Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

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

For the quarterly period ended ~~September~~December 3031, 2013

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

For the transition period from to

Commission File No. 0-50358

CLIFTON SAVINGS BANCORP, INC.

(Exact Name of Registrant as Specified in Its Charter)

United States		34-1983738
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)
1433 Van Houten Avenue, Clifton, New Jersey		07015
(Address of Principal Executive Offices)		(Zip Code)

1433 Van Houten Avenue, Clifton, New Jersey		07015
(Address of Principal Executive Offices)		(Zip Code)

(973) 473-2200

(Registrant’s telephone number, including area code)

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 whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Date File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

The number of shares outstanding of each of the issuer’s classes of common stock, as of ~~November~~February 13, ~~2013~~2014: 26,~~249~~477,~~640~~394.

CLIFTON SAVINGS BANCORP, INC.

AND SUBSIDIARIES

INDEX

		PageNumber
		Page
PART I - FINANCIAL INFORMATION
		Number
Item 1:	Financial Statements
PART I - FINANCIAL INFORMATION
	Consolidated Statements of Financial Condition (Unaudited) at September 30, 2013 and March 31, 2013	1
Item 1:	Financial Statements
	Consolidated Statements of Income (Unaudited) For the Three And Six Months Ended September 30, 2013 and 2012	2
	Consolidated Statements of Financial Condition (Unaudited) at December 31, 2013 and March 31, 2013		1
	Consolidated Statements of Comprehensive Income (Unaudited) For the Three And Six Months Ended September 30, 2013 and 2012	3
	Consolidated Statements of Income (Unaudited) For the Three and Nine Months Ended December 31, 2013 and 2012		2
	Consolidated Statements of Cash Flows (Unaudited) For the Six Months Ended September 30, 2013 and 2012	4 - 5
	Consolidated Statements of Comprehensive Income (Unaudited) For the Three and Nine Months Ended December 31, 2013 and 2012		3
	Notes to Consolidated Financial Statements	6 - 25
	Consolidated Statements of Cash Flows (Unaudited) For the Nine Months Ended December 31, 2013 and 2012		4 - 5
Item 2:	Management’s Discussion and Analysis of Financial Condition and Results of Operations	26 - 38
	Notes to Consolidated Financial Statements		6 – 25
Item 3:	Quantitative and Qualitative Disclosures About Market Risk	39 - 40
Item 2:	Management’s Discussion and Analysis of Financial Condition and Results of Operations		26 –37
Item 4:	Controls and Procedures	41
Item 3:	Quantitative and Qualitative Disclosures About Market Risk		38 – 39
PART II - OTHER INFORMATION
Item 4:	Controls and Procedures		40
Item 1:	Legal Proceedings	42
PART II - OTHER INFORMATION
Item 1A:	Risk Factors	42
Item 1:	Legal Proceedings		41
Item 2:	Unregistered Sales of Equity Securities and Use of Proceeds	42
Item 1A:	Risk Factors		41 - 47
Item 3:	Defaults Upon Senior Securities	43
Item 2:	Unregistered Sales of Equity Securities and Use of Proceeds		47
Item 4:	Mine Safety Disclosures	43
Item 3:	Defaults Upon Senior Securities		47
Item 5:	Other Information	43
Item 4:	Mine Safety Disclosures		48
Item 6:	Exhibits	43
Item 5:	Other Information		48
SIGNATURES		44
Item 6:	Exhibits		48
SIGNATURES			49

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(In Thousands, Except Share and Per Share Data, Unaudited)

	September 30,2013			March 31,2013
	December 31,			March 31,
	2013			2013
ASSETS
Cash and due from banks	$	7,~~780~~629		$	15,048
Interest-bearing deposits in other banks		74,~~032~~272			10,848
Cash and Cash Equivalents		1411,~~812~~901			25,896
Securities available for sale, at fair value:		43,~~181~~764			15,399
Securities held to maturity, at cost (fair value of $454,229 at September 30, 2013 and $479,339 at March 31, 2013):		451,842			462,728
Securities held to maturity, at cost (fair value of $445,024 at December 31, 2013 and $479,339 at March 31, 2013):		446,439			462,728
Loans receivable		~~557~~580,~~400~~438			459,312
Allowance for loan losses		(23,~~950~~050	)		(2,500	)
Net Loans		~~554~~577,~~450~~388			456,812
Bank owned life insurance		36,~~017~~262			35,499
Premises and equipment		7,~~597~~523			7,841
Federal Home Loan Bank of New York stock		56,~~639~~989			3,897
Interest receivable		3,~~266~~235			3,177
Real estate owned		~~405~~—			215
Other assets		45,~~657~~572			4,620
Total Assets	$	1,~~082~~099,~~866~~073		$	1,016,084
LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities
Deposits:
Non-interest bearing	$	1617,~~079~~308		$	13,228
Interest bearing		~~775~~757,~~308~~221			750,464
Total Deposits		~~791~~774,~~387~~529			763,692
Advances from Federal Home Loan Bank of New York		92122,500			52,500
Advance payments by borrowers for taxes and insurance		5,~~655~~926			5,071
Other liabilities and accrued expenses		4,~~803~~658			7,493
Total Liabilities		~~894~~907,~~345~~613			828,756
Commitments and Contingencies		—			—
Stockholders’ Equity
Preferred stock ($.01 par value), 1,000,000 shares authorized; shares issued or outstanding - none		—			—
Preferred stock ($.01 par value), 1,000,000 shares authorized; shares issued or outstanding—none		—			—
Common stock ($.01 par value), 75,000,000 shares authorized; 30,530,470 shares issued, 26,248,040 shares outstanding at September 30, 2013; 26,166,652 shares outstanding at March 31, 2013		305			305
Common stock ($.01 par value), 75,000,000 shares authorized; 30,530,470 shares issued, 26,470,164 shares outstanding at December 31, 2013; 26,166,652 shares outstanding at March 31, 2013		305			305
Paid-in capital		136,~~356~~562			136,154
Deferred compensation obligation under Rabbi Trust		~~303~~309			292
Retained earnings		102,~~348~~554			102,292
Treasury stock, at cost; 4,282,430 shares at September 30, 2013; 4,363,818 shares at March 31, 2013		(46,222	)		(47,067	)
Treasury stock, at cost; 4,060,306 shares at December 31, 2013; 4,363,818 shares at March 31, 2013		(43,869	)		(47,067	)
Common stock acquired by Employee Stock Ownership Plan (“ESOP”)		(3,~~847~~664	)		(4,213	)
Accumulated other comprehensive loss		(~~455~~470	)		(188	)
Stock held by Rabbi Trust		(267	)		(247	)
Total Stockholders’ Equity		~~188~~191,~~521~~460			187,328
Total Liabilities and Stockholders’ Equity	$	1,~~082~~099,~~866~~073		$	1,016,084

See notes to consolidated financial statements.

- 1 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(In Thousands, Except Share and Per Share Data, Unaudited)

Three MonthsEnded September 30,

Six MonthsEnded September 30,

Three Months

Nine Months

Ended December 31,

2013

2012

2013

2012

Interest Income:

Loans

5,~~150~~471

4,~~939~~837

915,~~962~~433

914,~~878~~715

Mortgage-backed securities

2,~~546~~492

3,~~194~~111

57,~~330~~822

69,~~662~~773

Debt securities

~~573~~569

~~746~~599

1,~~123~~692

12,~~865~~464

Other interest-earning assets

4151

6153

82133

~~125~~178

Total Interest Income

8,~~310~~583

8,~~940~~600

1625,~~497~~080

1827,~~530~~130

Interest Expense:

Deposits

21,~~000~~909

2,~~473~~264

45,~~042~~951

57,~~170~~434

Advances

~~514~~582

~~591~~536

~~986~~1,568

1,~~330~~866

Total Interest Expense

2,~~514~~491

32,~~064~~800

57,~~028~~519

69,~~500~~300

Net Interest Income

56,~~796~~092

5,~~876~~800

1117,~~469~~561

1217,~~030~~830

Provision for Loan Losses

~~356~~128

~~192~~450

~~536~~664

~~292~~742

Net Interest Income after Provision for Loan Losses

5,~~440~~964

5,~~684~~350

1016,~~933~~897

1117,~~738~~088

Non-Interest Income:

Fees and service charges

6066

5750

~~119~~185

~~112~~162

Bank owned life insurance

~~260~~245

~~218~~229

~~518~~763

~~433~~662

Gain on sale of securities

—

~~647~~—

566

647

Loss on extinguishment of debt

—

(527

)

—

(527

)

Loss on disposal of premises and equipment

—

)

Loss on extinguishment of debt

—

(527

)

Loss on write-down of land held for sale

—

(99

)

Other

1—

Total Non-Interest Income

~~321~~311

~~396~~278

1,~~204~~515

~~567~~845

Non-Interest Expenses:

Salaries and employee benefits

2,~~040~~065

1,~~850~~672

46,~~089~~154

35,~~712~~384

Occupancy expense of premises

~~397~~390

~~367~~379

~~777~~1,167

~~719~~1,098

Equipment

~~305~~309

~~289~~320

~~612~~921

~~560~~880

Directors’ compensation

~~211~~212

~~182~~285

~~439~~651

~~371~~656

Advertising

4745

4458

~~151~~196

~~113~~171

Legal

3773

5642

74147

91133

Federal deposit insurance premium

~~125~~132

~~128~~121

~~243~~375

~~258~~379

Other

~~462~~387

~~466~~549

~~912~~1,299

~~979~~1,528

Total Non-Interest Expenses

3,~~624~~613

3,~~382~~426

710,~~297~~910

610,~~803~~229

Income before Income Taxes

2,~~137~~662

2,~~698~~202

47,~~840~~502

57,~~502~~704

Income Taxes

~~732~~907

~~950~~688

12,~~687~~594

12,~~934~~622

Net Income

1,~~405~~755

1,~~748~~514

34,~~153~~908

35,~~568~~082

Net Income per Common Share:

Basic

0.0507

0.0706

0.1219

0.1420

Diluted

0.0507

0.0706

0.1219

0.1420

Dividends per common share

0.06

0.0612

0.1218

0.1224

Weighted Average Number of Common Shares and Common Stock Equivalents Outstanding:

Basic

25,~~848~~928,~~551~~941

25,~~671~~690,~~734~~312

25,~~833~~865,~~659~~420

25,~~662~~672,~~903~~039

Diluted

26,~~101~~190,~~427~~019

25,~~688~~801,~~840~~481

26,~~077~~115,~~428~~860

25,~~679~~714,~~503~~808

See notes to consolidated financial statements.

- 2 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In Thousands, Unaudited)

	Three MonthsEnded September 30,						Six MonthsEnded September 30,
	Three Months						Nine Months
	Ended December 31,						Ended December 31,
	2013			2012			2013			2012
Net income	$	1,~~405~~755		$	1,~~748~~514		$	34,~~153~~908		$	35,~~568~~082
Other comprehensive income (loss):
Other comprehensive (loss):
Gross unrealized holding gain (loss) on securities available for sale, net of income taxes of ($5), ($13), $81 and $54, respectively		5			21			(118	)		(76	)
Gross unrealized holding (loss) on securities available for sale, net of income taxes of $19 and $75, $100 and $129, respectively		(27	)		(110	)		(145	)		(186	)
Reclassification adjustment for net realized gains on securities available for sale, net of income taxes of $0, $264, $120 and $264, respectively (A)		—			(383	)		(175	)		(383	)
Reclassification adjustment for net realized gains on securities available for sale, net of income taxes of of $0 and $0, and $120 and $264, respectively (A)		—			—			(175	)		(383	)
Benefit plans, net of income tax of ($9), ($8), ($18) and ($14), respectively (B)		14			8			26			18
Benefit plans, net of income tax of ($8) and ($7), ($26) and ($20), respectively (B)		12			12			38			30
Total other comprehensive income (loss)		19			(354	)		(267	)		(441	)
Total other comprehensive (loss)		(15	)		(98	)		(282	)		(539	)
Total comprehensive income	$	1,~~424~~740		$	1,~~394~~416		$	24,~~886~~626		$	34,~~127~~543

(A)	Net realized gain and related income taxes are included in the consolidated statements of income within the gain on sale of securities and income taxes lines, respectively.

(B)	Benefit plan amounts represent the amortization of past service cost and unrecognized net loss; such amounts are included in the consolidated statements of income within the directors’ compensation line. The related income tax amounts are included in income taxes.

See notes to consolidated financial statements.

- 3 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands, Unaudited)

	Six MonthsEnded September 30,
	Nine MonthsEnded December 31,
	2013			2012
Cash flows from operating activities:
Net income	$	34,~~153~~908		$	35,~~568~~082
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization of premises and equipment		~~323~~479			~~302~~465
Net amortization (accretion) of deferred fees and costs, premiums and discounts		3384			(7551	)
Provision for loan losses		~~536~~664			~~292~~742
Realized sale gain on securities available for sale		(295	)		(647	)
Realized gain on sale of securities available for sale		(295	)		(647	)
Realized sale gain on securities held to maturity		(271	)		—
Realized gain on sale of securities held to maturity		(271	)		—
Loss on disposal of premises and equipment		—			3
Loss on extinguishment of debt		—			527
Loss on write-down of land held for sale		—			99
Loss on write-down of real estate owned		11			46
(Increase) decrease in interest receivable		(89	)		480
(Gain) loss on sale of real estate owned		(75	)		1
Deferred income tax (benefit)		(407	)		(130	)
(Increase) decrease in interest receivable		(58	)		784
Decrease in other assets		597			257
Deferred income taxes		(193	)		250
Increase (decrease) in accrued interest payable		41			(74	)
(Increase) decrease in other assets		(500	)		197
Increase (decrease) in other liabilities		320			(450	)
Increase (decrease) in accrued interest payable		85			(76	)
(Increase) in cash surrender value of bank owned life insurance		(518	)		(433	)
Increase (decrease) in other liabilities		130			(826	)
ESOP shares committed to be released		446			371
(Increase) in cash surrender value of bank owned life insurance		(763	)		(662	)
Restricted stock expense		31			31
ESOP shares committed to be released		678			569
Stock option expense		25			42
Restricted stock expense		50			46
Increase in deferred compensation obligation under Rabbi Trust		11			9
Stock option expense		34			59
Net cash provided by operating activities		3,947			4,215
Increase in deferred compensation obligation under Rabbi Trust		17			14
Net cash provided by operating activities		4,985			6,622
Cash flows from investing activities:
Proceeds from calls, maturities and repayments of:
Securities available for sale		6,~~358~~729			4259,~~998~~197
Securities held for maturity		56,728			143,334
Securities held to maturity		67,193			200,657
Proceeds from sale of securities available for sale		4,659			8,827
Proceeds from sale of securities held to maturity		5,579			—
Redemptions of Federal Home Loan Bank of New York stock		58			1,~~774~~806
Purchases of:
Securities available for sale		—			(15,000	)
Securities held for maturity		(54,303	)		(96,680	)
Securities held to maturity		(59,404	)		(154,884	)
Loans receivable		(5067,~~171~~834	)		(2634,~~695~~009	)
Premises and equipment		(79	)		(89	)
Bank owned life insurance		—			(7,000	)
Federal Home Loan Bank of New York stock		(1,800	)		(675	)
Premises and equipment		(161	)		(383	)
Net (increase) decrease in loans receivable		(48,133	)		8,233
Federal Home Loan Bank of New York stock		(3,150	)		(675	)
Net cash (used in) provided by investing activities		(81,104	)		66,027
Net (increase) decrease in loans receivable		(53,712	)		21,356
Proceeds from sale of real estate owned		645			92
Net cash (used in) provided by investing activities		(99,398	)		79,984

See notes to consolidated financial statements.

- 4 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONT’D)

(In Thousands, Unaudited)

	Six MonthsEnded September 30,
	Nine MonthsEnded December 31,
	2013			2012
Cash flows from financing activities:
Net increase (decrease) in deposits	$	2710,~~695~~837		$	(4355,~~629~~170	)
Net increase in short-term advances from Federal Home Loan Bank of New York		15,000			—
Proceeds from long-term advances from Federal Home Loan Bank of New York		2555,000			—
Payments on advances from Federal Home Loan Bank of New York		—			(2324,~~819~~512	)
Net increase in payments by borrowers for taxes and insurance		584			(160	)
Net increase (decrease) in payments by borrowers for taxes and insurance		855			(231	)
Exercise of stock options		~~827~~3,106			—
Dividends paid		(34,~~097~~647	)		(36,~~076~~153	)
Purchase of treasury stock		(1521	)		(1227	)
Income tax benefit from stock based compensation		79288			56
Net cash provided by (used in) financing activities		6680,~~073~~418			(7086,~~691~~087	)
Net (decrease) in cash and cash equivalents		(11,084	)		(449	)
Net (decrease) increase in cash and cash equivalents		(13,995	)		519
Cash and cash equivalents - beginning		25,896			40,257
Cash and cash equivalents—beginning		25,896			40,257
Cash and cash equivalents - ending	$	14,812		$	39,808
Cash and cash equivalents—ending	$	11,901		$	40,776
Supplemental information:
Cash paid during the period for:
Interest on deposits and borrowings	$	47,~~987~~434		$	69,~~574~~376
Income taxes paid	$	23,~~147~~093		$	3,~~052~~876
Non cash activities:
Amounts due (settled with) brokers for security purchases	$	(3,050	)	$	1,925
Amounts (settled with) brokers for security purchases	$	(3,050	)	$	—
Transfer from loans receivable to real estate owned	$	~~201~~366		$	215

See notes to consolidated financial statements.

- 5 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

The consolidated financial statements include the accounts of Clifton Savings Bancorp, Inc. (the “Company”), the Company’s wholly-owned subsidiary, Clifton Savings Bank (the “Bank”), and the Bank’s wholly-owned subsidiary, Botany Inc. (“Botany”). The Company’s business consists principally of investing in securities and the operations of the Bank. Botany’s business consists solely of holding investment and mortgage-backed securities, and Botany is treated under New Jersey tax law as a New Jersey investment company. All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited consolidated financial statements were prepared in accordance with the instructions for Form 10-Q and Regulation S-X and do not include information or footnotes necessary for a complete presentation of financial condition, results of operations, or cash flows in conformity with accounting principles generally accepted in the United States of America (“GAAP”). However, in the opinion of management, all adjustments (consisting solely of normal recurring adjustments) necessary for a fair presentation of the consolidated financial statements have been included. The results of operations for the ~~six~~nine month period ended ~~September~~December 3031, 2013 are not necessarily indicative of the results which may be expected for the entire fiscal year or any other period. The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reported periods. Actual results could differ from those estimates. These consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and related notes thereto for the year ended March 31, 2013, which are included in the Company’s Annual Report on Form 10-K as filed with the Securities and Exchange Commission on June 6, 2013.

The Company has evaluated events and transactions occurring subsequent to the statement of financial condition date of ~~September~~December 3031, 2013, for items that should potentially be recognized or disclosed in these consolidated financial statements. The evaluation was conducted through the date these consolidated financial statements were issued.

2. EARNINGS PER SHARE (EPS)

Basic EPS is based on the weighted average number of common shares actually outstanding, and is adjusted for employee stock ownership plan shares not yet committed to be released and deferred compensation obligations required to be settled in shares of Company stock. Unvested restricted stock awards, which contain rights to non-forfeitable dividends, are considered participating securities and the two-class method of computing basic and diluted EPS is applied. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock, such as outstanding stock options, were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company. Diluted EPS is calculated by adjusting the weighted average number of shares of common stock outstanding to include the effect of contracts or securities exercisable (such as stock options) or which could be converted into common stock, if dilutive, using the treasury stock method. The calculation of diluted EPS for the three and ~~six~~nine months ended ~~September~~December 3031, 2013 includes incremental shares related to outstanding options of ~~252~~261,~~876~~078 and ~~243~~250,~~769~~440, respectively. ~~During the three and six months ended September 30, 2013, the average number of options which were antidilutive were -0- for both periods.~~ The calculation of diluted EPS for the three and ~~six~~nine months ended ~~September~~December 3031, 2012 includes incremental shares related to outstanding options of 17111,~~106~~169 and 1642,~~600~~769, respectively. During the three and ~~six~~nine months ended ~~September~~December 3031, 2013 and 2012, ~~the average~~no ~~number of~~ options ~~which~~ were antidilutive ~~totaled 1,321,960 for both periods~~.

- 6 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

3. STOCK REPURCHASE PLANS

On November 28, 2012, the Company’s Board of Directors authorized the Company’s tenth stock repurchase plan for up to 280,000 shares of the Company’s outstanding common stock, representing approximately 3% of the outstanding shares owned by entities other than the Company’s majority stockholder, Clifton MHC, on that date. There were no stock repurchases under this plan or any other repurchase plans made during the ~~six~~nine months ended ~~September~~December 3031, 2013 and 2012.

Additionally, during the ~~six~~nine months ended ~~September~~December 3031, 2013 and 2012, 1,283 and 1,202 shares, respectively, were repurchased at an aggregate cost of approximately $16,000, or $12.15 per share, and $12,000, or $10.07 per share, respectively, representing the withholding of shares subject to restricted stock awards under the Clifton Savings Bancorp, Inc. 2005 Equity Incentive Plan for payment of taxes due upon the vesting of restricted stock awards.

All repurchased shares are held as treasury stock for general corporate use.

4. RETIREMENT PLAN-COMPONENTS OF NET PERIODIC PENSION COST

Periodic pension expense for the directors’ retirement plan and former President’s post-retirement health care plan were as follows:

	Three Months EndedSeptember 30,				Six Months EndedSeptember 30,
	Three Months Ended				Nine Months Ended
	December 31,				December 31,
	2013		2012		2013		2012
	(In Thousands)
Service cost	$	40	$	1516	$	80120	$	3046
Interest cost		35		3632		70105		72104
Amortization of past service cost		10		10		2030		2030
Amortization of unrecognized net loss		12		68		2436		1220
Net periodic benefit cost	$	97	$	67	$	194	$	134
Settlement charge		—		117		—		117
Net periodic benefit cost	$	97	$	183	$	291	$	317

- 7 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. SECURITIES

The amortized cost, gross unrealized gains and losses and estimated fair value of securities available for sale and held to maturity for the dates indicated are as follows:

	September 30, 2013
	December 31, 2013
	AmortizedCost		GrossUnrealizedGains		GrossUnrealizedLosses		FairValue
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In Thousands)
Available for sale:
Mortgage-backed securities:
Federal National Mortgage Association	$	3,~~970~~599	$	~~211~~165	$	—	$	43,~~181~~764
Total available for sale securities	$	3,~~970~~599	$	~~211~~165	$	—	$	43,~~181~~764
	March 31, 2013
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In Thousands)
Available for sale:
Debt securities:
Government-sponsored enterprises	$	5,000	$	4	$	—	$	5,004
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation		4,838		387		—		5,225
Federal National Mortgage Association		4,856		314		—		5,170
		9,694		701		—		10,395
Total available for sale securities	$	14,694	$	705	$	—	$	15,399

	March 31, 2013
	AmortizedCost		GrossUnrealizedGains		GrossUnrealizedLosses		FairValue
	(In Thousands)
Available for sale:
Debt securities:
Government-sponsored enterprises	$	5,000	$	4	$	—	$	5,004
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation		4,838		387		—		5,225
Federal National Mortgage Association		4,856		314		—		5,170
		9,694		701		—		10,395
Total available for sale securities	$	14,694	$	705	$	—	$	15,399

- 8 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. SECURITIES (CONT’D)

	September 30, 2013
	December 31, 2013
	AmortizedCost		GrossUnrealizedGains		GrossUnrealizedLosses		FairValue
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In Thousands)
Held to maturity:
Debt securities:
Government-sponsored enterprises	$	89,999	$	~~106~~113	$	~~199~~159	$	89,~~906~~953
Corporate bonds		49,~~949~~966		1,~~252~~471		~~113~~88		51,~~088~~349
		139,948		1,358		312		140,994
		139,965		1,584		247		141,302
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation		8782,~~266~~738		2,~~900~~449		12,~~261~~037		8883,~~905~~150
Federal National Mortgage Association		202,~~349~~335		43,~~156~~103		57,~~653~~261		~~200~~198,~~852~~177
Governmental National Mortgage Association		2221,~~279~~401		1,~~321~~144		~~122~~150		2322,~~478~~395
		311,894		8,377		7,036		313,235
		306,474		6,696		9,448		303,722
Total held to maturity securities	$	~~451~~446,~~842~~439	$	98,~~735~~280	$	79,~~348~~695	$	~~454~~445,~~229~~024
	March 31, 2013
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In Thousands)
Held to maturity:
Debt securities:
Government-sponsored enterprises	$	69,999	$	607	$	11	$	70,595
Corporate bonds		49,917		1,951		1		51,867
		119,916		2,558		12		122,462
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation		106,346		5,459		125		111,680
Federal National Mortgage Association		207,781		7,118		350		214,549
Governmental National Mortgage Association		28,685		1,998		35		30,648
		342,812		14,575		510		356,877
Total held to maturity securities	$	462,728	$	17,133	$	522	$	479,339

	March 31, 2013
	AmortizedCost		GrossUnrealizedGains		GrossUnrealizedLosses		FairValue
	(In Thousands)
Held to maturity:
Debt securities:
Government-sponsored enterprises	$	69,999	$	607	$	11	$	70,595
Corporate bonds		49,917		1,951		1		51,867
		119,916		2,558		12		122,462
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation		106,346		5,459		125		111,680
Federal National Mortgage Association		207,781		7,118		350		214,549
Governmental National Mortgage Association		28,685		1,998		35		30,648
		342,812		14,575		510		356,877
Total held to maturity securities	$	462,728	$	17,133	$	522	$	479,339

- 9 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. SECURITIES (CONT’D)

Contractual maturity data for securities are as follows:

	September 30, 2013
	December 31, 2013
	AmortizedCost		FairValue
	Amortized		Fair
	Cost		Value
	(In Thousands)
Available for sale:
Mortgage-backed securities:
Due after ten years	$	3,~~970~~599	$	43,~~181~~764
Total available for sale securities	$	3,~~970~~599	$	43,~~181~~764
Held to maturity:
Debt securities:
Due less than one year	$	4,~~935~~952	$	5,~~014~~008
Due after one through five years		115,010		116,~~003~~291
Due after five through ten years		20,003		1920,~~977~~003
		139,948		140,994
		139,965		141,302
Mortgage-backed securities:
Due after one through five years		12,~~225~~006		12,~~301~~131
Due after five through ten years		8083,~~247~~815		7679,~~295~~096
Due after ten years		~~230~~220,~~422~~653		~~235~~222,~~639~~495
		311,894		313,235
		306,474		303,722
Total held to maturity securities	$	~~451~~446,~~842~~439	$	~~454~~445,~~229~~024

The amortized cost and carrying values shown above are by contractual final maturity. Actual maturities will differ from contractual final maturities due to scheduled monthly payments related to mortgage-backed securities and due to the borrowers having the right to prepay obligations with or without prepayment penalties. The Company’s mortgage-backed securities are generally secured by residential and multi-family mortgage loans. The effective lives of those securities are generally shorter than their contractual maturities due to principal amortization and prepayment of the mortgage loans comprised within those securities. Investors in mortgage pass-through securities generally share in the receipt of principal repayments on a pro-rata basis as paid by the borrowers.

- 10 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. SECURITIES (CONT’D)

The age of gross unrealized losses and the fair value of related securities at ~~September~~December 3031 and March 31, 2013 were as follows:

	Less Than 12 Months				12 Months or More				Total
September 30, 2013	Fair Value		GrossUnrealizedLosses		Fair Value		GrossUnrealizedLosses		Fair Value		GrossUnrealizedLosses
			Gross				Gross				Gross
			Unrealized				Unrealized				Unrealized
December 31, 2013:	Fair Value		Losses		Fair Value		Losses		Fair Value		Losses
	(In Thousands)
Held to maturity:
Debt securities:
Government-sponsored enterprises	$	4934,~~800~~841	$	~~199~~159	$	—	$	—	$	4934,~~800~~841	$	~~199~~159
Corporate bonds		14,890		113		—		—		14,890		113
Corporate Bonds		9,915		88		—		—		9,915		88
		64,690		312		—		—		64,690		312
		44,756		247		—		—		44,756		247
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation		3635,~~156~~166		12,~~260~~034		28171		13		3635,~~184~~337		12,~~261~~037
Federal National Mortgage Association		~~106~~121,~~025~~218		56,~~571~~685		58,~~073~~449		82576		~~111~~129,~~098~~667		57,~~653~~261
Government National Mortgage Association		~~1,480~~—		~~122~~—		—1,442		—150		1,~~480~~442		~~122~~150
		143,661		6,953		5,101		83		148,762		7,036
		156,384		8,719		10,062		729		166,446		9,448
Total held to maturity securities	$	~~208~~201,~~351~~140	$	78,~~265~~966	$	510,~~101~~062	$	83729	$	~~213~~211,~~452~~202	$	79,~~348~~695
	Less Than 12 Months				12 Months or More				Total
			Gross				Gross				Gross
			Unrealized				Unrealized				Unrealized
March 31, 2013	Fair Value		Losses		Fair Value		Losses		Fair Value		Losses
	(In Thousands)
Held to maturity:
Debt securities:
Government-sponsored enterprises	$	9,988	$	11	$	—	$	—	$	9,988	$	11
Corporate bonds		—		—		4,999		1		4,999		1
		9,988		11		4,999		1		14,987		12
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation		10,368		124		30		1		10,398		125
Federal National Mortgage Association		42,609		347		187		3		42,796		350
Government National Mortgage Association		1,585		35		—		—		1,585		35
		54,562		506		217		4		54,779		510
Total held to maturity securities	$	64,550	$	517	$	5,216	$	5	$	69,766	$	522

	Less Than 12 Months				12 Months or More				Total
March 31, 2013	Fair Value		GrossUnrealizedLosses		Fair Value		GrossUnrealizedLosses		Fair Value		GrossUnrealizedLosses
	(In Thousands)
Held to maturity:
Debt securities:
Government-sponsored enterprises	$	9,988	$	11	$	—	$	—	$	9,988	$	11
Corporate bonds		—		—		4,999		1		4,999		1
		9,988		11		4,999		1		14,987		12
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation		10,368		124		30		1		10,398		125
Federal National Mortgage Association		42,609		347		187		3		42,796		350
Government National Mortgage Association		1,585		35		—		—		1,585		35
		54,562		506		217		4		54,779		510
Total held to maturity securities	$	64,550	$	517	$	5,216	$	5	$	69,766	$	522

Management does not believe that any of the unrealized losses at December 31, 2013 (seven bonds of Government-sponsored enterprises and two corporate bonds included in debt securities, and thirty-five FNMA, fourteen FHLMC, and one GNMA mortgage-backed security) represent an other-than-temporary impairment as they are primarily related to market interest rates and not related to the underlying credit quality of the issuers of the securities. Additionally, the Company and its subsidiaries have the ability, and management has the intent, to hold such securities for the time necessary to recover amortized cost and does not have the intent to sell the securities, and it is more likely than not that it will not have to sell the securities before recovery of their amortized cost.

Management does not believe that any of the unrealized losses at September 30, 2013 (ten bonds of Government-sponsored enterprises and three corporate bonds included in debt securities, and thirty FNMA, thirteen FHLMC, and one GNMA mortgage-backed security) represent an other-than-temporary impairment as they are primarily related to market interest rates and not related to the underlying credit quality of the issuers of the securities. Additionally, the Company and its subsidiaries have the ability, and management has the intent, to hold such securities for the time necessary to recover amortized cost and does not have the intent to sell the securities, and it is more likely than not that it will not have to sell the securities before recovery of their amortized cost.

- 11 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. SECURITIES (CONT’D)

During the ~~six~~nine months ended ~~September~~December 3031, 2013, the proceeds from sales of securities available for sale totaled $4.7 million and the proceeds from sales of securities held to maturity totaled $5.6 million, resulting in gross realized gains of $295,000 and $272,000, respectively, and gross realized losses of $-0- and $1,000, respectively. The remaining principal balance for each of the securities held to maturity sold was less than 15% of the original principal purchased. The proceeds from sales of mortgage-backed securities available for sale totaled $8.8 million during the ~~six~~nine months ended ~~September~~December 3031, 2012, and the gross realized gains on the sales totaled $647,000. There were no sales of securities held to maturity during the ~~six~~nine months ended ~~September~~December 3031, 2012.

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES

The following is a summary of loans by segment and the classes within those segments:

	September 30,			March 31,
	December 31,			March 31,
	2013			2013
	(In Thousands)
Real estate:
One- to four-family	$	501,269		$	419,240
One-to four-family	$	518,415		$	419,240
Multi-family		2221,~~206~~943			14,990
Commercial		1925,~~842~~434			13,671
Construction		~~522~~654			937
		543,839			448,838
		566,446			448,838
Consumer:
Second mortgage		89,~~638~~018			6,687
Passbook or certificate		~~866~~844			838
Equity lines of credit		2,~~336~~418			2,218
Other loans		60			55
		11,900			9,798
		12,340			9,798
Total Loans		~~555~~578,~~739~~786			458,636
Less:
Loans in process		(69287	)		(169	)
Net purchase premiums, discounts, and deferred loan costs		1,~~730~~939			845
		1,661			676
		1,652			676
Total Loans, Net	$	~~557~~580,~~400~~438		$	459,312

The allowance for loan losses consists of general and unallocated components. For loans that are classified as impaired, a valuation allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component of the allowance covers pools of loans by loan class not considered impaired, as well as smaller balance homogeneous loans, such as one- to four-family real estate, construction real estate, second mortgage loans, home equity lines of credit and passbook loans. These pools of loans are evaluated for loss exposure based upon historical loss rates for each of these categories of loans, adjusted for qualitative factors to reflect current conditions. The historical loss factor is adjusted by qualitative risk factors which include:

1. Lending policies and procedures, including underwriting standards and collection, charge-off, and recovery practices.

- 12 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

1.	Lending policies and procedures, including underwriting standards and collection, charge-off, and recovery practices.

2.	National, regional, and local economic and business conditions, including the value of underlying collateral for collateral dependent loans.

3.	Nature and volume of the portfolio and terms of loans.

4.	Experience, ability and depth of lending management and staff.

5.	The quality of the Bank’s loan review system.

6.	Volume and severity of past due, classified and nonaccrual loans.

7.	Existence and effect of any concentrations of credit and changes in the level of such concentrations.

8.	Effect of external factors, such as competition and legal and regulatory requirements.

Each factor is assigned a value to reflect improving, stable or declining conditions based on management’s best judgment using relevant information available at the time of the evaluation. Adjustments to the factors are supported through documentation of changes in conditions in a narrative accompanying the allowance for loan loss calculation.

An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating losses in the portfolio.

The evaluation of the adequacy of the allowance is based on an analysis which categorizes the entire loan portfolio by certain risk characteristics. The loan portfolio segments are further disaggregated into the following loan classes, where the risk level for each type is analyzed when determining the allowance for loan losses.

Real Estate:

1. One-to Four-Family ~~Loans -~~ Loans—consists of loans secured by first liens on either owner occupied or investment properties. These loans can be affected by economic conditions and the value of the underlying properties. The risk is considered relatively low as the Bank believes it has always had conservative underwriting standards, and does not have sub-prime loans in its loan portfolio.

2. Multi-Family ~~Loans -~~ Loans—consists of loans secured by multi-family real estate which generally involve a greater degree of risk than one-to four-family residential mortgage loans. These loans can be affected by economic conditions and the value of the underlying properties. The risk is considered relatively low as the Bank believes it has always had conservative underwriting standards.

3. Commercial Loans - —consists of loans secured by commercial real estate which generally involve a greater degree of risk than one- to four-family residential mortgage loans. These loans can be affected by economic conditions and the value of the underlying properties. ~~The~~ ~~risk is considered relatively low as the Bank believes it has always had conservative underwriting standards.~~ These loans are affected by economic conditions to a greater degree than one-to four-family and multi-family loans. The risk is considered relatively low as the Bank believes it has always had conservative underwriting standards.

4. Construction Loans - —consists primarily of the financing of construction of one- to four-family properties or construction/permanent loans for the construction of one-to four-family homes to be occupied by the borrower. Construction loans generally are considered to involve a higher degree of risk of loss than long-term financing on improved, occupied real estate due to uncertainty of construction costs. Independent inspections are performed prior to disbursement of loan proceeds as construction progresses to mitigate these risks. These loans are also affected by economic conditions.

- 13 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

Consumer:

1. Second Mortgage and Equity Lines of Credit - —consists of one-to four-family loans secured by first, second or third liens (when the Bank has the two other lien positions) or, in one instance, a commercial property. These loans are affected by the borrower’s continuing financial stability, and therefore are more likely to be adversely affected by job loss, divorce, illness or personal bankruptcy. The credit risk is considered slightly higher than one-to four-family first lien loans as these loans are also dependent on the value of underlying properties, but have the added risk of a subordinate collateral position.

2. Passbook or Certificate and Other Loans - —consists of loans secured by passbook accounts and certificates of deposit and unsecured loans. The passbook or certificate loans have low credit risk as they are fully secured by their collateral. Unsecured loans, included in other loans, are considered a low credit risk because of their small balances.

The allowance calculation methodology includes further segregation of loan classes into risk rating categories. The borrower’s overall financial condition, repayment sources, guarantors and value of collateral, if appropriate, are evaluated when credit deficiencies arise, such as delinquent loan payments. Credit quality risk ratings include regulatory classifications of special mention, substandard, doubtful and loss. Loans classified as special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weaknesses may result in deterioration of the repayment prospects. Loans classified as substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They include loans that are inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified as doubtful have all the weaknesses inherent in loans classified as substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable. Loans classified as a loss are considered uncollectible and are charged to the allowance for loan losses. Non-classified assets are rated as a pass or pass-watch. Pass-watch loans require current oversight or tracking by management generally due to incomplete documentation or monitoring due to previous delinquent status.

In addition, the Office of the Comptroller of the Currency (the “OCC”), as an integral part of its examination process, periodically reviews the Bank’s loan portfolio and the related allowance for loan losses. The OCC may require the allowance for loan losses to be increased based on its review of information available at the time of the examination.

The change in the allowance for loan losses for the three and ~~six~~nine months ended ~~September~~December 3031, 2013 and 2012 is as follows:

	One-to-FourFamilyReal Estate			Multi-FamilyReal Estate			CommercialReal Estate		ConstructionReal Estate			SecondMortgageandEquityLines ofCredit			PassbookorCertificateand OtherLoans			Unallocated			Total
	One-to Four-FamilyReal Estate			Multi-FamilyReal Estate			CommercialReal Estate		ConstructionReal Estate			SecondMortgage andEquity Linesof Credit			Passbook orCertificateand OtherLoans			Unallocated			Total
	(In Thousands)
At June 30, 2013:
Total allowance for loan losses	$	2,163		$	229		$	128	$	4		$	50		$	1		$	65		$	2,640
Charge-offs		(46	)		—			—		—			—			—			—			(46	)
Recoveries		—			—			—		—			—			—			—			—
Provision charged to operations		323			7			37		(1	)		(1	)		(1	)		(8	)		356
At September 30, 2013:
Total allowance for loan losses	$	2,440		$	236		$	165	$	3		$	49		$	—		$	57		$	2,950
Charge-offs		—			(28	)		—		—			—			—			—			(28	)
Recoveries		—			—			—		—			—			—			—			—
Provision charged to operations		29			(19	)		62		(1	)		2			1			54			128
At December 31, 2013:
Total allowance for loan losses	$	2,469		$	189		$	227	$	2		$	51		$	1		$	111		$	3,050

- 14 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

	One-to-FourFamilyReal Estate			Multi-FamilyReal Estate			CommercialReal Estate			ConstructionReal Estate			SecondMortgageandEquityLines ofCredit			PassbookorCertificateand OtherLoans			Unallocated			Total
	One-to Four-FamilyReal Estate			Multi-FamilyReal Estate			CommercialReal Estate			ConstructionReal Estate			SecondMortgage andEquity Linesof Credit			Passbook orCertificateand OtherLoans			Unallocated			Total
	(In Thousands)
At March 31, 2013:
Total allowance for loan losses	$	2,127		$	187		$	99		$	5		$	38		$	1		$	43		$	2,500
Charge-offs		(9190	)		—(28	)		—			—			—			—			—			(91118	)
Recoveries		54			—			—			—			—			—			—			54
Provision charged to operations		~~399~~428			4930			66128			(23	)		1113			(1—	)		1468			~~536~~664
At September 30, 2013:
At December 31, 2013:
Total allowance for loan losses	$	2,~~440~~469		$	~~236~~189		$	~~165~~227		$	32		$	4951		$	—1		$	57111		$	23,~~950~~050
	One-to Four-Family RealEstate			Multi-FamilyReal Estate			CommercialReal Estate			Real EstateConstruction			SecondMortgage andEquity Linesof Credit			Passbook orCertificateand OtherLoans			Unallocated			Total
	(In Thousands)
At September 30, 2012:
Total allowance for loan losses	$	1,898		$	203		$	106		$	9		$	39		$	1		$	44		$	2,300
Charge-offs		(320	)		—			—			—			—			—			—			(320	)
Recoveries		50			—			—			—			—			—			—			50
Provision charged to operations		490			(4	)		(3	)		2			(2	)		—			(33	)		450
At December 31, 2012:
Total allowance for loan losses	$	2,118		$	199		$	103		$	11		$	37		$	1		$	11		$	2,480
	One-to Four-Family RealEstate			Multi-FamilyReal Estate			CommercialReal Estate			ConstructionReal Estate			SecondMortgage andEquity Linesof Credit			Passbook orCertificateand OtherLoans			Unallocated			Total
	(In Thousands)
At March 31, 2012:
Total allowance for loan losses	$	1,733		$	193		$	105		$	4		$	42		$	1		$	12		$	2,090
Charge-offs		(402	)		—			—			—			—			—			—			(402	)
Recoveries		50			—			—			—			—			—			—			50
Provision charged to operations		737			6			(2	)		7			(5	)		—			(1	)		742
At December 31, 2012:
Total allowance for loan losses	$	2,118		$	199		$	103		$	11		$	37		$	1		$	11		$	2,480

	One-to-FourFamilyReal Estate			Multi-FamilyReal Estate		CommercialReal Estate		ConstructionReal Estate		SecondMortgageandEquityLines ofCredit			PassbookorCertificateand OtherLoans		Unallocated		Total
	(In Thousands)
At June 30, 2012:
Total allowance for loan losses	$	1,842		$	189	$	103	$	5	$	40		$	1	$	10	$	2,190
Charge-offs		(82	)		—		—		—		—			—		—		(82	)
Recoveries		—			—		—		—		—			—		—		—
Provision charged to operations		138			14		3		4		(1	)		—		34		192
At September 30, 2012:
Total allowance for loan losses	$	1,898		$	203	$	106	$	9	$	39		$	1	$	44	$	2,300

	One-to-FourFamilyReal Estate			Multi-FamilyReal Estate		CommercialReal Estate		ConstructionReal Estate		SecondMortgageandEquityLines ofCredit			PassbookorCertificateand OtherLoans		Unallocated		Total
	(In Thousands)
At March 31, 2012:
Total allowance for loan losses	$	1,733		$	193	$	105	$	4	$	42		$	1	$	12	$	2,090
Charge-offs		(82	)		—		—		—		—			—		—		(82	)
Recoveries		—			—		—		—		—			—		—		—
Provision charged to operations		247			10		1		5		(3	)		—		32		292
At September 30, 2012:
Total allowance for loan losses	$	1,898		$	203	$	106	$	9	$	39		$	1	$	44	$	2,300

- 15 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

The following table presents the allocation of the allowance for loan losses by loan class at ~~September~~December 3031 and March 31, 2013.

September 30, 2013	One-to-FourFamilyReal Estate		Multi-FamilyReal Estate		CommercialReal Estate		ConstructionReal Estate		SecondMortgageandEquityLines ofCredit		PassbookorCertificateand OtherLoans		Unallocated		Total
									Second		Passbook or
	One-to Four-								Mortgage and		Certificate
	Family		Multi-Family		Commercial		Construction		Equity Lines		and Other
December 31, 2013	Real Estate		Real Estate		Real Estate		Real Estate		of Credit		Loans		Unallocated		Total
	(In Thousands)
Allowance for loan losses:
Individually evaluated for impairment	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Collectively evaluated for impairment		2,~~440~~469		~~236~~189		~~165~~227		32		4951		—1		57111		23,~~950~~050
Total	$	2,~~440~~469	$	~~236~~189	$	~~165~~227	$	32	$	4951	$	—1	$	57111	$	23,~~950~~050
Loans:
Individually evaluated for impairment	$	~~317~~316	$	—209	$	~~249~~248	$	—	$	—	$	—	$	—	$	~~566~~773
Collectively evaluated for impairment		~~500~~518,~~952~~099		2221,~~206~~734		1925,~~593~~186		~~522~~654		1011,~~974~~436		~~926~~904		—		~~555~~578,~~173~~013
Total	$	~~501~~518,~~269~~415	$	2221,~~206~~943	$	1925,~~842~~434	$	~~522~~654	$	1011,~~974~~436	$	~~926~~904	$	—	$	~~555~~578,~~739~~786
									Second		Passbook or
	One-to Four-								Mortgage and		Certificate
	Family		Multi-Family		Commercial		Construction		Equity Lines		and Other
March 31, 2013	Real Estate		Real Estate		Real Estate		Real Estate		of Credit		Loans		Unallocated		Total
	(In Thousands)
Allowance for loan losses:
Individually evaluated for impairment	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Collectively evaluated for impairment		2,127		187		99		5		38		1		43		2,500
Total	$	2,127	$	187	$	99	$	5	$	38	$	1	$	43	$	2,500
Loans:
Individually evaluated for impairment	$	528	$	—	$	251	$	—	$	—	$	—	$	—	$	779
Collectively evaluated for impairment		418,712		14,990		13,420		937		8,905		893		—		457,857
Total	$	419,240	$	14,990	$	13,671	$	937	$	8,905	$	893	$	—	$	458,636

March 31, 2013	One-to FourFamilyReal Estate		Multi-FamilyReal Estate		CommercialReal Estate		ConstructionReal Estate		SecondMortgageandEquityLines ofCredit		PassbookorCertificateand OtherLoans		Unallocated		Total
	(In Thousands)
Allowance for loan losses:
Individually evaluated for impairment	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Collectively evaluated for impairment		2,127		187		99		5		38		1		43		2,500
Total	$	2,127	$	187	$	99	$	5	$	38	$	1	$	43	$	2,500
Loans:
Individually evaluated for impairment	$	528	$	—	$	251	$	—	$	—	$	—	$	—	$	779
Collectively evaluated for impairment		418,712		14,990		13,420		937		8,905		893		—		457,857
Total	$	419,240	$	14,990	$	13,671	$	937	$	8,905	$	893	$	—	$	458,636

- 16 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

The aggregate ~~amount~~amounts of classified loan balances are as follows at ~~September~~December 3031 and March 31, 2013:

September 30, 2013	One-to-fourFamilyReal Estate		Multi-familyReal Estate		CommercialReal Estate		ConstructionReal Estate		SecondMortgage andEquity Linesof Credit		Passbook orcertificateand OtherLoans		TotalLoans
									Second		Passbook or
					(In Thousands)
	One-to Four-								Mortgage and		Certificate
Non-classified:	$	495,098	$	22,206	$	19,593	$	522	$	10,839	$	926		549,184
	Family		Multi-family		Commercial		Construction		Equity Lines		and Other		Total
December 31, 2013	Real Estate		Real Estate		Real Estate		Real Estate		of Credit		Loans		Loans
	(In Thousands)
Non-classified:	$	512,712	$	21,943	$	25,186	$	654	$	11,308	$	904		572,707
Classified:
Special mention		1,~~771~~463		—		—		—		4055		—		1,~~811~~518
Substandard		4,~~400~~240		—		~~249~~248		—		9573		—		4,~~744~~561
Doubtful		—		—		—		—		—		—		—
Loss		—		—		—		—		—		—		—
Total loans	$	~~501~~518,~~269~~415	$	2221,~~206~~943	$	1925,~~842~~434	$	~~522~~654	$	1011,~~974~~436	$	~~926~~904	$	~~555~~578,~~739~~786
									Second		Passbook or
	One-to Four-								Mortgage and		Certificate
	Family		Multi-family		Commercial		Construction		Equity Lines		and Other		Total
March 31, 2013	Real Estate		Real Estate		Real Estate		Real Estate		of Credit		Loans		Loans
	(In Thousands)
Non-classified:	$	412,488	$	14,990	$	13,356	$	937	$	8,748	$	893		451,412
Classified:
Special mention		1,191		—		64		—		9		—		1,264
Substandard		5,561		—		251		—		148		—		5,960
Doubtful		—		—		—		—		—		—		—
Loss		—		—		—		—		—		—		—
Total loans	$	419,240	$	14,990	$	13,671	$	937	$	8,905	$	893	$	458,636

March 31, 2013	One-to-fourFamilyReal Estate		Multi-familyReal Estate		CommercialReal Estate		ConstructionReal Estate		SecondMortgage andEquity Linesof Credit		Passbook orcertificateand OtherLoans		TotalLoans
					(In Thousands)
Non-classified:	$	412,488	$	14,990	$	13,356	$	937	$	8,748	$	893		451,412
Classified:
Special mention		1,191		—		64		—		9		—		1,264
Substandard		5,561		—		251		—		148		—		5,960
Doubtful		—		—		—		—		—		—		—
Loss		—		—		—		—		—		—		—
Total loans	$	419,240	$	14,990	$	13,671	$	937	$	8,905	$	893	$	458,636

The following table provides information with respect to the Bank’s nonaccrual loans at December 31 and March 31, 2013. Loans are generally placed on nonaccrual status when they become more than 90 days delinquent, or when the collection of principal and, or interest become doubtful. Nonaccrual loans differed from the amount of total loans past due greater than 90 days due to some previously delinquent loans that are currently not more than 90 days delinquent which are maintained on nonaccrual status for a minimum of six months until the borrower has demonstrated the ability to satisfy the loan terms. A loan is returned to accrual status when there is a sustained period of repayment performance (generally six consecutive months) by the borrower in accordance with the contractual terms of the loan, or in some circumstances, when the factors indicating doubtful collectability no longer exist and the Bank expects repayment of the remaining contractual amounts due.

The following table provides information with respect to the Bank’s nonaccrual loans at September 30 and March 31, 2013. Loans are generally placed on nonaccrual status when they become more than 90 days delinquent, or when the collection of principal and/or interest becomes doubtful. Nonaccrual loans differed from the amount of total loans past due greater than 90 days due to some previously delinquent loans that are currently not more than 90 days delinquent which are maintained on nonaccrual status for a minimum of six months until the borrower has demonstrated the ability to satisfy the loan terms. A loan is returned to accrual status when there is a sustained period of repayment performance (generally six consecutive months) by the borrower in accordance with the contractual terms of the loan, or in some circumstances, when the factors indicating doubtful collectability no longer exist and the Bank expects repayment of the remaining contractual amounts due.

	September 30,		March 31,
	2013		2013
	(In Thousands)
Nonaccrual loans:
Real estate loans:
One-to four-family	$	4,400	$	5,496
Commercial		249		251
Consumer and other loans:
Second mortgage		95		148
Total nonaccrual loans	$	4,744	$	5,895

- 17 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

The following table provides information about delinquencies in the Bank’s loan portfolio at September 30 and March 31, 2013.


	December 31, 2013		March 31, 2013
	(In Thousands)
Nonaccrual loans:
Real estate loans:
One-to four-family	$	4,240	$	5,496
Commercial		248		251
Consumer and other loans:
Second mortgage		73		148

Total nonaccrual loans	$	4,561	$	5,895

September 30, 2013	30-59DaysPast Due		60-89DaysPast Due		90 DaysOr MorePast Due		TotalPast Due		Current		TotalGrossLoans
	(In Thousands)
Real estate loans:
One-to four-family	$	2,963	$	681	$	2,598	$	6,242	$	495,027	$	501,269
Multi-family		—		—		—		—		22,206		22,206
Commercial		—		—		249		249		19,593		19,842
Construction		—		—		—		—		522		522
Consumer and other loans:
Second mortgage and equity lines of credit		19		20		74		113		10,861		10,974
Passbook or certificate and other loans		—		—		—		—		926		926
Total	$	2,982	$	701	$	2,921	$	6,604	$	549,135	$	555,739

The following table provides information about delinquencies in the Bank’s loan portfolio at December 31 and March 31, 2013.

March 31, 2013	30-59DaysPast Due		60-89DaysPast Due		90 DaysOr MorePast Due		TotalPast Due		Current		TotalGrossLoans
	30-59		60-89		90 Days						Total
	Days		Days		Or More		Total				Gross
December 31, 2013	Past Due		Past Due		Past Due		Past Due		Current		Loans
	(In Thousands)
Real estate loans:
One-to four-family	$	2,846	$	393	$	2,647	$	5,886	$	512,529	$	518,415
Multi-family		—		—		—		—		21,943		21,943
Commercial		—		—		248		248		25,186		25,434
Construction		—		—		—		—		654		654
Consumer and other loans:
Second mortgage and equity lines of credit		18		8		73		99		11,337		11,436
Passbook or certificate and other loans		—		—		—		—		904		904
Total	$	2,864	$	401	$	2,968	$	6,233	$	572,553	$	578,786
	30-59		60-89		90 Days						Total
	Days		Days		Or More		Total				Gross
March 31, 2013	Past Due		Past Due		Past Due		Past Due		Current		Loans
	(In Thousands)
Real estate loans:
One-to four-family	$	2,076	$	300	$	3,693	$	6,069	$	413,171	$	419,240
Multi-family		—		—		—		—		14,990		14,990
Commercial		—		251		—		251		13,420		13,671
Construction		—		—		—		—		937		937
Consumer and other loans:
Second mortgage and equity lines of credit		9		4		39		52		8,853		8,905
Passbook or certificate and other loans		—		96		—		96		797		893
Total	$	2,085	$	651	$	3,732	$	6,468	$	452,168	$	458,636

- 18 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

There were no loans that are past due greater than 90 days that were accruing as of ~~September~~December 3031 and March 31, 2013.

A loan is defined as impaired when, based on current information and events, it is probable that a creditor will be unable to collect all amounts due under the contractual terms of the loan agreement. The Company considers one-to four-family mortgage loans and consumer installment loans to be homogeneous and, therefore, does not separately evaluate them for impairment, unless they are considered troubled debt restructurings. All other loans are evaluated for impairment on an individual basis.

Impaired loans, none of which had a related allowance at or for the three and ~~six~~nine months ended ~~September~~December 3031, 2013 and 2012, and at or for the year ended March 31, 2013, were as follows:

At or For The Three Months Ended September 30, 2013	RecordedInvestment		UnpaidPrincipalBalance		RelatedAllowance		AverageRecordedInvestment		InterestIncomeRecognized
			Unpaid				Average		Interest
At or For The Three Months Ended	Recorded		Principal		Related		Recorded		Income
December 31, 2013	Investment		Balance		Allowance		Investment		Recognized
	(In Thousands)
With no related allowance recorded:
Real estate loans:
One-to four-family	$	~~317~~316	$	~~490~~488	$	—	$	~~317~~316	$	4
Commercial		249		249		—		250		2
Multi-family		209		237		—		105		4
Total impaired loans	$	566	$	739	$	—	$	567	$	6
Commercial		248		248		—		248		4
Total impaired loans	$	773	$	973	$	—	$	669	$	12
			Unpaid				Average		Interest
At or For The Three Months Ended	Recorded		Principal		Related		Recorded		Income
December 31, 2012	Investment		Balance		Allowance		Investment		Recognized
	(In Thousands)
With no related allowance recorded:
Real estate loans:
One-to four-family	$	529	$	720	$	—	$	529	$	—
Commercial		252		252		—		254		5
Total impaired loans	$	781	$	972	$	—	$	783	$	5

At or For The Three Months Ended September 30, 2012	RecordedInvestment		UnpaidPrincipalBalance		RelatedAllowance		AverageRecordedInvestment		InterestIncomeRecognized
	(In Thousands)
With no related allowance recorded:
Real estate loans:
One-to four-family	$	529	$	721	$	—	$	529	$	8
Commercial		254		254		—		254		3
Total impaired loans	$	783	$	975	$	—	$	783	$	11

- 19 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

At or For The Six Months Ended September 30, 2013	RecordedInvestment		UnpaidPrincipalBalance		RelatedAllowance		AverageRecordedInvestment		InterestIncomeRecognized
			Unpaid				Average		Interest
At or For The Nine Months Ended	Recorded		Principal		Related		Recorded		Income
December 31, 2013	Investment		Balance		Allowance		Investment		Recognized
	(In Thousands)
With no related allowance recorded:
Real estate loans:
One-to four-family	$	~~317~~316	$	~~490~~488	$	—	$	~~407~~380	$	913
Commercial		249		249		—		250		6
Multi-family		209		237		—		42		4
Total impaired loans	$	566	$	739	$	—	$	657	$	15
Commercial		248		248		—		249		10
Total impaired loans	$	773	$	973	$	—	$	671	$	27
			Unpaid				Average		Interest
At or For The Nine Months Ended	Recorded		Principal		Related		Recorded		Income
December 31, 2012	Investment		Balance		Allowance		Investment		Recognized
	(In Thousands)
With no related allowance recorded:
Real estate loans:
One-to four-family	$	529	$	720	$	—	$	612	$	11
Commercial		252		252		—		254		10
Total impaired loans	$	781	$	972	$	—	$	866	$	21

At or For The Six Months Ended September 30, 2012

RecordedInvestment

UnpaidPrincipalBalance

RelatedAllowance

AverageRecordedInvestment

InterestIncomeRecognized

Unpaid

Average

Interest

At or For The Year Ended

Recorded

Principal

Recorded

Income

March 31, 2013

Investment

Balance

Allowance

Investment

Recognized

(In Thousands)

With no related allowance recorded:

Real estate loans:

One-to four-family

~~529~~528

~~721~~718

—

~~647~~593

1419

Commercial

~~254~~251

—

~~255~~253

512

Total impaired loans

~~783~~779

~~975~~969

—

~~902~~846

1931

At or For The Year Ended March 31, 2013	RecordedInvestment		UnpaidPrincipalBalance		RelatedAllowance		AverageRecordedInvestment		InterestIncomeRecognized
	(In Thousands)
With no related allowance recorded:
Real estate loans:
One-to four-family	$	528	$	718	$	—	$	593	$	19
Commercial		251		251		—		253		12
Total impaired loans	$	779	$	969	$	—	$	846	$	31

The recorded investment in loans modified in a troubled debt restructuring totaled $525,000 and $528,000, respectively, at December 31 and March 31, 2013, of which $8,000 and $217,000, respectively, were 90 days or more past due. The remaining loans modified were current at the time of the restructuring and have complied with the terms of their restructure agreements at December 31 and March 31, 2013. Loans that were modified in a troubled debt restructuring represent concessions made to borrowers experiencing financial difficulties. The Company works with these borrowers to modify existing loan terms usually by extending maturities or reducing interest rates. The Company records an impairment loss, if any, based on the present value of expected future cash flows discounted at the original loan’s effective interest rate. Subsequently, these loans are individually evaluated for impairment. As a result of our initial impairment evaluation for one multi-family loan, we charged-off $28,000 during the three and nine months ended

The recorded investment in loans modified in a troubled debt restructuring totaled $317,000 and $528,000, respectively, at September 30 and March 31, 2013, of which $8,000 and $-0-, respectively, were 60-89 days past due, and $-0- and $217,000, respectively, of which were 90 days or more past due. The remaining loans modified were current at the time of the restructuring and have complied with the terms of their restructure agreements at September 30 and March 31, 2013. Loans that were modified in a troubled debt restructuring represent concessions made to borrowers experiencing financial difficulties. The Company works with these borrowers to modify existing loan terms usually by extending maturities or reducing interest rates. The Company records an impairment loss, if any, based on the present value of expected future cash flows discounted at the original loan’s effective interest rate. Subsequently, these loans are individually evaluated for impairment. During the three and six months ended September 30, 2013 and 2012, there were no new troubled debt restructurings and there were no defaults on troubled debt restructurings that occurred within twelve months of restructuring.

- 20 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

December 31, 2013. The following table presents trouble debt restructurings by class during the period indicated.

Pre-restructuring

Post-
restructuring

Outstanding

At or For The Three Months Ended

Number of

Recorded

December 31, 2013

Loans

Investment

Multi-Family Real Estate

237

209

Pre-restructuring

Post-
restructuring

Outstanding

At or For The Nine Months Ended

Number of

Recorded

December 31, 2013

Loans

Investment

Multi-Family Real Estate

237

209

There were no new troubled debt restructurings for the three and nine months ended December 31, 2012. There were no new troubled debt restructuring defaults that occurred within twelve months of restructuring during the three and nine months ended December 31, 2013 and 2012.

7. FAIR VALUE

The accounting guidance on fair value measurement establishes a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy describes three levels of inputs that may be used to measure fair value:

Level 1: Quoted prices in active markets for identical assets or liabilities.

Level 2: Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3: Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

In addition, the guidance requires the Company to disclose the fair value for certain assets and liabilities on both a recurring and non-recurring basis.

An asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

For assets measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at September 30 and March 31, 2013 are as follows:

Description	CarryingValue		(Level 1)Quoted Pricesin ActiveMarkets forIdentical Assets		(Level 2)SignificantOtherObservableInputs		(Level 3)SignificantUnobservableInputs
	(In Thousands)
September 30, 2013:
Securities available for sale:
Mortgage-backed securities:
Federal National Mortgage Association	$	4,181	$	—	$	4,181	$	—
Total securities available for sale	$	4,181	$	—	$	4,181	$	—
March 31, 2013:
Securities available for sale:
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation	$	5,225	$	—	$	5,225	$	—
Federal National Mortgage Association		5,170		—		5,170		—
Debt securities:
Government-sponsored enterprises		5,004		—		5,004		—
Total securities available for sale	$	15,399	$	—	$	15,399	$	—

- 21 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7. FAIR VALUE (CONT’D)

For assets measured at fair value on a ~~non-~~recurring basis, the fair value measurements by level within the ~~fair~~ fair value hierarchy used at ~~September~~December 3031 and March 31, 2013 are as ~~follow~~follows:

Description	CarryingValue		(Level 1)Quoted Pricesin ActiveMarkets ~~forIdentical Assets~~forIdenticalAssets		(Level 2)SignificantOtherObservableInputs		(Level 3)SignificantUnobservableInputs
	(In Thousands)
September 30, 2013
December 31, 2013:
Real estate owned	$	204	$	—	$	—	$	204
Securities available for sale:
Mortgage-backed securities:
Federal National Mortgage Association	$	3,764	$	—	$	3,764	$	—
Total securities available for sale	$	3,764	$	—	$	3,764	$	—
March 31, 2013:
Securities available for sale:
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation	$	5,225	$	—	$	5,225	$	—
Federal National Mortgage Association		5,170		—		5,170		—
Debt securities:
Government-sponsored enterprises		5,004		—		5,004		—
Total securities available for sale	$	15,399	$	—	$	15,399	$	—

There were no assets measured at fair value on a non-recurring basis at December 31, 2013 or March 31, 2013. There were no liabilities measured at fair value on a recurring or non-recurring basis at ~~September~~December 3031 or March 31, 2013.

The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Company has utilized adjusted Level 3 inputs to determine fair value.

September 30, 2013		Fair ValueEstimate				ValuationTechniques		UnobservableInput		Range (WeightedAverage)
Real Estate Owned		$	204			Appraisal value (1)		Liquidation expenses (2)		7% (7%)

(1) Fair value is based upon the current value based on an appraisal by an independent licensed appraiser.

(2) Includes estimated liquidation expenses.

The following information should not be interpreted as an estimate of the fair value of the Company since a fair value calculation is only provided for a limited portion of the Company’s assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company’s disclosures and those of other companies may not be meaningful.

The following methods and assumptions were used to estimate the fair values of certain of the Company’s assets and liabilities at ~~September~~December 3031 and March 31, 2013.

Cash and Cash Equivalents, Interest Receivable and Interest Payable (Carried at Cost)

The carrying amounts reported in the consolidated statements of financial condition for cash and cash equivalents, interest receivable and interest payable approximate their fair values.

Securities

The fair value of all securities, whether classified as available for sale (carried at fair value) or held to maturity (carried at amortized cost), is determined by reference to quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments. Securities are measured on a recurring basis. The fair values of these securities are obtained from quotes received from an independent broker. The Company’s broker provides it with prices which are categorized as Level 2 since quoted prices in active markets for identical assets are generally not available. As the Company is responsible for the determination of fair value, it performs monthly analyses on the prices received from the pricing service to determine whether the prices are reasonable estimates of fair value. Specifically, the Company compares the prices received from the pricing service to a secondary pricing source. The

- 22 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7. FAIR VALUE (CONT’D)

~~Securities~~Company’s internal price verification procedures and review of fair value methodology documentation provided by independent pricing services has not historically resulted in adjustment in the prices obtained from the pricing service.

The fair value of all securities, whether classified as available for sale (carried at fair value) or held to maturity (carried at amortized cost), is determined by reference to quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments. Securities are measured on a recurring basis. The fair values of these securities are obtained from prices received from an independent pricing service. The Company’s pricing service provides it with prices which are categorized as Level 2 since quoted prices in active markets for identical assets are generally not available. As the Company is responsible for the determination of fair value, it performs monthly analyses on the prices received from the pricing service to determine whether the prices are reasonable estimates of fair value. Specifically, the Company compares the prices received from the pricing service to a secondary pricing source. The Company’s internal price verification procedures and review of fair value methodology documentation provided by independent pricing services has not historically resulted in adjustment in the prices obtained from the pricing service.

Loans Receivable (Carried at Cost)

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

Impaired Loans (Carried based on Discounted Cash Flows)

Impaired loans are those accounted for under ASC Topic 310 “Accounting by Creditors for Impairment of a Loan” in which the Company has ~~measured~~ measured impairment generally based on either the fair value of the loan’s collateral or discounted cash flows. These assets are included as Level 3 ~~fair values since they are based on either unobservable inputs that are significant to the discounted cash flow measurement or the fair value of the loan’s collateral~~assets.

Real Estate Owned

Real estate owned, acquired through foreclosure or deed-in-lieu of foreclosure, is initially recorded at fair value, less estimated ~~selling~~cost ~~costs~~to ~~when acquired,~~sell ~~establishing~~and asubsequently ~~new~~carried ~~cost~~at ~~basis.~~the ~~Adjustments~~lower toof ~~real~~such ~~estate~~initially ~~owned~~recorded ~~are~~amount ~~measured~~or atcurrent fair value less estimated selling costs. Fair value is estimated through current appraisals by ~~an independent~~ licensed ~~appraiser~~appraisers and, as such, foreclosed real estate properties are classified as Level 3.

Federal Home Loan Bank of New York Stock (Carried at Cost)

Fair value approximates cost basis as these instruments are redeemable only with the issuing agency at face value.

Deposits (Carried at Cost)

The fair value of non-interest-bearing demand, Crystal Checking, NOW, Super NOW, Money Market and Savings and Club accounts is the amount payable on demand at the reporting date. For fixed-maturity certificates of deposit, fair value is estimated by discounting future cash flows using the rates currently offered for deposits of similar remaining maturities.

Advances from Federal Home Loan Bank of New York (Carried at Cost)

The fair value is estimated by discounting future cash flows using rates currently offered for liabilities of similar remaining maturities, or when available, quoted market prices.

Commitments to Extend Credit

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

As of December 31 and March 31, 2013, the fair value of the commitments to extend credit were not considered to be material.

- 23 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7. FAIR VALUE (CONT’D)

As of September 30 and March 31, 2013, the fair value of the commitments to extend credit were not considered to be material.

The carrying amounts and fair values of financial instruments are as follows:

September 30, 2013	CarryingValue		EstimatedFair Value		(Level 1)Quoted Pricesin ActiveMarkets forIdentical Assets		(Level 2)SignificantOtherObservableInputs		(Level 3)SignificantUnobservableInputs
					(Level 1)		(Level 2)
					Quoted Prices		Significant		(Level 3)
					in Active		Other		Significant
	Carrying		Estimated		Markets for		Observable		Unobservable
December 31, 2013	Value		Fair Value		Identical Assets		Inputs		Inputs
	(In Thousands)
Financial assets:
Cash and cash equivalents	$	1411,~~812~~901	$	1411,~~812~~901	$	1411,~~812~~901	$	—	$	—
Securities available for sale		43,~~181~~764		43,~~181~~764		—		43,~~181~~764		—
Securities held to maturity		~~451~~446,~~842~~439		~~454~~445,~~229~~024		—		~~454~~445,~~229~~024		—
Net loans receivable		~~554~~577,~~450~~388		~~545~~580,~~001~~374		—		—		~~545~~580,~~001~~374
Federal Home Loan Bank of New York stock		56,~~639~~989		56,~~639~~989		—		56,~~639~~989		—
Interest receivable		3,~~266~~235		3,~~266~~235		—		3,~~266~~235		—
Financial liabilities:
Deposits		~~791~~774,~~387~~529		~~796~~778,~~278~~859		—		~~796~~778,~~278~~859		—
FHLB advances		92122,500		97126,~~694~~999		—		97126,~~694~~999		—
Interest payable		~~216~~260		~~216~~260		—		~~216~~260		—
					(Level 1)		(Level 2)
					Quoted Prices		Significant		(Level 3)
					in Active		Other		Significant
	Carrying		Estimated		Markets for		Observable		Unobservable
March 31, 2013	Value		Fair Value		Identical Assets		Inputs		Inputs
	(In Thousands)
Financial assets:
Cash and cash equivalents	$	25,896	$	25,896	$	25,896	$	—	$	—
Securities available for sale		15,399		15,399		—		15,399		—
Securities held to maturity		462,728		479,339		—		479,339		—
Net loans receivable		456,812		485,249		—		—		485,249
Federal Home Loan Bank of New York stock		3,897		3,897		—		3,897		—
Interest receivable		3,177		3,177		—		3,177		—
Financial liabilities:
Deposits		763,692		770,479		—		770,479		—
FHLB advances		52,500		59,786		—		59,786		—
Interest payable		175		175		—		175		—

March 31, 2013	CarryingValue		EstimatedFair Value		(Level 1)Quoted Pricesin ActiveMarkets forIdentical Assets		(Level 2)SignificantOtherObservableInputs		(Level 3)SignificantUnobservableInputs
	(In Thousands)
Financial assets:
Cash and cash equivalents	$	25,896	$	25,896	$	25,896	$	—	$	—
Securities available for sale		15,399		15,399		—		15,399		—
Securities held to maturity		462,728		479,339		—		479,339		—
Net loans receivable		456,812		485,249		—		—		485,249
Federal Home Loan Bank of New York stock		3,897		3,897		—		3,897		—
Interest receivable		3,177		3,177		—		3,177		—
Financial liabilities:
Deposits		763,692		770,479		—		770,479		—
FHLB advances		52,500		59,786		—		59,786		—
Interest payable		175		175		—		175		—

- 24 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8. ~~RECENT~~CONVERSION ~~ACCOUNTING~~AND ~~PRONOUNCEMENTS~~REORGANIZATION

On ~~June~~November 720, 2013, the ~~FASB~~boards ~~issued~~of ~~ASU~~directors ~~2013-08~~of the Company, ~~“Financial~~the ~~Services~~Bank –and ~~Investment~~Clifton ~~Companies~~MHC ~~(Topic~~adopted ~~946):~~an ~~Amendments~~Amended toand ~~the Scope,~~Restated ~~Measurement,~~Plan of Conversion and ~~Disclosure~~Reorganization ~~Requirements.~~(the “Plan of Conversion”), ~~The~~which ~~amendments~~amended inand ~~this~~restated ~~Update~~in ~~modify~~its entirety the ~~guidance~~plan ~~for~~of ~~determining~~conversion ~~whether~~approved anby ~~entity~~the isboards anof ~~investment~~directors ~~company,~~of ~~update~~the Company, the ~~measurement~~Bank ~~requirements~~and ~~for~~Clifton ~~noncontrolling~~MHC ~~interests~~on inNovember 8, ~~other~~2010, ~~investment~~pursuant to ~~companies~~which ~~and~~the ~~require~~Bank ~~additional~~will ~~disclosures~~reorganize ~~for~~from ~~investment~~the ~~companies~~two-tier ~~under~~mutual USholding ~~GAAP.~~company ~~The~~structure ~~amendments~~to in the ~~Update~~stock ~~develop~~holding acompany ~~two-tiered~~structure. ~~approach~~Pursuant ~~for~~to the ~~assessment~~Plan of ~~whether~~Conversion: an(1) Clifton ~~entity~~MHC iswill anmerge ~~investment~~with ~~company~~and ~~which~~into ~~requires~~the anCompany, ~~entity~~with tothe ~~possess~~Company being the ~~certain~~surviving ~~fundamental~~entity ~~characteristics~~(the ~~while~~“MHC ~~allowing~~Merger”); ~~judgment~~(2) the inCompany ~~assessing~~will ~~other~~merge ~~typical~~with ~~characteristics.~~and ~~The~~into ~~amendments~~a innewly ~~this~~formed ~~Update~~Maryland ~~also~~corporation ~~revise~~named ~~the~~Clifton ~~measurement~~Bancorp ~~guidance~~Inc. in(the ~~Topic~~“Holding ~~946~~Company”); (~~Financial~~3) the ~~Services~~Bank will become a wholly-~~Investment~~owned ~~Companies~~subsidiary of the Holding Company; (4) the ~~such~~shares ~~that~~of ~~investment companies~~common ~~must~~stock ~~measure~~of ~~noncontrolling~~the ~~ownership~~Company ~~interests~~held inby persons other ~~investment~~than ~~companies~~Clifton atMHC ~~fair~~(whose ~~value,~~shares ~~rather~~will ~~than~~be ~~applying~~canceled) ~~the~~will ~~equity~~be ~~method~~converted into shares of ~~accounting~~common stock of the Holding Company pursuant to ~~such~~an exchange ratio designed to preserve the percentage ownership interests. ~~This~~of ~~standard,~~such ~~effective~~persons; ~~after~~and ~~December~~(5) ~~15,~~the ~~2013,~~Holding ~~does~~Company ~~not~~will ~~apply~~offer and sell shares of its common stock to certain depositors and borrowers of the ~~Company~~Bank and ~~will~~others ~~not~~in ~~have~~the anmanner ~~impact~~and onsubject to the priorities ~~Company’s~~set ~~consolidated~~forth ~~financial~~in ~~statements~~the Plan of Conversion.

In connection with the Plan of Conversion, shares of the Company’s common stock currently owned by Clifton MHC will be canceled and new shares of common stock, representing the approximate 64.0% ownership interest of Clifton MHC, will be offered for sale by the Holding Company. Concurrent with the completion of the conversion and offering, the Company’s existing public shareholders will receive shares of the Holding Company’s common stock for each share of the Company’s common stock they own at that date, based on an exchange ratio to ensure that they will own approximately the same percentage of the Holding Company’s common stock as they owned of the Company’s common stock immediately before the conversion and offering.

At the time of conversion, liquidation accounts will be established in an amount equal to the percentage of the outstanding shares of the Company owned by Clifton MHC before the MHC Merger, multiplied by the Company’s total stockholders’ equity as reflected in the latest statement of financial condition contained in the final offering prospectus for the conversion, plus the value of the net assets of Clifton MHC as reflected in the latest statement of financial condition of Clifton MHC before the effective date of the conversion. The liquidation account will be maintained for the benefit of eligible account holders and supplemental eligible account holders (collectively, “eligible depositors”) who continue to maintain their deposit accounts in the Bank after the conversion. In the event of a complete liquidation of the Bank or the Bank and the Holding Company (and only in such event), eligible depositors who continue to maintain accounts shall be entitled to receive a distribution from the liquidation account before any liquidation may be made with respect to common stock. Neither the Holding Company nor the Bank may declare or pay a cash dividend if the effect thereof would cause its equity to be reduced below either the amount required for the liquidation account or the regulatory capital requirements applicable to the Bank or the Holding Company.

The transactions contemplated by the Plan of Conversion are subject to approval by the shareholders of the Company, the members of Clifton MHC and the Board of Governors of the Federal Reserve System. Meetings of the Company’s shareholders and Clifton MHC’s members are expected to be held to approve the Plan of Conversion in the first calendar quarter of 2014. If the conversion and offering are completed, eligible conversion and offering costs will be netted against the offering proceeds. If the conversion and offering are terminated, such costs will be expensed.

- 25 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

ITEM 2:

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-Looking Statements

This Form 10-Q may include, and from time to time the Company may disclose, 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, state and local 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 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. (See Part II - —“Item 1A: Risk Factors.”) Additional factors are discussed in the Company’s Annual Report on Form 10-K for the year ended March 31, 2013 under Part I - —“Item 1A. Risk Factors”. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Forward-looking statements speak only as of the date they are made and the Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date of the forward-looking statements or to reflect the occurrence of unanticipated events. Accordingly, past results and trends should not be used by investors to anticipate future results or trends.

Overview of Financial Condition and Results of Operations

The Company’s results of operations depend primarily on its net interest income, which is asignificantly ~~direct~~influenced ~~result~~by of the prevailing interest rate environment. Net interest income is the difference between the interest income earned on interest-earning assets and the interest paid on interest-bearing liabilities. It is a function of the average balances of loans and securities versus deposits and borrowed funds outstanding in any one period and the yields earned on those loans and securities and the cost of those deposits and borrowed funds.

Interest-earning assets consist primarily of investment and mortgage-backed securities and net loans, which comprised 4241.10% and 5152.25%, respectively, of total assets at ~~September~~December 3031, 2013, as compared to 47.1% and 45.0%, respectively, of total assets at March 31, 2013. Cash and cash equivalents decreased to 1.41% of total assets at ~~September~~December 3031, 2013, as compared to 2.5% at March 31, 2013. The Company’s mortgage-backed securities portfolio at ~~September~~December 3031, 2013 consists solely of U.S. government-sponsored or guaranteed enterprises and the investment portfolio consists of approximately 64% U.S. government-sponsored or guaranteed enterprises and 36% corporate bonds.

Interest-bearing liabilities consist of deposits and borrowings from the Federal Home Loan Bank of New York (the “FHLB”). Interest bearing deposits increased $246.87 million, or 30.39%, and non-interest bearing deposits increased $24.91 million, or 2130.68%, between March 31, 2013 and ~~September~~December 3031, 2013 and borrowed funds increased $4070.0 million, or 76133.23%, during the period. The ~~increase in interest bearing deposits was mainly due to the promotional rates offered on a bonus passbook account at the Bank’s two newest branches. The~~ balance in borrowed funds was $92122.5 million at ~~September~~ December 3031, 2013 as compared to $52.5 million at March 31, 2013. During the ~~six~~nine months ended ~~September~~December 3031, 2013, we ~~incurred~~added $15.0 million in short-term borrowings with a rate of 0.48% and $2555.0 million in long-term borrowings with a rate of 0.6567% and no borrowings were repaid. Borrowings were needed to fund increased loan origination and purchase volumes.

Net interest income ~~decreased~~ increased $80292,000, or 15.40%, during the three months ended ~~September~~December 3031, 2013, when compared with the same 2012 period. This ~~decrease~~ increase in net interest income was due to a ~~$630,000~~ decrease in total interest ~~income~~expense of $309,000, partially offset by a $17,000 decrease in total interest ~~expense of $550,000~~income. Average interest-earning assets increased $672.04 million, or 07.65%, during the three months ended ~~September~~ December 3031, 2013, while average interest-bearing liabilities increased $1260.72 million, or 17.53%, when compared with the same 2012 period. The $612.71 million ~~decrease~~increase in average net interest-earning assets was mainly attributable to ~~decreases~~increases of $38116.36 million in ~~mortgage-backed securities~~loans, $411.20 million in investment securities, ~~and~~ $2160.0 million in ~~other interest-earning~~borrowings ~~assets,~~and ~~coupled with an increase~~ $~~15.2~~211,000 ~~million~~ in ~~borrowings~~interest-bearing deposits, ~~partially~~along ~~offset~~with bydecreases ~~an increase of~~ $6943.54 million in ~~loans,~~mortgage-backed securities and ~~a decrease of~~ $211.58 million in other interest ~~bearing deposits~~earning assets.

- 26 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview of Financial Condition and Results of Operations (Cont’d)

The net interest rate spread ~~remained~~decreased ~~unchanged~~to at2.19% from 2.1521% during the three months ended ~~September~~ December 3031, 2013 and 2012. This was due to a decrease of 2825 basis points in the ~~cost~~yield ofon interest-~~bearing~~earning ~~liabilities~~assets which was partially offset by a decrease of 2823 basis points in the ~~return~~cost onof interest-~~earning~~bearing ~~assets~~liabilities. Results of operations also depend, to a lesser extent, on non-interest income generated, any provision for loan losses recorded, and non-interest expenses incurred. During the three months ended ~~September~~December 3031, 2013, non-interest income ~~decreased~~increased $7533,000, or 1811.9%, as compared to the comparable period in 2012. The decrease was mainly due to the 2012 period including a gain on sales of securities of $647,000 partially offset by a loss on the extinguishment of debt of $527,000 resulting from a deleveraging strategy implemented in July 2012. No such transactions occurred during the three months ended September 30, 2013. Provision for loan losses ~~increased~~decreased $~~164~~322,000, or 8571.46%, for the three months ended ~~September~~December 3031, 2013, and non-interest expense increased $~~242~~187,000, or 75.25%, between periods.

Changes in Financial Condition

The Company’s assets totaled $1.0810 billion at ~~September~~December 3031, 2013, which represents an increase of $6683.80 million, or 68.62%, as compared with $1.02 billion at March 31, 2013.

Cash and cash equivalents decreased $1114.10 million, or 4254.80%, to $1411.89 million at ~~September~~December 3031, 2013 as compared to $25.9 million at March 31, 2013 as funds were redeployed into higher yielding assets.

Securities available for sale decreased $11.26 million, or 72 75.96%, to $43.28 million at ~~September~~December 3031, 2013 from $15.4 million at March 31, 2013. The decrease during the ~~six~~nine months ended ~~September~~December 3031, 2013 resulted primarily from ~~calls~~a ~~and~~call of $5.0 million, principal repayments totaling $61.47 million, proceeds from sales totaling $4.7 million and a decrease of $~~494~~540,000 in the unrealized gain on the portfolio.

Securities held to maturity decreased $1016.93 million, or 23.45%, to $~~451~~446.84 million at ~~September~~ December 3031, 2013 from $462.7 million at March 31, 2013. The decrease during the ~~six~~nine months ended ~~September~~December 3031, 2013 resulted primarily from maturities, calls and principal repayments totaling $5667.72 million, and proceeds from ~~sale~~the sale of securities totaling $5.6 million, partially offset by purchases of securities totaling $5459.34 million. Certain mortgage-backed securities which had principal balances remaining of less than 15% of the principal balance purchased were sold during the 2013 period.

Net loans increased $97120.6 million, or 2126.4%, to $~~554~~577.54 million at ~~September~~December 3031, 2013 when compared with $456.8 million at at March 31, 2013. The increase during the ~~six~~nine months ended ~~September~~December 3031, 2013 resulted primarily from origination ~~volume~~ and purchases of loans ~~exceeding~~being significantly higher than repayment levels. The largest increase in the loan portfolio was in one- to to four-family real estate loans, which increased $8299.02 million, or 1923.67%. During 2013, the Bank ~~increased~~focused ~~its~~on ~~efforts~~increasing ~~to increase~~ its one-to four-family residential loan originations. In addition, the Bank continues to supplement its internal ~~origination~~ origination volume with purchases of loans from various sources. In late 2012, the Bank established a commercial loan department to expand its multi-family and commercial lending activities. Commercial and multi-family loans increased $1318.47 million, or 4665.73%, during the ~~six~~nine months ended ~~September~~December 3031, 2013.

Total liabilities increased $6578.58 million, or 7.9.5%, to $~~894~~907.36 million at ~~September~~ December 3031, 2013 from $828.8 million at March 31, 2013. Deposits at ~~September~~December 3031, 2013 increased $2710.78 million, or 31.64%, to $~~791~~774.45 million when compared with $763.7 million at March 31, 2013 mainly due to the promotional rates offered at the Bank’s two newest branches. Borrowed funds increased $4070.0 million, or 76133.23%, to $92122.5 million at ~~September~~December 3031, 2013, as compared with $52.5 million at March 31, 2013. At ~~September~~December 3031, 2013, the remaining borrowings of $92122.5 million had a weighted average interest rate of 21.2788%. Borrowings ~~increased~~were ~~during~~used ~~the six-month period in order~~ to fund the Bank’s increased lending efforts during the nine months period.

- 27 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Changes in Financial Condition (Cont’d)

Stockholders’ equity totaled $~~188~~191.5 million and $187.3 million at ~~September~~December 3031, 2013 and March 31, 2013, respectively. The increase of $14.191 million, or 02.62%, for the ~~six~~nine months ended ~~September~~December 3031, 2013, resulted primarily from net income of $34.159 million, employee stock ownership shares committed to be released of $~~446~~678,000, and $~~897,000~~3.4 million for the exercise of stock options and related tax benefits, partially offset by aaggregate ~~net decrease in unrealized gains on the available for sale securities portfolio, net of income taxes, of $293,000 and~~ cash dividends ~~declared~~paid of $34.16 million.

Comparison of Operating Results for the Three Months Ended ~~September~~December 3031, 2013 and 2012

Average Balances and Yields. The following table presents information regarding average balances of assets and liabilities, as well as the total dollar amounts of interest income and dividends from average interest-earning assets and interest expense on average interest-bearing liabilities and the resulting average yields and costs. The yields and costs for the periods indicated are derived by dividing income or expense by the average balances of assets or liabilities, respectively, for the periods presented. For purposes of this table, average balances have been calculated using the average of month-end balances, and nonaccrual loans are included in average balances; however, accrued interest income has been excluded from these loans. Loan fees (costs) are included in interest income on loans and are insignificant. Yields are not presented on a tax-equivalent basis. Any adjustments necessary to present yields on a tax equivalent basis are insignificant.

- 28 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Comparison of Operating Results for the Three Months Ended ~~September~~December 3031, 2013 and 2012 (Cont’d.)

	Three Months Ended September 30,
	2013								2012
	AverageBalance			InterestandDividends		Yield/Cost			AverageBalance			InterestandDividends		Yield/Cost
	(Dollars in thousands)
Assets:
Interest-earning assets:
Loans receivable	$	521,682		$	5,150		3.95	%	$	452,146		$	4,939		4.37	%
Mortgage-backed securities		319,670			2,546		3.19	%		357,920			3,194		3.57	%
Investment securities		136,191			573		1.68	%		140,384			746		2.13	%
Other interest-earning assets		19,459			41		0.84	%		40,507			61		0.60	%
Total interest-earning assets		997,002			8,310		3.33	%		990,957			8,940		3.61	%
Noninterest-earning assets		70,792								63,644
Total assets	$	1,067,794							$	1,054,601
Liabilities and stockholders’ equity:
Interest-bearing liabilities:
Demand accounts	$	58,127			20		0.14	%	$	57,060			27		0.19	%
Savings and Club accounts		154,660			112		0.29	%		123,611			77		0.25	%
Certificates of deposit		562,805			1,868		1.33	%		597,420			2,369		1.59	%
Total interest-bearing deposits		775,592			2,000		1.03	%		778,091			2,473		1.27	%
Borrowed funds		75,000			514		2.74	%		59,825			591		3.95	%
Total interest-bearing liabilities		850,592			2,514		1.18	%		837,916			3,064		1.46	%
Noninterest-bearing liabilities:
Noninterest-bearing deposits		15,219								9,324
Other noninterest-bearing liabilities		13,988								20,499
Total noninterest-bearing liabilities		29,207								29,823
Total liabilities		879,799								867,739
Stockholders’ equity		187,995								186,862
Total liabilities and stockholders’ equity	$	1,067,794							$	1,054,601
Net interest income				$	5,796							$	5,876
Interest rate spread							2.15	%							2.15	%
Net interest margin							2.33	%							2.37	%
Average interest-earning assets to average interest-bearing liabilities		1.17	x							1.18	x

Net income increased $241,000, or 15.9%, to $1.76 million for the three months ended December 31, 2013 compared with $1.51 million for the same 2012 period. The increase in net income during the 2013 period resulted primarily from increases of $292,000, or 5.0%, in net interest income, coupled with a decrease of $322,000, or 71.6%, in provision for loan loss, partially offset by an increase of $187,000, or 5.5%, in non-interest expenses.

Net income decreased $343,000, or 19.6%, to $1.41 million for the three months ended September 30, 2013 compared with $1.75 million for the same 2012 period. The decrease in net income during the 2013 period resulted primarily from an increase of $242,000, or 7.2%, in noninterest expenses and an increase of $164,000, or 85.4%, in the provision for loan losses, coupled with a decrease of $80,000, or 1.4%, in net interest income, and a decrease of $75,000, or 18.9%, in noninterest income, partially offset by a decrease of $218,000, or 22.9%, in income taxes.


	Three Months Ended December 31,
	2013								2012
				Interest								Interest
	Average			and		Yield/			Average			and		Yield/
	Balance			Dividends		Cost			Balance			Dividends		Cost
	(Dollars in thousands)
Assets:
Interest-earning assets:
Loans receivable	$	569,387		$	5,471		3.84	%	$	452,837		$	4,837		4.27	%
Mortgage-backed securities		314,301			2,492		3.17	%		357,714			3,111		3.48	%
Investment securities		139,956			569		1.63	%		128,906			599		1.86	%
Other interest-earning assets		11,142			51		1.83	%		22,956			53		0.92	%

Total interest-earning assets		1,034,786			8,583		3.32	%		962,413			8,600		3.57	%

Noninterest-earning assets		61,952								66,589

Total assets	$	1,096,738							$	1,029,002

Liabilities and stockholders’ equity:
Interest-bearing liabilities:
Demand accounts		57,625			19		0.13	%		57,942			24		0.17	%
Savings and Club accounts		160,750			135		0.34	%		123,326			76		0.25	%
Certificates of deposit		547,575			1,755		1.28	%		584,471			2,164		1.48	%

Total interest-bearing deposits		765,950			1,909		1.00	%		765,739			2,264		1.18	%
FHLB advances		115,000			582		2.02	%		54,983			536		3.90	%

Total interest-bearing liabilities		880,950			2,491		1.13	%		820,722			2,800		1.36	%

Noninterest-bearing liabilities:
Noninterest-bearing deposits		16,527								11,120
Other noninterest-bearing liabilities		9,904								10,534

Total noninterest-bearing liabilities		26,431								21,654
Total liabilities		907,381								842,376
Stockholders’ equity		189,357								186,626

Total liabilities and stockholders’ equity	$	1,096,738							$	1,029,002

Net interest income				$	6,092							$	5,800

Interest rate spread							2.19	%							2.21	%
Net interest margin							2.35	%							2.41	%
Average interest-earning assets to average interest-bearing liabilities		1.17	x							1.17	x

- 29 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Comparison of Operating Results for the Three Months Ended ~~September~~December 3031, 2013 and 2012 (Cont’d.)

Interest income on loans increased by $~~211~~634,000, or 413.31%, to $5.1547 million during the three months ended ~~September~~ December 3031, 2013, when compared with $4.9484 million for the same 2012 period. The increase during the 2013 period mainly resulted from an increase of $69116.56 million, or 1525.47%, in the average balance when compared to the same period in 2012, partially offset by a decrease ofin ~~42 basis points on~~ the average yield earned on the loan portfolio of 43 basis points to 3.9584% from 4.3727%. Interest income on mortgage-backed securities decreased $~~648~~619,000, or 2019.39%, to $2.5549 million during the three months ended ~~September~~ December 3031, 2013, when compared with $3.1911 million for the same 2012 period. The decrease during the 2013 period resulted from a decrease of 3831 basis points in the average yield earned on mortgage-backed securities to 3.1917% from 3.5748%, coupled with a decrease of $3843.34 million, or 1012.71%, in the average balance of mortgage-backed securities outstanding. Interest earned on investment securities decreased by $~~173~~30,000, or 235.20%, to $~~573~~569,000 during the three months ended ~~September~~ December 3031, 2013, when compared to $~~746~~599,000 during the same 2012 period, due to a decrease inof ~~the~~23 basis points in average ~~balance~~yield ofto $41.263% ~~million,~~from ~~or 3~~1.086%, ~~coupled~~partially ~~with~~offset aby 45an ~~basis~~increase ~~point~~in ~~decrease~~the inaverage ~~yield~~balance toof 1$11.~~68%~~0 ~~from~~million, 2or 8.136%, in investment securities. Interest earned on other interest-earning assets decreased by $202,000, or 323.8%, to $4151,000 during the three months ended ~~September~~December 3031, 2013, when compared to $6153,000 during the same 2012 period primarily due to a decrease of $2111.0 8 million, or 5251.05%, in the average balance, partially offset by a 2491 basis point increase in the average yield to 01.8483% from 0.6092%. The ~~decrease~~increase in ~~balances~~the ~~and~~average ~~corresponding~~balance ~~decreases~~of loans was due to an increase in ~~income~~purchase onand origination volumes while repayment levels declined as fewer borrowers sought to refinance loans. The average balance of mortgage-backed securities, ~~investment~~decreased ~~securities~~as ~~and~~cash ~~other~~flows ~~interest-earning~~were ~~assets~~partially ~~resulted~~redeployed ~~from~~to ~~most~~fund ~~funds~~loan ~~being~~growth ~~redeployed~~and, ~~into higher~~to ~~yielding~~a ~~loans~~lesser extent, investment securities. The decrease in the average yields earned for loans, mortgage-backed securities and investment securities was due to lower market interest rates for all these types of products. The average yield on ~~most~~other interest- earning assets was higher due to a higher balance in Federal Home Loan Bank stock in the ~~result~~2013 ofperiod ~~overall~~compared ~~lower~~with ~~market~~the ~~interest~~2012 ~~rates~~period.

Interest expense on deposits decreased $~~473~~355,000, or 19 15.17%, to $21.0091 million during the three months ended ~~September~~December 3031, 2013, when compared to $2.4726 million during the same 2012 period. The decrease was primarily attributable to a decrease of 2418 basis points in the cost of interest-bearing deposits to 1.0300% from 1.2718%, ~~coupled~~partially ~~with~~offset aby ~~decrease~~an increase of $~~2.5 million~~211,000, or 0.303%, in the average balance of interest-bearing deposits. The decrease in the average cost of deposits reflected lower market interest rates. Interest expense on borrowed money ~~decreased~~increased $7746,000, or 138.06%, to $~~514~~582,000 during the three months ended ~~September~~December 3031, 2013 when compared with $~~591~~536,000 during the same 2012 period. The ~~decrease~~increase was primarily attributable to aan ~~decrease~~increase of ~~121 basis~~$60.0 ~~points~~million, or 109.2%, in the ~~cost~~average balance of borrowings ~~to 2.74% from 3.95%~~, partially offset by ana ~~increase~~decrease of ~~$15.2~~188 ~~million,~~basis orpoints ~~25.4%,~~ in the ~~average~~cost ~~balance~~ of borrowings to 2.02% from 3.90%. The $1260.72 million increase in average interest-bearing liabilities was due to an increase of $1560.20 million in borrowings, ~~partially~~coupled ~~offset~~with byan aincrease ~~decrease~~ of $~~2.5~~211,000 ~~million~~ in interest-bearing deposits. The increase in borrowings was used to fund loan growth. Net interest income ~~decreased~~increased $80292,000, or 15.40%, during the three months ended ~~September~~December 3031, 2013, to $56.80 09 million when compared to $5.8880 million for the same 2012 period. The net interest rate spread ~~remained~~decreased ~~unchanged~~2 atbasis points to 2.1519% ~~for~~in ~~the~~ 2013 ~~and~~period from 2.21% in 2012 ~~periods~~period.

The provision for loan losses decreased $322,000, or 71.6%, to $128,000, during the three months ended December 31, 2013, as compared to a provision totaling $450,000 for the same period in 2012. The decrease in the provision for loan losses was mainly the result of a decrease of $242,000 in charge-offs during the three months ended December 31, 2013. In addition, nonaccrual loans decreased $663,000, or 12.7%, from December 31, 2012 to December 31, 2013. The allowance for loan losses is based on management’s evaluation of the risk inherent in the loan portfolio and gives due consideration to the changes in general market conditions and in the nature and volume of loan activity. The Bank continually evaluates the need for a provision for loan losses based on its periodic review of the loan portfolio and general market conditions. At December 31, 2013 and 2012, the Bank’s non-accrual loans totaled $4.6 million and $5.2 million, respectively, representing 0.79% and 1.16%, respectively, of total gross loans. At March 31, 2013, nonaccrual loans totaled $5.9 million, or 1.29% of total gross loans. During the three months ended December 31, 2013, the Bank recorded a $28,000 charge off on a multi-family real estate loan. During the three months ended December 31, 2012, the Bank recorded a $270,000 charge off on two one-to four-family loans. At December 31, 2013, non-accrual loans consisted of

- 30 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Comparison of Operating Results for the Three Months Ended ~~September~~December 3031, 2013 and 2012 (Cont’d.)

~~The provision for loan losses increased $164,000, or 85.4%, to $356,000 for the three months ended~~ September 30, 2013 as compared to $192,000 for the same period in 2012. The allowance for loan losses is based on management’s qualitative analysis which includes an evaluation of economic and other factors. The Bank continually evaluates the need for a provision for loan losses based on its periodic review of the loan portfolio and general market conditions. At September 30, 2013 and 2012, the Bank’s nontwenty-accrual loans totaled $4.7 million and $4.2 million, respectively, representing 0.85% and 0.91%, respectively, of total gross loans. At March 31, 2013, nonaccrual loans totaled $5.9 million, or 1.29% of total gross loans. During the three ~~months ended September 30, 2013, the Bank recorded a $46,000 charge off on a one-to four-family loan. At September 30, 2013, non-accrual~~ loans ~~consisted of twenty-six loans~~ secured by one- to four-family residential real estate, one loan secured by commercial real estate, and ~~four~~two second mortgage loans secured by one- to four-family residential real estate, while at ~~September~~December 3031, 2012, non-accrual loans consisted of twenty-~~three~~six loans secured by one- to four-family residential real estate, ~~three~~one loan secured by commercial real estate, four second mortgage loans secured by one- to four-family residential real estate, and one second mortgage loan secured by commercial real estate. Included in non-accrual loans at ~~September~~December 3031, 2013 are ~~fourteen~~seven loans totaling $1.86 million that are current or less than ninety days delinquent. At ~~September~~At December 3031, 2012, there were ~~seven~~ten loans totaling $~~787,000~~1.2 million that were current or less than ninety days delinquent included in non-accrual loans. At March 31, 2013, there were thirteen loans totaling $2.2 million that were current or ~~less~~ less than ninety days delinquent included in non-accrual loans. All non-accrual loans included above are secured by properties located in the state of New Jersey. Impaired loans totaled $~~566~~773,000, $779,000 and $~~783~~781,000 at ~~September~~December 3031, 2013, March 31, 2013 and ~~September~~December 3031, 2012, respectively. The allowance for loan losses amounted to $23.9505 million, $2.50 million, and $2.3048 million, respectively, at ~~September~~December 3031, 2013, March 31, 2013, and ~~September~~December 3031, 2012, representing 0.53%, 0.55%, and 0.5055% of total gross loans at ~~September~~December 3031, 2013, March 31, 2013 and ~~September~~December 3031, 2012, respectively.

Non-interest income ~~decreased~~increased $7533,000, or 1811.9%, to $~~321~~311,000 for the three months ended ~~September~~December 3031, 2013 ~~compared~~from to $~~396~~278,000 for the three months ~~ended~~ ~~September~~ended December 3031, 2012. The ~~decrease~~increase ~~was~~ primarily ~~due~~resulted ~~to the 2012 period including a $647,000 gain on sale of securities partially offset by a loss on the extinguishment of debt of $527,000 resulting~~ from aan ~~deleveraging~~increase ~~strategy implemented~~ in ~~July~~income ~~2012.~~on Nobank ~~such~~owned ~~transactions~~life ~~occurred during the three months ended September 30, 2013~~insurance.

Non-interest ~~expense~~expenses increased $~~242~~187,000, or 75.25%, to $3.6261 million for the three months ended ~~September~~December 3031, 2013 as compared to $3.3843 million for the three months ended ~~September~~December 3031, 2012. The increase was primarily the result of ~~increases~~an increase of $~~190~~393,000, or 1023.35%, in salaries and employee benefits and $31,000, or 73.8% in legal expense, partially offset by decreases of $2973,000, or 1525.96%, in directors’ compensation, and $30162,000, or 829.25%, in ~~occupancy~~other ~~expense of premises~~expenses. The increase in salaries and employee benefits was mainly due to an increase in costs associated with the hiring of two commercial loan officers in ~~December~~late 2012 and ~~April~~early 2013, along with normal annual salary and benefit expense increases. Legal expense increased as the result of matters related to the hiring of a new chief executive officer. The ~~increase~~decrease in directors’ compensation in the 2013 period was ~~due~~primarily tothe result of an ~~increase~~expense recorded in ~~directors’~~October ~~fees~~2012 in ~~2013,~~connection ~~and~~with ~~the~~a ~~resulting~~benefit ~~increase~~payout infrom the directors’ retirement plan ~~expense.~~as a ~~Occupancy~~result ~~expense~~ of ~~premises~~the ~~increased~~death ~~due~~of toa ~~normal~~director. ~~annual~~The ~~increases~~decrease asin ~~well~~other asexpense ~~the~~was ~~additional~~mainly ~~expense~~due ~~associated~~to ~~with~~a ~~the~~$39,000 ~~Bank’s~~decrease ~~loan~~in ~~department~~consultants ~~being~~fees, ~~moved~~coupled towith a ~~new~~$74,000 ~~leased~~decrease ~~location~~ in ~~September~~real ~~2012~~estate owned net operating expense.

Income taxes totaled $~~732~~907,000 and $~~950~~688,000 during the three months ended ~~September~~December 3031, 2013 and 2012, respectively. The ~~decrease~~increase of $~~218~~219,000, or 2231.98%, during the 2013 period resulted from aan ~~decrease~~increase in pre-tax income, coupled with aan ~~decrease~~increase in the overall effective income tax rate which was 34.31% in the 2013 period compared with 3531.2% for the 2012 period.

- 31 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Comparison of Operating Results for the ~~Six~~Nine Months Ended ~~September~~December 3031, 2013 and 2012

- 32 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Comparison of Operating Results for the ~~Six~~Nine Months Ended ~~September~~December 3031, 2013 and 2012 (Cont’d.)

	Six Months Ended September 30,
	2013								2012
	AverageBalance			InterestandDividends		Yield/Cost			AverageBalance			InterestandDividends		Yield/Cost
	(Dollars in thousands)
Assets:
Interest-earning assets:
Loans receivable	$	497,604		$	9,962		4.00	%	$	446,300		$	9,878		4.43	%
Mortgage-backed securities		330,413			5,330		3.23	%		358,381			6,662		3.72	%
Investment securities		132,076			1,123		1.70	%		170,149			1,865		2.19	%
Other interest-earning assets		18,528			82		0.89	%		37,219			125		0.67	%
Total interest-earning assets		978,621			16,497		3.37	%		1,012,049			18,530		3.66	%
Noninterest-earning assets		71,294								60,608
Total assets	$	1,049,915							$	1,072,657
Liabilities and stockholders’ equity:
Interest-bearing liabilities:
Demand accounts	$	57,865			43		0.15	%	$	57,065			65		0.23	%
Savings and Club accounts		146,688			203		0.28	%		123,454			185		0.30	%
Certificates of deposit		564,993			3,796		1.34	%		610,272			4,920		1.61	%
Total deposits		769,546			4,042		1.05	%		790,791			5,170		1.31	%
Advances from the FHLB		65,357			986		3.02	%		67,731			1,330		3.93	%
Total interest-bearing liabilities		834,903			5,028		1.20	%		858,522			6,500		1.51	%
Noninterest-bearing liabilities:
Noninterest-bearing deposits		14,415								8,792
Other noninterest-bearing liabilities		12,701								18,571
Total noninterest-bearing liabilities		27,116								27,363
Total liabilities		862,019								885,885
Stockholders’ equity		187,896								186,772
Total liabilities and stockholders’ equity	$	1,049,915							$	1,072,657
Net interest income				$	11,469							$	12,030
Interest rate spread							2.17	%							2.15	%
Net interest margin							2.34	%							2.38	%
Average interest-earning assets to average interest-bearing liabilities		1.17	x							1.18	x

Net income decreased $174,000, or 3.4%, to $4.91 million for the nine months ended December 31, 2013 compared with $5.08 million for the same 2012 period. The decrease in net income during the 2013 period primarily was the result of a decrease of $269,000, or 1.5% in net interest income, and an increase of $681,000, or 6.7%, in non-interest expenses, partially offset by a decrease of $78,000, or 10.5%, in provision for loan losses, and an increase of $670,000, or 79.3%, in non-interest income.

Net income decreased $415,000, or 11.6%, to $3.15 million for the six months ended September 30, 2013 compared with $3.57 million for the same 2012 period. The decrease in net income during the 2013 period resulted primarily from a decrease in net interest income of $561,000, or 4.7%, an increase of $494,000, or 7.3%, in noninterest expense and an increase in provision for loan losses of $244,000, or 83.6%, partially offset by an increase of $637,000, or 112.4%, in noninterest income and a decrease of $247,000, or 12.8%, in income taxes.


	Nine Months Ended December 31,
	2013								2012
				Interest								Interest
	Average			and		Yield/			Average			and		Yield/
	Balance			Dividends		Cost			Balance			Dividends		Cost
	(Dollars in thousands)
Assets:
Interest-earning assets:
Loans receivable	$	520,633		$	15,433		3.95	%	$	448,065		$	14,715		4.38	%
Mortgage-backed securities		325,402			7,822		3.20	%		357,284			9,773		3.65	%
Investment securities		134,441			1,692		1.68	%		158,077			2,464		2.08	%
Other interest-earning assets		16,159			133		1.10	%		32,737			178		0.72	%

Total interest-earning assets		996,635			25,080		3.36	%		996,163			27,130		3.63	%

Noninterest-earning assets		68,720								62,600

Total assets	$	1,065,355							$	1,058,763

Liabilities and stockholders’ equity:
Interest-bearing liabilities:
Demand accounts		57,798			61		0.14	%		57,433			89		0.21	%
Savings and Club accounts		151,375			339		0.30	%		123,411			261		0.28	%
Certificates of deposit		558,358			5,551		1.33	%		601,773			7,084		1.57	%

Total interest-bearing deposits		767,531			5,951		1.03	%		782,617			7,434		1.27	%
FHLB advances		82,500			1,568		2.53	%		63,866			1,866		3.90	%

Total interest-bearing liabilities		850,031			7,519		1.18	%		846,483			9,300		1.46	%

Noninterest-bearing liabilities:
Noninterest-bearing deposits		15,094								9,570
Other noninterest-bearing liabilities		11,812								16,015

Total noninterest-bearing liabilities		26,906								25,585
Total liabilities		876,937								872,068
Stockholders’ equity		188,418								186,695

Total liabilities and stockholders’ equity	$	1,065,355							$	1,058,763

Net interest income				$	17,561							$	17,830

Interest rate spread							2.18	%							2.17	%
Net interest margin							2.35	%							2.39	%
Average interest-earning assets to average interest-bearing liabilities		1.17	x							1.18	x

- 33 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Comparison of Operating Results for the ~~Six~~Nine Months Ended ~~September~~December 3031, 2013 and 2012 (Cont’d.)

Interest income on loans increased by $84718,000, or 04.9%, to $915.964 million during the ~~six~~nine months ended ~~September~~ December 3031, 2013, when compared with $914.887 million for the same 2012 period. The increase during the 2013 period ~~mainly~~ resulted from an increase in the average balance of loans of $5172.36 million, or 1116.52%, ~~in the average balance of loans~~ when compared to the same period in 2012, partially offset by a decrease ofin ~~43 basis points on~~ the average yield earned on the loan portfolio of 43 basis points, to 43.0095% from 4.4338%. The average balance of loans increased primarily as a result of the origination and purchased loan volumes exceeding repayment levels. Interest income on mortgage-backed securities decreased $12.30 million, or 20.0%, to $57.338 million during the ~~six~~nine months ended ~~September~~ December 3031, 2013, when compared with $69.668 million for the same 2012 period. The decrease during the 2013 period resulted from a decrease of 4945 basis points in the average yield earned on mortgage-backed securities to 3.2320% from 3.7265%, coupled with a decrease of $2831.09 million, or 7.8.9% in the average balance of mortgage-backed securities outstanding. Interest earned on investment securities decreased by $~~742~~722,000, or 3931.83%, to $1.1269 million during the ~~six~~nine months ended ~~September~~December 3031, 2013, when compared to $12.8746 million during the same 2012 period, due to a decrease ~~in the average balance~~ of $3823.16 million, or 2215.40%, ~~and~~in athe ~~decrease~~average ofbalance 49coupled with a 40 basis ~~points~~point decrease in the average yield to 1.7068% from 2.1908%. Interest earned on other interest-earning assets decreased by $4345,000, or 3425.43% to $82133,000 during the ~~six~~nine months ended ~~September~~ December 3031, 2013, when compared to $~~125~~178,000 during the same 2012 period primarily due to a decrease of $1816.76 million, or 50.26%, in the average balance, partially offset by an increase of 2238 basis points in yield to 01.8910% from 0.6772%. The average ~~decrease in~~ balances ~~and~~of ~~corresponding decreases in income on~~ mortgage-backed securities, and investment securities and other interest-earning assets ~~resulted~~decreased primarily due to cash flows from ~~most~~calls, ~~funds~~sales and maturities being partially redeployed into higher yielding loans. The decrease in the ~~yield~~average yields earned on most ~~interest-earning~~ assets categories was ~~the~~due ~~result~~to ~~of overall~~ lower market interest rates for these types of products.

Interest expense on deposits decreased $1.135 million, or 2120.80%, to $45.0495 million during the ~~six~~nine months ended ~~September~~December 3031, 2013, when compared to $57.1743 million during the same 2012 period. The decrease was primarily attributable to a decrease of 2624 basis points in the cost of interest-bearing deposits to 1.0503% from 1.3127%, coupled with a decrease of $2115.21 million, or 21.79%, in the average balance of interest-bearing deposits. The decrease in the average cost of deposits reflected lower market interest rates. ~~The~~ decrease in the balance was the result of the Bank’s continued strategy of pricing deposits to allow for controlled outflow of non-core deposits to maintain the net interest margin and spread in the current economic environment. Interest expense on borrowed money decreased approximately $~~344~~298,000, or 2516.90%, to $~~986,000~~1.57 million during the ~~six~~nine months ended ~~September~~December 3031, 2013 when compared with $1.3387 million during the same 2012 period. The decrease was primarily attributable to a ~~decrease~~ decrease of ~~$2.4~~137 ~~million,~~basis orpoints ~~3.5%,~~ in the ~~average~~cost ~~balance~~ of borrowings to 2.53% from 3.90%, ~~coupled~~partially ~~with~~offset aby ~~decrease~~an increase of 91$18.6 ~~basis~~million, ~~points~~or 29.2%, in the ~~cost~~average balance of borrowings ~~to 3~~.~~02%~~ ~~from 3.93%.~~ Net interest income decreased $~~561~~269,000, or 41.75% during the ~~six~~nine months ended ~~September~~December 3031, 2013, to $1117.4756 million when compared to $1217.0383 million for the same 2012 period. The $233.65 million ~~decrease~~increase in average interest-bearing liabilities was primarily due to a decrease of $2115.21 million in interest-bearing deposits and aan ~~decrease~~increase of $218.4 6 million in borrowings. The net interest rate spread increased 21 basis ~~points~~point due to a 3128 basis ~~point~~points decrease in the average cost of interest-bearing liabilities, partially offset by a decrease of 2927 basis points in the average yield earned on interest-earning assets.

The provision for loan losses decreased $78,000, or 10.5%, to $664,000 during the nine months ended December 31, 2013 as compared to $742,000 for the same period in 2012. The decrease in the provision for loan losses was mainly the result of decreases in net charge-offs from $352,000 during the nine months ended December 31, 2012 to $114,000 during the nine months ended December 31, 2013. In addition the provision decreased in the 2013 period as nonaccrual loans decreased $663,000, or 12.7%, from December 31, 2012 to December 31, 2013. The allowance for loan losses is based on management’s evaluation of the risk inherent in the loan portfolio and gives due consideration to the changes in general market conditions and in the nature and volume of loan activity. See “Comparison of Operating Results for the Three Months Ended December 31, 2013 and 2012” for a discussion of non-performing and impaired loans as of December 31, 2013, March 31, 2013 and December 31, 2013.

Non-interest income increased $670,000, or 79.3%, to $1.5 million for the nine months ended December 31, 2013, from $845,000 for the comparable period in 2012, mainly due to the 2012 period including a $527,000 loss on debt extinguishment and a $99,000 write-down of land held for sale. Gain on sales of securities totaled $566,000 and $647,000, respectively, for the nine months ended December 31, 2013 and 2012. The gains on the sales of securities in the 2013

- 34 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Comparison of Operating Results for the ~~Six~~Nine Months Ended ~~September~~December 3031, 2013 and 2012 (Cont’d.)

~~The~~period ~~provision~~resulted ~~for~~primarily ~~loan~~from ~~losses~~the ~~increased~~sale ~~$244,000,~~of orcertain ~~83.6%,~~mortgage-backed tosecurities which ~~$536,000~~had ~~during~~principal ~~the~~balances ~~six~~remaining ~~months~~of ~~ended September 30,~~less ~~2013~~than as15% ~~compared~~of tothe ~~$292,000~~principal ~~for~~balance purchased. In the ~~same~~2012 period, inFHLB ~~2012~~advances totaling $16.2 ~~The~~million ~~allowance~~which ~~for~~had ~~loan~~a ~~losses~~weighted isaverage ~~based~~rate onof ~~management’s~~3.67% ~~qualitative~~were ~~analysis~~extinguished. ~~which~~This ~~includes~~was anfunded ~~evaluation~~by the sale of ~~economic~~$8.2 million of mortgage-backed securities and ~~other~~by ~~factors.~~cash ~~The~~and ~~Bank~~resulted ~~continually~~in ~~evaluates~~ the ~~need~~recording ~~for~~of a ~~provision~~$527,000 ~~for~~loss. ~~loan~~No ~~losses~~such ~~based~~transactions onoccurred ~~its~~during ~~periodic review of~~ the ~~loan~~nine ~~portfolio~~months ~~and~~ended ~~general~~December 31, ~~market conditions~~2013. ~~See~~The ~~“Comparison~~write-down of ~~Operating~~land ~~Results~~held for ~~the~~sale ~~Three~~was ~~Months~~on ~~Ended~~a ~~September 30,~~property ~~2013~~which ~~and~~was sold in July 2012”. ~~for~~There awere ~~discussion of~~no ~~non~~such write-~~performing~~downs ~~and~~for ~~impaired~~the ~~loans~~nine asmonths ofended ~~September~~December ~~30, 2013, March~~ 31, 2013 ~~and September 30, 2013~~.

Non-interest ~~income~~expense increased $~~637~~681,000, or ~~112~~6.47%, to $110.29 million for the ~~six~~nine months ended ~~September~~December 3031, 2013, aswhen compared towith $~~567,000~~10.2 million for the ~~comparable~~nine ~~period~~months inended ~~2012~~December 31, ~~mainly~~2012. ~~due~~The toincrease was primarily the ~~2012~~result ~~period~~of ~~including~~increases aof $~~527~~770,000, ~~loss~~or on14.3%, ~~debt~~in ~~extinguishment~~salaries and aemployee benefits, and $9969,000, ~~write-down of~~or ~~land~~6.3%, ~~held~~in ~~for~~occupancy ~~sale.~~expense ~~Gain~~of onpremises, ~~sales~~partially ofoffset ~~securities~~by ~~totaled~~a ~~$566,000~~decrease ~~and~~of $~~647~~229,000, ~~respectively,~~or ~~for the six months ended September 30~~15.0%, ~~2013~~in ~~and~~other ~~2012~~expense. The ~~gains~~increase onin ~~the~~salaries ~~sales~~and ofemployee ~~securities~~benefits in the 2013 period ~~resulted~~was ~~primarily~~mainly ~~from~~due to the ~~sale~~hiring of two ~~certain~~commercial ~~mortgage-backed~~loan ~~securities~~officers ~~which~~in ~~had~~late ~~principal~~2012 ~~balances~~and ~~remaining~~early of2013, ~~less~~along ~~than~~with ~~15%~~normal ofannual ~~the~~salary ~~principal~~and ~~balance~~benefit ~~purchased~~expense increases. InOccupancy ~~the~~expense ~~2012~~of ~~period,~~premises ~~advances~~increased ~~totaling~~due ~~$16.2~~to ~~million~~normal ~~which~~annual ~~had~~increases ain ~~weighted~~rent, ~~average~~property ~~rate~~taxes, ofand ~~3.67%~~repairs ~~were~~and ~~extinguished.~~maintenance ~~This~~as ~~was~~well ~~funded~~as bythe additional expenses associated with the ~~sale~~Bank’s ofloan ~~$8.2~~department ~~million~~being ofmoved ~~mortgage-backed~~to ~~securities~~a ~~and~~new byleased ~~cash~~location ~~and~~in ~~resulted~~September 2012. The decrease in ~~the~~other ~~recording~~expense ofwas mainly due to a $~~527~~102,000 ~~loss.~~decrease Noin ~~such~~consulting ~~transactions~~expense, ~~occurred~~coupled ~~during~~with ~~the~~a ~~six~~$125,000 decrease ~~months~~in ~~ended~~real ~~September 30,~~estate ~~2013~~owned net operating expense. The ~~write-down~~decrease in consulting expense was primarily due to the engagement of ~~land~~a ~~held~~consultant ~~for~~in ~~sale was~~connection onwith a ~~property~~commercial ~~which~~lending ~~was~~officer ~~sold~~hire in ~~July~~ 2012 along with expenses related to a salary study. The ~~There~~decrease ~~were~~in noreal ~~such~~estate ~~write-downs~~owned ~~for~~net operating expenses in the ~~six~~2013 ~~months~~period ~~ended~~was ~~September~~the result of $75,000 in gains on the sales of real estate owned during the 2013 period, which partially offset expenses incurred. As of December 3031, 2013, the Bank has no real estate owned.

~~Non-interest~~Income ~~expense increased~~taxes ~~$494,000,~~totaled ~~or 7.3%, to~~ $72.359 million ~~for~~and ~~the six months ended September 30, 2013 as compared to~~ $62.862 million ~~for~~during the ~~six~~nine months ended ~~September~~December 3031, ~~2012.~~2013 ~~The increase was primarily the result of increases of $377,000, or 10.2%, in salaries~~ and ~~employee benefits~~2012, ~~$68,000, or 18~~ respectively.~~3%,~~ inThe ~~directors’~~decrease ~~compensation,~~of $3828,000, or 331.~~6%, in advertising expense, $58,000, or 8.~~1%, induring ~~occupancy~~the ~~expense~~2013 ofperiod ~~premises~~resulted ~~and~~from ~~$52,000,~~lower orpre-tax ~~9.3%~~income, ~~in equipment expense,~~ partially offset by ~~a $67,000, or 6.8 %, decrease in other expense. The increase in salaries and employee benefits was mainly due to~~ an increase in ~~costs associated with~~ the ~~hiring~~overall ofeffective ~~two~~income ~~commercial~~tax ~~loan~~rate ~~officers~~which inwas ~~December 2012 and April 2013, along with normal annual salary increases~~34.6% ~~The increase~~ in ~~directors’~~the ~~compensation was due to an increase in directors’ fees in~~ 2013, ~~and~~period ~~the~~compared ~~resulting increase in the directors’ retirement plan expense. The increase in advertising was mostly due to a campaign associated~~ with ~~increasing deposits at one of the Bank’s branches~~34.0% ~~Occupancy~~for expense of premises and equipment expense increased due to normal annual increases as well as the additional expense associated with the Bank’s loan department being moved to a new leased location in September 2012. ~~Other expense decreased mainly because of a decrease of $46,000 in real estate owned operating expense.~~

Income taxes totaled $1.69 million and $1.93 million during the six months ended September 30, 2013 and 2012, respectively. The decrease of $247,000, or 12.8%, during the 2013 period resulted from lower pre-tax income, coupled with an overall decrease in the effective income tax rate which was 34.9% in the 2013 period compared with 35.2% for 2012.

Liquidity and Capital Resources

The Company maintains levels of liquid assets sufficient to ensure the Bank’s safe and sound operation. The Company adjusts its liquidity levels in order to meet funding needs for deposit outflows, payment of real estate taxes from escrow accounts on mortgage loans, repayment of borrowings, when applicable, and loan funding commitments. The Company also adjusts its liquidity level as appropriate to meet its asset/liability objectives. Liquid assets, which include cash and cash equivalents and securities available for sale, totaled $1915.07 million, or 1.84% of total assets at ~~September~~December 3031, 2013, as compared to $41.3 million, or 4.1% of total assets at March 31, 2013.

The Company is a separate legal entity from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Company on a stand-alone basis is responsible for paying any dividends declared to its shareholders. The Company also may repurchase shares of its common stock. The Company’s primary source of income is dividends received from the Bank. The amount of dividends that the Bank may declare and pay to the Company in any calendar year, without the receipt of prior approval from the OCC but with prior notice to the OCC, cannot exceed net income for that year to date plus retained net income (as defined) for the preceding two calendar years. On a stand-alone basis, at December 31, 2013, the Company had liquid assets of $18.6 million.

- 35 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Liquidity and Capital Resources (Cont’d)

The Company’s liquidity is a product of its operating, ~~represented~~investing and financing activities. Cash was generated by ~~cash~~operating and ~~cash~~financing ~~equivalents~~activities and ~~securities~~used ~~available~~by ~~for~~investing ~~sale~~activities during the nine months ended December 31, ~~is a~~2013. ~~product~~The primary sources of ~~its~~cash ~~operating~~were net income, ~~investing~~an increase in deposits, an increase in borrowings, and ~~financing~~proceeds ~~activities~~from principal repayments, maturities, calls and sales of securities. The primary uses of funds were purchases of securities and loans and net loan originations. Dividends declared and paid totaled $4.6 million during the nine months ended December 31, 2013.

The Company’s isprimary ainvesting ~~separate~~activities ~~legal~~are ~~entity from~~ the ~~Bank~~origination and ~~must~~purchases ~~provide~~of ~~for~~loans ~~its~~and ~~own liquidity. In addition to its operating expenses,~~ the ~~Company~~purchases onof securities. aNet ~~stand-alone~~loans ~~basis~~amounted ~~is responsible for paying any dividends declared~~ to ~~its shareholders~~$577.4 ~~The~~million ~~Company~~and ~~also may repurchase shares of its common stock~~$456.8 ~~The~~million ~~Company’s~~at ~~primary~~December 31, ~~source of~~2013 ~~income~~and isMarch 31, ~~dividends~~2013, ~~received from the Bank~~respectively. ~~The~~Securities, ~~amount~~including ofavailable ~~dividends~~for ~~that~~sale ~~the Bank may declare~~ and ~~pay~~held to ~~the~~maturity ~~Company in any calendar year~~issues, ~~without~~totaled ~~the~~$450.2 ~~receipt~~million ofand ~~prior~~$478.1 ~~approval~~million ~~from~~at December 31, ~~the~~2013 ~~OCC~~and ~~but~~March 31, ~~with prior notice to the OCC~~2013, ~~cannot~~respectively. ~~exceed~~In ~~net income~~addition ~~for that year~~ to ~~date~~funding ~~plus~~new ~~retained~~loan ~~net~~production ~~income~~through ~~(as~~operating ~~defined)~~and ~~for~~financing ~~the~~activities, ~~preceding~~such ~~two~~activities ~~calendar~~were ~~years.~~funded Onby aprincipal ~~stand-alone~~repayments, ~~basis~~maturities, atand ~~September 30,~~calls ~~2013,~~on ~~the~~existing ~~Company~~loans ~~had~~and securities, ~~liquid~~and ~~assets~~the sale of ~~$17~~securities.0 ~~million.~~

~~Cash~~Liquidity ~~was~~management ~~generated~~is byboth ~~operating~~a daily and ~~financing~~long-term ~~activities~~function ~~and~~of ~~used~~business bymanagement. ~~investing~~Excess ~~activities~~liquidity ~~during~~is ~~the~~generally invested ~~six~~in ~~months~~short ~~ended~~to ~~September 30,~~intermediate-term ~~2013~~investments. ~~The~~If ~~primary sources~~the ofBank ~~cash~~requires ~~were~~funds ~~net~~beyond ~~income,~~its anability ~~increase~~to ingenerate ~~deposits~~them internally, the Bank can borrow overnight funds from the FHLB under an ~~increase~~overnight inadvance program up to the Bank’s maximum borrowing capacity based on its ability to collateralize such borrowings,. Members in good standing can borrow up to 50% of their asset size as long as they have qualifying collateral to support the advance and ~~proceeds~~purchase ~~from~~of ~~principal~~FHLB ~~repayments~~capital stock. At December 31, ~~maturities~~2013, ~~calls~~advances ~~and~~from ~~sales~~the ofFHLB ~~securities~~amounted to $122.5 ~~The~~million ~~primary~~at ~~uses~~a weighted average rate of ~~funds~~1.88%. ~~were~~Additionally, ~~purchases~~the ofBank ~~securities~~has ~~and~~the ~~loans~~ability ~~and~~to ~~net~~borrow ~~loan originations.~~funds ~~Dividends~~of ~~declared~~up ~~and~~to ~~paid~~an ~~totaled~~aggregate of $388.10 million ~~during~~at ~~the~~two ~~six~~large ~~months~~financial ~~ended~~institutions ~~September 30,~~under unsecured ~~2013~~overnight lines of credit at a daily adjustable rate.

The ~~Company’s~~Bank ~~primary~~anticipates ~~investing activities~~that ~~are~~it ~~the~~will ~~origination~~have ~~and~~sufficient ~~purchases~~funds ofavailable ~~loans and the purchases of securities. Net loans amounted~~ to ~~$554.5~~meet ~~million~~its ~~and $456~~current commitments.8 ~~million~~At ~~at September~~December ~~30, 2013 and March~~ 31, 2013, ~~respectively.~~the ~~Securities,~~Bank ~~including~~had ~~available~~outstanding ~~for~~commitments ~~sale and held~~ to ~~maturity~~originate ~~issues,~~loans ~~totaled~~totaling approximately $~~456~~2.0 million ~~and~~for ~~$478.1~~fixed-rate ~~million~~one- ~~at September 30, 2013 and March 31, 2013, respectively. In addition~~ to ~~funding~~four-family ~~new~~mortgage ~~loan~~loans ~~production~~with ~~through~~interest ~~operating~~rates ~~and~~ranging ~~investing~~from ~~activities,~~3.25% ~~such~~to ~~activities were funded by principal repayments~~4.375%, ~~maturities,~~ and ~~calls~~$1.9 onmillion for ~~existing~~adjustable rate loans ~~and~~with ~~securities,~~initial ~~and~~rates ~~the~~ranging ~~sale~~from of3.50% ~~securities~~to 3.75%.

~~Liquidity~~At ~~management~~December 31, is both a daily and long-term function of business management. Excess liquidity is generally invested in short to intermediate-term investments. If the Bank requires funds beyond its ability to generate them internally2013, the Bank ~~can~~also ~~borrow~~had ~~overnight~~commitments ~~funds~~outstanding ~~from the~~to ~~FHLB~~purchase ~~under an overnight advance program up to the Bank’s maximum borrowing capacity based on its ability to collateralize such borrowings~~$6.0 ~~Members~~million in ~~good~~adjustable ~~standing~~interest ~~can~~rate ~~borrow~~one- up to ~~50%~~four-family ofmortgage ~~their~~loans ~~asset~~with ~~size~~initial asinterest ~~long~~rates asranging ~~they~~from ~~have~~3.25% ~~qualifying collateral~~ to ~~support~~4.00%, ~~the advance~~ and ~~purchase~~a ~~of FHLB capital stock. At September 30~~$360,000 ~~2013,~~fixed ~~advances~~rate ~~from~~one- ~~the FHLB amounted~~ to ~~$92.5~~four-family ~~million~~mortgage atloan awith ~~weighted~~an ~~average~~interest rate of 24.2725%. Additionally, the Bank has the ability to borrow funds of up to an aggregate of $88.0 million at two financial institutions under established unsecured overnight lines of credit at a daily adjustable rate.

~~The~~In ~~Bank anticipates~~addition, ~~that~~at ~~it will have sufficient funds available to meet its current commitments. At September~~December 3031, 2013, the Bank had outstanding commitments to originate ~~loans~~adjustable rate commercial real estate loan totaling approximately $4.1.6 million ~~for~~with ~~fixed-~~an initial rate ~~one-~~of to4.375%, ~~four~~an adjustable multi-family ~~mortgage~~ ~~loans~~real ~~with~~estate ~~interest~~loan ~~rates~~of ~~ranging~~$550,000 ~~from~~with ~~2.75%~~an toinitial rate of 4.550%, and ~~$4.2~~a ~~million~~multi-family ~~for~~real ~~adjustable~~estate ~~rate~~loan ~~loans~~of $871,000 with ~~initial~~a ~~rates~~fixed ~~ranging~~rate ~~from~~of 34.00% ~~to 3~~.~~75%.~~

InAt ~~addition, at September~~December 3031, 2013, ~~the~~undisbursed ~~Bank~~funds ~~had~~from ~~outstanding~~customer ~~commitments~~approved tounused ~~originate~~lines ~~adjustable~~of ~~rate~~credit ~~commercial~~under ~~real~~a ~~estate~~homeowners’ ~~loans~~equity ~~totaling~~lending ~~approximately~~program amounted to approximately $74.38 million. ~~with~~Unless ~~initial~~they ~~rates~~are ~~ranging~~specifically cancelled by notice from ~~4.00%~~the Bank, these funds represent firm commitments available to 4the respective borrowers on demand.~~50%~~ ~~and~~The Bank also had a commitment of $~~148~~100,000 ~~fixed~~for an adjustable rate home ~~commercial~~equity ~~real~~line ~~estate~~of ~~loan~~credit with aan initial interest rate of 3.25%, and $20,000 for a 4.500% fixed rate home equity loan.

~~At September 30,~~Certificates ~~2013~~of ~~the~~deposit ~~Bank~~due within ~~also~~one ~~had~~year ~~commitments~~at ~~outstanding~~December 31, to2013 ~~purchase~~totaled $10308.96 million, inor ~~adjustable~~57.3% ~~interest~~of ~~rate~~our ~~one-~~certificates toof ~~four-family~~deposit. ~~mortgage~~Management ~~loans~~believes ~~with~~that, ~~initial~~based ~~interest~~upon ~~rates~~its ~~ranging~~experience ~~from~~and ~~2.75%~~the toBank’s ~~3.75%~~deposit flow history, ~~and~~a ~~$4.7~~significant ~~million~~portion inof ~~fixed~~such ~~rate~~deposits ~~one-~~will toremain ~~four-family~~with ~~mortgage~~the ~~loans~~Bank. ~~with~~There ~~interest~~was ~~rates~~one ~~ranging~~FHLB ~~from~~advance 3totaling $15.~~00%~~0 tomillion 4due within one year at December 31, 2013.~~75%.~~

At September 30, 2013, undisbursed funds from customer approved unused lines of credit under a homeowners’ equity lending program amounted to approximately $5.0 million. Unless they are specifically cancelled by notice from the Bank, these funds represent firm commitments available to the respective borrowers on demand. The Bank also had commitments for $162,000 for fixed rate home equity loans with rates ranging from 3.75% to 4.25%.

- 36 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Liquidity and Capital Resources (Cont’d)

~~Certificates~~Under ofapplicable ~~deposit~~federal ~~due~~regulations, ~~within~~three ~~one~~separate ~~year~~measurements atof ~~September 30,~~capital ~~2013,~~adequacy (the ~~totaled~~“Capital ~~$318.7~~Rule”) ~~million,~~are ~~or 57~~required.2% ~~of our~~The ~~certificates~~Capital ofRule ~~deposit.~~requires ~~Management~~each ~~believes~~savings ~~that,~~institution ~~based~~to ~~upon~~maintain ~~its~~tangible ~~experience~~capital ~~and~~equal ~~the~~to ~~Bank’s~~at ~~deposit~~least ~~flow~~1.5% ~~history,~~and acore ~~significant~~capital ~~portion~~equal ofto ~~such~~at ~~deposits~~least ~~will~~4.0% ~~remain~~of ~~with~~its ~~the~~adjusted ~~Bank~~total assets. ~~There~~The ~~was~~Capital ~~one~~Rule ~~FHLB~~further requires ~~advance~~each ~~totaling~~savings ~~$15.0~~institution ~~million~~to ~~due~~maintain ~~within one~~total ~~year~~capital equal to at ~~September 30,~~least ~~2013~~8.0% of its risk-weighted assets.

~~Under~~The ~~applicable~~following ~~federal~~table ~~regulations,~~sets ~~three~~forth ~~separate measurements of capital adequacy (~~the ~~“Capital Rule”)~~ ~~are~~Bank’s ~~required. The Capital Rule requires each savings institution to maintain tangible~~ capital ~~equal~~position of at ~~least~~December 31 ~~1.5%~~ and ~~core~~March 31, ~~capital~~2013, ~~equal~~as ofcompared atto ~~least~~the ~~4.0%~~minimum ofregulatory ~~its adjusted total assets. The Capital Rule further requires each savings institution to maintain total~~ capital ~~equal~~requirements: ~~of at least 8.0% of its risk-weighted assets.~~

The following table sets forth the Bank’s capital position at September 30 and March 31, 2013, as compared to the minimum regulatory capital requirements:


						Regulatory Capital Requirements
						Minimum Capital					For Classification as
	Actual					Adequacy					Well-Capitalized
	Amount		Ratio			Amount		Ratio			Amount		Ratio
	(Dollars In Thousands)
As of December 31, 2013:
Total risk-based capital (to risk-weighted assets)	$	170,695		35.79	%	$	38,158		8.00	%	$	47,698		10.00	%
Tier 1 capital (to risk-weighted assets)		167,645		35.15			19,079		4.00			28,619		6.00
Core (tier 1) capital (to adjusted total assets)		167,645		15.27			43,907		4.00			54,883		5.00
Tier 1 risk-based capital (to adjusted tangible assets)		167,645		15.27			16,465		1.50			—		—
As of March 31, 2013:
Total risk-based capital (to risk-weighted assets)	$	168,986		40.52	%	$	33,366		8.00	%	$	41,708		10.00	%
Tier 1 capital (to risk-weighted assets)		166,486		39.92			16,683		4.00			25,025		6.00
Core (tier 1) capital (to adjusted total assets)		166,486		16.41			40,591		4.00			50,738		5.00
Tier 1 risk-based capital (to adjusted tangible assets)		166,486		16.41			15,222		1.50			—		—

						Regulatory Capital Requirements
	Actual					Minimum CapitalAdequacy					For Classification asWell-Capitalized
	Amount		Ratio			Amount		Ratio			Amount		Ratio
	(Dollars In Thousands)
As of September 30, 2013:
Total risk-based capital (to risk-weighted assets)	$	168,275		36.29	%	$	37,091		8.00	%	$	46,364		10.00	%
Tier 1 capital (to risk-weighted assets)		165,325		35.66			18,546		4.00			27,819		6.00
Core (tier 1) capital (to adjusted total assets)		165,325		15.29			43,262		4.00			54,078		5.00
Tier 1 risk-based capital (to adjusted tangible assets)		165,325		15.29			16,223		1.50			—		—
As of March 31, 2013:
Total risk-based capital (to risk-weighted assets)	$	168,986		40.52	%	$	33,366		8.00	%	$	41,708		10.00	%
Tier 1 capital (to risk-weighted assets)		166,486		39.92			16,683		4.00			25,025		6.00
Core (tier 1) capital (to adjusted total assets)		166,486		16.41			40,591		4.00			50,738		5.00
Tier 1 risk-based capital (to adjusted tangible assets)		166,486		16.41			15,222		1.50			—		—

Savings and loan holding companies are not currently subject to specific regulatory capital requirements. The Dodd-Frank Act, however, required the Federal Reserve Board to promulgate consolidated capital requirements for depository institution holding companies, including savings and loan holding companies that are no less stringent, both quantitatively and in terms of components of capital, than those applicable to institutions themselves. In July 2013, the OCC and the other federal bank regulatory agencies, issued a final rule that will revise their leverage and risk-based capital requirements and the method for calculating risk-weighted assets to make them consistent with agreements that were reached by the Basel Committee on Banking Supervision and certain provisions of the Dodd-Frank Act. Among other things, the rule establishes for the Company and the Bank a new common equity Tier 1 minimum capital requirement (4.5% of risk-weighted assets), increases the minimum Tier 1 capital to risk based assets requirement (from 4% to 6% of risk-weighted assets) and assigns a higher risk weight (150%) to exposures that are more than 90 days past due or are on nonaccrual status and to certain commercial real estate facilities that finance the acquisition, development or construction of real property. The final rule also requires unrealized gains and losses on certain “available-for-sale” securities holdings to be included for purposes of calculating regulatory capital unless a one-time opt-out is exercised. Additional constraints will also be imposed on the inclusion in regulatory capital of mortgage-servicing assets, defined tax assets and minority interests. The rule limits a banking organization’s capital distributions and certain discretionary bonus payments if the banking organization does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted assets in addition to the amount necessary to meet its minimum risk-based capital requirements. The final rule becomes effective for the Bank on January 1, 2015. The capital conservation buffer requirement will be phased in beginning January 1, 2016 and ending January 1, 2019, when the full capital conservation buffer requirement will be effective. Based on our capital levels and statement of condition composition at December 31, 2013, we believe implementation of the new rule will have no material impact on our capital needs.

- 37 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Liquidity and Capital Resources (Cont’d)

past due or are on nonaccrual status and to certain commercial real estate facilities that finance the acquisition, development or construction of real property. The final rule also requires unrealized gains and losses on certain “available-for-sale” securities holdings to be included for purposes of calculating regulatory capital unless a one-time opt-out is exercised. Additional constraints will also be imposed on the inclusion in regulatory capital of mortgage-servicing assets, defined tax assets and minority interests. The rule limits a banking organization’s capital distributions and certain discretionary bonus payments if the banking organization does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted assets in addition to the amount necessary to meet its minimum risk-based capital requirements. The final rule becomes effective for the Bank on January 1, 2015. The capital conservation buffer requirement will be phased in beginning January 1, 2016 and ending January 1, 2019, when the full capital conservation buffer requirement will be effective. Based on our capital levels and statement of financial condition composition at September 30, 2013, we believe implementation of the new rule will have no material impact on our capital needs.

- 38 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

ITEM 3:

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Qualitative Analysis

The majority of the Bank’s assets and liabilities are monetary in nature. Consequently, one of our most significant forms of market risk is interest rate risk. The Bank’s assets consist primarily of mortgage loans, and investment and mortgage-backed securities, which have longer maturities than the Bank’s liabilities, which ~~consists~~consist primarily of deposits. As a result, a principal part of the Bank’s business strategy is to manage interest rate risk and reduce the exposure of net interest income to changes in market interest rates. Accordingly, our Board of Directors, through its Enterprise Risk Management Committee, has established an Asset/Liability Management Committee which is responsible for evaluating the interest rate risk inherent in assets and liabilities, for determining the level of risk that is appropriate given the Bank’s business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board of Directors. Senior management monitors the level of interest rate risk on a regular basis and the Asset/Liability Management Committee, which consists of senior management and outside directors, operates under a policy adopted by the Board of Directors, and meets as needed to review the Bank’s asset/liability policies and interest rate risk position.

~~The~~In ~~Bank~~order ~~retains~~to decrease aninterest ~~independent~~rate risk, ~~nationally~~the ~~recognized~~Bank ~~consulting~~utilizes ~~firm~~a ~~who~~variety ~~specializes~~of in asset and liability management tostrategies ~~complete~~such ~~the quarterly~~as ~~interest~~increasing ~~rate~~the ~~risk~~amount ~~reports.~~of ~~This~~adjustable ~~firm~~rate ~~uses~~loans aand ~~combination~~short ofterm ~~analyses~~investments, toas ~~monitor~~well ~~the~~as ~~Bank’s~~using ~~exposure~~longer toterm ~~changes~~Federal inHome ~~interest~~Loan ~~rates~~Bank advances. ~~The~~In addition, ~~economic~~the ~~value~~Bank ofprices ~~equity~~longer ~~(“EVE”)~~term ~~analysis~~certificates isof adeposit ~~model~~at ~~that~~an ~~estimates~~attractive ~~the~~rate ~~change~~to inextend ~~net portfolio~~the ~~value~~average ~~(“NPV”)~~term ~~over~~of aour ~~range~~deposits. ofDue ~~instantaneously~~to ~~shocked~~market ~~interest~~conditions ~~rate~~and ~~scenarios.~~customer ~~NPV~~demand, isthese ~~the~~strategies ~~discounted~~may ~~present~~not ~~value~~be ofeffective ~~expected~~in ~~cash~~decreasing ~~flows~~interest ~~from~~rate ~~assets,~~risk. ~~liabilities~~In addition, ~~and~~the ~~off-balance~~Bank’s ~~sheet~~interest ~~contracts.~~rate Inrisk ~~calculating~~mitigation ~~changes~~strategies inmay ~~NPV, assumptions~~be ~~estimating~~influenced ~~loan~~by ~~prepayment~~regulatory ~~rates,~~guidance ~~reinvestment~~and ~~rates~~directives. ~~and~~As ~~deposit~~a ~~decay~~result, ~~rates~~the ~~that~~Bank ~~seem~~may ~~most~~be ~~likely~~required ~~based~~to ontake ~~historical~~actions ~~experience~~that, ~~during~~while ~~prior~~mitigating our interest rate ~~changes~~risk, ~~are~~may ~~used~~negatively impact our earnings.

The Bank retains an independent, nationally recognized consulting firm that specializes in asset and liability management to complete the quarterly interest rate risk reports. This firm uses a combination of analyses to monitor the Bank’s exposure to changes in interest rates. The economic value of equity (“EVE”) analysis is a model that estimates the change in net portfolio value (“NPV”) over a range of instantaneously shocked interest rate scenarios. NPV is the discounted present value of expected cash flows from assets, liabilities, and off-balance sheet contracts. In calculating changes in NPV, assumptions estimating loan prepayment rates, reinvestment rates and deposit decay rates that seem most likely based on historical experience during prior interest rate changes are used.

The net interest income analysis uses data derived from an asset and liability analysis and applies several additional elements, including actual interest rate indices and margins, contractual limitations and the U.S. Treasury yield curve as of the balance sheet date. In addition the model uses consistent parallel yield curve ramps (in both directions) to determine possible changes in net interest income if the theoretical yield curve ramps occurred gradually. Net interest income analysis also adjusts the asset and liability repricing analysis based on changes in prepayment rates resulting from the parallel yield curve shifts.

The asset and liability analysis determines the relative balance between the repricing of assets and liabilities over multiple periods of time (ranging from overnight to five years). This asset and liability analysis includes expected cash flows from loans and mortgage-backed securities, applying prepayment rates based on the differential between the current interest rate and the market interest rate for each loan and security type. This analysis identifies mismatches in the timing of asset and liability repricing but does not necessarily provide an accurate indicator of interest rate risk because the assumptions used in the analysis may not reflect the actual response to market changes.

The table below sets forth the estimated changes in the Bank’s NPV and net interest income that would result from the designated changes in interest rates as of ~~June~~September 30, 2013, the most recent date the Bank’s interest rate risk was measured. Given the current economic environment, the Bank expects that these changes as of ~~September~~ December 3031, 2013 do not materially differ from the results presented. This data is for the Bank and its subsidiary only and does not include any other assets of the Company. Such changes to interest rates are calculated as an immediate and permanent change for the purposes of computing NPV and a gradual change over a one-year period for the purposes of computing net interest income. Computations of prospective effects of hypothetical interest rate changes are based on numerous assumptions including relative levels of market interest rates, loan prepayments and deposit decay, and should not be relied upon as indicative of actual results. We did not estimate changes in NPV or net interest income for an interest rate decrease of greater than 100 basis points or increase of greater than 200 basis points.

- 39 38 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Quantitative Analysis (Cont’d)

											Net Interest Income
			Net Portfolio Value (2)								EstimatedNet InterestIncome (3)		(Decrease) inEstimated NetInterest Income
Change in Interest RatesBasis Point (bp) (1)			EstimatedNPV		Estimated Increase(Decrease)
					Amount			Percent					Amount			Percent
			(Dollars in Thousands)
	+200 bp		$	123,636	($	47,293	)		(27.66	)%	$	22,699	($	196	)		(0.86	)%
	0			170,929		—			—			22,895		—			—
	(100	)		188,491		17,562			10.27			22,744		(151	)		(0.66	)

materially differ from the results presented. This data is for the Bank and its subsidiary only and does not include any other assets of the Company. Such changes to interest rates are calculated as an immediate and permanent change for the purposes of computing NPV and a gradual change over a one-year period for the purposes of computing net interest income. Computations of prospective effects of hypothetical interest rate changes are based on numerous assumptions including relative levels of market interest rates, loan prepayments and deposit decay, and should not be relied upon as indicative of actual results. We did not estimate changes in NPV or net interest income for an interest rate decrease of greater than 100 basis points or increase of greater than 200 basis points.


									Net Interest Income
	Net Portfolio Value (2)										(Decrease) in
			Estimated Increase						Estimated		Estimated Net
Change in Interest Rates	Estimated		(Decrease)						Net Interest		Interest Income
Basis Point (bp) (1)	NPV		Amount			Percent			Income (3)		Amount			Percent
	(Dollars in Thousands)
+200 bp	$	115,203	($	53,563	)		(31.74	)%	$	23,994	($	1,535	)		(6.01	)%
0		168,766		—			—			25,529		—			—
(100)		189,132		20,366			12.07			25,396		(133	)		(0.52	)

(1)	Assumes an instantaneous and parallel shift in interest rates at all maturities.

(2)	NPV is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.

(3)	Assumes a gradual change in interest rates over a one year period at all maturities.

The table set forth above indicates at ~~June~~September 30, 2013, in the event of a 200 basis point increase in interest rates, we would be expected to experience a 2731.6674% decrease in NPV and a $~~196~~1.5 million,~~000,~~ or 06.8601%, decrease in net interest income. In the event of a 100 basis point decrease in interest rates, we would be expected to experience a 1012.2707% increase in NPV and a $~~151~~133,000, or 0.6652%, decrease in net interest income. NPV is a theoretical liquidation calculation which assumes the Bank is no longer a going concern and ~~that~~ the net interest income simulation is built upon a static (no growth or attrition) balance sheet. Accordingly, this data does not reflect any future actions management may take in response to changes in interest rates, such as changing the mix of assets and liabilities, which could change the results of the NPV and net interest income calculations.

Certain shortcomings are inherent in any methodology used in the above interest rate risk measurements. Modeling changes in NPV and net interest income require certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the NPV and net interest income table presented above assumes the composition of the Bank’s interest-rate sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and, accordingly, the data does not reflect any actions we may take in response to changes in interest rates. The table also assumes a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration to maturity or the repricing characteristics of specific assets and liabilities. Accordingly, although the NPV and net interest income table provide an indication of the Bank’s sensitivity to interest rate changes at a particular point in time, such measurement is not intended to and does not provide a precise forecast of the effects of changes in market interest rates on the Bank’s NPV and net interest income and will differ from actual results.

- 40 39 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

ITEM 4:

CONTROLS AND PROCEDURES

Disclosure Controls and Procedures. The Company’s management, including the Company’s principal executive officer and principal financial officer, have evaluated the effectiveness of the Company’s “disclosure controls and procedures,” as such term is defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended, (the “Exchange Act”). Based upon their evaluation, the principal executive officer and principal financial officer concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports that the Company files or submits under the Exchange Act with the Securities and Exchange Commission (the “SEC”) (1) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and (2) is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control Over Financial Reporting. There were no changes in the Company’s internal control over financial reporting that occurred during the three months ended ~~September~~December 3031, 2013 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

- 41 40 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

PART II

ITEM 1. Legal Proceedings

Periodically, there have been various claims and lawsuits against the Company and Bank, such as claims to enforce liens, condemnation proceedings on properties in which we hold security interests, claims involving the making and servicing of real property loans and other issues incident to our business. We are not a party to any pending legal proceedings that we believe would have a material adverse effect on our consolidated financial condition, results of operations or cash flows.

ITEM 1A: Risk Factors

In addition to the other information set forth in this report, you should carefully consider the factors discussed under the section “Risk Factors” in our Annual Report on Form 10-K for the year ended March 31, 2013, as filed with the SEC on June 6, 2013, which could materially affect our business, financial condition and/or operating results. AsExcept as set forth below, as of ~~September~~December 3031, 2013, the risk factors of the Company have not changed materially from those reported in the Form 10-K. The risks described in the Form 10-K and below are not the only risks that we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

~~ITEM 2.~~Changes ~~Unregistered~~in ~~Sales~~interest ofrates ~~Equity~~may ~~Securities~~hurt our profits and ~~Use~~asset ofvalue ~~Proceeds~~ and our strategies for managing interest rate risk may not be effective.

Like other financial institutions, we are subject to interest rate risk. Our primary source of income is net interest income, which is the difference between interest earned on loans and investments and the interest paid on deposits and borrowings. Changes in the general level of interest rates can affect our net interest income by affecting the difference between the weighted-average yield earned on our interest-earning assets and the weighted-average rate paid on our interest-bearing liabilities, or interest rate spread, and the average life of our interest-earning assets and interest-bearing liabilities. Changes in interest rates also can affect: (a1) our ~~Unregistered~~ability ~~Sale~~to originate loans; (2) the value of ~~Equity~~our ~~Securities.~~interest-earning ~~There~~assets ~~were~~and noour ~~sales~~ability to realize gains from the sale of ~~unregistered~~such ~~securities~~assets; ~~during~~(3) our ability to obtain and retain deposits in competition with other available investment alternatives; and (4) the ~~quarter~~ability ~~ended~~of ~~September~~our borrowers to repay their loans, particularly adjustable or variable rate loans. Interest rates are highly sensitive to many factors, including government monetary policies, domestic and international economic and political conditions and other factors beyond our control. At September 30, 2013, in the event of a 200 basis point increase in interest rates, we would be expected to experience a 31.74% decrease in net portfolio value and a $1.5 million, or 6.01%, decrease in net interest income. Although we believe that the estimated maturities of our interest-earning assets currently are well balanced in relation to the estimated maturities of our interest-bearing liabilities, our profitability could be adversely affected as a result of changes in interest rates.

~~(b)~~In order ~~Use~~to decrease interest rate risk, we utilize a variety of ~~Proceeds~~asset and liability management strategies such as increasing the amount of adjustable rate loans and short term investments, as well as using longer term Federal Home Loan Bank advances. In ~~Not~~addition, ~~applicable~~we price longer term certificates of deposit at an attractive rate to extend the average term of our deposits. Due to market conditions and customer demand, these strategies may not be effective in decreasing our interest rate risk. In addition, our interest rate risk mitigation strategies may be influenced by regulatory guidance and directives. As a result, we may be required to take actions that, while mitigating our interest rate risk, may negatively impact our earnings.

~~(c)~~Our ~~The~~planned ~~following~~increase ~~table~~in ~~sets~~multi-family ~~forth~~and ~~information~~commercial ~~regarding~~real ~~the~~estate ~~Company’s~~lending ~~repurchases~~could ofexpose ~~its~~us ~~common~~to ~~stock~~increased ~~during~~lending ~~the~~risks ~~quarter~~and ~~ended~~related ~~September~~loan ~~30, 2013~~losses.

Period	TotalNumber ofSharesPurchased		AveragePrice PaidPer Share		Total Numberof SharesPurchased asPart of PubliclyAnnounced Planor Programs		MaximumNumber of SharesThat May Yet BePurchased Underthe Plans orPrograms (1)
July 1 - July 31, 2013		—	$	—		—		278,600
August 1 - August 31, 2013		—		—		—		278,600
September 1 - September 30, 2013		—		—		—		278,600
Total		—	$	—		—

In late 2012, we established a commercial loan department to expand our multi-family and commercial lending activities. Our current business strategy is to continue to increase our originations of multi-family and commercial real estate loans in accordance with our conservative underwriting guidelines. Multi-family and commercial real

~~(1)~~- 41 - On November 29, 2012, the Company announced that the Board of Directors had approved its tenth stock repurchase program authorizing the Company to repurchase up to 280,000 shares of the Company’s common stock.

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

PART II

ITEM 1A: Risk Factors (Cont’d)

estate loans generally expose a lender to greater risk of non-payment and loss than one- to four-family residential mortgage loans because repayment of the loans often depends on the successful operation of the properties and the income stream of the borrowers. Such loans typically involve larger loan balances to single borrowers or groups of related borrowers compared to one- to four-family residential mortgage loans. Further, the Plan of Conversion will allow us to increase our loans-to-one borrower limit which may result in larger loan balances. In addition, to the extent that borrowers have more than one multi-family or commercial loan outstanding, an adverse development with respect to one loan or one credit relationship could expose us to a significantly greater risk of loss compared to an adverse development with respect to a one-to four-family residential real estate loan. Furthermore, if loans that are collateralized by multi-family or commercial real estate become troubled and the value of the real estate has been significantly impaired, then we may not be able to recover the full contractual amount of principal and interest that we anticipated at the time we originated the loan, which could cause us to increase our provision for loan losses and adversely affect our operating results and financial condition.

It may also be difficult for us to assess the future performance of newly originated multi-family and commercial real estate loans because our relatively limited experience in this type of lending does not provide us with a significant payment history from which to judge future collectability, especially in the current weak economic environment. Accordingly, these unseasoned loans may experience higher delinquency or charge-off levels than our historical loan portfolio experience, which could adversely affect our future performance.

Our financial condition and results of operations could be negatively impacted if we fail to grow.

From March 31, 2009 to March 31, 2013, we experienced very little growth, with our total assets increasing only 5.9% in the aggregate and total loans decreasing 2.3% in the aggregate during that four-year period. Further, since becoming a public company in 2004, we have not expanded our operations through the acquisition of any other banks, businesses or branches. In late 2012, we determined to grow our one- to four-family loan portfolio by expanding our origination channels and through loan purchases and we established a commercial loan department to expand our multi-family and commercial lending activities. In addition, after the Plan of Conversion we intend to review acquisition opportunities that we believe will enhance our franchise, further our business strategy and yield long-term financial benefits for our stockholders. While we expect to grow our assets and the scale of our operations, whether through organic growth or acquisitions, achieving these goals requires us to successfully execute our business strategies. Numerous factors will affect our loan growth and diversification strategy, such as our ability to manage our growth, competition, interest rates, managerial resources, our ability to hire and retain qualified personnel, the effectiveness of our marketing strategy, our ability to attract deposits and the continued availability of loan opportunities that meet our conservative underwriting standards. In addition, our ability to expand by acquiring other banks, businesses, or branches is limited by the availability of and competition for attractive business opportunities, our management team’s relative inexperience with such transactions and other risks commonly associated with acquisitions, including, among other things, difficulty in estimating the value and asset quality of a target company, inability to realize the expected revenue increases or cost savings, increases in geographic or product presence, and/or other projected benefits and potential disruption to our business. Failure to effectively grow could have a material adverse effect on our business, future prospects, financial condition or results of operations, and could adversely affect our ability to successfully implement our business strategy. Furthermore, if we grow more slowly than anticipated, our operating results could be adversely affected.

Our business and operations could be negatively affected by our transition to new management.

John A. Celentano, Jr., who formerly served as our Chairman and Chief Executive Officer and as the Chairman of Clifton Savings Bank, and who has served as a director for over 50 years and as an executive officer for over 10 years, and Walter Celuch, who formerly served as our President and as the President and Chief Executive Officer

- 42 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

PART II

ITEM 1A: Risk Factors (Cont’d)

of Clifton Savings Bank and has been affiliated with us for over 25 years, both retired from those positions effective as of December 31, 2013. The Board of Directors appointed Paul M. Aguggia to serve as Chairman, Chief Executive Officer and President of Clifton Savings Bancorp, Inc. Clifton MHC and Clifton Savings Bank, effective January 1, 2014. Mr. Aguggia, a practicing lawyer representing financial institutions for over 25 years, is the former Chairman and leader of the financial institutions practice group of the global law firm Kilpatrick Townsend & Stockton LLP, and has served as Clifton Savings Bank’s primary outside legal counsel for over ten years.

The loss of the services of Messrs. Celentano and Celuch, with over 75 years of combined experience with Clifton Savings Bank, may result in a gap in institutional knowledge that may not be fully replicated with our existing management team and the addition of Mr. Aguggia. In addition, as with any change in personnel at a senior management level, there will be a period of transition as Mr. Aguggia assimilates into his new role. Although Mr. Aguggia has extensive law firm managerial experience, particularly as a result of his role as Chairman of Kilpatrick Townsend & Stockton LLP, and is familiar with us through his service as outside legal counsel, we expect that he will need time to develop a full understanding of the detailed operations of our institution and grow comfortable with business decision making for a financial institution before he reaches full effectiveness. During this transition period, we could experience operational disruptions, and the implementation of our business strategy and growth plans could be negatively affected or delayed. As a result, our ability to successfully transition the operation of our company to new management, and to do so in a timely manner, may have a

negative effect on our business results.

Our earnings may be negatively impacted as a result of our plans to grow and diversify our loan portfolio.

As a result of our strategy to grow and diversify our loan portfolio by increasing our multi-family and commercial real estate lending activities, we will likely incur increased operating expenses associated with the hiring of additional personnel and the addition of appropriate infrastructure that will be necessary to implement this strategy. These expenses will relate to salaries and employee benefits for additional staff, increased marketing efforts, investment in technology and developing our business and checking products to better serve commercial customers. We anticipate that we will generate sufficient income to offset the expenses related to this growth and diversification strategy, but we cannot assure you that our increased lending efforts will be immediately accretive to earnings.

A return of recessionary conditions could result in increases in our level of non-performing loans and/or reduce demand for our products and services, which could have an adverse effect on our results of operations.

Although the U.S. economy has emerged from the severe recession that occurred in 2008 and 2009, economic growth has been slow and uneven, and unemployment levels remain high. Recovery by many businesses has been impaired by lower consumer spending. A return to prolonged deteriorating economic conditions could significantly affect the markets in which we do business, the value of our loans and investments, and our ongoing operations, costs and profitability. Further declines in real estate values and sales volumes and continued elevated unemployment levels may result in higher than expected loan delinquencies, increases in our non-performing and classified assets and a decline in demand for our products and services. These events may cause us to incur losses and may adversely affect our financial condition and results of operations. Our non-performing assets and troubled debt restructurings increased from $265,000 at March 31, 2008 to $6.1 million at March 31, 2013. Since that time, the amount of non-performing assets and troubled debt restructurings has declined to $5.1 million at December 31, 2013. Reduction in problem assets has been slow, and the process has been exacerbated by the condition of some of the properties securing non-performing loans, the lengthy foreclosure process in New Jersey and extended workout plans with certain borrowers. As we work through the resolution of these assets, continued economic problems may cause us to incur losses and may adversely affect our capital, liquidity, and financial condition.

- 43 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

PART II

ITEM 1A: Risk Factors (Cont’d)

Our emphasis on residential mortgage loans exposes us to lending risks.

At December 31, 2013, $518.4 million, or 89.6%, of our loan portfolio was secured by one- to four-family real estate and we intend to continue to emphasize this type of lending after the conversion. One- to four-family residential mortgage lending is generally sensitive to regional and local economic conditions that significantly impact the ability of borrowers to meet their loan payment obligations, making loss levels difficult to predict. The decline in residential real estate values as a result of the downturn in our local housing market has reduced the value of the real estate collateral securing these types of loans. Declines in real estate values could cause some of our residential mortgages to be inadequately collateralized, which would expose us to a greater risk of loss if we seek to recover on defaulted loans by selling the real estate collateral.

The geographic concentration of our loan portfolio and lending activities makes us vulnerable to a downturn in the local economy.

While there is not a single employer or industry in our market area on which a significant number of our customers are dependent, a substantial portion of our loan portfolio is comprised of loans secured by property located in northern New Jersey. This makes us vulnerable to a downturn in the local economy and real estate markets. Adverse conditions in the local economy such as unemployment, recession, a catastrophic event or other factors beyond our control could impact the ability of our borrowers to repay their loans, which could impact our net interest income. Decreases in local real estate values caused by economic conditions or other events could adversely affect the value of the property used as collateral for our loans, which could cause us to realize a loss in the event of a foreclosure.

If our allowance for loan losses is not sufficient to cover actual loan losses, our results of operations would be negatively affected.

In determining the amount of the allowance for loan losses, we analyze our loss and delinquency experience by loan categories and we consider the effect of existing economic conditions. In addition, we make various assumptions and judgments about the collectability of our loan portfolio, including the creditworthiness of our borrowers and the value of the real estate and other assets serving as collateral for the repayment of many of our loans. If the results of our analyses are incorrect, our allowance for loan losses may not be sufficient to cover losses inherent in our loan portfolio, which would require additions to our allowance and would decrease our net income. Our emphasis on loan growth and on increasing our portfolio of multi-family and commercial real estate loans, as well any future credit deterioration, could also require us to increase our allowance further in the future.

In addition, bank regulators periodically review our allowance for loan losses and may require us to increase our provision for loan losses or recognize further loan charge-offs. Any increase in our allowance for loan losses or loan charge-offs as required by these regulatory authorities may have a material adverse effect on our results of operations and financial condition.

Our plans to return excess capital to stockholders are limited by extensive government regulation.

Government regulations and regulatory policies may affect our ability to pay dividends, repurchase shares of common stock or otherwise engage in capital distributions. After the offering, we intend to manage our capital position, using appropriate capital management tools, to return excess capital to our stockholders. In particular, we expect to resume stock repurchases after completion of the conversion subject to market conditions and regulatory restrictions. Under current federal regulations, subject to certain exceptions, we may not repurchase

- 44 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

PART II

ITEM 1A: Risk Factors (Cont’d)

shares of our common stock during the first year following the completion of the conversion. Further, Federal Reserve Board policy generally limits our ability to repurchase stock in certain circumstances. In addition, following the completion of the conversion we intend to continue the payment of regular quarterly dividends. Initially, we expect the quarterly dividends to be $0.05 per share, which equals $0.20 per share on an annualized basis. Federal Reserve Board policy limits our ability to pay dividends and provides for prior regulatory review of capital distributions in certain circumstances.

Our strategy of transitioning from higher-rate non-core deposits to lower cost core deposits may not be successful.

Core deposits, including checking, savings and money market accounts, are a lower cost source of funds than time deposits, and we have made a concerted effort to increase lower-cost transaction and savings deposit accounts and reduce our dependence on traditionally higher cost certificates of deposit. Our current strategy is to competitively price our core deposits in order to increase core deposit relationships. In addition, we also occasionally introduce new products or offer promotional deposit rates on certain deposit products in order to attract deposits. Accordingly, during the year ended March 31, 2013, we began pricing deposits to allow for a controlled outflow of higher-rate non-core deposits in order to maintain the net interest margin and spread in the current economic environment. As a result of this strategy, deposits decreased $62.9 million, or 7.5%, to $774.5 million at December 31, 2013 from $837.4 million at March 31, 2011. In addition, our ratio of certificates of deposit to total deposits has decreased from 78.1% at March 31, 2011 to 70.0% at December 31, 2013. Certificates of deposit due within one year of December 31, 2013 totaled $308.6 million, or 39.8% of total deposits. If these deposits do not remain with us and if we are not successful in attracting lower cost core deposits, we will be required to seek other sources of funds, including other certificates of deposit and lines of credit. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the certificates of deposit due on or before December 31, 2014.

Regulation of the financial services industry is undergoing major changes, and we may be adversely affected by changes in laws and regulations.

We are subject to extensive government regulation, supervision and examination. Such regulation, supervision and examination govern the activities in which we may engage, and is intended primarily for the protection of the deposit insurance fund and our depositors.

In 2010 and 2011, in response to the financial crisis and recession that began in 2008, significant regulatory and legislative changes resulted in broad reform and increased regulation affecting financial institutions. The Dodd-Frank Act has created a significant shift in the way financial institutions operate and has restructured the regulation of depository institutions by merging the Office of Thrift Supervision, which previously regulated Clifton Savings Bank, into the Office of the Comptroller of the Currency, and assigning the regulation of savings and loan holding companies, including old Clifton, to the Federal Reserve Board. The Dodd-Frank Act also created the Consumer Financial Protection Bureau to administer consumer protection and fair lending laws, a function that was formerly performed by the depository institution regulators. As required by the Dodd-Frank Act, the federal banking regulators have proposed new consolidated capital requirements that will limit our ability to borrow at the holding company level and invest the proceeds from such borrowings as capital in Clifton Savings Bank that could be leveraged to support additional growth. The Dodd-Frank Act contains various other provisions designed to enhance the regulation of depository institutions and prevent the recurrence of a financial crisis such as occurred in 2008 and 2009. The full impact of the Dodd-Frank Act on our business and operations may not be known for years until final regulations implementing the statute are adopted. The Dodd-Frank Act may have a material impact on our operations, particularly through increased regulatory burden and compliance costs. Any future legislative changes could have a material impact on our profitability, the value of assets held for investment or the value of collateral for loans. Future legislative changes could also require changes to business practices and potentially expose us to additional costs, liabilities, enforcement action and reputational risk.

- 45 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

PART II

ITEM 1A: Risk Factors (Cont’d)

In addition to the enactment of the Dodd-Frank Act, the federal regulatory agencies recently have begun to take stronger supervisory actions against financial institutions that have experienced increased loan losses and other weaknesses as a result of the recent economic crisis. These actions include the entering into of written agreements and cease and desist orders that place certain limitations on their operations. Federal bank regulators recently have also been using with more frequency their ability to impose individual minimal capital requirements on banks, which requirements may be higher than those imposed under the Dodd-Frank Act or which would otherwise qualify the bank as being “well capitalized” under the Office of the Comptroller of the Currency’s prompt corrective action regulations. If we were to become subject to a supervisory agreement or higher individual capital requirements, such action may have a negative impact on our ability to execute our business plans, as well as our ability to grow, pay dividends, repurchase stock or engage in mergers and acquisitions and may result in restrictions in our operations.

Strong competition within our market area could hurt our profits and slow growth.

Our profitability depends upon our continued ability to compete successfully in our market area. Although we consider ourselves competitive in our market area, we face intense competition both in making loans and attracting deposits. We continue to face stiff competition for one- to four-family residential loans from other financial service providers, particularly large national residential lenders. Other competitors for one- to four-family residential loans include credit unions and mortgage brokers which keep overhead costs and mortgage rates down by selling loans and not holding or servicing them. Our competitors for multi-family and commercial real estate loans include other community bank commercial lenders, many of which are larger than us and have greater resources and lending limits than we have and offer services that we do not provide. Price competition for loans and deposits might result in us earning less on our loans and paying more on our deposits, which reduces net interest income. We expect competition to remain strong in the future even though there are increased legislative, regulatory and technological changes and a continuing trend of consolidation in the financial services industry.

We may have unanticipated credit risk in our investment and mortgage-backed securities portfolio.

At December 31, 2013, $450.2 million, or 41.0%, of our assets consisted of investment and mortgage-backed securities, $318.8 million, or 29.0%, of which were issued by, or have principal and interest payments guaranteed by, Fannie Mae or Freddie Mac. On September 7, 2008, the Federal Housing Finance Agency placed Fannie Mae and Freddie Mac into federal conservatorship. Although the federal government has committed substantial capital to Fannie Mae and Freddie Mac, these credit facilities and other capital infusions may not be adequate for their needs. If the financial support is inadequate, or if additional support is not provided when needed, these companies could continue to suffer losses and could fail to honor their guarantees and other obligations. As a result, the future roles of Fannie Mae and Freddie Mac could be significantly altered. Failure by Fannie Mae or Freddie Mac to honor their guarantees or obligations, or a significant restructuring of their roles, could have a significant adverse effect on the market value and cash flows of the investment and mortgage-backed securities we hold, which could result in substantial losses.

Our information systems may experience an interruption or breach in security.

We rely heavily on communications and information systems to conduct our business. Any failure, interruption or breach in security or operational integrity of those systems could result in failures or disruptions in our customer relationship management, general ledger, deposit, loan and other systems. The occurrence of any failure, interruption or security breach of our information systems could damage our reputation, result in a loss of customer business, subject us to additional regulatory scrutiny or expose us to civil litigation and possible financial liability, any of which could have a material adverse effect on our financial condition and results of operations.

- 46 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

PART II

ITEM 1A: Risk Factors (Cont’d)

Improvements in technology may increase our costs and impact our growth strategies.

We plan to update existing technologies and implement new technologies to enhance the customer experience and ultimately increase the efficiency of our operations. We believe such technological changes are necessary to be able to effectively compete in our marketplace. Such changes could increase expenses. In addition, we may experience delays in acquisition and implementation of new technologies which could further increase costs and adversely impact our growth strategies. In connection with the technology improvements, we intend to change our data services provider during fiscal 2015, which will result in additional data conversion costs.

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds

(a)

Unregistered Sale of Equity Securities. There were no sales of unregistered securities during the quarter ended December 31, 2013.

(b)

Use of Proceeds. Not applicable.

(c)

The following table sets forth information regarding the Company’s repurchases of its common stock during the quarter ended December 31, 2013.

Total Number

Maximum

of Shares

Number of Shares

Total

Purchased as

That May Yet Be

Number of

Average

Part of Publicly

Purchased Under

Shares

Price Paid

Announced Plan

the Plans or

Period

Purchased

Per Share

or Programs

Programs (1)

October 1—October 31, 2013

—

278,600

November 1—November 30, 2013

—

278,600

December 1—December 31, 2013 (2)

400

12.74

—

278,600

Total

400

12.74

—

(1)	On November 29, 2012, the Company announced that the Board of Directors had approved its tenth stock repurchase program authorizing the Company to repurchase up to 280,000 shares of the Company’s common stock.

(2)	Represents repurchase of 400 shares of forfeited restricted stock due to a participant’s discontinued employment with the Bank.

ITEM 3. Defaults Upon Senior Securities

None.

- 47 -

CLIFTON SAVINGS BANCORP, INC. AND SUBSIDIARIES

PART II

ITEM 4. Mine Safety Disclosures

Not applicable.

ITEM 5. Other Information

None.

ITEM 6. Exhibits

The following ~~Exhibits~~exhibits are filed as part of this report.:

3.1		Charter of Clifton Savings Bancorp, Inc. (1)
2.1		Amended and Restated Plan of Conversion and Reorganization (1)
3.2		By-Laws of Clifton Savings Bancorp, Inc. (2)
3.1		Charter of Clifton Savings Bancorp, Inc. (2)
4.1		Specimen Stock Certificate of Clifton Savings Bancorp, Inc. (1)
3.2		Bylaws of Clifton Savings Bancorp, Inc. (3)
31.1		Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
4.1		Specimen Stock Certificate of Clifton Savings Bancorp, Inc. (2)
31.2		Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
10.1		Employment Agreement between Clifton Savings Bancorp, Inc. and Paul M. Aguggia* (1)
32.0		Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).
10.2		Employment Agreement between Clifton Savings Bank and Paul M. Aguggia* (1)
101.0		The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2013, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Financial Condition, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Cash Flows and (v) the Notes to the Consolidated Financial Statements (detail tagged).
10.3		Employment Agreement, as amended, between Clifton Savings Bancorp, Inc. and Christine R. Piano* (1)
10.4		Employment Agreement, as amended, between Clifton Savings Bank and Christine R. Piano* (1)
10.5		Employment Agreement, as amended, between Clifton Savings Bank and Bart D’Ambra* (1)
10.6		Employment Agreement, as amended, between Clifton Savings Bank and Stephen Hoogerhyde* (1)
10.7		Amended and Restated Clifton Savings Bank Supplemental Executive Retirement Plan* (filed herewith)
31.1		Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
31.2		Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
32.0		Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith)
101.0		The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended December 31, 2013, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Financial Condition; (ii) the Consolidated Statements of Income; (iii) the Consolidated Statements of Comprehensive Income; (iv) the Consolidated Statements of Cash Flows; and (v) the Notes to the Consolidated Financial Statements (detail tagged).

~~(1)~~* ~~Incorporated~~Management ~~herein~~contract byor ~~reference~~compensation toplan ~~the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2004, filed with the Securities and Exchange Commission on June 29, 2004 (File No~~arrangement. ~~000-50358).~~

(21) Incorporated herein by reference to the exhibits to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on ~~October~~November 2622, ~~2007~~2013 (File No. 000-50358).

-(2) 43Incorporated herein by reference to the exhibits to the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2004, filed with the Securities and Exchange Commission on June 29, 2004 (File No. 000-50358).

(3)	Incorporated herein by reference to the exhibits to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on October 26, 2007 (File No. 000-50358).

- 48 -

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.

		CLIFTON SAVINGS BANCORP, INC.	~~CLIFTON SAVINGS BANCORP, INC.~~
Date:	November 8, 2013		By:	/s/ John A. Celentano, Jr.
Date: February 7, 2014		By:	/s/ Paul M. Aguggia
				John A. Celentano, Jr.
			Paul M. Aguggia
				Chairman of the Board and Chief Executive Officer
			Chairman of the Board, Chief Executive
				(Principal Executive Officer)
			Officer and President
Date:	November 8, 2013		By:	/s/ Christine R. Piano
			(Principal Executive Officer)
				Christine R. Piano
Date: February 7, 2014		By:	/s/ Christine R. Piano
				Chief Financial Officer and Treasurer
			Christine R. Piano
				(Principal Financial and Chief Accounting Officer)
			Chief Financial Officer and Treasurer
			(Principal Financial and Chief Accounting
			Officer)

.- 49 -

- 44 -

Large Accelerated Filer

Accelerated Filer

Non-Accelerated Filer

¨ (Do not check if a smaller reporting company)

Smaller reporting company

Filing Compare · CLIFTON SAVINGS BANCORP INC