CRESTAR FINANCIAL CORP
8-K, 1994-09-23
STATE COMMERCIAL BANKS
Previous: TRANSAMERICA CORP, S-8, 1994-09-23
Next: WESTERN DIGITAL CORP, 10-K, 1994-09-23










                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

                              ___________________


                                    FORM 8-K

                                 CURRENT REPORT


                     Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934



Date of Report (Date of earliest event reported):  September 23, 1994



                         CRESTAR FINANCIAL CORPORATION
                    (Exact name of as specified in charter)


      Virginia                        1-7083                    54-0722175
  (State or other                  (Commission                (IRS Employer
  jurisdiction of                  File Number)            Identification No.)
  incorporation)


919 East Main Street, P.O.Box 26665, Richmond, Virginia      23261-6665
(Address of principal executive offices)                     (Zip Code)

Registrant's telephone number, including area code:   804-782-5000

<PAGE>

ITEM 7.   FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS

     (c)  Exhibits

          The following exhibits are filed solely to permit incorporation by
reference into a registration statement on Form S-4 covering the issuance of
Registrant's common stock in connection with the assumption of Jefferson Savings
and Loan Association, F.A. ("Jefferson").  These exhibits were prepared by
Jefferson, were not prepared by Registrant, and are not to be considered as
being filed as part of Registrant's disclosure obligations under the Securities
Exchange Act of 1934.

          (99)(i)   Report on Form 10-KSB for the year ended December 31, 1993
                    filed by Jefferson with the Office of Thrift Supervision of
                    the Department of the Treasury.

          (99)(ii)  Jefferson's Annual Report to Stockholders for the year ended
                    December 31, 1993.

          (99)(iii) Notice of Meeting and Proxy Statement for Jefferson's 1994
                    annual meeting of stockholders held on January 27, 1994.

          (99)(iv)  Report on Form 10-QSB for the quarter ended June 30, 1994
                    filed by Jefferson with the Office of Thrift Supervision of
                    the Department of the Treasury.

<PAGE>
                                   SIGNATURES

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

                              CRESTAR FINANCIAL CORPORATION
                                       (Registrant)


                              By:  /s/ John C. Clark, III
                                 John C. Clark, III
                                 Senior Vice President, General
                                 Counsel and Secretary


Date:  September 23, 1994





                           Department of the Treasury
                          Office of Thrift Supervision
                                Washington, D.C.

                                  FORM 10-KSB

      X          Annual Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934

                                       OR

               Transition Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934

               For the transition period from _______ to ________

  For the fiscal year ended:                  Office of Thrift Supervision
      September 30, 1993                          Docket Number: 6498


                  JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A.
             (Exact name of registrant as specified in its charter)


              United States                          54-0680877
        (State or other jurisdiction             (I.R.S. Employer or
     of incorporation or organization)         Identification Number)

            550 Broadview Avenue
             Warrenton, Virginia                        22186
  (Address of principal executive office)            (Zip Code)

                                 (703) 347-3531
              (Registrant's telephone number, including area code)

       Securities Registered Pursuant to Section 12(b) of the Act:  None

          Securities Registered Pursuant to Section 12(g) of the Act:

                    Common Stock, par value $3.00 per share
                                (Title of Class)


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

     Transitional Small Business Disclosure Format (check one):   YES  X     NO


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

          Issuer's revenues for its most recent fiscal year. $24,258,000

          As of December 13, 1993, the aggregate value of the  885,074 shares of
     Common  Stock  of  the Registrant  issued  and  outstanding  on such  date,
     excluding shares  held by all directors and officers of the Registrant as a
     group,  was approximately $7.1 million.  This  figure is based on the sales
     price of $8.00  per share of the Registrant's Common  Stock on December 13,
     1993.

          The number  of shares of Common  Stock outstanding as  of December 13,
     1993 was 1,310,876.

                      DOCUMENTS INCORPORATED BY REFERENCE

          List hereunder  the following documents incorporated  by reference and
     the Part of the Form 10-KSB into which the document is incorporated:

          (1)  Portions of the Annual Report to Stockholders for the fiscal year
     ended  September 30, 1993 are incorporated into  Part II, Items 5-7 of
     this Form 10-KSB.

          (2)   Portions of the definitive  proxy statement for the 1993
     AnnualMeeting of Stockholders are incorporated into Part III,  Items 9-12
     of this Form 10-KSB.





                                        PART I


     Item 1.  Business


          General.  Jefferson Savings and Loan Association, F.A. ("Jefferson" or
     the  "Association")  is  a  federally-chartered  stock  savings  and   loan
     association headquartered in Warrenton, Virginia with six branch offices in
     Warrenton, Luray, Leesburg,  Culpeper and Charlottesville,  Virginia.   The
     deposit  accounts  of Jefferson  are  insured  by the  Savings  Association
     Insurance  Fund  ("SAIF"), which  is  administered by  the  Federal Deposit
     Insurance Corporation  ("FDIC"). Jefferson was incorporated  in Virginia in
     October, 1959, and opened for business in October, 1960 as Fauquier Savings
     and  Loan Association.  The  Association acquired and  merged several other
     financial institutions into  it over the years  including Jefferson Savings
     and Loan Association of Culpeper in 1972, Home Savings and Loan Association
     of Roanoke in  1975, and  Charlottesville Savings and  Loan Association  in
     1982.  The  Association converted to a federal stock  charter in 1990 which
     was  approved by  stockholders  at the  1991  Annual Meeting.    Currently,
     Jefferson is the  largest financial institution  headquartered in  Fauquier
     County, Virginia.   At September  30, 1993, Jefferson  had total  assets of
     $284.3 million,  deposits of  $241.5 million, and  stockholders' equity  of
     $12.7 million or  4.46% of total  assets at such  date.  The  Association's
     executive offices are located at  550 Broadview Avenue, Warrenton, Virginia
     and its telephone number is (703) 347-3531.

          Jefferson's  principal  business   currently  consists  of  attracting
     deposits  from the  general  public and  using  such funds,  together  with
     borrowings, to originate primarily residential real estate loans secured by
     first liens  on residential real estate  located in its market  area and to
     invest in  mortgage-backed securities.  Jefferson  also originates consumer
     loans, residential construction loans and non-residential loans (commercial
     real  estate loans).   In  addition  to the  origination of  loans and  the
     investment in mortgage-backed  securities, Jefferson invests  its funds  in
     the   securities  of  the  U.S.  Government  and  its  agencies  and  other
     investments permitted  by law.   Jefferson also operates  four wholly-owned
     subsidiaries.  Two of such subsidiaries, Jefferson Insurance Services, Inc.
     and Jefferson Investment Service Corp. are involved to a limited  extent in
     insurance  brokerage or acting as trustee for deeds of trust securing loans
     originated by  the  Association.   The  other two  subsidiaries,  Jefferson
     Funding Corporation ("JFC") and Jefferson Funding Corporation II ("JFC II")
     are finance subsidiaries which issued notes payable and mortgage collateral
     bonds,  respectively, as sources of  funds in 1985  and 1988, respectively.
     See "Sources of Funds - Borrowings."

          Jefferson's primary sources of income are derived from interest earned
     on its loan  and investment securities portfolios and, to  a lesser extent,
     fees charged for lending activities and for financial  services.  Its major
     expense categories  are  interest  paid  on  deposits  and  borrowings  and
     operating expenses.

          Deposits  with Jefferson are insured to the maximum extent provided by
     law  through  the SAIF.    The Association  is subject  to  examination and
     comprehensive regulation  by the Office  of Thrift Supervision  ("OTS") and
     the FDIC.  Jefferson is a member  of the Federal Home Loan Bank of  Atlanta
     ("FHLB of  Atlanta" or  "FHLB"),  which is  one of  the  12 regional  banks
     comprising the Federal Home Loan Bank System ("FHLB System").  Jefferson is
     further subject  to regulations of  the Board  of Governors of  the Federal
     Reserve  System  governing  reserves  required  to  be  maintained  against
     deposits and certain other matters.

     Market Area

          The Association considers its  primary market area to be  the northern
     and  central Virginia  communities extending  from Charlottesville  west to
     Staunton and  north to Washington, D.C.  and the Maryland state  line.  The
     Association maintains  its headquarters  and one branch  in Warrenton  with
     additional branch offices in Leesburg, Culpeper, Luray and Charlottesville.
     Its branches are located in communities that can be characterized as either
     suburban and/or rural.

          Management believes that the  Association's franchise lies within some
     of the  best economic and geographic areas in the Commonwealth of Virginia.
     Per  capita  incomes   and  real  estate  values   have  historically  been
     significantly above  average compared with  the rest  of the state  and the
     nation.   The  proximity to  the  Washington, D.C.  area affords  a  strong
     potential  for continued economic benefit from the major positive influence
     of  the U.S.  Government and  the ancillary  businesses and  services which
     support our national government.

          However, excess commercial office  and housing inventory, coupled with
     a regional  economic decline, have adversely affected the Mid-Atlantic real
     estate market.   The  real estate  market in  this and  other parts  of the
     country has  been weak since 1991 and it may  take substantial time for the
     market to absorb the existing real  estate inventory.  Recovery of the Mid-
     Atlantic real estate market also may be adversely affected in the future by
     the  disposition  of a  substantial amount  of  real estate  by financially
     troubled  financial  institutions,  as  well as  by  the  Resolution  Trust
     Corporation ("RTC").

     

     Certain Ratios

          The following  table  sets  forth  certain  financial  ratios  of  the
     Association  for the  periods indicated.   Averages  are based  on year-end
     balances.

                                               Year Ended September 30,
                                           1991          1992           1991
     Return on assets (net income
      (loss) divided by average total
      assets)                               .29%         (.31)%          .19%

     Return on equity (net income
      (loss) divided by average
      equity)                              6.93%      (10.65)%         10.33%

     Equity to assets ratio (average
      equity divided by average total
      assets)                              4.17%         2.92%          1.81%

     Dividend payout ratio (dividends
      declared per share divided by
      net income per share)                N/A             N/A            N/A


     Mortgage-Backed Securities

          Jefferson   purchases  mortgage-backed   securities  ("mortgage-backed
     securities" or  "MBSs") and/or  exchanges residential real  estate mortgage
     loans for  such securities  from  time to  time.   At  September 30,  1993,
     Jefferson's  investment of $51.2 million MBSs consisted of $36.1 million of
     Federal Home Loan Mortgage Corporation ("FHLMC") participation certificates
     ("PCs"), $12.2  million in  Federal National Mortgage  Association ("FNMA")
     REMIC MBSs, and $2.9 million in FNMA certificates.  Fixed-rate MBSs totaled
     $28.7 million and variable-rate MBSs totaled $22.5 million at September 30,
     1993.    At  September  30,  1993, MBSs available-for-sale totalled $8.9
     million, and MBSs held-to-maturity totalled $42.3 million.

             The following table sets forth the carrying value and market 
value of the Association's MBS's at the dates indicated.


                                            At September 30,
                                        1993      1992      1991
                                        (Dollars in Thousands)
     Carrying value                   $51,173   $50,589   $79,491
     Gross unrealized gains
      (held-to-maturity)                1,355     2,694     1,324
     Gross unrealized loss
      (held-to-maturity)                (115)        --     (294)
     Market value                     $52,413    $5,283   $80,521

          Of  the MBS's with a carrying value  of $51.2 million at September 30,
     1993,  $4.8 million are pledged  to secure deposits  by government agencies
     and $25.4 million are pledged as collateral for other borrowings.

          For  further  information  on  MBSs,  see  Note  3  in  the  Notes  to
     Consolidated Financial  Statements in the Association's  1993 Annual Report
     to Stockholders ("Annual Report").

     Lending Activities

          General.    Although federal  laws  and  regulations permit  federally
     chartered  savings  institutions,  such  as  Jefferson,  to  originate  and
     purchase loans secured by real estate located throughout the United States,
     substantially all of the  Association's current lending is done  within the
     Commonwealth of Virginia,  and in  particular within the  proximity of  its
     branch  locations.   Subject  to  the  Association's loans-to-one  borrower
     limitation, the  Association is permitted  to invest without  limitation in
     residential mortgage loans and up  to 400% of its capital in  loans secured
     by non-residential or commercial real estate.  Jefferson may also invest in
     secured and unsecured consumer loans in  an amount not exceeding 35% of the
     Association's total assets; however, such limit may be exceeded for certain
     types of consumer loans, such  as home equity loans secured by  residential
     real property.  In  addition, the Association may  invest up to 10%  of its
     total  assets in  secured and  unsecured loans  for commercial,  corporate,
     business or  agricultural purposes.   The Association's  lending activities
     have  been focused on residential  real estate lending,  both permanent and
     construction, and,  to a  lesser extent, consumer  lending, including  home
     equity  loans.   However, during  fiscal 1994,  the Association  intends to
     emphasize the origination  of non-residential real estate  loans.  Although
     the amount  of such originations will depend on market conditions and other
     factors  although,  the  Association  does not  presently  anticipate  such
     originations to exceed $15.0 million in fiscal 1994.  Generally, individual

                                          3






     loans would  be limited to $800,000  and would be secured  by real property
     located primarily in the Association's market area.

          Loan Portfolio Composition.   At September  30, 1993, Jefferson's  net
     loan  portfolio, which is total  loans (including MBS's  amounting to $51.2
     million)  less  loans  in  process,  allowance  for loan  losses,  unearned
     discount and deferred fees, totaled $221.1 million ("net loan  portfolio"),
     representing approximately 77.8% of  its total assets of $284.3  million at
     that  date.    At September  30,  1993,  Jefferson's  total loan  portfolio
     (including MBS's) amounted to $226.0 million.  The Association's total loan
     portfolio  at September 30, 1993 consisted  primarily of one-to-four family
     residential  mortgage  loans  (including   $51.2  million  of  MBSs),  non-
     residential and commercial loans and home  equity loans.  At September  30,
     1993,  $160.4  million  or  72.5%  and   $32.4  million  or  14.7%  of  the
     Association's   net  loan   portfolio  consisted   of   one-to-four  family
     residential  real  estate loans  (including  $8.1  million of  construction
     loans)  and non-residential  and commercial  loans, respectively.   At such
     date, the  Association had $24.7 million or 11.1% of its net loan portfolio
     invested  in  consumer loans,  which  included, among  other  things, loans
     secured  by real  estate (including  home equity  loans), loans  secured by
     deposit accounts,  vehicle loans  and unsecured loans  (including lines  of
     credit).

          The following table sets forth the composition of the Association's
     loan portfolio by type of security and type of loan at the dates indicated.

<TABLE>
<CAPTION>
                                                                                 September 30,
                                             1993                 1992               1991              1990                1989

                                       Amount       %       Amount      %      Amount      %     Amount      %       Amount      %
                                                                           (Dollars in Thousands)
<S>                                <C>           <C>    <C>         <C>    <C>         <C>    <C>         <C>     <C>        <C>
      Loans by Type of Security:

        Mortgage loans:
          One-to four-family         $160,389     72.5%  $167,481    70.7%  $213,938    74.2%  $242,764    77.2%   $268,663   81.5%
          Multi-family                  8,457      3.8      8,165     3.4      9,129     3.2      5,988     1.9       6,050    1.8
          Non-residential and
           commercial                  32,442     14.7     37,176    15.7     39,676    13.8     45,787    14.6      47,150   14.3
              Total mortgage loans    201,288     91.0    212,822    89.8    262,743    91.2    294,539    93.7     321,863   97.6

        Consumer loans:
          Deposit                       1,014      0.4      1,099     0.5      1,150     0.4        931     0.3         875    0.3
          Home equity                  21,102      9.5     23,616    10.0     23,563     8.2     17,385     5.5       7,476    2.3
          Other                         2,599      1.2      3,878     1.6      5,869     2.0      8,052     2.6       6,894    2.1


                                      4


                TOTAL LOANS           226,003    102.1    241,415   101.9    293,325   101.8    320,907   102.1     337,108  102.3

        Less: Loans in process         (3,118)    (1.4)    (3,193)   -1.4     (3,665)   -1.3     (4,848)   -1.5      (5,357)  -1.6
              Deferred fees              (124)      --        (57)    --        (114)    -.-       (358)   -0.1      (1,054)  -0.3
              Unearned discount           (21)      --       (103)    --        (279)   -0.1       (580)   -0.2        (783)  -0.2
              Allowance for losses     (1,602)    (0.7)    (1,288)   -0.5     (1,135)   -0.4       (873)   -0.3        (798)  -0.2
                NET LOANS            $221,138    100.0%  $236,774   100.0%  $288,132   100.0%  $314,248   100.0%   $329,116  100.0%

      Loans by Type of Loan:

        Mortgage loans:
          Fixed-rate                 $ 34,579     15.6%  $ 46,747    19.7%  $ 41,865    14.5%  $ 46,549    14.8%   $ 88,050   26.8%
          Adjustable-rate             107,416     48.6    105,523    44.6    127,221    44.2    151,684    48.2     136,528   41.3
          Construction loans            8,120      3.7      9,963     4.2     14,166     4.9     16,906     5.4      13,691    4.2
           Mortgage-backed securities:
             Fixed-rate                28,722     13.0     38,907    16.4     64,032    22.2     67,419    21.5      83,594   25.4
             Adjustable-rate           22,451     10.1     11,682     4.9     15,459     5.4     11,981     3.8          -      -
          Consumer loans:
             Home equity               21,102      9.5     23,616    10.0     23,563     8.2     17,385     5.5       7,476    2.3
             Deposit and other          3,613      1.6      4,977     2.1      7,019     2.4      8,983     2.9       7,769    2.3
                TOTAL LOANS           226,003    102.1    241,415   101.9    293,325   101.8    320,907   102.1     337,108  102.3
        Less: Loans in process         (3,118)    (1.4)    (3,193)   -1.4     (3,665)   -1.3     (4,848)   -1.5      (5,357)  -1.6
              Deferred fees              (124)      --        (57)    --        (114)    -.-       (358)   -0.1      (1,054)  -0.3
              Unearned discount           (21)      --       (103)    --        (279)   -0.1       (580)   -0.2        (783)  -0.2
              Allowance for losses     (1,602)    (0.7)    (1,288)   -0.5     (1,135)   -0.4       (873)   -0.3        (798)  -0.2
                NET LOANS            $221,138    100.0%  $236,774   100.0%  $288,132   100.0%  $314,248   100.0%   $329,116  100.0%

</TABLE>


                                                                      5



          Contractual  Repayments.     The   following  table  sets   forth  the
     contractual  principal repayments  of  the  total  loan  portfolio  of  the
     Association as of September  30, 1993 by categories  of loans.   Adjustable
     and floating-rate loans are included in the period in which  such loans are
     contractually due.

<TABLE>
<CAPTION>
                                          Principal Repayments Contractually Due
                         Principal                         In Year(s) Ending September30,
                          Balance                                             1997-       1999-     2004 and
                       September 30,     1994         1995         1996       1998        2003     Thereafter
                           1993                              (Dollars in Thousands)
<S>                     <C>           <C>           <C>         <C>      <C>           <C>         <C>
      Real estate        $141,995      $ 2,920       $1,608      $2,495   $20,964       $18,776     $95,232
      mortgage loans

      Real estate           8,120        8,120           --          --        --            --           --
      construction
      loans

      Mortgage-backed      51,173           --           --          --        --            --       51,173
      securities

      Consumer             24,715       22,975          530         482       728            --           --
      loans(1)

           Total(2)       226,003      $34,015       $2,138      $2,977   $21,692       $18,776     $146,405
</TABLE>
     ___________________

     (1)  Loans secured  by deposit accounts and  home equity loans  aggregating
     $22.1 million at September 30, 1993  are assumed to contractually mature in
     1994.

     (2)   Of the $192.0 million of principal repayments contractually due on or
     after September 30, 1994,  $63.9 million have  fixed-rates of interest  and
     $128.1 million have adjustable or floating-rates of interest.

          Contractual principal  loan repayments do not  necessarily reflect the
     actual term of the Association's loan portfolio.  The average life of loans
     is substantially less than their contractual terms because of loan  payoffs
     and prepayments and because of enforcement of the due-on-sale clause, which
     gives  the Association  the right  to declare  a loan  immediately due  and
     payable  in the event, among other things, that the borrower sells the real
     property subject to the mortgage. The average life of mortgage  loans tends
     to  increase, however, when market mortgage loan rates substantially exceed
     rates on existing mortgage  loans and, conversely,  decrease when rates  on
     existing mortgage loans substantially exceed market mortgage loan rates.

          Originations,  Purchases,   Repayments  and  Sales  of   Loans.    The
     Association has general authority  to originate and purchase loans  secured
     by real estate  located throughout the United States.   However, consistent
     with its emphasis on being a  community-oriented financial institution, the
     Association generally  concentrates its  lending activities in  its primary
     market area.  The Association generally has not originated loans secured by
     real estate located  outside the Commonwealth of Virginia  although it has,


                                          6



     to  a limited  extent,  purchased  whole  loans or  participations  therein
     secured by property located outside the Commonwealth of Virginia.

          Residential   real  estate  loans  typically  are  originated  through
     salaried  loan  officers,  or   are  attributable  to  depositors,  walk-in
     customers,  advertising   and  referrals  from  real   estate  brokers  and
     developers.    Consumer  loan  originations  are  attributable  largely  to
     depositors,  walk-in  customers and  advertising.    Construction and  non-
     residential loan originations are  typically attributable to referrals from
     builders  and developers.    All loan  applications  are evaluated  by  the
     Association's   staff   to  ensure   compliance   with  the   Association's
     underwriting standards.  See "- Loan Underwriting Policies."

          The Association  did not purchase  any whole  loans or  participations
     therein in fiscal 1993, 1992 or 1991.

          In recent years,  the Association has sold  participation interests in
     loans to  institutional investors,  primarily the  FNMA.   As  a result  of
     competitive  pressures,  the   interest  rate   environment  and   customer
     preference in the Association's primary market area for fixed-rate mortgage
     loans,  the Association  has continued  to originate  long-term, fixed-rate
     residential mortgage loans.  Substantially all of such loans are originated
     under terms and conditions  which will permit  their sale in the  secondary
     mortgage market  in order to (i) reduce the proportion of the Association's
     loan portfolio  comprised of  fixed-rate assets,  (ii) replenish funds  for
     continued  residential  lending  activity  and (iii)  generate  noninterest
     income.   The Association is  a qualified  servicer for the  FHLMC and  the
     FNMA.  Jefferson  has participated in  various programs of  FHLMC and  FNMA
     and,  at September 30, 1993,  serviced $70.9 million  of mortgage loans for
     FHLMC and FNMA, and $7.1 million of mortgage loans for other investors.

          The  Association periodically packages portions of its adjustable-rate
     and fixed-rate residential mortgage loan portfolio, exchanging it for FHLMC
     PCs.   Jefferson  retains the servicing  of the  mortgage loans  and pays a
     negotiated management and guarantee fee to FHLMC.  Jefferson exchanged $4.1
     million of residential  mortgage loans  for FHLMC PCs  during fiscal  1993.
     The Association may conduct such exchanges  in future periods with FHLMC or
     FNMA  in order  to  meet  its  goal  of  facilitating  liquidity,  creating
     collateral for  governmental deposits, and reducing  its risk-based capital
     requirement.  Although assets such as FHLMC PCs and other MBS's can improve
     the Association's liquidity by being saleable in the secondary market, such
     assets  have an  interest  rate  risk similar  to  that  of the  underlying
     mortgages collateralizing the MBSs.  At September 30, 1993, the Association
     owned $51.2 million of MBSs.  Jefferson has primarily used the  MBSs in its
     reverse   repurchase  agreement   transactions   and   as  collateral   for
     governmental  deposits and  other  borrowings.   See  "Sources of  Funds  -
     Borrowings."

                                          7




          The  following  table sets  forth the  changes  in the  composition of
     Jefferson's  loan and  MBS's  portfolios (including  loans  held for  sale)
     during the periods indicated.
                                                 Year Ended September 30,
                                                1993        1992      1991
                                                  (Dollars in Thousands)
      Loans Receivable

      Additions:
      Loan originations:(1)
        Residential (one-to four-family)    $ 88,055   $ 83,771   $ 37,194
        Residential (five or more)               613         --         --
        Non-residential and commercial           476         --      2,164

        Land                                   1,973      1,343        499
        Consumer                              11,902     12,147      8,758
      Total originations                     103,019     97,261     48,615
      Transfer from real estate owned          1,256         --         --
      Changes in loans in process                 75        472      1,183
        Total additions                      104,350     97,733     49,798


      Reductions:
      Loans sold                              63,859     57,227     26,512
      Principal repayments on loans           50,651     58,871     32,303
      Transfer to mortgage-backed              4,055         --     13,161
      securities

      Transfer to real estate owned            1,412      2,724      2,893
      Amortization of deferred fees and           15        233        544
      unearned discount
      Changes in loan loss allowance             314        153        262
      Other changes                              264        981        330
        Total reductions                     120,570    120,189     76,005
      Net decrease in loans receivable      $(16,220)  $(22,456)  $(26,207)


      Mortgage-backed securities
      Additions:
      Mortgage-backed securities purchased  $ 22,661   $     --   $ 32,277
      Transfer from loans receivable           4,055         --     13,161

      Net unrealized gain                        161         --         --
      Amortization of premiums and
       discounts, net                             71         82         49
        Total additions                       26,948         82     45,487
      Reductions:
      Mortgage-backed securities sold, net     8,267     15,869     37,298
      Principal repayments on mortgage-       18,097     13,115      8,098
      backed securities

        Total reductions                      26,364     28,984     45,396
      Net increase (decrease) in mortgage-  $    584   $(28,902)   $    91
      backed securities
     _______________________

 (1) The Association did not purchase any loans in fiscal 1993, 1992 or 1991.


                                          8



          Loan Underwriting Policies.   The Association's lending activities are
     subject  to  the  Association's  written,  non-discriminatory  underwriting
     standards   and  to   loan   origination  procedures   prescribed  by   the
     Association's  Board of  Directors  and  its  management.    Detailed  loan
     applications are obtained to determine the borrower's ability to repay, and
     the more significant items  on these applications are verified  through the
     use of  credit reports, financial  statements and confirmations.   Property
     valuations  are performed by independent outside appraisers approved by the
     Association's Board of Directors.

          The Loan Committee consists of  the President, Senior Vice  Presidents
     of Lending and Retail Banking, a  Vice President for Loan Origination,  and
     one  rotating member  of the  Board of  Directors.   The Loan  Committee is
     authorized  to approve real estate loans up to $500,000, construction loans
     up to $250,000, and other  secured and unsecured loans up to $100,000.  Any
     loan in excess of these amounts must be approved by the Board of Directors.

          It  is the Association's policy to obtain  a mortgage creating a valid
     lien on real estate and to obtain a title insurance policy that insures the
     property is free of prior  encumbrances.  When a title insurance  policy is
     not  obtained, an attorney's certificate  of title is  received.  Borrowers
     must also obtain hazard  insurance policies prior to closing  and, when the
     property is in a flood plain as designated by the Department of Housing and
     Urban  Development,  flood insurance  policies.   Most  borrowers  are also
     required to advance funds on a  monthly basis together with each payment of
     principal  and interest  to  a  mortgage  escrow  account  from  which  the
     Association makes  disbursements  for  items such  as  real  estate  taxes,
     private  mortgage insurance  and hazard  insurance.   Other escrow  account
     disbursements may include life insurance or flood insurance.

          The Association is permitted to lend up to 100% of the appraised value
     of the real property securing a mortgage loan.  However, if the amount of a
     residential  loan  originated or  refinanced exceeds  90% of  the appraised
     value, the Association is required by federal regulations to obtain private
     mortgage insurance of that portion on the principal amount of the loan that
     exceeds  90%  of the  appraised  value of  the property.    The Association
     generally  limits the  loan-to-value ratio  on a  single-family residential
     mortgage loan to  80% although the Association will  make a single-family (
     also referred to as  one-to four-family) residential mortgage loan  with up
     to a 95% loan-to-value ratio if the required private insurance is obtained.
     The Association has generally limited the loan-to-value ratio on commercial
     real estate mortgages to 75%.

          Under  federal regulations  prior to  the  enactment of  the Financial
     Institutions Reform, Recovery,  and Enforcement Act  of 1989 ("FIRREA")  on

                                          9



     August 9, 1989, the  aggregate amount of  loans that the Association  could
     make to any one borrower, including related entities, generally was limited
     to the  lesser of 10% of the Association's withdrawable deposits or 100% of
     its  capital for regulatory purposes.  However,  as a result of FIRREA, the
     aggregate amount of loans that the  Association may make to one borrower is
     limited to  15% of the Association's unimpaired capital and surplus.  For a
     discussion of FIRREA and  its impact on the Association,  see "Regulation."
     Loans in an  additional amount equal to 10% of the Association's unimpaired
     capital and surplus also may be made  to a borrower if the loans are  fully
     secured  by readily marketable securities.  Under the provisions of FIRREA,
     loans which exceeded  the permitted limit on the effective  date of the new
     rules  were deemed  not  to be  in  violation  of the  new  rules, but  the
     aggregate  principal balance of such  loans cannot be  increased beyond the
     amount legally committed to prior to FIRREA.  However, the institution must
     use its best efforts to reduce its interest therein  in order to bring such
     loans  into compliance with the new standard.   The maximum amount of loans
     which the Association  could have made to one borrower  as of September 30,
     1993  was approximately $1.9 million based on 15% of its unimpaired capital
     and surplus.  As of September 30, 1993, the largest aggregate amount of any
     such loan  by the Association  to any one  borrower was $2.7  million which
     consists  of one commercial  real estate loan  secured by a  156 room full-
     service hotel  in Asheville, North  Carolina.  At  September 30,  1993, the
     loan was 60 days delinquent.  On  December 31, 1993, the loan was  current.
     The loan  was originated prior to  FIRREA and was  within the Association's
     loans-to-one borrower limit at such time.  The Association will continue to
     use its best efforts to bring  this nonconforming loan into compliance with
     the new loans-to-one borrower limitations.

          Interest  rates  charged  by the  Association  on  loans  are affected
     principally  by  competitive factors,  the demand  for  such loans  and the
     supply of  funds available  for lending  purposes.   These factors  are, in
     turn, affected  by general economic  conditions, monetary  policies of  the
     federal  government, including  the  Federal Reserve  Board, tax  policies,
     budgetary matters and deficit spending.

          Residential  Real Estate  Lending.   The Association  historically has
     been  and  continues  to  be  primarily  an  originator  of   single-family
     residential real estate loans in its primary market  area.  The Association
     currently  originates fixed-rate  residential mortgage  loans and  ARMS for
     terms  of up to 30 years, although  a substantial portion of such loans are
     amortized over 15 years.  At September 30, 1993, $160.4 million or 72.5% of
     the   Association's  total  loan   portfolio  consisted  of  single-family,
     residential  loans  (including mortgage-backed  securities  and residential
     construction loans).   The Association originated $88.1  million of single-
     family residential mortgage loans and loans for the construction of single-
     family  residential properties in fiscal 1993 compared to $83.8 million and
     $37.2 million  of such loans  in fiscal 1992  and 1991, respectively.   The
     increased originations in fiscal 1993 and  1992 reflected a heavy volume of
     refinancings  caused by  low interest  rates.   The Association  intends to
     continue to emphasize the  origination of permanent loans secured  by first
     mortgage liens on single-family residential properties in the future.


                                          10


          The  residential  ARMs  currently  offered  by  the  Association  have
     interest rates which adjust annually  based upon changes in an  index based
     on the weekly average  yield on United States Treasury  securities adjusted
     to a constant  comparable maturity of  one year, as  made available by  the
     Federal  Reserve Board,  plus a  margin.   The  amount of  any increase  or
     decrease in  the interest rate is,  in most cases, presently  limited to 2%
     per  year, with a limit of  5% or 6% over  the life of the  loan.  The ARMs
     offered by the  Association, as  well as many  other savings  institutions,
     provide for initial  rates of interest below the rates  which would prevail
     when the index  used for repricing  is applied.   However, the  Association
     underwrites the loan on the  basis of the borrower's ability to pay  at the
     initial rate which would be in effect without the discount.

          The  Association has  emphasized  and will  continue to  emphasize the
     origination of ARMs as well  as other types of loans with  adjustable rates
     or  call provisions  in order to  reduce the  impact of  rapid increases in
     market rates of  interest on its  results of operations.   ARM originations
     totalled  $34.1 million, $13.6 million and $8.4 million during fiscal 1993,
     1992   and  1991,   respectively,  and  constituted   62%,  84%   and  77%,
     respectively,  of  the  Association's total  originations  of single-family
     residential  mortgage  loans  and  construction  loans   for  single-family
     residential  properties during such periods.  At September 30, 1993, $138.0
     million  or  69%  of  the  Association's  total  mortgage   loan  portfolio
     (excluding  consumer loans), had  adjustable interest rates.   However, the
     interest  rates of  the Association's  ARMs may  not adjust  as  rapidly as
     changes  in its  cost  of funds.    Furthermore, although  the  Association
     believes  that the 5% or 6% lifetime  limit on the increase in the interest
     rate on the loan is sufficient to protect the Association  from substantial
     long-term  increases in interest rates,  it is possible  that such caps may
     restrict the interest-rate sensitivity of the  loans in the event of  rapid
     and substantial increases in market rates of interest.

          Although the Association has continued to emphasize the origination of
     ARMs, competitive market pressures and historically low interest rates have
     resulted in the Association's  continued origination of fixed-rate mortgage
     loans with 15-  and 30-year  terms.  Virtually  all fixed-rate  residential
     mortgage loans are originated under terms and conditions which permit their
     sale in the secondary market and  include due-on-sale clauses as a means of
     increasing the rate of interest on existing lower rate loans by negotiating
     new  interest rates and  terms at the  time of  sale.  Since  September 30,
     1991,  the Association has originated $149.6 million of mortgage loans held
     for  sale, which consist primarily  of fixed-rate mortgage  loans, of which
     $147.6  million  have been  sold in  the  secondary market,  with servicing
     retained, and  none have been  sold in the secondary  market with servicing
     released.    At  September  30,  1993,  $63.3  million  or  28.6%  of   the
     Association's total mortgage loan  portfolio consisted of long-term, fixed-
     rate residential mortgage loans.

          Consumer  Lending.   Under  applicable law,  the Association  may make
     secured and  unsecured consumer loans in  an aggregate amount up  to 35% of
     the institution's total assets.   The 35% limitation does  not include home
     equity loans (loans secured by the  equity in the borrower's residence  but

                                          11



     not  necessarily for the purpose of improvement), home improvement loans or
     loans secured  by deposits.  The Association offers consumer loans in order
     to provide a range of  financial services to its customers and  because the
     shorter term  and normally  higher interest  rates on  such loans  help the
     Association earn a  higher interest  rate spread between  its average  loan
     yield and  its  cost of  funds.   On  all  consumer loans  originated,  the
     Association's  underwriting  standards  include  a  determination   of  the
     applicant's  payment  history  on other  debts  and  an  assessment of  the
     borrower's  ability  to  meet  existing  obligations  and payments  on  the
     proposed loan.  Jefferson  has emphasized a wide variety of  consumer loans
     in recent years in order  to provide a full range of financial  services to
     its customers.  Consumer loan products offered include home equity lines of
     credit, installment loans, second trusts, personal loans, automobile loans,
     credit card loans, and  loans secured by deposit  accounts.  Jefferson  has
     expanded  its consumer  lending  operations primarily  by emphasizing  home
     equity lines of credit.

          Certain individual income tax changes in recent years have resulted in
     increased  demand for home equity lines of credit, as Jefferson's customers
     sought  to  take advantage  of the  interest  deductibility on  such loans.
     Also,  competition  from  non-financial  entities in  terms  of  rates  and
     maturity  terms have affected Jefferson's ability to attract other types of
     consumer loans, such as  automobile loans and unsecured loans.   Therefore,
     Jefferson has focused its consumer lending on home equity lines of credit. 

          As of September 30, 1993,  Jefferson's consumer loan portfolio totaled
     $24.7 million or 11.1% of the total loan portfolio.  At September 30, 1993,
     the composition of the portfolio consisted of $21.1 million of  home equity
     lines   of  credit,   $800,000  of   automobile  loans,  $1.6   million  of
     miscellaneous  consumer  loans, $215,000  of  credit  card loans  and  $1.0
     million of loans secured by deposit accounts.

          Construction  Lending.    In  order  to  provide  diversification  and
     sensitivity to  interest rate  changes, Jefferson provides  acquisition and
     construction financing  for unimproved and  improved properties to  be used
     for residential purposes.   These loans have interest rates which adjust to
     changing market rates  and are  limited to the  Association's local  market
     area.  The terms of  the Association's construction loans range from  three
     to twelve  months and generally do not include an interest reserve to cover
     the  cost  of  borrowing.     The  maximum  loan-to-value  ratio   for  the
     Association's construction loans is presently 80% of the appraised value of
     the property on an as completed basis.

          Jefferson's construction  loans are subject  to underwriting  criteria
     which  include reviews  of previous  projects and  past performance  of the
     borrower,  the  amount of  borrower's  equity in  the  project, independent
     appraisals and review and valuation of the cost estimates, pre-construction
     sale and leasing data, and cash flow projections expected from the project.
     Also,  Jefferson  requires personal  guarantees by  the  borrowers.   As of
     September 30,  1993, the Association's construction  loan portfolio totaled
     $8.1 million,  or  3.7% of  the  total loan  portfolio.   Of  such  amount,
     approximately $424,000  represents residential construction loans  for pre-

                                          12



     sold   single-family  residential   homes  and   $5.1  million   represents
     construction/permanent  loans  to  the  borrower  who  will  be  the  owner
     resident.
     The remaining $2.6 million represents primarily  developed lots, land loans
     and model homes.

          Prior  to  making  a commitment  to  fund  the  loan, the  Association
     requires  an  appraisal  of the  property  by  appraisers  approved by  the
     Commonwealth of Virginia and the Board  of Directors.  The Association also
     reviews and inspects each  project at the commencement of  construction and
     prior to  every disbursement of  funds during the term  of the construction
     loan.  Advances are made on a basis of cost to complete.

          Construction  financing is  generally considered  to involve  a higher
     degree of risk of loss than  long-term financing on improved, occupied real
     estate.   Risk of loss on a construction loan is dependent largely upon the
     accuracy of  the initial estimate of the  property's value at completion of
     construction or development and the estimated cost  (including interest) of
     construction.  During  the construction  phase, a number  of factors  could
     result in delays and cost overruns.   If the estimate of construction costs
     proves to be inaccurate,  the Association may be required to  advance funds
     beyond  the  amount  originally  committed  to  permit  completion  of  the
     development.    If  the estimate  of  value proves  to  be  inaccurate, the
     Association  may be confronted,  at or prior  to the maturity  of the loan,
     with  a  property  having a  value  which  is insufficient  to  assure full
     repayment.

          Generally,  Jefferson attempts  to limit these  risks by,  among other
     things, adopting  conservative underwriting standards and  originating such
     loans  primarily in its market area and requiring affirmative lien coverage
     by an  approved title insurance company.   In addition, as  stated above, a
     majority of  Jefferson's construction loans  are originated  on a  pre-sold
     basis in which the Association makes the permanent mortgage loan as well.

          Non-Residential  Real Estate and  Commercial Lending.  Non-residential
     real  estate loans originated by  the Association are  primarily secured by
     small office buildings, hotels, light industrial properties and warehouses.
     These loans  are generally for a  term of up  to 20 years with  an interest
     rate that  adjusts annually based  upon changes  in an index  based on  the
     weekly average yield  on United  States Treasury securities  adjusted to  a
     constant maturity  of one year plus  a margin.  Originations  of such loans
     are  presently  limited  to  the  local market  area  and  are  done  on an
     individual exception only basis.  Jefferson  originates commercial loans on
     a  very limited  basis.   As  of September  30, 1993,  commercial and  non-
     residential mortgage loans  totaled $32.5 million or 14.7%  of the net loan
     portfolio.    Jefferson  originated  $476,000,  $0  and  $2.2  million   of
     commercial and non-residential real  estate loans in fiscal 1993,  1992 and
     1991, respectively.   However, during fiscal 1994,  the Association intends
     to  emphasize  the  origination   of  non-residential  real  estate  loans.
     Although the amount of  such originations will depend on  market conditions
     and  other factors.  However, the Association does not presently anticipate
     such  originations  to exceed  $15.0 million  in  fiscal 1994.   Generally,
     individual  loans would  be limited  to  $800,000 and  would be  secured by
     property located in its market area.

          Commercial real estate lending entails significant additional risks as
     compared  with residential property lending.   Commercial real estate loans
     typically  involve large  loan balances  to single  borrowers or  groups of
     related  borrowers.   The  payment experience  on  such loans  is typically
     dependent on the  successful operation of the  real estate project.   These
     risks can be significantly impacted by  supply and demand conditions in the
     market for office and retail space, and as such may be subject to a greater
     extent  to adverse conditions in the  economy generally.  To minimize these
     risks, Jefferson generally limits itself to a real estate market and/or  to
     borrowers with which  it has  substantial experience.   The Association  is
     permitted under FIRREA to make loans to any borrower in an amount up to 15%
     of  its  unimpaired capital  and  surplus  (approximately  $1.9 million  at
     September  30, 1993).  The Association has  not originated loans to any one
     borrower or  project in excess of its  applicable limit since the enactment
     of FIRREA.    At September  30,  1993, nonperforming  non-residential  real
     estate  loans  amounted to  $1.3 million  or  approximately 48.7%  of total
     nonperforming loans  of $2.7 million  at such  time.  See  "- Nonperforming
     Loans and Real Estate Owned."

          Jefferson evaluates  all aspects  of non-residential real  estate loan
     transactions in  order to mitigate risk.   The Association  seeks to ensure
     that  the property securing the loan will  generate sufficient cash flow to
     adequately cover operating  expenses and  debt service payments.   To  this
     end, permanent commercial real estate loans are generally originated with a
     loan-to-value  ratio of  75% or less.   In  addition, the  Association also
     seeks  to obtain the personal  guarantee of the  borrower.  In underwriting
     non-residential real estate loans, consideration is given to the property's
     operating  history, future  operating  projections,  current and  projected
     occupancy, position in the local and regional market, location and physical
     condition.  The  underwriting analysis  also includes credit  checks and  a
     review of the  financial condition of the borrower.   A narrative appraisal
     report,  prepared by  an outside  appraiser who  must  be certified  by the
     Commonwealth  of Virginia  with a  general appraisers  designation selected
     from a list of appraisers approved by the Association's Board of Directors,
     is commissioned  by the  Association to  substantiate  property values  for
     commercial real estate  loan transactions, which appraisal,  in final form,
     the Association obtains prior to closing the loan.

          Land  Development and  Acquisition Loans.   To  a limited  extent, the
     Association originates loans to builders and developers for the acquisition
     and/or development  of vacant land.  The  proceeds of the loan  are used to
     acquire the land and/or to make site improvements necessary to develop  the
     land into  saleable lots and to  comply with bonding  requirements of local
     governments.  The term  of such loans ranges from  three years to 15  years
     with some  requiring interest only payments during the term of the loan and
     the principal  balance due at  the end of  the term.  Originations  of land
     development and acquisition loans  have been limited to $2.0  million, $1.4
     million and $499,000 in fiscal 1993, 1992 and 1991, respectively.


                                          14







          Land development and acquisition  loans involve significant additional
     risks when compared with  loans on existing residential properties.   These
     loans  typically involve large loan  balances to single  borrowers, and the
     payment experience is dependent  on the successful development of  the land
     and the sale  of the lots.   These risks  can be significantly impacted  by
     supply and demand conditions.  To minimize these risks, Jefferson generally
     limits  the loans to builders  and developers with  whom it has substantial
     experience  or  who  are otherwise  well-known  to  the  Association.   The
     Association  also requires feasibility  studies and  market analyses  to be
     performed  with  respect  to  the  project  and  requires  affirmative lien
     coverage from a title insurance company.  The amount of the loan is limited
     to 75% or less  of the value of developed land or 65%  or less on the value
     of  raw land.   All of  the Association's land  acquisition and development
     loans are secured by property located within the Association's market area.
     Such loans amounted to $5.9 million or 2.7% of  the total loan portfolio at
     September  30, 1993.   Such amount  is included  in the  Association's non-
     residential and commercial loan portfolio at September 30, 1993.

          Fee  Income.   In  addition to  interest  earned on  loans,  Jefferson
     receives  income from  fees  in connection  with  loan service  fees,  loan
     modifications and extensions, late payments, credit report fees, changes of
     property ownership and  for miscellaneous  services related  to its  loans.
     Income from these activities  varies from period to period  consistent with
     the volume and type of loans made and purchased.

          Jefferson  charges loan  origination fees  which are  calculated as  a
     percentage of  the  amount borrowed  and  such fees  are accounted  for  in
     accordance with generally accepted accounting principles.  Loan origination
     fees generally  range from one to  three percent of the  amount borrowed in
     the  case of  a mortgage  loan.   Such  fees  are usually  not obtained  in
     connection with consumer loans.  

          At  September 30, 1993, Jefferson was servicing $78.0 million of loans
     owned  by others compared to $109 million  and $62 million at September 30,
     1992 and 1991,  respectively.  As the portfolio of  ARMs grows and seasons,
     and  FHLMC and FNMA develop  new programs for  securitizing ARMs, Jefferson
     may exchange ARM loans for MBSs, thus increasing loans serviced for others.
      Loan  servicing fee income amounted to $355,000 and $268,000 during fiscal
     1993 and fiscal 1992, respectively.

          In  September, 1993, the Association sold $63 million of mortgage loan
     servicing  rights for  mortgage  loans  previously  sold  to  FNMA.    This
     transaction resulted in a  gain of $770,000.  The servicing  was internally
     originated, and there was no intangible asset associated with the servicing
     rights sold.   The loans had an  average servicing fee of 25  basis points.
     There were no such sales in fiscal 1992.

     Nonperforming Loans and Real Estate Owned

          When a borrower fails to make a required loan payment, the Association
     attempts to cause the  default to be cured by contacting  the borrower.  In
     general, contacts are made after a payment is more than 15 days past due at

                                          15


     which  time a late charge is assessed.  Defaults are cured promptly in most
     cases.  If  the delinquency on a mortgage  loan exceeds 90 days and  is not
     cured  through  the  Association's  normal  collection  procedures,  or  an
     acceptable arrangement is not worked out with the borrower, the Association
     will  institute measures  to  remedy the  default,  including commencing  a
     foreclosure  action  or,  in  special  circumstances,  accepting  from  the
     borrower  a voluntary deed of  the secured property  in lieu of foreclosure
     with respect to  mortgage loans or titles  and possession of  collateral in
     the case of consumer loans.

          If  foreclosure is effected, the property  is sold at a public auction
     in which the Association may  participate as a bidder.  If  the Association
     is  the  successful  bidder, the  acquired  real  estate  property is  then
     included  in the Association's real estate owned  account until it is sold.
     The  Association is permitted under federal regulations to finance sales of
     real  estate owned  by  "loans  to  facilitate,"  which  may  involve  more
     favorable  interest rates and terms  than generally would  be granted under
     the Association's  underwriting  guidelines.   At September  30, 1993,  the
     Association  had   loans  to  facilitate  amounting to  approximately  $2.3
     million, which, if necessary,  have been appropriately adjusted to  reflect
     market interest rates for accounting purposes.

          Loans  are placed on nonaccrual status after being delinquent 90 days.
     When a  loan is placed  on a  nonaccrual status, interest  accrued but  not
     received is reversed  against interest  income.  A  nonaccrual loan may  be
     restored  to  an accrual  basis when  principal  and interest  payments are
     current and full payment of principal and interest is expected.

          Jefferson's loss  and delinquency  experience on its  residential real
     estate loan portfolio  has been limited by  a number of  factors, including
     Jefferson's  underwriting   standards.     Whether  Jefferson's   loss  and
     delinquency experience  increases significantly  depends upon the  value of
     the real estate securing its loans, economic factors such as an increase in
     unemployment, and the ability of borrowers with ARM loans to make increased
     payments if interest rates increase.  In addition, the value of real estate
     fluctuates and could decline significantly.  Significant reductions in real
     estate values could  also substantially increase  the risk associated  with
     home equity  loans.  As a  result of economic conditions  and other factors
     beyond   Jefferson's  control,  Jefferson's  future  loss  and  delinquency
     experience cannot be accurately predicted.

          Real estate acquired by the Association  as a result of foreclosure or
     by deed-in-lieu of foreclosure is classified as  real estate owned until it
     is sold.   When  property  is acquired,  it is  recorded  at the  lower  of
     carrying or  market value at  the date  of acquisition and  any   resulting
     write-down  is charged  to the allowance  for loan  losses.   To the extent
     there is  further decline  in value,  that amount  is charged to  operating
     expense.  All costs  incurred in maintaining the Association's  interest in
     the property are capitalized  between the date the loan  becomes delinquent
     and the date of acquisition in an amount which may not exceed the estimated
     fair value.    After  the  date  of  acquisition,  all  costs  incurred  in
     maintaining   the  property  are  expensed   and  costs  incurred  for  the

                                          16


     improvement  or development of such  property are capitalized  in an amount
     which   may  not  exceed  the  estimated  fair  value  less  the  estimated
     disposition costs.

          The accounting  profession has issued  Statement of Position  SOP 92-3
     ("SOP 92-3") which provides guidance on measuring foreclosed assets and in-
     substance foreclosed assets  after foreclosure.   The Statement applies  to
     all  assets  obtained  through  foreclosure  or  repossession,  except  for
     inventories, marketable equity securities  and real estate previously owned
     by  the  lender under  certain  conditions.   Under  SOP  92-3  there is  a
     rebuttable presumption that foreclosed assets are held for sale.   SOP 92-3
     recommends that  foreclosed assets held for sale be carried at the lower of
     (a)  fair value  minus estimated costs  to sell,  or (b)  cost.  Foreclosed
     assets held  for the  production of  income are treated  the same  way they
     would  be  had the  assets been  acquired in  a  manner other  than through
     foreclosure.   The  Association's  accounting for  its  real  estate  owned
     complies with the guidance set forth in SOP 92-3.

          In May 1993, the Financial Accounting Standards Board ("FASB")  issued
     Statement  of  Financial  Accounting  Standards  No.  114,  "Accounting  by
     Creditors  for Impairment  of  a  Loan."    This  statement  addresses  the
     accounting by creditors  for impairment of  all loans, uncollateralized  as
     well as  collateralized, loans that  are measured at  fair value or  at the
     lower of  cost or fair value, leases, loans restructured in a troubled debt
     restructuring, and debt  securities.   It requires that  impaired loans  be
     measured  based  on  the  present  value  of  expected  future  cash  flows
     discounted  at  the  loan's effective  interest  rate,  or  as a  practical
     expedient,  at the loan's observable market price  or the fair value of the
     collateral if the loan  is collateral dependent.  The  creditor should also
     evaluate the  collectibility of  both contractual interest  and contractual
     principal when assessing  loss accruals.   The Statement  is effective  for
     fiscal  years beginning  after  December  15,  1994.    Management  of  the
     Association does  not believe  that implementation of  the Statement,  when
     adopted,  will  have a  materially  adverse  effect  on  the  Association's
     financial condition or results of operations.


     

          The following table sets forth information regarding non-accrual loans
     and real estate owned held by  the Association at the dates indicated.   At
     September  30, 1993,  the  Association  did  not  have  any  troubled  debt
     restructurings.

                                          September 30,
                                1993           1992           1991
                                      (Dollars in Thousands)

      Nonaccural loans
        Residential         $  1,205       $    626       $  1,338
        Non-residential        1,298          1,204          4,305


                                          17



        Construction             154            112            263
        Consumer                   9             24            523
          Subtotal             2,666          1,966          6,429

      Real estate owned

        Residential              770          2,775          1,948
        Non-residential        6,938          6,308          7,764
        In-substance             611          1,365             --
      foreclosure
          Subtotal             8,319         10,448          9,712
      Total nonperforming    $10,985       $ 12,414        $16,141
      assets

      Total nonperforming
      assets                    3.86%          4.12%          4.98%
        to total assets


          Loans are  treated as  in-substance  foreclosure if  the borrower  has
     little  or no equity in the collateral, the cash flow to repay the loan can
     only be expected to come from the operation or  sale of the collateral, and
     the borrower has abandoned control of the collateral or it is doubtful that
     the borrower will be able to repay the loan in the foreseeable future.  The
     one loan of $611,000 classified as an in-substance foreclosure at September
     30,  1993 is a single-family residence located in Warrenton, Virginia.  The
     Association obtained title to the property in October, 1993.

          If  the   nonaccrual  loans  and  loans  deemed   to  be  in-substance
     foreclosures  at September  30, 1993  had been  current in  accordance with
     their terms  for the year  ended September  30, 1993 (or  from the  date of
     origination if originated during such period), the total interest income on
     such loans for fiscal  1993 would have increased $670,300.  The Association
     did not accrue any interest income on such loans in fiscal 1993.

          Nonaccrual loans.  The $1.2  million of nonperforming residential real
     estate  loans at  September 30,  1993 consists of  twelve loans  secured by
     single-family property located primarily  in the Association's market area.
     As  of September  30, 1993,  the Association had  established approximately
     $170,000 of interest reserves based on these loans, but had not established
     any specific loan loss reserves.  No loan exceeded $198,000.

          The $1.3 million of nonperforming non-residential real estate loans at
     September 30,  1993 primarily  consists of  one loan  secured by a  bowling
     alley.     At  September   30,  1993,   the  Association   had  established
     approximately  $458,000 in interest  reserves and  had not  established any
     specific  loan loss reserves on this loan.   This loan, with an outstanding
     principal  balance of $1.1 million at September 30, 1993, is collateralized
     by a bowling alley in  Grafton, Virginia (near Newport News).   Such amount
     represents the Association's 60%  participation interest in the loan.   The
     loan is serviced by the FDIC and was 38 months delinquent  at September 30,


                                          18



     1993.   The borrower filed for bankruptcy  on September 17, 1992 in advance
     of a scheduled  foreclosure date of September 18, 1992.   The bowling alley
     is presently operational  and an  appraisal in December,  1991 indicated  a
     value  in excess  of the  loan carrying  value.   The bankruptcy  court has
     approved the borrower's plan of reorganization which requires  the borrower
     to pay the loan in  full prior to June, 1994, and the borrower began making
     monthly  interest  payments in  October, 1993.    The remaining  three non-
     residential real estate loans had  outstanding principal balances less than
     $100,000, with the borrowers in bankruptcy.

          The  two construction loans amounted  to $112,000 and  $42,000, and no
     nonaccrual consumer  loan exceeded $3,000.   However, the  Association does
     have  five  loans  outstanding  to  one  borrower  totalling  approximately
     $420,000, all of which are in the process of foreclosure.

          Restructured loans  amounted to  $3.8 million  at September 30,  1993.
     These  are loans for which  concessions, including deferral  of interest or
     principal payments,  have  been granted  due  to the  borrower's  financial
     condition.  The $3.8 million consisted of two commercial real estate loans.
     One loan of $2.7  million had a modified  interest rate of 8.0%,  while the
     second loan  of  $1.1 million  had  a modified  interest  rate of  6.5%  at
     September  30, 1993.    There  were  no  outstanding  commitments  to  lend
     additional funds to borrowers with restructured loans.  During fiscal 1992,
     the  Association established  a  specific valuation  allowance of  $380,000
     relating to the loan of $1.1 million.  The gross interest income that would
     have been recorded  if the loans had been current  per their original terms
     was $330,000  for  the year  ended  September 30,  1993.   Interest  income
     recorded for these loans amounted to $288,000 for the year  ended September
     30, 1993.

          Real estate owned.  The $8.2 million of REO, net of a $100,000 general
     valuation allowance,  consisted of  three single-family residences  with an
     aggregate carrying value $336,000, 22 condominiums in Dallas, Texas with an
     aggregate  carrying  value of  $434,000, a  Knight's  Inn Motel  in Monroe,
     Michigan with  a carrying  value of  $1.7 million, the  Ocean One  Hotel in
     Virginia Beach, Virginia with  a carrying value of $3.8 million, office and
     residential  property  in  Leesburg,  Virginia  with  a  carrying  value of
     $276,000, warehouse and land  in Chantilly, Virginia with a  carrying value
     of  $414,000, seven lots near Fredricksburg, Virginia with a carrying value
     of $305,000, partially developed land in  Charlottesville, Virginia with an
     aggregate  carrying value  of  $453,000, and  a single-family  residence in
     Warrenton, Virginia with a carrying value of $611,000.

          In  November,  1993 the  Association sold  the  Knight's Inn  Motel in
     Monroe, Michigan for $1.8 million.  The Association accepted a cash payment
     of  $150,000 and  extended a loan  for $1,650,000.   In  October, 1993, the
     Association purchased the land and the  land lease for the Knight's Inn for
     $340,000.   The  Association expects  to receive  a minimum  of $30,000  in
     annual rental payments from this land lease.

          The  office and residential  property in Leesburg,  Virginia is vacant
     and has  been evaluated  by experts for  soil contamination.   The carrying

                                          19



     value  of $276,000 is net of a  specific reserve of $80,000 relating to the
     resolution of this problem.

          The  Ocean One  Hotel, a  102-unit beachfront  hotel, was  acquired by
     foreclosure  in June, 1991,  and reopened for business  in July, 1992 after
     being  closed  for twenty  months.   The outstanding  loan  at the  time of
     foreclosure  amounted to  $2.7 million.   In  fiscal 1992,  the Association
     expensed $2.2 million in renovation expenditures, with $1.1 million charged
     to expense,  and the remainder of  $1.1 million capitalized as  part of the
     REO balance, resulting in a new carrying value of $3.8 million at September
     30, 1992.   During fiscal  1993, the Association  spent approximately  $1.1
     million in  further renovation  expenditures for  an indoor  swimming pool,
     meeting rooms, a  restaurant and  restaurant equipment, a  lounge and  bar,
     exterior painting, and replacement of certain hotel furnishings.  The hotel
     was  operational  during  fiscal   1993,  and  despite  major  construction
     activity, the  hotel operated at 35%  occupancy at an average  room rate of
     approximately $69 for an  operational profit of $128,000.   The Association
     does not plan significant further  renovation expenditures, and has  listed
     the property for  sale.  The  Association is unable  to project the  future
     expenditures,  if any,  that  may be  necessary to  franchise  or sell  the
     property.  The property is being managed  by a professional hotel operator.
     The Association will evaluate the benefits of affiliating the  hotel with a
     national franchise in fiscal 1994.

          At  September  30, 1993,  the Association  has  under contract  or was
     negotiating  the sale of approximately  $2.5 million of  REO, including the
     Knights Inn Motel.   Based on carrying values at September 30, 1993 and the
     contract  price  of properties  under  contract, the  Association  does not
     presently  anticipate that it will incur any significant losses on the sale
     of such properties.

          Allowance  for loan  losses.   The  total  allowance for  loan  losses
     amounted to $1.6 million at September 30, 1993, as compared to $1.3 million
     and  $1.1  million  at September  30,  1992 and  1991,  respectively.   The
     allowance for  loan losses as  a percent of  loans outstanding was  .92% at
     September  30, 1993 as compared to  .67% at September 30,  1992 and .53% at
     September 30, 1991.  The increase during the past two fiscal years reflects
     management's  decision  to increase  the ratio  of  the allowance  for loan
     losses to total  loans because  of the Association's  exposure through  its
     real estate  mortgage loan portfolio  and the recent  downturn in the  real
     estate market.  The $533,000 and $1.1 million provisions during fiscal 1993
     and 1992, respectively, were also due to the significant charge-offs during
     such periods.  Net charge-offs, which reduce the allowance for loan losses,
     amounted to $219,000, $962,000 and $236,000 in fiscal 1993,  1992 and 1991,
     respectively.   Recoveries of loans receivable  previously charged-off were
     not material in  the years ended  September 30, 1993, 1992  and 1991.   The
     allowance for loan  losses is  maintained at a  level believed adequate  by
     management  to  absorb   losses  in  the  loan   portfolio.    Management's
     determination of the adequacy of the allowance is based on an evaluation of
     the  portfolio, past  loan  loss experience,  current economic  conditions,
     volume,  growth and composition of  the loan portfolio,  and other relevant


                                          20


     factors.  The allowance  is increased by  provisions for loan losses  which
     are charged against income.

          The Association does  not allocate  the allowance for  loan losses  by
     category of loan.   An overall assessment of the  allowance for loan losses
     includes the  development of risk factors  by type of loan  to evaluate the
     adequacy  of the general valuation allowance.  The Association also reviews
     historical  ratios  of  delinquency  and nonperforming  assets  to  further
     evaluate loan loss reserves.  Further, the  Association utilizes regulatory
     measures to determine the adequacy of loan loss reserves.

          The  Association believes  that the  allowance for  loan losses  as of
     September 30,  1993 was adequate and further believes that the net carrying
     values of  real estate  owned are  stated at their  fair values.   However,
     future additions  to the  allowance for  loan losses  or reductions  in net
     carrying   values  may  be  necessary  based  on  the  performance  of  the
     Association's  loan  portfolio and  changes  in  economic conditions.    In
     addition, in connection with periodic examinations of  the Association, the
     staff of the  OTS and the FDIC  consider the adequacy of the  allowance for
     loan losses and the net carrying value of  investment in real estate.  Such
     agencies  may  require  the  Association  to  recognize  additions  to  the
     allowance or  reductions in the  net carrying value  of investment  in real
     estate based on their judgements at the time of such examinations.

          On  September 1, 1992, the OTS proposed  a revision to its guidance to
     savings associations  and OTS  examination staff regarding  the appropriate
     level  of general valuation allowances an association should maintain.  The
     current policy of the OTS is to require that a savings association classify
     its  assets  on a  regular basis  and  establish prudent  general valuation
     allowances that are adequate to absorb  probable losses that have not  been
     identified  but that are inherent in the  loan portfolio.  The proposed OTS
     policy requires associations to  maintain general valuation allowances that
     are adequate  to absorb probable  losses on their  portfolios that  are not
     clearly attributable to specific  loans.  For classified assets  and assets
     subject  to  special  mention,  the  OTS  has  proposed  general  valuation
     allowances within the following ranges:  (i) 0% to 5% of assets  subject to
     special mention; (ii) 5% to 25% of assets classified substandard; and (iii)
     40% to 60% of assets classified doubtful.   For unclassified and unreviewed
     assets, the OTS proposes general valuation allowances equal to expected net
     charge-offs during the  next year, which  should be based  on the level  of
     annual net  charge-offs experienced by  the association  over the  previous
     three  to  five  years or  similar  assets  adjusted  for current  economic
     conditions and trends and certain qualitative factors.

          Effective December 21, 1993,  the OTS, in conjunction with  the Office
     of the Comptroller of the Currency, the FDIC and the Federal Reserve Board,
     issued an Interagency Policy  Statement on the Allowance for Loan and Lease
     Losses  ("Policy  Statement").   The  Policy  Statement, which  effectively
     supersedes  the  proposed guidance  issued on  September 1,  1992, includes
     guidance (i) on the  responsibilities of management for the  assessment and
     establishment of an adequate allowance and (ii) for the agencies' examiners
     to  use in  evaluating the  adequacy  of such  allowance  and the  policies

                                          21



     utilized to determine such allowance.  The Policy Statement also sets forth
     quantitative measures for the  allowance with respect to assets  classified
     substandard and doubtful and  with respect to the  remaining portion of  an
     institution's  loan portfolio.    Specifically, the  Policy Statement  sets
     forth the  following  quantitative  measures  which examiners  may  use  to
     determine the reasonableness of an allowance: (i) 50% of the portfolio that
     is  classified doubtful;  (ii)  15% of  the  portfolio that  is  classified
     substandard and (iii) for the portions  of the portfolio that have not been
     classified (including  loans designated special  mention), estimated credit
     losses over the  upcoming twelve  months based on  facts and  circumstances
     available on  the evaluation date.   While the Policy  Statement sets forth
     this quantitative measure, such  guidance is not  intended as a "floor"  or
     "ceiling".

          A summary  of  litigation  regarding  certain  real  estate  owned  at
     September 30, 1993  is contained  herein under Item  3. Legal  Proceedings.
     For  further information on the Association's allowance for losses on loans
     and  a summary  of the net  cost of  operations for real  estate owned, see
     Notes (4) and  (6), respectively,  in the Notes  to Consolidated  Financial
     Statements in the Annual Report).

     

     The  following table summarizes activity in the Association's allowance for
     loan losses during the periods indicated.

                                           Year Ended September 30,
                                        1993        1992         1991

                                            (Dollars in Thousands)

             Allowance at beginning $  1,288     $  1,135    $    873
             of year
             Provision for loan
               losses charged to
               operating expenses        533        1,115         498
               Sub-total               1,821        2,250       1,371
             Charge-offs:
               Residential real           --         (538)        (72)
             estate loans
               Non-residential real
             estate                     (100)            --       (40)
                loans
               Construction loans        (70)            --        --
               Consumer loans            (49)        (424)       (124)
             Total loans charged-       (219)        (962)       (236)
             off(1)         
             Allowance at end of    $  1,602     $  1,288    $  1,135
             year




                                          22


             Average outstanding
             balance                $180,039     $204,964    $226,042
               of loans receivable

             Ratio of net charge-
             offs to
               average outstanding       .12%         .47%        .10%
             balance
               of loans receivable

             Period-end loans       $174,830     $190,826    $213,834
             receivable
             Ratio of allowance to
             period-                     .92%         .67%        .53%
               end loans receivable

     _______________________

     (1)    Recoveries  of  loans  receivable  previously  charged-off  were not
     material.


     Investment Activities

          Interest income and dividends  from investment securities provides the
     second largest source  of income after interest on loans.   The Association
     is required to maintain certain  liquidity ratios and does so by  investing
     in securities that  qualify as liquid  assets under OTS regulations.   Such
     securities include obligations  issued by  or are fully  guaranteed by  the
     United States government, certain  federal agency obligations, certain time
     deposits and negotiable certificates of deposit  issued by commercial banks
     and other  specified investments, including commercial  paper and corporate
     debt securities.   See "Regulation - Liquidity Requirements."   The balance
     of investment securities  maintained by Jefferson  in excess of  regulatory
     requirements  reflects  management's   objective  of  maintaining  adequate
     liquidity to afford future flexibility to meet withdrawal requests and loan
     commitments or to make other investments.  Such liquid funds are managed in
     an effort to produce  the highest yield consistent with  maintaining safety
     of  principal and  adherence to  applicable regulations.   The  income from
     investments depends on the  yield on investments purchased and  the size of
     the investment portfolio.

          The Association adopted Financial  Accounting Standards Board ("FASB")
     Statement  of  Financial  Accounting  Standards No.  115,  "Accounting  for
     Certain  Investments in  Debt and  Equity Securities"  as of  September 30,
     1993.  Investments  in debt securities  are classified as  held-to-maturity
     when the  Association has  the positive  intent and  ability to hold  those
     securities  to   maturity.   Held-to-maturity investments  are measured  at
     amortized cost  with  gains and  losses  recognized at  the time  of  sale.
     Investment in stock of the Federal  Home Loan Bank of Atlanta is  stated at
     cost.   Investments identified as available-for-sale are measured at market
     value with unrealized holding gains and losses reported as a  net amount in

                                          23



     a  separate  component of  stockholders'  equity until  realized.   Trading
     securities are  bought and held principally  for the purpose  of selling in
     the  near term.   Unrealized  gains and  losses on  trading  securities are
     included  in  earnings.    Dividend  and  interest  income  for  all  three
     categories,  including amortization of the premium  and discount arising at
     acquisition,  are reported  in earnings.   The effect  of adoption  of FASB
     Statement No.  115 was  to  record a  net unrealized  gain  of $154,000  in
     investment securities and mortgage-backed securities, a deferred income tax
     liability of $53,000 and  an increase of $101,000 in  stockholders' equity.
     The Association had no trading securities as of September 30, 1993.


     

          The following  table  sets forth  the  carrying value  of  Jefferson's
     investment  portfolio at the dates indicated.   See also Note 2 of Notes to
     Consolidated  Financial  Statements in  the  Annual  Report for  additional
     information   with  respect  to  the  Association's  investment  securities
     classification  as  available-for-sale or  held-to-maturity.   In addition,
     information  on carrying  value, gross  unrealized gains,  gross unrealized
     losses, market value, gross  proceeds from sales, and gross  realized gains
     and losses are also disclosed.
                                                 September 30,
                                         1993        1992         1991

                                             (Dollars In Thousands)

           FHLB overnight funds      $ 14,958       $2,494      $   143
           Certificates of deposit         24           43           15
           Trust accounts - CMO &       2,401        1,241        1,509
           REMIC
           Commercial paper and
             subordinated                  --        1,113        1,339
           debentures
           Adjustable-rate mortgage
           mutual                      10,676           --           --
            funds
           United States government
             and agency obligations    14,011       30,009           --
           FHLB Stock                   3,600        3,396        3,168
           Other (1)                       --           --           16
                Total                 $45,670      $38,296       $6,190

     _______________

     (1)  Consists of stock of an unconsolidated subsidiary.


                                          24


     Sources of Funds

               General.   Historically, deposits have been  the principal source
     of Jefferson's  funds for  use in  lending and  for other  general business
     purposes.  In addition to deposits, the Association derives funds from loan
     repayments  and prepayments,  sales  of whole  loans, loan  participations,
     investment securities  and  mortgage-backed securities,  advances from  the
     FHLB and  other borrowings, including  reverse repurchase agreements.   The
     availability  of  funds  from  sales  of  loans  and  debt  instruments  is
     influenced by general interest rates and other market conditions.

               Loan  principal and  interest  payments are  a relatively  stable
     source  of funds, while savings  inflows and outflows  and loan prepayments
     are significantly  influenced by general  interest rates  and money  market
     conditions and  may fluctuate widely.   Borrowings may be used  on a short-
     term  basis  to  match  short-term  lending  such  as  non-residential  and
     construction loans, to compensate for reductions in normal sources of funds
     such as savings inflows and to meet liquidity requirements.  On a long-term
     basis, borrowings may be used to support expanded lending activities.

               Deposits.   Various  regulatory changes  have  authorized  thrift
     institutions to offer  innovative deposit accounts  with shorter terms  and
     market sensitive  interest rates  in order to  reduce the  outflow of  such
     funds into alternative  investment instruments, such as money  market funds
     and mutual funds, in higher interest rate environments.  These new types of
     deposits have proven  to be more costly than historical  types of deposits,
     thus  subjecting  the Association  to  greater  fluctuations in  short-term
     deposit flows.

               In recent years, the Association has experienced deposit outflows
     primarily  from  transaction  accounts,  as  such funds  were  invested  by
     depositors in alternative financial instruments.  The reductions  in short-
     term rates resulting from  the Federal Reserve Board's action  to encourage
     economic  growth enabled money market  funds, bond funds  and equity funds,
     which, unlike financial institutions, are  not required to maintain reserve
     requirements  or  pay  premiums   to  regulatory  agencies  for  depository
     insurance, to offer higher interest rates and potentially higher returns on
     such investments.

               Jefferson offers a variety of rates  and deposit programs, short-
     term  and  long-term, designed  to attract  customers  in its  market area.
     Rates on  deposits offered by Jefferson are evaluated on a weekly basis and
     are priced  based on investment opportunities,  competitive rates available
     at other depository  institutions and  the cost of  alternative sources  of
     funds.

               Jefferson relies upon its  branch network and advertising in  its
     primary market area to  generate its deposit flows.   Jefferson's objective
     is to obtain stable deposits from local sources, although some deposits are
     gathered  from non-local sources.   Jefferson has not  sought deposits from
     institutional  brokerage programs in the last three fiscal years and had no
     brokered funds at September 30, 1993.  Deposits with balances  in excess of

                                          25



     $100,000 totaled $17.3  million or 7.2% of total  deposits at September 30,
     1993.

               In  October, 1993,  Jefferson acquired  $9.3 million  of deposits
     from  another savings  institution in  Leesburg, Virginia  at a  premium of
     1.25%.   These  accounts were  transferred  to the  Association's  existing
     branch office in Leesburg, Virginia.

               The following table shows the deposit activity  for Jefferson for
     the periods indicated.

                                         Year Ended September 30,
                                       1993         1992         1991


                                          (Dollars in Thousands)

              Net withdrawals     $(17,360)     $(7,119)     $(6,833)
                                          

              Interest credited      9,661       12,241       14,192
              Net increase
              (decrease)          $ (7,699)     $ 5,122      $ 7,359
                in deposits

               Jefferson   offers  a  variety  of  deposit  accounts,  including
     passbook accounts,  Negotiable Order of Withdrawal  ("NOW") accounts, Money
     Market Deposit Accounts ("MMDAs") and  a variety of fixed-term  certificate
     accounts with  different rates  and  maturities.   Jefferson also  provides
     Individual Retirement  Accounts (IRAs),  Simplified Employee  Pension Plans
     (SEPPs) and Keogh Plan Accounts.

               During  fiscal 1990,  the Association  introduced a  new passbook
     account  which  featured a  guaranteed  one-year  interest  rate floor  and
     certain free services such as free checking.  Such floor was established on
     October 1st of each year and as a result  of the decline of market interest
     rates below this  floor during fiscal 1992,  the balance of  these deposits
     amounted  to $77.4  million as of  September 30,  1992.   The interest rate
     floor for  fiscal 1992 was  5.75%.  However,  in fiscal 1993,  the interest
     rate was adjusted quarterly on  the passbook account and was 3.25%  for the
     quarter ended December  31, 1993 and  will be 3.15%  for the quarter  ended
     March 31, 1994.  The balance of these deposits amounted to $70.7 million as
     of September 30, 1993.

               NOW  accounts,  MMDAs and  passbook  and  statement accounts  are
     subject to  various fees depending  upon the  type of account,  transaction
     activity and  minimum balance maintained.  All  fixed-term certificates are
     subject  to a  forfeiture  of interest  in  the event  of  a withdrawal  of
     principal prior to  the maturity date.  These interest  penalties amount to
     the loss  of interest for periods  of one to six months  depending upon the
     term of the certificates.


                                          26



               At  September 30,  1993, approximately  46% of  Jefferson's total
     deposits  consisted of  time deposits  and demand deposits  represented the
     remaining  54% of the deposit base.   The weighted average nominal interest
     rate for all accounts at September 30, 1993, was 3.84%.

               In fiscal 1993, the excess of withdrawals over deposits was $17.4
     million and interest  credited amounted  $9.7 million, resulting  in a  net
     decline in deposits  of $7.7 million.  The fiscal  1993 decrease included a
     withdrawal of $4.0 million  of funds from national institution  sources, as
     the Association intentionally  posted less aggressive  deposit rates.   The
     remaining  decline in deposits was  primarily attributable to  a decline in
     demand accounts as  depositors were  withdrawing funds for  cash needs  and
     other  opportunities for  a  higher  yield.   At  September 30,  1993,  the
     Association  had $15.5 million of time deposits in "Bump Rate" certificates
     of deposit,  which allows a  depositor to  adjust his rate  to market  once
     during the deposit term, and $10.8 million in  "Prime Rate" certificates of
     deposit, which are tied to changes in prime rate less 150-175 basis points.

               The  following table  sets forth at  September 30,  1993, deposit
     account  balances (excluding  accrued  interest payable)  by account  type,
     scheduled maturity and weighted average interest rate.

                                                                Weighted
                                                   Percent of    Average
                                                     Total      Interest
                 Type of Account         Total      Deposits      Rate

                                             (Dollars in Thousands)

           Demand deposits:
           Passbook Accounts           $83,780          35%        3.21%
           NOW Accounts                 15,888           7         2.59
           MMDAs                        29,806          12         2.82

           Total demand deposits       129,474          54         3.05

           Time deposits:
           Certificates maturing in:
             Year ending September      67,021          28         4.53
           30, 1994
             Year ending September      29,974          12         5.05
           30, 1995
             Year ending September      10,660           4         5.05
           30, 1996
             Thereafter                  4,338           2         5.58

           Total time deposits         111,993          46         4.76

           Total deposits             $241,467         100%        3.84%




                                          27




               The following table sets forth the amount of scheduled maturities
     of time deposits at September 30, 1993.


                 Balance as of       Twelve Months Ended
                 September 30,  September 30,

    Interest  Rate   1992    1993    1994    1995    1996   There
                                             after

                                     (Dollars in Thousands)

Less  than 4%       $ 9,988  $ 24,410  $24,277  $    133  $   --   $  --
4.00 -  6.00%        57,931    72,056   32,097    26,240   10,025   3,694
6.01 -  8.00%        32,766    12,426    8,615     2,772      458     581
8.01 -  10.00%       12,306     3,092    2,032       820      177      63
Greater  than 10%        34         9      --          9      --      --
Total  maturities  $113,025  $111,993  $67,021   $29,974  $10,660  $4,338


               Borrowings.    The  FHLB System  functions  in  a reserve  credit
     capacity for savings institutions  and other member financial institutions.
     As  a member,  Jefferson is required  to own  capital stock in  the FHLB of
     Atlanta,  and is  authorized to  apply for  advances from  the FHLB  on the
     security of such stock and certain  of its home mortgages and other assets.
     Such borrowings may be made pursuant to numerous credit programs offered by
     the FHLB.   Each  credit program  has its  own interest  rate and range  of
     maturities,  and  the  FHLB prescribes  the  acceptable uses  to  which the
     advances pursuant  to each program may be put as well as limitations on the
     size  of  the  advances.   Depending  upon  the credit  program  used, FHLB
     advances bear  interest at fixed  rates or at  rates that vary  with market
     conditions.   A prepayment  penalty may be  imposed for  early repayment of
     advances.   The FHLB offers a full  range of maturities up  to ten years at
     generally  competitive  rates.    At  September  30,  1993  and  1992,  the
     Association did not have any outstanding FHLB advances. See Note (9) to the
     Notes  to Consolidated  Financial  Statements in  the Annual  Report  for a
     summary of FHLB advances.



                                          28




               Securities   sold  under   agreements  to   repurchase  ("reverse
     repurchase agreements") involve the  transfer of securities to a  lender in
     exchange  for cash under  an agreement to  repay the cash  plus interest in
     exchange for the return of the same or substantially the same securities on
     the maturity date.  Jefferson deals only with financially strong securities
     dealers  and  commercial  banks  when  entering  into  these  transactions.
     Generally,  the securities used in  these transactions have been government
     agency MBSs.   Funds from this source have been  used to provide additional
     liquidity  and  to  engage  in  arbitrage  transactions   which  match  the
     maturities of assets and liabilities at positive interest rate spreads.

               Reverse repurchase transactions  are treated  as borrowings  with
     the repurchase obligations  reflected as  a liability  on the  Consolidated
     Balance  Sheets, and the related "interest" expense included in interest on
     borrowings.  At September 30,  1993 and 1992, the Association did  not have
     any  securities sold under agreements to repurchase.   See Note (10) to the
     Notes  to  Consolidated Financial  Statements in  the  Annual Report  for a
     summary of the Association's reverse repurchase agreements.

               The  Association's  other  borrowings primarily  represent  notes
     payable  ("Notes") of JFC and mortgage collateral bonds ("Bonds") issued by
     JFC II.

               On  June 6,  1985, JFC,  in effect,  borrowed $20.3  million from
     Thrift Financing Corporation ("TFC"),  an investment program established by
     Craigie,   Inc.,   which  indebtedness   was   evidenced   by  the   Notes.
     Consequently,  TFC issued CMOs  secured by  the Notes  which, in  turn, are
     collateralized  by FHLMC PCs.  The maturity  of the Notes correspond to the
     principal repayment  of  the  FHLMC  PCs.    At  September  30,  1993,  the
     outstanding indebtedness on the Notes was $5.3 million, with an unamortized
     discount of $76,000.  The Notes are collateralized by a  trust cash account
     and $5.5 million of FHLMC PCs which had a weighted average rate of 9.07% at
     September 30,  1993.  The Notes had an effective interest cost to Jefferson
     of 11.27% in fiscal 1993.

               On May 9, 1988, JFC II issued  the Bonds with a gross balance  of
     $47.1 million  which were secured by FHLMC PCs with below market rates.  As
     a result, the Bonds were initially issued at a discount of $5.0 million, or
     10.625% of  the outstanding  amount  payable on  the Bonds.   The  discount
     represented the difference  between the weighted  average interest rate  of
     the FHLMC  PCs  and the  cost of  borrowing.   The  maturity  of the  Bonds
     corresponds to  the maturity of the FHLMC PCs.  The unamortized discount on
     the Bonds is  reduced in  proportion to  the reduction  of the  outstanding
     balance of  the Bonds which  increases interest expense.   At September 30,
     1993, the outstanding indebtedness on the Bonds was $21.2 million, with  an
     unamortized discount  of $2.3 million and had an effective interest cost to
     Jefferson of  12.87% in  fiscal 1993.   The Bonds  are collateralized  by a
     trust cash  account and $19.9  million of  FHLMC PCs which  had a  weighted
     average rate of 8.33% at September 30, 1993.

               A material and prolonged decrease in interest rates could have an
     adverse  effect on the Association's interest expense primarily as a result

                                          29



     of the Bonds issued by JFC  II.  Due to the  paydown of the Bonds of  $25.9
     million  in the 65 months since issuance, the unamortized discount amounted
     to $2.3 million at September 30, 1993.   The maturity of the Bonds, as well
     as the amortization of the discount, correspond to the principal repayments
     of  the mortgage-backed securities.  Average annual repayments on the Bonds
     since issuance has  amounted to $4.8 million and,  correspondingly, average
     annual accretion of  the discount has  amounted to approximately  $510,000.
     To  the extent  that  interest rates  spur  significant repayments  of  the
     mortgage-backed securities  collateralizing the Bonds,  the amortization of
     the  discount  would  correspondingly   accelerate.  The  weighted  average
     interest  rate of  the mortgage-backed  securities collateral was  8.33% at
     September 30, 1993.   Since the amortization  of the discount is  accounted
     for  as  interest  expense, an  acceleration  of  the  amortization of  the
     discount  would   have  an  adverse   affect  on   interest  expense   and,
     correspondingly, net interest income in the short-term.

               The  following table sets forth the effect on net interest income
     of decreases  and  increases  of  repayment  on  the  Bonds  based  on  the
     historical average annual repayment of $4.8 million.


      Percent of                          Amortization
      Historical                          of Discount at   Net Interest
    Average Annual      Amount of          10.625% of         Income
     Repayment of      Repayment of       Repayment of       Increase
    Bonds Payable         Bonds              Bonds           (Decrease)

        75%           $ 3,600,000         $  382,500         $ 127,500
       100%           $ 4,800,000         $  510,000         $     -- 
       125%           $ 6,000,000         $  637,500         $(127,500)
       150%           $ 7,200,000         $  765,000         $(255,000)
       175%           $ 8,400,000         $  892,500         $(382,500)
       200%           $ 8,400,000         $1,020,000         $(510,000)
       225%           $10,800,000         $1,147,500         $(637,500)
       250%           $12,000,000         $1,275,000         $(765,000)


                                          30



               The annual  repayment rate in fiscal 1993  was approximately 200%
     of the historical annual repayment rate.

               The following  table summarizes  the  consolidated borrowings  of
     Jefferson at the dates indicated.

<TABLE>
<CAPTION>
                                                                 September 30,
                                                  1993      1992      1991     1990      1989
                                                            (Dollars in Thousands)
<S>                                            <C>      <C>     <C>      <C>       <C>
FHLB Advances                                   $  --    $  --   $13,750  $ 51,050  $ 46,000
Securities sold under agreements to repurchase     --       --    14,001    17,077    17,038
Jefferson Funding Corporation notes payable,
 (Collateralized mortgage obligation)             5,212    6,761   8,614     9,505    10,797
Jefferson Funding Corporation II
 (Real Estate Mortgage Investment 
 Certificate)                                    18,867   27,360  31,853    34,721    37,654
Wrap around mortgages                               --        37      38        84       123
Total                                           $24,079  $34,158 $68,256  $112,437  $111,612
</TABLE>

     Competition

               Jefferson  experiences substantial competition  in attracting and
     retaining savings  deposits and in  making real  estate, consumer and  non-
     residential  loans.  The primary factors  in competing for savings deposits
     are interest rates and convenience of office locations.  Direct competition
     for savings comes from other savings institutions, commercial banks, credit
     unions  and more  recently  other financial-service  concerns.   Additional
     significant  competition  for savings  deposits  comes  from corporate  and
     government  securities  and mutual  funds which  may yield  higher interest
     rates than  instruments  offered  by  savings institutions.    The  primary
     factors  in  competing  for  loans  are  interest  rates,  rate  adjustment
     provisions, loan  maturity,  loan  fees, convenience  and  the  quality  of
     service to  borrowers.  Competition  for origination  of real estate  loans
     normally comes from other  savings institutions, commercial banks, mortgage
     banking companies, insurance companies and real estate investment trusts.

     Subsidiaries



                                          31




               OTS regulations permit a  savings institution to invest up  to 2%
     of  its  assets  in  the  capital  stock,  paid-in  surplus  and  unsecured
     obligations  of  subsidiary corporations  or  service  corporations and  an
     additional 1%  of its  assets when  the additional  funds are  utilized for
     community  or  inner-city  development  or  investment.    In  addition,  a
     federally chartered, SAIF-insured savings  institution meeting its  minimum
     regulatory  capital requirements also may  make conforming loans to service
     corporations in which the lender owns or holds more than 10% of the capital
     stock, in  an aggregate amount  of up to  50% of  regulatory capital.   The
     Association is also authorized to invest up to 30% of its assets in finance
     subsidiaries whose sole purpose is to issue debt or  equity securities that
     the  Association  is  authorized  to issue  directly,  subject  to  certain
     limitations.  At September 30, 1993, the Association was authorized to have
     a maximum  investment of $5.7 million  (2% of assets) in  the capital stock
     and  other securities of service corporation subsidiaries and no conforming
     loans.  In  addition, the Association  is permitted to  invest up to  $85.3
     million (30% of assets) in finance subsidiaries such as JFC and JFC II.  As
     of that  date, Jefferson's  investment in service  corporation subsidiaries
     was  $4.6 million, of which $1.0 million  and $2.8 million were invested in
     JFC  and the  JFC II,  respectively.   The  $1.0 million  and $2.8  million
     represent the amounts by which JFC and  the JFC II have over-collateralized
     their respective borrowings.

               Jefferson currently has four wholly-owned service corporations as
     follows:

          Subsidiary                    Primary Business Activity

Jefferson Insurance Services, Inc.     Sales of multiple lines of insurance
                                         to the public
Jefferson Investment Service Corp.     Trustee on savings institution
                                         mortgages
Jefferson Funding Corporation          Finance subsidiary (CMO)
Jefferson Funding Corporation II       Finance subsidiary (REMIC)


          At  September  30,  1993,   Jefferson  Insurance  Services,  Inc.  and
     Jefferson  Investment Service Corp. had combined  total assets of $695,340,
     of which $692,439 is cash  and investment securities.  Total equity  of the
     two above  nonfinance  service  corporations at  such  time  was  $695,340.
     During fiscal  1993, such  subsidiaries generated  aggregate net  income of
     approximately $37,000.  The nonfinance service corporations are not engaged
     in any nonpermissible regulatory activities.

     Employees

          At September 30, 1993,  Jefferson employed 102 full-time and  13 part-
     time employees.  Management  considers its relations with its  employees to
     be good.

                                          32


          Jefferson currently maintains a comprehensive employee benefit program
     providing,  among  other items,  health,  disability,  life insurance,  and
     educational  assistance.  In fiscal 1991, a  401(k) plan was made effective
     for qualified employees.   Jefferson's employee benefits are  considered by
     management to  be generally comparable  with employee benefits  provided by
     other  major employers in  Jefferson's market area.   Jefferson's employees
     are  not represented by any  collective bargaining group.   The Association
     does not provide post-retirement benefits.

                                      REGULATION

          Set forth below is a brief description of certain laws and regulations
     which relate to the regulation of Jefferson.  The description of these laws
     and  regulations, as well as descriptions of laws and regulations contained
     elsewhere herein  does not purport to  be complete and is  qualified in its
     entirety by reference to applicable laws and regulations.

          General

          The  Association is  a  federally chartered  savings association,  the
     deposits of  which are federally insured  and backed by the  full faith and
     credit  of the United States  Government.  Accordingly,  the Association is
     subject to broad  federal regulation and oversight by the  OTS and the FDIC
     extending to all aspects of its operations.  The Association is a member of
     the FHLB of  Atlanta and is  subject to certain  limited regulation by  the
     Federal Reserve Board.

          The  OTS  has  extensive  authority  over  the  operations  of savings
     associations.  As part of this authority, savings associations are required
     to  file  periodic reports  with  the  OTS  and  are  subject  to  periodic
     examinations by the OTS and the FDIC.  The investment and lending authority
     of the Association is prescribed by federal laws and regulations, and it is
     prohibited  from engaging in any activities  not permitted by such laws and
     regulations.   These laws and  regulations generally are  applicable to all
     federally  chartered savings  associations and  many also  apply to  state-
     chartered  savings  associations.    Such  regulation  and  supervision  is
     primarily intended for the protection of depositors.

          Certain  of  the  investment   and  lending  authorities  for  federal
     associations were amended significantly by FIRREA.  FIRREA provides that no
     savings  association may invest in  corporate debt securities  not rated in
     one of the four highest rating categories by a nationally-recognized rating
     organization.    In addition,  FIRREA  reduced  the  permissible  level  of
     investment in  loans secured  by non-residential  real property  by federal
     associations  from  40%  of assets  to  400%  of  regulatory capital,  with
     authority in  the OTS to increase  that investment level  on a case-by-case
     basis.  FIRREA also revised the authority of savings associations to engage
     in transactions  with affiliates or  to make  loans to certain  insiders by
     making  such  transactions subject  to  certain provisions  of  the Federal
     Reserve  Act.   Among  other things,  those  provisions require  that these
     transactions with affiliates be on terms and conditions comparable to those
     for similar transactions with non-affiliates, as discussed below.

                                          33







          FIRREA imposed limitations  on the  aggregate amount of  loans that  a
     savings  association could  make  to any  one  borrower, including  related
     entities.   Under FIRREA, the  permissible amount of  loans-to-one borrower
     now  follows the  national  bank standard  for all  loans  made by  savings
     associations, as compared to the pre-FIRREA rule that applied that standard
     only  to commercial loans made by federally chartered savings associations.
     The national bank  standard generally does not permit loans-to-one borrower
     to exceed 15% of unimpaired capital and surplus.  Loans in an amount  equal
     to an additional 10% of  unimpaired capital and surplus also may be made to
     a borrower if the loans are fully secured by readily marketable securities.
     For information about the Association's largest loan or group of loans, see
     "Business - Lending Activities - Loan Underwriting Policies."

          The OTS' enforcement authority over all savings associations and their
     holding companies was  substantially enhanced by FIRREA.   This enforcement
     authority includes, among other  things, the ability to assess  civil money
     penalties,  to issue  cease and desist  or removal  orders and  to initiate
     injunctive actions.  In general, these enforcement actions may be initiated
     for violations of  laws and  regulations and unsafe  or unsound  practices.
     Other  actions or inactions may  provide the basis  for enforcement action,
     including  misleading or  untimely  reports filed  with  the OTS.    FIRREA
     significantly  increased  the  amount  of  and   grounds  for  civil  money
     penalties.   FIRREA  requires, except  under certain  circumstances, public
     disclosure of final enforcement actions by the OTS.

          Recent  Legislation.    On  December 19,  1991,  the  Federal  Deposit
     Insurance  Corporation Act of  1991 ("FDICIA") was  enacted into  law.  The
     FDICIA provides for, among  other things, the recapitalization of  the Bank
     Insurance Fund ("BIF");  the authorization  of the FDIC  to make  emergency
     special  assessments under  certain circumstances  against BIF  members and
     members  of  the SAIF;  the establishment  of risk-based  deposit insurance
     premiums; and improved examinations and reporting requirements.  The FDICIA
     also provides  for enhanced federal supervision  of depository institutions
     based on, among other things, an institution's capital level.

          Under the FDICIA, new safety and soundness standards are to be adopted
     by  the federal banking regulators, including the imposition by December 1,
     1993  of a maximum  ratio of  classified assets  to total  capital, minimum
     earnings  sufficient to absorb losses without impairing capital, and to the
     extent feasible, a minimum ratio of market value to book value for publicly
     traded  shares of  an  institution  or  holding  company,  and  such  other
     standards  relating  to  asset  quality,  earnings  and  valuation  as  the
     regulators find  appropriate.   The FDICIA  also liberalized the  qualified
     thrift lender  ("QTL") test;  imposed greater restrictions  on transactions
     with  insiders; revised the  limitations on the  includability of purchased
     mortgage  servicing  rights   as  regulatory  capital;   mandated  consumer
     protection  disclosures with  respect  to deposit  accounts; and  permitted
     federal  savings  institutions to  acquire or  be  acquired by  any insured
     depository institution.  In  many of these areas,  implementing regulations
     must be adopted by the relevant banking regulator.


                                          34



          On June 19, 1993, a joint notice of proposed rulemaking  was issued by
     the OTS, the FDIC, the  Office of the Comptroller  of the Currency and  the
     Federal Reserve  Board (collectively, the "agencies")  concerning standards
     for safety and soundness  required to be prescribed by  regulation pursuant
     to Section 39  of the Federal Deposit Insurance Act  ("FDIA").  In general,
     the standards relate  to (1) operational and managerial  matters; (2) asset
     quality and earnings; and (3) compensation.  The operational and managerial
     standards cover (a) internal controls and information systems, (b) internal
     audit system, (c) loan documentation, (d) credit underwriting, (e) interest
     rate exposure,  (f) asset growth, and (g) compensation,  fees and benefits.
     Under the proposed asset quality and earnings standards, Jefferson would be
     required  to maintain  (1) a  maximum ratio  of  classified assets  (assets
     classified  substandard,  doubtful and  to the  extent that  related losses
     have not been recognized,  assets classified loss) to total capital of .75,
     and  (2) minimum earnings  sufficient  to absorb  losses without  impairing
     capital.    The  last  ratio concerning  market  value  to  book  value was
     determined by  the agencies  not  to be  feasible.   Finally, the  proposed
     compensation standard states that compensation will be considered excessive
     if  it  is  unreasonable  or  disproportionate  to  the  services  actually
     performed  by the individual being  compensated.  If  an insured depository
     institution  or  its holding  company  fail to  meet any  of  the standards
     promulgated  by  regulation,  then  such  institution or  company  will  be
     required to submit a plan within 30  days to the FDIC specifying the  steps
     it will take to correct  the deficiency.  In the event that  an institution
     or company fails to submit or fails  in any material respect to implement a
     compliance plan  within the time allowed  by the agency, Section  39 of the
     FDIA provides  that  the FDIC  must  order the  institution or  company  to
     correct the  deficiency and may (1) restrict  asset growth; (2) require the
     institution  or company to increase its ratio of tangible equity to assets;
     (3) restrict the rates of interest that the institution or company may pay;
     or (4) take  any other action  that would better  carry out the purpose  of
     prompt corrective action.

          On  November 18, 1993, the  agencies issued proposed regulations which
     are substantially similar to  the advance notice of proposed  rulemaking in
     June 1993, set forth  above.  However, pursuant to the proposed regulations
     issued in  November, the Association  would be  allowed a maximum  ratio of
     classified assets to total capital of  1.0 rather than .75 proposed in June
     1993.  The  Association is unable to predict  at this time what  effect, if
     any,  these standards will have  on its business,  results of operations or
     management.  However, the Association's classified assets to  total capital
     currently  exceed the  proposed  ratio of  1.0.   Management  is  presently
     evaluating the alternatives available to the Association in order to comply
     with the  proposed requirement,  including reducing classified  assets, and
     increasing  capital though earnings  and issuance  of additional  shares of
     common stock  or other capital instruments.  The Association has included a
     proposal  in the  proxy statement  for the  1994 Annual  Meeting requesting
     stockholder  approval for a proposed private placement offering.  While the
     Association does not have any  immediate specific plans to issue shares  of
     capital stock, the Association believes that approval of this proposal will
     provide the Association with  corporate flexibility to respond on  a timely
     basis to potentially  valuable business opportunities which may include the

                                          35



     purchase  of deposits,  branch office  properties and  other assets  of the
     Resolution Trust  Corporation.   Any such  private  placement offering,  if
     initiated, is not expected to exceed $5.0 million.

          Insurance of Accounts

          The deposits of the Association are insured up to $100,000 per insured
     member (as defined by law and regulation) by the SAIF and are backed by the
     full  faith and credit  of the United  States Government.   As insurer, the
     FDIC is authorized to conduct examinations of, and to require reporting by,
     FDIC-insured  institutions.     It  also  may   prohibit  any  FDIC-insured
     institution from engaging in any activity the FDIC determines by regulation
     or order to  pose a  serious threat to  the FDIC.   The FDIC  also has  the
     authority to  initiate  enforcement actions  against savings  associations,
     after giving the OTS an opportunity to take such action.

          The annual assessment for  SAIF members for deposit insurance  for the
     period  from January 1, 1991 through December 31, 1992 was equal to .23% of
     insured  deposits,  which  was payable  on  a  semi-annual  basis.   FDICIA
     eliminated limitations  on increases in federal  deposit insurance premiums
     and authorized the  FDIC to  increase the  assessment rates  to the  extent
     necessary to protect the SAIF (as well as the  comparable fund administered
     by the FDIC which insures the deposits of commercial banks).   The FDIC has
     issued a final  regulation which  was effective for  the first  semi-annual
     period of  1993 and thereafter, and  which is intended to  be a preliminary
     step  toward the risk-based assessment system required to be implemented by
     January 1, 1994.  Under the regulation, institutions are assigned to one of
     three  capital   groups  which  are  based  solely   on  the  level  of  an
     institution's  capital--"well  capitalized," "adequately  capitalized," and
     "undercapitalized"--which are defined in the same manner as the regulations
     establishing  the prompt corrective action  system under Section  38 of the
     FDIA.    These three  groups are  then divided  into three  subgroups which
     reflect varying  levels  of  supervisory  concern,  from  those  which  are
     considered to be healthy to those which are considered to be of substantial
     supervisory concern.  The matrix so created results in nine assessment risk
     classifications, with rates ranging from .23% for well capitalized, healthy
     institutions  to .31%  for  undercapitalized institutions  with substantial
     supervisory  concerns.  The insurance  premium for the  Association for the
     first  semi-annual period  beginning January  1, 1993  was .30%  of insured
     deposits  and is .30% for the second semi-annual period ending December 31,
     1993.  

          The FDIC may terminate the deposit insurance of any insured depository
     institution, including  the Association, if  it determines after  a hearing
     that the  institution  has engaged  or  is engaging  in  unsafe or  unsound
     practices, is  in an unsafe or unsound condition to continue operations, or
     has violated any applicable law, regulation, order or any condition imposed
     by  an agreement  with the  FDIC.   It also  may suspend  deposit insurance
     temporarily during the  hearing process  for the  permanent termination  of
     insurance, if the  institution has no  tangible capital.   If insurance  of
     accounts is  terminated, the accounts at the institution at the time of the
     termination, less subsequent  withdrawals, shall continue to be insured for

                                          36



     a period of six months to two years, as determined by the FDIC.  Management
     is aware  of no existing circumstances which could result in termination of
     the Association's deposit insurance.

          Federal Home Loan Bank System

          The Association  is a member of  the FHLB System which  consists of 12
     regional  FHLBs, with  each subject  to supervision  and regulation  by the
     newly created Federal  Housing Finance Board.  The FHLBs  provide a central
     credit   facility  primarily   for  member   savings  institutions.     The
     Association, as a member of the FHLB of Atlanta, is required to acquire and
     hold shares of capital stock in that FHLB in an amount equal to at least 1%
     of the aggregate principal amount of its unpaid residential mortgage loans,
     home  purchase contracts and similar  obligations at the  beginning of each
     year,  or  5% of  its  advances  (borrowings)  from  the FHLB  of  Atlanta,
     whichever is greater.  At September 30, 1993, Jefferson had  a $3.6 million
     investment in the stock  of the FHLB of Atlanta and  was in compliance with
     this requirement.

          Advances from  the FHLB  of Atlanta  are secured  by certain  types of
     mortgages  and  other assets.  Interest rates    charged for  advances vary
     depending upon  maturity, the cost of funds to  the FHLB of Atlanta and the
     purpose of  the borrowing.  At  September 30, 1993, the  Association had no
     borrowings from the FHLB of Atlanta outstanding.  

          Liquidity Requirements

          The Association is  required to  maintain a daily  average balance  of
     liquid assets (cash, certain  time deposits, corporate debt securities  and
     commercial paper, securities of certain mutual funds, banker's acceptances,
     and   specified  United   States  government,   state  or   federal  agency
     obligations), equal to  at least 5% of the average daily balance of its net
     withdrawable savings  deposits plus short-term borrowings.   This liquidity
     requirement  may be  changed from  time to time  by the  OTS to  any amount
     within the  range of  4% to  10% and  is currently  5%.  Short-term  liquid
     assets  currently  must consist  of 1%  of  the liquidity  base.   Monetary
     penalties may be  imposed for failure to meet liquidity  requirements.  The
     Association's  average  month-end  liquidity   ratio  for  the  year  ended
     September 30, 1993 was 7.7% and its short-term liquidity ratio at September
     30, 1993 exceeded  the regulatory  requirement of 1%.  The Association  has
     consistently  maintained   liquidity  levels  in  excess   of  the  minimum
     requirements.




                                          37



          Regulatory Capital Requirements

          Federally  insured  savings  associations  are  required  to  maintain
     minimum levels  of regulatory  capital.   Pursuant to  FIRREA, the  OTS has
     established three capital standards applicable to all savings associations.
     These  standards generally must be  as stringent as  the comparable capital
     requirements  imposed on  national banks.   The OTS  also is  authorized to
     impose  capital requirements  in excess  of these  standards on  individual
     associations on a case-by-case basis.

          Current OTS capital standards  require savings associations to satisfy
     three  different  capital requirements.    Under  these standards,  savings
     associations must maintain  "tangible" capital  equal to  1.5% of  adjusted
     total  assets, "core"  capital equal  to 3%  of adjusted  total  assets and
     "total" capital (a  combination of core and "supplementary"  capital) equal
     to  8% of "risk-weighted"  assets.   For purposes  of the  regulation, core
     capital  generally  consists  of  common  stockholders'  equity  (including
     retained earnings),  noncumulative perpetual  preferred  stock and  related
     surplus, minority interests  in the equity  accounts of fully  consolidated
     subsidiaries,  certain nonwithdrawable  accounts and  pledged  deposits and
     "qualifying  supervisory goodwill."   Tangible  capital is  given the  same
     definition  as  core capital  but does  not include  qualifying supervisory
     goodwill and  is reduced  by the amount  of all  the savings  association's
     intangible assets,  with only  a limited exception  for purchased  mortgage
     servicing rights.  Both core and tangible capital are further reduced by an
     amount  equal to  a savings  association's debt  and equity  investments in
     subsidiaries engaged in activities not permissible to national banks (other
     than subsidiaries  engaged in activities undertaken as  agent for customers
     or in mortgage banking activities and subsidiary depository institutions or
     their  holding companies).    Supplementary capital  generally consists  of
     hybrid capital instruments; perpetual preferred stock which is not eligible
     to be  included as core  capital; subordinated  debt and  intermediate-term
     preferred stock; and,  subject to limitations, general allowances  for loan
     losses.  Assets  are adjusted under the risk-based  guidelines to take into
     account different risk characteristics, with the categories ranging from 0%
     (requiring  no additional  capital) for  assets such  as cash  to  100% for
     repossessed assets  or loans  more than  90 days  past due.   Single-family
     residential  real estate loans which are not past-due or non-performing and
     which  have been made in accordance with prudent underwriting standards are
     assigned a 50% level in the risk-weighing system, as are certain privately-
     issued mortgage-backed securities representing  indirect ownership of  such
     loans.  High quality MBSs and FHLB stock are assigned a 20% risk-weighting.
     Off-balance sheet items also are adjusted to take into account certain risk
     characteristics.

          In  August 1993,  the  OTS  adopted  a  final  rule  incorporating  an
     interest-rate risk component into the risk-based capital regulation.  Under
     the rule,  an institution with  a greater  than "normal" level  of interest
     rate  risk  will be  subject  to  a deduction  of  its  interest rate  risk
     component from total capital for purposes of calculating risk-based capital
     requirement.  As a result, such an institution will be required to maintain
     additional  capital  in   order  to  comply  with  the  risk-based  capital

                                          38



     requirement.  An  institution with  a greater than  "normal" interest  rate
     risk is defined as an institution that would suffer a loss of net portfolio
     value  exceeding 2.0% of  the estimated market  value of its  assets in the
     event  of a  200  basis  point increase  or  decrease  (with certain  minor
     exceptions)  in interest rates.   The interest rate  risk component will be
     calculated, on a quarterly basis, as one-half of the difference  between an
     institution's  measured  interest rate  risk  and 2.0%,  multiplied  by the
     market value of  its assets.  The rule also authorizes  the director of the
     OTS, or his designee, to waive or defer an institution's interest rate risk
     component  on a  case-by-case basis.   The  final rule  is effective  as of
     January 1,  1994, subject however to  a two quarter "lag"  time between the
     reporting date of the data used to calculate an institution's interest rate
     risk and the effective date of each quarter's interest rate risk component.
     Thus, an institution with greater than "normal" risk will not be subject to
     any  deduction  from  total  capital  until July  1,  1994  (based  on  the
     calculation of the interest rate  risk component using data as of  December
     31, 1993).  Finally,  the OTS indicated in the final  rule that it intended
     to  lower the leverage ratio  requirement (in its  prompt corrective action
     regulation) to  3.0% from  the  current level  of 4.0%,  on  July 1,  1994.
     Management  of  the  Association does  not  believe  it  will be  adversely
     impacted by this new regulation upon the effectiveness of the regulation in
     July, 1994.  However, any actual requirement for July, 1994  will depend on
     the composition of assets  and level of  interest rates in December,  1993,
     and in the future, portfolio composition, and OTS filing requirements.


                                           39

          The following  table sets forth the Association's compliance with each
     of the above-described capital requirements as of September 30, 1993.

                                    Tangible       Core        Risk-Based
                                    Capital     Capital(1)     Capital(2)

                                           (Dollars in Thousands)

Capital under GAAP                  $12,682        $12,682       $12,682
Additional capital items:
  General valuation allowances(3)       --             --          1,602
Regulatory capital                   12,682         12,682        14,284
Minimum required  regulatory 
  capital(4)                          4,264          8,528         11,68
Excess regulatory capital           $ 8,418        $ 4,154       $ 2,597





Regulatory capital as a 
  percentage                          4.46%          4.46%          9.77%
Minimum capital required
  as a percentage (4)                  1.5            3.0            8.0
Regulatory capital as
 a percentage in excess of
 requirements                         2.96%          1.46%          1.77%

     _______________

     (1)  Does not  reflect amendments which were  proposed by the  OTS in April
     1991, which  may  increase  this  requirement  to between  4%  and  5%,  as
     discussed below.

     (2)  Does  not reflect  amendments  to the  risk-based capital  requirement
     which were adopted by the OTS in August 1993, as discussed above.

     (3)  Limited  to 1.25% of  risk-weighted assets ($1.8  million at September
     30, 1993).

     (4)  Tangible and core  capital are  computed as a  percentage of  adjusted
     total assets of $284.3 million  at September 30, 1993.   Risk-based capital
     is  computed as  a percentage  of adjusted  risk-weighted assets  of $146.1
     million at September 30, 1993.

          Any  savings association that fails any of the capital requirements is
     subject  to possible  enforcement actions  by the  OTS or  the FDIC.   Such
     actions could include  a capital directive, a cease and desist order, civil
     money  penalties, the  establishment  of restrictions  on an  association's
     operations, termination of federal deposit insurance and the appointment of
     a conservator or receiver.  The OTS' capital regulation  provides that such
     actions, through enforcement proceedings or otherwise, could require one or
     more of a variety of corrective actions.

          Proposed Federal Regulatory Capital Requirements.  In April  1991, the
     OTS proposed  to  modify the  3%  of  adjusted total  assets  core  capital
     requirement in  the same  manner  as was  done by  the  Comptroller of  the
     Currency  for national  banks.    Under  the  OTS  proposal,  only  savings
     associations rated composite  1 under the OTS  MACRO rating system  will be
     permitted to  operate at the regulatory  minimum core capital ratio  of 3%.
     For all other savings associations, the minimum  core capital ratio will be
     3% plus at least an additional 100 to 200 basis points, which will increase
     the  core capital ratio requirement  from 3% to 4% to  5% of adjusted total
     assets or more.   In determining the amount of  additional capital, the OTS
     will assess  both the quality of  risk management systems and  the level of
     overall risk in each individual savings association through the supervisory
     process on a case-by-case basis.

          Prompt Corrective Action

                                          40







          Under  Section 38  of the FDIA,  as added  by the  FDICIA each federal
     banking  agency  is required  to implement  a  system of  prompt corrective
     action  for institutions which it regulates.   In early September 1992, the
     federal banking agencies, including  the OTS, adopted substantially similar
     regulations which are intended to implement the system of prompt corrective
     action  established  by Section  38  of the  FDIA.   These  regulations are
     effective December 19, 1992.   Under the regulations, an  institution shall
     be deemed to  be (i) "well capitalized" if it  has total risk-based capital
     of 10.0% or  more, has a Tier I  risk-based capital ratio of 6.0%  or more,
     has a Tier I leverage  capital ratio of 5.0% or more and is  not subject to
     any  order or  final  capital directive  to  meet and  maintain a  specific
     capital  level for any capital measure; (ii) "adequately capitalized" if it
     has a  total risk-based capital ratio of 8.0% or  more, a Tier I risk-based
     capital ratio of 4.0% or more  and a Tier I leverage capital ratio  of 4.0%
     or more (3.0% under certain circumstances) and does not meet the definition
     of "well capitalized,"  (iii) "undercapitalized"  if it has  a total  risk-
     based capital  ratio that is  less than 8.0%,  a Tier I  risk-based capital
     ratio that is  less than 4.0%  or a Tier I  leverage capital ratio  that is
     less  than 4.0%  (3.0%  under certain  circumstances), (iv)  "significantly
     undercapitalized" if it  has a total risk-based capital ratio  that is less
     than 6.0%, a Tier I  risk-based capital ratio that  is less than 3.0% or  a
     Tier  I leverage capital ratio that is  less than 3.0%, and (v) "critically
     undercapitalized" if it has a ratio of tangible equity to total assets that
     is equal to or  less than 2.0%.  Section 38 of the FDIA and the regulations
     promulgated  thereunder also  specify circumstances  under which  a federal
     banking agency may reclassify a  well capitalized institution as adequately
     capitalized  and may require  an adequately  capitalized institution  or an
     undercapitalized institution to  comply with supervisory  actions as if  it
     were  in the next lower category (except that the FDIC may not reclassify a
     significantly undercapitalized institution as critically undercapitalized).
     The  Association  is currently  categorized  as  an adequately  capitalized
     institution.

          An institution generally  must file a written capital restoration plan
     which  meets specified  requirements  with an  appropriate federal  banking
     agency within 45 days of  the date that the institution receives  notice or
     is  deemed  to  have  notice  that  it  is  undercapitalized, significantly
     undercapitalized or critically undercapitalized.   A federal banking agency
     must provide the institution with written notice of approval or disapproval
     within  60  days after  receiving a  capital  restoration plan,  subject to
     extensions by the  agency.  An institution which fails  to submit a written
     capital  restoration  plan within  the requisite  period,  or fails  in any
     material  respect to implement a capital restoration plan, shall be subject
     to  the restrictions  in Section  38 of  the FDIA  which are  applicable to
     significantly undercapitalized institutions.

          Immediately  upon  becoming  undercapitalized,  an  institution  shall
     become subject  to the provisions of Section 38 of the FDIA (i) restricting
     payment of capital distributions  and management fees, (ii)  requiring that
     the  appropriate  federal  banking  agency  monitor  the  condition of  the
     institution and  its  efforts  to  restore  its  capital,  (iii)  requiring
     submission  of a capital restoration  plan, (iv) restricting  the growth of

                                          41







     the  institution's assets  and  (v)  requiring  prior approval  of  certain
     expansion  proposals.   The  appropriate  federal  banking  agency  for  an
     undercapitalized  institution also  may  take any  number of  discretionary
     supervisory actions if  the agency determines that any of  these actions is
     necessary to resolve the problems of the institution  at the least possible
     long-term cost  to the deposit insurance fund,  subject in certain cases to
     specified procedures.    These discretionary  supervisory actions  include:
     requiring  the   institution  to  raise  additional   capital;  restricting
     transactions  with  affiliates;  restricting  interest rates  paid  by  the
     institution on deposits; requiring replacement of senior executive officers
     and  directors;  restricting  the activities  of  the  institution  and its
     affiliates; requiring divestiture  of the  institution or the  sale of  the
     institution to a willing  purchaser; and any other supervisory  action that
     the  agency  deems  appropriate.    These  and  additional   mandatory  and
     permissive supervisory actions  may be taken with respect  to significantly
     undercapitalized and critically undercapitalized institutions.

          Accounting Requirements

          FIRREA  requires  the  OTS to  establish  accounting  standards  to be
     applicable  to all  savings  associations for  purposes  of complying  with
     regulations,  except  to  the extent  otherwise  specified  in the  capital
     standards.  Such  standards must incorporate GAAP to the  same degree as is
     prescribed  by the  Federal  banking  agencies for  banks  or may  be  more
     stringent than such requirements.  Such standards must be fully implemented
     by January 1, 1994 and must be phased in as provided in federal regulations
     in effect on May 1, 1989.

          On September  2, 1992,  the OTS  amended  a number  of its  accounting
     regulations and  reporting requirements (effective  October 2, 1992).   The
     amendments  reflected the adoption by  the OTS of  the following standards:
     (i) regulatory  reports  will  incorporate  generally  accepted  accounting
     principles ("GAAP") when  GAAP is  used by federal  banking agencies;  (ii)
     savings   association  transactions,  financial  condition  and  regulatory
     capital  must be reported and  disclosed in accordance  with OTS regulatory
     reporting  requirements that will be at least  as stringent as for national
     banks; and (iii) the director of the OTS may prescribe regulatory reporting
     requirements more stringent than GAAP whenever the director determines that
     such requirements are necessary to ensure the safe and sound  reporting and
     operation of savings associations.

          Effective February 10,  1992, the  OTS adopted a  statement of  policy
     ("Statement")  set forth in Thrift Bulletin 52 concerning (i) procedures to
     be used in the selection of a securities dealer, (ii) the  need to document
     and implement prudent policies and strategies for  securities, whether held
     for investment,  trading or for sale, and to establish systems and internal
     controls  to ensure  that  securities activities  are  consistent with  the
     financial institution's policies and  strategies, (iii) securities  trading
     and  sales practices that may  be unsuitable in  connection with securities
     held in  an investment portfolio,  (iv) high-risk mortgage  securities that
     are  not   suitable  for   investment  portfolio  holdings   for  financial
     institutions, and (v) disproportionately large holdings of long-term, zero-

                                          42



     coupon bonds that  may constitute  an imprudent investment  practice.   The
     Statement  applies to  investment  securities, high-yield,  corporate  debt
     securities,  loans, mortgage-backed  securities and  derivative securities,
     and provides guidance concerning the proper classification of an accounting
     for securities held for investment, sale, and trading.  Securities held for
     investment,   sale  or  trading   may  be  differentiated   based  upon  an
     institution's  desire to earn an  interest yield (held  for investment), to
     realize  a holding  gain from  assets held  for indefinite periods  of time
     (held for sale),  or to earn a  dealer's spread between  the bid and  asked
     prices (held  for trading).   Depository institution  investment portfolios
     are  maintained to provide earnings  consistent with the  safety factors of
     quality, maturity, marketability and risk diversification.  Securities that
     are  purchased  to accomplish  these objectives  may  be reported  at their
     amortized cost only when the depository institution has both the intent and
     ability to hold the  assets for long-term investment purposes.   Securities
     held  for investment  purposes  may be  accounted  for at  amortized  cost,
     securities held for  sale are to be  accounted for at the lower  of cost or
     market, and  securities held for trading are to be accounted for at market.
     The  Association believes that its investment activities have been and will
     continue  to  be  conducted in  accordance  with  the  requirements of  OTS
     policies and  generally accepted  accounting principles.   See  "Business -
     Investment Activities."

          The accounting  principles for  depository institutions  are currently
     undergoing review to determine whether the historical cost model or market-
     based  measures of valuation is  the appropriate measure  for reporting the
     assets of such institutions in their financial statements.  Such a proposal
     is  controversial because  any change  in applicable  accounting principles
     which requires depository institutions  to carry mortgage-backed securities
     and mortgage loans  at fair market value could result in substantial losses
     to  such  institutions  and increased  volatility  in  their liquidity  and
     operations.  Currently,  it cannot be predicted  whether there will be  any
     changes  in the accounting  principles for depository  institutions in this
     regard or when any  such changes might  become effective.  The  Association
     adopted FASB Statement 115 effective September 30, 1993.

          In  September  1991, the  FASB issued  for  comment an  exposure draft
     entitled "Accounting for Investments  with Prepayment Risk."  The  proposed
     Statement  addresses  the post-acquisition  measurement  of investments  in
     loans, receivables or other  debt securities with cash flows  that may vary
     due to prepayments.   The proposed Statement would establish  standards for
     the  measurement of  the carrying  amount and  income associated  with such
     investments.  Comments on the proposed Statement  were accepted by the FASB
     until  December 31, 1991.    A substantial  portion  of the  assets of  the
     Association are investments in loans and other  investments with prepayment
     risk.  Management of  the Association does not believe  that implementation
     of the  Statement, if  adopted as  proposed, will  have a material  adverse
     effect on the Association's financial condition or results of operations.

          On June 30,  1993, the FASB  issued a proposed Statement  of Financial
     Accounting  Standards,  "Accounting  for  Stock-based  Compensation."   The
     proposal would  establish financial accounting and  reporting standards for

                                          43



     stock-based compensation  paid to employees.  It  would require recognition
     of compensation cost for the fair value of stock-based compensation paid to
     employees for their services.   This fair value would be recognized  at the
     date the award is granted.  Amounts attributable to future service would be
     recognized as  an  asset,  prepaid  compensation, and  would  be  amortized
     ratably  over the period that  the related employee  services are rendered.
     If  the award is for past services,  the related compensation cost would be
     recognized  in the  period in  which  the award  is granted.   Stock  price
     changes after  the measurement date would  have no effect on  measuring the
     stock option or the  related compensation cost.  The  disclosure provisions
     would  be  effective  for years  beginning  after  December  31, 1993,  and
     recognition provisions after December 31, 1996.

          Recently, a committee of the U.S. Senate heard testimony on this issue
     and certain members thereof indicated that, in the absence of action by the
     FASB,  they may introduce legislation  in the U.S.  Congress which requires
     companies  to recognize  compensation  expense from  employee stock  option
     plans, which currently  generally do  not result in  expense for  financial
     reporting purposes  either at  the time  of grant  or  exercise of  options
     thereunder.

          In  fiscal 1993, the Association adopted the 1993 Stock Incentive Plan
     subject  to  approval  by the  shareholders  at  the  1994 Annual  Meeting.
     Management believes that the proposed FASB accounting for stock options, if
     adopted  in its proposed form,  would adversely affect financial statements
     issued after the  three year  disclosure period ending  after December  31,
     1996.  

          In  May,  1993,  the FASB  issued  Statement  of  Financial Accounting
     Standards  ("SFAS") No. 114, "Accounting  by Creditors for  Impairment of a
     Loan."  This statement addresses the accounting by creditors for impairment
     of  all loans, uncollateralized as  well as collateralized,  loans that are
     measured at fair value or at the lower of cost of fair value, leases, loans
     restructured in a  troubled debt  restructuring, and debt  securities.   It
     requires that  impaired loans  be measured  based on the  present value  of
     expected cash flows discounted at the loan's effective interest rate, or as
     a practical  expedient, at the loan's  observable market price or  the fair
     value of the collateral if the  loan is collateral dependent.  The creditor
     should also  evaluate the collectibility  of both contractual  interest and
     contractual  principal  when assessing  loss  accruals.   The  statement is
     effective for fiscal years  beginning after December 15, 1994.   Management
     of the Association does  not believe that implementation of  the Statement,
     when  adopted,  may have  a material  adverse  effect on  the Association's
     financial condition or results of operations.

          Federal Qualified Thrift Lender Test

          A savings association that  does not meet the Qualified  Thrift Lender
     ("QTL") Test set forth in the HOLA and implementing regulations must either
     convert to a bank charter or  comply with the following restrictions on its
     operations: (i)  the association may not engage in any new activity or make
     any  new  investment, directly  or  indirectly,  unless  such  activity  or
     investment is permissible for a national bank; (ii) the branching powers of
     the association  shall be restricted to those of a national bank; (iii) the
     association shall not be eligible to obtain any advances from its FHLB; and

                                          44


     (iv) payment of dividends by the association shall be subject  to the rules
     regarding payment of dividends by a  national bank.  Upon the expiration of
     three years from the date the association ceases to be a QTL, it must cease
     any activity and  not retain any investment not permissible  for a national
     bank and immediately repay any outstanding FHLB advances (subject to safety
     and soundness considerations).

          Effective  December  19,  1991,  the definition  of  Qualified  Thrift
     Investments  was amended in  its entirety and  the QTL Test  was amended to
     require  that  Qualified  Thrift  Investments  ("QTIs")  represent  65%  of
     portfolio assets, rather than 60% and 70% of tangible  assets as previously
     required before and after July 1, 1991, respectively.  Portfolio assets are
     defined  as total  assets  less intangibles,  property  used by  a  savings
     association  in its  business and  liquidity investments  in an  amount not
     exceeding 20% of assets.   Generally, QTIs are residential  housing related
     assets.   At September 30,  1993, approximately 80.6%  of the Association's
     assets  were  invested in  QTIs,  which was  in  excess  of the  percentage
     required toqualify the Association under theQTL Test in effectat that time.

          Classification of Assets

          Under current federal regulations, an institution's problem assets are
     subject   to  classification   according  to   one  of   three  categories:
     "substandard," "doubtful" and "loss."   For assets classified "substandard"
     and "doubtful," the  institution is required  to establish prudent  general
     loan  loss  reserves  in  accordance  with  generally  accepted  accounting
     principles.  Assets classified "loss" must be either completely written off
     or  supported  by  a 100%  specific  reserve.    A classification  category
     designated "special  mention" also must  be established and  maintained for
     assets  not   currently  requiring  classification   but  having  potential
     weaknesses or risk  characteristics that could  result in future  problems.
     An institution is required  to develop an in-house program to  classify its
     assets, including investments in  subsidiaries, on a regular basis  and set
     aside appropriate  loss  reserves  on the  basis  of  such  classification.
     Management believes it is in compliance with these requirements.

          Transactions with Affiliates

          Transactions  between  savings  associations  and  any  affiliate  are
     governed by Sections 23A  and 23B of the Federal Reserve Act.  An affiliate
     of  a savings  association is  any  company or  entity  which controls,  is
     controlled by  or is under common control with the savings association.  In
     a  holding company  context,  the  parent  holding  company  of  a  savings
     association  (such  as  the  Corporation)   and  any  companies  which  are
     controlled by such  parent holding  company are affiliates  of the  savings
     association.  Generally, Sections 23A and 23B (i) limit the extent to which
     the  savings  association  or  its  subsidiaries  may  engage  in  "covered
     transactions" with  any one affiliate  to an  amount equal to  10% of  such
     association's  capital stock and surplus, and contain an aggregate limit on
     all such transactions with all affiliates to an amount equal to 20% of such
     capital stock and surplus and (ii) require that all such transactions be on
     terms substantially the same or at  least as favorable, to the  association
     or subsidiary  as those  provided to  a non-affiliate.   The  term "covered
     transaction"  includes the making of loans, purchase of assets, issuance of
     a guarantee  and similar other types  of transactions.  In  addition to the

                                          45



    restrictions  imposed by Sections 23A  and 23B, no  savings association may
     (i)  loan or  otherwise  extend  credit to  an  affiliate, except  for  any
     affiliate which engages only  in activities which are permissible  for bank
     holding  companies,  or  (ii) purchase  or  invest  in  any stocks,  bonds,
     debentures,  notes or  similar  obligations of  any  affiliate, except  for
     affiliates which are subsidiaries of the savings association.

          In addition, Sections  22(h) and (g) of the Federal Reserve Act places
     restrictions  on  loans  to  executive officers,  directors  and  principal
     stockholders.    Under Section  22(h), loans  to  a director,  an executive
     officer and to a greater than 10% stockholder of a savings association, and
     certain affiliated interests of  either, may not exceed, together  with all
     other  outstanding  loans  to such  person  and  affiliated interests,  the
     association's loans-to-one  borrower limit (generally  equal to 15%  of the
     institution's unimpaired capital and surplus).  Section 22(h) also requires
     that  loans to directors, executive  officers and principal stockholders be
     made  on terms substantially the same as offered in comparable transactions
     to  other persons and also requires prior board approval for certain loans.
     In  addition, the  aggregate amount  of extensions  of credit by  a savings
     association  to all  insiders  cannot exceed  the association's  unimpaired
     capital  and  surplus.     Furthermore,  Section  22(g)  places  additional
     restrictions on  loans to executive  officers.  At September  30, 1993, the
     Association was in compliance with the above restrictions.

          Restrictions on Capital Distributions

          Effective August 1, 1990, the  OTS promulgated a regulation  governing
     capital   distributions  by  savings   associations,  which   include  cash
     dividends,  stock redemptions  or repurchases,  cash-out mergers,  interest
     payments  on certain convertible debt and other transactions charged to the
     capital  account  of  a savings  association.    Generally, the  regulation
     creates  a safe harbor for  specified levels of  capital distributions from
     associations meeting at  least their minimum capital requirements,  so long
     as  such  associations  notify the  OTS  and receive  no  objection  to the
     distribution  from the  OTS.   Associations and  distributions that  do not
     qualify  for the  safe harbor  are required  to obtain  prior  OTS approval
     before making any capital distributions.

          Generally, Tier  1 associations,  which are savings  associations that
     before  and  after the  proposed distribution  meet  or exceed  their fully
     phased-in capital  requirements, may make capital  distributions during any
     calendar year  equal  to the  higher of  (i)  100% of  net income  for  the
     calendar  year-to-date plus  50%  of its  "surplus  capital ratio"  at  the
     beginning  of the  calendar year or  (ii) 75%  of net income  over the most
     recent four-quarter period.  The "surplus capital ratio" is defined to mean
     the percentage  by which the association's ratio of total capital to assets
     exceeds the ratio of its fully phased-in capital requirement to assets, and
     "fully phased-in capital  requirement" is defined to  mean an association's
     capital  requirement  under the  statutory and  regulatory standards  to be
     applicable  on December 31,  1994,  as modified  to reflect  any applicable
     individual minimum capital requirement imposed upon the association.  

          Tier  2 associations, which are associations that before and after the
     proposed distribution  meet or  exceed their minimum  capital requirements,
     may make capital distributions over the most recent four  quarter period up

                                          46



     to a  specified percentage  of their net  income during  that four  quarter
     period, depending  on how  close the  association is to  meeting its  fully
     phased-in  capital requirements.  Tier 2 associations that meet the capital
     requirements to  be in effect  on January 1,  1993 (including the  8% risk-
     based   requirement  and   then-applicable  exclusions   of  nonpermissible
     subsidiary investments  and goodwill)  are permitted to  make distributions
     totaling  up to 75%  of net income  over the  four quarter period.   Tier 2
     associations that meet the January  1, 1991 capital requirements (including
     the  7.2%  risk-based requirement  and  the  then-applicable exclusions  of
     nonpermissible subsidiary  investments and goodwill) are  permitted to make
     distributions  totaling up  to  50% of  net  income over  the four  quarter
     period.   Tier 2 associations  that meet current  minimum requirements, but
     not the January 1, 1991 standard, may make distributions totaling up to 25%
     of net income over the four quarter period.

          Tier 3 associations, which  are associations that do not  meet current
     minimum capital requirements or that have capital in excess of either their
     fully  phased-in capital  requirement  or minimum  capital requirement  but
     which have been  notified by the OTS  that it will be  treated as a Tier  3
     association  because  they are  in need  of  more than  normal supervision,
     cannot make any  capital distribution without obtaining  OTS approval prior
     to making such distributions. 

          In order  to make distributions under  these safe harbors,  Tier 1 and
     Tier 2 associations must submit 30 days  written notice to the OTS prior to
     making the  distribution.  The  OTS may  object to the  distribution during
     that 30-day  period based on safety and soundness concerns.  In addition, a
     Tier 1 association deemed to be in need of  more than normal supervision by
     the OTS may be downgraded to a Tier 2 or Tier 3 association as a  result of
     such a determination.

          Federal Reserve System

          The  Federal Reserve  Board  requires all  depository institutions  to
     maintain  reserves against  their transaction  accounts (primarily  NOW and
     Super  NOW checking accounts) and non-personal time deposits.  At September
     30,  1993,  the   Association  was  in   compliance  with  the   applicable
     requirements.

          The balances maintained  to meet the  reserve requirements imposed  by
     the  Federal  Reserve Board  may be  used  to satisfy  applicable liquidity
     requirements.  Because required reserves must  be maintained in the form of
     vault cash or a noninterest-bearing account at  a Federal Reserve Bank, the
     effect of this reserve  requirement is to reduce the  Association's earning
     assets.

          Interstate Acquisitions

          OTS  regulations  recently  have  been amended  to  provide  federally
     chartered  savings  associations  with essentially  unlimited,  subject  to
     federal law,  ability to  open branch  offices  in any  state.   Generally,
     federal  law  prohibits federal  thrifts  from  establishing, retaining  or
     operating a branch  outside the state in which the  federal association has
     its  home  office  unless  the  association  meets the  Internal  Revenue's
     domestic building  and loan test  (generally, at  least 60%  of a  thrift's

                                          47







     assets must be  housing-related) ("IRS  Test").  The  IRS Test  requirement
     does  not  apply  if:   (i)  the  branch(es)  result(s)  from an  emergency
     acquisition of a troubled  thrift (however, if the troubled  association is
     acquired by a  bank holding company, does  not have its home  office in the
     state  of the bank  holding company's bank subsidiary  and does not qualify
     under the  IRS Test, its  branching is  limited to the  branching laws  for
     state-chartered banks in the  state where the thrift is  located); (ii) the
     law of the state where the branch would be located would permit the  branch
     to be established if the federal association were chartered by the state in
     which its home office is located; or (iii) the branch was operated lawfully
     as a  branch under  state law  prior to the  association's conversion  to a
     federal  charter.     Furthermore,  the  OTS  will   evaluate  a  branching
     applicant's  record  of  compliance  with the  Community  Reinvestment  Act
     ("CRA").   A poor  CRA record may  be the  basis for denial  of a branching
     application.

                                       TAXATION


          Federal Taxation

          General.   The Association is subject to federal income taxation under
     the Internal  Revenue Code of  1986, as amended  (the "Code"), in  the same
     general  manner  as  other  corporations with  some  exceptions,  including
     particularly  the reserve  for bad  debts discussed  below.   The following
     discussion  of  federal taxation  is  intended  only to  summarize  certain
     federal  income tax matters  and is not a  comprehensive description of the
     tax rules applicable to the Association.

          Accrual  Method of Accounting.   For federal income  tax purposes, the
     Association  currently reports its income and expenses on the accrual basis
     method of accounting and uses a tax year ending September 30 for filing its
     federal  income tax returns.   Jefferson files  consolidated federal income
     tax returns with its wholly-owned subsidiaries, except for JFC II, which is
     a real estate mortgage investment conduit.

          Bad Debt Reserves.  Savings institutions such as the Association which
     meet  certain definitional tests primarily relating to their assets and the
     nature of their  businesses, are permitted  to establish a reserve  for bad
     debts and  to make annual additions  to the reserve.   These additions may,
     within  specified   formula  limits,  be   deducted  in  arriving   at  the
     Association's taxable  income.   For purposes of  computing the  deductible
     addition to its  bad debt  reserve, the Association's  loans are  separated
     into "qualifying real property loans"  (i.e., generally those loans secured
     by interests in real property) and all other loans ("nonqualifying loans").
     The  deduction with respect to  nonqualifying loans must  be computed under
     the  experience method,  which  essentially  allows  a  deduction  for  the
     Association's  actual  charge-offs,  while  a  deduction  with  respect  to
     qualifying  loans may be  computed using a percentage  based on actual loss
     experience or a percentage of taxable income.  Reasonable additions  to the
     reserve  for losses on nonqualifying  loans must be  based upon actual loss
     experience and would  reduce the current year's addition to the reserve for
     losses  on qualifying  real property  loans, unless  that addition  is also
     determined under the experience method.   The sum of the additions  to each
     reserve for each year is the Association's annual bad debt deduction.

                                          48







          Under  the experience  method, the deductible  annual addition  to the
     Association's bad debt  reserves is  the amount necessary  to increase  the
     balance of the reserve  at the close of the taxable year  to the greater of
     (a) the amount which bears the same ratio to loans outstanding at the close
     of the taxable year as the total net bad debts sustained during the current
     and five preceding taxable years  bear to the sum of the  loans outstanding
     at the close of those six years or (b)  the lower of (i) the balance in the
     reserve account  at the close  of the last  taxable year prior  to the most
     recent adoption of the experience method (the "base year"), except that for
     taxable years beginning after 1987, the base year is the  last taxable year
     before 1988, or (ii) if the amount of loans outstanding at the close of the
     taxable year is less  than the amount of loans outstanding  at the close of
     the  base year, the amount which bears  the same ratio to loans outstanding
     at the close of the taxable year as the balance of the reserve at the close
     of the base  year bears to the amount of loans  outstanding at the close of
     the base year.

          Under  the percentage of taxable income method, the bad debt deduction
     equals 8% of taxable income determined without regard to that deduction and
     with  certain adjustments.  The  availability of the  percentage of taxable
     income method  has historically permitted a  qualifying savings institution
     to  be taxed at a lower maximum  effective marginal federal income tax rate
     than that applicable  to corporations  in general.   The maximum  effective
     marginal  federal  income   tax  rate  payable  by  a   qualifying  savings
     institution fully able  to use  the maximum deduction  permitted under  the
     percentage  of taxable  income  method, in  the  absence of  other  factors
     affecting taxable income, is  31.3% (as compared with 34%  for corporations
     generally).   Any savings  institution  at least  60% of  whose assets  are
     qualifying assets, as described in Section 7701(a)(19)(c) of the Code, will
     generally be eligible for  the full 8% of taxable income  deduction.  As of
     September  30,  1993,  at  least  60%  of  the  Association's  assets  were
     "qualifying assets"  described in Section  7701(a)(19)(C) of the  Code, and
     the  Association anticipates that at least  60% of its assets will continue
     to be qualifying assets in  the immediate future.  If this ceases to be the
     case, the  Association may be required  to restore some portion  of its bad
     debt reserve to taxable income in the future.

          Under  the percentage of taxable income method, the bad debt deduction
     for an addition  to the reserve  for qualifying real property  loans cannot
     exceed  the amount necessary to increase the  balance in this reserve to an
     amount  equal to 6%  of such  loans outstanding at  the end of  the taxable
     year.   The bad  debt deduction  is also limited  to the  amount which when
     added to the  addition to the  reserve for  losses on nonqualifying  loans,
     equals the amount by which 12% of deposits at the close of the year exceeds
     the sum  of surplus, undivided profits and reserves at the beginning of the
     year.  Based on experience, it is not expected that these restrictions will
     be a  limiting factor for  the Association in  the foreseeable future.   In
     addition, the deduction for qualifying real property loans is reduced by an
     amount equal to the deduction for nonqualifying loans.

          In  fiscal 1992 and 1991,  the Association used  the experience method
     with  respect to  qualifying real  property  loans.   In  fiscal 1993,  the
     Association intends to utilize the percentage of taxable income method.



                                          49



          Distributions.   If  the Association distributes  cash or  property to
     stockholders, and the distribution is treated as being from its accumulated
     bad  debt reserves,  the distribution  will cause  the Association  to have
     additional taxable income.   As  of September 30,  1993, retained  earnings
     included  approximately $3.2 million of  accumulated bad debt  reserves.  A
     distribution to stockholders is  deemed to have been made  from accumulated
     bad debt reserves  to the extent  that (a) the  reserves exceed the  amount
     that would have  been accumulated on the  basis of actual  loss experience,
     and  (b) the distribution is a "non-dividend distribution."  A distribution
     in respect of stock is a non-dividend distribution to the  extent that, for
     federal income  tax purposes, (i) it is in redemption of shares, (ii) it is
     pursuant to  a liquidation of  the institution, or (iii)  in the case  of a
     current distribution, together with all other such distributions during the
     taxable year,  exceeds the  Association's current and  accumulated earnings
     and  profits.   The  amount  of  additional  taxable  income created  by  a
     nondividend  distribution is  an  amount  that  when  reduced  by  the  tax
     attributable to it is equal to the amount of the distribution.

          Alternate  Minimum Tax.  The  Code imposes an  alternative minimum tax
     ("AMT") at  a rate of 20% on a base  of regular taxable income plus certain
     tax preferences ("alternative  minimum taxable income" or  "AMTI") and will
     be payable to  the extent such AMTI  is in excess  of an exemption  amount.
     The Code provides that an item of  tax preference is the excess of the  bad
     debt deduction allowable for a  taxable year pursuant to the  percentage of
     taxable income  method  over  the amount  allowable  under  the  experience
     method.  The other items of tax preference that constitute AMTI include (a)
     tax-exempt interest on newly  issued (generally, issued on or  after August
     8, 1986) private activity bonds other than certain qualified bonds  and (b)
     for  taxable years after 1989,  75% of the excess (if  any) of (i) adjusted
     current earnings as defined in the Code, over (ii) AMTI (determined without
     regard to this preference and prior  to reduction by net operating losses).
     Net operating losses can offset no more than 90% of AMTI.  Certain payments
     of  alternative minimum  tax  may be  used as  credits against  regular tax
     liabilities in future years.  In addition, for taxable years after 1986 and
     before 1992, corporations, including  thrift institutions, are also subject
     to  an environmental  tax  equal to  0.12% of  the excess  of AMTI  for the
     taxable year (determined  without regard  to net operating  losses and  the
     deduction  for the environmental tax)  over $2.0 million.   The Association
     incurred a  minimum tax expense  of $40,000  in fiscal 1991  which will  be
     utilized as a credit carryover against regular tax in fiscal 1993.

          Net Operating Loss Carryovers.  A financial institution may carry back
     net  operating losses  ("NOLs") to  the preceding  three taxable  years and
     forward to  the succeeding 15  taxable years.   This  provision applies  to
     losses incurred in taxable years beginning after 1986.  Losses incurred  by
     savings institutions in years beginning  after 1981 and before 1986  may be
     carried back 10  years and forward eight years.  As  of September 30, 1993,
     the  Association had $1.3 million  of net operating  loss carryforwards for
     federal income tax purposes.  For income tax  purposes, the availability of
     the Association's tax credit carryforwards to offset current taxable income
     has been recorded as restricted  by Internal Revenue Code Section 382.   In
     general, Section 382  provides that  following an "ownership  change" in  a
     "loss corporation" the tax credit carryforwards of that corporation will be
     available  to  offset taxable  income in  each  taxable year  following the
     "ownership change"  only up to  the amount  of the  Section 382  limitation

                                          50




     (generally, the product of  the corporation's market  value at the time  of
     the "ownership change" and the long-term tax-exempt bond rate at such time)
     for such year.  The $1.3 million carryforward for income tax purposes would
     therefore be limited to a maximum of $430,000 in any one year.

          Capital Gains and Corporate Dividends-Received Deduction.  The capital
     gains  income tax which  was previously imposed at  a tax rate  of 28% on a
     corporation's net  long-term capital gains was  repealed effective December
     31,  1986.  Consequently,  corporate net capital  gains will be  taxed at a
     maximum rate of 34%.  The corporate  dividends-received deduction is 80% in
     the case of  dividends received  from corporations with  which a  corporate
     recipient  does not file a  consolidated tax return  and corporations which
     own less than 20% of the stock of a corporation distributing a dividend may
     deduct only 70% of dividends received or accrued on their behalf.  However,
     a corporation  may eliminate from income 100% of dividends from a member of
     the same affiliated group of corporations.

          Tax Returns.  The  federal income tax returns of  the Association, for
     its tax years beginning after September 30, 1987 and subsequent periods are
     open under  the statute  of limitations  and are subject  to review  by the
     Internal Revenue Service.


          Recent  Tax Developments.  In August, 1993, the Revenue Reconciliation
     Act  of  1993  became law,  and  effects  tax changes  for  individuals and
     businesses.   Key provisions  affecting financial institutions  include the
     following: (1) an increase in the tax rate on corporate taxable income from
     34% to  35% for taxable income  over $10.0 million; (2)  provides a 15-year
     straight  line amortization  period  for intangible  assets  acquired in  a
     taxable  purchase;  (3) requires  security  dealers  (to include  financial
     institutions) to  value securities not  held as  inventory to be  marked to
     market;  (4) requires thrifts to file information returns with the Internal
     Revenue  Service reporting any discharge  of indebtedness of  $600 or more;
     (5)   repeals  the  "stock  for  debt"  exception  to  the  recognition  of
     cancellation of  debt income;  (6) relaxes seller-financing  restriction on
     sales of foreclosed real property to pensions and exempt organizations; (7)
     increases  the required estimated tax payments by corporations to 100%; (8)
     limits  deductibility  of  business meals  and  entertainment  to  50%; (9)
     repeals the deduction for club dues; (10) denies the deduction  for spousal
     travel expenses; (11)  repeals the  deduction for  lobbying expenses;  (12)
     increases  the cost-recovery period of non-residential  real property to 39
     years  from  its present  31.5 years;  (13)  extends the  employer provided
     educational  assistance  programs; (14)  adds  entirely  new capital  gains
     provisions for the sale and exchange of certain small  business stock; (15)
     limits deductions for executive compensation to $1.0 million per executive;
     (16) eliminates the ceiling on the Medicare portion (2.9%) of the FICA tax;
     and (17) lowers the  maximum amount of annual compensation to $150,000 when
     determining the size and allocation of retirement plan contributions.

          The enactment of this legislation will result in increased tax expense
     to the Association.


                                          51



     State Taxation

          Virginia imposes  a corporate income tax on a base which is similar to
     federal  income tax,  as  adjusted  by adding  back  the  federal bad  debt
     deduction  but taking into account a state bad  debt deduction of 40%.  The
     state corporate tax rate is 6% of Virginia taxable income.


     

     Item 2.   Properties.

     Offices and Other Material Properties

          At September 30, 1993, the Association conducted its business from its
     main office in Warrenton, Virginia  and six branch offices.  The  following
     table sets forth  certain information with  respect to the  offices of  the
     Association as of September 30, 1993.

                                                            Net Book Value of
                                 Owned       Lease       Property or Leasehold
                                   or      Expiration     Improvements as of
Office Location                  Leased      Date         September 30, 1993 
                                                        (Dollars in Thousands)
Main Office:
 550 Broadview Avenue            Owned        --                $  898
 Warrenton, Virginia 22186

Branch Offices:
 Warrenton Center               Leased      11/30/97            $   38
 Warrenton, Virginia 22186

 701 South Main Street           Owned         --               $  323
 Culpeper, Virginia  22701

 1705 Seminole Trail             Owned         --               $  642
 Rio Road & 29 North
 Charlottesville, Virginia 22906

 300 Preston Avenue             Leased       7/31/96            $   13
 Commonwealth Center
 Charlottesville, Virginia 22901

 9-J Catoctin Circle, S.W.      Leased      10/31/94            $   51
 Village Square Shopping Center
 Leesburg, Virginia  22075

 20 East Luray Shopping Center  Leased      9/30/97             $    6
 Luray, Virginia  22835


                                          52




Future Loan Production Location
8500 Sudley Road                Owned       --                  $  392
Manassas, Virginia 22110

     Item 3.   Legal Proceedings

          Jefferson  is  a  party  to  the  following  legal  proceedings  which
     management  believes will  not  have  a  material  adverse  impact  on  the
     consolidated financial statements.

     a.   Max Greenhalgh, et al. v. Virginia Beach Savings and Loan Bank, et al.

          This suit  is filed in the  Third Judicial District  of Summit County,
     Utah.  This is a suit instituted by plaintiffs calling themselves "Founding
     Members"  of the  Jeremy Ranch  Golf Club.   The  Founding Members  seek to
     protect what they allege to  be their golfing and club privileges  incident
     to  their  Membership in  the  Jeremy  Ranch Golf  Club.    Though a  named
     defendant, Jefferson  has never been  served.  The  only participant to  be
     served was the lead lender, Virginia Beach Federal Savings Bank.

          Jefferson was one of the four participants  in a loan transaction that
     was initially entered into in November, 1982 by and between  Jeremy Ltd., a
     Utah limited  partnership, Richards  Woodbury Mortgage Corporation,  a Utah
     corporation,  the loan originator  and servicing agent,  and Virginia Beach
     Federal Savings Bank, the lead lender.  The loan was secured by real estate
     known as Jeremy  Ranch, including the Jeremy Ranch Golf  Course.  Jefferson
     held a 23.59% interest in this loan.

          Because  the  loan  was in  default,  the  lenders  foreclosed on  the
     property on  November 28, 1988.  The Founding Members' suit was filed prior
     to  the foreclosure sale, and the plaintiffs sought a temporary restraining
     order to prevent  the foreclosure sale.  The court refused to issue such an
     order.   The  action  continued on  the  Founding Members'  multiple  legal
     theories  that  the  lenders,  including  Jefferson,  lost  their  security
     interest in the  property and  are precluded from  enforcing such  security
     interest so as to  adversely affect the Founding  Members' privileges.   In
     the alternative,  the Founding Members sought  compensatory damages against
     the lenders in excess of $2,000,000.

          By  memorandum decision dated July 11, 1991, the court entered Summary
     Judgment in favor of the Plaintiffs  and found that the "Founding  Members"
     of the Jeremy Ranch Club  hold easements in gross  on the golf course.   No
     damages were awarded.

          In November, 1991, Jefferson entered  into an agreement with  Virginia
     Beach Federal  Savings Bank  whereby  Virginia Beach  Federal Savings  Bank
     purchased  Jefferson's interest  in all  of the  Jeremy Ranch  property and
     agreed to indemnify and hold Jefferson harmless in this litigation.

          The matter was tried in  February and March of 1993.  The  court found
     that  approximately one-third  of the  Plaintiffs were  not entitled  to an
     easement,  but confirmed that the  other Plaintiffs did  have easements and

                                          53







     who were also awarded  damages.  Both sides appealed.  In November of 1993,
     Virginia Beach  Federal Savings Bank settled  the case with 179  of the 180
     Plaintiffs in part by selling them the golf course.  The matter is still on
     appeal as to the one remaining Plaintiff.

     b.   William T.  Blair, Jr. v. Virginia Beach  Federal Savings Bank et al.,
          Civil No. 900901684.

          This action  was filed in  the Third  Judicial District Court  of Salt
     Lake County, Utah.   Plaintiff's claim arises from an  employment agreement
     he entered  into in April of 1985 with the Jeremy Service Corporation.  The
     Jeremy Service Corporation was the general partner of Jeremy Ltd., which at
     the time owned the Jeremy Ranch.  Plaintiff alleges that the Jeremy Service
     Corporation  was the  alter  ego of  the  participating lenders,  including
     Jefferson, in the Jeremy Ranch loan.

          Plaintiff asserts various legal theories against the lenders and seeks
     damages in the following amounts:

          1.   Breach of contract:  $155,126
          2.   Breach of covenant of good faith and fair dealings:  $228,581
          3.   Fraud:  $228,581
          4.   Compensatory:  $862,013 punitive
          5.   Negligent misrepresentation:  $1,090,594
          6.   Promissory estoppel:  $182,000
          7.   Indemnification:  $11,119

          In November,  1991, Jefferson entered into an  agreement with Virginia
     Beach  Federal  Savings  Bank  whereby  Virginia  Beach  Federal  purchased
     Jefferson's  interest in  all of  the Jeremy  Ranch property and  agreed to
     indemnify and hold Jefferson harmless in this litigation.

     Other

          The  Association has  resolved to  indemnify and  hold harmless  those
     officers  of  the  Association serving  on  boards  of  directors of  other
     corporations  where such  service is  at the  request of,  and in  the best
     interests of, the Association.  Two officers of the Association are or were
     directors of Jeremy Service Corporation which is involved in one or more of
     the law suits referred to above.

     Item 4.   Submission of Matters to Vote of Security Holders.

          Not applicable.
     PART II.

     Item 5.   Market  for  Registrant's Common  Equity and  Related Stockholder
               Matters.

          The information required herein is incorporated by reference  from the
     inside back cover of the Association's Annual Report.


                                          54







     Item 6.   Management's Discussion and Analysis.

          The  information required  herein  is incorporated  by reference  from
     pages 3 to 17 of the Annual Report.

     Item 7.   Financial Statements.

          The  information required  herein  is incorporated  by reference  from
     pages 18 to 43 of the Annual Report.

     Item 8.   Changes in  and Disagreements With Accountants  on Accounting and
               Financial Disclosure.

          Not applicable.

     PART III.

     Item 9.   Directors, Executive  Officers,  Promoters and  Control  Persons;
               Compliance with Section 16(a) of the Exchange Act.

          The  information required  herein  is incorporated  by reference  from
     pages 3 to 8 of  the definitive proxy statement of the Association filed on
     January 11, 1994 ("Definitive Proxy Statement").

     Item 10.  Executive Compensation.

          The  information required  herein  is incorporated  by reference  from
     pages 9 to 12 of the Definitive Proxy Statement.

     Item 11.  Security Ownership of Certain Beneficial Owners and Management. 

          The  information required  herein  is incorporated  by reference  from
     pages 1 to 3 of the Definitive Proxy Statement.

     Item 12.  Certain Relationships and Related Transactions.

          The  information required  herein  is incorporated  by reference  from
     pages 12 and 13 of the Definitive Proxy Statement.

     Item 13.  Exhibits, List and Reports on Form 8-K.

          (a)  Exhibits Required by Item 601 of Regulation S-B.

          (1)  The following financial  statements are incorporated by reference
     from Item 7 hereof (see Exhibit 13):

          Consolidated Balance Sheets at September 30, 1993 and 1992
          Consolidated Statements of Operations for Each of the Three
            Years in the Period Ended September 30, 1993




                                          55




          Consolidated Statements of Stockholders' Equity
            for Each of the Three Years in the Period Ended
            September 30, 1993
          Consolidated Statements of Cash Flows for Each of the Three
            Years in the Period Ended September 30, 1993
          Notes to Consolidated Financial Statements
          Report of Independent Certified Public Accountants

          (2)  The  following exhibits are filed as part of this Form 10-KSB and
     this list includes the Exhibit Index.

   No.                  Exhibits                                  Page
   3.1      Federal Stock Charter                                  *
   3.2      Federal Stock Bylaws                                   E-1
   4        Specimen Stock Certificate                             **
   10.1     Employment agreement with Thomas W. Winfree            E-11
   10.2     Form of severance agreement with Craig A. Mason        E-19
   10.3     Form of severance agreement with Walter E. Monroe      E-23
   10.4     Form of severance agreement with Benny N. Werner       E-27
   10.5     Form of severance agreement with James A. Yergin       E-31
   10.6     Form of severance agreement with John E. Meyer         E-35
   10.7     Form of severance agreement with Carol J. Smith        E-39
   10.8     Form of severance agreement with Melanie K. Smith      E-43
   10.9     Form of severance agreement with Shirley B. Stalnaker  E-47
   10.10    Form of severance agreement with JoDale Favara         E-51
   10.11    Form of severance agreement with Douglas R. Lawrence   E-55
   13       Annual Report to Stockholders                          E-59
   22       Subsidiaries of the Registrant - Reference
                is made to "Item 1.  Subsidiaries" for
                the required information. 

          *  Incorporated  by reference to the  Association's Form 10-K  for the
     year ended September 30, 1992.

          **  Incorporated by reference to  the Association's Form  10-K for the
     year ended September 30, 1991.

          (b)  Not applicable.

     

                                      SIGNATURES

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

                         JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A.


                         By:  /s/ Thomas W. Winfree                 
                              Thomas W. Winfree, President and
                                 Chief Executive Officer




                                          56


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

       Name                     Title                      Date


 /s/ Robin C. Gulick        Director and Chairman        December 31, 1993
 Robin C. Gulick                of the Board

 /s/ Thomas W. Winfree      Director, President          December 31, 1993
 Thomas W. Winfree          and Chief Executive
                            Officer

 /s/ Calvin P. Burton       Director                     December 31, 1993
 Calvin P. Burton

 /s/ Charles H. Jones, Jr.  Director                     December 31, 1993
 Charles H. Jones, Jr.

 /s/ Robert F. Kube         Director                     December 31, 1993
 Robert F. Kube

 /s/ William M. Rider       Director                     December 31, 1993
 William M. Rider

 /s/ Saul J. Robinson       Director                     December 31, 1993
 Saul J. Robinson

                            Director                     December 31, 1993
 John Sheldon Clark

                            Director                     December 31, 1993
 Arthur J. Shadek

 /s/ Craig A. Mason         Senior Vice President,       December 31, 1993
 Craig A. Mason             Chief Financial
                            Officer and Principal
                            Accounting Officer




                         (JEFFERSON SAVINGS & LOAN LOGO)




                                                               January 4, 1994


To Our Stockholders:

      We are pleased  to report that fiscal 1993 was  profitable for Jefferson
Savings and Loan Association. In addition, it appears that the economic forces
which have been  restraining financial  institution earnings in  the last  few
years began receding during 1993. The benefits of Jefferson's market position,
conservative  operations,  and business  momentum  from  the successful  stock
offering  completed in October,  1992 became increasingly  evident. While work
remains  in continuing to improve operations and enhance shareholder value, we
remain   committed  to  making  Jefferson  a  more  important  factor  in  our
communities' financial decisions.

      Jefferson's 1993 net income of $846,000 was a dramatic increase from the
1992 loss of  $973,000. This significant improvement was the  result of higher
net interest income, reduced  losses on loans, a gain on the  sale of mortgage
loan servicing, and a decrease in real estate owned expense. Total assets were
$284  million at September 30,  1993. Stockholders' equity  increased to $12.7
million  at September 30, 1993, resulting in a  book value of $9.67 per share.
In April 1993, the Association  effected a one-for-three reverse stock  split,
reducing outstanding shares to 1,310,876.

      In  October,  1993  Jefferson  successfully  acquired  $9.3 million   of
deposits  from another savings  institution in Leesburg,  Virginia. We welcome
these new customers to the Jefferson family. We also acquired  a vacant branch
facility in Manassas, Virginia from the Resolution Trust Corporation, and plan
to  open a loan  production facility there  in 1994.  During 1994, we  will be
evaluating  other  opportunities available  for  expansion  in our  contiguous
market  areas. However, we will  only pursue opportunities  that make economic
and regulatory sense. Our retail system  has been Jefferson's strength and  we
intend to continue doing what we do best, making mortgage  and consumer loans,
and servicing our deposit customers. This expansion  will need to be supported
by  capital  growth as  well. Our  plans include  an offering  of stock  if it
becomes likely that asset and liability growth will take place.

      During this  past year,  we have  begun to  transform Jefferson into  an
institution  which embraces  a strong  sales culture  with recognition  of the
importance of  efficiently  serving our  customers. Our  goal is  to have  the
people in our communities use Jefferson whenever a financial need arises.

      Since  1960, Jefferson  has  served the  people of  Warrenton, Culpeper,
Luray, Leesburg and Charlottesville. As a result of the challenging regulatory
and competitive environments, it  has become clear that only the  best managed
and strongest financial institutions will survive. Jefferson intends to remain
in that elite group.

      We would like to express our thanks to all Jefferson employees for their
hard work that was a major factor in  our success in 1993. We also salute  the
Board  of  Directors for  their policy  guidance  and devotion  to Jefferson's
future. Finally,  we would like to thank  our stockholders for your continuing
support.  Management  and the  Board of  Directors  has placed  enhancement of
shareholder value as a top priority in planning Jefferson's future.

                                  Sincerely,


                       (SIG)                   (SIG)

                   Robin C. Gulick       Thomas W. Winfree
                   Chairman of the         President and
                   Board                  Chief Executive
                                              Officer




             JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A.
          SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
         (Dollars in Thousands, Except Per Share Amounts)

<TABLE>
                                                     September 30,
                                    1993       1992       1991      1990        1989
 <S>                                <C>        <C>        <C>       <C>         <C>
 Assets:
 Cash and investments  . . . . .     $48,596      $48,192   $13,498    $32,240    $36,025
 Loans receivable, net . . . . .     169,965      186,185   208,641    234,848    245,522
 Mortgage-backed securities  . .      51,173       50,589    79,491     79,400     83,594
 Other assets  . . . . . . . . .      14,516       16,654    22,560     16,631     18,943
                                    $284,250     $301,620  $324,190   $363,119   $384,084


 Liabilities and Stockholders'
  Equity:
 Deposits  . . . . . . . . . . .    $241,467     $249,166  $244,139   $236,780   $257,983
 FHLB advances . . . . . . . . .                             13,750     51,050     46,000
 Other borrowings  . . . . . . .      24,079       34,158    54,506     61,387     65,612
 Other liabilities . . . . . . .       6,022        6,558     5,260      8,009      8,436
 Stockholders' equity  . . . . .      12,682       11,738     6,535      5,893      6,053
                                    $284,250     $301,620  $324,190   $363,119   $384,084
</TABLE>
<TABLE>

                                                Year Ended September 30,
                                     1993        1992      1991      1990        1989
<S>                                 <C>          <C>       <C>       <C>        <C>
 Summary of Income and Expense:
 Interest income . . . . . . . .     $21,168      $26,712   $32,820    $34,717    $36,191
 Interest expense  . . . . . . .      13,725       20,007    26,983     30,038     32,133

 Net interest income . . . . . .       7,443        6,705     5,837      4,679      4,058
 Provision for losses on loans .         533        1,115       498        667        603
 Noninterest income  . . . . . .       3,090        2,257     2,549      1,577      1,761
 Operating expenses  . . . . . .       8,239        8,820     7,206      6,253      8,771
 Income (loss) before income tax
  expense (benefit) and
  extraordinary item   . . . . .       1,761        (973)       682      (664)    (3,555)
 Income tax expense (benefit)  .         915                    500      (504)    (1,430)

 Income (loss) before
  extraordinary item   . . . . .         846        (973)       182      (160)    (2,125)
 Extraordinary item  . . . . . .                                460
 Net income (loss) . . . . . . .        $846       $(973)      $642     $(160)   $(2,125)
</TABLE>

<TABLE>
                                           At or for the Year Ended September 30,
                                     1993         1992        1991       1990        1989
<S>                              <C>          <C>            <C>        <C>      <C>
 Book value per common share (1)       $9.67       $8.95       $36.64     $33.04     $33.93
 Outstanding shares (1)  . . . .   1,310,876   1,310,876(2)   178,377    178,377    178,377
 Earnings (loss) per share
  before extraordinary item (1)         $.65      $(5.45)       $1.02     $(.90)    $(11.91)
 Extraordinary item per share
  (1)  . . . . . . . . . . . . .                                 2.58
 Net earnings (loss) per share
  (1)  . . . . . . . . . . . . .        $.65      $(5.45)       $3.60     $(.90)    $(11.91)
 Return on average assets (net
  income divided by average
  total assets)  . . . . . . . .        .29%       (.31)%        .19%     (.04)%      (.53)%

 Return on equity (net income
  divided by average equity)   .       6.93%     (10.65)%      10.33%    (2.68)%    (29.86)%
 Equity-to-average assets
  (average equity divided by
  average total assets)  . . . .       4.17%       2.92%        1.81%     1.60%       1.78%
 Number of offices . . . . . . .           6          6            7         7           7
 Regulatory Capital:
 Tangible  . . . . . . . . . . .     $12,682     $11,738      $6,535    $5,893         N/A
 Core  . . . . . . . . . . . . .      12,682      11,738       6,535     5,893         N/A
 Risk-based  . . . . . . . . . .      14,284      13,026       7,670     6,691         N/A
</TABLE>
___________

(1)   All  periods  presented  have  been  adjusted  to  give  effect  to  the
one-for-three reverse stock split in April, 1993.

(2)   At September 30,  1992, outstanding shares totaled  1,310,876, while the
weighted  average shares  outstanding for  the  year ended  September 30, 1992
totaled 178,377.




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

General

     Jefferson  Savings  and  Loan  Association,  F.A.  ("Jefferson"  or  the
"Association")  is   a  federally  chartered  savings   and  loan  association
headquartered in Warrenton, Virginia with branch offices in  Warrenton, Luray,
Leesburg, Culpeper and Charlottesville.  The Association's principal  business
consists   of  attracting  deposits  and   using  such  funds,  together  with
borrowings, to  originate primarily residential  real estate loans  secured by
property  located  mainly  in  Virginia.  However,  during  fiscal  1994,  the
Association intends to emphasize the origination of nonresidential real estate
loans secured  by property in  its market  area. Currently,  Jefferson is  the
largest financial institution headquartered in Fauquier County, Virginia. 

      In recent years, management has pursued various strategies in connection
with an overall plan  to meet more stringent regulatory  capital requirements.
As  part of this  plan, the Association successfully  completed a common stock
offering  resulting  in  net  proceeds  of  $6.2 million,  reduced  high  cost
borrowings,  increased net  interest  income, increased  net interest  spread,
reduced its reliance on national deposits, increased local core deposits, sold
newly originated fixed interest-rate  mortgage loans, with servicing retained,
reduced  real estate owned, and  increased noninterest income.  In the future,
management  intends to concentrate its efforts on reducing expenses related to
real estate  owned,  upgrading  the  mortgage origination  capability  of  the
Association, and moderately  increasing branch and deposit growth  in Virginia
markets contiguous to those markets presently served by the Association. 

      During fiscal  1993,  the Association  recorded net  income of  $846,000
versus  a net loss of $973,000 in  fiscal 1992. The major contributing factors
for this  improvement were an increase  in net interest income  of $738,000, a
decrease in provision for losses on loans  of $582,000, a gain on the sale  of
mortgage loan servicing of $770,000, an increase on gains on  sale of mortgage
loans of $381,000 and a decrease of $1.0 million in real estate owned expense.
Such benefits were partially offset by a decrease of $467,000 in gains on sale
of  investment  securities and  mortgage-  backed securities,  an  increase in
operating expenses  other than real estate  owned expense of  $427,000, and an
increase in income tax expense of $915,000.

Financial Condition at September 30, 1993 and 1992

     The  Association's total  assets  decreased $17.4 million,  or 5.8%,  to
$284.3 million at  September 30,1993 from $301.6 million at September 30, 1992
due  primarily to a $16.2 million decrease in loans receivable, a $7.0 million
decrease in  cash held in escrow,  and a $2.2 million decrease  in real estate
owned, which decreases were partially offset by an increase of $7.4 million in
investment securities. 

      On  September 30,  1992,   the  Association  successfully  completed   a
subscription rights and community stock offering which resulted in the sale of
approximately 3.4 million shares of  common stock. At September 30,  1992, the
funds from  the stock offering,  amounting to approximately  $6.8 million were
held in an interest-earning  escrow account. These funds were  released to the
Association  on October 5,  1992,  and re-invested  in other  interest-earning
assets after payment of offering expenses. 

      The portfolio of $45.7 million in investment securities at September 30,
1993  consisted  primarily  of $14.0 million  in  U.S.  Government  and agency
obligations,  $15.0 million in  Federal  Home Loan  Bank  of Atlanta  ("FHLB")
overnite funds,  $3.6 million in FHLB stock,  $10.7 million in adjustable-rate
mortgage  mutual funds,  and  $2.4 million in  finance  subsidiary trust  cash
accounts. At September 30, 1993,  the Association adopted Financial Accounting
Standards Board ("FASB") Statement of Financial Accounting Standards No.  115,
"Accounting for  Certain Investments  in Debt  and  Equity Securities",  which
requires  investments  to  be  classified  as  held-to-maturity,  trading,  or
available-for-sale.  Investments held-  to-maturity are reported  at amortized
cost;  investments  classified as  trading are  reported  at fair  value, with
unrealized gains and  losses included in earnings; and  investments classified
as available-for-sale are  reported at  fair value with  unrealized gains  and
losses  excluded from  earnings  and  reported  in  a  separate  component  of
stockholders'  equity,  net  of  income  tax  effect. At  September 30,  1993,
investments available-for-sale totalled $24.7 million, with an unrealized loss
of $7,000, and investments  held- to-maturity totalled $21.0 million, with  no
unrealized gain or loss. There were no investments classified as trading.  The
Association has continued its past policy of investing in short- term overnite
funds, high quality government  and government agency obligations on  a direct
basis or through mutual funds. At  September 30, 1992 the investment portfolio
of  $38.3 million   consisted  of   $30.0 million  of  U.S.   Treasury  bills,
$2.5 million in FHLB overnite funds,  $3.4 million in FHLB stock, $1.1 million
in  a  corporate  note, and  $1.3 million  in  finance  subsidiary trust  cash
accounts  and  other  investments.  For  further  information  concerning  the
Association's investment securities, see  Note 2 in the Notes to  Consolidated
Financial Statements contained herein. 

      The mortgage-backed securities  ("MBSs" or "mortgage-backed securities")
portfolio of  $51.2 million consists  entirely of Federal  Home Loan  Mortgage
Corporation ("FHLMC")  and  Federal  National  Mortgage  Association  ("FNMA")
instruments.  At  September 30, 1993,  MBSs  classified  as available-for-sale
totalled $8.7 million with an unrealized gain of $161,000, and MBSs classified
as  held-to-maturity  totalled $42.3 million  with  a net  unrealized  gain of
$1,240,000. At September 30, 1993,  there were no MBSs classified  as trading.
Approximately  $25.3 million of  the MBSs  classified as  held-to-maturity are
placed with trustees as part of collateralized mortgage obligation ("CMO") and
real   estate  mortgage  investment  conduit  ("REMIC")  transactions  through
Jefferson's wholly-owned finance subsidiaries. The  finance subsidiaries' MBSs
decreased  $12.3 million in fiscal 1993 as a  result of prepayments due to the
low interest rate  environment which  prevailed in fiscal  1993. However,  the
balance  of MBSs at September 30, 1993 compared to September 30, 1992 remained
virtually  unchanged  due  to purchases  of  MBSs  of  $22.7 million, and  the
securitization of  portfolio mortgage loans  of $4.1 million into  MBSs, which
were offset  by repayments  of $18.1 million  (including the  $12.3 million of
prepayments referred to above) and sales of $8.3 million. The sales of MBSs in
fiscal 1993 were effected in late December, 1992 to increase the Association's
risk-based capital ratios  to meet increased regulatory capital  standards and
offset  loss provisions on mortgage loans and  real estate owned. The sales of
$15.4 million  in  fiscal 1992  were effected  to  reduce assets  and increase
risk-based  capital ratios in  accordance with a  capital plan filed  with the
Office of Thrift Supervision ("OTS"). 

      Loans  receivable decreased  $16.2 million  or 8.7%  in  fiscal 1993  to
$170.0 million  at  September 30, 1993.  This  decline was  attributable  to a
continuing decline  in  mortgage  interest  rates, which  has  spurred  record
refinancing activity, and a  high level of loan repayments.  Loan originations
increased to $103.0 million in fiscal 1993 compared to $97.3 million in fiscal
1992. Sales  of loans increased  to $64.8 million  in fiscal 1993  compared to
$57.8 million  in fiscal 1992  and loan  repayments totalled  $50.7 million in
fiscal  1993 compared  to $58.9 million  in fiscal  1992. The  Association has
continued  to sell newly originated fixed-rate mortgage loans in the secondary
market while retaining servicing. However, in September, 1993, the Association
sold servicing  rights to $63 million of  loans previously sold. In  1993, the
Association  continued  to  focus  its  lending  activities  on  single-family
residential loans, construction loans, and consumer loans, and originated only
$476,000 of  nonresidential loans during fiscal 1993  and 1992. Nonresidential
loans   decreased  to   $32.4 million  or   18.6%  of  outstanding   loans  at
September 30,  1993  from  $37.1 million  or 19.5%  of  outstanding  loans  at
September 30, 1992. However,  during fiscal 1994,  the Association intends  to
emphasize the origination of  nonresidential real estate loans. The  amount of
such originations will depend on market conditions and other factors. However,
the  Association does  not presently  anticipate such  originations  to exceed
$15.0 million  in fiscal 1994. Generally, individual loans would be limited to
$800,000 and  would be secured  by property  located in its  market area.  For
information  regarding  loan loss  provisions  and  nonperforming assets,  see
"Nonperforming Assets" contained within this report.

      In August, 1993,  the Association implemented  a systems conversion  for
mortgage  loan origination software and  hardware. A computer  network will be
completed in fiscal 1994 to facilitate the goal of higher loan originations in
future periods. In  addition, teller  platform hardware and  software will  be
operational in January, 1994. The cost of these office equipment  additions in
fiscal  1993 and fiscal 1994  will be approximately  $800,000. The Association
expects  to  increase  staff  and  develop  correspondent  sources  to achieve
increased loan production targets.

      Real estate owned ("REO") decreased $2.2 million  or 21.3% during fiscal
1993  to $8.2 million. During fiscal 1993, sales of REO totalled $3.5 million,
while  additions totalled  $1.6 million. During  fiscal 1993,  the Association
established  a general valuation allowance ("GVA") equal to $100,000, which is
netted  against the  aggregate REO  fair value  of $8.3 million.  However, the
individual properties are carried  at fair value without consideration  of the
GVA.  During  fiscal 1993,  the  Association  directly expensed  approximately
$1.0 million in renovation  expenditures for  an REO property,  the Ocean  One
Hotel  in  Virginia  Beach,  Virginia (See  "Results  of  Operations-Operating
Expenses."). Direct write-offs of properties other than the Ocean One totalled
$372,000 in fiscal 1993.

      Office  properties  and  equipment  increased  $473,000  reflecting  the
purchase of computer hardware  and software for mortgage originations  and the
purchase  of land  and  a building  in Manassas,  Virginia for  use as  a loan
production office.

      During fiscal 1993, total liabilities decreased $18.3 million or 6.3% to
$271.6 million  at  September 30,  1993   due  primarily  to  a   decrease  of
$7.7 million in deposits and  a decrease of $10.1 million in  other borrowings
(CMO and REMIC).

      Deposits  decreased   $7.7 million  or   3.1%  during  fiscal   1993  to
$241.5 million at September 30, 1993. Jumbo time deposits  (accounts in excess
of  $100,000) decreased  $5.4 million  in  fiscal  1993, with  national  funds
representing $4.0 million  of the jumbo  time deposit decline.  However, other
time  deposits   increased  $4.4 million  in  fiscal   1993.  Demand  accounts
represented  54% of  total  deposits, while  time  deposits totalled  46%.  At
September 30,  1993, the  Association  had $15.5 million  of time  deposits in
"Bump Rate" certificates of deposit, which allows a depositor to adjust his or
her rate to a current rate once during the deposit term, and  $10.8 million in
"Prime Rate" certificates of deposit, which  are tied to changes in prime rate
less   150-175  basis  points.  The  weighted  average  cost  of  deposits  at
September 30, 1993 was 3.84%, a decline of 110 basis points  from the weighted
average cost of  4.94% at  September 30, 1992. The  Association has  continued
pricing its  deposits within a mid-range  of rates offered by  its competitors
except for selective promotions.

      In October,  1993, the Association purchased  approximately $9.3 million
of  deposits from  another  savings institution  in  Leesburg, Virginia  at  a
premium  of  1.25%.  These  accounts were  transferred  to  the  Association's
existing branch in Leesburg, Virginia.

      There  were no  outstanding advances  from the  FHLB or  securities sold
under agreements to repurchase at September 30, 1993 or 1992. Due  to the high
liquidity  from  loan sales  and  repayments,  the Association  utilized  only
$2 million in FHLB advances in fiscal 1993.

      Other  borrowings declined  $10.1 million  or 29.5%  in  fiscal 1993  to
$24.1 million  at  September 30, 1993.  This repayment  of  the CMO  and REMIC
borrowings of Jefferson's  wholly owned  subsidiaries was  accelerated by  the
heavy refinancing of  real estate mortgage loans due to  the decline in market
interest  rates. The unamortized discount related to these borrowings declined
approximately $1.0 million to $2.3 million at September 30, 1993. As a result,
the costs of  other borrowings rose  to approximately 12.55%  in fiscal  1993.
Heavy  refinancing activity in fiscal 1994 is expected to continue, which will
result  in continuing higher amortization  of the unamortized  discount, and a
high cost of other borrowings.

      In April, 1993, the Association completed  a one-for-three reverse stock
split  approved by  the  stockholders at  the  1993 Annual  Meeting,  reducing
outstanding  shares to 1,310,876. Book  value per share  at September 30, 1993
was $9.67. In June, 1993, the National Association of Securities Dealers, Inc.
accepted the Association's application to  list the Association's common stock
in  its small  cap  issues (NASDAQ:JEFF).  Present  market makers  are  Branch
Cabell &  Co.,  Scott &  Stringfellow  Investment  Corporation,  Anderson  and
Strudwick,  and Wheat First Securities,  all of Richmond,  Virginia, Ryan Beck
and Co. Inc. of West Orange, New Jersey and Herzog, Heine, Geduld, Inc. of New
York, New York.

      Jefferson does  not invest  in high-yield financing  (junk bonds),  real
estate joint ventures, interest  rate swaps or  futures contracts, and had  no
goodwill or purchased mortgage servicing rights at September 30, 1993.

Nonperforming assets

     Nonperforming assets  consist of nonaccrual loans,  real estate acquired
by foreclosure or deed-in-lieu of foreclosure,  in- substance foreclosures and
repossessed  assets. The Association does  not accrue interest  on loans which
are 90 days or more delinquent.

      Excess  commercial office  inventory, coupled  with a  regional economic
decline, adversely affected  the real  estate market in  the Washington,  D.C.
metropolitan  area   and  contributed  to  the  level   of  the  Association's
nonperforming assets  in fiscal 1991,  1992 and 1993.  The real estate  in the
metropolitan Washington, D.C.  area may  take substantial time  to absorb  the
existing real  estate  inventory and  may also  be adversely  affected in  the
future  by  the  disposition  of  a  significant  amount  of  real  estate  by
financially troubled institutions, as well as by the Federal Deposit Insurance
Corporation ("FDIC") and  the Resolution Trust  Corporation ("RTC"). The  real
estate market  in the Association's  market area  and the overall  economy are
expected  to be significant determinants  of the quality  of the Association's
assets in future periods and, thus, its results of operations.


      The following  table sets forth information  regarding the Association's
nonaccrual loans and real estate owned at the dates indicated.

<TABLE>
                                                                       September 30,
                                                                1993      1992     1991
                                                                   (Dollars in Thousands)
<S>                                                           <C>       <C>      <C>
Nonaccrual loans
  Residential  . . . . . . . . . . . . . . . . . . . . . .     $1,205      $626    $1,338
  Nonresidential   . . . . . . . . . . . . . . . . . . . .      1,298     1,204     4,305
  Construction   . . . . . . . . . . . . . . . . . . . . .        154       112       263
  Consumer   . . . . . . . . . . . . . . . . . . . . . . .          9        24       523
    Subtotal   . . . . . . . . . . . . . . . . . . . . . .      2,666     1,966     6,429
 Real estate owned
  Residential  . . . . . . . . . . . . . . . . . . . . . .        770     2,775     1,948
  Nonresidential   . . . . . . . . . . . . . . . . . . . .      6,938     6,308     7,764
  In-substance foreclosure   . . . . . . . . . . . . . . .        611     1,365

    Subtotal   . . . . . . . . . . . . . . . . . . . . . .      8,319    10,448     9,712
 Total nonperforming assets  . . . . . . . . . . . . . . .    $10,985   $12,414   $16,141


 Total nonperforming assets to total assets  . . . . . . .      3.86%     4.12%     4.98%
</TABLE>

      If the nonaccrual loans and loans deemed in-substance foreclosure assets
at September 30, 1993 had been current  in accordance with their terms for the
year ended September 30,  1993 (or from the date of  origination if originated
during  such period), the total interest income  on such loans for fiscal 1993
would  have been $670,300. The Association  did not accrue any interest income
on such loans in fiscal 1993.

      The $2.7 million of nonaccrual loans  at September 30, 1993 consisted of
twelve residential  loans, four nonresidential loans,  two construction loans,
and five consumer loans.

      The largest  of these  nonaccrual loans,  with an  outstanding principal
balance of $1.1 million at September 30,  1993, is collateralized by a bowling
alley in  Grafton, Virginia  (near Newport News).  Such amount  represents the
Association's 60% participation interest in the loan.  The loan is serviced by
the FDIC  and was 38  months delinquent  at September 30,  1993. The  borrower
filed bankruptcy  in September,  1992. The bankruptcy  court has  approved the
borrower's plan of reorganization which requires the
borrower to  refinance the loan  prior to June,  1994, and the  borrower began
making  monthly interest  payments  in  October, 1993.  The  bowling alley  is
operational, with a December, 1991 appraisal value in excess of  loan carrying
value.

      At  September 30, 1993,  all  twelve residential  loans had  outstanding
principal  balances less  than  $198,000, the  remaining three  nonresidential
loans  had  outstanding  principal  balances  less  than   $100,000,  the  two
construction  loans  amounted  to  $112,000  and  $42,000,  and  no nonaccrual
consumer loans exceeded $3,000. However,  the Association does have five loans
outstanding to one borrower totalling  approximately $420,000. These loans are
in the  process of foreclosure. Other  than the bowling alley  loan, all loans
are secured by property located in the Association's market areas.

      The $8.2 million of REO at September 30, 1993, net of a $100,000 general
valuation  allowance,  consisted of  three  single-family  residences with  an
aggregate carrying value of $336,000, 22 condominiums in Dallas, Texas with an
aggregate carrying value of $434,000, a Knight's Inn motel in Monroe, Michigan
with a carrying value of $1.7 million,  the Ocean One hotel in Virginia Beach,
Virginia  with  a  carrying  value  of  $3.8 million, office  and  residential
property  in Leesburg, Virginia with  a carrying value  of $276,000, warehouse
and land in Chantilly, Virginia with  a carrying value of $414,000, seven lots
near  Warrenton,  Virginia  with  a  carrying  value  of  $305,000,  partially
developed land in Charlottesville,  Virginia with an aggregate  carrying value
of  $453,000,  and a  single-family residence  in  Warrenton, Virginia  with a
carrying value of $611,000.

      In  November, 1993,  the  Association sold  the  Knight's Inn  motel  in
Monroe,  Michigan for $1.8 million. The Association accepted a cash payment of
$150,000  and extended a loan of $1,650,000  for the remainder of the purchase
price. In October, 1993, the Association purchased the land and the land lease
for the  Knight's Inn motel for $340,000. As a result, the Association expects
to  receive a  minimum of  $30,000 in  annual rental  payments from  this land
lease.

      The  office and residential property in Leesburg, Virginia is vacant and
has been evaluated  by experts for  soil contamination. The carrying  value of
$276,000 is net of a specific reserve of $80,000 relating to the resolution of
this problem.

      The Ocean One Hotel is a 102-room beachfront hotel which was acquired by
foreclosure in June, 1991 and reopened for business in July,  1992 after being
closed for twenty months. The outstanding  loan at the time of the foreclosure
amounted to $2.7 million.  In fiscal 1992, the Association  spent $2.2 million
in  renovation expenditures,  with $1.1 million  charged to  expense,  and the
remainder of $1.1 million capitalized as part of the REO balance, resulting in
a  new carrying  value of  $3.8 million at  September 30, 1992.  During fiscal
1993, the Association expensed $1.1 million in further renovation expenditures
for  an indoor  swimming  pool, meeting  rooms,  a restaurant  and  restaurant
equipment, a lounge  and bar,  exterior painting, and  replacement of  certain
hotel  furnishings.   The  Association  does  not   plan  further  significant
renovation  expenditures, and has listed  the property for  sale. However, the
Association is unable to project, if any, additional expenditures which may be
necessary  to  sell  the  property.  The  property  is  being  managed  by   a
professional hotel  operator. The  Association is  evaluating the  benefits of
affiliating the hotel with a national franchise in fiscal 1994.

Results of Operations



 General The  operating results of the Association depend primarily on its net
interest  income, which is the difference between interest and dividend income
on  interest-earning   assets,  consisting  primarily   of  loans,  investment
securities  and   mortgage-  backed   securities,  and  interest   expense  on
interest-bearing liabilities, consisting primarily of deposits, FHLB advances,
and  other borrowings.  The  Association's  results  of  operations  also  are
affected  by the provision for  loan losses, resulting  from the Association's
assessment of the adequacy of the allowance for loan losses;  the level of its
noninterest income, including  gains on  the sale of  loans, investments,  and
mortgage-backed  securities, and  mortgage loan  servicing, deposit  and other
fees  and  service charges;  the level  of  its operating  expenses, including
compensation, occupancy and equipment, Federal deposit insurance, REO expense,
advertising, and  miscellaneous  expenses; and  income tax  expenses. Each  of
these principal components of the Association's operating results is discussed
below.




      Jefferson  experienced net income of $846,000 or $0.65 per share for the
year ended  September 30, 1993,  as compared  with a net  loss of  $973,000 or
$5.45 per  share for  the  year ended  September 30, 1992,  and net  income of
$642,000 or $3.60 per share in the year ended September 30, 1991. Earnings per
share have  been adjusted for all  periods to reflect  a one-for-three reverse
stock split effected in April,  1993. Net income in fiscal 1993  resulted from
higher net interest  income, lower provision for loan losses,  gains from sale
of  mortgage  loan servicing,  and lower  REO  expenses, which  were partially
offset by higher income tax expense. The net loss in fiscal 1992 resulted from
higher  provision for loan losses,  increased REO expenses  and the absence of
gain on the sale of mortgage loan servicing rights.

 Net Interest  Income Net interest  income  before provision  for loan  losses
improved to $7.4 million in fiscal 1993, from $6.7 million in  fiscal 1992 and
from $5.8 million in fiscal 1991. The increases in fiscal 1993 and fiscal 1992
compared to the prior periods, were due primarily to a decrease in the average
balance of interest-bearing liabilities at a greater rate than the decrease in
interest-earning assets and, to a  lesser extent, to a more rapid  decrease in
the  cost of  interest-bearing  liabilities  than  the  decline  in  yield  on
interest-  earning  assets.  The  yield on  interest-earning  assets  declined
114 basis points in fiscal 1993  compared to fiscal 1992, versus a  decline of
151 basis  points  of the  cost  of interest-bearing  liabilities,  causing an
increase in  net interest spread of  37 basis points to 2.64%  in fiscal 1993.
The yield on interest-earning  assets declined 80 basis points in  fiscal 1992
compared  to fiscal 1991 versus  a decline of 128 basis  points in the cost of
interest-  bearing liabilities, causing an increase in the net interest spread
of 48 basis points to 2.27% in fiscal 1992 compared to 1.79% in fiscal 1991.

      The following  table sets  forth for  the periods  indicated information
regarding  average  balances  of  and   weighted  average  yields  on   loans,
mortgage-backed  securities  and investment  securities  and  balances of  and
weighted average interest rates paid on deposits and borrowings as well as the
dollar difference between  such average  balances, and the  net interest  rate
spread  between the  weighted average  yields earned  and rates  paid. Average
balances  are calculated on an average daily balance. Nonperforming loans have
been included in the table as loans carrying a zero yield.

<TABLE>

                                       Year Ended September 30,

                                  1993                          1992                         1991

                          Average        Average        Average        Average        Average        Average
                          Balance       Yield/Rate      Balance       Yield/Rate      Balance       Yield/Rate
                                                 (Dollars in Thousands)
<S>                       <C>          <C>            <C>            <C>             <C>           <C>
 Interest-earning assets:
  Loans receivable   . .   $180,039       8.58%         $204,964       9.54%           $226,042      10.24%
  Mortgage-backed
    securities   . . . .     45,980        7.46           68,657        8.33             90,599        8.63
  Investment securities      50,062        4.61           29,310        4.90             24,985        7.45
    Total
      interest-earning
      assets   . . . . .    276,081        7.67          302,931        8.81            341,626        9.61
 Interest-bearing
  liabilities:
  Deposits   . . . . . .    243,442        4.12          250,316        5.78            238,243        7.35
  Borrowings   . . . . .     29,420       12.54           55,720        9.96            107,052        8.86

    Total
      interest-bearing
      liabilities  . . .    272,862        5.03           306,036        6.54            345,295        7.82
 Average dollar
  difference between
  interest-earning
  assets and
  interest-bearing
  liabilities  . . . . .     $3,219                       $(3,105)                       $(3,669)


 Interest rate spread  .                  2.64%                           2.27%                         1.79%

 </TABLE>

<TABLE>
                                1993 Compared to 1992 Increase       1992 Compared to 1991 Increase
                                     (Decrease) Due to                   (Decrease) Due to
                                   Volume     Rate      Total         Volume    Rate    Total
                                    (Dollars in Thousands)              (Dollars in Thousands)
<S>                                <C>      <C>      <C>            <C>      <C>       <C>
 Interest income:
  Loans receivable   . . . . . . . $(2,137) $(1,984)  $(4,121)       $(2,012) $(1,582) $(3,594)
  Mortgage-backed securities   . .  (1,692)    (601)   (2,293)        (1,831)    (272)  (2,103)
  Investment securities  . . . . .      957     (87)       870            251    (662)    (411)
    Total interest income  . . . .  (2,872)  (2,672)   (5,544)        (3,592)  (2,516)  (6,108)

 Interest expense:
  Deposits   . . . . . . . . . . .    (283)  (4,138)   (4,421)            700  (3,740)  (3,040)
  Borrowings   . . . . . . . . . .  (3,298)    1,437   (1,861)        (5,113)    1,177  (3,936)
    Total interest expense   . . .  (3,581)  (2,701)   (6,282)        (4,413)  (2,563)  (6,976)

 Net interest income . . . . . . .     $709      $29       738           $821      $47     $868
</TABLE>

 Interest  Income  Interest  income  decreased  $5.5 million   or  20.8%   to
$21.2 million  in  fiscal  1993  compared  to  fiscal  1992.  Interest  income
decreased $6.1 million  or 18.6% to  $26.7 million in fiscal 1992  compared to
$32.8 million in fiscal 1991. Such decreases were due to both  declines in the
average  balance of the Association's interest-earning  assets and the average
yield  earned  thereon. The  average  balance  of  loans receivable  decreased
$24.9 million  or  12.2% to  $180.0 million  in  fiscal  1993,  and  decreased
$21.1 million  or 9.3% to $205.0 million in fiscal  1992 compared to the prior
respective years.  Such decreases in  the average balance of  loans receivable
were primarily  due to increased  loan repayment and refinancing  activity, an
increase  in   loan   sales   reflecting   management's   decision   to   sell
newly-originated fixed-rate mortgage loans, and the reluctance of borrowers to
select  adjustable-rate  mortgages.  The average  balance  of  mortgage-backed
securities  decreased $22.7 million or 33.0% to  $46.0 million in fiscal 1993,
and decreased $21.9 million or 24.2%  to $68.7 million in fiscal 1992 compared
to  the prior  respective  years. Such  decreases  in the  average balance  of
mortgage-backed  securities  were   primarily  due   to  increased   principal
repayments caused  by  refinancing  activity  of  the  underlying  collateral,
especially those  collateralizing the CMO and REMIC  borrowings. During fiscal
1993, the Association purchased approximately $22.7 million in mortgage-backed
securities, mostly  variable-rate, to reinvest  funds received as a  result of
heavy prepayments of loans and mortgage-backed securities. The average balance
of investment securities increased $20.8 million or 70.8% to  $50.1 million in
fiscal 1993,  and increased $4.3 million  or 17.3% to $29.3 million  in fiscal
1992 compared  to  the  respective prior  periods.  Such  increases  reflected
management's  decision  to   place  excess  funds  received   from  the  heavy
prepayments  of  loans  and   mortgage-backed  securities  in  short-term  and
variable-rate  investments  as  part  of its  asset/liability  management  and
reduction of interest rate risk.

      The  yields on all interest-earning  assets declined in  fiscal 1993 and
fiscal 1992 reflecting the general decline in market interest rates, decreases
from  annual  adjustments of  adjustable- rate  mortgages, origination  of new
loans at an interest rate lower than existing portfolio yield, and refinancing
of higher yielding loans to lower yields.

 Interest  Expense Interest   expense  decreased  $6.3 million  or   31.4%  to
$13.7 million  in  fiscal  1993 and  decreased  by  $7.0 million  or 25.9%  to
$20.0 million  in fiscal 1992 compared  to the respective  prior periods. Such
decreases  were  due  to  both  a  decrease in  the  average  balance  of  the
Association's interest-bearing  liabilities and the rate  paid thereon. During
fiscal 1993, the average balance of deposits decreased $6.9 million or 2.7% to
$243.4 million,  and during  fiscal  1993 the  average  balance of  borrowings
decreased $26.3 million or 47.2% to $29.4 million. The decline in deposits was
primarily attributable to a  decrease in jumbo time deposits  and Presidential
passbook deposits. The cost of  deposits decreased 166 basis points reflecting
the decline  of market interest  rates and a  less aggressive deposit  pricing
policy by  Jefferson. The  decrease  in borrowings  reflected the  accelerated
paydown of the CMO and REMIC indebtedness due to the heavy prepayment activity
of  the  underlying FHLMC  PC  collateral.  The prepayment  of  CMO  and REMIC
borrowings  also  accelerated  the   amortization  of  the  related  discount,
significantly increasing the cost of borrowings. The excess  liquidity created
from  high loan  and  MBS  repayments and  the  decrease in  loans  receivable
eliminated the need for material outside borrowings.

      During fiscal 1992, compared to fiscal 1991, the increase in the average
balance  of deposits of $12.1 million or 5.1%  to $250.3 million was more than
offset by  a decrease of  $51.3 million, or 48.0%,  in the average  balance of
borrowings during such period  to $55.7 million. Deposits increased due  to an
increase  in demand accounts, such as the Presidential passbook account, which
were  aggressively priced. The decrease  in the average  balance of borrowings
was  due  to the  repayment  of high  cost  FHLB  advances and  CMO  and REMIC
borrowings. In  addition, reverse  repurchase agreements were  repaid. Deposit
costs declined reflecting the decrease in market interest rates, while CMO and
REMIC  prepayments  caused  borrowing  costs to  increase  due  to accelerated
amortization of  the related discount.  Due to  excess liquidity, the  need to
increase regulatory capital ratios, and the lack of portfolio loan demand, the
Association utilized excess  funds in  fiscal 1992 to  reduce liabilities  and
improve net interest income.

      Due to  the significant drop in interest rates in fiscal 1993 and fiscal
1992, the Association does not expect further significant decreases in deposit
costs  in future  periods.  However,  the  current  level  of  mortgage  rates
continues to provide  an impetus  for refinancing activity  and will  probably
result  in  continued high  costs of  borrowings on  the CMO  and REMIC.  As a
result, the Association may  experience a decrease in its interest rate spread
in  fiscal  1994.  Approximately  $944,000 of  the  unamortized  discount  was
amortized to expense in fiscal  1993, with a remaining outstanding balance  to
be expensed of $2.3 million at September 30, 1993.

 Provision  for Loan  Losses The  provision for  loan  losses in  fiscal  1993
totalled $533,000 compared to $1.1 million and $498,000 during fiscal 1992 and
1991,  respectively. The increase in fiscal 1992 was primarily attributable to
the charge-off  of $380,000 for  a Dallas, Texas office  building and $424,000
with  respect to  certain  consumer loans.  In  fiscal 1993,  the  Association
charged-off $70,000 on a construction loan, $100,000 on a nonresidential loan,
$49,000  with respect  to certain  consumer loans,  and increased  the general
valuation  allowance by  $314,000.  At September 30,  1993, the  Association's
allowance for loan losses  amounted to $1.6 million or 60.1%  of nonperforming
loans and 0.92% of total loans. Management's determination of the adequacy  of
the allowance for loan losses is based on an evaluation of the loan portfolio,
past loan  loss experience,  current economic  conditions, volume,  growth and
composition of the loan  portfolio, and other relevant factors.  The allowance
is increased by provisions for loan losses which are charged against income.

      The  Association believes  that  the allowance  for  loan losses  as  of
September 30, 1993 was adequate  and further believes that the  carrying value
of REO is stated at fair value. However, future additions to the allowance for
loan losses or reductions in net carrying values may be necessary based on the
performance  of  the  Association's loan  portfolio  and  changes  in economic
conditions.  In addition,  in  connection with  periodic  examinations of  the
Association, the staff  of the OTS and the  FDIC consider the adequacy  of the
allowance for  loan losses and  the carrying value  of REO. Such  agencies may
require  the Association to recognize additions to the allowance or reductions
in the net carrying value of REO based on  their judgments at the time of such
examinations.   The   last   completed   OTS  and   FDIC   examinations   were
December, 1992.

 Noninterest Income Noninterest income increased  $833,000 to $3.1 million  in
fiscal 1993 compared to $2.3 million in fiscal 1992, and decreased $261,000 in
fiscal 1992 from $2.5 million in fiscal 1991.

      The increase  in noninterest income in  fiscal 1993 of  $833,000 was due
primarily to a  $770,000 gain on  the sale of  mortgage loan servicing  rights
with respect to  $63 million of mortgage loans previously sold  to FNMA. There
were no  such sales in fiscal 1992. Fees and service charges increased $98,000
in fiscal  1993 primarily  due  to an  increase of  $87,000  in mortgage  loan
service  fees due to a higher average balance of loans serviced in fiscal 1993
compared to fiscal 1992. The gain on  sale of loans in fiscal 1993 and  fiscal
1992 resulted  entirely from loans  held for  sale, and increased  $381,000 in
fiscal 1993 versus  fiscal 1992 due  to more  favorable market conditions  and
timing of  sale considerations. The gain on sale of MBSs decreased $158,000 in
fiscal 1993 compared to fiscal 1992. See "Financial Condition at September 30,
1993  and 1992"  contained  within this  report  and Note 2  in  the Notes  to
Consolidated  Financial  Statements  contained  herein. The  gain  on  sale of
investment  securities decreased  $309,000 in fiscal  1993 compared  to fiscal
1992.  These gains arose  from investments in  mutual funds,  with fiscal 1992
gains resulting from timely, opportunistic decisions on market rate changes.

      The decrease in noninterest income in fiscal 1992 was due primarily to a
$618,000  decrease in gain  on the sale  of mortgage loan  servicing rights, a
decrease of $173,000 in miscellaneous other income  and a $127,000 decrease in
gain on  sale of loans,  which decreases were  partially offset by  a $667,000
increase in  gain on sale of  MBSs and investment securities.  The decrease in
gain  on the sale of mortgage loan servicing  rights in fiscal 1992 was due to
the lack  of such sales  of servicing rights  in fiscal 1992.  The decrease in
miscellaneous  other income  was due  primarily to  the inclusion  of interest
income of  $121,000 from prior year's  income tax refunds in  fiscal 1991. The
decrease  in gain  on  sale of  loans  was due  primarily  to changing  market
interest rate movements and timing of sale considerations. In fiscal 1992, the
Association recorded  an aggregate  increase of $667,000  in gains on  sale of
MBSs and investment securities. See "Financial Condition at September 30, 1993
and  1992"  contained  in  this report  and  Notes 2  and 3  in  the  Notes to
Consolidated Financial  Statements contained herein. Future gains,  if any, on
the sale of  investment securities,  MBSs, loans receivable  or mortgage  loan
servicing rights will  depend on the amount and classificaton  of such assets,
market conditions and timing of sale considerations.

Operating Expenses

     Operating expenses decreased $581,000 or  6.6% to $8.2 million in fiscal
1993  compared to $8.8 million in  fiscal 1992, and  increased $1.6 million or
22.9% from $7.2 million in fiscal 1991. The primary cause of these changes was
the  decrease of $1.0 million in  net cost of  REO in fiscal  1993 compared to
fiscal 1992, and  the increase of  $1.6 million in net cost  of REO in  fiscal
1992 compared to  fiscal 1991. Operating expenses  as a percentage  of average
assets  were  2.81%,  2.82%,  and  2.10%  in  fiscal  1993,  1992,  and  1991,
respectively. Excluding the net cost of REO, the ratios were  2.37%, 2.08% and
1.88% in fiscal 1993, 1992, and 1991, respectively.

      Compensation  and employee  benefits increased  $198,000 in  fiscal 1993
compared to fiscal  1992, and  increased $101,000 in  fiscal 1992 compared  to
fiscal  1991. The  increase in  fiscal 1993  resulted from  pay increases  for
existing staff  after  a pay  freeze  in fiscal  1992, increased  staffing  in
certain administrative  positions, and increased staffing  in loan origination
positions. Group insurance costs  declined $80,000 in fiscal 1993  compared to
fiscal  1992. Group insurance costs increased $118,000 in fiscal 1992 compared
to fiscal 1991 reflecting an adverse experience in health costs.

      Occupancy and  equipment expense  increased $105,000 to  $1.2 million in
fiscal 1993 compared to fiscal 1992, and was stable in fiscal 1992 compared to
fiscal  1991. The  fiscal  1993  increase resulted  from  an increase  in  the
Warrenton branch rental expense, and an increase in repairs and maintenance on
buildings and equipment.

      Federal  deposit insurance  premiums increased  $126,000 in  fiscal 1993
compared to fiscal 1992 and was stable in fiscal 1992 compared to fiscal 1991.
This increase  reflects the higher rate  assigned to the Association  due to a
risk-based rate schedule adopted by the FDIC effective January, 1993.

      Net  cost of REO decreased  $1.0 million to $1.3 million  in fiscal 1993
compared  to fiscal 1992, and increased $1.6 million to $2.3 million in fiscal
1992 compared to fiscal 1991. The high level of REO expense in fiscal 1993 and
fiscal 1992  primarily related to  the renovation  of the Ocean  One hotel  in
Virginia   Beach,  Virginia.   In  fiscal   1992,  the   Association  expensed
$1.1 million  in renovation  expenses, and  in fiscal 1993  further renovation
expenditures  totalled approximately $1.1 million  (See "Nonperforming Assets"
herein).  The  hotel was  operational during  fiscal  1993, and  despite major
construction activity, operated  at 35% occupancy at  an average room  rate of
approximately  $69 for an operational profit of $128,000. The Association does
not  plan  further significant  renovation  expenditures, and  has  listed the
property  for sale. The business of the hotel  is seasonal, with losses in the
winter months, and profits in the peak summer months. The Association believes
that   occupancy  should  improve  in  future  periods  with  the  absence  of
construction activity, higher  advance reservations, and possible  affiliation
with a national franchise.

      The fiscal 1992 net costs also  included $261,000 for a motel in Monroe,
Michigan, $241,000 for  an apartment  complex in Dallas,  Texas, $233,000  for
land in Dallas,  Texas, and $160,000 for  two land developments  in Warrenton,
Virginia. As  of November 20, 1993, the  assets referred to in  this paragraph
were sold by the Association at no material loss.

      The fiscal 1993  costs also included expenses of  $103,000 for an office
and residential property in  Leesburg, Virginia, $101,000 for a  warehouse and
land  in Chantilly,  Virginia, and  $75,000 for  a single-family  residence in
Warrenton, Virginia. The  Monroe, Michigan motel operated  at a net profit  to
the Association in fiscal 1993 of $83,000.

      Advertising  expense  amounted to  $233,000,  $228,000  and $234,000  in
fiscal 1993, 1992 and 1991, respectively. In fiscal 1994, the Association will
utilize an in-house marketing officer to improve its marketing efforts.

      Other  operating expense  amounted to  $1.6 million  in fiscal  1993 and
1992,  and $1.7 million in fiscal  1991. The largest  expense in this category
was legal expense  which totalled  $311,000, $239,000 and  $264,000 in  fiscal
1993, 1992 and 1991, respectively.

Income Tax Expense and Extraordinary Item

     The Association  adopted FASB  Statement No. 109,"Accounting for  Income
Taxes"  in the year ended September 30, 1993.  See Notes 1 and 12 in the Notes
to  Consolidated  Financial  Statements   contained  herein.  The  Association
recorded  tax expense  of $915,000 in  fiscal 1993,  none in  fiscal 1992, and
$500,000 in fiscal 1991. Due to  a net operating loss carryforward ("NOL"), an
extraordinary  item benefit was realized  in the amount  of $460,000 in fiscal
1991. The Association utilized all remaining book NOLs in fiscal 1991, and had
a remaining tax  NOL of $1.3 million at September 30, 1993.  However, this tax
NOL  is restricted  to an  annual usage  of approximately  $430,000 due  to an
ownership  change provision of the Internal Revenue Code, further explained in
Note 12. Also, Note 12 discloses the components of the Association's effective
tax rate, and the tax effects of deferred tax assets and liabilities.

Asset and Liability Management

     Financial institutions are subject  to interest rate risk to  the degree
that  their interest-bearing  liabilities, consisting  primarily of  deposits,
FHLB advances  and other borrowings, mature  or reprice more rapidly,  or on a
different   basis,  than   their   interest-earning   assets,  which   consist
predominantly of  intermediate or long-term  real estate  loans. While  having
liabilities that mature or reprice more frequently on average  than assets may
be  beneficial in times of  declining interest rates,  such an asset/liability
structure  may result  in  declining net  earnings  during periods  of  rising
interest  rates, unless offset by increases in loan originations and purchases
or  in noninterest income. The  long-term objectives of  Jefferson include the
reduction  of  sensitivity  of  earnings  to  interest  rate  fluctuations  by
diversifying  its  sources  of  funds, improving  its  interest  rate  spread,
improving  the   ratio  of   interest-earning  assets  to   interest-  bearing
liabilities,  and achieving a better  matching of the  maturities and interest
rate sensitivities of its assets and liabilities.

      The matching of assets and liabilities may be analyzed  by examining the
extent to which such assets and liabilities are "interest rate sensitive"  and
by monitoring the  institution's interest  rate sensitivity gap.  An asset  or
liability  is  said to  be interest  rate  sensitive within  a  specified time
period,  if it will  mature or reprice  within that time  period. The interest
rate  sensitivity  gap   ("gap")  is   defined  as   the  difference   between
interest-sensitive  assets  and  interest-sensitive  liabilities  maturing  or
repricing within  a given time period.  A gap is considered  positive when the
amount  of  interest rate  sensitive  assets exceeds  interest  rate sensitive
liabilities. A  gap is considered when  the amount of interest  rate sensitive
liabilities  exceeds interest rate sensitive assets. During a period of rising
interest  rates, a negative  gap would  tend to result  in an  decrease in net
interest  income. During a  period of falling  interest rates, a  negative gap
would  tend to result in an increase in  net interest income, while a positive
gap  would tend to decrease net interest income. Jefferson's one-year maturity
gap was a  positive $68.6 million or  24.1% of  total assets at  September 30,
1993 compared  to  a  positive  $64.9 million or  21.5%  of  total  assets  at
September 30,  1992. The  Association  has  pursued  a strategy  of  retaining
adjustable-rate real  estate loans,  home equity  loans,  consumer loans,  and
adjustable-rate MBSs  in its asset  portfolio, and seeking  long-term deposits
and borrowings.

      Jefferson was  not involved with interest-rate  futures or interest-rate
swaps at September 30, 1993.



      The following  table summarizes the contractual  maturities or repricing
characteristics   of   the    Association's   interest-earning   assets    and
interest-bearing  liabilities   adjusted  for   the  effects  of   hedging  at
September 30,  1993. The  principal  balance of  adjustable-  rate assets  are
included in the period in which they are first scheduled to adjust rather than
in the period  in which they mature. Other material  assumptions are set forth
in the footnote to the table.

<TABLE>

                                                                     September 30, 1993
                           Within 1      1 to 3           3 to 5       5 to 10      10 to 20     More than
                              Year        Years            Years        Years         Years       20 Years        Total
                                                                   (Dollars in Thousands)
<S>                       <C>           <C>             <C>         <C>            <C>        <C>             <C>
 Interest-Sensitive
   Assets:
 Investment securities        $45,670        $             $            $           $            $                 $45,670
 Mortgage-backed
   securities  . . . .         20,416          15,226       10,267        5,264                                     51,173
 Loans receivable  . .        119,806          31,257       10,522        8,380                                    169,965
 Total . . . . . . . .        185,892          46,483       20,789       13,644                                    266,808
 Non-interest-sensitiv
   e assets  . . . . .                                                                                              17,442

      Total assets   .                                                                                            $284,250

 Interest-sensitive
   liabilities:
 Deposits  . . . . . .        110,664          70,927       21,368       21,131       13,664         3,713        $241,467
 Borrowings  . . . . .          6,615           9,382        6,036        2,046                                     24,079

 Total . . . . . . . .        117,279          80,309       27,404       23,177       13,664          3,713        265,546
 Non-interest-sensitive
  liabilities   . .                                                                                                  6,022
      Total
         liabilities .                                                                                             271,568
 Stockholders' equity                                                                                               12,682

      Total
         liabilities
         and
         stockholders'
         equity  . . .                                                                                            $284,250

 Hedged gap  . . . . .        $68,613        $(33,826)     $(6,615)     $(9,533)    $(13,664)       $(3,713)


 Cumulative hedged gap        $68,613         $34,787      $28,172      $18,639       $4,975         $1,262





 Cumulative hedged gap
   to total assets   .         24.14%          12.24%        9.91%        6.56%        1.75%               0           .44%


</TABLE>
___________

(1)   Estimated maturity/repricing amounts  are based on contractual  maturity
and  amortization, as  well as estimated  loan prepayment  rates and estimated
deposit erosion rates.

Liquidity and Capital Resources

     As required  by OTS regulations,  Jefferson maintains cash  and eligible
liquid investments  in an amount equal  to 5% of net  withdrawable savings and
borrowings payable in one  year or less to  assure its ability to  meet demand
for  withdrawals and repayment  of short-term borrowings.  The Association has
consistently  exceeded   this  regulatory   liquidity  requirement,   and  the
Association's  average  month-end  liquidity  ratio  during  the  year   ended
September 30, 1993 was 7.77%.

      The  Association's  principal  sources  of  funds  are  deposits,   loan
repayments and prepayments, proceeds from the sale of loans,  MBSs, investment
securities,  mortgage  servicing  rights  and  REO,  FHLB  advances,   reverse
repurchase agreements,  other borrowings and  net income. The  availability of
funds from the sale of loans, investment securities, MBSs,  mortgage servicing
rights and REO is influenced by general interest rates, market conditions, and
accounting and  regulatory considerations. Borrowing  may be used  for hedging
purposes with respect to changes in prevailing interest rates.

      At September 30,  1993, the Association had  $3.1 million of undisbursed
loan funds and $8.3 million of approved loan commitments with  $3.8 million at
variable-rate  and  $4.5 million at  fixed-rate. The  amount of  time deposits
which are  scheduled to mature in  fiscal 1994 is $67.0 million.  In addition,
the  Association was  contingently liable under  unfunded lines  of credit for
$14.1 million  and  standby   letters  of  credit   aggregating  $341,000   at
September 30, 1993.




      The Association is subject to regulations of the OTS that impose certain
minimum  regulatory capital  requirements. These  standards  are: (a) tangible
capital of 1.5% of adjusted  total assets; (b) core capital of 3%  of adjusted
total  assets; and (c) a risk-based capital requirement of 8% of risk-weighted
assets.  As indicated  in the  following table,  the Association  exceeded all
regulatory capital requirements which were in effect as of September 30, 1993.

<TABLE>
                                        Tangible Capital  Core Capital   Risk-Based Capital
                                      Amount   Percent  Amount  Percent  Amount   Percent
                                                    (Dollars in Thousands)
<S>                                  <C>       <C>     <C>      <C>      <C>      <C>
 Actual  . . . . . . . . . . . . . .  $12,682    4.46% $12,682   4.46%   $14,284    9.77%
 Required  . . . . . . . . . . . . .    4,264     1.50   8,528    3.00    11,687     8.00
 Excess  . . . . . . . . . . . . . .   $8,418    2.96%  $4,154   1.46%    $2,597    1.77%

</TABLE>
      In  April, 1993 the  Association effected a  one-for-three reverse stock
split  reducing  outstanding common  shares  to 1,310,876  from  3,934,291 and
increasing  par value from $1 to $3 per  share. In June, 1993 the common stock
of Jefferson began trading  on the National Association of  Securities Dealers
Automated Quotation System  under the  symbol "JEFF". It  is currently  listed
under the small issues grouping.

      In June,  1993 the Board of  Directors adopted the  1993 stock incentive
plan  to  be submitted  to a  vote of  shareholders at  the Annual  Meeting in
January, 1994.  The plan  reserves 131,088 shares of  authorized but  unissued
common  stock  (10%  of outstanding  common  shares)  for  future issuance  to
employees. The plan would remain in effect  for ten years, and allow grant  of
incentive stock  options,  stock options  and  stock appreciation  rights.  On
August 3,  1993, incentive stock options of 64,500 shares at $6 per share were
awarded subject to approval of the  1993 stock incentive plan by shareholders.
The August 3, 1993 option agreements provide for a vesting schedule of 20% for
each year of employment after August 3, 1993. If the 1993 stock incentive plan
is approved,  the  1988 stock  option  plan will  be  frozen with  outstanding
options  of 3,833  at $6 per share.  Under a separate  agreement, one director
retains a stock option of 6,917 shares at $6 per share as part  of his efforts
in the successful 1992 stock offering.

      The Association has not paid any cash or stock dividends since 1984. The
payment of cash dividends is  subject to regulation by the OTS. See Note 15 in
the Notes to Consolidated Financial Statements contained herein.

      In  August,  1993,  the  OTS  adopted  a  final   rule incorporating  an
interest-rate  risk  component into  the  risk-based  capital regulation.  See
Note 15 in the  Notes to Consolidated  Financial Statements contained  herein.
Management  does  not  presently  believe   that  the  implementation  of  the
interest-rate  risk component  on July 1,  1994 will  have a  material adverse
effect on its financial condition or its results of operations.

 Proposed Federal  Regulatory Capital Requirements On April 22,  1991, the OTS
published  a  notice of  proposed rule making,  which  would establish  a 3.0%
leverage  ratio  (core capital  ratio) only  for  savings institutions  in the
strongest financial and  managerial condition  as determined by  the OTS.  All
other savings institutions would be required to maintain leverage ratios of at
least 4.0% to 5.0%. While the amount of any addition to the core capital ratio
that might be required of  the Association cannot be determined at  this time,
if the  OTS adopts the rule as  proposed, it is  anticipated the Association's
core capital requirement  will increase to at least 4.0%  and perhaps more. As
set  forth above, the Association's  core capital ratio  at September 30, 1993
was 4.46%.

Marketplace Trends and Economic Conditions

     Real estate market values in the domestic and global economies continued
to  experience  further erosion  in  fiscal 1993  resulting  from deflationary
trends. Among the primary  factors currently affecting real estate  values are
excessive  supply of  commercial  properties available  for leasing  purposes,
changes  in  the  1986 Tax  Reform  Act,  increased  scrutiny by  the  banking
industry's  regulatory  authorities  resulting  in continued  high  levels  of
provisions for loan losses, decreased credit availability  to small businesses
and, more recently, increased unemployment in defense-related businesses.

      The aforementioned economic problems have continued to negatively impact
real estate values  in the Association's  marketplace resulting in  additional
loan loss  provisions in  fiscal 1993.  Given the  inherent weaknesses in  the
domestic and global  economies, the Association's marketplace may  continue to
experience  real   estate  valuation  problems  until   stabilization  in  the
unemployment rates and overall asset values occurs.

      Interest  rates in  fiscal  1993 continued  to  decline as  the  Federal
Reserve  Board continued  to  maintain policies  designed  to keep  short-term
interest rates low. These policies are in direct response to economic weakness
in the  U.S. economy. In response  to such policies undertaken  by the Federal
Reserve Board, the  Association has experienced a more rapid  drop in the cost
of deposits than in the yield on loans, MBSs, and investment securities, thus,
increasing interest rate spread  or the difference between interest  earned on
interest-earning  assets  and interest  paid on  interest-bearing liabilities.
However,  the Association does  not expect  further significant  reductions in
deposit  costs  in future  periods  and ,  as  a result,  the  Association may
experience a decrease in its interest rate spread in the future.

Accounting Issues and Recent Developments

     In  May,  1993,  the  FASB  issued  Statement  of  Financial  Accounting
Standards  No. 114, "Accounting by Creditors  for Impairment of  a Loan." This
statement addresses the accounting  by creditors for impairment of  all loans,
uncollateralized  as well as collateralized,  loans that are  measured at fair
value or at the lower of cost  or fair value, leases, loans restructured in  a
troubled debt  restructuring, and debt  securities. It requires  that impaired
loans be measured based on the present value of expected cash flows discounted
at the loan's  effective interest rate,  or as a  practical expedient, at  the
loan's observable market price or the fair value of the collateral if the loan
is  collateral dependent. The creditor should also evaluate the collectibility
of both  contractual interest  and contractual  principal when assessing  loss
accruals.  The  statement  is  effective  for  fiscal  years  beginning  after
December 15,  1994.  Management  of  the  Association  does not  believe  that
implementation  of the Statement, when adopted, will have a materially adverse
effect on the Association's financial condition or results of operations.

Recent Legislation

     On December 19, 1991,  the Federal Deposit Insurance Corporation  Act of
1991 ("FDICIA")  was enacted  into law. The  FDICIA provides for,  among other
things,  the recapitalization of the Bank Insurance Fund; the authorization of
the  FDIC to make  emergency special  assessments under  certain circumstances
against  federally  insured  depository  institutions,  the  establishment  of
risk-based deposit premiums; the issuance of certain examination and reporting
requirements;  and  enhanced federal  supervision  of  depository institutions
based on capital levels.

      The  Association is exempt  from many of  the new audit,  accounting and
regulatory  reports  and  requirements since  the  Association  has  less than
$500 million  in total assets. However, the Association  would be subject to a
proposed  safety  and soundness  requirement  concerning  asset quality  which
requires that  classified assets (assets classified  substandard, doubtful and
to the extent that related losses have not been recognized,  assets classified
loss)  do not  exceed 100%  of capital. If  an insured  depository institution
fails to  meet this standard, such  institution would be required  to submit a
plan within 30 days to the FDIC  specifying the steps it will take to  correct
the deficiency. In the event that an  institution fails to submit or fails  in
any material respect to implement a compliance plan within the time allowed by
the FDIC,  the FDIC must order  the institution to correct  the deficiency and
may (1) restrict asset  growth; (2) require  the institution  to increase  its
ratio of tangible equity  to assets; (3) restrict the  rates of interest  that
the institution  may pay; or (4) take any other action that would better carry
out the purpose of prompt corrective action.

      The Association's classified assets currently exceed the 100% threshold.
Management  is   presently  evaluating  the  alternatives   available  to  the
Association  in  order  to comply  with  the  proposed  requirement, including
reducing  classified  assets,  and  increasing capital  through  earnings  and
issuance  of additional shares of  common stock or  other capital instruments.
The Association  has included a proposal  in the proxy statement  for the 1994
Annual  Meeting  requesting  stockholder   approval  for  a  proposed  private
placement offering. While the Association does not have any immediate specific
plans to issue shares of capital stock, the Association believes that approval
of  this proposal will provide  the Association with  corporate flexibility to
respond on a timely basis to potentially valuable business opportunities which
may  include  the purchase  of deposits,  branch  office properties  and other
assets  of  the  Resolution  Trust Corporation.  Any  such  private  placement
offering, if initiated, is not expected to exceed $5.0 million.

Impact of Inflation, Deflation and Changing Prices

     The  consolidated  financial  statements  and  related  notes  presented
elsewhere have been prepared in accordance with  generally accepted accounting
principles, which require the measurement of financial position and  operating
results  in terms  of historical  dollars without  considering changes  in the
relative purchasing power of money over time due to inflation.

      Unlike many  industrial companies, substantially  all of the  assets and
virtually all of the liabilities of the Association are monetary in nature. As
a result, interest rates  have a more significant impact on  the Association's
performance  than the effects of  general levels of  inflation. Interest rates
may not necessarily move in the same direction or in the same magnitude as the
prices of goods and services. However, noninterest expenses do reflect general
levels of inflation.

      Deflation,  which is  having a  detrimental effect  on the  domestic and
global economy, resulted from  excessive debt leverage incurred in  the 1980s.
The  impact  of deflation  negatively affects  the  underlying values  of real
estate-related assets utilized as collateral or security on loans to borrowers
and, therefore, may devalue the overall market value of the Association's loan
portfolio and other assets.




JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
SEPTEMBER 30, 1993 AND 1992
<TABLE>

                                                                          1993      1992
                                                                      (Dollars in thousands)
<S>                                                                     <C>      <C>
                                               ASSETS
  Cash   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $2,926   $2,916
  Cash held in escrow (Note 15)  . . . . . . . . . . . . . . . . . . .              6,980
  Investment securities, market values of $45,670 in 1993 and $38,288
    in 1992 (Note 2)   . . . . . . . . . . . . . . . . . . . . . . . .    45,670   38,296
  Mortgage-backed securities, market values of $52,413 in 1993 and
    $53,283 in 1992 (Notes 3, 10 and 11)   . . . . . . . . . . . . . .    51,173   50,589
  Loans receivable, net (Notes 4 and 9)  . . . . . . . . . . . . . . .   169,965  186,185
  Accrued interest receivable (Note 5)   . . . . . . . . . . . . . . .     1,759    2,128
  Real estate owned (Note 6)   . . . . . . . . . . . . . . . . . . . .     8,219   10,448
  Office properties and equipment, net (Note 7)  . . . . . . . . . . .     3,474    3,001
  Prepaid expenses and other assets (Note 13)  . . . . . . . . . . . .     1,064    1,077
                                                                        $284,250 $301,620


                  LIABILITIES AND STOCKHOLDERS' EQUITY
 Liabilities:
  Deposits (Note 8)  . . . . . . . . . . . . . . . . . . . . . . . . .  $241,467 $249,166
  Other borrowings (Note 11)   . . . . . . . . . . . . . . . . . . . .    24,079   34,158
  Advance payments from borrowers for taxes and insurance  . . . . . .     1,630    1,704
  Accrued expenses and other liabilities   . . . . . . . . . . . . . .     4,392    4,854
        Total liabilities  . . . . . . . . . . . . . . . . . . . . . .   271,568  289,882
 Commitments and contingent liabilities (Notes 13 and 14)
 Stockholders' Equity (Note 15):
  Common stock, par value $3 per share, authorized 5,000,000 shares at
    September 30, 1993 and September 30, 1992, issued and outstanding
    1,310,876 shares at September 30, 1993 and 3,934,291 shares at
    September 30, 1992   . . . . . . . . . . . . . . . . . . . . . . .     3,933    3,934
  Preferred stock, par value $1 per share, authorized 2,500,000 shares
    at September 30, 1993 and September 30, 1992, issued and
    outstanding -0- shares at September 30, 1993 and 1992  . . . . . .
  Additional paid-in capital   . . . . . . . . . . . . . . . . . . . .     3,380    3,382
  Retained earnings, substantially restricted  . . . . . . . . . . . .     5,268    4,422
  Net unrealized gain on assets available-for-sale   . . . . . . . . .       101

        Total stockholders' equity   . . . . . . . . . . . . . . . . .    12,682   11,738
                                                                        $284,250 $301,620

</TABLE>
See accompanying notes to consolidated financial statements.




JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
YEARS ENDED SEPTEMBER 30, 1993, 1992 AND 1991
<TABLE>

                                                                    1993   1992    1991
                                                                     (Dollars in thousands,
                                                                     except per share data)
<S>                                                               <C>     <C>     <C>
 Interest income
  Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $15,440 $19,561 $23,155
  Mortgage-backed securities   . . . . . . . . . . . . . . . . .    3,422   5,715   7,818
  Investment securities  . . . . . . . . . . . . . . . . . . . .    2,027     952   1,398
  Other investments  . . . . . . . . . . . . . . . . . . . . . .      279     484     449
      Total interest income  . . . . . . . . . . . . . . . . . .   21,168  26,712  32,820
 Interest expense
  Deposits (Note 8)  . . . . . . . . . . . . . . . . . . . . . .   10,035  14,456  17,496
  Borrowed money (Note 9)  . . . . . . . . . . . . . . . . . . .    3,690   5,551   9,487

      Total interest expense   . . . . . . . . . . . . . . . . .   13,725  20,007  26,983
      Net interest income  . . . . . . . . . . . . . . . . . . .    7,443   6,705   5,837
 Provision for losses on loans (Note 4)  . . . . . . . . . . . .      533   1,115     498
 Net interest income after provision for losses on loans . . . .    6,910   5,590   5,339

 Noninterest income
  Fees and service charges   . . . . . . . . . . . . . . . . . .      846     748     758
  Gain on sale of:
    Investment securities (Note 2)   . . . . . . . . . . . . . .       12     321      57
    Mortgage-backed securities (Note 3)  . . . . . . . . . . . .      313     471      68
    Loans receivable   . . . . . . . . . . . . . . . . . . . . .      954     573     700
    Mortgage servicing rights  . . . . . . . . . . . . . . . . .      770             618
  Miscellaneous  . . . . . . . . . . . . . . . . . . . . . . . .      195     144     317
                                                                    3,090   2,257   2,518

 Operating expenses
  Compensation and employee benefits (Note 13)   . . . . . . . .    3,230   3,032   2,931
  Occupancy and equipment (Note 14)  . . . . . . . . . . . . . .    1,184   1,079   1,074
  Federal deposit insurance  . . . . . . . . . . . . . . . . . .      697     571     535
  Net cost of real estate owned (Note 6)   . . . . . . . . . . .    1,309   2,317     740
  Advertising  . . . . . . . . . . . . . . . . . . . . . . . . .      233     228     234
  Other  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    1,586   1,593   1,661
                                                                    8,239   8,820   7,175
 Income (loss) before income tax expense and extraordinary item     1,761   (973)     682
 Income tax expense (Note 12)  . . . . . . . . . . . . . . . . .      915             500

 Income (loss) before extraordinary item . . . . . . . . . . . .      846   (973)     182
 Extraordinary item reduction of income taxes arising from
  carryforward of operating losses (Note 12)   . . . . . . . . .                      460
 Net income (loss) . . . . . . . . . . . . . . . . . . . . . . .     $846  $(973)    $642


 Earnings (loss) per share before extraordinary item . . . . . .    $0.65 $(5.45)   $1.02
 Earnings per share extraordinary item . . . . . . . . . . . . .                     2.58
 Net earnings (loss) per share . . . . . . . . . . . . . . . . .    $0.65 $(5.45)   $3.60
</TABLE>

See accompanying notes to consolidated financial statements.




JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED SEPTEMBER 30, 1993, 1992 AND 1991

<TABLE>

                                       Additional              Net Unrealized        Total
                             Common     paid-in    Retained    gain on assets      stockholders'
                              stock     capital    earnings  available-for-sale      equity
                                                        (Dollars in Thousands)
<S>                         <C>       <C>         <C>        <C>                   <C>
 Balance at September 30,
  1990   . . . . . . . . . .    $535        $605   $4,753       $                     $5,893
 Net income  . . . . . . . .                          642                                642
 Balance at September 30,
  1991   . . . . . . . . . .     535         605    5,395                              6,535
 Net loss  . . . . . . . . .                        (973)                              (973)
 Issuance of 3,399,160 shares
  of common stock  . . . . .   3,399       2,777                                       6,176
 Balance at September 30,
  1992   . . . . . . . . . .   3,934       3,382    4,422                             11,738
 Increase in net unrealized
  gain on assets
  available-for-sale   . . .                                      101                    101
 Net income  . . . . . . . .                          846                                846
 Redemption of 554 fractional
  shares in one-for-three
  reverse stock split  . . .     (1)         (2)                                          (3)

 Balance at September 30,
  1993   . . . . . . . . . .  $3,933      $3,380   $5,268         $101                $12,682

 </TABLE>
See accompanying notes to consolidated financial statements.




JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED SEPTEMBER 30, 1993, 1992 AND 1991
<TABLE>

                                                             1993      1992         1991
                                                                 (Dollars in Thousands)
<S>                                                       <C>        <C>         <C>
 Operating activities
  Net income (loss)  . . . . . . . . . . . . . . . . . .       $846     $(973)       $642
  Adjustments to reconcile net income (loss) to net
    cash used by operating activities:
    Provision for losses on loans  . . . . . . . . . . .        533      1,115        498
    Provision for losses on real estate owned  . . . . .        472      1,849        464
    Depreciation and amortization  . . . . . . . . . . .        384        372        306
    Amortization of investment security premiums and
      discounts, net   . . . . . . . . . . . . . . . . .                     5        (8)
    Amortization of mortgage-backed-securities premiums
      and discounts, net   . . . . . . . . . . . . . . .       (71)       (82)       (49)
    Deferred loan fees   . . . . . . . . . . . . . . . .       (15)      (234)      (244)
    Net (gain) loss on sales of:
      Loan participation interests   . . . . . . . . . .      (954)      (573)      (700)
      Mortgage-backed securities   . . . . . . . . . . .      (313)      (471)       (68)
      Investment securities  . . . . . . . . . . . . . .       (12)      (321)       (57)
      Real estate owned  . . . . . . . . . . . . . . . .      (150)       (40)
      Branch offices and equipment   . . . . . . . . . .        (2)
    Receipt of stock dividends from FHLB of Atlanta  . .      (204)      (228)      (241)
    Decrease in accrued interest receivable  . . . . . .        369        742        359
    Decrease in other assets   . . . . . . . . . . . . .         13        130      2,039
    Increase (decrease) in other liabilities   . . . . .      (515)      1,537    (1,217)
    Disbursements for originations of loans held for
      sale   . . . . . . . . . . . . . . . . . . . . . .   (62,890)   (60,632)   (26,087)
    Proceeds from sales of loans held for sale   . . . .     64,813     57,800     27,212
        Net cash provided (used) by operating activities      2,304        (4)      2,849
 Investing activities
  Proceeds from sales of:
    Investment securities  . . . . . . . . . . . . . . .     10,073        331     38,417
    Mutual funds   . . . . . . . . . . . . . . . . . . .    105,166     57,326
  Maturities of investment securities  . . . . . . . . .     30,009        240        240
  Purchases of:
    Investment securities  . . . . . . . . . . . . . . .   (22,997)   (30,049)   (16,020)
    Mutual funds   . . . . . . . . . . . . . . . . . . .  (115,792)   (57,326)
  (Increase) decrease in CMO & REMIC trust funds   . . .    (1,160)        268      (125)
  Increase in FHLB overnite funds  . . . . . . . . . . .   (12,464)    (2,351)       (59)
  Purchases of mortgage-backed securities  . . . . . . .   (22,661)              (32,277)
  Principal payments on mortgage-backed securities   . .     18,097     13,115      8,098
  Proceeds from sales of mortgage-backed securities  . .      8,580     21,872     31,833
  Loan originations  . . . . . . . . . . . . . . . . . .   (40,129)   (36,629)   (22,528)
  Principal payments on loans  . . . . . . . . . . . . .     50,651     58,871     32,303
  Purchases of property and equipment  . . . . . . . . .      (860)      (153)      (882)
  Proceeds from sale of branch offices and fixed assets           5         18          2
  Proceeds from sales of real estate owned   . . . . . .      2,276      2,299        206
  Additions to real estate owned   . . . . . . . . . . .      (213)    (2,120)
  Other  . . . . . . . . . . . . . . . . . . . . . . . .                            (300)

        Net cash provided by investing activities  . . .      8,581     25,712     38,908
 Financing activities
  Net increase (decrease) in deposits  . . . . . . . . .   $(7,699)     $5,026     $7,359
  Decrease in securities sold under agreements to
    repurchase   . . . . . . . . . . . . . . . . . . . .              (14,001)    (3,076)
  Proceeds from advances from FHLB of Atlanta  . . . . .      2,000     47,000     93,000




  Repayments of advances from FHLB of Atlanta  . . . . .    (2,000)   (60,750)  (130,300)
  Decrease in advance payments from borrowers for taxes
    and insurance  . . . . . . . . . . . . . . . . . . .       (74)      (224)    (1,532)
  Decrease in other borrowings   . . . . . . . . . . . .   (10,079)    (6,347)    (3,805)
  Proceeds from sale (repurchase) of common stock  . . .        (3)      6,176
        Net cash used by financing activities  . . . . .   (17,855)   (23,120)   (38,354)
        Increase (decrease) in cash and cash equivalents    (6,970)      2,588      3,403
 Cash and cash equivalents at beginning of year  . . . .      9,896      7,308      3,905

 Cash and cash equivalents at end of year  . . . . . . .     $2,926     $9,896     $7,308

 Supplemental disclosures:
  Cash paid (received) during year for:
    Interest on deposits and all borrowings  . . . . . .    $13,869    $20,293    $27,366
    Income taxes   . . . . . . . . . . . . . . . . . . .       (34)         68      (923)
  Non-cash investing activities:
    Transfers from loans receivable to real estate
      owned  . . . . . . . . . . . . . . . . . . . . . .     $1,412     $2,724     $2,893
    Additions to mortgage-backed securities from
      securitization of loans receivable   . . . . . . .      4,055                13,161
    Transfers from real estate owned to loans
      receivable   . . . . . . . . . . . . . . . . . . .      1,256
    Unrealized net gain on investment securities and
      mortgage-backed securities   . . . . . . . . . . .        101
    Sale of mortgage-backed securities recorded on an
      accrual basis in fiscal 1991 with proceeds of
      sale received in 1992  . . . . . . . . . . . . . .                          (5,532)

       (continued on following page)
</TABLE>


See accompanying notes to consolidated financial statements.




JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 Principles of  consolidation The  consolidated financial  statements  include
the accounts of Jefferson  Savings and Loan Association, F.A.  ("Jefferson" or
the  "Association") and  its  wholly owned  subsidiaries: Jefferson  Insurance
Services, Inc.,  Jefferson Investment  Service Corporation,  Jefferson Funding
Corporation,   and   Jefferson   Funding   Corporation II.   All   significant
intercompany balances and transactions  have been eliminated in consolidation.
During the year  ended September 30,  1991, the Association  converted from  a
Virginia state charter to a federal charter.

 Basis   of  Financial   Statement  Presentation The   consolidated  financial
statements have been prepared in conformity with generally accepted accounting
principles. In the normal  course of business, the Association  encounters two
significant types of risk: economic and regulatory. Economic risk is comprised
of interest  rate  risk, credit  risk,  and market  risk. The  Association  is
subject  to interest  rate  risk  to  the  degree  that  its  interest-bearing
liabilities  reprice on a  different basis  than its  interest-earning assets.
Credit risk  is the risk of  default on the Association's  loan portfolio that
results from the borrowers'  inability or unwillingness to make  contractually
required payments. Market  risk reflects  changes in the  value of  collateral
underlying loans receivable and the valuation of the Association's real estate
owned.

      The determination of the  allowance for loan losses and the valuation of
real estate owned are based on  estimates that are particularly susceptible to
significant  changes  in  the  economic  environment  and  market  conditions.
Management believes that,  as of  September 30, 1993, the  allowance for  loan
losses  and the  valuation of  real  estate owned  are adequate  based on  the
information currently  available. A  worsening or protracted  economic decline
could increase the  likelihood of losses  due to credit  and market risks  and
could create the  need for  substantial increases  to the  allowance for  loan
losses.

      The  Association is  subject to  the regulations  of various  regulatory
agencies which can change  significantly from year to year. In addition, these
regulatory  agencies,  as  an  integral  part  of  their  examination process,
periodically review the Association's allowances for losses. Such agencies may
require  the Association  to recognize  additions to  the allowances  based on
their judgments  about information  available to  them  at the  time of  their
examination.

 Investment  securities and mortgage-backed securities The Association adopted
Financial  Accounting   Standards  Board  ("FASB")   Statement  of   Financial
Accounting Standards No. 115, "Accounting for Certain Investments  in Debt and
Equity Securities" as  of September 30, 1993.  Investments in debt  securities
are  classified as  held-to-maturity  when the  Association  has the  positive
intent  and ability  to hold  those securities  to maturity.  Held-to-maturity
investments are measured at amortized cost with gains and losses recognized at
the time of sale. Investment in stock of the Federal Home Loan Bank of Atlanta
is stated at  cost. Investments identified as available-for-sale  are measured
at market value  with unrealized holding  gains and losses  reported as a  net
amount in a separate component of shareholders' equity until realized. Trading
securities are bought and held  principally for the purpose of selling  in the
near  term. Unrealized gains and losses  on trading securities are included in
earnings.  Dividend and  interest income  for all three  categories, including
amortization  of the premium and discount arising at acquisition, are reported
in earnings.  The effect of adoption of FASB Statement No. 115 was to record a
net unrealized gain  of $154,000 in investment  securities and mortgage-backed
securities, a  deferred income tax  liability of  $53,000 and  an increase  of
$101,000 in stockholders' equity.

 Loans receivable and  allowance for loan losses Loans  receivable are carried
at  cost, as the Association has both the  intent and the ability to hold them
to maturity. Interest  is recorded  as income when  earned; however,  interest
receivable is accrued only if deemed collectible. Generally, the Association's
policy is  to exclude from  interest income the  interest on loans  delinquent
over 90 days. Such interest, if ultimately collected, is recorded as income in
the period received.

      Loan  origination  fees  and the  related  incremental  direct  costs of
originating loans are deferred and amortized over the contractual lives of the
related loans using the interest method.

      The  allowance for  loan losses  is maintained  at an  amount considered
adequate  to provide for  potential losses. The  provision for  loan losses is
based on  a periodic  analysis of  the loan portfolio  by management.  In this
regard, management considers numerous  factors, including, but not necessarily
limited  to, general  economic conditions,  loan portfolio  composition, prior
loss  experience,   and  independent  appraisals.  In   addition  to  specific
allowances  for  estimated losses  on  identified  problem loans,  an  overall
unallocated  allowance  is  established  to provide  for  unidentified  credit
losses.  In estimating such losses, management  considers various risk factors
including geographical location, loan collateral, and payment history.

 Loan  sales The  Association  periodically  generates funds  for  lending  by
selling  whole and/or participating interests in real estate loans. Loans held
for sale are carried at  the lower of cost or market. Gains or  losses on such
sales  are recognized at the time of sale and are determined by the difference
between the net sales proceeds  and the unpaid principal balance of  the loans
sold adjusted for  yield differential, such as servicing fees.  Loans held for
sale are designated during origination or shortly after funding.

 Real  estate  owned Real  estate acquired  in  settlement  of  loans and  in-
substance foreclosure  are recorded at  the lower of  cost or fair  value less
estimated   costs  to  sell,  at  the  time  of  acquisition  or  in-substance
foreclosure. Specific  valuation allowances on real estate  owned are recorded
through  a charge  to earnings  if there  is a  further deterioration  in fair
value.  Costs relating  to  development and  improvement  of real  estate  are
capitalized,  whereas those related to holding the real estate are expensed as
incurred. Recognition  of gains on sale  of real estate is  dependent upon the
transaction meeting certain criteria  relating to the nature of  property sold
and the terms  of sale. Under  certain circumstances, the  gain, or a  portion
thereof, is deferred until the necessary criteria are met.

      Loans are treated as in-substance foreclosure if the borrower has little
or no equity in  the collateral, the cash flow  to repay the loan can  only be
expected to  come  from the  operation  or sale  of  the collateral,  and  the
borrower has  abandoned control of the  collateral or it is  doubtful that the
borrower will be able to repay the loan in the foreseeable future.

 Office properties and equipment Office properties and equipment are stated at
cost  less accumulated depreciation and amortization. Land is carried at cost.
Depreciation of office properties and equipment has  been charged to income on
both  the straight-line and accelerated methods at rates calculated to recover
the  cost of  the  properties over  their  estimated useful  lives.  Leasehold
improvements  are  capitalized and  are amortized  over  the shorter  of their
estimated useful lives or the terms of the leases. Estimated  useful lives are
fifteen to forty  years for buildings and improvements and  three to ten years
for furniture, fixtures, equipment and automobiles.

 Income  taxes In  1992  the FASB  issued  Statement  of  Financial Accounting
Standards No. 109,  "Accounting for income  Taxes." This statement  requires a
change  from  the deferred  method  of  accounting  for  income taxes  of  the
Accounting Principles Board Opinion 11,  to the asset and liability  method of
accounting  for  income  taxes.  Under  the  asset  and  liability  method  of
Statement 109,  deferred tax  assets and  liabilities are  recognized  for the
estimated  future tax  consequences  attributable to  differences between  the
financial  statement carrying amounts  of existing assets  and liabilities and
their respective tax bases. The recognition of net deferred assets is reduced,
if necessary,  by a  valuation allowance  for the amount  of any  tax benefits
that, based  on  available evidence,  are  not expected  to  be realized  (See
Note 12). Additionally, under Statement 109,  deferred tax liabilities will be
provided for bad debt reserves for income tax reporting purposes that arose in
tax  years beginning before December 15, 1987 (base year). Deferred tax assets
and liabilities are measured using enacted tax rates in effect for the year in
which those temporary  differences are  expected to be  recovered or  settled.
Under  Statement 109, the effect on  deferred tax assets  and liabilities of a
change  in tax rates is  recognized in income  tax expense in  the period that
includes the enactment date. The Association adopted Statement 109 in the year
ended  September 30,  1993.  There  was   no  cumulative  effect  of  adopting
Statement 109 in the year ended September 30, 1993.

      The Association  files a  consolidated Federal and  Virginia income  tax
return, except for  Jefferson Funding Corporation II,  a real estate  mortgage
investment conduit.

 Statement  of  Cash  Flows For the  purposes  of  reporting  cash flows,  the
Association has  defined cash and cash  equivalents as cash on  hand, cash due
from banks and federal funds sold.

 Earnings Per Share Earnings per share of common  stock are presented based on
the   weighted  average  number  of  shares  outstanding  during  the  periods
presented, a total of  1,310,876, 178,377 and 178,377 shares for  fiscal years
ended  September 30,  1993, 1992  and  1991,  respectively. These  outstanding
shares  have  been restated  to reflect  a  one-for-three reverse  stock split
effected in April, 1993. The assumed exercise of stock options  would not have
a material effect on the per share amounts.

 Accounting  Issues In  May,  1993, the  FASB  issued  Statement of  Financial
Accounting Standards  No. 114, "Accounting by  Creditors for  Impairment of  a
Loan."  This statement addresses the accounting by creditors for impairment of
all loans, uncollateralized as well as collateralized, loans that are measured
at  fair  value  or  at  the  lower  of  cost  or  fair value,  leases,  loans
restructured  in  a  troubled  debt  restructuring,  and debt  securities.  It
requires  that impaired  loans  be  measured based  on  the present  value  of
expected cash flows discounted at the  loan's effective interest rate, or as a
practical expedient, at  the loan's observable market price or  the fair value
of  the collateral if  the loan is  collateral dependent.  The creditor should
also evaluate the collectibility of both contractual interest  and contractual
principal  when assessing loss accruals. The statement is effective for fiscal
years beginning after  December 15, 1994. Management  of the Association  does
not believe  that implementation of the  Statement, when adopted, will  have a
material adverse effect on the Association's financial condition or results of
operations.

 Reclassifications Certain  reclassifications of prior years' information have
been made to conform with the 1993 presentation. The reclassifications have no
effect upon previously reported results of operations.


NOTE 2 INVESTMENT SECURITIES



      Investment securities consist of the following:
<TABLE>

                                                                    September 30,
                                                    1993                                        1992
                                              Gross         Gross                            Gross         Gross
                                 Carrying   Unrealized   Unrealized   Market    Carrying   Unrealized   Unrealized    Market
                                  Value       Gains        Losses      Value     Value       Gains        Losses      Value
                                                                   (Dollars in thousands)
 <S>                           <C>         <C>           <C>         <C>      <C>         <C>         <C>           <C>
 Available-for-Sale
   U.S. Government and agency
       obligations due:
      one to five years        $5,018            $           $18       $5,000
      five to ten years         9,000            11                     9,011
   Adjustable-rate mortgage
    mutual fund .              10,676                                  10,676
         Subtotal              24,694            11           18       24,687
 Held-to-maturity
   U.S. Government and agency
      obligations due:
      one to five years                                                          $30,009   $            $             $30,009
   Trust accounts CMO & REMIC . 2,401                                   2,401      1,241                                1,241
   Commercial paper &
    subordinated debentures  .                                                     1,113                 8              1,105

   Federal Home Loan Bank
      overnight funds  .       14,958                                  14,958      2,494                                2,494
   Federal Home Loan Bank
      stock, at cost . . .      3,600                                   3,600      3,396                                3,396
   Other   . .                     24                                      24         43                                   43
         Subtotal              20,983                                  20,983     38,296                 8             38,288
                               45,677           $11          $18      $45,670    $38,296   $            $8            $38,288


   Available-for-sale net
   unrealized loss  . . . .       (7)
                              $45,670


</TABLE>

      Results from  the sale and  maturities of  investment securities are  as
follows:
<TABLE>
                                                        Year Ended September 30,
                                                        1993        1992     1991
                                                         (Dollars in thousands)
<S>                                                     <C>         <C>      <C>
 Gross proceeds from sales of:
  Mutual funds   . . . . . . . . . . . . . . . . . . .   $105,166   $57,326    $
  Other investment securities  . . . . . . . . . . . .     10,073       331  38,417
                                                          115,439    57,657  38,417
 Maturities of investment securities . . . . . . . . .     30,009       240     240

                                                         $145,448   $57,897  $38,657

 Gross realized gains  . . . . . . . . . . . . . . . .       $146      $380     $94
 Gross realized losses . . . . . . . . . . . . . . . .      (134)      (59)    (37)
 Net realized gains  . . . . . . . . . . . . . . . . .        $12      $321     $57
</TABLE>



      The weighted average  interest rate on  investment securities was  4.04%
and  5.16% at  September 30,  1993  and  1992,  respectively.  The  investment
securities described above were neither pledged nor otherwise encumbered as of
September 30, 1993.


NOTE 3 MORTGAGE-BACKED SECURITIES


      Mortgage-backed securities consist of the following:
<TABLE>
                                                                    September 30, 1993
                                                             Gross        Gross
                               Principal      Unamortized     Unearned     Carrying      Unrealized      Unrealized      Market
                                Balance         Premium       Discount       Value         Gains           Losses        Value
                                                                  (Dollars in thousands)
<S>                             <C>             <C>           <C>          <C>            <C>             <C>           <C>
 Available-for-sale
   FHLMC participation
      certificates   . .          $3,223         $            $            $3,223            $161              $       $3,384
   FNMA REMIC  . . . . .           5,517                                    5,517                                       5,517
      Subtotal   . . . .           8,740                                    8,740             161                       8,901
 Held-to-maturity
   FHLMC participation
      certificates   . .          32,604           187          102        32,689           1,355            (71)      33,973
   FNMA REMIC  . . . . .           6,772             8           75         6,705                             (9)       6,696
   FNMA certificates   .           2,791            87                      2,878                            (35)       2,843

      Subtotal   . . . .          42,167           282          177       42,272           1,355           (115)       43,512
      Total  . . . . . .         $50,907          $282         $177       51,012          $1,516          $(115)      $52,413


   Available-for-sale net
     unrealized gain . . . .                                                 161
                                                                         $51,173

</TABLE>
<TABLE>

                                                                   September 30, 1992
                                                              Gross        Gross
                             Principal      Unamortized     Unearned     Carrying      Unrealized      Unrealized      Market
                              Balance         Premium       Discount       Value         Gains           Losses        Value
                                                                  (Dollars in thousands)
<S>                          <C>            <C>             <C>          <C>           <C>             <C>            <C>
 FHLMC participation
   certificates  . . . .      $50,804          $30            $245        $50,589       $2,694          $              $53,283

</TABLE>

      The weighted  average interest  rate on  mortgage backed securities  was
7.99% and 8.30% for the year ended September 30, 1993 and 1992, respectively.

      Results from the sales of mortgage-backed securities are as follows:
<TABLE>

                                                          Year Ended September 30,
                                                           1993     1992   1991
                                                           (Dollars in thousands)
<S>                                                        <C>    <C>     <C>
 Gross proceeds from sales . . . . . . . . . . . . . . .   $8,580 $15,828 $31,833


 Gross realized gains  . . . . . . . . . . . . . . . . .     $313    $471     $68
 Gross realized losses . . . . . . . . . . . . . . . . .
 Net realized gains  . . . . . . . . . . . . . . . . . .     $313    $471     $68

</TABLE>
      The Association has  pledged certain mortgage-backed  securities with  a
carrying  value  of $4.8 million  and $4.5 million  on September 30,  1993 and
1992, respectively, to secure deposits by government entities. The Association
has   also  pledged  mortgage-  backed  securities  with  carrying  values  of
$5.5 million and $7.5 million at September 30, 1993 and 1992, respectively, to
secure  notes payable  held  by Jefferson  Funding  Corporation. In  addition,
$19.9 million and $30.2 million of mortgage-backed securities at September 30,
1993  and 1992,  respectively, are  pledged to  secure bonds  payable held  by
Jefferson Funding Corporation II.




NOTE 4 LOANS RECEIVABLE

      Loans receivable consists of the following:

<TABLE>
                                                                 September 30,
                                                                1993      1992
                                                             (Dollars in thousands)
<S>                                                            <C>       <C>
 First mortgage loans:
  One-to-four family   . . . . . . . . . . . . . . . . . . . .  $101,096 $106,929
  Multi-family   . . . . . . . . . . . . . . . . . . . . . . .     8,457    8,165
  Non-residential and commercial   . . . . . . . . . . . . . .    32,442   37,176
                                                                 141,995  152,270
 Construction loans  . . . . . . . . . . . . . . . . . . . . .     8,120    9,963
 Loans secured by deposit accounts . . . . . . . . . . . . . .     1,014    1,099
 Home equity loans . . . . . . . . . . . . . . . . . . . . . .    21,102   23,616
 Consumer loans  . . . . . . . . . . . . . . . . . . . . . . .     2,599    3,878
                                                                 174,830  190,826

 Less:
  Due borrowers on loans in process  . . . . . . . . . . . . .   (3,118)  (3,193)
  Deferred loan fees   . . . . . . . . . . . . . . . . . . . .     (124)     (57)
  Unearned discounts   . . . . . . . . . . . . . . . . . . . .      (21)    (103)
  Allowance for losses   . . . . . . . . . . . . . . . . . . .   (1,602)  (1,288)
                                                                 (4,865)  (4,641)
    Total  . . . . . . . . . . . . . . . . . . . . . . . . . .  $169,965 $186,185


 Loans held for sale . . . . . . . . . . . . . . . . . . . . .    $6,248   $7,217
 Loans receivable, net . . . . . . . . . . . . . . . . . . . .   163,717  178,968
                                                                $169,965 $186,185
</TABLE>

      Loans  held for  sale are  all single-family  fixed-rate  mortgage loans
which  are carried  at  the lower  of cost  or  market. There  was  no related
unrealized loss at September 30, 1993 or 1992.

      Activity in the allowance for losses on loans is summarized as follows:
<TABLE>
                                                              1993   1992    1991
                                                           (Dollars in thousands)
<S>                                                          <C>    <C>      <C>
 Balance, beginning of period  . . . . . . . . . . . . . .   $1,288 $1,135   $873
  Provision  . . . . . . . . . . . . . . . . . . . . . . .      533  1,115    498
  Charge-offs, net   . . . . . . . . . . . . . . . . . . .    (219)  (962)  (236)
 Balance, end of period  . . . . . . . . . . . . . . . . .   $1,602 $1,288 $1,135

</TABLE>
      Recoveries of loans receivable previously charged-off were not  material
in the years ended September 30, 1993, 1992 and 1991.

      The allowance for  uncollected interest established  for mortgage  loans
which are delinquent for a  period in excess of 90 days amounted  to $670,300,
$605,800, and $603,500 as of September 30, 1993, 1992 and  1991, respectively.
Principal  balances  of   non-  performing  loans  and   loans  classified  as
in-substance foreclosure related to reserves for uncollected interest totalled
$3.3 million, $3.5 million and $6.4 million as of September 30, 1993, 1992 and
1991, respectively.

      The  amount  of   loans  serviced  for   others  totalled   $78 million,
$109 million,  and  $62 million  as  of  September 30,  1993,  1992 and  1991,
respectively.




      Restructured loans  amounted to  $3.8 million at September 30,  1993 and
consisted of two commercial  loans which were delinquent less than  90 days at
September 30, 1993. There were no  outstanding commitments to lend  additional
funds  to borrowers with  restructured loans. One  loan of $2.7 million  had a
modified interest  rate of 8.0%, while  the second loan of  $1.1 million had a
modified interest rate of  6.5% at September 30, 1993. During fiscal 1992, the
Association established a specific valuation allowance of $380,000 relating to
the loan of $1.1 million.

      The gross interest income  on these loans that would  have been recorded
if  the  interest rates  on  the  loans had  not  been  reduced was  $330,000,
$442,000, and $420,000 for the years  ended September 30, 1993, 1992 and 1991,
respectively. Interest  income recorded for these loans  amounted to $288,000,
$314,100, and $257,000 for the years ended September 30, 1993,  1992 and 1991,
respectively.

NOTE 5 ACCRUED INTEREST RECEIVABLE



      Accrued interest receivable consists of the following:
<TABLE>
                                                                     September 30,
                                                                    1993       1992
                                                                (Dollars in thousands)
<S>                                                                <C>     <C>
 Investment securities . . . . . . . . . . . . . . . . . . . . . .    $151    $63
 Mortgage-backed securities  . . . . . . . . . . . . . . . . . . .     471    693
 Loans receivable  . . . . . . . . . . . . . . . . . . . . . . . .   1,137  1,372
                                                                    $1,759 $2,128

</TABLE>

NOTE 6 REAL ESTATE OWNED



      All assets in real estate owned are  held for sale and are summarized as
follows:
<TABLE>
                                                                   September 30,
                                                                  1993       1992
                                                               (Dollars in thousands)
<S>                                                                <C>    <C>
 Real estate acquired through settlements of loans . . . . . . .   $7,255  $8,839
 Real estate held for development  . . . . . . . . . . . . . . .      453     244
 In-substance foreclosure  . . . . . . . . . . . . . . . . . . .      611   1,365
  Subtotal   . . . . . . . . . . . . . . . . . . . . . . . . . .    8,319  10,448
 Less: General valuation allowance . . . . . . . . . . . . . . .    (100)
                                                                   $8,219 $10,448
</TABLE>

      The cost  of  operations  for  real estate  owned  in  the  consolidated
statements of operations consists of the following:
<TABLE>
                                                                 September 30,
                                                              1993   1992  1991
                                                             (Dollars in thousands)
 <S>                                                        <C>    <C>    <C>
 Income:
  Rental income  . . . . . . . . . . . . . . . . . . . . .     $626   $450   $428




  Gain on sale   . . . . . . . . . . . . . . . . . . . . .      169     40
                                                                795    490    428
 Expense:
  Provision for loss   . . . . . . . . . . . . . . . . . .      472  1,849    464
  Operating expenses   . . . . . . . . . . . . . . . . . .    1,614    958
  Loss on sale   . . . . . . . . . . . . . . . . . . . . .       18           704

                                                              2,104  2,807  1,168
    Net cost   . . . . . . . . . . . . . . . . . . . . . .   $1,309 $2,317   $740
</TABLE>

NOTE 7 OFFICE PROPERTIES AND EQUIPMENT



      Office properties and equipment are summarized as follows:
<TABLE>
                                                                     September 30,
                                                                   1993       1992
                                                                (Dollars in thousands)
<S>                                                               <C>      <C>
 Land  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $771   $510
 Office building . . . . . . . . . . . . . . . . . . . . . . . . .   2,319  2,183
 Leasehold improvements  . . . . . . . . . . . . . . . . . . . . .     223    187
 Furniture and equipment . . . . . . . . . . . . . . . . . . . . .   3,474  3,098
 Automobiles . . . . . . . . . . . . . . . . . . . . . . . . . . .      62     56
                                                                     6,849  6,034
 Less accumulated depreciation and amortization  . . . . . . . . .   3,375  3,033
                                                                    $3,474 $3,001
</TABLE>

NOTE 8 DEPOSITS



      A summary of deposits follows:
<TABLE>
                                                   September 30,
                                           1993                       1992
                                         Weighted                   Weighted
                              Amount     Average                    Average
                                           Rate      %   Amount      Rate       %

                                              (Dollars in thousands)
<S>                          <C>         <C>      <C>    <C>        <C>      <C>
 Demand deposits:
  Passbook & statement
    accounts   . . . . . . .    $83,780     3.21%   35%   $86,991     5.05%   35%
  NOW accounts   . . . . . .     15,888      2.59     7    17,334      2.58     7
  Money market deposit
    accounts   . . . . . . .     29,806      2.82    12    31,816      3.32    13
 Total demand deposits . . .    129,474      3.05    54   136,141      4.32    55
 Time deposits . . . . . . .    111,993      4.76    46   113,025      5.68    45

                               $241,467     3.84%  100%  $249,166     4.94%  100%
</TABLE>

     Time deposits as of September 30, 1993 mature as follows:
<TABLE>
 Year ending
 September 30,                                                        (Dollars in thousands)
<S>                                                                  <S>
 1994  . . . . . . . . . . . . . . . . . . . . . . . . . .                $67,021




 1995  . . . . . . . . . . . . . . . . . . . . . . . . . .                 29,974
 Thereafter  . . . . . . . . . . . . . . . . . . . . . . .                 14,998
                                                                         $111,993
</TABLE>

      Interest expense on deposit accounts is summarized as follows:
<TABLE>
                                                                September 30,
                                                           1993     1992    1991
                                                          (Dollars in thousands)
<S>                                                      <C>      <C>     <C>
 Passbook and statement accounts . . . . . . . . . . . .   $3,055  $3,331  $1,384
 NOW and money market deposit accounts . . . . . . . . .    1,423   2,138   3,338
 Time deposits . . . . . . . . . . . . . . . . . . . . .    5,557   8,987  12,774
                                                          $10,035 $14,456 $17,496
</TABLE>
      Deposits  with balances  in excess  of $100,000  were $17.3  million and
$17.5 million at  September 30, 1993 and 1992,  respectively. At September 30,
1992, brokered deposits totalled  $98,000. There were no brokered  deposits at
September 30, 1993.

NOTE 9 ADVANCES FROM FEDERAL HOME LOAN BANK OF ATLANTA



      There were no outstanding  advances from the Federal  Home Loan Bank  of
Atlanta (FHLB) at September 30,1993 or September 30, 1992.

      The following  assets  were  pledged  as  collateral  under  a  security
agreement to secure the FHLB advances:

                                         September 30,
                                       1993        1992
                                         (Dollars in
                                          thousands)
 First mortgage loans  . . . . . . . .  $34,738 $47,333


      Interest expense on borrowed money is summarized as follows:

                                                  September 30,
                                              1993    1992   1991
                                             (Dollars in thousands)
 FHLB Advances . . . . . . . . . . . . . . . . .  $1  $1,257  $3,180
 Securities sold under agreements to repurchase   24   1,912
 Jefferson Funding Corporation-CMO . . . . . . . 677     930   1,159
 Jefferson Funding Corporation II-REMIC  . . . 3,012   3,340   3,236
                                               $3,690  $5,551 $9,487


NOTE 10 SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE



      There were no outstanding securities sold under agreements to repurchase
at September 30, 1993 or September 30, 1992.

      The  Association  occasionally enters  into  sales  of securities  under
agreements to repurchase (agreements). Fixed- coupon agreements are treated as
financings, and the obligations to repurchase securities sold are reflected as
a liability in the consolidated balance sheet. The dollar amount of securities
underlying  the agreements  remains in  the asset  accounts. These  agreements
mature within one year.

      The  dealer may  have  sold,  loaned,  or  otherwise  disposed  of  such
securities to other parties in the normal course of their operations, and have
agreed  to  resell to  the  Association identical  or  substantially identical
securities  at  the  maturities  of  the  agreements.  Securities  sold  under
agreements  to repurchase  averaged $-0-  and $744,000  during 1993  and 1992,
respectively. The maximum amounts outstanding at any month-end during 1993 and
1992 were  $-0- and  $-0-, respectively, and  the average interest  rates were
- -0-% and  3.24% during 1993  and 1992,  respectively. The Association  has not
utilized this type of borrowing since October, 1991.

NOTE 11 OTHER BORROWINGS



      Other borrowings consist of the following:
<TABLE>
                                                                           September 30,
                                                                          1993      1992
                                                                       (Dollars in thousands)
<S>                                                                      <C>      <C>
 Jefferson Funding Corporation notes payable, net of discount of $76,000
  in 1993 and $97,000 in 1992  . . . . . . . . . . . . . . . . . . . . .   $5,212  $6,761
 Jefferson Funding Corporation II notes payable, net of discount of
  $2.3 million in 1993 and $3.3 million in 1992  . . . . . . . . . . . .   18,867  27,360
 Wrap-around first mortgage loans  . . . . . . . . . . . . . . . . . . .               37
                                                                          $24,079 $34,158

</TABLE>

      On June 6,  1985, Jefferson Funding Corporation, a finance subsidiary of
the Association, issued notes payable with a gross balance of $20.3 million to
Thrift  Financing Corporation  ("TFC"), an  investment program  established by
Craigie, Inc. TFC issued collateralized mortgage obligations secured by  notes
issued by  Jefferson  Funding Corporation.  The  notes are  collateralized  by
$5.5 million and  $7.5 million of mortgage-backed  securities at September 30,
1993  and 1992  respectively. The  maturity of  the notes  corresponds to  the
principal repayment of  the collateral.  The notes had  an effective  interest
cost to the  Association of 11.27% and 11.85% in fiscal  1993 and fiscal 1992,
respectively. The  weighted  average  interest  rate  of  the  mortgage-backed
securities  was  8.68%  and   8.87%  during  fiscal  1993  and   fiscal  1992,
respectively.

      On May 9, 1988, Jefferson Funding Corporation II, a real estate mortgage
investment conduit, issued mortgage  collateral bonds with a gross  balance of
$47.1 million. The  bonds payable had an  effective rate of  12.87% and 11.13%
for  the years  ended  September 30, 1993  and  1992, respectively,  and  were
collateralized by FHLMC participation certificates of $19.9 million and  $30.2
million  at September 30,  1993 and  1992, respectively.  The maturity  of the
notes corresponds to the  principal repayment of the collateral.  The weighted
average interest rate of  the mortgage- backed securities was  8.41% and 8.26%
during fiscal 1993 and fiscal 1992, respectively.

NOTE 12 INCOME TAXES



      The following is a summary of the provision for income tax expense:
<TABLE>



                                                                                  September 30,
                                                                          1993         1992      1991
                                                                             (Dollars in Thousands)
 <S>                                                                      <C>        <C>         <C>
 Current Federal income tax expense  . . . . . . . . . . . . . . . . . .  $915       $    -      $ 40
 Deferred Federal and state income tax benefit . . . . . . . . . . . . .     -            -       460
                                                                          $915       $    -      $500
</TABLE>

      Deferred  income taxes result from timing differences in the recognition
of income and expense for tax and financial reporting purposes. The sources of
these timing differences  and the tax effects for years  prior to the adoption
of Statement 109 are as follows:
<TABLE>

                                                                                   September 30,
                                                                                1992       1991
                                                                             (Dollars in Thousands)
 <S>                                                                            <C>        <C>
 Loss on sale of loans to real estate mortgage investment conduit (REMIC)
  recognized as a financing transaction for financial statement purposes,
  recognized as a sale for tax purposes  . . . . . . . . . . . . . . . . . . .  $181       $103
 Gain on pension plan curtailment recognized currently for financial statement
  purposes, deferred for tax purposes  . . . . . . . . . . . . . . . . . . . .     -          -
 Loan origination and commitment fees, deferred for financial statement
  purposes, recognized on the cash basis for tax purposes  . . . . . . . . . .   (25)       103
 Loan interest income recognized currently for financial statement purposes,
  deferred for tax purposes  . . . . . . . . . . . . . . . . . . . . . . . . .    -          58
 Imputed gain (net of imputed losses) on sale of participating interests in
  mortgage loans, recognized currently for financial statement purposes,
  deferred for tax purposes  . . . . . . . . . . . . . . . . . . . . . . . . .    -         275
 Directors' fee expense, recognized currently for financial statement
  purposes, deferred for tax purposes  . . . . . . . . . . . . . . . . . . . .    (4)         1
 FHLB stock dividends, deferred for financial statement purposes, recognized
  on the cash basis for tax purposes   . . . . . . . . . . . . . . . . . . . .   (72)       (80)
 Utilization of net operating loss carryforward  . . . . . . . . . . . . . . .    -           -
 Other timing differences  . . . . . . . . . . . . . . . . . . . . . . . . . .   (80)         -
                                                                                $  -       $460
</TABLE>

      A  reconciliation  from the  statutory Federal  income  tax rate  to the
effective income tax rate follows:
<TABLE>
                                                                                 September 30,
                                                                      1993           1992           1991
 <S>                                                                  <C>           <C>             <C>
 Statutory Federal income tax rate . . . . . . . . . . . . . . . .    34.0%         (34.0)%         34.0%
 Increases (reductions) in taxes resulting from:
  State income taxes   . . . . . . . . . . . . . . . . . . . . . .       -              -            3.8
  Provision for losses on loans and real estate owned  . . . . . .    14.1           29.3           28.1
  Gain on sale of real estate owned  . . . . . . . . . . . . . . .    (2.9)          (1.4)             -
  FHLB stock dividends   . . . . . . . . . . . . . . . . . . . . .    (3.8)             -              -
  Loss on sale of loans to REMIC   . . . . . . . . . . . . . . . .    19.2              -              -
  Net operating loss carryforward  . . . . . . . . . . . . . . . .    (8.4)             -              -
  Other  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     (.2)           6.1            7.4

 Effective income tax rate . . . . . . . . . . . . . . . . . . . .    52.0%             -%          73.3%
</TABLE>
      The tax effects of  temporary differences that give rise  to significant
portions of the deferred  tax assets and liabilities at  September 30,1993 are
summarized as follows:
<TABLE>

                                                                            Amount
                                                                     (Dollars in thousands)
 <S>                                                                 <C>
 Deferred tax assets:
  Allowance for loan losses  . . . . . . . . . . . . . . .                 $  613
  Deferred loan fees   . . . . . . . . . . . . . . . . . .                    107
  Accrued vacation pay   . . . . . . . . . . . . . . . . .                     25
  Net operating loss carryforward  . . . . . . . . . . . .                    448

      Total gross deferred tax assets  . . . . . . . . . .                  1,193
 Deferred tax liabilities:
  Unamortized discount on REMIC bonds  . . . . . . . . . .                    692
  FHLB stock dividends   . . . . . . . . . . . . . . . . .                    309
  Prepaid pension contribution   . . . . . . . . . . . . .                     92
      Total deferred tax liabilities   . . . . . . . . . .                  1,093

      Net deferred tax asset before valuation allowance  .                    100
      Less: Valuation allowance  . . . . . . . . . . . . .                   (100)
      Net deferred tax asset   . . . . . . . . . . . . . .                 $    -
</TABLE>

      A valuation  allowance of $100,000  was established as  of September 30,
1993 since it is more likely than not that the entire amount of gross deferred
tax assets will not be realized.

      As  of  September 30,  1990,  the Association  had  net  operating  loss
carryforwards  for financial  reporting  purposes of  approximately $1,400,000
which  were utilized in 1991  to offset deferred federal  and state income tax
expense  resulting in  an extraordinary  item  of $460,000.  Carryforwards for
income tax  purposes approximate  $1.3 million as  of September 30, 1993,  and
expire in 2007.

      For  income  tax purposes,  the  availability of  the  Association's tax
credit carryforwards  to offset current  taxable income  has been recorded  as
restricted  by Internal  Revenue  Code Section  382. In  general,  Section 382
provides that following  an "ownership change" in a "loss corporation" the tax
credit  carryforwards of that corporation will  be available to offset taxable
income in  each taxable year following  the "ownership change" only  up to the
amount  of  the  Section  382  limitation  (generally,  the   product  of  the
corporation's  market value  at the  time  of the  "ownership change"  and the
long-term tax-exempt bond rate at  such time) for such year.  The $1.3 million
carryforward  for income tax purposes would therefore  be limited to a maximum
of $430,000 in any one year.

      The Tax Reform  Act of 1986  enacted an alternative minimum  tax system,
generally  effective for taxable years beginning  after December 31, 1986. The
Association is subject to the alternative minimum tax  for financial reporting
purposes resulting  in an alternative minimum  tax expense of $40,000  for the
year  ended  September 30, 1991.  This  amount will  be utilized  as  a credit
carryover against regular tax in 1993.

      The  Association has  met certain  requirements of the  Internal Revenue
Code which  permit a  bad debt  deduction (unrelated to  the amount  of losses
actually anticipated and charged to earnings) based on a percentage (currently
8%) of taxable income before such deduction. In  the years ended September 30,
1992 and  1991, the deduction was  computed under the experience  method as it
resulted  in the deduction of an amount in  excess of that permitted under the
percentage of taxable income method. In the year ended September 30, 1993, the
deduction was computed under the percentage of taxable income method.

NOTE 13 BENEFIT PLANS

Employee Pension Plan

      Prior  to February 5,  1990,  the Association  funded  and maintained  a
defined  benefit plan for all  qualified full-time employees  hired before the
age of 60. As  of February 5, 1990, the accrual of  benefits under the pension
plan was frozen. Thus, all compensation after that date is not used to compute
benefits. However,  the plan continues to be  in existence. Jefferson plans to
continue the retirement plan with the frozen accrual of benefits indefinitely,
but reserves the  right to revise or discontinue the plan.  Assets of the plan
will not revert to the Association, and cannot be diluted by merger.

      The net periodic pension cost includes the following components:
<TABLE>

                                                                          September 30,
                                                                      1993       1992      1991
                                                                     (Dollars in Thousands)
 <S>                                                                  <C>        <C>       <C>
 Service cost of benefits earned during the period . . . . . . . .    $   -      $   -     $   -
 Interest cost on projected benefit obligation . . . . . . . . . .      152        141       131
 Actual return on plan assets  . . . . . . . . . . . . . . . . . .     (120)      (107)     (334)
 Net amortization and deferral . . . . . . . . . . . . . . . . . .                 (11)      204
 Recognition of gain on plan curtailment . . . . . . . . . . . . .        -          -         -
 Net periodic pension cost . . . . . . . . . . . . . . . . . . . .      $32        $23        $1
</TABLE>

Employee Pension Plan

      Assumptions  used in the accounting  for net periodic  pension costs for
1993, 1992 and 1991 were as follows:
<TABLE>
                                                                        1993      1992     1991
 <S>                                                                    <C>       <C>      <C>
 Weighted average discount rate  . . . . . . . . . . . . . . . . . . .  7.5%      7.5%     8.5%
 Weighted average rate of increase in compensation levels  . . . . . .  N/A       N/A      N/A
 Weighted average expected long-term rate of return on plan assets . .    6%        6%       8%
</TABLE>
      The following table sets forth the Plan's funded status:
<TABLE>

                                                                             September 30,
                                                                             1993      1992
                                                                         (Dollars in Thousands)
 <S>                                                                        <C>        <C>
 Actuarial present value of benefit obligations:
  Vested benefit obligation  . . . . . . . . . . . . . . . . . . . . . . .  $2,138     $1,990
  Non-vested benefit obligation  . . . . . . . . . . . . . . . . . . . . .       -          -
    Accumulated benefit obligation   . . . . . . . . . . . . . . . . . . .   2,138      1,990
 Effect of projected future compensation levels  . . . . . . . . . . . . .
  Projected benefit obligation   . . . . . . . . . . . . . . . . . . . . .   2,138      1,990
 Plan assets at fair value . . . . . . . . . . . . . . . . . . . . . . . .   2,140      2,040
 Unrecognized net loss and effects of changes in assumptions . . . . . . .     269        304

 Prepaid pension cost  . . . . . . . . . . . . . . . . . . . . . . . . . .    $271       $354
</TABLE>
      The  assets of  the plan at  September 30, 1993  consist of  cash (13%),
bonds (58%), stocks (20%), and annuities (9%).

Stock Option Plan

      During  the fiscal year ended September 30, 1988, the Board of Directors
and stockholders approved a  stock option and incentive plan. Under  the terms
of the  1987  Plan, the  Stock  Option Committee  may  grant options  for  the
purchase of  shares up to 10%  of total stock outstanding  of the Association.
Incentive  stock options  may be granted  to full-time officers  and other key
employees  at a price  of not less  than 100% of  market value at  the date of
grant, and the aggregate fair market value cannot exceed $100,000 per employee
the first  year  that the  employee  is  granted an  incentive  stock  option.
Non-incentive stock options may be granted to full-time officers and other key
employees at a price that the Stock Option Committee may determine at its sole
discretion. All stock options granted must  be exercised within 10 years.  The
Plan terminates ten years from inception.

      At  September 30, 1993,  1992 and  1991, the following  table summarizes
information on the stock option plan:
<TABLE>
                                                                 Average Price
                                                                   Per Share        Shares
 <S>                                                                <C>             <C>
 Outstanding at September 30, 1990 . . . . . . . . . . . . .        $14.00          13,375

 Cancelled . . . . . . . . . . . . . . . . . . . . . . . . .         14.00          (1,000)
 Outstanding at September 30, 1991 . . . . . . . . . . . . .         14.00          12,375
 Cancelled . . . . . . . . . . . . . . . . . . . . . . . . .         14.00            (375)
 Exercised . . . . . . . . . . . . . . . . . . . . . . . . .         14.00              (1)
 Outstanding at September 30, 1992 . . . . . . . . . . . . .         14.00          11,999
 Cancelled . . . . . . . . . . . . . . . . . . . . . . . . .         14.00            (499)

 One-for-three reverse stock split . . . . . . . . . . . . .                        (7,667)

 Outstanding at September 30, 1993 . . . . . . . . . . . . .          6.00           3,833
</TABLE>

      On  October 6, 1992, the Board of Directors  voted to reduce the average
price of all outstanding options under the 1987 Plan from $14.00 per share  to
$2.00 per  share. In April, 1993,  the outstanding shares of  the stock option
plan were reduced to reflect a one-for-three reverse stock split.

      As  part of  the successful  common stock  offering in fiscal  1992, the
Board of Directors  awarded stock options  to a director  for 6,917 shares  of
common stock at  $6.00 per share.  These stock  options remain outstanding  at
September 30, 1993.

      On August 3, 1993  the Board of Directors adopted  the Jefferson Savings
and Loan Association, F.A. 1993 Stock Incentive Plan (the "1993 Plan") subject
to  approval by  the  shareholders. The  1993 Plan  reserves  an aggregate  of
131,088 shares of authorized but unissued common stock, which is approximately
equal to 10% of outstanding common stock. The 1993 Plan would remain in effect
for  a term of ten  years unless sooner terminated.  Three kinds of rights are
available  for  grant:  incentive  stock  options,  stock  options  and  stock
appreciation  rights. If  the 1993  Plan is  approved, the  1987 Plan  will be
discontinued and  no further awards will  be made under the  1987 Plan. Awards
already made under the 1987 Plan  which are still outstanding will continue to
be governed by the  terms of the 1987  Plan. On August 3, 1993, stock  options
under  the 1993 Plan  totalling 64,500 were  awarded at a price  of $6.00. The
August 3, 1993 option  agreements provide  for a vesting  schedule of 20%  for
each year of employment after August 3, 1993. 

Employee 401-K Plan

      Effective  October 1,  1990,  the  Association implemented  a  qualified
401(k)  plan  for all  employees.  In  fiscal years  1993,1992  and  1991, the
Association matched  50% of salary reductions elected by the employee up to 3%
of  salary, and 25% of  salary reductions elected  for 3% to 6%  of salary. No
matching was  made for  salary  reduction in  excess  of 6%.  The  Association
incurred $30,010, $20,166  and $21,690 in matching  and administration expense
for the years ended September 30, 1993, 1992 and 1991, respectively.

Postretirement Benefits

      The Association does not  provide post-retirement benefits and therefore
does not accrue any liability for these type of benefits.

NOTE 14 COMMITMENTS, CONTINGENCIES AND RELATED PARTIES

Financial instruments with off-balance-sheet risk

      The   Association   is   a   party   to   financial   instruments   with
off-balance-sheet risk in the normal course of business  to meet the financing
needs  of its  customers and  to reduce  its own  exposure to  fluctuations in
interest  rates. These  financial  instruments include  commitments to  extend
credit, standby letters  of credit, financial  guarantees, interest rate  caps
and  floors, and  forward  contracts. Those  instruments  involve, to  varying
degrees,  elements of credit  and interest rate  risk in excess  of the amount
recognized in  the balance sheet.  The contract or  notional amounts  of those
instruments  reflect  the  extent  of  involvement  the  Association   has  in
particular classes of financial instruments. 

      The Association's exposure to credit loss in the event of nonperformance
by the  other  party to  the financial  instrument for  commitments to  extend
credit  and  standby letters  of credit  and  financial guarantees  written is
represented  by the  contractual  notional amount  of  those instruments.  The
Association  uses  the   same  credit  policies  in   making  commitments  and
conditional  obligations  as it  does  for  on-balance-sheet instruments.  For
interest rate caps and floors, and forward contracts, the contract or notional
amounts do not represent exposure to credit loss. The Association controls the
credit  risk of  its forward  contracts through  credit approvals,  limits and
monitoring procedures. 

      At September 30,  1993, the  Association had outstanding  commitments of
$8.3 million  to  originate loans  with  variable  interest rates  aggregating
approximately   $3.8 million  and   with  fixed  interest   rates  aggregating
approximately $4.5 million. Fixed rate  commitments are at market rates  as of
the commitment dates and generally expire within 60 days. 

Concentrations of Credit Risk

      The Association's primary business activity is with customers located in
Virginia,  Maryland and  the  District  of  Columbia. The  Association  grants
residential,  commercial  and consumer  loans  to  customers throughout  these
areas,  most of  whom  are  residents  local  to  the  Association's  business
locations. 

      The  Association's largest  loans  are concentrated  in the  hospitality
industry,  however  these  loans  comprise  less than  5%  of  total  loans at
September 30, 1993. Management diligently monitors all loans in this industry,
including, when  possible, making  inspections of the  properties, maintaining
current   operating  statements,   and   performing   net   realizable   value
calculations, with  allowances for losses established as necessary to properly
reflect  the value  of the  properties. Management  believes the  current loss
allowances  are sufficient  to cover  the credit  risk estimated  to exist  at
September 30, 1993.

      In  addition, the  Association  was contingently  liable under  unfunded
lines  of credit for $14.1 million  and standby letters  of credit aggregating
$341 thousand at September 30, 1993.

Rental Commitments

      Minimum rental commitments under noncancelable operating leases for five
branch offices in effect at September 30, 1993 are shown below:
<TABLE>
Year ending
September 30,                                                             Amount
                                                                       (Dollars in
                                                                        Thousands)
 <S>                                                                   <C>
 1994  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $170,243
 1995  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     88,643
 1996  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     84,518
 1997  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     64,791
 1998  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      8,448

 Total minimum commitments . . . . . . . . . . . . . . . . . . . . . .   $416,643
</TABLE>
      Total rent expense was $171,707 for 1993, $146,104 for 1992 and $143,482
for 1991.

Related Party

      The Association, like many financial institutions, has followed a policy
of granting loans to its officers, directors and  employees, generally for the
financing  of their  personal residences  and for  certain consumer  purposes.
These  loans are made in the ordinary course of business, and on substantially
the same  terms as  those of comparable  transactions prevailing at  the time,
except that employees other than officers and directors may borrow money at an
interest rate which is related to the Association's cost of funds. They do not
involve  more  than  the  normal  risk  of  collectibility  or  present  other
unfavorable features.

      The  following is  a summary  of  loan transactions  with directors  and
executive officers which equal or exceed $60,000 in the aggregate.
<TABLE>

                                                                       Year Ended
                                                                      September 30,
                                                                  1993    1992    1991
                                                                      (Dollars in
                                                                       Thousands)
 <S>                                                              <C>     <C>     <C>
 Balance at beginning of year  . . . . . . . . . . . . . . . . .  $750    $743    $763
 Originations  . . . . . . . . . . . . . . . . . . . . . . . . .    36      68      14
 Repayments  . . . . . . . . . . . . . . . . . . . . . . . . . .   (48)    (61)    (34)

 Balance at end of year  . . . . . . . . . . . . . . . . . . . .  $738    $750    $743
</TABLE>
NOTE 15 STOCKHOLDERS' EQUITY AND REGULATORY CAPITAL

      The Director  of the  Office of Thrift  Supervision requires  all thrift
institutions to  maintain capital in  accordance with capital  standards which
include  maintenance  of:  (1) tangible capital  equal  to  at  least 1.5%  of
adjusted total assets,  (2) core capital equal  to at  least 3.0% of  adjusted
total assets,  and  (3) total capital  equal to  percentages of  risk-weighted
assets to at least 8.0%

      On  September 30,   1992,  the  Association  successfully   completed  a
subscription rights and community stock offering which resulted in the sale of
approximately  3.4 million shares of common stock.  At September 30, 1992, the
funds from  the stock  offering, amounting to  approximately $7 million,  were
held in  an escrow  account. These  funds  were subsequently  released to  the
Association  on October 5,  1992. As  a  result of  the  capital infusion  and
current  earnings, the Association exceeds all three of its regulatory capital
requirements as of  September 30, 1993.  The required and  actual amounts  and
ratios  of capital pertaining to the  Association as of September 30, 1993 are
set forth as follows:
<TABLE>

                                          Current Capital         Actual Association
                                            Requirement                 Capital            Capital Excess
                                        Amount      Percent      Amount      Percent     Amount     Percent
                                                               (Dollars in Thousands)
 <S>                                    <C>          <C>         <C>           <C>       <C>          <C>
 Tangible  . . . . . . . . . . . . .    $4,264       1.5%        $12,682       4.46%     $8,418       2.96%
 Core  . . . . . . . . . . . . . . .     8,528       3.0          12,682       4.46       4,154       1.46
 Risk-based  . . . . . . . . . . . .    11,687       8.0          14,284       9.77       2,597       1.77
</TABLE>
      The Association's capital  for generally accepted  accounting principles
of  $12,682,000  equals tangible  and core  capital  in reports  of regulatory
capital  to the  OTS. Risk-based  capital is  the sum  of $12,682,000  and the
general valuation allowance of $1,602,000, which totals $14,284,000.

      Due to  its regulatory capital  deficiency prior to  September 30, 1992,
Jefferson was  required to file  a capital  restoration plan ("CRP")  with the
OTS. The initial CRP was approved in May, 1990, and a revised CRP was approved
in October,  1991.  On December 10,  1992,  the Association  received  written
confirmation  from the  OTS that  its CRP was  terminated and  that it  was no
longer  under the restrictions of the capital plan. Under current regulations,
if the Association should  fail to meet regulatory capital requirements in the
future  it would  be required  to file  a capital  plan outlining  the actions
necessary to increase capital to the required standards.

      In April, 1993  the Association effected  a one-for-three reverse  stock
split  reducing outstanding  common  shares to  1,310,876 from  3,934,291, and
increasing par value from $1 to $3 per share.

      Retained   earnings  at   September 30,   1993  included   approximately
$3.2 million of actual  additions to bad debt reserves  for Federal income tax
purposes  which may  be subject to  income taxes  at the  then current Federal
income  tax rate if used for any purpose other than to absorb bad debt losses.
As of September 30,  1993 management did not contemplate that  this portion of
retained earnings will  be used in  a manner that  will create any  additional
income tax liability.

      The  payment  of  cash  dividends  by  the  Association  is  subject  to
regulation by the  OTS. The OTS has promulgated a  regulation that measures an
institution's  ability  to  make  capital distributions,  which  includes  the
payment of cash  dividends, according to  the institution's capital  position.
The  rule establishes  "safe  harbor" amounts  of  capital distributions  that
institutions can make after providing  notice to the OTS, but  without needing
prior  approval. Institutions  can distribute  amounts in  excess of  the safe
harbor only with the  prior approval of the OTS. The  Association has not paid
any cash dividends since 1984.

      On  April 22, 1991, the OTS  published a notice  of proposed rulemaking,
"Regulatory  Capital;Leverage  Ratio  Requirement."  The  proposed  rule would
establish  a 3.0%  leverage  ratio  (core  capital  ratio)  only  for  savings
institutions in the strongest financial and managerial condition as determined
by the  OTS. All  other  savings institutions  would be  required to  maintain
leverage ratios of at least 4.0% to 5.0%. While  the amount of any addition to
the core  capital ratio that  might be required  of the Association  cannot be
determined at  this  time, if  the  OTS adopts  the  rule as proposed,  it  is
anticipated  the Association's  core capital requirement  will increase  to at
least 4.0% and perhaps more.

      In  August 1993,  the  OTS   adopted  a  final  rule   incorporating  an
interest-rate risk component into the risk-based capital regulation. Under the
rule, an  institution with a greater than "normal" level of interest rate risk
will  be subject to a deduction of its interest rate risk component from total
capital for purposes of  calculating the risk-based capital requirement.  As a
result, such an institution will be required to maintain additional capital in
order to comply with the risk-based capital requirement. An institution with a
greater than  "normal" interest rate  risk is  defined as an  institution that
would  suffer a loss  of net portfolio  value exceeding 2.0%  of the estimated
market value  of its  assets in  the event  of a  200 basis point increase  or
decrease  (with certain minor exceptions) in interest rates. The interest rate
risk component  will be calculated, on  a quarterly basis, as  one-half of the
difference  between an  institution's measured  interest rate  risk  and 2.0%,
multiplied by  the market value  of its  assets. The rule also  authorizes the
Director of  the OTS to  waive or  defer an institution's  interest rate  risk
component  on a  case-  by-case  basis.  The final  rule is  effective  as  of
January 1, 1994,  subject however  to a  two  quarter "lag"  time between  the
reporting date of  the data used to  calculate an institution's  interest rate
risk and  the effective date of  each quarter's interest rate  risk component.
Thus, an  institution with greater than  "normal" risk will not  be subject to
any deduction from total capital until July 1, 1994 (based  on the calculation
of  the interest  rate risk  component  using data  as of  December 31, 1993).
Finally, the  OTS indicated in  the final rule that  it intended to  lower the
leverage  ratio requirement (in  its prompt  corrective action  regulation) to
3.0% from the current level of 4.0%, on July 1, 1994.

NOTE 16 DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

      FASB  Statement  No. 107, "Disclosures  about  Fair  Value of  Financial
Instruments," requires  disclosure of  fair value information  about financial
instruments, whether or not recognized  in the balance sheet, for which  it is
practicable to  estimate that value. In  cases where quoted  market prices are
not available, fair values are based on estimates using present value or other
valuation  techniques.  Those techniques  are  significantly  affected by  the
assumptions used, including  the discount  rate and estimates  of future  cash
flows.   In  that  regard,  the   derived  fair  value   estimates  cannot  be
substantiated by comparison to  independent markets and, in many  cases, could
not be realized in  immediate settlement of the instrument.  Statement No. 107
excludes certain  financial instruments and all  nonfinancial instruments from
its disclosure  requirements. Accordingly,  the aggregated fair  value amounts
presented do not represent the underlying value of the Association.

      The carrying value  and fair  value of financial  instrument assets  and
liabilities as of September 30, 1993 are as follows:
<TABLE>

                                                                  September 30, 1993
                                                            Carrying Value      Fair Value
                                                             (Dollar amounts in thousands)
 <S>                                                        <C>                <C>
 Assets:
  Cash   . . . . . . . . . . . . . . . . . . . . . . .          $2,926            $2,926
  Investment securities  . . . . . . . . . . . . . . .          45,670            45,670
  Mortgage-backed securities   . . . . . . . . . . . .          51,173            52,413
  Loans receivable,net   . . . . . . . . . . . . . . .         169,965           172,574
 Liabilities:
  Deposits   . . . . . . . . . . . . . . . . . . . . .         241,467           240,374
  Other borrowings   . . . . . . . . . . . . . . . . .          24,079            24,420
</TABLE>
      The fair  value of cash is the book value.  The fair value of investment
securities and mortgage-backed securities is determined by reference to quoted
market prices. The fair value of loans receivable is determined 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
terms to  maturity. The  fair value  of  construction, home  equity line,  and
consumer loans is book value. The  fair value of Federal Home Loan Bank  Stock
is book value.

      The  fair  value of  demand deposits,  including passbook  and statement
accounts, NOW accounts, and money market deposit accounts, is book value.  For
time deposits, including fixed maturity certificates of deposit, fair value is
determined by discounting  the future  cash flows, using  the rates  currently
offered  for deposits  with similar  remaining terms  to maturities.  The fair
value of other borrowings is determined by discounting  the future cash flows,
using the current rates offered for similar maturities.

      The  Association  had  $22.4 million  of  off-balance  sheet   financial
commitments,  which  are commitments  to originate  loans and  unused consumer
lines of credit.  Since these obligations are  based on current market  rates,
the carrying amount is considered  to be a reasonable estimate of  fair market
value.

NOTE 17 SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

      Condensed  quarterly financial  data for  the years  ended September 30,
1993 and 1992 are shown as follows:
<TABLE>

                                                         Three months ended
                                          Dec. 31,     Mar. 31,     June 30,      Sept. 30,
                                                       (Dollars in Thousands)
 <S>                                      <C>          <C>          <C>           <C>
 1993
 Total interest income . . . . . . .       $5,745       $5,290       $5,221        $4,912
 Total interest expense  . . . . . .        3,754        3,479        3,256         3,236
  Net interest income  . . . . . . .        1,991        1,811        1,965         1,676
 Provision for losses on loans . . .           55           97           77           304
    Net interest income after
      provision for losses on loans         1,936        1,714        1,888         1,372
 Noninterest income  . . . . . . . .          625          504          601         1,360
 Operating expenses  . . . . . . . .       (1,771)      (1,885)      (2,323)       (2,260)

    Income before income tax expense          790          333          166           472
 Income tax expense  . . . . . . . .          285          155           61           414
 Net income  . . . . . . . . . . . .         $505         $178         $105           $58


 Earnings per share  . . . . . . . .         $.38         $.14         $.08          $.05

 1992
 Total interest income . . . . . . .       $7,160       $6,858       $6,470        $6,224
 Total interest expense  . . . . . .        5,645        5,011        4,874         4,477

    Net interest income  . . . . . .        1,515        1,847        1,596         1,747
 Provision for losses on loans . . .           44          215          169           687
    Net interest income after
      provision for losses on loans         1,471        1,632        1,427         1,060
 Noninterest income  . . . . . . . .          411          379          666           801
 Operating expenses  . . . . . . . .       (1,827)      (1,762)      (1,820)       (3,411)
    Income before income tax expense           55          249          273        (1,550)
 Income tax expense and
  extraordinary item, net  . . . . .           13          107          136         (256)

 Net income  . . . . . . . . . . . .          $42         $142         $137      $(1,294)

 Earnings per share  . . . . . . . .         $.23         $.80         $.77       $(7.25)
</TABLE>



REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

The Board of Directors and Stockholders
Jefferson Savings and Loan Association, F.A.
Warrenton, Virginia

      We  have  audited  the   accompanying  consolidated  balance  sheets  of
Jefferson   Savings  and  Loan  Association,  F.A.   and  subsidiaries  as  of
September 30,  1993  and 1992,  and  the  related  consolidated statements  of
operations,   stockholders'  equity  and  cash   flows  for  the  years  ended
September 30, 1993, 1992 and 1991. These consolidated financial statements are
the responsibility of the Association's  management. Our responsibility is  to
express an opinion on these financial statements based on our audits.

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

      In our opinion, the consolidated financial  statements referred to above
present  fairly, in all material respects, the financial position of Jefferson
Savings  and Loan Association and subsidiaries at September 30, 1993 and 1992,
and the results of  their operations and their cash flows  for the years ended
September 30,  1993, 1992  and  1991, in  conformity  with generally  accepted
accounting principles.

      As discussed  in Note 1  to the  consolidated  financial statements,  in
fiscal  1993,  the  Association  adopted   the  provisions  of  the  Financial
Accounting  Standards  Board's  Statement of  Financial  Accounting  Standards
No. 115, "Accounting for Certain Investments in Debt and Equity Securities."

BDO Seidman

Washington, D.C.
November 24, 1993


DIRECTORS AND OFFICERS
<TABLE>
DIRECTORS               OFFICERS
<S>                     <C>                             <C>
Calvin P. Burton        Thomas W. Winfree               Anne F. Brower
Insurance Agent         President and                   Assistant Vice President and
                        Chief Executive Officer         Asst. Manager, Warrenton Branch
John Sheldon Clark
Private Investor        Craig A. Mason                  Patricia M. Coury
                        Senior Vice President and       Assistant Vice President and
Robin C. Gulick, Esq.   Chief Financial Officer         Manager, Consumer Loans
Chairman of the Board
Attorney                Walter E. Monroe                Marcia G. Grant
                        Senior Vice President and       Assistant Vice President
Charles H. Jones, Jr.   Chief Lending Officer           Secondary Marketing
Managing Partner
Edge Partners, L.P.     Benny N. Werner                 Diana M. Lesko
                        Senior Vice President           Assistant Vice President and
Robert F. Kube          Retail Banking                  Manager, Loan Servicing
Treasurer
Builder and Investor    James A. Yergin, Esq.           William G. Mayo
                        Senior Vice President and       Assistant Vice President
William M. Rider        General Counsel                 REO and Special Projects
Secretary
President, R.L. Rider   Jodale Favara                   Michael W. Morris
Construction, Inc.      Vice President and Manager      Assistant Vice President and
                        Loan Operations                 Manager, Leesburg Branch
Saul J. Robinson
President               Dan W. Jeff                     Imogene K. O'Toole
Skyline Group, Inc.     Vice President and              Assistant Vice President and
                        Marketing Director              Manager, Culpeper Branch
Arthur J. Shadek
Private Investor        Douglas R. Lawrence             Linda R. Sorrells
                        Vice President and Controller   Assistant Vice President and
Thomas W. Winfree                                       Manager, Charlottesville
President and           John E. Meyer                   Rio Road Branch
Chief Executive Officer Vice President and
                        Systems Manager                 Shirley G. Stewart
DIRECTORS EMERITI                                       Assistant Vice President and
                        Carol J. Smith                  Manager, Luray Branch
A.R. Anderson, Jr. DDS  Vice President and Director
William D. Doeller      of Deposit Accounts             Bonnie J. Curtis
John J. Huckle, DVM                                     Assistant Secretary
J.B. Hudson, Jr. Esq.   Melanie K. Smith                Warrenton Branch
Harold D. Kube          Vice President and
L.A. Lacy               Director of Human Resources     Helen B. Jones
Harvey L. Pearson                                       Assistant Secretary
Walter B. Potter, Sr.   Shirley B. Stalnaker            Executive Secretary
W.W. Sanders, Jr.       Vice President,
                        Administrative Assistant        Patricia L. Texter
                                                        Assistant Secretary and
                        Lucille B. Travers              Asst. Manager, Leesburg Branch
                        Vice President and Manager
                        Warrenton Branch
</TABLE>

OFFICES AND SERVICES
<TABLE>
OFFICES                         SERVICES
<S>                             <C>                             <C>
Charlottesville                 Personal Financial
                                Management                      Commercial Services
1705 Seminole Trail
Rio Road and 29 North           Basic Checking                  Business Checking
Charlottesville, Virginia 22901 Interest Checking               Simplified Employee
(804) 937-1331                  Premier Money Fund               Pension Plan SEP
                                Jefferson Reserve               VISA/MasterCard and
300 Preston Avenue               (Overdraft Protection)          POS Merchant Service
Commonwealth Center             Holiday Club Savings            Construction/Permanent Loans
Charlottesville, Virginia 22906 Presidential Savings            Commercial Real Estate Loans
(804) 971-4900                  Regular Savings
                                Bump Rate Certificates          Services for Your
Culpeper                        Jumbo Certificates              Convenience
                                No Penalty Certificates
701 South Main Street           Prime Certificates              Automated Teller Machines
Culpeper, Virginia 22701        Regular Certificates            Automatic Funds Transfer
(703) 825-1001                  Retirement Certificates         Automatic Loan Payment
                                Individual Retirement           Bank by Mail
Leesburg                         Accounts IRA and               Certified Checks
                                 Spousal IRA                    Coupon Redemption
9-J Catoctin Circle, SW                                         Direct Deposit
Village Square                  Consumer Lending                Drive-Up Windows
Leesburg, Virginia 22075                                        Electronic Banking Card with
(703) 777-3777                  Home Equity Lines of Credit      access to MOST, Plus and
                                 and Installment Loans           The Exchange Networks
Luray                           Automobile Loans                Federal Tax Deposit
                                Personal Loans                  Night Depository
20 East Luray Shopping Center   Savings/CD Loans                Notary Public
Luray, Virginia 22835           VISA Classic and Gold           Note Collection
(703) 743-4558                                                  Sight Drafts
                                Mortgage Lending                Telephone Transfer
Warrenton                                                       Travelers Cheques
                                Community Homebuyer Loans       U.S. Savings Bonds
Warrenton Center                First Trust Loans               VISA Cash Advance
Warrenton, Virginia 22186       Second Mortgage Loans           Wire Transfer
(703) 347-7173                  Investment Property Loans       FDIC INSURED
                                Refinancing                     EQUAL HOUSING LENDER
                                Construction Loans              MEMBER FEDERAL HOME
                                Jumbo Residential Loans         LOAN BANK SYSTEM
</TABLE>


STOCKHOLDER INFORMATION

BUSINESS  OF   THE   ASSOCIATION
Jefferson   Savings  and   Loan Association,  F.A.,  with  corporate  offices
at  550  Broadview Avenue,  Warrenton,  Virginia, is  a  federally-chartered
stock savings and loan association, which began operations in 1960, and
currently operates  six branches in Virginia.  The Association is primarily
engaged in the business of obtaining funds in the form of deposits  and
investing  such  funds  in  mortgage  loans  on residential  real estate  and,
to a  lesser extent,  commercial, nonresidential real estate and consumer loans.
The Association is a member and a stockholder of  the Federal Home Loan Bank
System, and  its deposits  are insured by  the Federal  Deposit Insurance
Corporation up to its applicable limits.

Corporate Counsel

James A. Yergin, Esq.
Jefferson Savings and Loan Association, F.A.
550 Broadview Avenue
Warrenton, VA 22186

Special Counsel

Elias, Matz, Tiernan & Herrick
734 15th Street, N.W.
12th Floor
Washington, D.C. 20005

Independent Auditors

BDO Seidman
1707 L Street, N.W.
8th Floor
Washington, DC 20036-4301

Registrar and Transfer Agent

Mellon Financial Services
Securities Transfer Services
85 Challenger Road
Overpeck Centre
Ridgefield Park, NJ 07660

Market Makers

Anderson & Strudwick, Inc.
1108 East Main Street
Richmond, Virginia 23219
(804) 643-2400

Branch Cabell & Co.
919 East Main Street
Richmond, Virginia 23219
(804) 225-1400

Scott & Stringfellow, Inc.
909 East Main Street
Richmond, Virginia 23219
(804) 643-1811

Wheat First Securities, Inc.
901 East Byrd Street
Richmond, Virginia 23219
(804) 649-2311

Ryan Beck & Co. Inc.
80 Main Street
West Orange, New Jersey 07052
(201)325-3000

Herzog, Heine, Geduld, Inc.
26 Broadway
New York, New York 10004
(212) 908-5195

FORM 10-K

     A copy of the Form  10-K as filed with the Office  of Thrift Supervision
will  be furnished without charge  to stockholders as of   the  record  date
for  voting  at  the  Annual  Meeting  of Stockholders upon written request to
the Chief Financial Officer, Jefferson  Savings  and  Loan  Association, F.A.,
550  Broadview Avenue, Warrenton, Virginia 22186.

      The Annual Meeting of  Stockholders of Jefferson Savings and Loan
Association, F.A.  will be  held on  January 27, 1994  at 4 p.m., Eastern Time,
at the Fauquier Springs Country Club.

STOCK AND DIVIDEND INFORMATION

     The  Association may not declare  or pay a  cash dividend on any   of  its
stock  if  the  effect  thereof  would  cause  the Association's  regulatory
capital  to  be   reduced  below  the regulatory capital  requirement imposed
by the Office  of Thrift Supervision. See  Note 15  of  Notes  to  Consolidated
Financial Statements for further information regarding restrictions on cash
dividends. There have been no cash or stock dividends paid in the seven years
ended September 30, 1993.

      In  April, 1993,  the  Association effected  a one-for-three reverse stock
split which  reduced outstanding shares  of common stock to 1,310,876 from
3,934,291.

      The  Association's  common  stock  trades  on  the  National Association
of Securities  Dealers Automated  Quotation (NASDAQ) System under the symbol
JEFF. As of December 15, 1993, there were 1355 registered  stockholders of
record not  including the number of persons or entities whose stock is held in
nominee or "street" name  through various  brokerage firms or  banks. Prior  to
July, 1993,  the  Association's  common stock  was  not  listed  on any
exchange, and  traded privately.  The following table  sets forth the high  and
low closing  price  of the  common stock  for  the periods indicated. Quotations
were obtained from the NASDAQ.

   Year ended
  September 30,
     1993                                                High    Low
  4th Quarter . . . . . . . . . . . . . . . . . . . .    6.75    6.00




                                                 January 10, 1994


To The Stockholders of

Jefferson Savings and Loan Association, F.A.:


     You are  cordially invited to  attend the Annual  Meeting of
Stockholders of  Jefferson  Savings and  Loan  Association,  F.A.
which  will be  held  at the  Fauquier  Springs Country  Club  in
Fauquier  County, Virginia on Thursday, January  27, 1994 at 4:00
P.M.  The formal Notice of the Annual Meeting of Stockholders and
Proxy Statement appear on the following pages and contain details
of the business  to be conducted at the  meeting.  I urge  you to
read it carefully.

     At  this year's Annual Meeting you will be asked to (i) vote
on  the  election  of  three  directors;  (ii)  approve  a  Stock
Incentive Plan; (iii)  approve a  proposal to  conduct a  private
placement  offering;  and  (iv)  ratify the  appointment  of  BDO
Seidman as the Association's auditors.

     The  interest  and  participation  of  stockholders  in  the
affairs  of Jefferson Savings are very important  if we are to do
the best job possible  as managers of Jefferson Savings  and Loan
Association, F.A.  Therefore, whether or not you  will be able to
join us on January 27, 1994, please take a moment now to  vote on
each of  the proposals and  to sign, date  and mail the  enclosed
proxy  card in  the  postage prepaid  envelope provided  for that
purpose.  PLEASE REPLY BY JANUARY 20, 1994.

     We look forward to your participation at the meeting, either
in person or by proxy.  Thank you for your cooperation.

Sincerely,



Robin C. Gulick
Chairman of the Board of Directors
<PAGE>

           JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A.
                       550 Broadview Avenue
                    Warrenton, Virginia  22186
                          (703) 347-3531

             NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                  TO BE HELD ON JANUARY 27, 1994

     Notice  is hereby given  that the  Annual Meeting  of Stock-
holders  of  Jefferson  Savings  and Loan  Association,  F.A.,  a
Federal stock savings association,  will be held at the  Fauquier
Springs Country Club, Fauquier County,  Virginia, on January  27,
1994,  at  4:00 P.M.,  Eastern Standard  Time, for  the following
purposes,  all  of which  are more  completely  set forth  in the
accompanying Proxy Statement:

     1.   To elect three persons as  directors for terms of three
          years  and  until  their  successors  are  elected  and
          qualified;
     2.   To approve a Stock Incentive Plan; 
     3.   To approve a proposed private placement offering;
     4.   To  ratify the  selection of  BDO Seidman,  Independent
          Certified  Public  Accountants,  as  auditors  for  the
          Association for  the fiscal  year ending  September 30,
          1994; and
     5.   To transact  such other  business as properly  may come
          before  the  1994  Annual Meeting  or  any adjournments
          thereof.

     Only  stockholders of  record at  the close  of business  on
December 15, 1993  are entitled to receive notice of  and to vote
at the Annual Meeting or any adjournments thereof.

     Jefferson  Savings  and   Loan  Association,  F.A.'s   Proxy
Statement is submitted herewith.  The  Annual Report for the year
ended September 30, 1993 is also enclosed.

                                   By Order of the Board of Directors,



                                   Robin C . Gulick, Chairman

Warrenton, Virginia
January 10, 1994


      YOU ARE  CORDIALLY  INVITED  TO  ATTEND  THE  ANNUAL  MEETING.   IT IS
 IMPORTANT THAT YOUR SHARES  BE  REPRESENTED REGARDLESS  OF THE   NUMBER YOU
 OWN.  EVEN  IF YOU  PLAN TO   BE PRESENT, YOU ARE URGED  TO COMPLETE, DATE,
 AND  SIGN THE  ENCLOSED PROXY   AND    RETURN IT   PROMPTLY  TO   JEFFERSON
 SAVINGS AND LOAN ASSOCIATION, F.A. IN THE ENVELOPE PROVIDED.  IF YOU ATTEND
 THE MEETING, YOU   MAY VOTE   EITHER  IN  PERSON  OR   BY YOUR PROXY.   ANY
 PROXY GIVEN MAY BE REVOKED  BY YOU IN  WRITING  OR IN PERSON  AT ANY   TIME
 PRIOR TO THE EXERCISE THEREOF.
<PAGE>

           JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A.

        PROXY STATEMENT FOR ANNUAL MEETING OF STOCKHOLDERS

               SOLICITATION AND REVOCATION OF PROXY

     The  enclosed proxy, for use  only at the  Annual Meeting of
Stockholders  of Jefferson  Savings  and  Loan Association,  F.A.
("Jefferson" or  the  "Association") to  be held  on January  27,
1994,  and  any and  all  adjournments thereof,  is  solicited on
behalf of the Board of Directors of Jefferson.  Such solicitation
is  being made  by mail  and may  also be  made in  person or  by
telephone  by  officers,  directors,  and  regular  employees  of
Jefferson.  All  expenses incurred  in such solicitation  will be
paid by Jefferson.  This Proxy Statement is expected to be mailed
to stockholders on January 10, 1994.

     Any  stockholder  executing a  proxy  retains  the right  to
revoke it by notice in writing  to the Secretary of Jefferson  at
any time  prior to its use,  by submitting a duly  executed proxy
bearing a later  date or by attending  the meeting and voting  in
person.   Proxies solicited hereby  may be exercised  only at the
Annual Meeting and any  adjournment thereof and will not  be used
for any other meeting.

     Each proxy solicited hereby, if properly signed and returned
to  the Association and  not revoked  prior to  its use,  will be
voted in accordance with the instructions contained therein.   If
no contrary  instructions are given,  each proxy received  by the
Board of Directors will be voted for the election as directors of
the  nominees  listed  below,  for  the  approval  of  the  Stock
Incentive Plan, for  the approval  of the proposal  to conduct  a
private  placement  offering, and  for  the  ratification of  the
selection  of   BDO  Seidman  as  the  Association's  independent
certified public accountants, all  of which are discussed herein.


           VOTING SECURITIES, PRINCIPAL HOLDERS THEREOF
                   AND OWNERSHIP BY MANAGEMENT

     Only  stockholders of  record  at the  close of  business on
December 15, 1993 will be entitled to vote at the Annual Meeting.
As of such  date, there  were 1,310,876 shares  of common  stock,
$3.00 par  value per share  ("Common Stock"), of  the Association
outstanding,  and the Association  had no  other class  of equity
securities  outstanding.    With   respect  to  the  election  of
directors,   stockholders   have   cumulative    voting   rights.
Cumulative voting means the right to vote, in person or by proxy,
the number of shares owned  by a stockholder for as many  persons
as there  are directors to be elected  (3) and for whose election
the  stockholder has  a right  to vote, or  to cumulate  votes by
giving  one candidate  as  many  votes  as  the  number  of  such
directors to be elected  multiplied by the number of  shares held
by such stockholder  or by  distributing such votes  on the  same
principle  among any number of  candidates.  With  respect to the
approval of the Stock  Incentive Plan, the proposal to  conduct a
private placement offering and the ratification of BDO Seidman as
the  Association's  independent auditors,  each  share of  Common
Stock is entitled to one vote at the Annual Meeting.

<PAGE>

     The following persons are known to the Association to be the
beneficial  owner of more than  5% of the  issued and outstanding
shares of the Association's Common Stock as of December 15, 1993:

<TABLE>
<CAPTION>

Name and Address of                Amount and Nature                 Percent of
 Beneficial Owner             of Beneficial Ownership(1)(2)             Class   
<S>                                       <C>                           <C>
Charles H. Jones, Jr.                     137,600(3)                    10.50%
Rock Hedge Farms
Route 1, Box 110
Bluemont, VA  22102

Arthur J. Shadek                          135,332                        10.32%
Katherine F. Shadek
688 Ocean Road
Vero Beach, FL  32963

Value Partners, Ltd.                      131,011                         9.99%
2200 Ross Ave., Suite 4600W
Dallas, TX  75201

Josiah T. Austin                          128,666                         9.81%
Valer C. Austin
El Coronado Ranch Star Route
Pearce, AZ  85625

John Sheldon Clark                        118,238(4)                      8.97%
4311 W. Lawther Drive
Dallas, TX  75214

</TABLE>

(1)  Information is  based on Schedule 13D  filings made pursuant
     to the Securities Exchange Act of 1934, as amended, or other
     information available to the Association.

(2)  Unless otherwise noted, all shares are owned directly by the
     named  individuals or  by  their spouse  and minor  children
     residing with  the named  individual, over which  shares the
     named individuals effectively exercise voting and investment
     power.

(3)  Includes 87,600 shares owned by Edge Partners, Ltd. of which
     Mr. Jones is the Managing Partner.

(4)  Includes  6,917  shares of  Common  Stock  subject to  stock
     options which  are currently  exercisable.  Such  shares are
     deemed to be  beneficially owned  by Mr. Clark  but are  not
     deemed  to be outstanding  for the purpose  of computing the
     percentage  of Common  Stock owned  by any  other  person or
     group.   It also includes 5,031 shares held in five separate
     trusts for which Mr. Clark acts as co-trustee.


                                2
<PAGE>

     As  of  December  15,  1993,  all  directors  and  executive
officers  as  a group  (13  persons)  beneficially owned  425,801
shares or approximately 32% of  the issued and outstanding Common
Stock,   which  includes   1,249  shares  subject   to  currently
exercisable and outstanding stock options granted to officers and
directors  under the  Association's Stock  Option Plan  and 6,917
shares  of  Common Stock  subject  to  currently exercisable  and
outstanding  stock   options  held   by  Director  Clark.     For
information  regarding the  beneficial  ownership of  the  Common
Stock   by  individual   directors   of   the  Association,   see
"Information with Respect to  Nominees for Director and Executive
Officers."


        INFORMATION WITH RESPECT TO NOMINEES FOR DIRECTOR
                      AND EXECUTIVE OFFICERS

     The Bylaws of the  Association were amended by the  Board of
Directors on November 2,  1993 to decrease the number  of members
of the Board  of Directors from eleven to nine.   The Bylaws also
provide that the Board  of Directors shall be divided  into three
classes  as nearly equal in number  as possible with one class to
be elected for  a term of three years  and until their successors
are elected  and qualified.  The  terms of the  three classes are
staggered so that one class of directors is elected annually.

     Unless otherwise  directed, each proxy executed and returned
by a  stockholder will be voted for  the election of the nominees
listed below.  If any person  named as a nominee should be unable
or  unwilling to  stand for  election at  the time of  the Annual
Meeting, the proxies  will nominate  and vote  for a  replacement
nominee or nominees recommended by the Board of Directors.  There
are no arrangements or understandings between the Association and
any  person  pursuant to  which such  person  has been  elected a
director  and no  director is  related to  any other  director or
executive  officer  of  the  Association by  blood,  marriage  or
adoption.   At  this time,  the Board  of Directors  knows of  no
reason why  any of the nominees  listed below may not  be able to
serve as a director if elected.

     Three directors are to  be elected at the Annual  Meeting to
serve for terms of three years  expiring at the Annual Meeting in
1997.  The  Board of  Directors has nominated  Messrs. Robert  F.
Kube,  Thomas W.  Winfree  and Saul  J. Robinson.   THE  BOARD OF
DIRECTORS RECOMMENDS THAT STOCKHOLDERS VOTE "FOR" THE NOMINEES.


                                3
<PAGE>


                      Nominees for Terms Expiring in 1997

<TABLE>
<CAPTION>
                   Position with the
                   Association and/or                                    Shares Beneficially
                   Principal Occupation                      Director    Owned as of
   Name            During The Past Five Years          Age    Since      December  15, 1993(1)
                                                                         Amount        Percent
<S>                <C>                                 <C>   <C>         <C>            <C>
Saul Robinson      President, Skyline Group, Inc.,     64    1992         2,033         .15%
                   a tourist attraction business,
                   Front Royal, VA.

Robert F. Kube     Treasurer of the Association;       56    1988        10,943         .83%
                   Builder and Appraiser.

Thomas W. Winfree  President and Chief Executive       49    1986         5,231(2)      .40%
                   Officer of the Association since
                   January 1990; Executive Vice
                   President of the Association from
                   September 1989 to January 1990;
                   Senior Vice President of the
                   Association from 1984 to
                   September 1989.
</TABLE>

Members of the Board of Directors Continuing in Office


                        Directors Whose Terms Expire in 1995

<TABLE>
<CAPTION>
                   Position with the
                   Association and/or                                           Shares Beneficially
                   Principal Occupation                           Director      Owned as of
 Name              During The Past Five Years          Age        Since         December 15, 1993(1)
                                                                              Amount        Percent

<S>                <C>                                 <C>        <C>      <C>              <C>
William M. Rider   Secretary of the Association;        66        1978      2,676(3)         .17%
                   President, R.L. Rider Const.
                   Co., Warrenton, VA.

Robin C. Gulick    Chairman of the Board of the         41        1988      5,828(4)         .44%
                   Association; Partner, law firm
                   of Gulick, Carson and Pearson,
                   Warrenton, VA.

Arthur J. Shadek   Private Investor,                    69        1992    135,332          10.32%
                   Vero Beach, FL.

</TABLE>

                                                  4



                            Directors Whose Terms Expire in 1996

<TABLE>
<CAPTION>

                       Position with the
                       Association and/or                                 Shares Beneficially
                       Principal Occupation                    Director   Owned as of
     Name              During The Past Five Years        Age    Since     December 15, 1993(1)
                                                                       Amount       Percent

<S>                    <C>                               <C>     <C>      <C>          <C>
Calvin P. Burton       Insurance Agent, Carr & Hyde       48      1991       2,206         .17%
                       Inc. Insurance Agency,
                       Warrenton, VA.

Charles J. Jones, Jr.  Managing Partner, Edge Partners,   60      1992     137,600(5)    10.50%
                       L.P., an investment partnership,
                       Shrewsbury, NJ.

John Sheldon Clark     Private Investor, Dallas, TX.      47      1992     118,238(6)     8.97%

</TABLE>

(1)  Unless otherwise  noted, all  shares are  owned directly  by
     the named individuals or by their  spouse and minor children
     residing with  the named individual,  over which  shares the
     named   individuals   effectively   exercise    voting   and
     investment power.

(2)  Includes  500  shares  of  Common  Stock  subject  to  stock
     options which  are currently exercisable.   Such  shares are
     deemed to be beneficially  owned by Mr. Winfree but  are not
     deemed to  be outstanding for  the purpose of  computing the
     percentage  of  Common Stock  owned by  any other  person or
     group.

(3)  Includes  381  shares  held  by  R.  L.  Rider  Construction
     Company.

(4)  Includes 2,498 shares  held in trusts  for which Mr.  Gulick
     serves as  trustee and 1,666 shares held by a corporation of
     which Mr. Gulick is a director.

(5)  Includes  87,600 shares  owned  by  Edge Partners,  Ltd.  of
     which Mr. Jones is the managing partner.

(6)  Includes  6,917 shares  of  Common  Stock subject  to  stock
     options which  are currently exercisable.   Such  shares are
     deemed to be  beneficially owned  by Mr. Clark  but are  not
     deemed to  be outstanding for  the purpose of  computing the
     percentage  of Common  Stock owned  by any  other person  or
     group.   It also includes 5,031 shares held in five separate
     trusts for which Mr. Clark acts as co-trustee.


Stockholder Nominations

     Article II, Section 14 of  the Association's Bylaws provides
that stockholders entitled to vote for  the election of directors
may propose nominees for election to the Board of Directors.  Any
such  nominations  must be  submitted  to  the  Secretary of  the
Association in
                                5
<PAGE>
writing  at least  five days prior  to the  Annual
Meeting.  The Association is  not required to include nominations
of  stockholders  in its  proxy statement.    However, if  such a
nomination  is properly made, ballots will be provided for use by
stockholders  at the  Annual  Meeting bearing  the  name of  such
nominee or nominees.

Board Meetings and Committees

     The Board  of Directors has  Executive, Personnel  and Audit
Committees.   Functions  of  a nominating  committee  and  budget
committee  are performed by the Board of Directors as a whole, at
regular meetings,  and the  Board met once  in its capacity  as a
nominating  committee and  once  in  its  capacity  as  a  budget
committee during fiscal 1993.

     The Executive  Committee consists of  Messrs. Gulick, Clark,
Kube, Winfree and  Rider, all of whom are  non-employee directors
with the exception of Mr. Winfree.  The Executive Committee meets
at  the direction of the Chairman or President, and has authority
to  act  on  most  matters  during  the intervals  between  Board
Meetings.  The Committee met eight times in fiscal 1993.

     The Personnel Committee, which met  five times during fiscal
year 1993,  consists of  Messrs. Kube, Burton, Jones  and Shadek,
all of  whom are non-employee directors.   The committee approves
the compensation  of  all employees  with  the exception  of  the
President  and  Senior  Vice Presidents.   Their  compensation is
approved by the entire Board of Directors.

     The  Audit  Committee  consists  of  Messrs.  Burton, Rider,
Jones and  Robinson, all of whom are non-employee directors.  The
committee   meets  with   the  Association's   internal  auditor,
management and  independent auditors  and insures that  there are
adequate internal controls.  The committee met four  times during
fiscal 1993.

     The   Board  of   Directors   has  the   responsibility  for
establishing  broad  corporate  policies   and  for  the  overall
performance of Jefferson.  Members of the Board are kept informed
of  Jefferson's  business   by  various  reports  and   documents
presented  to  them  each month,  as  well  as  by operating  and
financial reports made  at Board  and Committee  Meetings by  the
Chief Executive Officer and  other officers.  Regular meetings of
the  Board of  Directors are  held once  each month.   There were
fourteen  meetings of the Board  during the year ending September
30, 1993.   No director attended  fewer than 75% of  the Board of
Directors  and Committee  meetings  at which  his attendance  was
required.

Compensation of Directors

     Directors  of  the  Association receive  fees  of  $300  per
month, plus $200 for each  Board meeting attended.  Directors who
are  members of  committees  receive $100  per committee  meeting
attended other  than members  of  the Major  Loan Committee,  who
receive $200 per committee meeting attended.

                                6
<PAGE>


     On  October  5,  1993,  the  Board of  Directors  adopted  a
resolution providing  that in lieu of  the compensation described
above,  each board  member would  receive  an annual  retainer of
$5,000 ($7,500  for the  Chairman); $250  for each Board  meeting
attended in person; $100 for each loan committee meeting attended
in person; and $1,250 for  committee assignment, other than  loan
committee,  subject to  a $2,500 annual  limit provided  that the
member attends not fewer than 75%  of the Board of Directors' and
Committee meetings  at which his  or her attendance  is required.
Salaried  officers  who  serve  on  the Board  will  not  receive
compensation for service as a director.

Compliance  with Section 16(a) of  the Securities Exchange Act of
1934

     Section  16(a) of the  Securities Exchange  Act of  1934, as
amended, requires  the Association's officers and  directors, and
persons  who own more than 10% of the Association's Common Stock,
to  file reports of ownership  and changes in  ownership with the
Office of  Thrift Supervision.   Officers, directors  and greater
than  10% stockholders are required by regulations to furnish the
Association with copies of all Section 16(a) forms they file.

     Based  solely  on  a review  of  the  copies  of such  forms
furnished  to  the  Association,  the  Association  believes that
during  fiscal  1993,  all   Section  16(a)  filing  requirements
applicable to  its officers, directors and  10% stockholders were
complied with.

Executive Officers

     The following  table sets forth  certain information concer-
ning the executive officers of Jefferson as of December 15, 1993.
There is no family  relationship between any of the  directors or
executive   officers,   and   there   are  no   arrangements   or
understandings with others under which any person was selected as
an officer.  Officers  of the Association are  appointed annually
by the Board of Directors to serve for one-year terms.

<TABLE>
<CAPTION>
                              Officer   

Name                   Age        Since            Title
<S>                    <C>        <C>        <C>
Thomas W. Winfree      49         1984       President and
                                             Chief Executive Officer

Craig A. Mason         48         1990       Senior Vice President and
                                             Chief Financial Officer

Walter E. Monroe      57         1988       Senior Vice President and
                                             Chief Lending Officer

Benny N. Werner        44         1978       Senior Vice President of
                                             Retail Banking

James A. Yergin        39         1988       Senior Vice President and
                                             General Counsel 


</TABLE>
                                7



     Mr.  Winfree has  been  the  President and  Chief  Executive
Officer  of Jefferson since January  1990, was the Executive Vice
President  and Chief  Executive  Officer from  September 1989  to
January  1990 and was a  Senior Vice President  of Jefferson from
1984  to  September, 1989.   In  addition,  Mr. Winfree  was Vice
President and  Director, First  Federal Savings Bank  of Virginia
from 1983 to 1984, and  Executive Vice President, Chief Executive
Officer  and  Director, Security  Savings and  Loan from  1979 to
1983.

     Mr. Mason was  employed as Senior  Vice President and  Chief
Financial Officer in  January, 1990.  He  was previously employed
by Columbia First Bank from April,  1985 to January, 1990 as Vice
President.  Mr. Mason is a certified public accountant.

     Mr. Monroe  was employed  as Senior  Vice President and  the
Chief Lending  Officer of the Association  in 1988.   He was Vice
President  and  Director of  Commercial  Real  Estate Lending  of
Citicorp Savings of Washington, D.C from July, 1986 to September,
1988, and  Executive Vice  President of National  Permanent Bank,
F.S.B. (predecessor to Citicorp Savings of Washington, D.C.) from
January, 1984 to July, 1986.

     Mr. Werner  joined Jefferson in  1978 as a  loan consultant.
From 1979 to  1985 he  served as Branch  Manager, Assistant  Vice
President  at the King Street  branch in Leesburg,  and as Branch
Coordinator,  Vice President from 1985  to 1989.   Mr. Werner was
promoted  to  Senior  Vice President/Retail  Banking  in October,
1989.

     Mr.  Yergin joined the  Association in October,  1988 as the
Association's  Staff  Counsel and  was  promoted  to Senior  Vice
President and General Counsel  in January, 1992.  Prior  thereto,
Mr. Yergin was  employed as an associate attorney by the law firm
of Dixon and Smith  of Fairfax, Virginia from 1984  to September,
1988.


                                8
<PAGE>



                      EXECUTIVE COMPENSATION

Remuneration of Executive Officer

     Summary Compensation Table.  The Summary  Compensation Table
below  includes compensation  information  on  the President  and
Chief Executive  Officer of  the  Association during  the  fiscal
years  ended September 30,  1993, 1992 and  1991.  There  were no
other   executive  officers   of  the  Association   whose  total
compensation  exceeded  $100,000  for  services rendered  in  all
capacities during the fiscal years ended September 30, 1993, 1992
and 1991.


<TABLE>
<CAPTION>
                                               Annual
                                             Compensation                    
Name and Principal       Fiscal                                  Other Annual         All Other
     Position             Year          Salary       Bonus      Compensation(2)    Compensation(1)
<S>                      <C>           <C>          <C>         <C>                <C>
Thomas W. Winfree,        1993         $93,760      $12,690           0               $27,169
President and Chief       1992          82,100          0             0                16,530
Executive Officer         1991          81,337        9,630           0                 9,832

</TABLE>

(1)  Includes  employer  matching contributions  accrued pursuant
     to  the  Association's defined  contribution  pension  plan.
     See "Employee 401(k)  Plan."  Also includes  director's fees
     paid to Mr.  Winfree for his services  as a director of  the
     Association and,  for 1993,  a $14,728  payment for  accrued
     but unused vacation time.

(2)  Does  not  include  amounts  attributable  to  miscellaneous
     benefits received by the named executive  officer, including
     the use of  automobiles leased or  owned by the  Association
     and payment  of club dues.  In  the opinion of management of
     the Association, the  costs to the Association  of providing
     such  benefits  to   Mr.  Winfree  during  the   year  ended
     September 30, 1993 did  not exceed the lesser of  $50,000 or
     10% of  the total annual  salary and bonus  reported for Mr.
     Winfree.

     Option  Grants in Last  Fiscal Year.   On August  3, 1993, a
Committee  of  the  Board  of  Directors  adopted  a   resolution
directing the issuance of stock options to Mr. Winfree for 20,000
shares  under  the  proposed  1993 Stock  Incentive  Plan.    The
issuance of such options is subject to approval of the 1993 Stock
Incentive  Plan by  shareholders  at this  Annual  Meeting.   The
options are also  subject to a vesting  schedule of 20%  for each
year  of  employment after  August  3, 1993  with  automatic 100%
vesting in the event  of a change of control of  the Association.
The option price was set at $6.00 per share, the market price for
a  share of Common Stock on the date  of grant.  See "Proposal to
Adopt the  Jefferson Savings  and  Loan Association,  F.A.,  1993
Stock Incentive Plan."

                                 9

<PAGE>
     Aggregated Option Exercises  in Last Fiscal Year  and Fiscal
Year-End Option Values.  Mr. Winfree did not exercise any options
during  the last fiscal year.  The following table sets forth for
Mr.  Winfree information with respect  to the aggregate number of
unexercised options at  the end of the fiscal year  and the value
with respect thereto.

<TABLE>
<CAPTION>
                         Number of Unexercised          Value of Unexercised
                         Options at Fiscal Year End     Options at Fiscal Year End
Name                     Exercisable/Unexercisable(1)   Exercisable/Unexercisable(2)
<S>                      <C>                            <C>
Thomas W. Winfree              500/20,000                         $0/$0

</TABLE>

(1)  The unexercisable  options are  contingent upon  stockholder
     approval of the proposed 1993  Stock Incentive Plan and have
     a vesting  schedule of 20% for each year of employment after
     August 3, 1993.

(2)  Based upon the average  of the closing bid and  asked prices
     for the Association's Common Stock  as of September 30, 1993
     of $6.00.


Pension Plan

     Prior  to  February  5,  1990,  the  Association  funded and
maintained a  defined benefit  plan  ("Plan") for  all  qualified
full-time employees hired before the  age of 60.  As  of February
5,  1990,  the accrual  of benefits  under  the Plan  was frozen.
Thus, all compensation  after that  date is not  used to  compute
benefits.   However,  the  Plan  continues  to be  in  existence.
Jefferson plans to continue  the Plan with the frozen  accrual of
benefits indefinitely,  but  reserves  the  right  to  revise  or
discontinue the Plan.  Assets of the Plan will not  revert to the
Association, and cannot be diluted by merger.

Employee 401(k) Plan

     Effective  October 1,  1990,  the Association  implemented a
qualified 401(k) plan  for all  employees.  In  fiscal 1992,  the
Association matched  50%  of  salary  reduction  elected  by  the
employee up to 3% of salary, and 25%  of salary reduction elected
for  4%  to 6%  of  salary.   No  matching  was  made for  salary
reduction in excess of  6%.  The Association incurred  $30,010 in
matching and  administration expense in the  year ended September
30,  1993.  Matching contributions  become 20% vested after three
(3) years of service, 40% vested after four (4) years of service,
60% vested after five (5) years of service, 80%  vested after six
(6)  years of service  and 100% vested  after seven (7)  years of
service.

Employee Stock Compensation Program

     As a  performance incentive  and to  encourage ownership  in
its  Common  Stock, the  Board of  Directors  adopted in  1988 an
Employee Stock Options  and Incentive Plan (the  "1988 Plan") for
the  benefit  of officers  and other  full-time employees  of the
Association  who 

                                 10

<PAGE>
are  deemed  to be  responsible  for the  future
growth of the  Association.  The stockholders of  the Association
approved the 1988 Plan  at the 1988 Annual Meeting.   Three kinds
of rights are  contained in the 1988  Plan and are  available for
grant:  incentive stock  options, non-incentive stock options and
stock appreciation rights.   As of October 1, 1993,  an aggregate
of 22,833 shares of  authorized but unissued Common Stock  of the
Association  were  available for  issuance  under  the 1988  Plan
(which amount has been adjusted to reflect the effect of the 1993
one  for three reverse stock  split) pursuant to  the exercise of
stock options  and/or the granting of  stock appreciation rights,
subject to further modification  or adjustment to reflect changes
in  the Association's  capitalization.   As of  October 1,  1993,
options   covering  3,833  shares  were  outstanding  to  certain
officers and  employees (which amount reflects  an adjustment for
the 1993 one for three reverse stock split).

     On  August  3,  1993, the  Board  of  Directors adopted  the
Jefferson Savings and Loan Association, F.A. 1993 Stock Incentive
Plan (the "1993  Plan") subject to approval by  the shareholders.
The 1993  Plan is  more fully  described below.   On December  7,
1993, the Board adopted a  resolution discontinuing the 1988 Plan
if the 1993 Plan is approved by the shareholders.

Employment Agreement

     Jefferson has a written employment  agreement with Thomas W.
Winfree  as  the  Association's  President  and  Chief  Executive
Officer  for the period ending September 30, 1995.  Mr. Winfree's
base  salary under the contract  for fiscal 1994  is $115,000 per
year subject to annual upward adjustment by Jefferson's directors
but in no  case more  than an amount  allowed by the  appropriate
federal  regulators.    Mr.  Winfree is  entitled  to  additional
compensation equal to two percent of Jefferson's net income after
taxes for the then current fiscal year provided that the Board of
Directors  makes  an annual  determination  that  such additional
compensation  is not  the result  of unreasonable  risk-taking to
achieve  short-term profits.  The contract permits Mr. Winfree to
be terminated for cause; however, such termination, if any, would
not affect his vested rights in the pension plan or certain other
employee  benefits granted  under  the contract.   Mr.  Winfree's
contract may also  be terminated upon  the occurrence of  certain
events as  specified in federal  regulations.  If  Jefferson does
not  amend,  renew  or  extend Mr.  Winfree's  contract  when  it
expires, he is entitled  to receive additional compensation equal
to  six months'  salary.  Any  payments made  to Mr.  Winfree are
subject to and  conditioned upon their compliance with  12 U.S.C.
Section 1828(k) and any  regulations promulgated thereunder.  The
Board  of Directors  and Mr.  Winfree have  also agreed  that Mr.
Winfree  will not  receive  any additional  compensation for  his
services on the Board.

Employee Agreements in the Event of an Acquisition

     The   Board  of  Directors,   concerned  that   certain  key
employees, most  of whom  are not  among Jefferson's  most highly
compensated executive  officers  earning over  $60,000  annually,
might consider  alternative employment if the  Association was to
be  acquired by 

                                11

<PAGE>
a third  party or group,  authorized execution of
letter  agreements with ten key  employees as of  October 1, 1993
for a period of one year.  These agreements are  with four senior
vice  presidents  and six  other  key  employees whose  continued
employment are  considered  essential to  continuing  operations.
All agreements provide  for severance pay  of six months  salary,
beginning  with  the date  of  acquisition  until 90  days  after
acquisition,  if employment is  terminated by the  acquiror.  The
agreements  will  become   null  and  void   90  days  after   an
acquisition.  Acquisition is defined in each of the agreements as
the  acquisition,  by a  third  person  or group,  of  beneficial
ownership of 20% or more of the Common Stock  of the Association.
All payments made to the employee under the agreement are subject
to  and conditional upon  their compliance with  12 U.S.C Section
1828(k) and any regulations promulgated thereunder.

     These  agreements may  tend to  discourage  a non-negotiated
takeover  attempt of  the Association  due to  possible increased
expenses arising out of  a takeover opposed by management  of the
Association.

Transactions With Certain Related Persons

     Jefferson  offers or  has  offered  loans to  its  officers,
directors, and  employees for  the financing  of their  homes and
consumer loans.  These loans  are made in the ordinary  course of
business and, in the  opinion of management, do not  involve more
than  the  normal  risk   of  collectability,  or  present  other
unfavorable features.  Such loans  are made on the same  terms as
those  prevailing at  the time  for comparable  transactions with
non-affiliated persons, except that employees of Jefferson, after
one  year  of  service,  receive  a waiver  of  1  point  on  the
origination  fees  for  an adjustable-rate  mortgage  loan,  one-
quarter point on  the origination fees for  a fixed-rate mortgage
loan  and fixed-rate second trust loan, and a document review fee
for all  loans is  also waived.   On a  one year  adjustable-rate
mortgage loan,  the interest  rate charged  an  employee with  at
least one year's service will equal the total of the Federal Home
Loan Bank of Atlanta cost  of funds plus one-half of one  percent
rounded to the  next higher  one-eighth of one  percent with  the
rate adjusted  annually  thereafter,  but  in  no  event  is  the
interest rate less  than Jefferson's cost  of funds. On  consumer
loans,  after six  months of  employment, employees  of Jefferson
receive a  discount of two percent on Jefferson Reserve Accounts,
a  discount of  one percent  on home  equity lines  of  credit, a
discount of  one-half of one  percent on  credit cards and  a one
percent discount for  all other  consumer loan products.   In  no
event is the discount interest rate less than Jefferson's cost of
funds.   If an employee leaves the employment of the Association,
the  interest rate  reverts  to the  rate  that would  have  been
charged at the loan's inception had such person not been employed
by Jefferson.

     As a result  of the enactment of the  Financial Institutions
Reform, Recovery, and Enforcement  Act of 1989 ("FIRREA"),  as of
August 9, 1989,  the loan  policy for employees  of Jefferson  no
longer applied to directors and executive officers.  As of August
9, 1989, directors  and executive officers are offered loans only
on the  same terms  as those  offered

                                12
<PAGE>


to  non-affiliated persons.
However,  loans  made to  directors  or  executive officers  with
preferential  terms   prior  to  the  enactment   of  FIRREA  are
unaffected.

     The  following executive  officers and  directors have  been
indebted  to Jefferson  as a  result of  home mortgage  loans and
consumer loans  since the beginning of the last fiscal year in an
amount in excess of $60,000:

<TABLE>
<CAPTION>

                                       Balance as of                           Balance as of
Name and Type      Year    Original    September 30,               Principal   September 30,     Annual
   of loan         Made  Loan Balance      1992      New Advances  Repayments       1993      Interest Rate
<S>                <C>   <C>           <C>           <C>           <C>         <C>            <C>
Thomas W. Winfree
 Mortgage          1986  $120,000       $113,134      $      -      $ 2,140     $110,994          5.75%
 Consumer          1988    10,000          6,817        15,038       15,000        6,855         10.00
 Home Equity       1988    60,000         30,124        13,826          185       43,765          8.00

Robert F. Kube
 Mortgage          1978    70,000         46,271             -        3,232       43,039         10.50
 Mortgage          1985   475,000        409,354             -       15,058      394,296         10.00
 Mortgage          1987    23,500         18,629             -        1,224       17,405         10.00
 Consumer          1988    10,000          6,027         7,100        9,015        4,112         10.00

Calvin P. Burton
 Mortgage          1986   125,000        119,407             -        1,752      117,655          7.50

</TABLE>

                            PROPOSAL TO ADOPT THE 
                  JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A.
                           1993 STOCK INCENTIVE PLAN

General

     As a  performance incentive  and to  encourage ownership  of
its  Common Stock and to  replace the existing  1988 Stock Option
Incentive Plan, the Board of  Directors has adopted the Jefferson
Savings and Loan Association, F.A. 1993 Stock Incentive Plan (the
"1993 Plan") for the benefit of employees of the Association.

     An aggregate  of 131,087 shares  of authorized  but unissued
Common Stock has been reserved for future issuance under the 1993
Plan, which is  equal to  approximately 10% of  the Common  Stock
outstanding on August 3, 1993, the date the 1993 Plan was adopted
by  the Board.    Shares will  be  issuable under  the 1993  Plan
pursuant  to the exercise of stock options and/or the granting of
stock appreciation  rights, subject to modification or adjustment
to reflect  changes in  the Association's capitalization  as, for
example,  in the case of a merger, reorganization, stock split or
stock dividend.  The 1993 Plan shall remain in effect  for a term
of  ten years  unless sooner  terminated in  accordance with  its
provisions.  Three kinds of rights are contained in the 1993 Plan
and  are   available  for   grant:    incentive   stock  options,
compensatory stock options and stock appreciation rights.

     The  1988  Plan originally  provided for  a limit  of 80,000
shares subject to awards made under  that plan.  When the one for
three reverse  stock split  was approved by  the 

                                13

<PAGE>
stockholders  in
1993,  under  the provisions  of the  1988  Plan, that  limit was
reduced to one  third of that amount or 26,666  shares.  In order
to allow for greater flexibility and the use  of stock options as
incentives, plus  a desire to update the  1988 Plan, the Board of
Directors decided to replace the 1988 Plan with the proposed 1993
Plan.    If the  1993 Plan  is approved,  the  1988 Plan  will be
discontinued  and no further awards  will be made  under the 1988
Plan.  Awards  already made under the  1988 Plan which are  still
outstanding will continue to be governed by the terms of the 1988
Plan  for a  period of ten  years from  the date  of the original
grant.  Upon the expiration of such ten year period, such options
under the 1988 Plan will be void.

           JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A.
                    1993 STOCK INCENTIVE PLAN

Administration and Eligibility

     The 1993 Plan  will be administered by a committee appointed
by the Board of Directors composed of not less than two directors
of  the Association,  none  of whom  is  a full-time  officer  or
employee  of the  Association  (the "Committee"),  who are  given
absolute  discretion under the 1993 Plan to select the persons to
whom  options, rights and awards will be granted and to determine
the number  of  shares subject  to  each option  or right.    The
Association estimates  that there  are approximately  100 persons
eligible  to receive  awards under  the 1993  Plan.   The initial
Committee consists of Messrs. Kube, Burton, Shadek and Jones.

Description of the 1993 Stock Incentive Plan

     The following description of  the 1993 Plan is a  summary of
its terms  and is qualified in  its entirety by reference  to the
1993 Plan.  A copy of the 1993 Plan is available  upon request to
the Association by  a stockholder  of record.   Any such  request
should  be directed  to Thomas  W. Winfree,  President, Jefferson
Savings  and  Loan  Association,   F.A.,  550  Broadview  Avenue,
Warrenton, VA  22186.

     Incentive and  Compensatory Options.   One  or more  options
may  be granted  under  the 1993  Plan  to any  eligible  person,
provided that the aggregate fair market  value (determined at the
time  the options are granted)  of the stock  for which incentive
options  (defined below)  are first  exercisable by  any employee
during any calendar year under the terms of the 1993 Plan and all
such plans of the Association shall not exceed $100,000.  Options
granted within  the foregoing limitation are  intended to qualify
as "incentive stock  options" as  defined in Section  422 of  the
Code.   Additional nonstatutory stock  options may be  granted as
nonqualified options.   As described below, the  tax treatment of
these types of options differs significantly.

     An  incentive  stock option  is defined  in  the Code  as an
option  granted  to an  employee in  connection  with his  or her
employment  to  purchase  stock  in  the  Association  and  which

                                14
<PAGE>


satisfies certain conditions.  The incentive stock option must be
granted  pursuant to  a plan specifying  the aggregate  number of
shares to be  issued and  the employees, or  class of  employees,
eligible to receive  options.  The plan  must be approved  by the
stockholders of the granting  corporation within twelve months of
the date of  adoption of the  plan.   The incentive stock  option
price must be not less than the fair market value of the stock at
the date of the grant, the incentive stock option must be granted
within ten  years from the date  of adoption of the  plan and, by
its  terms, the incentive  stock option  must not  be exercisable
after ten years from the date it was granted.  In the case of any
employee who owns more than  10% of the combined voting power  of
all classes of stock  of the Association or of  its subsidiaries,
the option price  may not be  less than 110%  of the fair  market
value of the stock at the date of the grant and the employee must
exercise  any  options within  five years  from  the date  of the
grant.  The incentive stock option cannot be transferable, except
by will or  by the laws of descent and  distribution, and must be
exercised only by the aggregate fair market  value (determined at
the time of the grant) of stock for which incentive options first
become exercisable by any employee during any calendar year under
the terms  of the 1993 Plan and all such plans of the Association
shall not exceed $100,000.  The 1993 Plan conforms with the above
requirements.

     Nonqualified  stock  options  granted under  the  1993  Plan
shall expire no later than ten  years from the date on which such
compensatory stock options were granted.   The purchase price for
shares acquired  pursuant to  the exercise of  nonqualified stock
options can be  no less than the greater of  par value or eighty-
five percent  (85%) of the fair market value of a share of Common
Stock  at the  time such  nonqualified option  is granted.   Like
incentive  stock  options,  nonqualified stock  options  are  not
transferable,  except  by  will  and  the  laws  of  descent  and
distribution, and  must be exercised only by  the optionee during
his or her lifetime.

     Under the 1993 Plan, all nonqualified  stock options may not
vest  and become exercisable until at least six months shall have
elapsed from the date the option was granted.

     In  the  event of  a change  in  control of  the Association
(defined as  a  change  in control  of  a nature  that  would  be
required to be  reported in response to Item 6(e) of Schedule 14A
of Regulation  14A promulgated under the Exchange Act, whether or
not the Association in fact is required to comply with Regulation
14A thereunder; provided that,  without limitation, such a change
in control shall  be deemed to have occurred  if (i) any "person"
(as such term is used in Sections 13(d) and 14(d) of the Exchange
Act),  other than the Association,  is or becomes the "beneficial
owner"  (as  defined  in  Rule 13d-3  under  the  Exchange  Act),
directly  or  indirectly,  of   securities  of  the   Association
representing  25% or  more of  the combined  voting power  of the
Association's  then outstanding  securities, or  (ii) during  any
period of  twenty-four consecutive months  during the term  of an
Option,  individuals   who  at  the  beginning   of  such  period
constitute the Board of  the Association cease for any  reason to
constitute at least  a majority thereof, unless the  election, or
the nomination for election by the Association's stockholders, of
each director  who was not  a director at  the date of  grant has
been approved in advance by directors representing  at least

                                15

<PAGE>
two-
thirds of the directors then in  office who were directors at the
beginning  of  the  period) or  a  threatened  change  of control
(defined as any set of circumstances which in the opinion  of the
Board  as   expressed  through   a  resolution,  poses   a  real,
substantial  and immediate possibility of leading  to a change in
control of the  Association as defined above), all  incentive and
nonqualified  stock  options   previously  granted  will   become
immediately exercisable notwithstanding any  existing installment
limitation   which   may   be    established   by   the   Program
Administrators.   If an  optionee's employment is  terminated for
any  reason  other than  death,  disability  or retirement,  both
incentive and nonqualified stock options must be exercised within
three months after the date of  termination, unless the Committee
in its discretion decides at the time of the grant  or thereafter
to  extend such  period of  exercise from three  (3) months  to a
period not exceeding five (5) years.

     Payment for  shares purchased  under  the 1993  Plan may  be
made either  in cash, or at  the discretion of  the Committee, by
delivering  shares of  Common  Stock  (including shares  acquired
pursuant to the exercise of an Option) or other property equal in
fair market  value  to the  purchase price  of the  shares to  be
acquired pursuant  to  the Option,  by  withholding some  of  the
shares of Common Stock which are being purchased upon exercise of
an Option, or any combination of the foregoing.  To the extent an
optionee  already  owns  shares  of  Common  Stock prior  to  the
exercise of his  or her  option, such  shares could  be used  (if
permitted  by the Committee) as payment for the exercise price of
the option.  If the fair market  value of a share of Common Stock
at the  time of exercise is  greater than the  exercise price per
share, this feature would enable the optionee to acquire a number
of shares  of Common Stock upon  exercise of the option  which is
greater  than the number of  shares delivered as  payment for the
exercise price.  In addition,  an optionee can partially exercise
his  or her option and then deliver the shares acquired upon such
exercise (if permitted by  the Program Administrators) as payment
for the  exercise price of the  remaining option.  Again,  if the
fair  market value  of a  share of  Common Stock  at the  time of
exercise  is  greater than  the  exercise price  per  share, this
feature would enable the optionee to either (1) reduce the amount
of  cash  required  to receive  a  fixed  number  of shares  upon
exercise of the option  or (2) receive a greater number of shares
upon exercise  of the  option for  the same  amount of  cash that
would have otherwise been used.  Because options may be exercised
in part from time to time, the ability to deliver Common Stock as
payment of the exercise price would enable the optionee to turn a
relatively small number of shares into a large number of shares.

     The granting  of a  stock option  does not  confer upon  the
optionee  any right to remain  in the employ  of the Association.
The  optionee will have no dividend or voting rights with respect
to the shares  until the option price has been  paid in full upon
exercise.

     Stock  Appreciation  Rights.    Under  the  1993  Plan,  the
Committee may,  in its sole  discretion, accept surrender  of the
right to exercise any option by an optionee in return for payment
by the Association to the optionee of cash or, subject to certain
conditions, Common Stock of the Association in an amount equal to
the excess of the fair market value of the shares of Common Stock
subject  to option  at  the time  over the  option price  of such

                                16

<PAGE>
shares, or a  combination of cash and Common  Stock.  An optionee
may  exercise  such stock  appreciation  rights  only during  the
period beginning  on the third business day following the release
of certain  quarterly or annual financial  information and ending
on the twelfth business day following such date.

     Upon the exercise of  a stock appreciation right,  the stock
option  to which it relates terminates with respect to the number
of  shares as to  which the right  is so exercised.   Conversely,
upon  the  exercise  of   a  stock  option,  any  related   stock
appreciation right  shall terminate  as to  any number  of shares
subject to the right that exceeds  the total number of shares for
which the  stock option remains unexercised.   Stock appreciation
rights  which relate to  incentive stock options  must be granted
concurrently  with  the  incentive  stock  options,  while  stock
appreciation rights  which relate  to compensatory  stock options
may  be granted  concurrently  with the  option  or at  any  time
thereafter which is prior  to the exercise or expiration  of such
options.

Potential Anti-takeover Effect

     As described above, the 1993  Plan contains provisions which
provide  for the acceleration of  stock options granted under the
1993 Plan  in the  event  of an  actual or  threatened change  in
control,  as   defined.    Pursuant  to   these  provisions,  the
Committee, in  its discretion,  could accelerate or  increase the
number  of stock  options,  thereby  potentially  increasing  the
number of shares of  Common Stock outstanding.  Such  an increase
in  the  number  of  shares  of Common  Stock  outstanding  would
increase  the cost  of  acquiring a  controlling interest  in the
Association.   In addition, the  provisions of the  1993 Plan may
have the effect  of entrenching management  and deterring a  non-
negotiated  takeover  attempt,  due  to management's  ability  to
potentially   grant  options   to  persons   likely   to  support
management's position.

Awards Under the 1993 Plan

     On August  3, 1993,  the Committee  awarded incentive  stock
options effective August 3, 1993, subject to shareholder approval
of the 1993 Plan, to the individuals then occupying the following
positions in the amounts indicated next to their titles:

<TABLE>
<CAPTION>

     <S>                                  <C>
     President                            20,000 shares
     Senior Vice Presidents                5,000 shares
     Vice Presidents                       1,000 shares
     Asst. Vice Presidents                   500 shares
     All Executive Officers as a Group    40,000 shares
     All Employees as a Group             64,500 shares(1)

</TABLE>

(1)  Of  this amount,  13,000 have  been  awarded to  non-officer
     employees of the Association.

                                17

<PAGE>
     The Committee  further directed that those option agreements
are to provide  for a vesting  schedule of 20%  for each year  of
employment after August 3, 1993 with an automatic 100% vesting in
the event of a change in control  and that the option price is to
be the fair market value as of August 3, 1993 which was $6.00 per
share as reported on the NASDAQ Small CAP Market Exchange.

Amendments

     The Board  of  Directors may,  by  resolution, at  any  time
terminate,  amend or  revise the  1993 Plan  with respect  to any
shares of Common  Stock as to which Awards have not been granted,
provided,  however,  that  no  amendment which  (a)  changes  the
maximum number of  shares that may  be sold  or issued under  the
Plan  (other than in accordance  with the provisions  of the 1993
Plan,  or (b) changes  the class of  persons that may  be granted
Options, shall become effective until it received the approval of
the stockholders  of the  Association, and further  provided that
the Board  of Directors  may determine that  stockholder approval
for  any other amendment  to this Plan  may be  advisable for any
reason, such as  for the  purpose of obtaining  or retaining  any
statutory or  regulatory benefits under tax,  securities or other
laws  or  satisfying   any  applicable  stock  exchange   listing
requirements.    The  Board of  Directors  may  not,  without the
consent of the  holder of  an Award,  alter or  impair any  Award
previously  granted or  awarded under  this Plan  as specifically
authorized herein.

Federal Income Tax Consequences

     Under current  provisions of  the Code,  the federal  income
tax treatment  of incentive stock options  and nonqualified stock
options is  substantially different.  As  regards incentive stock
options,  an optionee who does  not dispose of  the shares within
two years after the option was granted, or within one year  after
the option was exercised,  will not recognize income at  the time
the option is exercised, and no federal income tax deduction will
be  available to the Association at any  time as a result of such
grant or  exercise.  However, the excess of the fair market value
of the stock  subject to  an incentive stock  option on the  date
such  option is exercised over  the exercise price  of the option
will  be treated  as an  item of  tax preference  in the  year of
exercise for purposes of  the alternative minimum tax.   If stock
acquired pursuant to  an incentive  stock option  is disposed  of
before  the  holding periods  described  above  expire, then  the
excess of the fair market  value (but not in excess of  the sales
proceeds)  of such  stock on  the option  exercise date  over the
option exercise price  will be treated as  compensation income to
the optionee in the year in which such disposition occurs and, if
it  complies  with   applicable  withholding  requirements,   the
Association  will  be  entitled  to  a  commensurate  income  tax
deduction.   In  such  event, any  difference  between the  sales
proceeds  and the fair  market value of  the stock  on the option
exercise date will be  treated as long-term capital gain  or loss
if the  shares were  held more  than  one year  after the  option
exercise date.

                                18
<PAGE>

     With respect  to nonqualified stock  options, the difference
between the  fair market value of the Common Stock on the date of
exercise and the option exercise price  generally will be treated
as compensation income upon exercise, and the Association will be
entitled to a deduction in the amount of income so  recognized by
the optionee.  Upon  a subsequent disposition of the  shares, the
difference between  the amount received  by the optionee  and the
fair market value on the option  exercise date will be treated as
long or short-term capital gain or loss, depending on whether the
shares were held for more than one year.

     When  an  officer who  is subject  to  Section 16(b)  of the
Exchange Act exercises a nonqualified option within six months of
the  date the  option was  granted, no  income is  recognized for
federal  income tax purposes  at the time of  the exercise of the
compensatory   stock  option   unless  the   optionee  makes   an
appropriate election within 30 days  after the date of  exercise,
in which  case the  rules  described in  the preceding  paragraph
would apply.  If such an  election is not made, the optionee will
recognize  ordinary income on the  date that is  six months after
the date  of grant (generally,  the first date that  sale of such
shares would not be subject to potential liability  under Section
16(b)  of the Exchange Act).  The ordinary income recognized will
be the excess, if any, of the  fair market value of the shares on
such  later  date  over  the   option  exercise  price,  and  the
Association's  tax deduction  also  will be  deferred until  such
later date.

     No  federal income  tax  consequences  are incurred  by  the
Association  or the holder at the time a stock appreciation right
is granted.  However,  upon the exercise of a  stock appreciation
rights, the  holder will  realize income for  federal income  tax
purposes  equal to the amount  received by him,  whether in cash,
shares of  stock or both, and the Association will be entitled to
a deduction for federal  income tax purposes at the same time and
in the same amount.

     The above  description of  tax  consequences is  necessarily
general in nature and does not purport to be complete.  Moreover,
statutory  provisions  are  subject   to  change,  as  are  their
interpretations, and  their  application may  vary in  individual
circumstances.  Finally, the  consequences under applicable state
and  local income  tax laws  may  not be  the same  as under  the
federal income tax laws.

Accounting Treatment

     Generally accepted  accounting principles  require that  the
estimated costs  of stock appreciation  rights be charged  to the
Association's earnings based on the change in the market price of
the  Common  Stock at  the beginning  (or  grant date  if granted
during the period) and  end of each  accounting period, if it  is
higher than the exercise price.  In the event of a decline in the
market price  of the Association's  Common Stock subsequent  to a
charge against earnings related  to the estimated costs  of stock
appreciation rights, a reversal  of prior charges is made  in the
amount of  such  decline  (but  not  to  exceed  aggregate  prior
increases).  The  grant of performance share awards similarly may
result in charges against earnings.

                                19
<PAGE>

     Neither  the grant  nor the exercise  of an  incentive stock
option  or  a  nonqualified  stock option  under  the  1993  Plan
requires  any  charge against  earnings.    The Association  may,
however,  recognize an  expense for  compensatory options  in the
event that  the exercise price of  such options is less  than the
fair market value of the Common Stock on the date of the grant of
such options.

     The  Financial   Accounting  Standards  Board  ("FASB")  has
issued an  exposure draft proposing that companies be required to
recognize an  expense  for all  stock-based compensation  awards,
including  stock options.  The  expense would be  measured as the
fair value of the award at the grant date and would be recognized
over the vesting period of the award.  The proposal would provide
for a three-year period of disclosure in footnotes of the expense
measure  beginning no  earlier than  calendar 1994.   After  that
three-year  disclosure  period,  the  expense would  have  to  be
included in the determination of net income.

                          VOTE REQUIRED

     The affirmative  vote  of  a  majority of  the  total  votes
eligible to be cast at this Annual Meeting is  necessary in order
to adopt the 1993 Stock Incentive Plan.  In order for a quorum to
exist,  a majority  of  the outstanding  shares  of Common  Stock
entitled to vote must  be represented at the meeting in person or
by  proxy.  Abstentions and  broker non-votes will  have the same
effect as a vote against the proposal.

     THE  BOARD  OF DIRECTORS  RECOMMENDS  THAT  THE STOCKHOLDERS
VOTE FOR ADOPTION OF THE 1993 STOCK INCENTIVE PLAN.

                      PROPOSAL TO APPROVE A
               PROPOSED PRIVATE PLACEMENT OFFERING

     The  Board of  Directors is soliciting  stockholder approval
of this proposal at the Annual Meeting to provide the Association
with  corporate flexibility  to respond  to  potentially valuable
business   opportunities  which  may   include  the  purchase  of
deposits, branch  office properties  and other assets  from third
parties, including properties and  other assets of the Resolution
Trust  Corporation ("RTC").  While  the Association does not have
any immediate,  specific plans to issue shares  of capital stock,
the  corporate flexibility  provided  for in  this proposal  will
allow  the  Association to  respond on  a  timely basis  to those
business  opportunities  and  avoid   the  time  and  expense  of
soliciting stockholder approval at a special meeting.

     Although  the Association presently  does not  have specific
plans  with   respect  to  a  private   placement  offering,  the
Association may conduct a  non-public offering in compliance with
the rules  and regulations of the OTS  which encompass non-public
offerings pursuant  to Regulation  D promulgated pursuant  to the
Securities Act of 1933, as  amended ("Regulation D").  Regulation
D sets forth  various alternative  ways to  conduct a  non-public

                                20

<PAGE>
offering   and  includes  varying   limitations  related  to  the
aggregate  price  of  the   securities  offered,  the  number  of
purchasers,  the  types of  purchasers  and the  manner  of sale.
Generally, a  private placement offering avoids  the time, effort
and  expense  associated  with  the preparation  of  an  offering
circular for use in a public offering.

     Any such  private placement offering,  if initiated,  is not
expected to exceed  $5.0 million.   In addition, the  Association
would only offer shares of capital stock to accredited investors,
which  may  include  directors  and controlling  persons  of  the
Association  as well as others.   Section 5  of the Association's
Federal Stock  Charter requires the approval  of the stockholders
of the Association by a  majority of the total votes eligible  to
be cast at  a legal  meeting before shares  of the  Association's
capital  stock   may  be   issued  to  directors,   officers,  or
controlling  persons  of  the  Association.    If  adopted,  this
proposal would provide that required approval.

     The Association presently believes that  the commencement of
a private offering, if  any, would occur  in the next 18  months.
As stated above, a  private offering, if any, would  be initiated
in  connection  with  the  purchase of  deposits,  branch  office
properties  and  other  assets  from  third  parties,   including
properties  and other assets  of the RTC.   Since the offering of
deposits  or assets  by  such third  parties  is not  within  the
control of the  Association, the  Association is  unable at  this
time  to  predict with  any certainty  the  proposed timing  of a
private placement  offering.   However, the Association  will not
undertake any  private placement  offering beyond 18  months from
the  date   of  the   1994  Annual  Meeting   without  additional
stockholder approval.

     The  offer  of  capital stock  may  include  authorized  but
unissued shares  of the  Association's Common Stock  or Preferred
Stock,  $1.00 par value per share ("Preferred Stock").  Shares of
Common Stock would be offered at the then current market price as
determined  by the most recent  sale price or  the average of the
bid and  asked prices  as quoted on  the NASDAQ Small  CAP Market
Exchange.  The relative rights and preferences, and the price per
share  for  the  shares of  Preferred  Stock,  if  any, would  be
determined by the Association's Board of Directors.

     Based on the closing sale  price of the Common Stock on  the
NASDAQ  Small CAP Market Exchange  on December 13,  1993 of $8.00
per share, a $5.0  million offering would result in  the issuance
of an additional 625,000 shares of Common Stock.  As of the close
of  business on December 15, 1993, there were 1,310,876 shares of
Common Stock outstanding. 


     THE BOARD  OF DIRECTORS  UNANIMOUSLY RECOMMENDS  A VOTE  FOR
APPROVAL  OF  THIS  PROPOSAL.    THE  APPROVAL  OF THIS  PROPOSAL
REQUIRES  THE AFFIRMATIVE VOTE OF  A MAJORITY OF  THE TOTAL VOTES
ELIGIBLE  TO BE  CAST AT  THIS ANNUAL  MEETING.   ABSTENTIONS AND
BROKER NON-VOTES WILL HAVE THE SAME EFFECT AS A VOTE  AGAINST THE
PROPOSAL.

                                21

<PAGE>
       RATIFICATION OF APPOINTMENT OF INDEPENDENT AUDITORS

     The   Board  of   Directors   has  appointed   BDO  Seidman,
independent certified  public accountants, to be  its independent
auditors  for the current fiscal  year ending September 30, 1994,
subject to ratification by the stockholders.  A representative of
BDO  Seidman will be  present, the  representative will  have the
opportunity to make a statement if the representative desires  to
do so and will  be available to respond to  appropriate questions
from stockholders.

     During the  two  most  recent  fiscal years  there  were  no
unresolved issues,  scope  restrictions or  unanswered  questions
between Jefferson  and BDO  Seidman on  any matter of  accounting
principles,  practices, audit  procedures or  financial statement
disclosures which have not been resolved.


     THE BOARD  OF DIRECTORS  UNANIMOUSLY RECOMMENDS  A VOTE  FOR
RATIFICATION  OF THE  APPOINTMENT OF  BDO SEIDMAN  AS INDEPENDENT
AUDITORS  FOR THE CURRENT FISCAL YEAR  ENDING SEPTEMBER 30, 1994.
THE RATIFICATION OF BDO  SEIDMAN AS THE ASSOCIATION'S INDEPENDENT
AUDITORS  FOR  FISCAL 1994  REQUIRES  APPROVAL BY  A  MAJORITY OF
SHARES REPRESENTED IN PERSON OR BY PROXY.


                     FORM 10-K ANNUAL REPORT

     A copy of Jefferson's Annual Report  on Form 10-K (including
financial  statements and  schedules thereto)  as filed  with the
Office  of Thrift Supervision for the fiscal year ended September
30, 1993, will  be furnished to stockholders upon written request
directed to  Chief Financial Officer, Jefferson  Savings and Loan
Association, F.A. 550 Broadview Avenue, Warrenton, VA  22186.


                      ADDITIONAL INFORMATION

     No person is authorized  to give any information or  to make
any  representations  on behalf  of  Jefferson  other than  those
contained in this  Proxy Statement,  and if given  or made,  such
information may not be relied upon as having been authorized.

     The  Association's  Annual Report  to Stockholders  has been
mailed,  along with this Proxy  Statement, to all  those who were
stockholders  of record as of December 15, 1993.  Any stockholder
who has not received a copy of such Annual Report to Stockholders
may obtain a copy by writing the Association.  Such Annual Report
to  Stockholders is  not to  be treated  as a  part of  the proxy
solicitation material  nor as having been  incorporated herein by
reference.

                                22

<PAGE>
                      STOCKHOLDER PROPOSALS

     Any proposal  which a stockholder  wishes to  have presented
at  the next annual meeting of the Association, which is expected
to be held  in January 1995, must be received  at the main office
of  the Association,  550 Broadview  Avenue,  Warrenton, Virginia
22186  no later  than  September  13,  1994.   If  the  Board  of
Directors of  the Association determines that such proposal is in
compliance  with all  of the  requirements of  Rule 14a-8  of the
Securities Exchange Act of  1934, as amended it will  be included
in the Proxy Statement and set  forth on the form of proxy issued
for the  next Annual Meeting  of Stockholders.  It  is urged that
any  such proposals  be sent  by certified  mail,  return receipt
requested.


          OTHER MATTERS THAT MAY COME BEFORE THE MEETING

     Each  proxy  solicited  hereby  also  confers  discretionary
authority  on the Board of  Directors of the  Association to vote
the proxy with respect to the approval of the minutes of the last
meeting of stockholders,  the election of any  person as director
if a nominee is unable to serve or for good cause will not serve,
matters incident to the  conduct of the Annual Meeting,  and upon
such  other matters  as  may  properly  come  before  the  Annual
Meeting.   Management  is  not aware  of  any business  that  may
properly come before the Annual Meeting  other than those matters
described in this Proxy Statement.  However, if any other matters
should  properly come before  the Annual Meeting,  it is intended
that the proxies solicited  hereby will be voted with  respect to
those  other matters  in  accordance  with  the judgment  of  the
persons voting the proxies.

                           By Order of the Board of Directors



                           Robin C. Gulick
                           Chairman of the Board


Warrenton, Virginia
January 10, 1994


                                23
<PAGE>







                           DEPARTMENT OF THE TREASURY

                          OFFICE OF THRIFT SUPERVISION

                                Washington, D.C.



                                  FORM 10-QSB


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

                  For the quarterly period ended June 30, 1994

                                       or

                  TRANSITION REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
           For the transition period from             to            .

                Office of Thrift Supervision Docket Number 6498


                  JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A.
       (Exact name of small business issuer as specified in its charter)



        United States                                        54-0680877
(State or other jurisdiction of                          (IRS Employer
incorporation or organization)                           Identification No.)


550 Broadview Avenue, Warrenton, Virginia                   22186
(Address of principal executive offices)                  (Zip Code)


      (703) 347-3531
(Issuer's telephone number)


Check whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 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

The number of shares outstanding of the registrant's common stock, ($3.00 par
value) on June 30, 1994 was 1,310,876.

Transitional Small Business Disclosure        Yes          No  X










                               PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                       Jefferson Savings and Loan Association, F.A.
                                Consolidated Balance Sheets

(Dollars in thousands)
                                                  June 30,      September 30,
Assets                                              1994             1993

                                                (Unaudited)
Cash                                              $  4,065         $  2,926
Investment securities                               37,968           45,670
Mortgage-backed securities                          39,468           51,173
Loans receivable, net                              201,944          169,965
Accrued interest receivable                          1,766            1,759
Real estate owned                                    7,329            8,219
Office properties and equipment, net                 4,212            3,474
Prepaid expenses and other assets                    1,362            1,064

    Total assets                                  $298,114         $284,250

Liabilities and Stockholders' Equity

Liabilities

Deposits                                          $268,920         $241,467
Other borrowings                                    14,789           24,079
Advance payments from borrowers
  for taxes and insurance                            1,515            1,630
Accrued expenses and other liabilities               1,176            4,392

    Total liabilities                              286,400          271,568

Stockholders' Equity

Common stock, par value $3 per share,
  authorized 5,000,000 shares, issued
  and outstanding, 1,310,876 shares at
  June 30, 1994 and September 30, 1993               3,933            3,933
Preferred stock, par value $1 per share,
  authorized 2,500,000 shares at June 30,
  1994 and September 30, 1993, issued and
  outstanding -0- shares at June 30, 1994
  and September 30, 1993                               -                -
Additional paid-in capital                           3,380            3,380
Retained earnings                                    5,063            5,268
Net unrealized gain (loss) on assets
  available-for-sale                                  (662)             101

    Total stockholders' equity                      11,714           12,682

    Total liabilities and stockholders' equity    $298,114         $284,250

See accompanying notes to unaudited consolidated financial statements.

<PAGE>

                       Jefferson Savings and Loan Association, F.A.
                           Consolidated Statements of Operations
                                        (Unaudited)

                                  Three months ended       Nine months ended
                                         June 30,                June 30,

(Dollars in thousands)              1994         1993        1994        1993

Interest income
  Loans                          $ 3,712      $ 3,780     $10,765     $11,846
  Mortgage-backed securities         661          869       2,194       2,659
  Investment securities              411          485       1,278       1,562
  Other investments                   68           87         183         189

    Total interest income          4,852        5,221      14,420      16,256

Interest expense
  Deposits                         2,400        2,438       7,072       7,662
  Borrowed money                     619          818       2,379       2,828

    Total interest expense         3,019        3,256       9,451      10,490

    Net interest income            1,833        1,965       4,969       5,766

Provision for losses on loans         66           77          70         229
Net interest income after
  provision for losses on
  loans                            1,767        1,888       4,899       5,537

Noninterest income
Fees and service charges              192         222         529         631
Gain (loss) on sale of:
  Investment securities                -           40         (65)        (26)
  Mortgage-backed securities           -            -           -         300
  Loans receivable                    22          314         193         698
  Mortgage loan servicing              -            -         (11)          -
  Office properties and
   equipment                          70           (3)         72          (3)
Miscellaneous                         16           28         111         130

    Total noninterest income         300          601         829       1,730

Operating expenses
Compensation and employee
 benefits                          1,011          778       2,797       2,389
Occupancy and equipment              316          310         920         866
Federal deposit insurance            189          178         556         514
Net cost of real estate owned         75          598         236         913
Advertising                           47           49         125         150
Other                                423          410       1,164       1,147
    Total operating expenses       2,061        2,323       5,798       5,979

Income(loss) before
  income taxes                         6          166         (70)      1,288
Income tax expense                   137           61         135         500

Net income(loss)                 $  (131)     $   105       $(205)     $  788

Earnings(loss) per share         $ (0.10)     $  0.08      $(0.16)     $ 0.60
Weighted average shares
 of common stock               1,310,876    1,310,876   1,310,876   1,310,876

See accompanying notes to unaudited consolidated financial statements.

<PAGE>


                       Jefferson Savings and Loan Association, F.A.
                           Consolidated Statements of Cash Flows
                                        (Unaudited)
(Dollars in thousands)                             Nine months ended June 30,
                                                       1994            1993

Operating activities
Net income(loss)                                    $  (205)        $   788
Adjustments to reconcile net income to net
 cash provided (used) by operating activities:
  Provision for losses on loans                          70             229
  Provision for losses on real estate owned              45             297
  Depreciation and amortization                         349             282
  Amortization of premiums and discounts, net
    of investment securities and mortgage-
    backed securities                                   127               -
  Net (gain) loss on sales of:
    Investment securities                                65              26
    Mortgage-backed securities                            -            (300)
    Loans receivable                                   (193)           (698)
    Office properties and equipment                     (72)              3
 (Increase) decrease in accrued
    interest receivable                                  (7)            202
(Increase) decrease in other assets                    (298)            657
  Decrease in advance payments from borrowers
    for taxes and insurance                            (115)           (529)
  Decrease in other liabilities                      (3,216)         (1,235)
  Receipt of stock dividends from FHLB of Atlanta       (91)           (151)
  Disbursements for originations of loans
    held for sale                                    (4,811)        (36,980)
  Proceeds from sales of loans held for sale         11,252          44,896
      Net cash provided (used) by operating
       activities                                     2,900           7,487

Investing activities
Proceeds from sales of:
  Investment securities                                   -           1,100
  Mutual funds                                       15,090          61,816
Maturities of investment securities                      14          34,065
Purchases of:
  Investment securities                              (4,000)        (20,416)

  Mutual Funds                                      (15,562)        (85,610)
(Increase) decrease in FHLB overnite funds            9,540          (9,190)
(Increase) decrease in CMO & REMIC trust funds        1,785              (3)
Purchases of mortgage-backed securities              (6,039)        (10,235)
Proceeds from sale of mortgage-backed securities          -           9,086
Principal payments on mortgage-backed securities     17,715          11,651
Loan originations                                   (81,664)        (40,906)
Principal payments on loans                          44,907          43,985
Purchases of property and equipment                  (1,087)           (158)
Proceeds from sale of property and equipment             72               -
Additions to real estate owned                         (894)            (97)
Proceeds from sales of real estate owned                199           2,900
      Net cash provided by investing
       activities                                   (19,924)         (2,012)

Financing activities
Net increase (decrease) in deposits                  27,453          (4,584)
Proceeds from advances from FHLB of Atlanta          15,000           2,000
Repayments of advances from FHLB of Atlanta         (15,000)         (2,000)
Decrease in other borrowings                         (9,290)         (7,374)
Redemption of common stock                                -              (3)
      Net cash used by financing activities          18,163         (11,961)
Increase (decrease) in cash                           1,139          (6,486)
Cash at beginning of period                           2,926           9,896
Cash at end of period                               $ 4,065         $ 3,410

See accompanying notes to unaudited consolidated financial statements.


<PAGE>
                       Jefferson Savings and Loan Association, F.A.
                           Consolidated Statements of Cash Flows
                                        (Unaudited)


Supplemental disclosures of information:

(Dollars in thousands)                          Nine months ended June 30,
Cash paid for the period:                           1994           1993

  Interest on deposits and all borrowings          $ 9,684        $10,776
  Income taxes                                     $ 1,125             12

Non-cash investing activities:

  Transfers from loans receivable to
    real estate owned                              $   470        $ 1,418
  Transfers from real estate owned to
    loans receivable                               $ 2,010              -
  Additions to mortgage-backed
    securities from securitization of
    loans receivable                                     -         $4,055
  Unrealized net gain (loss) on assets
    held-for-sale recorded as an increase
    (decrease) of stockholders' equity             $  (764)       $    12


See accompanying notes to unaudited consolidated financial statements.

<PAGE>

                       Jefferson Savings and Loan Association, F.A.
                        Notes to Consolidated Financial Statements
                                      June  30, 1994
                                        (Unaudited)



Note 1.  Basis of Presentation

The foregoing financial statements are unaudited.  In the opinion of
management, all adjustments (consisting of normal recurring accruals)
necessary for a fair presentation of the financial statements have been
included.  The operating results for the three and nine months ended June 30,
1994 are not necessarily indicative of the results for the full year.  These
financial statements should be read in conjunction with the consolidated
financial statements and the notes included in the Association's Annual
Report for the year ended September 30, 1993.

Note 2.  Earnings Per Share

Earnings per share has been computed on outstanding shares of common stock of
1,310,876 for the three and nine months ended June 30, 1994 and 1993,
respectively. The outstanding shares have been adjusted to reflect a one-for-
three reverse stock split effected in April, 1993.


<PAGE>

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations

Financial Condition

      The total assets of Jefferson Savings and Loan Association, F.A.
("Jefferson" or the "Association") increased $13.9 million, or 4.9%, to
$298.1 million at June 30, 1994 from $284.3 million at September 30, 1993,
due primarily to an $32.0 million increase in loans receivable, which was
partially offset by a decrease in investment securities of $7.7 million, a
decrease in mortgage-backed securities of $11.7 million, and a decrease in
real estate owned of $0.9 million. The decrease in investment securities,
primarily overnite funds, was used to increase loans receivable. The decrease
in mortgage-backed securities was primarily caused by a $8.9 million
reduction in assets collateralizing the CMO and REMIC borrowings in wholly
owned finance subsidiaries.

      Investment securities decreased $7.7 million to $38.0 million during the
nine months ended June 30, 1994. The primary factor causing this decrease was
a decline of $9.5 million in Federal Home Loan Bank overnite funds.  At June
30, 1994, investment securities consisted primarily of $5.4 million in
Federal Home Loan Bank overnite funds, $9.0 million in Federal Home Loan Bank
notes, $3.7 million in Federal Home Loan Bank stock, $11.1 million in mutual
funds primarily invested in government-agency adjustable-rate mortgage-backed
securities, $9.0 million in Federal Home Loan Mortgage Corporation("FHLMC")
and Federal National Mortgage Association("FNMA") adjustable-rate notes, and
$.6 million in overnite cash investments. All investment securities except
the overnite cash funds, and the FHLB stock are classified as available-for-
sale. These $25.0 million of investment securities available-for-sale had an
unrealized net loss of $864,700 at June 30, 1994.

      Mortgage-backed securities ("MBSs") decreased $11.7 million to $39.5
million during the nine months ended June 30, 1994. Purchases of MBSs during
the nine months ended June 30, 1994 totalled $6.0 million. Principal
repayments during the nine months ended June 30, 1994 amounted to $17.6
million. There were no sales of MBSs in the nine months ended June 30, 1994.
All purchases consisted of government-agency variable-rate securities
collateralized by one-year adjustable-rate mortgages. MBSs classified as
available-for-sale totalled $6.6 million and had an unrealized net loss of
$205,100 at June 30, 1994. MBSs collateralizing the CMO and REMIC borrowings
in wholly owned finance subsidiaries totalled $16.4 million. MBSs owned by
the Association totalled $23.2 million, of which $16.8 million were variable-
rate and $6.4 were fixed rate.

      Loans receivable, net, increased $32.0 million during the nine months
ended June 30, 1994 due primarily to a change in portfolio management. The
Board of Directors directed management to place approximately $20 million of
long-term fixed-rate mortgage loans which were originated between December,
1993 and March 31, 1994 in the portfolio to be held-to-maturity. Lower market
rates of interest spurred increased refinancing and repayment of mortgage
loans held in portfolio in the quarter ended December 31, 1993. However, an
increase in mortgage interest rates during the six months ended June 30, 1994
contributed to a decline in mortgage loan originations, slowed refinancings
and loan repayments, and increased origination of adjustable-rate-mortgages.
There were no loans held-for-sale at June 30, 1994.

      Real estate owned declined $0.9 million to $7.3 million during the nine
months ended June 30, 1994 primarily due to the November, 1993 sale of the
Knight's Inn Motel in Monroe, Michigan for $1.8 million. The Association
accepted a cash payment of $150,000 and granted a loan of $1,650,000 for the
remainder of the purchase price. In October, 1993, the Association purchased
the land and land lease for the Knight's Inn Motel for $340,000. As a result,
the Association expects to receive a minimum of $30,000 in annual rental
payments from this land lease, which expires on 9/30/22, with six consecutive
options to extend for five years each (30 years). Land in Charlottesville,
Virginia classified as real estate owned totalling $710,000 is expected to be
sold for cash prior to September 30, 1994 at no loss.

      Total liabilities increased in the nine months ended June 30, 1994 by
$14.8 million, or 5.5%, due primarily to an increase in deposits of $27.5
million, which was partially offset by a decline of $9.3 million in other
borrowings, a decrease of $115,000 in advance payments from borrowers for
taxes and insurance, and a decrease of $3.2 million in accrued expenses and
other liabilities .

      Deposits increased in the nine months ended June 30, 1994 by $27.5
million to $268.9 million at June 30, 1994, due primarily to the acquisition
in October, 1993 of approximately $9.3 million of deposits from another
savings institution in Leesburg, Virginia at a premium of 1.25%, and the
acquisition of approximately $14.2 million of deposits in Front Royal and
Culpeper, Virginia at a premium of $48,000, or 0.03%. The Leesburg accounts
were transferred to the Association's existing branch in Leesburg, Virginia.
Unamortized goodwill from such purchases totalled $152,000 at June 30, 1994,
and is being amortized over a sixty month period. The remainder of the $4.0
million deposit increase resulted from an improvement of market share at
existing branches utilizing current product offerings. The Association had no
brokered deposits at June 30, 1994.

      Other borrowings, consisting of notes payable ("Notes") of Jefferson
Funding Corporation ("JFC") and mortgage collateral bonds ("Bonds") issued by
Jefferson Funding Corporation II ("JFCII") net of unamortized discount,
decreased $9.3 million or 38.6% to $14.8 million at June 30, 1994. JFC and
JFC II are both wholly-owned finance subsidiaries of the Association. The
Notes and Bonds are secured by mortgage-backed securities and outstanding
indebtedness on the Notes and Bonds are reduced as the mortgage-backed
securities are repaid. Lower market interest rates in the Fall of 1993
resulted in increased levels of principal repayments of the mortgage loans
securing mortgage-backed securities. The outstanding bonds payable balance
declined from $26.5 million at September 30, 1993 to $16.2 million at June
30, 1994. The unamortized discount on bonds payable declined from $2.4
million at September 30, 1993 to $1.4 million at June 30, 1994. The
amortization of the discount of $1.0 million is recorded as interest expense.

      Accrued expenses and other liabilities decreased $3.2 million due
primarily to a decline of current income tax liability of $0.8 million, and
a reduction in checks outstanding for mortgage loan disbursements of $1.4
million.

      At the Association's annual meeting on January 28, 1993, the
stockholders approved a one-for-three reverse stock split. In April, 1993 the
Association's transfer agent issued new certificates to existing
stockholders. As a result, the total number of shares outstanding decreased
to 1,310,876, a decline from the previously outstanding total of 3,934,291.
Total cash of $3,523 was deducted from paid-in capital to settle 554
fractional shares, at a price of $6.36 per share.


Nonperforming Loans and Real Estate Owned

      The following table sets forth information regarding nonaccrual loans
and real estate owned held by the Association at the dates indicated.
                                      June 30,       September 30,
                                         1994             1993
                                        (Dollars in Thousands)
Nonaccrual Loans
Residential                           $   614          $ 1,205
Nonresidential                          1,116            1,298
Construction                              638              154
Consumer                                   19                9
      Subtotal                          2,387            2,666

Real estate owned
Residential                             1,010              770
Nonresidential                          6,319            6,938
In-substance foreclosure                    -              611
      Subtotal                          7,329            8,319

Total nonperforming assets            $ 9,716          $10,985
Total nonperforming assets
  to total assets                       3.26%            3.86%

      Real estate owned decreased $0.9 million or 10.8% during the nine months
ended June 30, 1994 due primarily to the sale of the Knights Inn Motel
discussed above.  At June 30, 1994, approximately $1.2 million of real estate
owned was under contract to sell at no loss, which primarily consists of a
land development project in Charlottesville, Virginia and a warehouse and
land in Chantilly, Virginia. In the nine months ended June 30, 1994 the
Association wrote off $145,000 of real estate owned, of which $100,000 was
offset by the reduction of the general valuation allowance for real estate
owned in a corresponding amount.

      The total of nonaccrual loans declined $279,000, or 10.5%. The decrease
in nonaccrual residential loans of $591,000 was partially offset by an
increase in nonaccrual construction loans of $484,000. The construction loans
consist primarily of two land loans to one builder in Warrenton, Virginia.
The largest loan of $467,000 was secured by land in Warrenton, Virginia. The
Association currently expects a full recovery of the outstanding nonaccrual
loan balances.

Allowance for Loan Losses

      The total allowance for loan losses amounted to $1.5 million at June 30,
1994 and $1.6 million at September 30, 1993.  The allowance for loan losses
as a percent of loans outstanding was .75% at June 30, 1994, compared to .94%
at September 30, 1993. At June 30, 1994, the allowance for loan losses as a
percentage of nonperforming loans was 63%. The provision for loan losses
amounted to $66,000 and $70,000 during the three and nine months ended June
30, 1994, respectively, compared to $77,000 and $229,000 for the same periods
in 1993.

      The Association believes that the allowance for loan losses as of June
30, 1994 was adequate and further believes that the net carrying values of
real estate owned are stated at their fair values.  However, future additions
to the allowance for loan losses or reductions in net carrying values may be
necessary based on the performance of the Association's loan portfolio and
changes in economic conditions.  In addition, in connection with periodic
examinations of the Association, the staff of the OTS and the Federal Deposit
Insurance Corporation("FDIC") consider the adequacy of the allowance for loan
losses and the net carrying value of real estate owned. Such agencies may
require the Association to recognize additions to the allowance or reductions
in the net carrying value of real estate owned based on their judgements at
the time of such examinations. Based upon an examination completed in
January, 1994, the OTS did not require the Association to increase the
allowance for loan losses, or reduce the net carrying value of real estate
owned.


Results of Operations
      Jefferson recorded a net loss of $205,000 for the nine months ended June
30, 1994, compared to net income of $788,000 for the nine months ended June
30, 1993, a decrease of $993,000.  Net loss and net earnings per share were
$0.16 and $0.60 for the three months ended June 30, 1994 and 1993,
respectively. Jefferson recorded a net loss of $131,000 for the three months
ended June 30, 1994, compared to net income of $105,000 for the three months
ended June 30, 1993, a decrease of $236,000.  Net loss and net earnings per
share were $0.10 and $0.08 for the three months ended June 30, 1994 and 1993,
respectively. Outstanding shares of common stock were 1,310,876 shares for
the three and nine months ended June 30, 1994 and 1993, respectively, as
adjusted for a one-for-three reverse stock split effected in April, 1993.

Net Interest Income

      Net interest income declined $797,000 or 13.8% to $5.0 million in the
nine months ended June 30, 1994, compared with $5.8 million in the nine
months ended June 30, 1993. The decrease in net interest income resulted
primarily from a decline in the interest rate spread to 2.37% for the nine
months ended June 30, 1994 compared to 2.77% for the nine months ended June
30, 1993, a decrease of 40 basis points. The yield on interest-earning assets
for the nine months ended June 30, 1994 was 6.93%, a decline of 94 basis
points from 7.87% for the nine months ended June 30, 1993. This decrease was
the result of prepayment and refinancing of high yield mortgage loans,
declining yields on adjustable-rate mortgages, and declining yields on
consumer loans. The cost of interest-bearing liabilities for the nine months
ended June 30, 1994 was 4.56%, a decline of 54 basis points from 5.10% for
the nine months ended June 30, 1993. The cost of deposits for the nine months
ended June 30, 1994 was 3.69%, a decline of 51 basis points from 4.20% for
the nine months ended June 30, 1993. However, the cost of borrowed money was
16.04% for the nine months ended June 30, 1994, an increase of 377 basis
points from 12.27% for the nine months ended June 30, 1993. The increase in
the rate paid on other borrowings was due to the amortization of the CMO and
REMIC borrowings, as discussed in "Financial Condition."

      Deposit costs in fiscal 1994 decreased compared to fiscal 1993 primarily
due to the rollover of maturing certificates of deposit to lower rates, and
the reduction of the cost of passbook accounts. However, management expects
that the increase in general interest rates, and in particular, the rising
yield on U.S. Treasury obligations, from January, 1994 to the present will
probably result in an increase in deposit costs in future periods. The costs
of borrowed money  increased in the nine months ended June 30, 1994 compared
to the nine months ended June 30, 1993 primarily due to an increase in
amortization of the discount related to the bonds and the notes due to a
higher repayment of the underlying collateral, FHLMC Participation
Certificates("PCs"). The negative impact of the amortization of the discount
of the notes and bonds on net interest income in the nine months ended June
30, 1994 was $(1,112,000), compared to $(707,000) in the nine months ended
June 30, 1993. Management expects that repayments of the FHLMC PCs
collateralizing the bonds will decline in the remaining three months of
fiscal 1994, which will enhance interest rate spread and net interest income.


      Interest-earning assets in the nine months ended June 30, 1994 averaged
$277.6 million while interest-bearing liabilities averaged $276.4 million, a
difference of $1.2 million. Interest-earning assets in the nine months ended
June 30, 1993 averaged $275.5 million, while interest-bearing liabilities in
the nine months ended June 30, 1993 averaged $274.3 million, a difference of
$1.2 million.
      Net interest income in the three months ended June 30, 1994 decreased
$132,000 to $1.8 million or 6.7% compared to the three months June 30, 1993.
This decline was caused by a lower interest rate spread in the 1994 period as
compared to the 1993 period, as discussed above.

Noninterest Income

      Noninterest income decreased $901,000 or 52% in the nine months ended
June 30, 1994 compared to the nine months ended June 30, 1993, and decreased
$301,000 or 50% in the three months ended June 30, 1994 compared to the same
period in 1993. Contributing to the decline in the nine month period ended
June 30, 1994 was a fiscal 1993 gain of $300,000 on the sale of mortgage-
backed securities in December, 1992, while there was no sale of mortgage-
backed securities in fiscal 1994. In addition, gains on the sale of loans
receivable held-for-sale totalled $193,000 in the nine months ended June 30,
1994, compared to $698,000 in the nine months ended June 30, 1993, a decrease
of $505,000. Gains on the sale of loans receivable held-for-sale totalled
$22,000 in the three months ended June 30, 1994, compared to $314,000 in the
three months ended June 30, 1993, a decrease of $292,000. All profits
resulted from the sale of loans classified as held-for-sale, which were newly
originated fixed-rate mortgage loans sold in the secondary market. However,
as noted above, the Association originated $20 million of long-term, fixed-
rate mortgage loans for its portfolio during January, 1994 through April,
1994 and as a result, gains on sales of loans decreased in fiscal 1994. The
net loss on sales of investment securities was $65,000 in the nine months
ended June 30, 1994, compared to a loss of $26,000 in the nine months ended
June 30, 1993, an increase of $39,000. Fees and service charges declined
$102,000 in fiscal 1994 compared to fiscal 1993 primarily due to a decrease
of $92,000 in mortgage loan service fees. The Association sold $63 million of
mortgage loan servicing in September, 1993.


Operating Expenses

      Operating expenses decreased $181,000 or 3.0% to $5.80 million in the
nine months ended June 30, 1994 compared to $5.98 million the nine months
ended June 30, 1993. Operating expenses decreased $262,000 or 11.3% to $2.06
million in the three months ended June 30, 1994 compared to $2.32 million in
the three months ended June 30, 1993. These decreases were primarily due to
decreases of real estate owned expenses, which were partially offset by
increases in compensation and employee benefits expense.

      Compensation and employee benefits expense increased $408,000, or 17.1%
in the nine months ended June 30, 1994, compared to the nine months ended
June 30, 1993. Compensation and employee benefits expense increased $233,000,
or 29.9% in the three months ended June 30, 1994, compared to the three
months ended June 30, 1993. The primary reason for the higher amounts in the
three and nine months ended June 30, 1994 compared to the same periods in
1993 were the addition of fourteen employees in two newly acquired branches
in Front Royal and Culpeper, Virginia on May 20, 1994, an increase in staff
to initiate a mortgage banking operation, a 4.0% salary increase for fiscal
1994 employees, and the addition of a marketing director. In addition,
pension costs increased $62,000, payroll taxes increased $22,000 and group
insurance costs increased $22,000 in the nine months ended June 30, 1994
compared the same period in 1993.

      Occupancy and equipment expense increased $54,000 or 6.2% in the nine
months ended June 30, 1994, compared to the nine months ended June 30, 1993.
The primary reasons for these changes in the nine months ended June 30, 1994
compared to the same period in 1993 were an increase in furniture and fixture
depreciation of $53,000, an increase in personal property taxes of $18,000,
an increase in building depreciation of $8,000, and an increase of office
rent expense of $12,000, which increases were partially offset by a decrease
of $47,000 in repairs and maintenance.

      Federal deposit insurance expense increased approximately $42,000 or
8.2% in the nine months ended June 30, 1994 compared to the nine months ended
June 30, 1993, and increased $11,000 or 6.2% in the three months ended June
30, 1994 compared to the same period in 1993. These increases reflect higher
premiums as a result of the implementation of a risk-based formula as
required by federal legislation in January, 1993, and the addition of
deposits acquired by the Association during fiscal 1994.

      The net cost of real estate owned decreased $677,000 or 74.2% to
$236,000 in the nine months ended June 30, 1994 compared to the same period
in 1993, and decreased $523,000 or 87.5% to $75,000 in the three months ended
June 30, 1994 compared to the same period in 1993. The decline resulted from
a reduction of costs incurred in a 1993 refurbishing of the Ocean One hotel
in Virginia Beach, Virginia, and approximately $100,000 income in fiscal 1994
from operations of the Knights Inn in Monroe, Michigan which was sold in
November, 1993. The Ocean One hotel affiliated with the Howard Johnson's
franchise in June, 1994, after further renovation costs of approximately
$175,000 which are being written off over a fifteen month period ending
September 30, 1995. In the nine months ended June 30, 1994, the Ocean One
hotel has operated at approximately 33% occupancy at a loss of $112,000.
Management anticipates profit from hotel operations in excess of $275,000 in
the quarter ended September 30, 1994.


Income Tax Expense

      The Association recorded income tax expense of $135,000 and $500,000 in
the nine months ended June 30, 1994 and 1993, respectively. The Association
recorded income tax expense of $137,000 and $61,000 in the three months ended
June 30, 1994 and 1993, respectively. The lower tax expense in the nine
months ended June 30, 1994 reflected the net loss before income tax expense
in 1994 as compared with net income before tax expense in 1993. In addition,
temporary differences affect the recognition of income and expense for tax
and financial reporting purposes. The significant temporary differences which
affected tax expense include the amortization of the discount on REMIC bonds,
amortization of prepaid pension amounts, receipt of FHLB stock dividends, the
difference between tax and book bad debt deductions, and the limitation on
the utilization of net operating loss carryforwards. The Association had a
deferred tax asset recorded at June 30, 1994 of $180,000.


Liquidity and Capital Resources

      Jefferson is required by OTS regulations to maintain cash and eligible
liquid investments in an amount equal to 5% of net withdrawable savings and
borrowings payable in one year or less to assure its ability to meet demands
for withdrawals and repayment of short-term borrowings.  The Association has
consistently exceeded such regulatory liquidity requirements, and for the
nine months ended June 30, 1994 had a weighted average liquidity ratio of
6.43%.

      At June 30, 1994, the Association had $14.8 million of approved loan
commitments, and $5.0 million of undisbursed residential construction loans-
in-process.  The amount of deposits which are scheduled to mature during the
next twelve month period totals approximately $72.6 million.  Management
believes that, by evaluating competitive instruments and pricing in its
market area, it can, in most circumstances, manage and control maturing
deposits so that a substantial amount of such deposits are retained by
Jefferson.

      Standby letters of credit outstanding at June 30, 1994 totalled
$311,000. The Association does not engage in transactions involving interest
rate futures or swap transactions.

      The Association is subject to regulations of the OTS that impose certain
minimum regulatory capital requirements.  The following table presents the
Association's capital requirements and the current excess(deficiency), on
both a dollar and percentage basis, as of June 30, 1994.

                            Current            Actual             Capital

                            Capital         Association           Excess

                          Requirement          Capital          (Deficiency)
                        Amount  Percent    Amount  Percent    Amount  Percent
      Tangible         $ 4,476    1.50%   $11,562   3.87%   $ 7,086    2.37%
      Core             $ 8,952    3.00%   $11,562   3.87%   $ 2,610    0.87%
      Risk-based       $13,000    8.00%   $12,465   7.67%   $  (535)  (0.33)%

      Stockholders' equity of $11.7 million at June 30, 1994 under generally
accepted accounting principles was reduced by $152,000 of goodwill to arrive
at tangible capital for regulatory purposes. Risk-based capital included
stockholders' equity of $11.7 million, increased by the general loan loss
allowance of $1.5 million, and reduced by goodwill of $152,000 and a land
development investment of $612,000. Risk-weight assets totalled $162.5
million at June 30, 1994.

      At June 30, 1994, the Association exceeded tangible and core capital
regulatory requirements, but did not exceed the risk-based regulatory capital
requirement. The Association expects to file a capital plan in September,
1994, summarizing the actions it plans on taking to once again comply with
all regulatory capital requirements.

Impact of Inflation, Deflation and Changing Prices

      The consolidated financial statements and related notes presented
elsewhere herein have been prepared in accordance with generally accepted
accounting principles, which require the measurement of financial position
and operating results in terms of historical dollars without considering
changes in the relative purchasing power of money over time due to inflation.

      Unlike many industrial companies, substantially all of the assets and
virtually all of the liabilities of the Association are monetary in nature.
As a result, interest rates have a more significant impact on the
Association's performance than the effects of general levels of inflation.
Interest rates may not necessarily move in the same direction or in the same
magnitude as the prices of goods and services.  However, noninterest expenses
do reflect general levels of inflation.

<PAGE>



                                PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

      Legal proceedings are more fully described in Form 10-KSB for the year
ended September 30, 1993 filed on January 13, 1994. There have been no
material changes since that date, other than that noted below.

      MORRISSEY, ET AL V. JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A., ET AL,
At Law No. 133899, Circuit Court of Fairfax County, Virginia.

This suit was filed on July 29, 1994 by the principals of a Texas partnership
(5930 Prestionview Joint Venture) and the Guarantors of the 1984 loan made to
that partnership. The plaintiffs claim that Jefferson violated Virginia's
Equal Credit Opportunity Act by requiring spousal guarantees of the loan and
requiring reaffirmation of those guarantees when the terms of the loan were
subsequently modified. The plaintiffs seek to have their guarantees declared
unenforceable and to have three deeds of trust on Virginia property securing
$300,000 of the $1,400,000 loan released. Jefferson intends to contest the
suit and management does not anticipate any material impact to the financial
statements as a result of the litigation.

      Management does not anticipate any material impact to the financial
statements as a result of litigation.

Item 5.  Other Information

      On January 11, 1994, the Association signed an agreement to acquire the
Front Royal and Culpeper, Virginia branches of First Union National Bank of
Virginia, which involved the transfer of approximately $14.2 million in
deposits and the acquisition of branch buildings and equipment. The
transaction was approved by the OTS, and was completed on May 20, 1994.

      At the April 5, 1994 meeting of the Board of Directors, the bylaws of
the Association were amended to increase the members of the board from nine
to ten. The Board of Directors then elected William H. Savage to fill this
vacancy and to serve until the next annual meeting of stockholders.


Item 6.  Exhibits and Reports on Form 8-K

      (a)   Exhibits

            None

      (b)   Reports on Form 8-K

            None



<PAGE>




                                        SIGNATURES

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



                              JEFFERSON SAVINGS AND LOAN ASSOCIATION, F.A.
                                               (Registrant)




Date: August 15, 1994                        Thomas W. Winfree
                                     Thomas W. Winfree, President and
                                          Chief Executive Officer



Date: August 15, 1994                       Craig A. Mason

                                   Craig A. Mason, Senior Vice President and
                                     Chief Financial Officer




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