank's consumer loans totaled $51.8 million, or 5.31% of the Bank's total loan
portfolio.  Of that amount, home equity loans comprised $28.2 million, or 54.5%;
home equity lines of credit comprised $20.2 million, or 39.0%; loans on savings
accounts totaled $1.2 million, or 2.3%; and automobile and student loans totaled
$2.2 million, or 4.2%.

The Bank originates home equity loans secured by one- to four-family residences.
These loans are originated as either adjustable-rate or fixed-rate loans with
terms ranging from 10 to 20 years.  Home equity loans are typically made on
owner-occupied, one- to four-family residences and generally to the Bank's first
mortgage customers.  These loans are subject to a 80% loan-to-value limitation,
including any other outstanding mortgages or liens.

The Bank also offers a variable rate home equity line of credit which extends a
credit line based on the applicant's income and equity in the home.  Generally,
the credit line, when combined with the balance of the first mortgage lien, may
not exceed 80% of the appraised value of the property at the time of the loan
commitment.  Home equity lines of credit are secured by a mortgage on the
underlying real estate.  The Bank presently charges no origination fees for
these loans, but may in the future charge origination fees for its home equity
lines of credit.  A borrower is required to make monthly payments of principal
and interest, at a minimum of $50, based upon a 10 or 15 year amortization
period.  Generally, the adjustable rate of interest charged is the prime rate of
interest (as published in the Wall Street Journal) plus a range of 0.0% to
1.25%.  The loans have an 18% lifetime cap on interest rate adjustments.

                                       8

 
Commercial Lending.  At December 31, 1998, commercial loans totaled $6.5
- ------------------                                                      
million, or .66% of the Bank's total loans outstanding.  During 1996, a
Commercial Lending group was established within the Bank.  The group's primary
function is to service the business communities' banking and financing needs in
the Bank's primary market area.  The Commercial Lending group originates both
commercial loans (including loans for working capital; fixed asset purchases;
and acquisition, receivable and inventory financing) and commercial mortgage
loans (including acquisition, construction, expansion and refinancing of owner
occupied and investment properties).  Credit facilities such as lines of credit
and term loans will be used to facilitate these requests.   In all cases, the
Bank will review and analyze financial history and capacity, collateral value,
strength and character of the principals, and general payment history of the
borrower and principals in coming to a credit decision.

A well-defined credit policy has been approved by the Bank's Board of Directors.
This policy discourages high risk credits, while focusing on quality
underwriting, sound financial strength, and close management and Board
monitoring.  Commercial business lending, both secured and unsecured, is
generally considered to involve a higher degree of risk than secured residential
real estate lending.  Risk of loss on a commercial business loan is dependent
largely on the borrower's ability to remain financially able to repay the loan
out of ongoing operations.  If the Bank's estimate of the borrower's financial
ability is inaccurate, the Bank may be confronted with a loss of principal on
the loan.

Loan Approval Procedures and Authority.  The Board of Directors establishes the
- --------------------------------------                                         
loan approval policies of the Bank.  The Board of Directors has authorized the
approval of loans secured by real estate up to $2.0 million and unsecured loans
up to $1.0 million by various employees of the Bank, on a scale which requires
approval by personnel with progressively higher levels of responsibility as the
loan amount increases.  A minimum of two employees' signatures are required to
approve residential loans over $227,150. Loans secured by real estate in amounts
over $2.0 million and unsecured loans over $1.0 million require approval by the
Loan Committee of the Board of Directors. Loans in excess of $4.0 million
require approval by the Board of  Directors.  Pursuant to OTS regulations, loans
to one borrower generally cannot exceed 15% of the Bank's unimpaired capital,
which at December 31, 1998 amounted to $25.2  million.  At December 31, 1998,
the Bank's maximum loan exposure to a single borrower was $5.7 million.

Loan Servicing.  Loan servicing includes collecting and remitting loan payments,
- --------------                                                                  
accounting for principal and interest, making inspections as required of
mortgaged premises, contacting delinquent mortgagors, supervising foreclosures
and property dispositions in the event of unremedied defaults, making certain
insurance and tax payments on behalf of the borrowers and generally
administering the loans.  The Bank also services mortgage loans for others.  All
of the loans currently being serviced for others are loans which have been sold
by the Bank.  At December 31, 1998, the Bank was servicing $132.3 million of
loans for others.  For the years ended December 31, 1998, 1997 and 1996, loan
servicing fees totaled $105,000, $529,000, and $543,000, respectively.

Delinquencies and Classified Assets.  The Board of Directors performs a monthly
- -----------------------------------                                            
review of all delinquent loan totals which includes loans sixty days or more
past due, and the detail of each loan thirty days or more past due that were
originated within the past year.  In addition, management prepares a quarterly
list of all classified loans and a narrative report of classified commercial,
commercial real estate, multi-family, land and construction loans. The
procedures taken by the Bank with respect to delinquencies vary depending on the
nature of the loan and period of delinquency.  When a borrower fails to make a
required payment on a loan, the Bank takes a number of steps to have the
borrower cure the delinquency and restore the loan to current status.  The Bank
generally sends the borrower a written notice of non-payment after the loan is
first past due.  In the event payment is not then received, 

                                       9

 
additional letters and phone calls generally are made. If the loan is still not
brought current and it becomes necessary for the Bank to take legal action,
which typically occurs after a loan is delinquent at least 90 days or more, the
Bank will commence foreclosure proceedings against any real property that
secures the loan. If a foreclosure action is instituted and the loan is not
brought current, paid in full, or an acceptable workout accommodation is not
agreed upon before the foreclosure sale, the real property securing the loan
generally is sold at foreclosure.

The Bank's Internal Asset Classification Committee, which is chaired by an
officer who reports directly to the Audit Committee of the Board of Directors,
reviews and classifies the Bank's assets quarterly and reports the results of
its review to the Board of Directors.  The Bank classifies assets in accordance
with certain regulatory guidelines established by the OTS which are applicable
to all savings associations.  At December 31, 1998, the Bank had $5.8 million of
assets, including all REO, classified as Substandard, $8,000 of assets
classified as Doubtful and no assets classified as Loss.  Loans and other assets
may also be placed on a watch list as "Special Mention" assets.  Assets which do
not currently expose the insured institution to sufficient risk to warrant
classification in one of the aforementioned categories but possess weaknesses
are required to be designated "Special Mention."  Special Mention assets totaled
$3.2 million at December 31, 1998, and consisted primarily of loans secured by
single-family, owner-occupied residences.  These loans are classified as Special
Mention due to past delinquencies or other identifiable weaknesses.  At December
31, 1998, the largest loan classified as Special Mention had a balance of
$548,000 and the largest loan classified as Substandard had a balance of
$246,000.

Non-Accrual Loans and REO
- -------------------------

The following table sets forth information regarding non-accrual loans and REO.
The Bank had no troubled-debt restructured loans within the meaning of SFAS 114,
and 4 REO properties at December 31, 1998.  It is the policy of the Bank to
cease accruing interest on loans 90 days or more past due or in the process of
foreclosure.  For the years ended December 31, 1998, 1997, 1996, 1995 and 1994,
respectively, the amount of interest income that would have been recognized on
nonaccrual loans if such loans had continued to perform in accordance with their
contractual terms was $270,000, $278,000, $345,000, $428,000 and $607,000.

                                       10

 


                                                                   December 31,
                                        -------------------------------------------------------------------
                                             1998            1997          1996        1995        1994
                                             ----            ----          ----        ----        ----
                                                               (Dollars in Thousands)
                                                                                  
Non-accrual loans:
  Real estate:

    One- to four-family.................     $ 4,605         $ 5,062      $7,148     $ 8,296     $10,280
    Commercial real estate,
    multi-family and land...............         574             382         122         154          96
    Construction........................           -               -         314          --         265
  Consumer..............................         245             110         113         221         298
                                             -------         -------      ------     -------     -------
         Total..........................       5,424           5,554       7,697       8,671      10,939
REO, net(1).............................          43           1,198       1,555       1,367       1,580
                                             -------         -------      ------     -------     -------
  Total non-performing assets...........     $ 5,467         $ 6,752      $9,252     $10,038     $12,519
                                             =======         =======      ======     =======     =======

   Allowance for loan losses as a
    percent of total loans receivable
     (2)................................         .76%            .83%        .88%        .97%        .94%

   Allowance for loan losses as a
   percent
    of total non-performing loans (3)...      137.54          119.03       78.23       69.21       51.27

   Non-performing loans as a percent
   of
    total loans receivable(2)(3)........         .56             .70        1.12        1.40        1.83

   Non-performing assets
    as a percent of total assets(3).....         .35             .45         .71         .97        1.29


(1) REO balances are shown net of related loss allowances.

(2) Total loans includes loans receivable and mortgage loans held for sale, less
    undisbursed loan funds, deferred loan fees and unamortized premiums and
    discounts.

(3) Non-performing assets consist of non-performing loans and REO. Non-
    performing loans consist of all loans 90 days or more past due and other
    loans in the process of foreclosure.


Allowance for Loan Losses.  The allowance for loan losses is established through
- -------------------------                                                       
a provision for loan losses based on management's evaluation of the risks
inherent in its loan portfolio and the general economy.  The allowance for loan
losses is maintained at an amount management considers sufficient to provide for
estimated losses based on evaluating known and inherent risks in the loan
portfolio based upon management's continuing analysis of the factors underlying
the quality of the loan portfolio.  These factors include changes in the size
and composition of the loan portfolio, actual loan loss experience, current and
anticipated economic conditions, detailed analysis of individual loans for which
full collectibility may not be assured, and the determination of the existence
and realizable value of the collateral and guarantees securing the loan.
Additions to the allowance are charged to earnings.  In addition, various
regulatory agencies, as an integral part of their examination process,
periodically review the Bank's allowance for loan losses.  Such agencies may
require the Bank to make additional provisions for loan losses based upon
information available to them at the time of their examination.  Although
management uses the best information available, future adjustments to the
allowance may be necessary due to economic, operating, regulatory and other
conditions beyond the Company's control.  As of December 31, 1998 and 1997, the
Bank's allowance for loan losses was .76% and .83%, 

                                       11

 
respectively, of total loans. The Bank had non-accrual loans of $5.4 million and
$5.6 million at December 31, 1998 and 1997, respectively. The Bank will continue
to monitor and modify its allowances for loan losses as conditions dictate.

The following table sets forth activity in the Bank's allowance for estimated
loan losses for the periods set forth in the table.




                                                                       AT OR FOR THE YEAR  ENDED
                                                ----------------------------------------------------------------------
                                                   1998          1997           1996           1995           1994
                                                ----------    -----------    -----------    -----------    -----------  
                                                                          (DOLLARS IN THOUSANDS)
                                                                                            
Balance at beginning of year....................    $6,612         $6,021         $6,001         $5,608         $5,504
                                                    ------         ------         ------         ------         ------
Charge-offs:
 Real Estate:
     One- to four-family........................        63            328            599            510            907

     Commercial real estate,
       multi-family and land....................        --             --             30             28            141

     Construction...............................        --             --             --             --             --
 
 Consumer.......................................         2              9             63             30              5
                                                    ------         ------         ------         ------         ------
                                                                   
       Total....................................        65            337            692            568          1,053
 
Recoveries......................................        13             28             12             11             28
                                                    ------         ------         ------         ------         ------ 
                                                                                                       
     Net charge-offs                                    52            309            680            557          1,025 
                                                    ------         ------         ------         ------         ------     

Provision for loan losses.......................       900            900            700            950          1,129
                                                    ------         ------         ------         ------         ------ 
 
Balance at end of year..........................    $7,460         $6,612         $6,021         $6,001         $5,608
                                                    ======         ======         ======         ======         ======
 
Ratio of net charge-offs during the year
  to average net loans outstanding during
  the year......................................       .01%           .05%           .11%           .09%           .18%
                                                    ======         ======         ======         ======         ======


                                       12

 
 The following tables set forth the Bank's percent of allowance for loan losses 
to total allowance and the percent of loans to total loans in each of the 
categories listed at the dates indicated (Dollars in thousands).



                        ----------------------------------------------------------------------------------------
                                      1998                                           1997            
                        ----------------------------------------------------------------------------------------
                                                       Percent of                                 Percent of     
                                    Percent of         Loans in Each                Percent of    Loans in Each    
                                    Allowance to       Category to                  Allowance to  Category to       
                          Amount    Total Allowance    Total Loans       Amount     Total Loans   Total Loans    
                        ----------------------------------------------------------------------------------------
                                                                              C>                 
One- to                                                                                                         
 four-family              $2,824              37.86%         89.10%      $2,485            37.58%       89.57% 
Commercial real                                                                                                
  estate, multi-                                                                                               
  family and land            993              13.30           4.30          591             8.94         3.24   
Construction                  31                .42            .63           44              .67         1.10   
Consumer                     505               6.77           5.31          471             7.12         5.72   
Commercial                   220               2.95            .66           58              .88          .37   
Unallocated                2,887              38.70             --        2,963            44.81            -            
                          ------             ------         ------       ------          -------       ------    
                                                                                                                
Total                     $7,460             100.00%        100.00%      $6,612           100.00%      100.00% 
                          ======             ======         ======       ======          =======       ======   
                        
               
                                                            At December 31,
                        -----------------------------------------------------------------------------------------
                                            1996                                 1995                 
                        -----------------------------------------------------------------------------------------
                                                        Percent of                               Percent of      
                                       Percent of       Loans in Each              Percent of    Loans in Each   
                                       Allowance to     Category to                Allowance to  Category to      
                           Amount      Total Loans      Total Loans     Amount     Total Loans   Total Loans     
                        -----------------------------------------------------------------------------------------
                                                                                                
One- to                                                                                                         
 four-family               $2,659             44.16%          91.05%    $2,790           46.49%           92.01% 
Commercial real                                                                                                   
  estate, multi-                                                                                                  
  family and land             330              5.48            2.26        556            9.27             2.39  
Construction                   75              1.25            1.35         41             .68             1.30  
Consumer                      324              5.38            5.34        273            4.55             4.30  
Commercial                     --                --              --         --              --               --  
Unallocated                 2,633             43.73              --      2,341           39.01               --  
                           ------            ------           ------    ------          ------           ------  
                                                                                                                
Total                      $6,021            100.00%          100.00%   $6,001          100.00%          100.00% 
                           ======            ======           ======    ======          ======           ======  

                                                                                                              
                              ---------------------------------------------------------
                                                                 1994                          
                              ---------------------------------------------------------
                                                                           Percent of          
                                                        Percent of         Loans in Each    
                                                        Allowance to       Category to     
                                    Amount              Total Loans        Total Loans                         
                              ---------------------------------------------------------      
                                                                  
One- to                       
 four-family                        $2,809                     50.09%             91.63% 
Commercial real               
  estate, multi-              
  family and land                      483                      8.61               2.30
Construction                            79                      1.41               1.74
Consumer                               268                      4.78               4.33
Commercial                              --                        --                 --
Unallocated                          1,969                     35.11                 --
                                    ------                    ------             ------
                              
Total                               $5,608                    100.00%            100.00%
                                    ======                    ======             ======
 

                                      13

 
INVESTMENT ACTIVITIES

Federally chartered savings institutions have the authority to invest in various
types of liquid assets, including United States Treasury obligations, securities
of various federal agencies, certificates of deposit of insured banks and
savings institutions, bankers' acceptances, repurchase agreements and federal
funds. Subject to various restrictions, federally chartered savings institutions
may also invest their assets in commercial paper, investment-grade corporate
debt securities and mutual funds whose assets conform to the investments that a
federally chartered savings institution is otherwise authorized to make
directly. Additionally, the Bank must maintain minimum levels of investments
that qualify as liquid assets under OTS regulations. See "Regulation and
Supervision - Federal Savings Institution Regulation -Liquidity." Historically,
the Bank has maintained liquid assets above the minimum OTS requirements and at
a level considered to be adequate to meet its normal daily activities.

The investment policy of the Bank as established by the Board of Directors
attempts to provide and maintain liquidity, generate a favorable return on
investments without incurring undue interest rate and credit risk, and
complement the Bank's lending activities. Specifically, the Bank's policies
generally limit investments to government and federal agency-backed securities
and other non-government guaranteed securities, including corporate debt
obligations, that are investment grade. The Bank's policies provide that all
investment purchases must be approved by two officers (either the Vice
President/Treasurer, Executive Vice President/Chief Financial Officer or the
President and Chief Executive Officer) and be ratified by the Board of
Directors.

Investment and mortgage-backed securities identified as held to maturity are
carried at cost, adjusted for amortization of premium and accretion of discount,
which are recognized as adjustments to interest income. Management determines
the appropriate classification of securities at the time of purchase. If
management has the intent and the Bank has the ability at the time of purchase
to hold securities until maturity, they are classified as held to maturity.
Securities to be held for indefinite periods of time and not intended to be held
to maturity are classified as available for sale. Securities available for sale
include securities that management intends to use as part of its asset/liability
management strategy. Such securities are carried at fair value and unrealized
gains and losses, net of related tax effect, are excluded from earnings, but are
included as a separate component of stockholders' equity. At December 31, 1998,
all of the Bank's investment and mortgage-backed securities were classified as
available for sale.

Mortgage-backed Securities. Mortgage-backed securities represent a participation
- --------------------------
interest in a pool of single-family or multi-family mortgages, the principal and
interest payments on which, in general, are passed from the mortgage
originators, through intermediaries that pool and repackage the participation
interests in the form of securities, to investors such as the Bank. Such
intermediaries may be private issuers, or agencies including FHLMC, FNMA and
GNMA that guarantee the payment of principal and interest to investors.
Mortgage-backed securities typically are issued with stated principal amounts,
and the securities are backed by pools of mortgages that have loans with
interest rates that are within a range and have varying maturities. The
underlying pool of mortgages can be composed of either fixed- or ARM loans.

The actual maturity of a mortgage-backed security varies, depending on when the
mortgagors repay or prepay the underlying mortgages. Prepayments of the
underlying mortgages may shorten the life of the security, thereby affecting its
yield to maturity and the related market value of the mortgage-backed security.
The prepayments of the underlying mortgages depend on many factors, including
the type of mortgages, the coupon rates, the age of mortgages, the geographical
location of the underlying real estate collateralizing the mortgages, general
levels of market interest rates, and general economic conditions. GNMA mortgage-
backed securities that are backed by assumable Federal Housing Authority ("FHA")
or the Department of Veterans Affairs ("VA") loans generally have a longer life
than conventional non-

                                       14

 
assumable loans underlying FHLMC and FNMA mortgage-backed securities. During
periods of falling mortgage interest rates, prepayments generally increase, as
opposed to periods of increasing interest rates when prepayments generally
decrease. If the interest rate of underlying mortgages significantly exceeds the
prevailing market interest rates offered for mortgage loans, refinancing
generally increases and accelerates the prepayment of the underlying mortgages.
Prepayment experience is more difficult to estimate for adjustable-rate 
mortgage-backed securities.

The Bank has significant investments in mortgage-backed securities and has
utilized such investments to complement its mortgage lending activities. At
December 31, 1998, mortgage-backed securities totaled $381.8 million, or 24.4%
of total assets, all of which were classified as available for sale. The Bank
invests in a large variety of mortgage-backed securities, including ARM, balloon
and fixed-rate mortgage-backed securities, the majority of which are directly
insured or guaranteed by FHLMC, GNMA and FNMA. At such date, the mortgage-backed
securities portfolio had a weighted average interest rate of 6.32%.

The Bank generally purchases short-term, straight sequential or planned
amortization class collateralized mortgage obligations ("CMOs"). CMOs are
securities created by segregating or portioning cash flows from mortgage pass-
through securities or from pools of mortgage loans. CMOs provide a broad range
of mortgage investment vehicles by tailoring cash flows from mortgages to meet
the varied risk and return preferences of investors. These securities enable the
issuer to "carve up" the cash flows from the underlying securities and thereby
create multiple classes of securities with different maturity and risk
characteristics. The Bank invests in U.S. Government and agency-backed CMOs and
privately issued CMOs, all of which have agency-backed collateral. All of the
Bank's CMOs and mortgage-backed securities are currently rated "AAA". Prior to
purchasing mortgage-backed securities, each security is tested for Federal
Financial Institutions Examination Council ("FFIEC") qualification. At December
31, 1998, the Bank's investment in CMOs had an amortized cost and market value
of $137.2 million.

At December 31, 1998 the Bank had outstanding CMO's from one issuer, Residential
Funding Corp., in excess of ten percent of stockholders equity. The aggregate
book and market values of these securities was $43.4 million and $43.8 million,
respectively, at December 31, 1998.

                                       15

 
The following table sets forth the Bank's mortgage-backed securities activities
for the periods indicated.



                                                                                FOR THE YEAR
                                                                             ENDED DECEMBER 31,
                                                       ------------------------------------------------------------

                                                             1998                  1997                  1996
                                                       -----------------    -------------------     ---------------
                                                                                (IN THOUSANDS)
                                                                                           
Beginning balance......................................        $ 457,148              $ 395,542           $ 265,113

   Mortgage-backed securities
    purchased..........................................          181,095                248,917             251,004
 
   Less:  Principal repayments.........................         (204,359)              (164,291)           (117,048)
  
          Mortgage-backed securities sold.........               (48,824)               (19,149)                  -

          Amortization of premium................                 (3,230)                (3,504)             (1,804)
 
   Change in net unrealized gain
       (loss) on mortgage-backed
          securities available for sale................               10                   (367)             (1,723)
                                                               ---------              ---------           --------- 
Ending balance.........................................        $ 381,840              $ 457,148           $ 395,542
                                                               =========              =========           =========


The following table sets forth certain information regarding the amortized cost
and market value of the Bank's mortgage-backed securities at the dates
indicated.



                                                                  At December 31,
                               ---------------------------------------------------------------------------------------------
                                          1998                               1997                                  1996     
                               ---------------------------------------------------------------------------------------------
                                AMORTIZED         MARKET         AMORTIZED         MARKET         AMORTIZED         MARKET  
                                  COST            VALUE            COST            VALUE            COST            VALUE   
                               -----------       ----------     ----------       -----------     -----------       ---------
                                                                      (IN THOUSANDS)                                        
                                                                                                      
Mortgage-backed                                                                                                             
     securities:                                                                                                            
     FHLMC................        $106,762        $107,166         $245,414        $245,559         $316,773        $317,735
     FNMA.................          74,027          74,434          109,873         109,991           69,190          69,108
     GNMA.................          63,041          63,073           97,714          98,172            2,800           2,931
     CMOs.................         137,230         137,167            3,378           3,426            5,643           5,768
                                  --------        --------         --------        --------         --------        --------
Total mortgage-backed                                                                                                       
     securities...........        $381,060        $381,840         $456,379        $457,148         $394,406        $395,542
                                  ========        ========         ========        ========         ========        ======== 


                                       16

 
Investment Securities. The following table sets forth certain information
- ---------------------                                                    
regarding the amortized cost and market values of the Bank's investment
securities at the dates indicated.



                                                                          AT DECEMBER 31,
                                   -----------------------------------------------------------------------------------------------
                                                1998                               1997                             1996
                                   -----------------------------    ---------------------------------   --------------------------
                                     AMORTIZED           MARKET       AMORTIZED             MARKET      AMORTIZED          MARKET
                                       COST              VALUE          COST                VALUE          COST            VALUE
                                   -------------        --------    -------------        ------------   ----------        --------
                                                                            (IN THOUSANDS)
                                                                                                        
Investment securities:
  U.S. Government and
  agency obligations................    $ 59,983        $ 60,387         $204,992        $205,648         $175,003        $173,327

  State and municipal
  obligations.......................       1,946           1,935              393             400              693             701

  Corporates........................      74,976          72,249               --              --               --              --

  Equity
  investments.......................       3,226           2,834            1,170           1,309               --              --
                                        --------        --------         --------        --------         --------        -------- 
Total investment
         securities.................    $140,131        $137,405         $206,555        $207,357         $175,696        $174,028
                                        ========        ========         ========        ========         ========        ========


                                       17

 
The table below sets forth certain information regarding the amortized cost,
weighted average yields and contractual maturities of the Bank's investment and
mortgage-backed securities, excluding equity securities, as of December 31,
1998.



                                                                                At December 31, 1998
                                                       ----------------------------------------------------------------------    
                                                                                 MORE THAN ONE             MORE THAN FIVE        
                                                       ONE YEAR OR LESS          YEAR TO FIVE YEARS        YEARS TO TEN YEARS    
                                                       ------------------        ------------------        ------------------    
                                                       AMORTIZED COST            AMORTIZED COST            AMORTIZED COST        
                                                       ------------------        ------------------        ------------------     
                                                                                                                     
Investment securities:                                                                                                           
  U.S. Government and agency obligations.........      $               --       $            34,983        $           25,000
  State and municipal obligations (1)............                      --                       199                     1,747
  Corporate debt.................................                      --                        --                        --
                                                                   ------                   -------                   -------
Total investment securities......................      $               --       $            35,182        $           26,747
                                                                                            =======                   =======

Weighted average yield...........................                      --%                     6.79%                     6.79%
                                                                   ======                   =======                   =======

Mortgage-backed securities:
  FHLMC..........................................      $            7,417       $            47,347        $            8,792
  FNMA...........................................                     367                    17,016                    22,247
  GNMA...........................................                      --                       116                       995
  CMOs...........................................                      --                       406                        --
                                                                   ------                   -------                   -------
Total mortgage-backed securities.................      $            7,784       $            64,885        $           32,034
                                                                   ======                    =======                  =======
Weighted average yield...........................                    6.86%                     6.69%                     5.80%
                                                                   ======                    =======                  =======
 
                                                                                 AT DECEMBER 31, 1998                            
                                                       ----------------------------------------------------------------------    
                                                       MORE THAN TEN YEARS                         TOTAL                         
                                                       -------------------       --------------------------------------------    
                                                       AMORTIZED COST            AMORTIZED COST            MARKET VALUE          
                                                       -------------------       ------------------        ------------------    
                                                                                 (DOLLARS IN THOUSANDS)                          
                                                                                                                     
Investment securities:
  U.S. Government and agency obligations.........      $                --       $           59,983        $           60,387
  State and municipal obligations (1)............                       --                    1,946                     1,935
  Corporate debt.................................                   74,976                   74,976                    72,249
                                                                  --------                 --------                  --------
Total investment securities......................      $            74,976       $          136,905        $          134,571
                                                                  ========                 ========                  ========

Weighted average yield...........................                     6.26%                    6.50%
                                                                  ========                 ========

Mortgage-backed securities:
  FHLMC..........................................      $            43,206       $          106,762        $          107,166
  FNMA...........................................                   34,397                   74,027                    74,434
  GNMA...........................................                   61,930                   63,041                    63,073
  CMOs...........................................                  136,824                  137,230                   137,167
                                                                  --------                 --------                  --------
Total mortgage-backed securities.................      $           276,357       $          381,060        $          381,840
                                                                  ========                 ========                  ========
Weighted average yield...........................                     6.28%                    6.32%
                                                                  ========                 ========
 
__________________________
(1)  Tax equivalent yield. 

                                       18

 
SOURCES OF FUNDS

General. Deposits, loan and MBS repayments and prepayments, proceeds from sales
- -------                                                                         
of loans, investment maturities, cash flows generated from operations and FHLB
and other borrowings are the primary sources of the Bank's funds for use in
lending, investing and for other general purposes.


Deposits. The Bank offers a variety of deposit accounts with a range of
- --------                                                                
interest rates and terms. The Bank's deposits consist of savings accounts, NOW
accounts, money market accounts, non-interest bearing accounts and time
deposits. For the year ended December 31, 1998, time deposits constituted 65.6%
of total average deposits. The flow of deposits is influenced significantly by
general economic conditions, changes in money market rates, prevailing interest
rates and competition. The Bank's deposits are obtained predominantly from the
areas in which its branch offices are located. The Bank relies on its community
banking focus stressing customer service and long-standing relationships with
customers to attract and retain these deposits; however, market interest rates
and rates offered by competing financial institutions significantly affect the
Bank's ability to attract and retain deposits. The Bank does not use brokers to
obtain deposits.

The following table presents the deposit activity of the Bank for the periods
indicated:




 
                                                                        FOR THE YEAR ENDED DECEMBER 31,
                                                                ----------------------------------------------
                                                                   1998            1997              1996
                                                                ----------      -----------      -------------
                                                                               (IN THOUSANDS)
                                                                                        
Net deposits (withdrawals)................................      $    8,890      $     2,946      $     (29,111)
Acquisition of deposits                                             10,732               --                 --
Interest credited on deposit accounts.....................          38,865           39,088             37,283
                                                                   -------          -------           --------
Total increase in deposit accounts........................      $   58,487      $    42,034      $       8,172
                                                                   =======          =======           ========


At December 31, 1998, the Bank had $67.0 million in certificate accounts in
amounts of $100,000 or more maturing as follows:




                                                                                              WEIGHTED    
                                                                                              AVERAGE     
          MATURITY PERIOD                                                        AMOUNT       RATE        
          -------------------------------------------------------           ---------------   ------------
                                                                                 (DOLLARS IN THOUSANDS)   
                                                                                                 
          Three months or less...................................                   $25,568           4.97%
          Over three through six months..........................                     9,661           5.48
          Over six through 12 months.............................                    13,315           5.36
          Over 12 months.........................................                    18,501           5.89
                                                                                    -------           ----
          Total..................................................                   $67,045           5.38
                                                                                    =======           ==== 


                                       19

 
The following table sets forth the distribution of the Bank's average deposit
accounts for the periods indicated and the weighted average interest rates at
the end of each period, on each category of deposits presented.



 
 
                                                                               AT OR FOR THE YEARS ENDED DECEMBER 31,
                                                       -----------------------------------------------------------------------------
                                                                         1998                                   1997      
                                                       ----------------------------------------   ----------------------------------
                                                                        PERCENT OF                            PERCENT              
                                                                        TOTAL        WEIGHTED                 OF TOTAL     WEIGHTED
                                                           AVERAGE      AVERAGE      AVERAGE      AVERAGE     AVERAGE      AVERAGE
                                                           BALANCE      DEPOSITS     YIELD        BALANCE     DEPOSITS     YIELD   
                                                       -------------  ------------  ----------   ---------   ----------   ----------
                                                                                                 (DOLLARS IN THOUSANDS)    
                                                                                                            
Money market deposit accounts.....................       $   71,800        7.10%       2.59%      $ 68,972        7.18%      2.90%  
Savings accounts..................................          167,058       16.53        2.03        168,733       17.56       2.28   
NOW accounts......................................           89,679        8.87        1.59         77,785        8.09       1.84   
Non-interest-bearing accounts.....................           18,749        1.86           -          8,115         .84          -   
                                                         ----------      ------                   --------      ------             
   Total..........................................          347,286       34.36        1.90        323,605       33.67       2.21   
                                                         ----------      ------                   --------      ------             
                                                                                                                                   
Time deposits:                                                                                                                     
   Six months or less.............................           87,087        8.62        4.57         78,724        8.19       5.05   
   Over Six through 12 months.....................          135,919       13.44        4.98        146,951       15.29       5.41   
   Over 12 through 24 months......................          219,706       21.74        5.45        178,440       18.57       5.77   
   Over 24 months.................................          108,748       10.76        6.07        120,709       12.56       6.10   
   IRA/KEOGH......................................          112,023       11.08        5.57        112,602       11.72       5.84   
                                                         ----------      ------                   --------      ------             
       Total time deposits........................          663,483       65.64        5.35        637,425       66.33       5.69   
                                                         ----------      ------                   --------      ------             
          Total average deposits..................       $1,010,769      100.00%       4.08%      $961,030      100.00%      4.52%  
                                                         ==========      ======                   ========      ======             

 
                                                         AT OR FOR THE YEARS ENDED DECEMBER 31,
                                                       ------------------------------------------
                                                                         1996
                                                       -----------------------------------------
                                                                       PERCENT
                                                                       OF TOTAL      WEIGHTED
                                                           AVERAGE     AVERAGE       AVERAGE
                                                           BALANCE     DEPOSITS      YIELD
                                                       ------------   ----------   -------------
                                                                          
Money market deposit accounts.....................        $ 70,209        7.52%        2.90%
Savings accounts..................................         175,060       18.75         2.28
NOW accounts......................................          72,265        7.74         1.84
Non-interest-bearing accounts.....................           6,425         .69           --
                                                          --------      ------
   Total..........................................         323,959       34.70         2.27
                                                          --------      ------
                                                       
Time deposits:                                         
   Six months or less.............................          71,353        7.64         4.95
   Over Six through 12 months.....................         151,485       16.23         5.23
   Over 12 through 24 months......................         150,085       16.08         5.49
   Over 24 months.................................         124,056       13.29         6.09
   IRA/KEOGH......................................         112,641       12.06         5.86
                                                          --------      ------
       Total time deposits........................         609,620       65.30         5.55
                                                          --------      ------
          Total average deposits..................        $933,579      100.00%        4.44%
                                                          ========      ======


                                       20

 
Borrowings
- ----------

From time to time the Bank has obtained advances from the FHLB as an alternative
to retail deposit funds and may do so in the future as part of its operating
strategy.  FHLB advances may also be used to acquire certain other assets as may
be deemed appropriate for investment purposes.  These advances are
collateralized primarily by certain of the Bank's mortgage loans and mortgage-
backed securities and secondarily by the Bank's investment in capital stock of
the FHLB.  The Bank has an available overnight line of credit with the FHLB-NY
for $50.0 million which expires November 20, 1999.  The Bank also has available
from the FHLB a one-month overnight repricing line of credit for $50.0 million
which expires on November 20, 1999.  When utilized, both lines carry a floating
interest rate of 1/8% over the current federal funds rate and are secured by the
Bank's mortgage loans, mortgage-backed securities, U.S. Government securities
and FHLB stock.  The maximum amount that the FHLB will advance to member
institutions, including the Bank, fluctuates from time to time in accordance
with the policies of the OTS and the FHLB.  At December 31, 1998, the Bank had
borrowed $30.0 million against the FHLB line of credit.

The Bank also borrows funds using securities sold under agreements to
repurchase.  Under this form of borrowing specific U.S. Government agency and/or
mortgage-backed securities are pledged as collateral to secure the borrowing.
These securities are not under the Bank's control.  At December 31, 1998, the
Bank had borrowed $282.1 million through securities sold under agreements to
repurchase.  (See note 11 to the consolidated financial statements in the 1998
Annual Report to Stockholders.)

SUBSIDIARY ACTIVITIES

The Bank owns two subsidiaries - Ocean Investment Services Corp. (formerly Dome
Financial Services, Inc.) and Ocean Federal Realty Inc.

Ocean Investment Services Corp. was originally organized in 1982 to engage in
the sale of all-savers life insurance.   For the past several years the
subsidiary has been inactive, however, in 1998, the Bank began to sell non-
deposit investment products (annuities and mutual funds) through a third party
marketing firm to Bank customers through this subsidiary, recognizing fee income
from such sales.

Ocean Federal Realty Inc. was established in 1997 and is intended to qualify as
a real estate investment trust, which may, among other things, be utilized by
the Company to raise capital in the future.  Upon formation of Ocean Federal
Realty Inc., the Bank transferred $668 million of mortgage loans to this
subsidiary.

PERSONNEL

As of December 31, 1998, the Bank had 221 full-time employees and 53 part-time
employees.  The employees are not represented by a collective bargaining unit
and the Bank considers its relationship with its employees to be good.

REGULATION AND SUPERVISION

GENERAL

The Company, as a savings and loan holding company, is required to file certain
reports with, and otherwise comply with the rules and regulations of the Office
of Thrift Supervision ("OTS").

                                       21

 
The Bank is subject to extensive regulation, examination and supervision by the
OTS, as its primary federal regulator, and the FDIC, as the deposit insurer.
The Bank is a member of the Federal Home Loan Bank ("FHLB") System and its
deposit accounts are insured up to applicable limits by the Savings Association
Insurance Fund ("SAIF") managed by the FDIC.  The Bank must file reports with
the OTS and the FDIC concerning its activities and financial condition in
addition to obtaining regulatory approvals prior to entering into certain
transactions such as mergers with, or acquisitions of, other savings
institutions.  The OTS and/or the FDIC conduct periodic examinations to test the
Bank's safety and soundness and compliance with various regulatory requirements.
This regulation and supervision establishes a comprehensive framework of
activities in which an institution can engage and is intended primarily for the
protection of the insurance fund and depositors.  The regulatory structure also
gives the regulatory authorities extensive discretion in connection with their
supervisory and enforcement activities and examination policies, including
policies with respect to the classification of assets and the establishment of
adequate loan loss reserves for regulatory purposes.  Any change in such
regulatory requirements and policies, whether by the OTS, the FDIC or the
Congress, could have a material adverse impact on the Company, the Bank and
their operations.  Certain of the regulatory requirements applicable to the Bank
and to the Company are referred to below or elsewhere herein.  The description
of statutory provisions and regulations applicable to savings institutions and
their holding companies set forth in this Form 10-K does not purport to be a
complete description of such statutes and regulations and their effects on the
Bank and the Company.

HOLDING COMPANY REGULATION

The Company is a nondiversified unitary savings and loan holding company within
the meaning of federal law.  As a unitary savings and loan holding company, the
Company generally is not restricted under existing laws as to the types of
business activities in which it may engage, provided that the Bank continues to
be a qualified thrift lender ("QTL").  See "Federal Savings Institution
Regulation - QTL Test."  Upon any non-supervisory acquisition by the Company of
another savings institution or savings bank that meets the QTL test and is
deemed to be a savings institution by the OTS, the Company would become a
multiple savings and loan holding company (if the acquired institution is held
as a separate subsidiary) and would generally be limited to activities
permissible for bank holding companies under Section 4(c)(8) of the Bank Holding
Company Act ("BHC Act"), subject to the prior approval of the OTS, and certain
activities authorized by OTS regulation.

A savings and loan holding company is prohibited from, directly or indirectly,
acquiring more than 5% of the voting stock of another savings institution or
holding company thereof, without prior written approval of the OTS; or acquiring
or retaining control of a depository institution that is not insured by the
FDIC.  In evaluating applications by holding companies to acquire savings
institutions, the OTS considers the financial and managerial resources and
future prospects of the company and institution involved, the effect of the
acquisition on the risk to the insurance funds, the convenience and needs of the
community and competitive factors.

The OTS may not approve any acquisition that would result in a multiple savings
and loan holding company controlling savings institutions in more than one
state, subject to two exceptions:  (i) the approval of interstate supervisory
acquisitions by savings and loan holding companies and (ii) the acquisition of a
savings institution in another state if the laws of the state of the target
savings institution specifically permit such acquisitions.  The states vary in
the extent to which they permit interstate savings and loan holding company
acquisitions.

Although savings and loan holding companies are not subject to specific capital
requirements or specific restrictions on the payment of dividends or other
capital distributions, federal regulations prescribe such restrictions on
subsidiary savings institutions as described below. The Bank must notify the OTS
30 days 

                                       22

 
before declaring any dividend to the Company. In addition, the financial impact
of a holding company on its subsidiary institution is a matter that is evaluated
by the OTS and the agency has authority to order cessation of activities or
divestiture of subsidiaries deemed to pose a threat to the safety and soundness
of the institution.

FEDERAL SAVINGS INSTITUTION REGULATION

Business Activities.  The activities of federal savings institutions are
- -------------------                                                     
governed by federal law and regulations.  These laws and regulations delineate
the nature and extent of the activities in which federal associations may
engage.  In particular, many types of lending authority for federal
associations, e.g., commercial, non-residential real property loans and consumer
loans, are limited to a specified percentage of the institution's capital or
assets.

Capital Requirements.  The OTS capital regulations require savings institutions
- --------------------                                                           
to meet three minimum capital standards:  a 1.5% tangible capital ratio, a 3%
leverage capital ratio and an 8% risk-based capital ratio.  In addition, the
prompt corrective action standards discussed below also establish, in effect, a
minimum 2% tangible capital standard, a 4% leverage capital ratio (3% for
institutions receiving the highest rating on the CAMEL financial institution
rating system), and, together with the risk-based capital standard itself, a 4%
Tier I risk-based capital standard.  The OTS regulations also require that, in
meeting the tangible, leverage and risk-based capital standards, institutions
must generally deduct investments in and loans to subsidiaries engaged in
activities not permissible for a national bank.

The risk-based capital standard for savings institutions requires the
maintenance of Tier I (core) and total capital (which is defined as core capital
and supplementary capital) to risk-weighted assets of 4% and 8%, respectively.
In determining the amount of risk-weighted assets, all assets, including certain
off-balance sheet assets, are multiplied by a risk-weight factor of 0% to 100%,
as assigned by the OTS capital regulation based on the risks OTS believes are
inherent in the type of asset.  The components of Tier I (core) capital
currently include common stockholders' equity (including retained earnings),
certain noncumulative perpetual preferred stock and related surplus, and
minority interests in equity accounts of consolidated subsidiaries less
intangibles other than certain purchased mortgage servicing rights and credit
card relationships.  The components of supplementary capital currently include
cumulative preferred stock, long-term perpetual preferred stock, mandatory
convertible securities, subordinated debt and intermediate preferred stock and
the allowance for loan and lease losses limited to a maximum of 1.25% of risk-
weighted assets.  Overall, the amount of supplementary capital included as part
of total capital cannot exceed 100% of core capital.

The capital regulations also incorporate an interest rate risk component.
Savings institutions with "above normal" interest rate risk exposure are subject
to a deduction from total capital for purposes of calculating their risk-based
capital requirements.  For the present time, the OTS has deferred implementation
of the interest rate risk component.  At December 31, 1998, the Bank met each of
its capital requirements.

                                      23

 
The following table presents the Bank's capital position at December 31, 1998
relative to fully phased-in regulatory requirements.



                                                                          EXCESS                       CAPITAL
                                                                                          --------------------------------
                                ACTUAL             REQUIRED            (DEFICIENCY)           ACTUAL            REQUIRED
                               CAPITAL             CAPITAL                AMOUNT              PERCENT           PERCENT
                         ------------------    ---------------    -------------------     ---------------   --------------
                                                            (DOLLARS IN THOUSANDS)
                                                                                             
Tangible..............        $167,881             $23,371               $144,510             10.78%             1.50%
Core (Leverage).......         167,881              46,742                121,139             10.78%             3.00%
Risk-based............         175,113              61,514                113,599             22.77%             8.00%


Prompt Corrective Regulatory Action.  The OTS is required to take certain
- -----------------------------------                                      
supervisory actions against undercapitalized institutions, the severity of which
depends upon the institution's degree of undercapitalization.  Generally, a
savings institution that has a ratio of total capital to risk weighted assets of
less than 8%, a ratio of Tier I (core) capital to risk-weighted assets of less
than 4% or a ratio of core capital to total assets of less than 4% (3% or less
for institutions with the highest examination rating) is considered to be
"undercapitalized."  A savings institution that has a total risk-based capital
ratio less than 6%, a Tier 1 capital ratio of less than 3% or a leverage ratio
that is less than 3% is considered to be "significantly undercapitalized" and a
savings institution that has a tangible capital to assets ratio equal to or less
than 2% is deemed to be "critically undercapitalized."  Subject to a narrow
exception, the banking regulator is required to appoint a receiver or
conservator for an institution that is "critically undercapitalized."  The
regulation also provides that a capital restoration plan must be filed with the
OTS within 45 days of the date a savings institution receives notice that it is
"undercapitalized," "significantly undercapitalized" or "critically
undercapitalized."  Compliance with the plan must be guaranteed by any parent
holding company.  In addition, numerous mandatory supervisory actions become
immediately applicable to an undercapitalized institution, including, but not
limited to, increased monitoring by regulators and restrictions on growth,
capital distributions and expansion.  The OTS could also take any one of a
number of discretionary supervisory actions, including the issuance of a capital
directive and the replacement of senior executive officers and directors.

Insurance of Deposit Accounts.  Deposits of the Bank are presently insured by
- -----------------------------                                                
the SAIF.  The FDIC maintains a risk-based assessment system by which
institutions are assigned to one of three categories based on their
capitalization and one of three subcategories based on examination ratings and
other supervisory information.  An institution's assessment rate depends upon
the categories to which it is assigned.  Assessment rates for SAIF member
institutions are risk adjusted, determined semiannually by the FDIC, and
currently range from zero to 27 basis points.

In addition to the assessment for deposit insurance, institutions are required
to make payments on bonds issued in the late 1980s by the Financing Corporation
("FICO") to recapitalize the predecessor to the SAIF.  During 1998, FICO
payments for SAIF members approximated 6.10 basis points, while Bank Insurance
Fund ("BIF") members paid 1.22 basis points.  By law, there will be equal
sharing of FICO payments between SAIF and BIF members on the earlier of January
1, 2000 or the date the SAIF and BIF are merged.

The Bank's assessment rate for fiscal 1998 was zero basis points and the premium
paid for this period, all of which was related to FICO payments, was $599,000.
The FDIC has authority to increase insurance assessments.  A significant
increase in SAIF insurance premiums would likely have an adverse effect on the
operating expenses and results of operations of the Bank.  Management cannot
predict what insurance assessment rates will be in the future.

                                      24

 
Insurance of deposits may be terminated by the FDIC upon a finding that the
institution has engaged in unsafe or unsound practices, is in an unsafe or
unsound condition to continue operations or has violated any applicable law,
regulation, rule, order or condition imposed by the FDIC or the OTS.  The
management of the Bank does not know of any practice, condition or violation
that might lead to termination of deposit insurance.

Thrift Rechartering Legislation.  Legislation enacted in 1996 provided that the
- -------------------------------                                                
BIF and SAIF were to have merged on January 1, 1999 if there were no more
savings associations as of that date.  Various proposals to eliminate the
federal savings association charter, create a uniform financial institutions
charter, abolish the OTS and restrict savings and loan holding company
activities have been introduced in Congress.  The Bank is unable to predict
whether such legislation will be enacted or the extent to which the legislation
would restrict or disrupt its operations.

Loans to One Borrower.  Federal law provides savings institutions are generally
- ---------------------                                                          
subject to the limits on loans to one borrower applicable to national banks.  A
savings institutions may not make a loan or extend credit to a single or related
group of borrowers in excess of 15% of its unimpaired capital and surplus.  An
additional amount may be lent, equal to 10% of unimpaired capital and surplus,
if secured by readily-marketable collateral.  At December 31, 1998, the Bank's
limit on loans to one borrower was $25.2 million.  At December 31, 1998, the
Bank's largest aggregate outstanding balance of loans to one borrower was $5.7
million.

QTL Test.  Federal law requires savings institutions to meet a QTL test.  Under
- --------                                                                       
the QTL test, a savings and loan association is required to either qualify as a
"domestic building and loan association" under the Internal Revenue Code or
maintain at least 65% of its "portfolio assets" (total assets less: (i)
specified liquid assets up to 20% of total assets; (ii) intangibles, including
goodwill; and (iii) the value of property used to conduct business) in certain
"qualified thrift investments" (primarily residential mortgages and related
investments, including certain mortgage-backed securities) in at least 9 months
out of each 12 month period.

A savings institution that fails the QTL test is subject to certain operating
restrictions and may be required to convert to a bank charter.  As of December
31, 1998, the Bank maintained in excess of 100% of its portfolio assets in
qualified thrift investments and, therefore, met the QTL test.  Recent
legislation has expanded the extent to which education loans, credit card loans
and small business loans may be considered "qualified thrift investments."

Limitation on Capital Distributions.  OTS regulations impose limitations upon
- -----------------------------------                                          
all capital distributions by savings institutions, such as cash dividends,
payments to repurchase or otherwise acquire its shares and payments to
shareholders of another institution in a cash-out merger.  The regulation, which
became effective in 1998, established three tiers of institutions based
primarily on an institution's capital level.  An institution that exceeded all
capital requirements before and after a proposed capital distribution ("Tier 1
Bank") and had not been advised by the OTS that it is in need of more than
normal supervision, could, after prior notice but without obtaining approval of
the OTS, make capital distributions during a calendar year equal to the greater
of (i) 100% of its net earnings to date during the calendar year plus the amount
that would reduce by one-half its "surplus capital ratio" (the excess capital
over its fully phased-in capital requirements) at the beginning of the calendar
year or (ii) 75% of its net income for the previous four quarters.  Any
additional capital distributions would require prior regulatory approval.
Effective April 1, 1999, the OTS's capital distribution regulation will change.
Under the new regulation, an application to and the prior approval of the OTS
will be required prior to any capital distribution if the institution does not
meet the criteria for "expedited treatment" of applications under OTS
regulations (i.e., generally, examination ratings in the two top categories),
the total capital distributions for the calendar year exceed net income for the
that year plus the amount of retained net income for the 

                                      25

 
preceding two years, the institution would be undercapitalized following the
distribution or the distribution would otherwise be contrary to a statute,
regulation or agreement with OTS. If an application is not required the
institution must still provide prior notice to OTS of the capital distribution.
In the event the Bank's capital fell below its regulatory requirements or the
OTS notified it that it was in need of more than normal supervision, the Bank's
ability to make capital distributions could be restricted. In addition, the OTS
could prohibit a proposed capital distribution by any institution, which would
otherwise be permitted by the regulation, if the OTS determines that such
distribution would constitute an unsafe or unsound practice. At December 31,
1998, the Bank was a Tier 1 Bank.

Liquidity.  The Bank is required to maintain an average daily balance of
- ---------                                                               
specified liquid assets equal to a monthly average of not less than a specified
percentage of its net withdrawable deposit accounts plus short-term borrowings.
This liquidity requirement is currently 4% but may be changed from time to time
by the OTS to any amount within the range of 4% to 10% depending upon economic
conditions and the savings flows of member institutions. Monetary penalties may
be imposed for failure to meet the liquidity requirement.  The Bank's liquidity
ratio for December 31, 1998 was 12.5%, which exceeded the applicable
requirement.  The Bank has never been subject to monetary penalties for failure
to meet its liquidity requirement.

Assessments.  Savings institutions are required to pay assessments to the OTS to
- -----------                                                                     
fund the agency's operations.  The general assessments, paid on a semi-annual
basis, are computed upon the savings institution's total assets, including
consolidated subsidiaries, as reported in the Bank's latest quarterly thrift
financial report.  The assessments paid by the Bank for the fiscal year ended
December 31, 1998 totaled $267,000.

Transactions with Related Parties.  The Bank's authority to engage in
- ---------------------------------                                    
transactions with "affiliates" (e.g.., any company that controls or is under
common control with an institution, including the Company and its non-savings
institution subsidiaries) is limited by federal law.  The aggregate amount of
covered transactions with any individual affiliate is limited to 10% of the
capital and surplus of the savings institution.  The aggregate amount of covered
transactions with all affiliates is limited to 20% of the savings institution's
capital and surplus.  Certain transactions with affiliates are required to be
secured by collateral in an amount and of a type described by federal law.  The
purchase of low quality assets from affiliates is generally prohibited.
Transactions with affiliates must be on terms and under circumstances, that are
at least as favorable to the institution as those prevailing at the time for
comparable transactions with non-affiliated companies.  In addition, savings
institutions are prohibited from lending to any affiliate that is engaged in
activities that are not permissible for bank holding companies and no savings
institution may purchase the securities of any affiliate other than a
subsidiary.

The Bank's authority to extend credit to executive officers, directors and 10%
shareholders ("insiders"), as well as entities such persons control, is governed
by federal law.  Such loans are required to be made on terms substantially the
same as those offered to unaffiliated individuals and to not involve more than
the normal risk of repayment.  Recent legislation created an exception for loans
made pursuant to a benefit or compensation program that is widely available to
all employees of the institution and does not give preference to insiders over
other employees.  This law limits both the  individual and aggregate limits on
the amount of loans the Bank may make to insiders based, in part, on the Bank's
capital position and requires certain board approval procedures to be followed.

Enforcement.  The OTS has primary enforcement responsibility over savings
- -----------                                                              
institutions and has the authority to bring actions against the institution and
all institution-affiliated parties, including stockholders, and any attorneys,
appraisers and accountants who knowingly or recklessly participate in wrongful
action likely to have an adverse effect on an insured institution.  Formal
enforcement action may range from the issuance of a capital directive or cease
and desist order to removal of officers and/or 

                                      26

 
directors to institution of receivership, conservatorship or termination of
deposit insurance. Civil penalties cover a wide range of violations and can
amount to $25,000 per day, or even $1 million per day in especially egregious
cases. The FDIC has the authority to recommend to the Director of the OTS
enforcement action to be taken with respect to a particular savings institution.
If action is not taken by the Director, the FDIC has authority to take such
action under certain circumstances. Federal law also establishes criminal
penalties for certain violations.

Standards for Safety and Soundness.  The federal banking agencies have adopted
- ----------------------------------                                            
Interagency Guidelines Prescribing Standards for Safety and Soundness.  The
guidelines set forth the safety and soundness standards that the federal banking
agencies use to identify and address problems at insured depository institutions
before capital becomes impaired. If the OTS determines that an institution fails
to meet any standard prescribed by the guidelines, the OTS may require the
institution to submit an acceptable plan to achieve compliance with the
standard.

FEDERAL RESERVE SYSTEM

The Federal Reserve Board regulations require savings institutions to maintain
non-interest earning reserves against their transaction accounts (primarily NOW
and regular checking accounts).  The Federal Reserve Board regulations generally
required for 1998 that reserves be maintained against aggregate transaction
accounts as follows: for accounts aggregating $46.5 million or less (subject to
adjustment by the Federal Reserve Board) the reserve requirement is 3%; and for
accounts aggregating greater than $46.5 million, the reserve requirement is
$1.395  million plus 10% (subject to adjustment by the Federal Reserve Board
between 8% and 14%) against that portion of total transaction accounts in excess
of $46.5 million.  The first $4.9 million of otherwise reservable balances
(subject to adjustments by the Federal Reserve Board) are exempted from the
reserve requirements.  The Bank is in compliance with the foregoing
requirements.

FEDERAL AND STATE TAXATION

FEDERAL TAXATION

General.  The Company and the Bank report their income on a calendar year basis
- -------                                                                        
using the accrual method of accounting, and are subject to federal income
taxation in the same manner as other corporations with some exceptions,
including particularly the Bank's reserve for bad debts discussed below.  The
following discussion of tax matters is intended only as a summary and does not
purport to be a comprehensive description of the tax rules applicable to the
Bank or the Company.  The Bank has not been audited by the IRS in over 10 years.
For its 1998 taxable year, the Bank is subject to a maximum federal income tax
rate of 35.0%.

Bad Debt Reserves.  For fiscal years beginning prior to December 31, 1995,
- -----------------                                                         
thrift institutions which qualified under certain definitional tests and other
conditions of the Internal Revenue Code of 1986 (the "Code") were permitted to
use certain favorable provisions to calculate their deductions from taxable
income for annual additions to their bad debt reserve.  A reserve could be
established for bad debts on qualifying real property loans (generally secured
by interests in real property improved or to be improved) under (i) the
Percentage of  Taxable Income Method (the "PTI Method") or (ii)  the Experience
Method.  The reserve for nonqualifying loans was computed using the Experience
Method.

The Small Business Job Protection Act of 1996 (the "1996 Act"), which was
enacted on August 20, 1996, requires savings institutions to recapture (i.e.,
take into taxable income) certain portions of their accumulated bad debt
reserves.  The 1996 Act repeals the reserve method of accounting for bad debts
effective for tax years beginning after 1995.  Thrift institutions that would be
treated as small banks are 

                                      27

 
allowed to utilize the Experience Method applicable to such institutions, while
thrift institutions that are treated as large banks (those generally exceeding
$500 million in assets) are required to use only the specific charge-off method.
Thus, the PTI Method of accounting for bad debts is no longer available for any
financial institution.

A thrift institution required to change its method of computing reserves for bad
debts will treat such change as a change in method of accounting, initiated by
the taxpayer, and having been made with the consent of the IRS.  Any Section
481(a) adjustment required to be taken into income with respect to such change
generally will be taken into income ratably over a six-taxable year period,
beginning with the first taxable year beginning after 1995, subject to the
residential loan requirement.

Under the residential loan requirement provision, the recapture required by the
1996 Act will be suspended for each of two successive taxable years, beginning
with the Bank's current taxable year, in which the Bank originates a minimum of
certain residential loans based upon the average of the principal amounts of
such loans made by the Bank during its six taxable years preceding its current
taxable year.

Under the 1996 Act, for its current and future taxable years, the Bank is not
permitted to make additions to its tax bad debt reserves.  In addition, the Bank
is required to recapture (i.e., take into taxable income) over a six year period
the excess of the balance of its tax bad debt reserves as of December 31, 1995
over the balance of such reserves as of December 31, 1987.  Since the Bank
satisfied the residential loan requirement provision for 1996 and 1997 as
described above, the six year recapture period became effective for the 1998 tax
year.  As a result of such recapture, the Bank will incur an additional tax
liability of approximately $2.3 million.  The Bank has accrued for this
liability in the consolidated financial statements.

Distributions.  Under the 1996 Act, if the Bank makes "non-dividend
- -------------                                                      
distributions" to the Company, such distributions will be considered to have
been made from the Bank's unrecaptured tax bad debt reserves (including the
balance of its reserves as of December 31, 1987) to the extent thereof, and then
from the Bank's supplemental reserve for losses on loans, to the extent thereof,
and an amount based on the amount distributed (but not in excess of the amount
of such reserves) will be included in the Bank's income.  Non-dividend
distributions include distributions in excess of the Bank's current and
accumulated earnings and profits, as calculated for federal income tax purposes,
distributions in redemption of stock, and distributions in partial or complete
liquidation.  Dividends paid out of the Bank's current or accumulated earnings
and profits will not be so included in the Bank's income.

The amount of additional taxable income triggered by a non-dividend is an amount
that, when reduced by the tax attributable to the income, is equal to the amount
of the distribution.  Thus, if the Bank makes a non-dividend distribution to the
Company, approximately one and one-half times the amount of such distribution
(but not in excess of the amount of such reserves) would be includable in income
for federal income tax purposes, assuming a 35% federal corporate income tax
rate.  The Bank does not intend to pay dividends that would result in a
recapture of any portion of its bad debt reserves.

SAIF Recapitalization Assessment.  The Funds Act levied a 65.7-cent fee on every
- --------------------------------                                                
$100 of thrift deposits held on March 31, 1995.  For financial statement
purposes, this assessment was reported as an expense for the quarter ended
September 30, 1996.   The Funds Act includes a provision which states that the
amount of any special assessment paid to capitalize SAIF under this legislation
is deductible under Section 162 of the Code in the year of payment.

Corporate Alternative Minimum Tax.  The Internal Revenue Code of 1986, as
- ---------------------------------                                        
amended (the "Code") imposes a tax on alternative minimum taxable income
("AMTI") at a rate of 20%.  The excess of the bad debt reserve deduction using
the percentage of taxable income method over the deduction that would 

                                      28

 
have been allowable under the experience method is treated as a preference item
for purposes of computing the AMTI. Only 90% of AMTI can be offset by net
operating loss carryovers of which the Bank currently has none. AMTI is
increased by an amount equal to 75% of the amount by which the Bank's adjusted
current earnings exceeds its AMTI (determined without regard to this preference
and prior to reduction for net operating losses). In addition, for taxable years
beginning after December 31, 1986 and before January 1, 1996, an environmental
tax of .12% of the excess of AMTI. (with certain modifications) over $2.0
million is imposed on corporations, including the Bank, whether or not an
Alternative Minimum Tax ("AMT") is paid. The Bank does not expect to be subject
to the AMT.

Dividends Received Deduction and Other Matters.  The Company may exclude from
- ----------------------------------------------                               
its income 100% of dividends received from the Bank as a member of the same
affiliated group of corporations.  The corporate dividends received deduction is
generally 70% in the case of dividends received from unaffiliated corporations
with which the Company and the Bank will not file a consolidated tax return,
except that if the Company or the Bank own more than 20% of the stock of a
corporation distributing a dividend then 80% of any dividends received may be
deducted.

STATE AND LOCAL TAXATION

New Jersey Taxation.  The Bank files New Jersey income tax returns.  For New
- -------------------                                                         
Jersey income tax purposes, savings institutions are presently taxed at a rate
equal to 3% of taxable income.  For this purpose, "taxable income" generally
means federal taxable income, subject to certain adjustments (including addition
of interest income on State and municipal obligations).

The Company is required to file a New Jersey income tax return because it will
be doing business in New Jersey.  For New Jersey tax purposes, regular
corporations are presently taxed at a rate equal to 9% of taxable income.  For
this purpose, "taxable income" generally means Federal taxable income, subject
to certain adjustments (including addition of interest income on state and
municipal obligations). However, if the Company meets certain requirements, it
may be eligible to elect to be taxed as a New Jersey Investment Company at a tax
rate presently equal to 2.25% (25% of 9%) of taxable income.

Delaware Taxation.  As a Delaware holding company not earning income in
- -----------------                                                      
Delaware, the Company is exempted from Delaware corporate income tax but is
required to file an annual report with and pay an annual franchise tax to the
State of Delaware.

                                      29

 
ITEM 2.  PROPERTIES

The Bank currently conducts its business through its administrative office,
which was recently relocated to Toms River and which includes a branch office,
and ten other full service offices located in Ocean and Middlesex Counties.  The
Company believes that the Bank's current facilities will be adequate to meet the
present and immediately foreseeable needs of the Bank and the Company.

ITEM 3.  LEGAL PROCEEDINGS

The Company and the Bank are not involved in any pending legal proceedings other
than routine legal proceedings occurring in the ordinary course of business.
Such other routine legal proceedings in the aggregate are believed by management
to be immaterial to the Company's financial condition or results of operations.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

                                    PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Information relating to the market for Registrant's common equity and related
stockholder matters appears under "Shareholder Information" on the Inside Back
Cover in the Registrant's 1998 Annual Report to Stockholders and is incorporated
herein by reference.

ITEM 6.  SELECTED FINANCIAL DATA

The above-captioned information appears under "Selected Consolidated Financial
and Other Data of the Company" in the Registrant's 1998 Annual Report to
Stockholders on pages 11 and 12 and is incorporated herein by reference.

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The above-captioned information appears under "Management's Discussion and
Analysis of Financial Condition and Results of Operations" in the Registrant's
1998 Annual Report to Stockholders on pages 13 through 20 and is incorporated
herein by reference.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The above captioned information appears under "Management Discussion and
Analysis of Financial Condition and Results of Operations - Management of
Interest Rate Risk" in the Registrant's 1998 Annual Report to Stockholders on
pages 14 and 15.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Consolidated Financial Statements of Ocean Financial Corp. and its
subsidiary, together with the report thereon by KPMG LLP appears in the
Registrant's 1998 Annual Report to Stockholders on pages 21 through 36 and are
incorporated herein by reference.

                                      30

 
     ITEM 9.   CHANGE IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
     FINANCIAL DISCLOSURE

     None.

                                   PART III

     ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information relating to Directors and Executive Officers of the
     Registrant is incorporated herein by reference to the Registrant's Proxy
     Statement for the Annual Meeting of Stockholders to be held on April 22 ,
     1999, at pages 5 through 7.

     ITEM 11.  EXECUTIVE COMPENSATION

     The information relating to directors' compensation and executives'
     compensation is incorporated herein by reference to the Registrant's Proxy
     Statement for the Annual Meeting of Stockholders to be held on April 22,
     1999, at pages 8 and 9 and pages 14 through 18 (excluding the Executive
     Compensation Committee Report and Stock Performance Graph).

     ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information relating to security ownership of certain beneficial owners
     and management is incorporated herein by reference to the Registrant's
     Proxy Statement for the Annual Meeting of Stockholders to be held on April
     22, 1999, at pages 3 through 4 and 6 through 7.

     ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information relating to certain relationships and related transactions
     is incorporated herein by reference to the Registrant's Proxy Statement for
     the Annual Meeting of Stockholders to be held on April 22, 1999, at page
     18.


                                    PART IV

     ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

     (a)  The following documents are filed as a part of this report:

(1)  Consolidated Financial Statements of the Company are incorporated by
     reference to the following indicated pages of the 1998 Annual Report to
     Stockholders.

                                       31

 


                                                                         PAGE
                                                                      
   Independent Auditors' Report........................................     36
 
   Consolidated Statements of Financial Condition at
     December 31, 1998 and 1997........................................     21
 
   Consolidated Statements of Income and Comprehensive Income for the
     Years Ended December 31, 1998, 1997 and 1996......................     22
 
   Consolidated Statements of Changes in Stockholders' Equity
     for the Years Ended December 31, 1998, 1997 and 1996..............     23
 
   Consolidated Statements of Cash Flows for the
     Years Ended December 31, 1998, 1997 and 1996......................     24
 
Notes to Consolidated Financial Statements for the
   Years Ended December 31, 1998, 1997 and 1996........................  25-35


The remaining information appearing in the 1998 Annual Report to Stockholders is
not deemed to be filed as part of this report, except as expressly provided
herein.

(2)  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.

(3)  Exhibits

(a)  The following exhibits are filed as part of this report.

                                       32

 
3.1       Certificate of Incorporation of Ocean Financial Corp.*
3.2       Bylaws of Ocean Financial Corp.*
4.0       Stock Certificate of Ocean Financial Corp.*
10.1      Form of Ocean Federal Savings Bank Employee Stock Ownership Plan*
10.1(a)   Amendment to Ocean Federal Savings Bank Employee Stock
          Ownership Plan (filed previously)
10.2      Ocean Federal Savings Bank Employees' Savings and Profit Sharing Plan*
10.3      Ocean Federal Savings Bank 1995 Supplemental Executive Retirement
          Plan*
10.4      Ocean Federal Savings Bank Deferred Compensation Plan for Directors*
10.5      Ocean Federal Savings Bank Deferred Compensation Plan for Officers*
10.6      Ocean Federal Savings Bank Long-Term Award Program*
10.7      Ocean Federal Savings Bank Performance Achievement Awards Program*
10.8      Amended and Restated Ocean Financial Corp. 1997 Incentive Plan (filed
          previously)
10.9      Form of Employment Agreement between Ocean Federal Savings Bank and
          certain executive officers, including Michael J. Fitzpatrick and John
          R. Garbarino*
10.10     Form of Employment Agreement between Ocean Financial Corp. and certain
          executive officers, including Michael J. Fitzpatrick and John R.
          Garbarino*
10.11     Form of Change in Control Agreement between Ocean Federal Savings Bank
          and certain executive officers, including Michael E. Barrett, John K.
          Kelly and Karl E. Reinheimer*
10.12     Form of Change in Control Agreement between Ocean Financial Corp. and
          certain executive officers, including Michael E. Barrett, John K.
          Kelly and Karl E. Reinheimer *
13.0      Portions of 1998 Annual Report to Stockholders (filed herewith)
21.0      Subsidiary information is incorporated herein by reference to "Part 
          I - Subsidiaries"
23.0      Consent of KPMG LLP (filed herewith)
27.0      Financial Data Schedule (filed herewith)

(b)       Reports on Form 8-K

          None.

          __________________________________
*    Incorporated herein by reference into this document from the Exhibits to
Form S-1, Registration Statement, effective May 13, 1996 as amended,
Registration No. 33-80123.

                                       33

 
CONFORMED                          SIGNATURES


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

                              OCEAN FINANCIAL CORP.



                              By:   /s/John R. Garbarino
                                    --------------------                    
                                    John R. Garbarino
                                    Chairman of the Board,
                                    President and
                                    Chief Executive Officer and
                                    Director


                              Date: March 17, 1999

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed by the following persons in the capacities and on the
dates indicated.


Name                                             Date
- ----                                             ----


/s/ John R. Garbarino                            March 17, 1999
- ---------------------------                                
John R. Garbarino
Chairman of the Board, President and
Chief Executive Officer
(principal executive officer)


/s/ Michael J. Fitzpatrick                       March 17, 1999
- ---------------------------
Michael J. Fitzpatrick
Executive Vice President and
Chief Financial Officer
(principal accounting and financial officer)


/s/ Michael E. Barrett                           March 17, 1999
- ---------------------------                               
Michael E. Barrett
Director


/s/ Thomas F. Curtin                             March 17, 1999
- ---------------------------
Thomas F. Curtin
Director

                                        
/s/ Carl Feltz, Jr.                              March 17, 1999
- ---------------------------
Carl Feltz, Jr.
Director

                                       34

 
/s/ Robert E. Knemoller                    March 17, 1999
- --------------------------
Robert E. Knemoller
Director


/s/ Donald E. McLaughlin                   March 17, 1999
- --------------------------
Donald E. McLaughlin
Director


/s/ Diane F. Rhine                         March 17, 1999
- --------------------------
Diane F. Rhine
Director


/s/ Frederick E. Schlosser                 March 17, 1999
- --------------------------
Frederick E. Schlosser
Director


/s/ James T. Snyder                        March 17, 1999
- --------------------------
James T. Snyder
Director

                                       35