SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

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

                                   FORM 10-QSB

(Mark One)

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

For the quarterly period ended September 30, 1998

                                       OR

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

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

                             SEC File Number 0-23194

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

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

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

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

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

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






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

                                      INDEX
                                      -----

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

             PART I -      CONSOLIDATED FINANCIAL INFORMATION

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

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

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

                  Notes to Consolidated Financial Statements               5

                  Management's Discussion and Analysis of
                  Financial Condition and Results of Operations            6-11

             PART II -     OTHER INFORMATION                               12

             SIGNATURES                                                    13




                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC
                   ------------------------------------------
                                 AND SUBSIDIARY
                                 --------------
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                 ----------------------------------------------
                                   (UNAUDITED)


Assets                                                               September 30, 1998      December 31, 1997
- ------                                                               ------------------      -----------------
                                                                                                   
Cash and amounts due from
     depository institutions                                            $  1,613,468           $  2,142,413
Interest-bearing demand                                                                       
     deposits in other banks                                               5,849,245              1,540,810
                                                                        ------------           ------------
      Total cash and cash equivalents                                      7,462,713              3,683,223
                                                                                              
Securities available for sale, net                                        25,575,637             31,226,440
Investment securities held to maturity, net:                                                  
      estimated fair value of $24,231,000(1998) and $19,647,000(1997)     24,146,561             19,643,589
Mortgage-backed securities  held to maturity, net:                                            
      estimated fair value of $9,032,000(1998) and $10,438,000(1997)       8,943,261             10,414,679
Loans receivable, net of allowance for loan                                                   
     losses of $611,170 (1998) $596,230 (1997)                           109,933,403            105,467,485
Premises and equipment, net                                                2,760,705              2,775,060
Real estate owned, net                                                     1,485,738              1,640,004
Federal Home Loan Bank of New York stock, at cost                          1,154,400              1,106,600
Interest and dividends receivable, net                                     1,396,287              1,379,628
Other assets                                                               1,653,628                807,631
                                                                        ------------           ------------
      Total assets                                                      $184,512,333           $178,144,339
                                                                        ============           ============
                                                                                              
Liabilities and stockholder's equity                                                          
- ------------------------------------                                                          
Liabilities                                                                                   
- -----------                                                                                   
Deposits                                                                $172,399,887           $166,758,857
Borrowed Money                                                               519,561                551,132
Advance payments by borrowers for                                                             
     taxes and insurance                                                     805,037                769,354
Other liabilities                                                            501,087                200,537
                                                                        ------------           ------------
                                                                                              
      Total liabilities                                                  174,225,572            168,279,880
                                                                        ------------           ------------
Stockholders' Equity                                                                          
- --------------------                                                                          
Common Stock (par value $1.00 per share)                                                      
     authorized 5,000,000 shares: issued and                                                  
     outstanding 440,100 shares                                              440,100                440,100
Additional paid-in capital                                                 3,670,377              3,670,377
Retained earnings-substantially restricted                                 5,955,466              5,458,904
Unrealized gain on  securities available for sale                            220,818                295,078
                                                                        ------------           ------------
      Total stockholders' equity                                          10,286,761              9,864,459
                                                                        ------------           ------------
      Total liabilities and stockholders' equity                        $184,512,333           $178,144,339
                                                                        ============           ============
                                                             
SEE NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                                                          PAGE 1

                   FIRST SAVINGS BANCORP OF LITTLE FALLS, INC.
           CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                                   (UNAUDITED)


                                                                            THREE MONTHS ENDED           NINE MONTHS ENDED
                                                                            ------------------           -----------------
                                                                                SEPTEMBER 30               SEPTEMBER 30
                                                                         1 9 9 8       1 9 9 7       1 9 9 8        1 9 9 7
                                                                      ------------   ------------  ------------   ------------
                                                                                                              
Interest income
     Loans                                                             $ 2,244,232    $ 2,322,787   $ 6,667,710    $ 6,407,461
     Mortgage-backed securities                                            359,877        708,525     1,151,883      2,244,161
     Investments                                                           557,446        138,349     1,623,997        459,012
     Other interest-earning assets                                         110,602        101,174       362,138        300,443
                                                                       -----------    -----------   -----------    -----------
        Total interest income                                            3,272,157      3,270,835     9,805,728      9,411,077
                                                                       -----------    -----------   -----------    -----------
Interest expense
     Deposits                                                            2,147,587      2,052,902     6,382,076      6,015,987
     Borrowed Money                                                          9,088          9,458        27,145         11,044
                                                                       -----------    -----------   -----------    -----------
        Total Interest expense                                           2,156,675      2,062,360     6,409,221      6,027,031
                                                                       -----------    -----------   -----------    -----------
Net interest income                                                      1,115,482      1,208,475     3,396,507      3,384,046

     Provision for loan losses                                              25,000         25,000        75,000         75,000
                                                                       -----------    -----------   -----------    -----------
Net interest income after
     provision of loan losses                                            1,090,482      1,183,475     3,321,507      3,309,046
                                                                       -----------    -----------   -----------    -----------
Non-interest income
     Service charges                                                        22,922         20,137        75,235         66,726
     Miscellaneous                                                          19,774         20,723        47,233         49,230
     Gain on sale of loans                                                     217           --             217           --
     Gain on sale of securities available for sale                            --             --            --            7,836
                                                                       -----------    -----------   -----------    -----------
        Total non-interest income                                           42,913         40,860       122,685        123,792
                                                                       -----------    -----------   -----------    -----------
Non-interest expense
     Salaries and employee benefits                                        340,733        366,059     1,071,209      1,092,206
     Net occupancy expense                                                  65,146         58,746       185,437        183,738
     Equipment                                                             102,804         93,438       287,904        274,631
     Loss  on foreclosed real estate                                         8,809         86,941        66,319        159,928
     Federal insurance premium                                              25,717         24,975        77,287         72,678
     Advertising and promotion                                               7,665         17,938        31,834         70,116
     Legal fees                                                             60,513         32,440       161,628        127,620
     Miscellaneous                                                         149,630        169,090       561,476        518,209
                                                                       -----------    -----------   -----------    -----------
        Total non-interest expenses                                        761,017        849,627     2,443,094      2,499,126
                                                                       -----------    -----------   -----------    -----------

Income before income taxes(benefit)                                        372,378        374,708     1,001,098        933,712

Income taxes(benefit)                                                      137,170        134,178      (155,614)       333,663
                                                                       -----------    -----------   -----------    -----------
Net income                                                                 235,208        240,530     1,156,712        600,049
                                                                       -----------    -----------   -----------    -----------
Other comprehensive income:
     Unrealized holding (losses)gains on securities available
     for sale, net of income taxes of $23,678, $38,322,
      $20,521 and $56,151, respectively                                    (81,579)        71,171       (74,260)       104,062

     Reclassification adjustments for realized gains on
     securities available for sale, net of income taxes of
     $2,819                                                                   --             --            --           (5,017)
                                                                       -----------    -----------   -----------    -----------
Other comprehensive income:                                                (81,579)        71,171       (74,260)        99,045
                                                                       -----------    -----------   -----------    -----------
Comprehensive income                                                   $   153,629    $   311,701   $ 1,082,452    $   699,094
                                                                       ===========    ===========   ===========    ===========
Net income per common share- basic and diluted                         $      0.53    $      0.55   $      2.63    $      1.36
                                                                       ===========    ===========   ===========    ===========
Weighted average number of common
     shares outstanding- basic and diluted                                 440,100        440,100       440,100        440,100
                                                                       ===========    ===========   ===========    ===========

See notes to unaudited consolidated financial statements
                                                                          Page 2

                   FIRST SAVINGS BANCORP OF LITTLE FALLS INC.
                   ------------------------------------------
                                 AND SUBSIDIARY
                                 --------------
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
                                   (unaudited)



                                                                             Nine Months Ended September 30,
                                                                             -------------------------------
                                                                                   1998            1997
                                                                                               
Cash flows from operating activities:
- -------------------------------------
  Net income                                                                 $  1,156,712    $    600,049    
  Adjustments to reconcile net income to
  --------------------------------------
   net cash provided by operating activities:
   -----------------------------------------
    Depreciation                                                                  197,396         211,844
    Amortization of premiums, discounts and fees, net                             162,076         178,753
    Provision for losses on loans and real estate owned                           113,000         113,511
    Net (gain)loss on sales of real estate owned                                  (17,600)          8,806
    Net gain on sales of loans                                                       (217)           --
    Net gain on sales of securities available for sale                               --            (7,836)
    Increase in  interest and dividends receivable, net                           (16,659)       (119,544)
    Increase in other assets                                                     (830,227)       (257,715)
    (Decrease)increase in accrued interest payable                                (19,468)         37,959
    Increase in other liabilities                                                  80,500         136,739
    Amortization of branch premium                                                 25,000          24,999
- -------------------------------------------                                  ------------    ------------    
Net cash  provided by  operating activities                                       850,513         927,565
- -------------------------------------------                                  ------------    ------------    

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

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

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

See notes to unaudited consolidated financial statements
                                                                          Page 3

                   FIRST SAVINGS BANCORP OF LITTLE FALLS INC.
                   ------------------------------------------
                                 AND SUBSIDIARY
                                 --------------
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
                                   (unaudited)


                                                    Nine Months Ended September 30,
                                                    -------------------------------
                                                             1998         1997
                                                             ----         ----
                                                                       
Supplemental disclosures of cash flows information:
- ---------------------------------------------------
    Cash paid during the period for:
    --------------------------------
      Interest                                            $6,428,689   $5,989,072
                                                          ==========   ==========

      Income taxes                                        $  239,515   $  231,669
                                                          ==========   ==========

Supplemental disclosure of noncash activities:
- ----------------------------------------------
   (Decrease)increase in unrealized gain on securities,
      net of deferred income taxes                        ($  74,260)  $   99,045
                                                          ==========   ==========



    Loans transferred to real estate owned                $  226,262   $     --
                                                          ==========   ==========
    Loans originated to facilitate the sale of
     real estate owned                                    $     --     $  663,000
                                                          ==========   ==========



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


See notes to unaudited consolidated financial statements
                                                                          Page 4




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

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

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

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

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

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










                                     Page 5







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

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

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

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

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


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

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

         For the three months ended  September  30,  1998,  net interest  income
decreased  $93,000  from  $1.21  million  for the same  period  in 1997 to $1.12
million in 1998. The primary reason for the decrease was during the three months
ended  September 30, 1998,  the Company's  interest rate spread and net interest
margin decreased to 2.55% and 2.54%, respectively,  compared to 2.82% and 2.81%,
respectively  for the same  period of 1997.  The lower  spread  and  margin  are
primarily due to a lower yield on earning assets and the higher cost of funds in
the third quarter of 1998. Average balances of the securities and loan portfolio
increased  $6.7 million due to asset growth from the  origination of whole loans
and the purchase of securities

                                     Page 6






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

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

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

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


   Net income for the nine months ended September 30, 1998 increased $557,000 or
93% from  $600,000 for the nine month period  ended  September  30, 1997 to $1.2
million for the nine month period  ended  September  30, 1998.  The increase was
primarily  due to a $156,000  income tax  benefit  during the nine month  period
ended  September 30, 1998 compared to a $334,000 income tax expense for the same
period  last  year,  a $12,000  increase  in net  interest  income and a $56,000
decrease in non-interest expense.

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


                                     Page 7






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

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

     An income tax benefit of $156,000  was  recorded  for the nine month period
ended September 30, 1998 compared to a $334,000 expense for the same period last
year.  The current  period  amount  includes a $542,000  benefit  related to the
release of certain  restrictions  on the common  stock  owned by a member of the
control group. Excluding such amount, the current period would have reflected an
income  tax  expense  of  $386,000.  The  effective  tax rate for the nine month
periods  ended  September  30, 1998 and 1997,  exclusive of the  additional  tax
benefit noted above, was 38% and 36% respectively

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

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

                                        Sept 30,  December 31,
                                          1998       1997
Non-accrual loans..................     $1,683     $2,601
Renegotiated loans.................        406        406
                                        -----------------
  Total non-accural and
  renegotiated loans                     2,086      3,007
Other real estate owned                  1,486      1,640
                                        -----------------
   Total...........................     $3,572     $4,647
                                        =================

     At September 30, 1998,  non-accrual loans decreased  $918,000 from December
31, 1997.  Residential  loans totaling $588,000 became  nonaccrual,  residential
loans formally  non-accrual totaling $501,000 became current, a $300,000 payment
was made on a multi-family  loan, four loans totaling $479,000 were paid-off and
a loan of $226,000  was  transferred  to other real estate owned and sold during
the second  quarter of 1998.  As of  September  30,  1998 the Bank's  other real
estate owned represents one non-residential property.



                                     Page 8






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




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


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

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

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

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









                                     Page 9








YEAR 2000
- ---------

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

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

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

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



                                     Page 10








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

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

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

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













                                     Page 11






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


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


Item 2.  Changes in Securities
            Not applicable


Item 3.  Defaults upon Senior Securities
            Not applicable


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


Item 5. Other Information
            Not Applicable


Item 6. Exhibits and Reports on Form 8-K
        --------------------------------  
        (a)Exhibits
           Exhibit 27 Financial Data Schedule (electronic filing only)

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


















                                     Page 12





                                   SIGNATURES


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



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



Date: November 13, 1998            /s/Haralambos S. Kostakopoulos     
                                   ---------------------------------------------
                                   Haralambos S. Kostakopoulos
                                   President
                                   Chief Executive Officer




Date: November 13, 1998            /s/Brian McCourt
                                   ---------------------------------------------
                                   Brian McCourt
                                   Vice President
                                   Treasurer





















                                     Page 13